Further information on potential factors that could affect the financial results of Autodesk are included in Autodesk’s report on Form 10-K for the year ended January 31, 2011 and Forms 10-Q for the quarters ended April 30, 2011, July 31, 2011 and October 31, 2011, which are on file with the U.S. Securities and Exchange Commission. Autodesk does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.
About Autodesk
Autodesk, Inc., is a leader in 3D design, engineering and entertainment software. Customers across the manufacturing, architecture, building, construction, and media and entertainment industries – including the last 16 Academy Award winners for Best Visual Effects – use Autodesk software to design, visualize, and simulate their ideas. Since its introduction of AutoCAD software in 1982, Autodesk continues to develop the broadest portfolio of state-of-the-art software for global markets. For additional information about Autodesk, visit www.autodesk.com.
Autodesk AutoCAD and AutoCAD LT are registered trademarks or trademarks of Autodesk, Inc., and/or its subsidiaries and/or affiliates in the USA and/or other countries. Academy Award is a registered trademark of the Academy of Motion Picture Arts and Sciences. All other brand names, product names, or trademarks belong to their respective holders. Autodesk reserves the right to alter product and service offerings, and specifications and pricing at any time without notice, and is not responsible for typographical or graphical errors that may appear in this document.
© 2012 Autodesk, Inc. All rights reserved.
|
Autodesk, Inc. |
||||||||||||||||
| Condensed Consolidated Statements of Operations | ||||||||||||||||
| (In millions, except per share data) | ||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| January 31, | January 31, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Net revenue: | ||||||||||||||||
| License and other | $ | 370.2 | $ | 329.6 | $ | 1,357.6 | $ | 1,172.1 | ||||||||
| Maintenance | 222.2 | 198.1 | 858.0 | 779.7 | ||||||||||||
| Total net revenue | 592.4 | 527.7 | 2,215.6 | 1,951.8 | ||||||||||||
| Cost of revenue: | ||||||||||||||||
| Cost of license and other revenue | 48.3 | 40.2 | 187.1 | 162.2 | ||||||||||||
| Cost of maintenance revenue | 9.2 | 8.2 | 42.0 | 34.4 | ||||||||||||
| Total cost of revenue | 57.5 | 48.4 | 229.1 | 196.6 | ||||||||||||
| Gross profit | 534.9 | 479.3 | 1,986.5 | 1,755.2 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Marketing and sales | 233.5 | 226.9 | 842.6 | 776.0 | ||||||||||||
| Research and development | 149.5 | 126.9 | 566.5 | 496.2 | ||||||||||||
| General and administrative | 60.1 | 52.1 | 223.1 | 200.8 | ||||||||||||
| Restructuring | - | 1.8 | (1.3 | ) | 10.8 | |||||||||||
| Total operating expenses | 443.1 | 407.7 | 1,630.9 | 1,483.8 | ||||||||||||
| Income from operations | 91.8 | 71.6 | 355.6 | 271.4 | ||||||||||||
|
Interest and other income, net |
1.1 | 1.4 | 7.3 | 0.6 | ||||||||||||
| Income before income taxes | 92.9 | 73.0 | 362.9 | 272.0 | ||||||||||||
| Provision for income taxes | (20.9 | ) | (11.4 | ) | (77.6 | ) | (60.0 | ) | ||||||||
| Net income | $ | 72.0 | $ | 61.6 | $ | 285.3 | $ | 212.0 | ||||||||
| Basic net income per share | $ | 0.32 | $ | 0.27 | $ | 1.25 | $ | 0.93 | ||||||||
