ANSS 2013.06.30 10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2013
OR
|
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 0-20853
ANSYS, Inc.
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 04-3219960 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| | |
275 Technology Drive, Canonsburg, PA | | 15317 |
(Address of principal executive offices) | | (Zip Code) |
724-746-3304
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes x No o
Indicate by a check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company (as defined in Exchange Act Rule 12b-2). (Check one):
|
| | | | |
Large accelerated filer | x | | Accelerated filer | o |
Non-accelerated filer | o | | Smaller reporting company | o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o No x
The number of shares of the Registrant’s Common Stock, par value $.01 per share, outstanding as of July 26, 2013 was 92,436,785 shares.
ANSYS, INC. AND SUBSIDIARIES
INDEX
PART I – UNAUDITED FINANCIAL INFORMATION
Item 1.Financial Statements:
ANSYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
| | | | | | | |
| June 30, 2013 | | December 31, 2012 |
(in thousands, except share and per share data) | (Unaudited) | | (Audited) |
ASSETS | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 659,403 |
| | $ | 576,703 |
|
Short-term investments | 461 |
| | 452 |
|
Accounts receivable, less allowance for doubtful accounts of $5,100 and $4,800, respectively | 84,101 |
| | 96,598 |
|
Other receivables and current assets | 151,046 |
| | 216,268 |
|
Deferred income taxes | 20,473 |
| | 23,338 |
|
Total current assets | 915,484 |
| | 913,359 |
|
Property and equipment, net | 50,279 |
| | 52,253 |
|
Construction in progress - leased facility | 6,258 |
| | — |
|
Goodwill | 1,253,971 |
| | 1,251,247 |
|
Other intangible assets, net | 318,294 |
| | 351,173 |
|
Other long-term assets | 15,851 |
| | 24,393 |
|
Deferred income taxes | 15,899 |
| | 14,992 |
|
Total assets | $ | 2,576,036 |
| | $ | 2,607,417 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | |
Current liabilities: | | | |
Current portion of long-term debt | $ | 26,574 |
| | $ | 53,149 |
|
Accounts payable | 3,384 |
| | 4,924 |
|
Accrued bonuses and commissions | 23,319 |
| | 42,601 |
|
Accrued income taxes | 5,909 |
| | 8,182 |
|
Deferred income taxes | 82 |
| | 1,409 |
|
Other accrued expenses and liabilities | 61,863 |
| | 61,329 |
|
Deferred revenue | 304,535 |
| | 305,793 |
|
Total current liabilities | 425,666 |
| | 477,387 |
|
Long-term liabilities: | | | |
Non-cash obligation for construction in progress - leased facility | 6,258 |
| | — |
|
Deferred income taxes | 78,958 |
| | 92,822 |
|
Other long-term liabilities | 67,319 |
| | 96,917 |
|
Total long-term liabilities | 152,535 |
| | 189,739 |
|
Commitments and contingencies |
|
| |
|
|
Stockholders’ equity: | | | |
Preferred stock, $.01 par value; 2,000,000 shares authorized; zero shares issued or outstanding | — |
| | — |
|
Common stock, $.01 par value; 300,000,000 shares authorized; 93,236,023 and 93,201,905 shares issued, respectively | 932 |
| | 932 |
|
Additional paid-in capital | 921,623 |
| | 927,368 |
|
Retained earnings | 1,146,459 |
| | 1,039,491 |
|
Treasury stock, at cost: 882,111 and 536,231 shares, respectively | (65,528 | ) | | (36,151 | ) |
Accumulated other comprehensive (loss) income | (5,651 | ) | | 8,651 |
|
Total stockholders’ equity | 1,997,835 |
| | 1,940,291 |
|
Total liabilities and stockholders’ equity | $ | 2,576,036 |
| | $ | 2,607,417 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
ANSYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(in thousands, except per share data) | June 30, 2013 | | June 30, 2012 | | June 30, 2013 | | June 30, 2012 |
Revenue: | | | | | | | |
Software licenses | $ | 133,117 |
| | $ | 123,352 |
| | $ | 251,992 |
| | $ | 236,906 |
|
Maintenance and service | 81,733 |
| | 71,664 |
| | 160,590 |
| | 143,455 |
|
Total revenue | 214,850 |
| | 195,016 |
| | 412,582 |
| | 380,361 |
|
Cost of sales: | | | | | | | |
Software licenses | 6,769 |
| | 6,289 |
| | 13,734 |
| | 12,285 |
|
Amortization | 9,984 |
| | 10,125 |
| | 19,858 |
| | 20,339 |
|
Maintenance and service | 19,927 |
| | 18,323 |
| | 39,322 |
| | 36,455 |
|
Total cost of sales | 36,680 |
| | 34,737 |
| | 72,914 |
| | 69,079 |
|
Gross profit | 178,170 |
| | 160,279 |
| | 339,668 |
| | 311,282 |
|
Operating expenses: | | | | | | | |
Selling, general and administrative | 55,262 |
| | 48,980 |
| | 105,275 |
| | 94,229 |
|
Research and development | 38,670 |
| | 33,415 |
| | 74,677 |
| | 64,916 |
|
Amortization | 5,813 |
| | 6,750 |
| | 11,742 |
| | 13,175 |
|
Total operating expenses | 99,745 |
| | 89,145 |
| | 191,694 |
| | 172,320 |
|
Operating income | 78,425 |
| | 71,134 |
| | 147,974 |
| | 138,962 |
|
Interest expense | (370 | ) | | (723 | ) | | (741 | ) | | (1,541 | ) |
Interest income | 743 |
| | 887 |
| | 1,475 |
| | 1,788 |
|
Other expense, net | (173 | ) | | (39 | ) | | (494 | ) | | (655 | ) |
Income before income tax provision | 78,625 |
| | 71,259 |
| | 148,214 |
| | 138,554 |
|
Income tax provision | 22,680 |
| | 20,997 |
| | 41,246 |
| | 42,753 |
|
Net income | $ | 55,945 |
| | $ | 50,262 |
| | $ | 106,968 |
| | $ | 95,801 |
|
Earnings per share – basic: | | | | | | | |
Basic earnings per share | $ | 0.60 |
| | $ | 0.54 |
| | $ | 1.15 |
| | $ | 1.03 |
|
Weighted average shares – basic | 92,860 |
| | 92,626 |
| | 92,884 |
| | 92,722 |
|
Earnings per share – diluted: | | | | | | | |
Diluted earnings per share | $ | 0.59 |
| | $ | 0.53 |
| | $ | 1.12 |
| | $ | 1.01 |
|
Weighted average shares – diluted | 95,040 |
| | 94,928 |
| | 95,103 |
| | 95,059 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
ANSYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(in thousands) | June 30, 2013 | | June 30, 2012 | | June 30, 2013 | | June 30, 2012 |
Net income | $ | 55,945 |
| | $ | 50,262 |
| | $ | 106,968 |
| | $ | 95,801 |
|
Other comprehensive loss, net of tax: | | | | | | | |
Foreign currency translation adjustments | (5,377 | ) | | (4,480 | ) | | (14,302 | ) | | (4,552 | ) |
Comprehensive income | $ | 50,568 |
| | $ | 45,782 |
| | $ | 92,666 |
| | $ | 91,249 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
ANSYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) |
| | | | | | | |
| Six Months Ended |
(in thousands) | June 30, 2013 | | June 30, 2012 |
Cash flows from operating activities: | | | |
Net income | $ | 106,968 |
| | $ | 95,801 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 41,385 |
| | 41,917 |
|
Deferred income tax benefit | (7,358 | ) | | (5,896 | ) |
Provision for bad debts | 658 |
| | 30 |
|
Stock-based compensation expense | 17,661 |
| | 15,826 |
|
Excess tax benefits from stock options | (6,728 | ) | | (5,943 | ) |
Other | 47 |
| | 11 |
|
Changes in operating assets and liabilities: | | | |
Accounts receivable | 10,676 |
| | 355 |
|
Other receivables and current assets | 9,034 |
| | (24,290 | ) |
Other long-term assets | 195 |
| | 5,490 |
|
Accounts payable, accrued expenses and current liabilities | (19,146 | ) | | (15,981 | ) |
Accrued income taxes | 4,984 |
| | 7,123 |
|
Deferred revenue | 35,200 |
| | 36,115 |
|
Other long-term liabilities | (10,994 | ) | | 7,908 |
|
Net cash provided by operating activities | 182,582 |
| | 158,466 |
|
Cash flows from investing activities: | | | |
Acquisition, net of cash acquired | (4,224 | ) | | — |
|
Capital expenditures | (8,680 | ) | | (14,330 | ) |
Purchases of short-term investments | (121 | ) | | (165 | ) |
Maturities of short-term investments | 73 |
| | 241 |
|
Net cash used in investing activities | (12,952 | ) | | (14,254 | ) |
Cash flows from financing activities: | | | |
Principal payments on long-term debt | (26,575 | ) | | (21,260 | ) |
Principal payments on capital leases | — |
| | (14 | ) |
Purchase of treasury stock | (73,457 | ) | | (61,591 | ) |
Restricted stock withholding taxes paid in lieu of issued shares | (4,269 | ) | | — |
|
Proceeds from issuance of common stock under Employee Stock Purchase Plan | 1,274 |
| | 1,116 |
|
Proceeds from exercise of stock options | 16,903 |
| | 13,694 |
|
Excess tax benefits from stock options | 6,728 |
| | 5,943 |
|
Net cash used in financing activities | (79,396 | ) | | (62,112 | ) |
Effect of exchange rate fluctuations on cash and cash equivalents | (7,534 | ) | | (2,444 | ) |
Net increase in cash and cash equivalents | 82,700 |
| | 79,656 |
|
Cash and cash equivalents, beginning of period | 576,703 |
| | 471,828 |
|
Cash and cash equivalents, end of period | $ | 659,403 |
| | $ | 551,484 |
|
Supplemental disclosures of cash flow information: | | | |
Income taxes paid | $ | 40,737 |
| | $ | 52,029 |
|
Interest paid | 711 |
| | 815 |
|
Construction in progress - leased facility | 6,258 |
| | — |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
ANSYS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
ANSYS, Inc. (hereafter the "Company" or "ANSYS") develops and globally markets engineering simulation software and technologies widely used by engineers, designers, researchers and students across a broad spectrum of industries and academia, including aerospace, automotive, manufacturing, electronics, biomedical, energy and defense.
