Full Year Fiscal 2014
Net revenue for fiscal 2014 is now expected to increase by approximately 3 percent compared to fiscal 2013. Autodesk now anticipates fiscal 2014 GAAP operating margin to increase approximately 360 to 410 basis points and non-GAAP operating margin to increase approximately 50 to 100 basis points compared to fiscal 2013. A reconciliation between the GAAP and non-GAAP estimates for fiscal 2014 is provided in the tables following this press release.
Both second quarter fiscal 2014 and full year fiscal 2014 outlooks assume annual effective tax rates of approximately 24 percent and approximately 25.5 percent for GAAP and non-GAAP results, respectively. These rates do not include one-time discrete items but do reflect the recently enacted extension of the federal R&D tax credit benefit through December 31, 2013.
Earnings Conference Call and Webcast
Autodesk will host its first quarter conference call today at 5:00 p.m. ET. The live broadcast can be accessed at http://www.autodesk.com/investors. Supplemental financial information and prepared remarks for the conference call will be posted to the investor relations section of Autodesk's website simultaneously with this press release.
NOTE: The prepared remarks will not be read on the conference call. The conference call will include only brief remarks followed by questions and answers.
A replay of the broadcast will be available at 7:00 pm ET at http://www.autodesk.com/investors. This replay will be maintained on Autodesk's website for at least 12 months.
Safe Harbor Statement
This press release contains forward-looking statements that involve risks and uncertainties, including statements in the paragraph under “Business Outlook” above, statements regarding future products, revenue and profitability, and other statements regarding our expected results of cost control measures, strategies, market and products positions, performance, and results. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: general market, political, economic and business conditions; failure to maintain our revenue growth and profitability; failure to maintain cost reductions and productivity increases or otherwise control our expenses; the success of our internal reorganization and restructuring activities; our performance in particular geographies, including emerging economies; the ability of governments around the world to meet their financial and debt obligations, and finance infrastructure projects; failure to successfully incorporate sales of licenses of products suites into our overall sales strategy; weak or negative growth in the industries we serve; failure to successfully expand adoption of our products including key initiatives, including our continuing efforts to attract customers to our cloud-based offerings; slowing momentum in subscription billings or revenues; difficulties encountered in integrating new or acquired businesses and technologies; the inability to identify and realize the anticipated benefits of acquisitions; the financial and business condition of our reseller and distribution channels; dependence on and the timing of large transactions; fluctuation in foreign currency exchange rates; the success of our foreign currency hedging program; failure to achieve sufficient sell-through in our channels for new or existing products; pricing pressure; unexpected fluctuations in our tax rate; the timing and degree of expected investments in growth and efficiency opportunities; changes in the timing of product releases and retirements; failure of key new applications to achieve anticipated levels of customer acceptance; failure to achieve continued success in technology advancements, interruptions or terminations in the business of Autodesk consultants; the expense and impact of legal or regulatory proceedings; and any unanticipated accounting charges.
Further information on potential factors that could affect the financial results of Autodesk are included in Autodesk's Annual Report on Form 10-K for the year ended January 31, 2013, which is 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 helps people imagine, design and create a better world. Everyone--from design professionals, engineers and architects to digital artists, students and hobbyists--uses Autodesk software to unlock their creativity and solve important challenges. For more information visit autodesk.com or follow @autodesk.
Autodesk is a registered trademark of Autodesk, Inc., and/or its subsidiaries and/or affiliates in the USA and/or other countries. All other brand names, product names or trademarks belong to their respective holders. Autodesk reserves the right to alter product and services 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.