| Diluted net income per share | $ | 0.31 | $ | 0.26 | $ | 1.22 | $ | 0.90 | ||||||||
|
|
||||||||||||||||
|
Weighted average shares used in computing basic net income per share |
226.1 | 227.0 | 227.7 | 227.6 | ||||||||||||
|
Weighted average shares used in computing diluted net income per share |
231.5 | 235.0 | 233.3 | 234.2 | ||||||||||||
| Autodesk, Inc. | ||||||||
|
Condensed Consolidated Balance Sheets |
||||||||
| (In millions) | ||||||||
| January 31, | January 31, | |||||||
| 2012 | 2011 | |||||||
| (Unaudited) | ||||||||
| ASSETS: | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 1,156.9 | $ | 1,075.1 | ||||
| Marketable securities | 254.4 | 199.2 | ||||||
| Accounts receivable, net | 395.1 | 318.4 | ||||||
| Deferred income taxes | 30.1 | 56.8 | ||||||
| Prepaid expenses and other current assets | 59.4 | 64.8 | ||||||
| Total current assets | 1,895.9 | 1,714.3 | ||||||
| Marketable securities | 192.8 | 192.6 | ||||||
| Computer equipment, software, furniture and leasehold improvements, net | 104.5 | 84.5 | ||||||
| Purchased technologies, net | 84.6 | 57.2 | ||||||
| Goodwill | 682.4 | 554.1 | ||||||
| Deferred income taxes, net | 135.8 | 90.7 | ||||||
| Other assets | 131.8 | 94.2 | ||||||
| $ | 3,227.8 | $ | 2,787.6 | |||||
| LIABILITIES AND STOCKHOLDERS' EQUITY: | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 89.3 | $ | 76.8 | ||||
| Accrued compensation | 183.9 | 193.1 | ||||||
| Accrued income taxes | 14.4 | 28.6 | ||||||
| Deferred revenue | 582.3 | 496.2 | ||||||
| Other accrued liabilities | 84.2 | 75.1 | ||||||
| Total current liabilities | 954.1 | 869.8 | ||||||
| Deferred revenue | 136.9 | 91.7 | ||||||
| Long term income taxes payable | 174.8 | 139.1 | ||||||
| Other liabilities | 79.1 | 77.7 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders' equity: | ||||||||
| Preferred stock | - | - | ||||||
| Common stock and additional paid-in capital | 1,365.4 | 1,267.2 | ||||||
| Accumulated other comprehensive income (loss) | 5.9 | (0.6 | ) | |||||
| Retained earnings | 511.6 | 342.7 | ||||||
| Total stockholders' equity | 1,882.9 | 1,609.3 | ||||||
| $ | 3,227.8 | $ | 2,787.6 | |||||
| Autodesk, Inc. | |||||||||
|
Condensed Consolidated Statements of Cash Flows |
|||||||||
| (In millions) | |||||||||
| Twelve Months Ended | |||||||||
| January 31, | |||||||||
| 2012 | 2011 | ||||||||
| (Unaudited) | |||||||||
| Operating activities: | |||||||||
| Net income | $ | 285.3 | $ | 212.0 | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
| Depreciation and amortization | 115.5 | 105.4 | |||||||
| Stock-based compensation expense | 108.8 | 80.7 | |||||||
| Excess tax benefits from stock-based compensation | (31.5 | ) | - | ||||||
| Restructuring (benefits) charges, net | (1.3 | ) | 10.8 | ||||||
|
Changes in operating assets and liabilities, net of business combinations |
96.7 | 131.9 | |||||||
| Net cash provided by operating activities | 573.5 | 540.8 | |||||||
| Investing activities: | |||||||||
| Purchases of marketable securities | (614.2 | ) | (507.2 | ) | |||||
| Sales of marketable securities | 149.5 | 135.3 | |||||||
| Maturities of marketable securities | 409.6 | 275.4 | |||||||
| Capital Expenditures | (63.0 | ) | (28.3 | ) | |||||
|