As defined by the accounting guidance, the Company operates as two segments. However, the Company determined that its three operating segments are sufficiently similar and should be aggregated under the criteria provided in the related accounting guidance.
Given the integrated approach to the multi-discipline problem-solving needs of the Company’s customers, a single sale of software may contain components from multiple product areas and include combined technologies. The Company also has a multi-year product and integration strategy that will result in new, combined products or changes to the historical product offerings. As a result, it is impracticable for the Company to provide accurate historical or current reporting among its various product lines.
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared by ANSYS in accordance with accounting principles generally accepted in the United States for interim financial information for commercial and industrial companies and the instructions to the Quarterly Report on Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, the accompanying statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. The accompanying condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements (and notes thereto) included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012. The condensed consolidated December 31, 2012 balance sheet presented is derived from the audited December 31, 2012 balance sheet included in the most recent Annual Report on Form 10-K. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial statements have been included, and all adjustments are of a normal and recurring nature. Operating results for the three and six months ended June 30, 2013 are not necessarily indicative of the results that may be expected for any future period.
Cash and Cash Equivalents
Cash and cash equivalents consist primarily of highly liquid investments such as deposits held at major banks and money market mutual funds. Cash equivalents are carried at cost, which approximates fair value. The Company’s cash and cash equivalent balances comprise the following:
|
| | | | | | | | | | | |
| June 30, 2013 | | December 31, 2012 |
(in thousands, except percentages) | Amount | | % of Total | | Amount | | % of Total |
Cash accounts | $ | 391,906 |
| | 59.4 | | $ | 369,724 |
| | 64.1 |
Money market mutual funds | 267,497 |
| | 40.6 | | 206,979 |
| | 35.9 |
Total | $ | 659,403 |
| | | | $ | 576,703 |
| | |
The Company held 98% of its money market mutual fund balances in various funds of a single issuer as of both June 30, 2013 and December 31, 2012.
EVEN - Evolutionary Engineering AG
On April 2, 2013, the Company acquired EVEN - Evolutionary Engineering AG ("EVEN"), a leading provider of composite analysis and optimization technology. Under the terms of the agreement, ANSYS acquired 100% of EVEN for a purchase price of $8.1 million, which consisted of $4.5 million in cash and an estimated $3.6 million for the fair value of contingent consideration based on EVEN's achievement of certain technical milestones during the three years following the acquisition date.
The operating results of EVEN have been included in the Company's condensed consolidated financial statements since the date of acquisition, April 2, 2013. The total consideration transferred was allocated to the assets and liabilities of EVEN based upon management's estimates of the fair values of the assets acquired and the liabilities assumed. The allocation included $2.6 million to identifiable intangible assets including customer lists and core technology, to be amortized over a period of five years, and $6.0 million to goodwill, which is not tax deductible. The fair values of the assets acquired and liabilities assumed are based on preliminary calculations and the estimates and assumptions for these items are subject to change as additional information about what was known and knowable at the acquisition date is obtained during the measurement period (up to one year from the acquisition date). The operating results of EVEN are not material to the condensed consolidated financial statements.
Esterel Technologies, S.A.
On August 1, 2012, the Company completed its acquisition of Esterel. Under the terms of the agreement, ANSYS acquired 100% of Esterel for a purchase price of $58.2 million, which included $13.1 million in acquired cash. The agreement also includes retention provisions for key members of management and employees, which are accounted for outside of the business combination. The Company funded the transaction entirely with existing cash balances. The operating results of Esterel have been included in the Company's condensed consolidated financial statements since the date of acquisition, August 1, 2012.
In valuing deferred revenue on the Esterel balance sheet as of the acquisition date, the Company applied the fair value provisions applicable to the accounting for business combinations. Although this acquisition accounting requirement had no impact on the Company’s business or cash flow, the Company’s reported revenue under accounting principles generally accepted in the United States, primarily for the first 12 months post-acquisition, will be less than the sum of what would otherwise have been reported by Esterel and ANSYS absent the acquisition. Acquired deferred revenue of $1.1 million was recorded on the opening balance sheet. This amount was approximately $11.0 million lower than the historical carrying value. The impact on reported revenue for the three and six months ended June 30, 2013 was $1.2 million and $2.9 million. The expected impact on reported revenue is $0.7 million and $4.1 million for the quarter ending September 30, 2013 and for the year ending December 31, 2013, respectively.
The assets and liabilities of Esterel have been recorded based upon management's estimates of their fair market values as of the acquisition date. The following tables summarize the fair value of consideration transferred and the fair values of identified assets acquired and liabilities assumed at the acquisition date:
Fair Value of Consideration Transferred: |
| | | |
(in thousands) | |
Cash | $ | 58,150 |
|
Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed: |
| | | |
(in thousands) | |
Cash | $ | 13,075 |
|
Accounts receivable and other tangible assets | 4,737 |
|
Customer relationships (12-year life) | 21,421 |
|
Developed software (10-year life) | 10,717 |
|
Platform trade name (indefinite life) | 2,695 |
|
Accounts payable and other liabilities | (4,936 | ) |
Deferred revenue | (1,139 | ) |
Net deferred tax liabilities | (7,104 | ) |
Total identifiable net assets | $ | 39,466 |
|
Goodwill | $ | 18,684 |
|
The goodwill, which is not tax-deductible, is attributed to intangible assets that do not qualify for separate recognition, including the assembled workforce of the acquired business and the synergies expected to arise as a result of the acquisition of Esterel. The fair values of the assets acquired and liabilities assumed that are listed above are based on preliminary calculations and the estimates and assumptions for these items are subject to change as additional information about what was known and knowable at the acquisition date is obtained during the measurement period (up to one year from the acquisition date). During the measurement period since the Esterel acquisition date, the Company decreased the values of net deferred tax liabilities from $10.0 million to $7.1 million, with the offset recorded to goodwill.
The Company reports accounts receivable, related to the current portion of annual lease licenses and software maintenance that has not yet been recognized as revenue, as components of other receivables and current assets. These receivables totaled $101.3 million and $149.3 million as of June 30, 2013 and December 31, 2012, respectively.
The Company reports income taxes receivable, including amounts related to overpayments and refunds, as a component of other receivables and current assets. These amounts totaled $28.8 million and $48.9 million as of June 30, 2013 and December 31, 2012, respectively.
| |
5. | Uncertain Tax Positions |
The Company reports reserves for uncertain tax positions, including estimated penalties and interest, in the condensed consolidated balance sheets. These amounts totaled $36.6 million and $37.0 million as of June 30, 2013 and December 31, 2012, respectively.
The Company believes that it is reasonably possible that $17.0 million of uncertain tax positions will be resolved within the next twelve months.
Basic earnings per share (“EPS”) amounts are computed by dividing earnings by the weighted average number of common shares outstanding during the period. Diluted EPS amounts assume the issuance of common stock for all potentially dilutive equivalents outstanding. To the extent stock options are anti-dilutive, they are excluded from the calculation of diluted EPS.
The details of basic and diluted EPS are as follows:
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(in thousands, except per share data) | June 30, 2013 | | June 30, 2012 | | June 30, 2013 | | June 30, 2012 |
Net income | $ | 55,945 |
| | $ | 50,262 |
| | $ | 106,968 |
| | $ | 95,801 |
|
Weighted average shares outstanding – basic | 92,860 |
| | 92,626 |
| | 92,884 |
| | 92,722 |
|
Dilutive effect of stock plans | 2,180 |
| | 2,302 |
| | 2,219 |
| | 2,337 |
|
Weighted average shares outstanding – diluted | 95,040 |
| | 94,928 |
| | 95,103 |
| | 95,059 |
|
Basic earnings per share | $ | 0.60 |
| | $ | 0.54 |
| | $ | 1.15 |
| | $ | 1.03 |
|
Diluted earnings per share | $ | 0.59 |
| | $ | 0.53 |
| | $ | 1.12 |
| | $ | 1.01 |
|
Anti-dilutive options | 1,170 |
| | 1,128 |
| | 1,144 |
| | 1,329 |
|
On July 31, 2008, ANSYS borrowed $355.0 million from a syndicate of banks. The interest rate on the indebtedness provided for tiered pricing with the initial rate at the prime rate +0.50%, or the LIBOR rate +1.50%, with step downs permitted after the initial six months under the credit agreement down to a flat prime rate or the LIBOR rate +0.75%. Such tiered pricing was determined by the Company’s consolidated leverage ratio. The Company’s consolidated leverage ratio was reduced to the lowest pricing tier in the debt agreement. During the six months ended June 30, 2013, the Company made the required quarterly principal payment of $26.6 million. The term loan's outstanding principal balance of $26.6 million was paid at maturity on July 31, 2013. The interest rate on the outstanding loan balance during July 2013 was 0.95%, which was based on LIBOR +0.75%.
For the three and six months ended June 30, 2013, the Company recorded interest expense related to the term loan at average interest rates of 1.03% and 1.05%, respectively. For the three and six months ended June 30, 2012, the Company recorded interest expense related to the term loan at average interest rates of 1.22% and 1.28%, respectively. The interest expense on the term loan and amortization related to debt financing costs were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended |
| June 30, 2013 | | June 30, 2012 |
(in thousands) | Interest Expense | | Amortization | | Interest Expense | | Amortization |
July 31, 2008 term loan | $ | 69 |
| | $ | 53 |
| | $ | 360 |
| | $ | 189 |
|
|
| | | | | | | | | | | | | | | |
| Six Months Ended |
| June 30, 2013 | | June 30, 2012 |
(in thousands) | Interest Expense | | Amortization | | Interest Expense | | Amortization |
July 31, 2008 term loan | $ | 208 |
| | $ | 145 |
| | $ | 788 |
| | $ | 393 |
|
The credit agreement included covenants related to the consolidated leverage ratio and the consolidated fixed charge coverage ratio, as well as certain restrictions on additional investments and indebtedness.
| |
8. | Goodwill and Intangible Assets |
As of June 30, 2013 and December 31, 2012, the Company’s intangible assets and estimated useful lives are classified as follows: |
| | | | | | | | | | | | | | | |
| June 30, 2013 | | December 31, 2012 |
(in thousands) | Gross Carrying Amount | | Accumulated Amortization | | Gross Carrying Amount | | Accumulated Amortization |
Amortized intangible assets: | | | | | | | |
Developed software and core technologies (5 – 10 years) | $ | 299,261 |
| | $ | (189,493 | ) | | $ | 298,802 |
| | $ | (175,988 | ) |
Customer lists and contract backlog (3 – 15 years) | 235,477 |
| | (108,342 | ) | | 241,721 |
| | (100,702 | ) |
Trade names (6 – 10 years) | 102,557 |
| | (45,672 | ) | | 102,629 |
| | (40,436 | ) |
Total | $ | 637,295 |
| | $ | (343,507 | ) | | $ | 643,152 |
| | $ | (317,126 | ) |
Unamortized intangible assets: | | | | | | | |
Trade names | $ | 24,506 |
| | | | $ | 25,147 |
| | |
Amortization expense for the intangible assets reflected above was $15.8 million and $16.9 million for the three months ended June 30, 2013 and 2012, respectively. Amortization expense for the intangible assets reflected above was $31.6 million and $33.5 million for the six months ended June 30, 2013 and 2012, respectively.