© 2013 Autodesk, Inc. All rights reserved.
|
Autodesk, Inc. |
||||||||
| Condensed Consolidated Statements of Operations | ||||||||
| (In millions, except per share data) | ||||||||
| Three Months Ended April 30, | ||||||||
| 2013 | 2012 | |||||||
| (Unaudited) | ||||||||
| Net revenue (1): | ||||||||
| License and other | $ | 323.5 | $ | 355.2 | ||||
| Subscription | 246.9 | 233.4 | ||||||
| Total net revenue | 570.4 | 588.6 | ||||||
| Cost of revenue (1): | ||||||||
| Cost of license and other revenue | 44.4 | 40.8 | ||||||
| Cost of subscription revenue | 23.1 | 18.0 | ||||||
| Total cost of revenue | 67.5 | 58.8 | ||||||
| Gross profit | 502.9 | 529.8 | ||||||
| Operating expenses: | ||||||||
| Marketing and sales | 208.8 | 223.2 | ||||||
| Research and development | 150.8 | 152.7 | ||||||
| General and administrative | 61.5 | 59.9 | ||||||
| Restructuring charges, net | 0.4 | — | ||||||
| Total operating expenses | 421.5 | 435.8 | ||||||
| Income from operations | 81.4 | 94.0 | ||||||
| Interest and other (expense) income, net | (8.8 | ) | 3.5 | |||||
| Income before income taxes | 72.6 | 97.5 | ||||||
| Provision for income taxes | (17.0 | ) | (18.6 | ) | ||||
| Net income | $ | 55.6 | $ | 78.9 | ||||
| Basic net income per share | $ | 0.25 | $ | 0.35 | ||||
| Diluted net income per share | $ | 0.24 | $ | 0.34 | ||||
| Weighted average shares used in computing basic net income per share | 223.8 | 228.1 | ||||||
| Weighted average shares used in computing diluted net income per share | 229.3 | 234.1 | ||||||
| (1) | Effective in the first quarter of fiscal 2014, Autodesk reclassified certain revenue and cost of revenue amounts associated with its cloud service offerings from "License and Other Revenue" to its new revenue line item "Subscription Revenue." Subscription Revenue consists of two components: maintenance revenue for our software products and revenue for our cloud service offerings including Autodesk 360. Prior period amounts have been revised to conform to the current period presentation. |
| Autodesk, Inc. | ||||||||
| Condensed Consolidated Balance Sheets | ||||||||
| (In millions) | ||||||||
| April 30, 2013 | January 31, 2013 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 1,655.8 | $ | 1,612.2 | ||||
| Marketable securities | 432.1 | 342.1 | ||||||
| Accounts receivable, net | 285.8 | 495.1 | ||||||
| Deferred income taxes | 56.0 | 42.2 | ||||||
| Prepaid expenses and other current assets | 81.4 | 60.8 | ||||||
| Total current assets | 2,511.1 | 2,552.4 | ||||||
| Marketable securities | 392.0 | 411.1 | ||||||
| Computer equipment, software, furniture and leasehold improvements, net | 129.0 | 114.9 | ||||||
| Purchased technologies, net | 69.2 | 76.0 | ||||||
| Goodwill | 895.7 | 871.5 | ||||||
| Deferred income taxes, net | 134.3 | 122.8 | ||||||
| Other assets | 158.4 | 159.7 | ||||||
| $ | 4,289.7 | $ | 4,308.4 | |||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 86.1 | $ | 94.2 | ||||
| Accrued compensation | 123.2 | 189.6 | ||||||
| Accrued income taxes | 35.4 | 13.9 | ||||||
| Deferred revenue | 663.7 | 647.0 | ||||||
| Other accrued liabilities | 71.4 | 99.0 | ||||||
| Total current liabilities | 979.8 | 1,043.7 | ||||||
| Deferred revenue | 187.7 | 187.6 | ||||||
| Long term income taxes payable | 193.3 | 194.2 | ||||||
| Long term notes payable, net of discount | 745.8 | 745.6 | ||||||
| Other liabilities | 98.6 | 94.1 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders’ equity: | ||||||||