Acquisitions, net of cash acquired |
(221.7 | ) | (13.5 | ) | |||||
| Other investing activities | (30.5 | ) | (4.0 | ) | |||||
| Net cash used in investing activities | (370.3 | ) | (142.3 | ) | |||||
| Financing activities: | |||||||||
| Proceeds from issuance of common stock, net of issuance costs | 176.1 | 120.9 | |||||||
| Repurchases of common stock | (327.4 | ) | (280.3 | ) | |||||
| Excess tax benefits from stock-based compensation | 31.5 | - | |||||||
| Net cash used in financing activities | (119.8 | ) | (159.4 | ) | |||||
| Effect of exchange rate changes on cash and cash equivalents | (1.6 | ) | (2.7 | ) | |||||
| Net increase in cash and cash equivalents | 81.8 | 236.4 | |||||||
| Cash and cash equivalents at beginning of fiscal year | 1,075.1 | 838.7 | |||||||
| Cash and cash equivalents at end of period | $ | 1,156.9 | $ | 1,075.1 | |||||
| Autodesk, Inc. |
|
Reconciliation of GAAP financial measures to non-GAAP financial measures |
| (In millions, except per share data) |
| To supplement our consolidated financial statements presented on a GAAP basis, Autodesk provides investors with certain non-GAAP measures including non-GAAP net income, non-GAAP net income per share, non-GAAP cost of license and other revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP income from operations and non-GAAP provision for income taxes. These non-GAAP financial measures are adjusted to exclude certain costs, expenses, gains and losses, including stock-based compensation expense, amortization of purchased intangibles, restructuring charges, discrete tax provision items and related income tax expenses. See our reconciliation of GAAP financial measures to non-GAAP financial measures herein. We believe these exclusions are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future, as well as to facilitate comparisons with our historical operating results. These adjustments to our GAAP results are made with the intent of providing both management and investors a more complete understanding of Autodesk's underlying operational results and trends and our marketplace performance. For example, the non-GAAP results are an indication of our baseline performance before gains, losses or other charges that are considered by management to be outside our core operating results. In addition, these non-GAAP financial measures are among the primary indicators management uses as a basis for our planning and forecasting of future periods. |
|
There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies. The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact upon our reported financial results. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with generally accepted accounting principles in the United States. Investors should review the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release. |
| The following table shows Autodesk's non-GAAP results reconciled to GAAP results included in this release. |
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| January 31, | January 31, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| GAAP cost of license and other revenue | $ | 48.3 | $ | 40.2 | $ | 187.1 | $ | 162.2 | ||||||||
| Stock-based compensation expense | (1.1 | ) | (0.8 | ) | (3.9 | ) | (2.9 | ) | ||||||||