As of June 30, 2013, estimated future amortization expense for the intangible assets reflected above is as follows: |
| | | |
(in thousands) | |
Remainder of 2013 | $ | 28,950 |
|
2014 | 53,896 |
|
2015 | 50,262 |
|
2016 | 43,177 |
|
2017 | 39,401 |
|
2018 | 25,798 |
|
Thereafter | 52,304 |
|
Total intangible assets subject to amortization | 293,788 |
|
Indefinite-lived trade names | 24,506 |
|
Other intangible assets, net | $ | 318,294 |
|
The change in goodwill during the six months ended June 30, 2013 was as follows: |
| | | |
(in thousands) | |
Beginning balance – January 1, 2013 | $ | 1,251,247 |
|
Acquisition of EVEN | 5,959 |
|
Currency translation and other | (3,235 | ) |
Ending balance – June 30, 2013 | $ | 1,253,971 |
|
The valuation hierarchy for disclosure of assets and liabilities reported at fair value prioritizes the inputs for such valuations into three broad levels:
| |
• | Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities; |
| |
• | Level 2: quoted prices for similar assets and liabilities in active markets or inputs that are observable for the asset or liability, either directly or indirectly through market corroboration, for substantially the full term of the financial instrument; or |
| |
• | Level 3: unobservable inputs based on the Company’s own assumptions used to measure assets and liabilities at fair value. |
A financial asset's or liability’s classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement.
The following tables provide the assets and liabilities carried at fair value and measured on a recurring basis:
|
| | | | | | | | | | | | | | | |
| | | Fair Value Measurements at Reporting Date Using: |
(in thousands) | June 30, 2013 | | Quoted Prices in Active Markets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Assets | | | | | | | |
Cash equivalents | $ | 267,497 |
| | $ | 267,497 |
| | $ | — |
| | $ | — |
|
Short-term investments | $ | 461 |
| | $ | — |
| | $ | 461 |
| | $ | — |
|
Foreign currency future | $ | 164 |
| | $ | — |
| | $ | 164 |
| | $ | — |
|
Liabilities | | | | | | | |
Contingent consideration | $ | (10,198 | ) | | $ | — |
| | $ | — |
| | $ | (10,198 | ) |
Deferred compensation | $ | (1,407 | ) | | $ | — |
| | $ | — |
| | $ | (1,407 | ) |
|
| | | | | | | | | | | | | | | |
| | | Fair Value Measurements at Reporting Date Using: |
(in thousands) | December 31, 2012 | | Quoted Prices in Active Markets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Assets | | | | | | | |
Cash equivalents | $ | 206,979 |
| | $ | 206,979 |
| | $ | — |
| | $ | — |
|
Short-term investments | $ | 452 |
| | $ | — |
| | $ | 452 |
| | $ | — |
|
Liabilities | | | | | | | |
Contingent consideration | $ | (6,436 | ) | | $ | — |
| | $ | — |
| | $ | (6,436 | ) |
Deferred compensation | $ | (1,394 | ) | | $ | — |
| | $ | — |
| | $ | (1,394 | ) |
Foreign currency future | $ | (240 | ) | | $ | — |
| | $ | (240 | ) | | $ | — |
|
The cash equivalents in the preceding tables represent money market mutual funds.
The short-term investments in the preceding tables represent deposits held by certain foreign subsidiaries of the Company. The deposits have fixed interest rates with maturity dates ranging from three months to one year.
In August 2012, the Company entered into a foreign currency futures contract with a third-party U.S. financial institution, which was settled in July 2013. The purpose of this contract is to mitigate the Company's exposure to foreign exchange risk arising from intercompany receivables from a British subsidiary. As of June 30, 2013, the Company's foreign exchange future is in an asset position of $164,000. The foreign exchange future is measured at fair value each reporting period, with gains or losses recognized in other expense in the Company's condensed consolidated statements of income.
The contingent consideration in the table above represents potential future payments related to the EVEN and Apache acquisitions in accordance with the respective merger agreements. The deferred compensation in the table above is attributable to a retention agreement for a key member of Apache management, and was accounted for outside of that business combination. The net present value calculations for the contingent consideration and deferred compensation include significant inputs in the assumption that all remaining payments will be made, and therefore the liabilities were classified as Level 3 in the fair value hierarchy.
The following tables present the changes in the Company’s Level 3 liabilities that are measured at fair value on a recurring basis during the three and six month periods ended June 30, 2013 and 2012:
|
| | | | | | | |
| Fair Value Measurement Using Significant Unobservable Inputs |
(in thousands) | Contingent Consideration | | Deferred Compensation |
Balance as of January 1, 2013 | $ | 6,436 |
| | $ | 1,394 |
|
Interest expense included in earnings | 31 |
| | 6 |
|
Balance as of March 31, 2013 | $ | 6,467 |
| | $ | 1,400 |
|
EVEN contingent consideration | 3,597 |
| | — |
|
Interest expense and foreign exchange activity included in earnings | 134 |
| | 7 |
|
Balance as of June 30, 2013 | $ | 10,198 |
| | $ | 1,407 |
|
|
| | | | | | | |
| Fair Value Measurement Using Significant Unobservable Inputs |
(in thousands) | Contingent Consideration | | Deferred Compensation |
Balance as of January 1, 2012 | $ | 9,571 |
| | $ | 2,073 |
|
Interest expense included in earnings | 43 |
| | 9 |
|
Balance as of March 31, 2012 | $ | 9,614 |
| | $ | 2,082 |
|
Interest expense included in earnings | 43 |
| | 9 |
|
Balance as of June 30, 2012 | $ | 9,657 |
| | $ | 2,091 |
|
The carrying values of cash, accounts receivable, accounts payable, accrued expenses, other accrued liabilities and short-term obligations approximate their fair values because of their short-term nature. The carrying value of debt approximates its fair value due to the variable interest rate underlying the Company’s credit facility.
| |
10. | Geographic Information |
Revenue to external customers is attributed to individual countries based upon the location of the customer. Revenue by geographic area is as follows:
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(in thousands) | June 30, 2013 | | June 30, 2012 | | June 30, 2013 | | June 30, 2012 |
United States | $ | 74,603 |
| | $ | 66,467 |
| | $ | 141,671 |
| | $ | 130,062 |
|
Japan | 27,088 |
| | 29,619 |
| | 55,703 |
| | 59,174 |
|
Germany | 22,425 |
| | 19,912 |
| | 45,013 |
| | 40,453 |
|
Canada | 3,629 |
| | 3,130 |
| | 6,833 |
| | 6,268 |
|
Other European | 49,477 |
| | 42,284 |
| | 94,237 |
| | 84,140 |
|
Other international | 37,628 |
| | 33,604 |
| | 69,125 |
| | 60,264 |
|
Total revenue | $ | 214,850 |
| | $ | 195,016 |
| | $ | 412,582 |
| | $ | 380,361 |
|
Property and equipment by geographic area is as follows:
|
| | | | | | | |
(in thousands) | June 30, 2013 | | December 31, 2012 |
United States | $ | 36,093 |
| | $ | 36,716 |
|
India | 3,129 |
| | 3,392 |
|
United Kingdom | 2,962 |
| | 3,532 |
|
France | 2,174 |
| | 2,378 |
|
Germany | 2,003 |
| | 2,087 |
|
Japan | 1,330 |
| | 1,253 |
|
Canada | 667 |
| | 753 |
|
Other European | 1,013 |
| | 1,173 |
|
Other international | 908 |
| | 969 |
|
Total property and equipment | $ | 50,279 |
| | $ | 52,253 |
|
| |
11. | Stock Repurchase Program |
In February 2013, ANSYS announced that its Board of Directors approved an increase to its authorized stock repurchase program. Under the Company’s stock repurchase program, the Company repurchased 988,000 shares during the six months ended June 30, 2013 at an average price per share of $74.35, for a total cost of $73.5 million. During the six months ended June 30, 2012, the Company repurchased 1.0 million shares at an average price per share of $61.59, for a total cost of $61.6 million. As of June 30, 2013, approximately 2.0 million shares remained authorized for repurchase under the program.
| |
12. | Stock-based Compensation |
Total stock-based compensation expense and its net impact on basic and diluted earnings per share are as follows:
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(in thousands, except per share data) | June 30, 2013 | | June 30, 2012 | | June 30, 2013 | | June 30, 2012 |
Cost of sales: | | | | | | | |
Software licenses | $ | 345 |
| | $ | 402 |
| | $ | 688 |
| | $ | 770 |
|
Maintenance and service | 588 |
| | 563 |
| | 1,172 |
| | 1,122 |
|
Operating expenses: | | | | | | | |
Selling, general and administrative | 4,167 |
| | 3,763 |
| | 8,363 |
| | 7,402 |
|
Research and development | 3,774 |
| | 3,296 |
| | 7,438 |
| | 6,532 |
|
Stock-based compensation expense before taxes | 8,874 |
| | 8,024 |
| | 17,661 |
| | 15,826 |
|
Related income tax benefits | (2,471 | ) | | (2,023 | ) | | (5,867 | ) | | (4,268 | ) |
Stock-based compensation expense, net of taxes | $ | 6,403 |
| | $ | 6,001 |
| | $ | 11,794 |
| | $ | 11,558 |
|
Net impact on earnings per share | | | | | | | |
Basic earnings per share | $ | (0.07 | ) | | $ | (0.06 | ) | | $ | (0.13 | ) | | $ | (0.12 | ) |
Diluted earnings per share | $ | (0.07 | ) | | $ | (0.06 | ) | | $ | (0.12 | ) | | $ | (0.12 | ) |
| |
13. | Contingencies and Commitments |
The Company is subject to various investigations, claims and legal proceedings that arise in the ordinary course of business, including alleged infringement of intellectual property rights, commercial disputes, labor and employment matters, tax audits and other matters. In the opinion of the Company, the resolution of pending matters is not expected to have a material, adverse effect on the Company’s consolidated results of operations, cash flows or financial position. However, each of these matters is subject to various uncertainties and it is possible that an unfavorable resolution of one or more of these proceedings could materially affect the Company’s results of operations, cash flows or financial position.
