© 2012 Autodesk, Inc. All rights reserved.
Autodesk, Inc. |
||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||
(In millions, except per share data) |
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(Unaudited) | ||||||||||||||||
Net revenue: | ||||||||||||||||
License and other | $ | 317.1 | $ | 331.4 | $ | 1,018.6 | $ | 987.4 | ||||||||
Maintenance | 230.9 | 217.2 | 686.7 | 635.8 | ||||||||||||
Total net revenue | 548.0 | 548.6 | 1,705.3 | 1,623.2 | ||||||||||||
Cost of revenue: | ||||||||||||||||
Cost of license and other revenue | 49.6 | 50.5 | 145.8 | 138.8 | ||||||||||||
Cost of maintenance revenue | 8.4 | 9.1 | 30.8 | 32.8 | ||||||||||||
Total cost of revenue | 58.0 | 59.6 | 176.6 | 171.6 | ||||||||||||
Gross profit | 490.0 | 489.0 | 1,528.7 | 1,451.6 | ||||||||||||
Operating expenses: | ||||||||||||||||
Marketing and sales | 204.6 | 206.2 | 640.2 | 609.1 | ||||||||||||
Research and development | 153.6 | 141.2 | 451.2 | 417.0 | ||||||||||||
General and administrative | 62.3 | 51.4 | 180.9 | 163.0 | ||||||||||||
Restructuring charges (benefits), net | 35.2 | — | 35.2 |
(1.3 |
) | |||||||||||
Total operating expenses | 455.7 | 398.8 | 1,307.5 | 1,187.8 | ||||||||||||
Income from operations | 34.3 | 90.2 | 221.2 | 263.8 | ||||||||||||
Interest and other (expense) income, net | (0.1 | ) | 1.1 | 2.6 | 6.2 | |||||||||||
Income before income taxes | 34.2 | 91.3 | 223.8 | 270.0 | ||||||||||||
Provision for income taxes | (4.9 | ) | (18.5 | ) | (51.0 | ) | (56.7 | ) | ||||||||
Net income | $ | 29.3 | $ | 72.8 | $ | 172.8 | $ | 213.3 | ||||||||
Basic net income per share | $ | 0.13 | $ | 0.32 | $ | 0.76 | $ | 0.93 | ||||||||
Diluted net income per share | $ | 0.13 | $ | 0.32 | $ | 0.74 | $ | 0.91 | ||||||||
Weighted average shares used in computing basic net income per share | 225.5 | 227.1 | 227.1 | 228.2 | ||||||||||||
Weighted average shares used in computing diluted net income per share | 230.5 | 230.7 | 232.0 | 233.7 | ||||||||||||
|
|||||||
Autodesk, Inc. |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(In millions) |
|||||||
October 31,
|
January 31,
|
||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 827.0 | $ | 1,156.9 | |||
Marketable securities | 502.1 | 254.4 | |||||
Accounts receivable, net | 293.3 | 395.1 | |||||
Deferred income taxes | 48.4 | 30.1 | |||||
Prepaid expenses and other current assets | 53.8 | 59.4 | |||||
Total current assets | 1,724.6 | 1,895.9 | |||||
Marketable securities | 408.3 | 192.8 | |||||
Computer equipment, software, furniture and leasehold improvements, net | 114.6 | 104.5 | |||||
Purchased technologies, net | 75.9 | 84.6 | |||||
Goodwill | 824.6 | 682.4 | |||||
Deferred income taxes, net | 128.3 | 135.8 | |||||
Other assets | 152.9 | 131.8 | |||||
$ | 3,429.2 | $ | 3,227.8 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 75.9 | $ | 89.3 | |||
Accrued compensation | 155.6 | 183.9 | |||||
Accrued income taxes | 14.2 | 14.4 | |||||
Deferred revenue | 558.1 | 582.3 | |||||
Borrowings under line of credit | 110.0 | — | |||||
Other accrued liabilities | 71.6 | 84.2 | |||||
Total current liabilities | 985.4 | 954.1 | |||||
Deferred revenue | 155.6 | 136.9 | |||||
Long term income taxes payable | 184.4 | 174.8 | |||||
Other liabilities | 86.0 | 79.1 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Preferred stock | — | — | |||||
Common stock and additional paid-in capital | 1,438.9 | 1,365.4 | |||||
Accumulated other comprehensive (loss) income | (6.4 | ) | 5.9 | ||||
Retained earnings | 585.3 | 511.6 | |||||
Total stockholders’ equity | 2,017.8 | 1,882.9 | |||||
$ | 3,429.2 | $ | 3,227.8 | ||||
Autodesk, Inc. |
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(In millions) |
||||||||
Nine Months Ended October 31, | ||||||||
2012 | 2011 | |||||||
(Unaudited) | ||||||||
Operating activities: | ||||||||
Net income | $ | 172.8 | $ | 213.3 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 93.1 | 85.2 | ||||||
Stock-based compensation expense | 118.8 | 78.8 | ||||||
Excess tax benefits from stock-based compensation | (27.4 | ) | (33.0 | ) | ||||
Restructuring charges (benefits), net | 35.2 | (1.3 | ) | |||||
Other operating activities | 4.4 | — | ||||||
Changes in operating assets and liabilities, net of business combinations | 6.6 | 55.3 | ||||||
Net cash provided by operating activities | 403.5 | 398.3 | ||||||
Investing activities: | ||||||||
Purchases of marketable securities | (1,103.1 | ) | (456.0 | ) | ||||
Sales of marketable securities | 207.0 | 110.8 | ||||||
Maturities of marketable securities | 436.6 | 307.0 | ||||||
Capital expenditures | (44.7 | ) | (48.7 | ) | ||||
Acquisitions, net of cash acquired | (204.2 | ) | (182.7 | ) | ||||
Other investing activities | (22.1 | ) | (23.5 | ) | ||||
Net cash used in investing activities | (730.5 | ) | (293.1 | ) | ||||
Financing activities: | ||||||||
Proceeds from issuance of common stock, net of issuance costs | 199.6 | 156.3 | ||||||
Repurchases of common stock | (340.5 | ) | (263.7 | ) | ||||
Draws on line of credit | 110.0 | — | ||||||
Excess tax benefits from stock-based compensation | 27.4 | 33.0 | ||||||
Net cash used in financing activities | (3.5 | ) | (74.4 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 0.6 | (2.6 | ) | |||||
Net (decrease) increase in cash and cash equivalents | (329.9 | ) | 28.2 | |||||
Cash and cash equivalents at beginning of fiscal year | 1,156.9 | 1,075.1 | ||||||
Cash and cash equivalents at end of period | $ | 827.0 | $ | 1,103.3 | ||||
Autodesk, Inc. |
Reconciliation of GAAP financial measures to non-GAAP financial measures |
(In millions, except per share data) |