| Amortization of developed technology | (10.3 | ) | (8.1 | ) | (38.0 | ) | (31.9 | ) | ||||||||
| Non-GAAP cost of license and other revenue | $ | 36.9 | $ | 31.3 | $ | 145.2 | $ | 127.4 | ||||||||
| GAAP gross profit | $ | 534.9 | $ | 479.3 | $ | 1,986.5 | $ | 1,755.2 | ||||||||
| Stock-based compensation expense | 1.1 | 0.8 | 3.9 | 2.9 | ||||||||||||
| Amortization of developed technology | 10.3 | 8.1 | 38.0 | 31.9 | ||||||||||||
| Non-GAAP gross profit | $ | 546.3 | $ | 488.2 | $ | 2,028.4 | $ | 1,790.0 | ||||||||
| GAAP marketing and sales | $ | 233.5 | $ | 226.9 | $ | 842.6 | $ | 776.0 | ||||||||
| Stock-based compensation expense | (13.5 | ) | (8.1 | ) | (48.3 | ) | (35.5 | ) | ||||||||
| Non-GAAP marketing and sales | $ | 220.0 | $ | 218.8 | $ | 794.3 | $ | 740.5 | ||||||||
| GAAP research and development | $ | 149.5 | $ | 126.9 | $ | 566.5 | $ | 496.2 | ||||||||
| Stock-based compensation expense | (10.5 | ) | (6.2 | ) | (38.1 | ) | (27.4 | ) | ||||||||
| Non-GAAP research and development | $ | 139.0 | $ | 120.7 | $ | 528.4 | $ | 468.8 | ||||||||
| GAAP general and administrative | $ | 60.1 | $ | 52.1 | $ | 223.1 | $ | 200.8 | ||||||||
| Stock-based compensation expense | (4.9 | ) | (3.3 | ) | (18.5 | ) | (14.9 | ) | ||||||||
|
Amortization of customer relationships and trade names |
(8.3 | ) | (6.2 | ) | (32.3 | ) | (24.0 | ) | ||||||||
| Non-GAAP general and administrative | $ | 46.9 | $ | 42.6 | $ | 172.3 | $ | 161.9 | ||||||||
| GAAP restructuring charges | $ | - | $ | 1.8 | $ | (1.3 | ) | $ | 10.8 | |||||||
| Restructuring charges | - | (1.8 | ) | 1.3 | (10.8 | ) | ||||||||||
| Non-GAAP restructuring charges | $ | - | $ | - | $ | - | $ | - | ||||||||
| GAAP operating expenses | $ | 443.1 | $ | 407.7 | $ | 1,630.9 | $ | 1,483.8 | ||||||||
| Stock-based compensation expense | (28.9 | ) | (17.6 | ) | (104.9 | ) | (77.8 | ) | ||||||||
|
Amortization of customer relationships and trade names |
(8.3 | ) | (6.2 | ) | (32.3 | ) | (24.0 | ) | ||||||||
| Restructuring charges | - | (1.8 | ) | 1.3 | (10.8 | ) | ||||||||||
| Non-GAAP operating expenses | $ | 405.9 | $ | 382.1 | $ | 1,495.0 | $ | 1,371.2 | ||||||||
| GAAP income from operations | $ | 91.8 | $ | 71.6 | $ | 355.6 | $ | 271.4 | ||||||||
| Stock-based compensation expense | 30.0 | 18.4 | 108.8 | 80.7 | ||||||||||||
| Amortization of developed technology | 10.3 | 8.1 | 38.0 | 31.9 | ||||||||||||
|
Amortization of customer relationships and trade names |
8.3 | 6.2 | 32.3 | 24.0 | ||||||||||||
| Restructuring charges | - | 1.8 | (1.3 | ) | 10.8 | |||||||||||
| Non-GAAP income from operations | $ | 140.4 | $ | 106.1 | $ | 533.4 | $ | 418.8 | ||||||||
| GAAP provision for income taxes | $ | (20.9 | ) | $ | (11.4 | ) | $ | (77.6 | ) | $ | (60.0 | ) | ||||
| Discrete GAAP tax provision items | 0.6 | (4.7 | ) | (6.8 | ) | (6.0 | ) | |||||||||
|
Income tax effect of non-GAAP adjustments |
(15.1 | ) | (8.7 | ) | (50.9 | ) | (43.0 | ) | ||||||||
| Non-GAAP provision for income tax | $ | (35.4 | ) | $ | (24.8 | ) | $ | (135.3 | ) | $ | (109.0 | ) | ||||
| GAAP net income | $ | 72.0 | $ | 61.6 | $ | 285.3 | $ | 212.0 | ||||||||
| Stock-based compensation expense | 30.0 | 18.4 | 108.8 | 80.7 | ||||||||||||
| Amortization of developed technology | 10.3 | 8.1 | 38.0 | 31.9 | ||||||||||||