An Indian subsidiary of the Company received a formal inquiry after a service tax audit. The service tax issues raised in the Company’s notice are very similar to the case, M/s Microsoft Corporation (I) (P) Ltd. Vs Commissions of Service Tax, currently being appealed to the Delhi Customs, Excise and Service Tax Appellate Tribunal (CESTAT). If the ruling is in favor of Microsoft, the Company expects a similar outcome for its audit case. If the ruling is unfavorable in the case of Microsoft, the Company could incur tax charges and related liabilities, including those related to the service tax audit case, of approximately $6 million. Of the two judicial members assigned to the Microsoft appeal, one member has ruled in favor of Microsoft and one has ruled in favor of the Commission. A third deciding judge will be appointed for a final decision. The Company can provide no assurances as to the outcome of the Microsoft appeal or to the impact of the Microsoft appeal on the Company’s audit case. The Company is uncertain as to when the service tax audit will be completed.
The Company sells software licenses and services to its customers under proprietary software license agreements. Each license agreement contains the relevant terms of the contractual arrangement with the customer, and generally includes certain provisions for indemnifying the customer against losses, expenses and liabilities from damages that are incurred by or awarded against the customer in the event the Company’s software or services are found to infringe upon a patent, copyright or other proprietary right of a third party. To date, the Company has not had to reimburse any of its customers for any losses related to these indemnification provisions and no material claims asserted under these indemnification provisions are outstanding as of June 30, 2013. For several reasons, including the lack of prior material indemnification claims, the Company cannot determine the maximum amount of potential future payments, if any, related to such indemnification provisions.
| |
14. | Sale-Leaseback Arrangement |
In September 2012, ANSYS entered into a build-to-suit lease agreement for approximately 186,000 square feet of rentable space to be located in an office facility in Canonsburg, PA, which will serve as the Company's headquarters. The to-be-built office facility will be delivered to the Company no later than October 1, 2014, with the base rental payments beginning three months thereafter. The term of the lease is 183 months. Under the terms of the agreement, the Company is responsible for paying the cost of certain tenant improvements that exceed an allowance to be paid by the landlord. There is no cap to the Company's obligation in excess of the landlord allowance, and the improvements do not meet the definition of 'normal tenant improvements' as defined in the accounting guidance. As a result, the Company is considered the owner of the building during the construction period and the lease is subject to sale-leaseback treatment.
As of June 30, 2013, the Company has recorded a $6.3 million construction-in-progress asset and a corresponding liability for construction debt funded by the lessor on its condensed consolidated balance sheet. Upon completion and delivery of the building, the Company will determine whether the lease meets the criteria for capital treatment under the accounting guidance, or whether it has continuing involvement in the lease. If it is determined the lease fails to meet the capitalization criteria, and the Company does not have continuing involvement in the lease, the construction-in-progress asset and liability will be removed from the balance sheet. The sale-leaseback treatment of the lease during the construction period does not have any impact on the Company's results of operations or cash flows.
| |
15. | New Accounting Guidance |
Testing Indefinite-Lived Intangible Assets for Impairment: In July 2012, new accounting guidance was issued regarding the requirement to test indefinite-lived intangible assets for impairment. Previous guidance required an entity to test indefinite-lived intangible assets for impairment, on at least an annual basis, by comparing the fair value of the asset with its carrying amount. If the carrying amount of the intangible asset exceeds its fair value, an entity should recognize an impairment loss in the amount of that excess. Under the new guidance, an entity will have an option not to calculate annually the fair value of an indefinite-lived intangible asset if the entity determines that it is not more likely than not that the asset is impaired. If, after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the asset is impaired, then performing the quantitative test is unnecessary. However, if an entity concludes otherwise, then it is required to perform the quantitative test and record any impairment if necessary. This guidance was adopted by the Company effective January 1, 2013, and it did not have any impact on the Company's financial position, results of operations or cash flows.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of
ANSYS, Inc.
Canonsburg, Pennsylvania
We have reviewed the accompanying condensed consolidated balance sheet of ANSYS, Inc. and subsidiaries (the “Company”) as of June 30, 2013, and the related condensed consolidated statements of income and comprehensive income for the three-month and six-month periods ended June 30, 2013 and 2012, and of cash flows for the six-month periods ended June 30, 2013 and 2012. These interim financial statements are the responsibility of the Company’s management.
We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to such condensed consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of ANSYS, Inc. and subsidiaries as of December 31, 2012, and the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the year then ended (not presented herein); and in our report dated February 28, 2013, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2012 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
/s/ Deloitte & Touche LLP
Pittsburgh, Pennsylvania
August 1, 2013
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview:
ANSYS, Inc.’s results for the three months ended June 30, 2013 reflect growth in revenues and operating income each of 10.2%, and diluted earnings per share of 11.3% as compared to the three months ended June 30, 2012. The Company’s results for the six months ended June 30, 2013 reflect growth in revenues of 8.5%, operating income of 6.5% and diluted earnings per share of 10.9% as compared to the six months ended June 30, 2012. The Company experienced higher revenues in 2013 from growth in both license and maintenance revenue, and from the acquisition of Esterel. Revenue was adversely impacted by the overall strengthening of the U.S. Dollar against the Company’s foreign currencies, primarily the Japanese Yen. The net overall strengthening decreased revenue by $5.1 million and $9.8 million for the three and six months ended June 30, 2013, as compared to the same periods in 2012. The net overall strengthening of the U.S. Dollar also reduced operating income during the three and six months ended June 30, 2013 by $3.7 million and $6.8 million, as compared to the same periods in 2012.
The Company’s non-GAAP results for the three months ended June 30, 2013 reflect increases in revenue of 10.4%, operating income of 7.2% and diluted earnings per share of 6.9% as compared to the three months ended June 30, 2012. The Company’s non-GAAP results for the six months ended June 30, 2013 reflect increases in revenue of 8.4%, operating income of 4.6% and diluted earnings per share of 7.2% as compared to the six months ended June 30, 2012. The non-GAAP results exclude the income statement effects of the acquisition accounting adjustment to deferred revenue, stock-based compensation, acquisition-related amortization of intangible assets and transaction costs related to business combinations. For further disclosure regarding non-GAAP results, see the section titled “Non-GAAP Results” immediately preceding the section titled “Liquidity and Capital Resources”.
The Company’s financial position includes $659.9 million in cash and short-term investments, and working capital of $489.8 million as of June 30, 2013. The Company had outstanding borrowings under its term loan of $26.6 million as of June 30, 2013, which were paid at maturity on July 31, 2013.
On April 2, 2013, the Company acquired EVEN—Evolutionary Engineering AG ("EVEN"), a leading provider of composite analysis and optimization technology. Under the terms of the agreement, ANSYS acquired 100% of EVEN for a purchase price of $8.1 million, which consisted of $4.5 million in cash and $3.6 million for the fair value of contingent consideration based on EVEN's achievement of certain technical milestones within three years of the acquisition date.
ANSYS develops and globally markets engineering simulation software and services widely used by engineers, designers, researchers and students across a broad spectrum of industries and academia, including aerospace, automotive, manufacturing, electronics, biomedical, energy and defense. Headquartered south of Pittsburgh, Pennsylvania, the Company and its subsidiaries employed approximately 2,500 people as of June 30, 2013 and focus on the development of open and flexible solutions that enable users to analyze designs directly on the desktop, providing a common platform for fast, efficient and cost-conscious product development, from design concept to final-stage testing and validation. The Company distributes its suite of simulation technologies through a global network of independent channel partners and direct sales offices in strategic, global locations. It is the Company’s intention to continue to maintain this hybrid sales and distribution model.
The Company licenses its technology to businesses, educational institutions and governmental agencies. Growth in the Company’s revenue is affected by the strength of global economies, general business conditions, currency exchange rate fluctuations, customer budgetary constraints and the competitive position of the Company’s products. The Company believes that the features, functionality and integrated multiphysics capabilities of its software products are as strong as they have ever been. However, the software business is generally characterized by long sales cycles. These long sales cycles increase the difficulty of predicting sales for any particular quarter. The Company makes many operational and strategic decisions based upon short- and long-term sales forecasts that are impacted not only by these long sales cycles but by current global economic conditions. As a result, the Company believes that its overall performance is best measured by fiscal year results rather than by quarterly results.
The Company’s management considers the competition and price pressure that it faces in the short- and long-term by focusing on expanding the breadth, depth, ease of use and quality of the technologies, features, functionality and integrated multiphysics capabilities of its software products as compared to its competitors; investing in research and development to develop new and innovative products and increase the capabilities of its existing products; supplying new products and services; focusing on customer needs, training, consulting and support; and enhancing its distribution channels. From time to time, the Company also considers acquisitions to supplement its global engineering talent, product offerings and distribution channels.
Geographic Trends:
North America grew 12% during the second quarter, despite the continuation of a cautious spending sentiment in the customer base. A higher volume of new deals were closed in the back half of the quarter.
Europe, despite being the geographic region with the most challenging market environment, delivered 16% revenue growth (15% in constant currency), with Germany, France and Russia all reporting strong growth. The volatility and macroeconomic issues in certain markets, combined with prolonged customer procurement processes, continued to have an impact on new business growth during the quarter.