| Preferred stock | — | — | ||||||
| Common stock and additional paid-in capital | 1,499.5 | 1,449.8 | ||||||
| Accumulated other comprehensive (loss) income | (2.0 | ) | (5.7 | ) | ||||
| Retained earnings | 587.0 | 599.1 | ||||||
| Total stockholders’ equity | 2,084.5 | 2,043.2 | ||||||
| $ | 4,289.7 | $ | 4,308.4 | |||||
| Autodesk, Inc. | ||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||
| (In millions) | ||||||||
| Three Months Ended April 30, | ||||||||
| 2013 | 2012 | |||||||
| (Unaudited) | ||||||||
| Operating activities: | ||||||||
| Net income | $ | 55.6 | $ | 78.9 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation, amortization and accretion | 33.1 | 29.2 | ||||||
| Stock-based compensation expense | 33.5 | 33.4 | ||||||
| Excess tax benefits from stock-based compensation | (9.0 | ) | (9.9 | ) | ||||
| Restructuring charges, net | 0.4 | — | ||||||
|
Other operating activities |
6.7 | (1.1 | ) | |||||
| Changes in operating assets and liabilities, net of business combinations | 103.8 | 8.8 | ||||||
| Net cash provided by operating activities | 224.1 | 139.3 | ||||||
| Investing activities: | ||||||||
| Purchases of marketable securities | (264.6 | ) | (447.8 | ) | ||||
| Sales of marketable securities | 128.1 | 48.8 | ||||||
| Maturities of marketable securities | 68.9 | 128.5 | ||||||
| Capital expenditures | (25.8 | ) | (11.5 | ) | ||||
| Acquisitions, net of cash acquired | (34.7 | ) | — | |||||
| Other investing activities | (3.6 | ) | (5.0 | ) | ||||
| Net cash used in investing activities | (131.7 | ) | (287.0 | ) | ||||
| Financing activities: | ||||||||
| Proceeds from issuance of common stock, net of issuance costs | 70.0 | 153.0 | ||||||
| Repurchases of common stock | (129.2 | ) | (99.2 | ) | ||||
| Excess tax benefits from stock-based compensation | 9.0 | 9.9 | ||||||
| Net cash (used in) provide by financing activities | (50.2 | ) | 63.7 | |||||
| Effect of exchange rate changes on cash and cash equivalents | 1.4 | 1.6 | ||||||
| Net increase (decrease) in cash and cash equivalents | 43.6 | (82.4 | ) | |||||
| Cash and cash equivalents at beginning of fiscal year | 1,612.2 | 1,156.9 | ||||||
| Cash and cash equivalents at end of period | $ | 1,655.8 | $ | 1,074.5 | ||||
|
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 cost of license and other revenue, non-GAAP cost of subscription revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP restructuring charges (benefits), non-GAAP income from operations, non-GAAP operating margin, non-GAAP interest and other income (expense), non-GAAP provision for income taxes, non-GAAP net income, and non-GAAP net income per share. 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, gain and loss on strategic investments, 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 GAAP 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 | ||||||||
| April 30, | ||||||||
| 2013 | 2012 | |||||||
| (Unaudited) | ||||||||
| GAAP cost of license and other revenue (1) | $ | 44.4 | $ | 40.8 | ||||
| Stock-based compensation expense (1) | (0.9 | ) | (0.9 | ) | ||||
| Amortization of developed technology (1) | (9.8 | ) | (9.3 | ) | ||||
| Non-GAAP cost of license and other revenue (1) | $ | 33.7 | $ | 30.6 | ||||
| GAAP cost of subscription revenue (1) | $ | 23.1 | $ | 18.0 | ||||
| Stock-based compensation expense (1) |
|
(0.6 | ) |
|
(0.4 | ) | ||
| Amortization of developed technology (1) |