|
Amortization of customer relationships and trade names |
8.3 | 6.2 | 32.3 | 24.0 | ||||||||||||
| Restructuring charges | - | 1.8 | (1.3 | ) | 10.8 | |||||||||||
| Discrete GAAP tax provision items | 0.6 | (4.7 | ) | (6.8 | ) | (6.0 | ) | |||||||||
|
Income tax effect of non-GAAP adjustments |
(15.1 | ) | (8.7 | ) | (50.9 | ) | (43.0 | ) | ||||||||
| Non-GAAP net income | $ | 106.1 | $ | 82.7 | $ | 405.4 | $ | 310.4 | ||||||||
| GAAP diluted net income per share (1) | $ | 0.31 | $ | 0.26 | $ | 1.22 | $ | 0.90 | ||||||||
| Stock-based compensation expense | 0.13 | 0.08 | 0.47 | 0.34 | ||||||||||||
| Amortization of developed technology | 0.04 | 0.04 | 0.16 | 0.14 | ||||||||||||
|
Amortization of customer relationships and trade names |
0.04 | 0.02 | 0.14 | 0.10 | ||||||||||||
| Restructuring charges | - | 0.01 | (0.01 | ) | 0.05 | |||||||||||
| Discrete GAAP tax provision items | - | (0.02 | ) | (0.03 | ) | (0.03 | ) | |||||||||
| Income tax effect of non-GAAP adjustments | (0.06 | ) | (0.04 | ) | (0.21 | ) | (0.18 | ) | ||||||||
| Non-GAAP diluted net income per share (1) | $ | 0.46 | $ | 0.35 | $ | 1.74 | $ | 1.32 | ||||||||
| (1) Earnings per share were computed independently for each of the periods presented; therefore the sum of the earnings per share amounts for the quarters may not equal the total for the year. |
|
Autodesk |
||||||||||||||||||||
|
Other Supplemental Financial Information (a) |
||||||||||||||||||||
| Fiscal Year 2012 | QTR 1 | QTR 2 | QTR 3 | QTR 4 | YTD 2012 | |||||||||||||||
| Financial Statistics ($ in millions, except per share data): | ||||||||||||||||||||
| Total Net Revenue | $ | 528 | $ | 546 | $ | 549 | $ | 592 | $ | 2,216 | ||||||||||
| License and Other Revenue | $ | 323 | $ | 333 | $ | 331 | $ | 370 | $ | 1,358 | ||||||||||
| Maintenance Revenue | $ | 205 | $ | 213 | $ | 217 | $ | 222 | $ | 858 | ||||||||||
| GAAP Gross Margin | 90 | % | 89 | % | 89 | % | 90 | % | 90 | % | ||||||||||
| Non-GAAP Gross Margin (1)(2) | 91 | % | 91 | % | 91 | % | 92 | % | 92 | % | ||||||||||
| GAAP Operating Expenses | $ | 395 | $ | 394 | $ | 399 | $ | 443 | $ | 1,631 | ||||||||||
| GAAP Operating Margin | 15 | % | 17 | % | 16 | % | 15 | % | 16 | % | ||||||||||
| GAAP Net Income | $ | 69 | $ | 71 | $ | 73 | $ | 72 | $ | 285 | ||||||||||
| GAAP Diluted Net Income Per Share (c) | $ | 0.29 | $ | 0.30 | $ | 0.32 | $ | 0.31 | $ | 1.22 | ||||||||||
| Non-GAAP Operating Expenses (1)(3) | $ | 364 | $ | 360 | $ | 366 | $ | 406 | $ | 1,495 | ||||||||||
| Non-GAAP Operating Margin (1)(4) | 23 | % | 25 | % | 25 | % | 24 | % | 24 | % | ||||||||||
| Non-GAAP Net Income (1)(5) | $ | 94 | $ | 104 | $ | 102 | $ | 106 | $ | 405 | ||||||||||
| Non-GAAP Diluted Net Income Per Share (1)(6)(c) | $ | 0.40 | $ | 0.44 | $ | 0.44 | $ | 0.46 | $ | 1.74 | ||||||||||
| Total Cash and Marketable Securities | $ | 1,526 | $ | 1,553 | $ | 1,534 | $ | 1,604 | $ | 1,604 | ||||||||||
| Days Sales Outstanding | 47 | 49 | 43 | 61 | 61 | |||||||||||||||
| Capital Expenditures | $ | 23 | $ | 17 | $ | 9 | $ | 14 | $ | 63 | ||||||||||
| Cash Flow from Operating Activities | $ | 128 | $ | 132 | $ | 138 | $ | 175 | $ | 574 | ||||||||||
| GAAP Depreciation and Amortization | $ | 25 | $ | 30 | $ | 31 | $ | 30 | $ | 116 | ||||||||||