The results in the Company's General International Area, which includes all geographies other than North America and Europe, continued to be mixed, as certain markets showed progress and others struggled through their own macroeconomic issues. Overall, the region delivered constant currency growth of 11%. Consistent with the past year, obstacles lingered in the Japan business climate with the Company's customers experiencing stronger competition from other nearby countries, particularly in the electronics and automotive markets, and weaker global demand for their exports. The Company's second quarter results were also impacted by the GDP slowdown in China, which has caused state-owned enterprises to delay their spending decisions. The Indian economy has also showed signs of softening given its currency issues and a more cautious sentiment in foreign direct investment. Korea remained an area of sales strength across the Company's broad portfolio.
During the quarter, the Company made progress on sales execution and other improvement initiatives. This will continue to be an ongoing area of focus for the remainder of 2013.
Industry Highlights:
During the second quarter, the Company continued to see growth from a combination of large accounts, multi-nationals, emerging markets and industry verticals with time-sensitive, complex, multiphysics challenges. While all industry sectors showed varying degrees of sales growth during the quarter, there were a few sectors where the activity was more notable than the others, as discussed below.
Electronics and Semiconductors
Perhaps no industries face greater pressure to drive ongoing innovation than electronics and semiconductors. With rapid technology advances, intense global competition and demanding customers, electronics companies are doomed to fail if they do not keep pace with very short product life cycles and frequent new product launches. From semiconductors to cell phones, and tablets to servers and networking devices, by the time a new product is launched, the next generations are already in development. Every market segment has its own unique performance demands, but generally across the industries, electronics engineers are continually challenged to develop smaller, lighter-weight, more powerful, more feature-rich and more energy-efficient products—at a lower cost. ANSYS technology handles the complexity of modern interconnect design from die-to-die across integrated circuits, packages, connectors and boards. By leveraging advanced electromagnetic field simulators dynamically linked to powerful circuit and system simulation tools, engineers can understand the performance of high-speed electronics products before building a prototype. Semiconductor manufacturers are relying on solutions from ANSYS to address a wide range of design concerns in developing new chips, packages and printed circuit boards. The Company's signal- and power-integrity tools help eliminate noise, crosstalk and other adverse electromagnetic effects. Heat transfer and structural mechanics software together ensure product integrity in the face of increasing package power densities and high solder-curing temperatures. In the areas of radio frequency and microwave device design, electronics engineers are relying on the Company's tools to analyze multi-domain performance of antennas, radar systems and other products. Systems that are hundreds of meters in size can generate significant amounts of heat and thermal solvers help ensure their safe, long-term operation.
Aerospace and Defense
Fuel efficiency and passenger growth continue to drive the commercial aerospace boom, despite some technology setbacks. The Company is seeing rapid growth in defense and space sectors in emerging markets, driven by geopolitical goals. Intelligence, surveillance and reconnaissance technology investments continue to lead the way in aerospace and defense. The aerospace and defense industry is focused on building lighter, more efficient, safer and more survivable systems, from aircraft to armored vehicles to electronic equipment. Companies in this sector are investing heavily in research and development—nearly 40 percent more than the average of manufacturing industries. Fluid dynamics is used to optimize cruise, take-off and landing aerodynamics. Pressure-based solution schemes and advanced meshing technologies are used to design environmental control systems, fire suppression systems and thermal management. High-performance computing ("HPC") is making simulation of airframe and engine noise more practical. Automated contact detection and analysis, component mode synthesis, multi-body dynamics and HPC make structural mechanics analysis fast enough to apply to vehicle structures, landing gear, wheels and brakes, gearboxes and other components. Smart materials are optimized using finite elements for piezoelectric and shape memory alloys. Bird strike, crash and impact simulations are performed with explicit dynamics. The ANSYS simulation solution includes deep physics and a highly automated workflow, making the technology much easier to use—not just for original equipment manufacturers and Tier 1 suppliers, but for Tier 2 and Tier 3 suppliers as well.
Materials and Chemicals
Metals, glass, polymers, cement, wood, composites and other materials are the key ingredients for manufactured products—including airplanes, cars, electronic components, offshore platforms and medical devices. In supporting these products, the materials industries are at the core of the global economy. Getting better product performance often requires pushing for quality improvements of raw materials or switching to a totally new material. These industries, usually seen as employing traditional development processes, are in fact using some of the most advanced modeling techniques to continually improve manufacturing processes and products, and to create new materials with amazing properties. Numerical simulation has progressively demonstrated its importance as a critical technology for success in this fiercely competitive, though cautious, market. Numerical modeling is used widely to improve, adjust or troubleshoot existing processes, as well as for the routine inspection of existing device performance. These tasks are far from trivial, not because designers lack skills, but due to insufficient information such as local flow patterns or peak stresses at the core of the manufacturing device. Only computer-aided engineering modeling permits designers to actually see inside the solid structure to detect problems, such as possible excessive stress and risk of rupture due to fatigue.
The following discussion should be read in conjunction with the accompanying unaudited condensed consolidated financial statements and notes thereto for the three and six months ended June 30, 2013, and with the Company’s audited consolidated financial statements and notes thereto for the year ended December 31, 2012 filed on the Annual Report on Form 10-K with the Securities and Exchange Commission. The Company’s discussion and analysis of its financial condition and results of operations are based upon the Company’s condensed consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, the Company evaluates its estimates, including those related to fair value of stock awards, bad debts, contract revenue, valuation of goodwill, valuation of intangible assets, contingent consideration, deferred compensation, income taxes, and contingencies and litigation. The Company bases its estimates on historical experience, market experience, estimated future cash flows and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily available from other sources. Actual results may differ from these estimates.
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, but not limited to, the following statements, as well as statements that contain such words as "anticipates," "intends," "believes," "plans" and other similar expressions:
| |
• | The Company’s expectation that it will continue to make targeted investments in its global sales and marketing organization and its global business infrastructure to enhance major account sales activities and to support its worldwide sales distribution and marketing strategies, and the business in general. |
| |
• | The Company’s intentions related to investments in research and development, particularly as it relates to expanding the capabilities of its flagship products and other products within its broad portfolio of simulation software, evolution of its ANSYS® Workbench™ platform, HPC capabilities, robust design and ongoing integration. |
| |
• | The Company’s plans related to future capital spending. |
| |
• | The Company’s intentions regarding its hybrid sales and distribution model. |
| |
• | The sufficiency of existing cash and cash equivalent balances to meet future working capital, capital expenditure and debt service requirements. |
| |
• | The Company’s assessment of the ultimate liabilities arising from various investigations, claims and legal proceedings. |
| |
• | The Company’s statement regarding the competitive position and strength of its software products. |
| |
• | The Company’s statement regarding increased exposure to volatility of foreign exchange rates. |
| |
• | The Company’s intentions related to investments in complementary companies, products, services and technologies. |
| |
• | The Company’s estimates regarding the expected impact on reported revenue related to the acquisition accounting treatment of deferred revenue. |
| |
• | The Company’s estimation that it is probable that all remaining contingent payments related to business combinations will be made. |
Forward-looking statements should not be unduly relied upon because they involve known and unknown risks, uncertainties and other factors, some of which are beyond the Company’s control. The Company’s actual results could differ materially from those set forth in forward-looking statements. Certain factors, among others, that might cause such a difference include risks and uncertainties disclosed in the Company’s most recent Annual Report on Form 10-K, Part I, Item 1A. Information regarding new risk factors or material changes to these risk factors have been included within Part II, Item 1A of this Quarterly Report on Form 10-Q.
Results of Operations
Three Months Ended June 30, 2013 Compared to Three Months Ended June 30, 2012
Revenue:
|
| | | | | | | | | | | | | |
| Three Months Ended June 30, | | Change |
(in thousands, except percentages) | 2013 | | 2012 | | Amount | | % |
Revenue: | | | | | | | |
Lease licenses | $ | 73,370 |
| | $ | 69,192 |
| | $ | 4,178 |
| | 6.0 |
Perpetual licenses | 59,747 |
| | 54,160 |
| | 5,587 |
| | 10.3 |
Software licenses | 133,117 |
| | 123,352 |
| | 9,765 |
| | 7.9 |
Maintenance | 76,058 |
| | 67,279 |
| | 8,779 |
| | 13.0 |
Service | 5,675 |
| | 4,385 |
| | 1,290 |
| | 29.4 |
Maintenance and service | 81,733 |
| | 71,664 |
| | 10,069 |
| | 14.1 |
Total revenue | $ | 214,850 |
| | $ | 195,016 |
| | $ | 19,834 |
| | 10.2 |
The Company’s revenue in the quarter ended June 30, 2013 increased 10.2% as compared to the quarter ended June 30, 2012. The growth was partially influenced by the Company’s continued investment in its global sales and marketing organization and $4.7 million in Esterel revenue. Revenue from lease licenses increased 6.0% as compared to the quarter ended June 30, 2012 due primarily to growth in Apache lease license revenue. Perpetual license revenue, which is derived primarily from new sales during the quarter, increased 10.3% as compared to the prior year quarter. Contributing to this growth was Esterel perpetual license revenue of $2.2 million. Annual maintenance contracts that were sold with new perpetual licenses, along with maintenance contracts sold with new perpetual licenses in previous quarters, contributed to maintenance revenue growth of 13.0%. Also contributing to this growth was Esterel maintenance revenue of $2.1 million. Service revenue increased 29.4% as compared to the prior year due to an increase in engineering consulting projects.
With respect to revenue, on average for the quarter ended June 30, 2013, the U.S. Dollar was approximately 4.9% stronger, when measured against the Company’s primary foreign currencies, than for the quarter ended June 30, 2012. The net overall strengthening, primarily related to the Japanese Yen, resulted in decreased revenue and operating income of approximately $5.1 million and $3.7 million, respectively, during the quarter ended June 30, 2013, as compared with the same quarter of 2012.