|
(1.0 | ) |
|
(0.5 | ) | ||
| Non-GAAP cost of subscription revenue (1) | $ | 21.5 | $ | 17.1 | ||||
| GAAP gross profit | $ | 502.9 | $ | 529.8 | ||||
| Stock-based compensation expense | 1.5 | 1.3 | ||||||
| Amortization of developed technology | 10.8 | 9.8 | ||||||
| Non-GAAP gross profit | $ | 515.2 | $ | 540.9 | ||||
| GAAP marketing and sales | $ | 208.8 | $ | 223.2 | ||||
| Stock-based compensation expense | (14.1 | ) | (14.6 | ) | ||||
| Non-GAAP marketing and sales | $ | 194.7 | $ | 208.6 | ||||
| GAAP research and development | $ | 150.8 | $ | 152.7 | ||||
| Stock-based compensation expense | (10.9 | ) | (11.1 | ) | ||||
| Non-GAAP research and development | $ | 139.9 | $ | 141.6 | ||||
| GAAP general and administrative | $ | 61.5 | $ | 59.9 | ||||
| Stock-based compensation expense | (7.0 | ) | (6.4 | ) | ||||
| Amortization of customer relationships and trade names | (10.8 | ) | (7.8 | ) | ||||
| Non-GAAP general and administrative | $ | 43.7 | $ | 45.7 | ||||
| GAAP restructuring charges (benefits), net | $ | 0.4 | $ | — | ||||
| Restructuring (charges) benefits | (0.4 | ) | — | |||||
| Non-GAAP restructuring charges (benefits), net | $ | — | $ | — | ||||
| GAAP operating expenses | $ | 421.5 | $ | 435.8 | ||||
| Stock-based compensation expense | (32.0 | ) | (32.1 | ) | ||||
| Amortization of customer relationships and trade names | (10.8 | ) | (7.8 | ) | ||||
| Restructuring (charges) benefits | (0.4 | ) | — | |||||
| Non-GAAP operating expenses | $ | 378.3 | $ | 395.9 | ||||
| GAAP income from operations | $ | 81.4 | $ | 94.0 | ||||
| Stock-based compensation expense | 33.5 | 33.4 | ||||||
| Amortization of developed technology | 10.8 | 9.8 | ||||||
| Amortization of customer relationships and trade names | 10.8 | 7.8 | ||||||
| Restructuring charges (benefits) | 0.4 | — | ||||||
| Non-GAAP income from operations | $ | 136.9 | $ | 145.0 | ||||
| GAAP interest and other income, net | $ | (8.8 | ) | $ | 3.5 | |||
| (Gain) loss on strategic investments | 1.1 | (1.1 | ) | |||||
| Non-GAAP interest and other income, net | $ | (7.7 | ) | $ | 2.4 | |||
| GAAP provision for income taxes | $ | (17.0 | ) | $ | (18.6 | ) | ||
| Discrete GAAP tax provision items | (0.5 | ) | (6.3 | ) | ||||
| Income tax effect of non-GAAP adjustments | (15.4 | ) | (13.4 | ) | ||||
| Non-GAAP provision for income tax | $ | (32.9 | ) | $ | (38.3 | ) | ||
| GAAP net income | $ | 55.6 | $ | 78.9 | ||||
| Stock-based compensation expense | 33.5 | 33.4 | ||||||
| Amortization of developed technology | 10.8 | 9.8 | ||||||
| Amortization of customer relationships and trade names | 10.8 | 7.8 | ||||||
| Restructuring charges (benefits) | 0.4 | — | ||||||
| (Gain) loss on strategic investments | 1.1 | (1.1 | ) | |||||
| Discrete GAAP tax provision items | (0.5 | ) | (6.3 | ) | ||||
| Income tax effect of non-GAAP adjustments | (15.4 | ) | (13.4 | ) | ||||
| Non-GAAP net income | $ | 96.3 | $ | 109.1 | ||||
| GAAP diluted net income per share | $ | 0.24 | $ | 0.34 | ||||
| Stock-based compensation expense | 0.15 | 0.14 | ||||||
| Amortization of developed technology | 0.05 | 0.04 | ||||||
| Amortization of customer relationships and trade names | 0.05 | 0.03 | ||||||
| Restructuring charges (benefits) | — | — | ||||||
| (Gain) loss on strategic investments | — | — | ||||||
| Discrete GAAP tax provision items | — | (0.03 | ) | |||||
| Income tax effect of non-GAAP adjustments | (0.07 | ) | (0.05 | ) | ||||