| Deferred Maintenance Revenue Balance | $ | 543 | $ | 566 | $ | 553 | $ | 633 | $ | 633 | ||||||||||
| Revenue by Geography (in millions): | ||||||||||||||||||||
| Americas | $ | 181 | $ | 191 | $ | 200 | $ | 226 | $ | 799 | ||||||||||
| Europe, Middle East and Africa | $ | 215 | $ | 212 | $ | 202 | $ | 234 | $ | 862 | ||||||||||
| Asia Pacific | $ | 132 | $ | 143 | $ | 146 | $ | 133 | $ | 555 | ||||||||||
| % of Total Rev from Emerging Economies | 15 | % | 16 | % | 16 | % | 16 | % | 16 | % | ||||||||||
| Revenue by Segment (in millions): | ||||||||||||||||||||
| Platform Solutions and Emerging Business | $ | 211 | $ | 199 | $ | 210 | $ | 214 | $ | 833 | ||||||||||
| Architecture, Engineering and Construction | $ | 141 | $ | 158 | $ | 152 | $ | 175 | $ | 626 | ||||||||||
| Manufacturing | $ | 123 | $ | 136 | $ | 134 | $ | 148 | $ | 540 | ||||||||||
| Media and Entertainment | $ | 53 | $ | 54 | $ | 53 | $ | 55 | $ | 216 | ||||||||||
| Other Revenue Statistics: | ||||||||||||||||||||
| % of Total Rev from Flagship | 61 | % | 56 | % | 57 | % | 56 | % | 58 | % | ||||||||||
| % of Total Rev Suites | 23 | % | 29 | % | 27 | % | 27 | % | 27 | % | ||||||||||
| % of Total Rev New and Adjacent | 15 | % | 15 | % | 16 | % | 17 | % | 16 | % | ||||||||||
| % of Total Rev from AutoCAD and AutoCAD LT | 37 | % | 31 | % | 31 | % | 32 | % | 33 | % | ||||||||||
| Upgrade and Crossgrade Revenue (in millions) | $ | 53 | $ | 41 | $ | 37 | $ | 54 | $ | 185 | ||||||||||
| Favorable (Unfavorable) Impact of U.S. Dollar Translation Relative to Foreign | ||||||||||||||||||||
| Currencies Compared to Comparable Prior Year Period (b) (in millions): | ||||||||||||||||||||
| FX Impact on Total Net Revenue | $ | (3 | ) | $ | 8 | $ | 12 | $ | 12 | $ | 29 | |||||||||
| FX Impact on Cost of Revenue and Total Operating Expenses | $ | (9 | ) | $ | (17 | ) | $ | (12 | ) | $ | (5 | ) | $ | (43 | ) | |||||
| FX Impact on Operating Income | $ | (12 | ) | $ | (9 | ) | $ | - | $ | 7 | $ | (14 | ) | |||||||
| Gross Margin by Segment (in millions): | ||||||||||||||||||||
| Platform Solutions and Emerging Business | $ | 199 | $ | 187 | $ | 198 | $ | 204 | $ | 788 | ||||||||||
| Architecture, Engineering and Construction | $ | 128 | $ | 143 | $ | 138 | $ | 161 | $ | 570 | ||||||||||
| Manufacturing | $ | 113 | $ | 124 | $ | 122 | $ | 136 | $ | 496 | ||||||||||
| Media and Entertainment | $ | 43 | $ | 44 | $ | 43 | $ | 45 | $ | 175 | ||||||||||
| Unallocated amounts | $ | (9 | ) | $ | (10 | ) | $ | (12 | ) | $ | (11 | ) | $ | (42 | ) | |||||
| Common Stock Statistics (in millions): | ||||||||||||||||||||
| Common Shares Outstanding | 230.5 | 228.8 | 226.6 | 225.9 | 225.9 | |||||||||||||||
| Fully Diluted Weighted Average Shares Outstanding | 237.1 | 236.6 | 230.7 | 231.5 | 233.3 | |||||||||||||||
| Shares Repurchased | 1.7 | 2.5 | 3.5 | 2.0 | 9.7 | |||||||||||||||
| Installed Base Statistics: | ||||||||||||||||||||
| Maintenance Installed Base (e) | 3,004,000 | 2,985,000 | 3,116,000 | 3,166,000 | 3,166,000 | |||||||||||||||
| (a) Totals may not agree with the sum of the components due to rounding. | ||||||||||