A substantial portion of the Company’s license and maintenance revenue is derived from annual lease and maintenance contracts. These contracts are generally renewed on an annual basis and typically have a high rate of customer renewal. In addition to the recurring revenue base associated with these contracts, a majority of customers purchasing new perpetual licenses also purchase related annual maintenance contracts. As a result of the significant recurring revenue base, the Company’s license and maintenance revenue growth rate in any period does not necessarily correlate to the growth rate of new license and maintenance contracts sold during that period. To the extent the rate of customer renewal for lease and maintenance contracts is high, incremental lease contracts, and maintenance contracts sold with new perpetual licenses, will result in license and maintenance revenue growth. Conversely, if the rate of renewal for these contracts is adversely affected by economic or other factors, the Company’s license and maintenance growth will be adversely affected over the term that the revenue for those contracts would have otherwise been recognized.
International and domestic revenues, as a percentage of total revenue, were 65.3% and 34.7%, respectively, during the quarter ended June 30, 2013, and 65.9% and 34.1%, respectively, during the quarter ended June 30, 2012. The Company derived 24.8% and 25.3% of its total revenue through the indirect sales channel for the quarters ended June 30, 2013 and 2012, respectively.
In valuing deferred revenue on the Esterel and Apache balance sheets as of their respective acquisition dates, the Company applied the fair value provisions applicable to the accounting for business combinations. The impacts on reported revenue were $1.4 million and $0.8 million for the quarters ended June 30, 2013 and 2012, respectively. The expected impact on reported revenue is $0.8 million and $4.6 million for the quarter ending September 30, 2013 and for the year ending December 31, 2013, respectively.
Deferred Revenue and Backlog:
The deferred revenue on the Company's condensed consolidated balance sheets does not represent the total value of annual or multi-year, noncancellable lease license or maintenance agreements. Deferred revenue consists of billings made or payments received in advance of revenue recognition from lease license and maintenance agreements. The Company's backlog represents installment billings for periods beyond the current quarterly billing cycle or customer orders received but not invoiced. The Company's deferred revenue and backlog as of June 30, 2013 consisted of the following:
|
| | | | | | | | | | | |
| Balance at June 30, 2013 |
(in thousands) | Total | | Current | | Long-Term |
Deferred revenue | $ | 313,836 |
| | $ | 304,535 |
| | $ | 9,301 |
|
Backlog | 72,658 |
| | 31,972 |
| | 40,686 |
|
Total | $ | 386,494 |
| | $ | 336,507 |
| | $ | 49,987 |
|
Revenue associated with deferred revenue and backlog that is expected to be recognized in the next twelve months is classified as current in the table above.
Cost of Sales and Gross Profit:
|
| | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | | | |
2013 | | 2012 | | Change |
(in thousands, except percentages) | Amount | | % of Revenue | | Amount | | % of Revenue | | Amount | | % |
Cost of sales: | | | | | | | | | | | |
Software licenses | $ | 6,769 |
| | 3.2 | | $ | 6,289 |
| | 3.2 | | $ | 480 |
| | 7.6 |
|
Amortization | 9,984 |
| | 4.6 | | 10,125 |
| | 5.2 | | (141 | ) | | (1.4 | ) |
Maintenance and service | 19,927 |
| | 9.3 | | 18,323 |
| | 9.4 | | 1,604 |
| | 8.8 |
|
Total cost of sales | 36,680 |
| | 17.1 | | 34,737 |
| | 17.8 | | 1,943 |
| | 5.6 |
|
Gross profit | $ | 178,170 |
| | 82.9 | | $ | 160,279 |
| | 82.2 | | $ | 17,891 |
| | 11.2 |
|
Software Licenses: The increase in software license costs was primarily due to Esterel-related cost of sales of $300,000.
Maintenance and Service: The increase in maintenance and service costs was primarily due to the following:
| |
• | Increased salaries of $500,000. |
| |
• | Esterel-related maintenance and service costs of $400,000. |
| |
• | Increased third-party technical support costs of $300,000. |
The improvement in gross profit was a result of the increase in revenue offset by a smaller increase in related cost of sales.
Operating Expenses:
|
| | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | | | |
2013 | | 2012 | | Change |
(in thousands, except percentages) | Amount | | % of Revenue | | Amount | | % of Revenue | | Amount | | % |
Operating expenses: | | | | | | | | | | | |
Selling, general and administrative | $ | 55,262 |
| | 25.7 | | $ | 48,980 |
| | 25.1 | | $ | 6,282 |
| | 12.8 |
|
Research and development | 38,670 |
| | 18.0 | | 33,415 |
| | 17.1 | | 5,255 |
| | 15.7 |
|
Amortization | 5,813 |
| | 2.7 | | 6,750 |
| | 3.5 | | (937 | ) | | (13.9 | ) |
Total operating expenses | $ | 99,745 |
| | 46.4 | | $ | 89,145 |
| | 45.7 | | $ | 10,600 |
| | 11.9 |
|
Selling, General and Administrative: The increase in selling, general and administrative costs was primarily due to the following:
| |
• | Esterel-related selling, general and administrative expenses of $2.5 million. |
| |
• | Increased salaries and incentive compensation of $2.3 million. |
| |
• | Increased discretionary marketing and events costs of $1.0 million. |
The Company anticipates that it will continue to make targeted investments in its global sales and marketing organization and its global business infrastructure to enhance major account sales activities and to support its worldwide sales distribution and marketing strategies, and the business in general.
Research and Development: The increase in research and development costs was primarily due to the following:
| |
• | Increased salaries and other headcount-related costs of $3.0 million. |
| |
• | Esterel and EVEN-related research and development expenses of $1.5 million. |
| |
• | Increased stock-based compensation expense of $500,000. |
| |
• | Increased facilities and information technology maintenance costs of $400,000. |
The Company has traditionally invested significant resources in research and development activities and intends to continue to make investments in this area, particularly as it relates to expanding the capabilities of its flagship products and other products within its broad portfolio of simulation software, evolution of its ANSYS® Workbench™ platform, HPC capabilities, robust design and ongoing integration.
Amortization: The decrease in amortization expense was primarily due to a net decrease in amortization of acquired customer lists and contract backlog.
Interest Expense: The Company’s interest expense consists of the following:
|
| | | | | | | |
| Three Months Ended |
(in thousands) | June 30, 2013 | | June 30, 2012 |
Term loan | $ | 69 |
| | $ | 360 |
|
Amortization of debt financing costs | 53 |
| | 189 |
|
Discounted obligations | 226 |
| | 162 |
|
Other | 22 |
| | 12 |
|
Total interest expense | $ | 370 |
| | $ | 723 |
|
Interest Income: Interest income for the quarter ended June 30, 2013 was $743,000 as compared to $887,000 during the quarter ended June 30, 2012. Interest income decreased as a result of a decrease in the average rate of return on invested cash balances.
Income Tax Provision: The Company recorded income tax expense of $22.7 million and had income before income taxes of $78.6 million for the quarter ended June 30, 2013. During the quarter ended June 30, 2012, the Company recorded income tax expense of $21.0 million and had income before income taxes of $71.3 million. The effective tax rates were 28.8% and 29.5% for the second quarters of 2013 and 2012, respectively.
When compared to the federal and state combined statutory rate, these rates were favorably impacted by lower statutory tax rates in many of the Company’s foreign jurisdictions, the domestic manufacturing deduction, tax benefits associated with the merger of the Company’s Japan subsidiaries in 2010, and research and experimentation credits. These rates were also impacted by charges or benefits associated with the Company’s uncertain tax positions.
Net Income: The Company’s net income in the second quarter of 2013 was $55.9 million as compared to net income of $50.3 million in the second quarter of 2012. Diluted earnings per share was $0.59 in the second quarter of 2013 and $0.53 in the second quarter of 2012. The weighted average shares used in computing diluted earnings per share were 95.0 million and 94.9 million in the second quarters of 2013 and 2012, respectively.
Six Months Ended June 30, 2013 Compared to Six Months Ended June 30, 2012
Revenue:
|
| | | | | | | | | | | | | |
| Six Months Ended June 30, | | Change |
(in thousands, except percentages) | 2013 | | 2012 | | Amount | | % |
Revenue: | | | | | | | |
Lease licenses | $ | 146,281 |
| | $ | 135,975 |
| | $ | 10,306 |
| | 7.6 |
Perpetual licenses | 105,711 |
| | 100,931 |
| | 4,780 |
| | 4.7 |
Software licenses | 251,992 |
| | 236,906 |
| | 15,086 |
| | 6.4 |
Maintenance | 149,702 |
| | 133,395 |
| | 16,307 |
| | 12.2 |
Service | 10,888 |
| | 10,060 |
| | 828 |
| | 8.2 |
Maintenance and service | 160,590 |
| | 143,455 |
| | 17,135 |
| | 11.9 |
Total revenue | $ | 412,582 |
| | $ | 380,361 |
| | $ | 32,221 |
| | 8.5 |
The Company’s revenue in the six months ended June 30, 2013 increased 8.5% as compared to the six months ended June 30, 2012. The growth was partially influenced by the Company’s continued investment in its global sales and marketing organization and $8.4 million in Esterel revenue. Revenue from lease licenses increased 7.6% as compared to the six months ended June 30, 2012 due primarily to growth in Apache lease license revenue. Perpetual license revenue, which is derived primarily from new sales during the quarter, increased 4.7% as compared to the six months ended June 30, 2012, primarily due to Esterel perpetual license revenue of $3.9 million. Annual maintenance contracts that were sold with new perpetual licenses, along with maintenance contracts sold with new perpetual licenses in previous quarters, contributed to maintenance revenue growth of 12.2%. Also contributing to this growth was Esterel maintenance revenue of $3.7 million. Service revenue increased 8.2% as compared to the prior year.
With respect to revenue, on average for the six months ended June 30, 2013, the U.S. Dollar was approximately 4.7% stronger, when measured against the Company’s primary foreign currencies, than for the six months ended June 30, 2012. The net overall strengthening, primarily related to the Japanese Yen, resulted in decreased revenue and operating income of approximately $9.8 million and $6.8 million, respectively, during the six months ended June 30, 2013, as compared to the six months ended June 30, 2012.
International and domestic revenues, as a percentage of total revenue, were 65.7% and 34.3%, respectively, during the six months ended June 30, 2013, and 65.8% and 34.2%, respectively, during the quarter ended June 30, 2012. The Company derived 24.8% and 25.5% of its total revenue through the indirect sales channel for the six months ended June 30, 2013 and 2012, respectively.