| Non-GAAP diluted net income per share | $ | 0.42 | $ | 0.47 | ||||
|
|
||||||||
|
(1) Effective in the first quarter of fiscal 2014, Autodesk reclassified certain costs associated cloud service offerings from "Cost of License and Other Revenue" to "Cost of Subscription Revenue." Prior period amounts have been revised to conform to the current period presentation. |
|
Autodesk, Inc. |
|||||||||||
| Other Supplemental Financial Information (a) | |||||||||||
| Fiscal Year 2014 | QTR 1 |
|
YTD 2014 |
||||||||
| Financial Statistics ($ in millions, except per share data): | |||||||||||
| Total Net Revenue: | $ | 570 | $ | 570 | |||||||
| License and Other Revenue | $ | 324 | $ | 324 | |||||||
| Subscription Revenue | $ | 247 | $ | 247 | |||||||
| GAAP Gross Margin | 88 | % |
|
88 |
% | ||||||
| Non-GAAP Gross Margin (1)(2) | 90 | % |
|
90 |
% | ||||||
| GAAP Operating Expenses | $ | 422 | $ | 422 | |||||||
| GAAP Operating Margin | 14 | % |
|
14 |
% | ||||||
| GAAP Net Income | $ | 56 | $ | 56 | |||||||
| GAAP Diluted Net Income Per Share (b) | $ | 0.24 | $ | 0.24 | |||||||
| Non-GAAP Operating Expenses (1)(3) | $ | 378 |
$ |
378 |
|||||||
| Non-GAAP Operating Margin (1)(4) | 24 | % |
|
24 |
% | ||||||
| Non-GAAP Net Income (1)(5)(c) | $ | 96 |
$ |
96 |
|||||||
| Non-GAAP Diluted Net Income Per Share (1)(6)(b)(c) | $ | 0.42 |
$ |
0.42 |
|||||||
| Total Cash and Marketable Securities | $ | 2,480 | $ | 2,480 | |||||||
| Days Sales Outstanding | 46 |
|
46 |
||||||||
| Capital Expenditures | $ | 26 | $ | 26 | |||||||
| Cash Flow from Operating Activities | $ | 224 | $ | 224 | |||||||
| GAAP Depreciation, Amortization and Accretion | $ | 33 | $ | 33 | |||||||
| Deferred Subscription Revenue Balance | $ | 755 | $ | 755 | |||||||
| Revenue by Geography: | |||||||||||
| Americas | $ | 202 | $ | 202 | |||||||
| Europe, Middle East and Africa | $ | 216 | $ | 216 | |||||||
| Asia Pacific | $ | 152 | $ | 152 | |||||||
| % of Total Rev from Emerging Economies | 13 | % |
|
13 |
% | ||||||
| Revenue by Segment: | |||||||||||
| Platform Solutions and Emerging Business | $ | 213 | $ | 213 | |||||||
| Architecture, Engineering and Construction | $ | 172 | $ | 172 | |||||||
| Manufacturing | $ | 139 | $ | 139 | |||||||
| Media and Entertainment | $ | 47 | $ | 47 | |||||||
| Other Revenue Statistics: | |||||||||||
| % of Total Rev from Flagship | 55 | % |
|
55 |
% | ||||||
| % of Total Rev from Suites | 31 | % |
|
31 |
% | ||||||
| % of Total Rev from New and Adjacent | 14 | % |
|
14 |
% | ||||||
| % of Total Rev from AutoCAD and AutoCAD LT | 34 | % |
|
34 |
% | ||||||
| Favorable (Unfavorable) Impact of U.S. Dollar Translation Relative to | |||||||||||
| Foreign Currencies Compared to Comparable Prior Year Period: | |||||||||||
| FX Impact on Total Net Revenue | $ | (17 | ) | $ | (17 | ) | |||||
| FX Impact on Cost of Revenue and Total Operating Expenses | $ | 5 | $ | 5 | |||||||
| FX Impact on Operating Income | $ | (12 | ) | $ | (12 | ) | |||||
| Gross Margin by Segment: | |||||||||||
| Platform Solutions and Emerging Business | $ | 195 | $ | 195 | |||||||
| Architecture, Engineering and Construction | $ | 156 | $ | 156 | |||||||
| Manufacturing | $ | 128 | $ | 128 | |||||||
| Media and Entertainment | $ | 37 | $ | 37 | |||||||
| Unallocated amounts | $ | (12 | ) | $ | (12 | ) | |||||
| Common Stock Statistics: | |||||||||||
| Common Shares Outstanding | 224.4 |
|
224.4 |
||||||||