| (b) Effective in the second quarter of fiscal 2012, Autodesk changed the way it calculates constant currency growth rates and foreign currency impact on Total Net Revenue, and Cost of Revenue and Total Operating Expenses. Under the new methodology, all hedging gains and losses are removed from the calculation of constant currency growth rates, where previously Autodesk had not excluded hedging gains and losses from the prior period. Autodesk changed the way it calculates foreign currency impact on Total Net Revenue, and Cost of Revenue and Total Operating Expenses to include the impact of Autodesk's hedging program on both the current and prior period. Autodesk believes these changes are more useful to the users of Autodesk's financial information as they more fully reflect the underlying business growth rates and the impact of movements in foreign currency on Autodesk's U.S. dollar financial results. All prior period comparative information has been revised to conform to the new methodology. | ||||||||||
| QTR 1 | QTR 2 | QTR 3 | QTR 4 | YTD 2012 | ||||||
| Constant currency revenue growth | 12% | 14% | 12% | 10% | 12% | |||||
| (c) Earnings per share were computed independently for each of the periods presented; therefore the sum of the earnings per share amounts for the quarters may not equal the total for the year. | ||||||||||
| (d) Prior period amounts have been changed to conform to current period presentation. | ||||||||||
| (e) Autodesk will no longer provide Maintenance Installed Base beginning in FY 13 | ||||||||||
|
Autodesk |
|
|
|
(1) To supplement our consolidated financial statements presented on a GAAP basis, Autodesk provides investors with certain non-GAAP measures including non-GAAP net income, non-GAAP net income per share, non-GAAP cost of license and other revenue, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP total spend, non-GAAP income from operations and non-GAAP provision for income taxes. These non-GAAP financial measures are adjusted to exclude certain costs, expenses, gains and losses, including stock-based compensation expense, restructuring charges, amortization of purchased intangibles and related income tax expenses. See our reconciliation of GAAP financial measures to non-GAAP financial measures herein. We believe these exclusions are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future, as well as to facilitate comparisons with our historical operating results. These adjustments to our GAAP results are made with the intent of providing both management and investors a more complete understanding of Autodesk's underlying operational results and trends and our marketplace performance. For example, the non-GAAP results are an indication of our baseline performance before gains, losses or other charges that are considered by management to be outside our core operating results. In addition, these non-GAAP financial measures are among the primary indicators management uses as a basis for our planning and forecasting of future periods. There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies. The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact upon our reported financial results. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with generally accepted accounting principles in the United States. Investors should review the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying Autodesk's press release. |