In valuing deferred revenue on the Esterel and Apache balance sheets as of their respective acquisition dates, the Company applied the fair value provisions applicable to the accounting for business combinations. The impacts on reported revenue were $3.2 million and $3.0 million for the six-month periods ended June 30, 2013 and 2012, respectively.
Cost of Sales and Gross Profit:
|
| | | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, | | | | |
2013 | | 2012 | | Change |
(in thousands, except percentages) | Amount | | % of Revenue | | Amount | | % of Revenue | | Amount | | % |
Cost of sales: | | | | | | | | | | | |
Software licenses | $ | 13,734 |
| | 3.3 | | $ | 12,285 |
| | 3.2 | | $ | 1,449 |
| | 11.8 |
|
Amortization | 19,858 |
| | 4.8 | | 20,339 |
| | 5.3 | | (481 | ) | | (2.4 | ) |
Maintenance and service | 39,322 |
| | 9.5 | | 36,455 |
| | 9.6 | | 2,867 |
| | 7.9 |
|
Total cost of sales | 72,914 |
| | 17.7 | | 69,079 |
| | 18.2 | | 3,835 |
| | 5.6 |
|
Gross profit | $ | 339,668 |
| | 82.3 | | $ | 311,282 |
| | 81.8 | | $ | 28,386 |
| | 9.1 |
|
Software Licenses: The increase in software license costs was primarily due to the following:
| |
• | Esterel-related cost of sales of $500,000. |
| |
• | Increased third-party royalties of $500,000. |
Maintenance and Service: The increase in maintenance and service costs was primarily due to the following:
| |
• | Increased salaries of $900,000. |
| |
• | Increased third-party technical support costs of $700,000. |
| |
• | Esterel-related maintenance and service costs of $700,000. |
The improvement in gross profit was a result of the increase in revenue offset by a smaller increase in related cost of sales.
Operating Expenses:
|
| | | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, | | | | |
2013 | | 2012 | | Change |
(in thousands, except percentages) | Amount | | % of Revenue | | Amount | | % of Revenue | | Amount | | % |
Operating expenses: | | | | | | | | | | | |
Selling, general and administrative | $ | 105,275 |
| | 25.5 | | $ | 94,229 |
| | 24.8 | | $ | 11,046 |
| | 11.7 |
|
Research and development | 74,677 |
| | 18.1 | | 64,916 |
| | 17.1 | | 9,761 |
| | 15.0 |
|
Amortization | 11,742 |
| | 2.8 | | 13,175 |
| | 3.5 | | (1,433 | ) | | (10.9 | ) |
Total operating expenses | $ | 191,694 |
| | 46.5 | | $ | 172,320 |
| | 45.3 | | $ | 19,374 |
| | 11.2 |
|
Selling, General and Administrative: The increase in selling, general and administrative costs was primarily due to the following:
| |
• | Esterel-related selling, general and administrative expenses of $4.8 million. |
| |
• | Increased salaries and other headcount-related costs of $3.7 million. |
| |
• | Increased stock-based compensation expense of $1.0 million. |
| |
• | Increased discretionary marketing costs of $1.0 million. |
| |
• | Decreased professional fees of $1.0 million. |
Research and Development: The increase in research and development costs was primarily due to the following:
| |
• | Increased salaries and other headcount-related costs of $5.7 million. |
| |
• | Esterel and EVEN-related research and development expenses of $2.5 million. |
| |
• | Increased stock-based compensation expense of $900,000. |
| |
• | Increased facilities and information technology maintenance costs of $900,000. |
Amortization: The decrease in amortization expense was primarily due to a net decrease in amortization of acquired customer lists and contract backlog.
Interest Expense: The Company’s interest expense consists of the following:
|
| | | | | | | |
| Six Months Ended |
(in thousands) | June 30, 2013 | | June 30, 2012 |
Term loan | $ | 208 |
| | $ | 788 |
|
Amortization of debt financing costs | 145 |
| | 393 |
|
Discounted obligations | 348 |
| | 320 |
|
Other | 40 |
| | 40 |
|
Total interest expense | $ | 741 |
| | $ | 1,541 |
|
Interest Income: Interest income for the six months ended June 30, 2013 was $1.5 million as compared to $1.8 million for the six months ended June 30, 2012. Interest income decreased as a result of a decrease in the average rate of return on invested cash balances.
Other Expense, net: The Company recorded other expense of $0.5 million during the six months ended June 30, 2013 as compared to other expense of $0.7 million during the six months ended June 30, 2012. The activity for both six-month periods was primarily composed of net foreign currency transaction losses.
Income Tax Provision: The Company recorded income tax expense of $41.2 million and had income before income taxes of $148.2 million for the six months ended June 30, 2013. During the six months ended June 30, 2012, the Company recorded income tax expense of $42.8 million and had income before income taxes of $138.6 million. The Company’s effective tax rates were 27.8% and 30.9% for the six-month periods ended June 30, 2013 and 2012, respectively. In the U.S., which is the largest jurisdiction where the Company receives such a tax credit, the availability of the research and development credit expired at the end of 2011. In January 2013, the U.S. Congress passed legislation that reinstated the research and development credit retroactive to 2012. The income tax provision for the six-month period ended June 30, 2013 includes approximately $2.3 million related to the reinstated research and development credit for 2012 activity.
Net Income: The Company’s net income for the six months ended June 30, 2013 was $107.0 million as compared to net income of $95.8 million for the six months ended June 30, 2012. Diluted earnings per share was $1.12 for the six months ended June 30, 2013 and $1.01 for the six months ended June 30, 2012. The weighted average shares used in computing diluted earnings per share were 95.1 million for each of the six-month periods ended June 30, 2013 and 2012.
Non-GAAP Results
The Company provides non-GAAP revenue, non-GAAP operating income, non-GAAP operating profit margin, non-GAAP net income and non-GAAP diluted earnings per share as supplemental measures to GAAP measures regarding the Company’s operational performance. These financial measures exclude the impact of certain items and, therefore, have not been calculated in accordance with GAAP. A detailed explanation and a reconciliation of each non-GAAP financial measure to its most comparable GAAP financial measure are described below.
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| June 30, 2013 | | June 30, 2012 |
(in thousands, except percentages and per share data) | As Reported | | Adjustments | | Non-GAAP Results | | As Reported | | Adjustments | | Non-GAAP Results |
Total revenue | $ | 214,850 |
| | $ | 1,377 |
| (1) | $ | 216,227 |
| | $ | 195,016 |
| | $ | 841 |
| (4) | $ | 195,857 |
|
Operating income | 78,425 |
| | 26,173 |
| (2) | 104,598 |
| | 71,134 |
| | 26,406 |
| (5) | 97,540 |
|
Operating profit margin | 36.5 | % | | | | 48.4 | % | | 36.5 | % | | | | 49.8 | % |
Net income | $ | 55,945 |
| | $ | 17,408 |
| (3) | $ | 73,353 |
| | $ | 50,262 |
| | $ | 17,829 |
| (6) | $ | 68,091 |
|
Earnings per share – diluted: | | | | | | | | | | | |
Diluted earnings per share | $ | 0.59 |
| | | | $ | 0.77 |
| | $ | 0.53 |
| | | | $ | 0.72 |
|
Weighted average shares – diluted | 95,040 |
| | | | 95,040 |
| | 94,928 |
| | | | 94,928 |
|
| |
(1) | Amount represents the revenue not reported during the period as a result of the acquisition accounting adjustment associated with accounting for deferred revenue in business combinations. |
| |
(2) | Amount represents $15.8 million of amortization expense associated with intangible assets acquired in business combinations, $8.9 million of stock-based compensation expense, the $1.4 million adjustment to revenue as reflected in (1) above and $0.1 million of acquisition-related transaction expenses. |
| |
(3) | Amount represents the impact of the adjustments to operating income referred to in (2) above, adjusted for the related income tax impact of $8.8 million. |
| |
(4) | Amount represents the revenue not reported during the period as a result of the acquisition accounting adjustment associated with accounting for deferred revenue in business combinations. |
| |
(5) | Amount represents $16.9 million of amortization expense associated with intangible assets acquired in business combinations, $8.0 million of stock-based compensation expense, the $0.8 million adjustment to revenue as reflected in (4) above and $0.7 million of acquisition-related transaction expenses. |
| |
(6) | Amount represents the impact of the adjustments to operating income referred to in (5) above, adjusted for the related income tax impact of $8.6 million. |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended |
| June 30, 2013 | | June 30, 2012 |
(in thousands, except percentages and per share data) | As Reported | | Adjustments | | Non-GAAP Results | | As Reported | | Adjustments | | Non-GAAP Results |
Total revenue | $ | 412,582 |
| | $ | 3,165 |
| (1) | $ | 415,747 |
| | $ | 380,361 |
| | $ | 2,993 |
| (4) | $ | 383,354 |
|
Operating income | 147,974 |
| | 52,729 |
| (2) | 200,703 |
| | 138,962 |
| | 52,999 |
| (5) | 191,961 |
|
Operating profit margin | 35.9 | % | | | | 48.3 | % | | 36.5 | % | | | | 50.1 | % |
Net income | $ | 106,968 |
| | $ | 34,137 |
| (3) | $ | 141,105 |
| | $ | 95,801 |
| | $ | 35,225 |
| (6) | $ | 131,026 |
|
Earnings per share – diluted: | | | | | | | | | | | |
Diluted earnings per share | $ | 1.12 |
| | | | $ | 1.48 |
| | $ | 1.01 |
| | | | $ | 1.38 |
|
Weighted average shares – diluted | 95,103 |
| | | | 95,103 |
| | 95,059 |
| | | | 95,059 |
|
| |
(1) | Amount represents the revenue not reported during the period as a result of the acquisition accounting adjustment associated with accounting for deferred revenue in business combinations. |
| |
(2) | Amount represents $31.6 million of amortization expense associated with intangible assets acquired in business combinations, $17.7 million of stock-based compensation expense, the $3.2 million adjustment to revenue as reflected in (1) above and $0.3 million of acquisition-related transaction expenses. |
| |
(3) | Amount represents the impact of the adjustments to operating income referred to in (2) above, adjusted for the related income tax impact of $18.6 million. |
| |
(4) | Amount represents the revenue not reported during the period as a result of the acquisition accounting adjustment associated with accounting for deferred revenue in business combinations. |
| |
(5) | Amount represents $33.5 million of amortization expense associated with intangible assets acquired in business combinations, $15.8 million of stock-based compensation expense, the $3.0 million adjustment to revenue as reflected in (4) above and $0.7 million of acquisition-related transaction expenses. |
| |
(6) | Amount represents the impact of the adjustments to operating income referred to in (5) above, adjusted for the related income tax impact of $17.8 million. |
Non-GAAP Measures
Management uses non-GAAP financial measures (a) to evaluate the Company’s historical and prospective financial performance as well as its performance relative to its competitors, (b) to set internal sales targets and spending budgets, (c) to allocate resources, (d) to measure operational profitability and the accuracy of forecasting, (e) to assess financial discipline over operational expenditures and (f) as an important factor in determining variable compensation for management and its employees. In addition, many financial analysts that follow the Company focus on and publish both historical results and future projections based on non-GAAP financial measures. The Company believes that it is in the best interest of its investors to provide this information to analysts so that they accurately report the non-GAAP financial information. Moreover, investors have historically requested and the Company has historically reported these non-GAAP financial measures as a means of providing consistent and comparable information with past reports of financial results.