| Fully Diluted Weighted Average Shares Outstanding | 229.3 |
|
229.3 |
||||||||
| Shares Repurchased | 3.2 |
|
3.2 |
||||||||
| (a) Totals may not agree with the sum of the components due to rounding. |
| (b) 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. |
| (1) To supplement our consolidated financial statements presented on a GAAP basis, Autodesk provides investors with certain non-GAAP measures including non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating margin, non-GAAP net income, and non-GAAP net income per share. 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, gain and loss on strategic investments, 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 GAAP 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 |
|
|
|
YTD 2014 | ||||||
| (2) GAAP Gross Margin | 88 | % | 88 | % | ||||||
| Stock-based compensation expense | — | % | — | % | ||||||
| Amortization of developed technology | 2 | % |
|
2 | % | |||||
| Non-GAAP Gross Margin | 90 | % | 90 | % | ||||||
| (3) GAAP Operating Expenses | $ | 422 | $ | 422 | ||||||
| Stock-based compensation expense | (32 | ) | (32 | ) | ||||||
| Amortization of customer relationships and trade names | (11 | ) | (11 | ) | ||||||
|
Restructuring (charges) benefits, net |
— | — | ||||||||
| Non-GAAP Operating Expenses | $ | 378 | $ | 378 | ||||||
| (4) GAAP Operating Margin | 14 | % | 14 | % | ||||||
| Stock-based compensation expense | 6 | % | 6 | % | ||||||
| Amortization of developed technology | 2 | % | 2 | % | ||||||
| Amortization of customer relationships and trade names | 2 | % | 2 | % | ||||||
| Restructuring charges (benefits), net | — | % | — | % | ||||||
| Non-GAAP Operating Margin | 24 | % | 24 | % | ||||||
| (5) GAAP Net Income | $ | 56 | $ | 56 | ||||||
| Stock-based compensation expense | 34 | 34 | ||||||||
| Amortization of developed technology | 11 | 11 | ||||||||
| Amortization of customer relationships and trade names | 11 | 11 | ||||||||
| Restructuring charges (benefits), net | — | — | ||||||||
| (Gain) loss on strategic investments | 1 | 1 | ||||||||
| Discrete GAAP tax provision items | (1 | ) | (1 | ) | ||||||
| Income tax effect of non-GAAP adjustments | (15 | ) | (15 | ) | ||||||
| Non-GAAP Net Income |
$ 96 |
$ | 96 | |||||||
| (6) GAAP Diluted Net Income Per Share | $ | 0.24 | $ | 0.24 | ||||||
| Stock-based compensation expense | 0.15 | 0.15 | ||||||||
| Amortization of developed technology | 0.05 | 0.05 | ||||||||
| Amortization of customer relationships and trade names | 0.05 | 0.05 | ||||||||
| Restructuring charges (benefits), net | — | — | ||||||||
| (Gain) loss on strategic investments | — | — | ||||||||
| Discrete GAAP tax provision items | — | — | ||||||||
| Income tax effect of non-GAAP adjustments | (0.07 | ) | (0.07 | ) | ||||||
| Non-GAAP Diluted Net Income Per Share | $ | 0.42 | $ | 0.42 | ||||||
| Reconciliation for Fiscal 2014: | ||||||
| The following is a reconciliation of anticipated fiscal 2014 GAAP and non-GAAP operating margins: | ||||||
| Fiscal 2014 | ||||||
| Projected non-GAAP operating margin basis-point (bpt) improvement range | 50 bpt | 100 bpt | ||||
| GAAP operating margin basis point improvement over prior year | 360 | 410 | ||||
| Stock-based compensation expense |
(100 |
) |
(100 |
) | ||
| Amortization of purchased intangibles | (30 | ) | (30 | ) | ||
| Restructuring charges |
(180 |
) |
(180 |
) | ||
| Non-GAAP operating margin basis point improvement over prior year | 50 | 100 | ||||