|
|
| QTR 1 | QTR 2 | QTR 3 | QTR 4 | YTD 2012 | ||||||
| (2) GAAP Gross Margin | 90% | 89% | 89% | 90% | 90% | |||||
| Stock-based compensation expense | 0% | 0% | 0% | 0% | 0% | |||||
| Amortization of developed technology | 1% | 2% | 2% | 2% | 2% | |||||
| Non-GAAP Gross Margin | 91% | 91% | 91% | 92% | 92% | |||||
| (3) GAAP Operating Expenses | $ 395 | $ 394 | $ 399 | $ 443 | $ 1,631 | |||||
| Stock-based compensation expense | (25) | (26) | (25) | (29) | (105) | |||||
| Amortization of customer relationships and trade names | (7) | (9) | (8) | (8) | (32) | |||||
| Restructuring charges | - | 1 | - | - | 1 | |||||
| Non-GAAP Operating Expenses | $ 364 | $ 360 | $ 366 | $ 406 | $ 1,495 | |||||
| (4) GAAP Operating Margin | 15% | 17% | 16% | 15% | 16% | |||||
| Stock-based compensation expense | 5% | 5% | 5% | 5% | 5% | |||||
| Amortization of developed technology | 2% | 2% | 2% | 2% | 2% | |||||
| Amortization of customer relationships and trade names | 1% | 2% | 2% | 2% | 1% | |||||
| Restructuring charges | 0% | 0% | 0% | 0% | 0% | |||||
| Non-GAAP Operating Margin | 23% | 25% | 25% | 24% | 24% | |||||
| (5) GAAP Net Income | $ 69 | $ 71 | $ 73 | $ 72 | $ 285 | |||||
| Stock-based compensation expense | 26 | 27 | 26 | 30 | 109 | |||||
| Amortization of developed technology | 8 | 9 | 11 | 10 | 38 | |||||
| Amortization of customer relationships and trade names | 7 | 9 | 8 | 8 | 32 | |||||
| Restructuring charges | - | (1) | - | - | (1) | |||||
| Discrete GAAP tax provision items | (4) | 1 | (4) | 1 | (7) | |||||
| Income tax effect of non-GAAP adjustments | (12) | (12) | (11) | (15) | (51) | |||||
| Non-GAAP Net Income | $ 94 | $ 104 | $ 102 | $ 106 | $ 405 | |||||
| (6) GAAP Diluted Net Income Per Share | $ 0.29 | $ 0.30 | $ 0.32 | $ 0.31 | $ 1.22 | |||||
| Stock-based compensation expense | 0.11 | 0.12 | 0.11 | 0.13 | 0.47 | |||||
| Amortization of developed technology | 0.03 | 0.04 | 0.05 | 0.04 | 0.16 | |||||
| Amortization of customer relationships and trade names | 0.03 | 0.04 | 0.03 | 0.04 | 0.14 | |||||
| Restructuring charges | - | (0.01) | - | - | (0.01) | |||||
| Discrete GAAP tax provision items | (0.02) | 0.01 | (0.02) | - | (0.03) | |||||
| Income tax effect of non-GAAP adjustments | (0.04) | (0.06) | (0.05) | (0.06) | (0.21) | |||||
| Non-GAAP Diluted Net Income Per Share | $ 0.40 | $ 0.44 | $ 0.44 | $ 0.46 | $ 1.74 | |||||
| Reconciliation for Fiscal 2013: | |||
| The following is a reconciliation of anticipated fiscal 2013 GAAP and non-GAAP operating margins: | |||
| FISCAL 2013 | |||
| GAAP operating margin basis point improvement over prior year |
130 |
||
| Stock-based compensation expense | 110 | ||
| Amortization of purchased intangibles | (40 | ) | |
| Non-GAAP operating margin basis point improvement over prior year |
200 |
||
|
Reconciliation for Long Term Operating Margins: |
|
|
Autodesk is not able to provide targets for our long term (ending with fiscal year 2015) GAAP operating margins at this time because of the difficulty of estimating certain items that are excluded from non-GAAP that affect operating margin, such as charges related to stock-based compensation expense and amortization of acquisition related intangibles. |