While management believes that these non-GAAP financial measures provide useful supplemental information to investors, there are limitations associated with the use of these non-GAAP financial measures. These non-GAAP financial measures are not prepared in accordance with GAAP, are not reported by all of the Company’s competitors and may not be directly comparable to similarly titled measures of the Company’s competitors due to potential differences in the exact method of calculation. The Company compensates for these limitations by using these non-GAAP financial measures as supplements to GAAP financial measures and by reviewing the reconciliations of the non-GAAP financial measures to their most comparable GAAP financial measures.
The adjustments to these non-GAAP financial measures, and the basis for such adjustments, are outlined below:
Acquisition accounting for deferred revenue and its related tax impact. Historically, the Company has consummated acquisitions in order to support its strategic and other business objectives. In accordance with the fair value provisions applicable to the accounting for business combinations, acquired deferred revenue is often recorded on the opening balance sheet at an amount that is lower than the historical carrying value. Although this purchase accounting requirement has no impact on the Company’s business or cash flow, it adversely impacts the Company’s reported GAAP revenue in the reporting periods following an acquisition. In order to provide investors with financial information that facilitates comparison of both historical and future results, the Company provides non-GAAP financial measures which exclude the impact of the acquisition accounting adjustment. The Company believes that this non-GAAP financial adjustment is useful to investors because it allows investors to (a) evaluate the effectiveness of the methodology and information used by management in its financial and operational decision-making and (b) compare past and future reports of financial results of the Company as the revenue reduction related to acquired deferred revenue will not recur when related annual lease licenses and software maintenance contracts are renewed in future periods.
Amortization of intangibles from acquisitions and its related tax impact. The Company incurs amortization of intangibles, included in its GAAP presentation of amortization expense, related to various acquisitions it has made in recent years. Management excludes these expenses and their related tax impact for the purpose of calculating non-GAAP operating income, non-GAAP operating profit margin, non-GAAP net income and non-GAAP diluted earnings per share when it evaluates the continuing operational performance of the Company because these costs are fixed at the time of an acquisition, are then amortized over a period of several years after the acquisition and generally cannot be changed or influenced by management after the acquisition. Accordingly, management does not consider these expenses for purposes of evaluating the performance of the Company during the applicable time period after the acquisition, and it excludes such expenses when making decisions to allocate resources. The Company believes that these non-GAAP financial measures are useful to investors because they allow investors to (a) evaluate the effectiveness of the methodology and information used by management in its financial and operational decision-making and (b) compare past reports of financial results of the Company as the Company has historically reported these non-GAAP financial measures.
Stock-based compensation expense and its related tax impact. The Company incurs expense related to stock-based compensation included in its GAAP presentation of cost of software licenses; cost of maintenance and service; research and development expense and selling, general and administrative expense. Although stock-based compensation is an expense of the Company and viewed as a form of compensation, management excludes these expenses for the purpose of calculating non-GAAP operating income, non-GAAP operating profit margin, non-GAAP net income and non-GAAP diluted earnings per share when it evaluates the continuing operational performance of the Company. Specifically, the Company excludes stock-based compensation during its annual budgeting process and its quarterly and annual assessments of the Company’s and management’s performance. The annual budgeting process is the primary mechanism whereby the Company allocates resources to various initiatives and operational requirements. Additionally, the annual review by the board of directors during which it compares the Company’s historical business model and profitability to the planned business model and profitability for the forthcoming year excludes the impact of stock-based compensation. In evaluating the performance of senior management and department managers, charges related to stock-based compensation are excluded from expenditure and profitability results. In fact, the Company records stock-based compensation expense into a stand-alone cost center for which no single operational manager is responsible or accountable. In this way, management is able to review, on a period-to-period basis, each manager’s performance and assess financial discipline over operational expenditures without the effect of stock-based compensation. The Company believes that these non-GAAP financial measures are useful to investors because they allow investors to (a) evaluate the Company’s operating results and the effectiveness of the methodology used by management to review the Company’s operating results, and (b) review historical comparability in its financial reporting as well as comparability with competitors’ operating results.
Transaction costs related to business combinations. The Company incurs expenses for professional services rendered in connection with business combinations, which are included in its GAAP presentation of selling, general and administrative expense. These expenses are generally not tax-deductible. Management excludes these acquisition-related transaction expenses for the purpose of calculating non-GAAP operating income, non-GAAP operating profit margin, non-GAAP net income and non-GAAP diluted earnings per share when it evaluates the continuing operational performance of the Company, as it generally would not have otherwise incurred these expenses in the periods presented as a part of its continuing operations. The Company believes that these non-GAAP financial measures are useful to investors because they allow investors to (a) evaluate the Company’s operating results and the effectiveness of the methodology used by management to review the Company’s operating results, and (b) review historical comparability in its financial reporting as well as comparability with competitors’ operating results.
Non-GAAP financial measures are not in accordance with, or an alternative for, GAAP. The Company’s non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures, and should be read only in conjunction with the Company’s consolidated financial statements prepared in accordance with GAAP.
The Company has provided a reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures as listed below:
|
| |
GAAP Reporting Measure | Non-GAAP Reporting Measure |
Revenue | Non-GAAP Revenue |
Operating Income | Non-GAAP Operating Income |
Operating Profit Margin | Non-GAAP Operating Profit Margin |
Net Income | Non-GAAP Net Income |
Diluted Earnings Per Share | Non-GAAP Diluted Earnings Per Share |
Liquidity and Capital Resources
Cash, cash equivalents and short-term investments: As of June 30, 2013, the Company had cash, cash equivalents and short-term investments totaling $659.9 million and working capital of $489.8 million as compared to cash, cash equivalents and short-term investments of $577.2 million and working capital of $436.0 million at December 31, 2012.
Cash and cash equivalents consist primarily of highly liquid investments such as money market mutual funds and deposits held at major banks. Short-term investments consist primarily of deposits held by certain foreign subsidiaries of the Company with original maturities of three months to one year. Cash, cash equivalents and short-term investments include $202.2 million held by the Company’s foreign subsidiaries as of June 30, 2013. If these foreign balances were repatriated to the U.S., they would be subject to domestic tax, resulting in a tax obligation in the period of repatriation. The amount of cash, cash equivalents and short-term investments held by these subsidiaries is subject to translation adjustments caused by changes in foreign currency exchange rates as of the end of each respective reporting period, the offset to which is recorded in accumulated other comprehensive income on the Company’s condensed consolidated balance sheet.
Cash flows from operating activities: The Company’s operating activities provided cash of $182.6 million for the six months ended June 30, 2013 and $158.5 million for the six months ended June 30, 2012. The net $24.1 million increase in operating cash flows was primarily related to:
| |
• | A $13.2 million increase in cash flows from operating assets and liabilities whereby these fluctuations produced a net cash inflow of $29.9 million during the six months ended June 30, 2013 as compared to $16.7 million during the six months ended June 30, 2012. |
| |
• | An increase in net income of $11.2 million from $95.8 million for the six months ended June 30, 2012 to $107.0 million for the six months ended June 30, 2013. |
Cash flows from investing activities: The Company’s investing activities used cash of $13.0 million and $14.3 million for the six months ended June 30, 2013 and June 30, 2012, respectively. The net $1.3 million change in investing activities was due to a $5.7 million decrease in capital spending, partially offset by the $4.2 million net cash outlay related to the acquisition of EVEN. The Company currently plans capital spending of approximately $35 million to $40 million during fiscal year 2013 as compared to $24.0 million of capital spending during fiscal year 2012. The planned increase is attributable to costs associated with the Company's new headquarters facility to be completed in late 2014 and the outfit of its new data center and customer training space, both in Canonsburg, Pennsylvania. However, the level of spending will be dependent upon various factors, including growth of the business and general economic conditions.
Cash flows used in financing activities: Financing activities used cash of $79.4 million and $62.1 million for the six months ended June 30, 2013 and 2012, respectively. This change of $17.3 million was primarily the result of an $11.9 million increase in treasury stock repurchases and a $5.3 million increase in the scheduled principal payments on the term loan during the 2013 period as compared to the 2012 period.
Under the Company’s stock repurchase program, the Company repurchased 988,000 shares during the six months ended June 30, 2013 at an average price per share of $74.35, for a total cost of $73.5 million. During the six months ended June 30, 2012, the Company repurchased 1.0 million shares at an average price per share of $61.59, for a total cost of $61.6 million. As of June 30, 2013, approximately 2.0 million shares remained authorized for repurchase under the program.
The Company’s term loan included covenants related to the consolidated leverage ratio and the consolidated fixed charge coverage ratio, as well as certain restrictions on additional investments and indebtedness. As of June 30, 2013, the Company was in compliance with all financial covenants as stated in the credit agreement. The Company made its final debt payment of $26.6 million on July 31, 2013.
The Company believes that existing cash and cash equivalent balances of $659.4 million, together with cash generated from operations, will be sufficient to meet the Company’s working capital, capital expenditure and debt service requirements through the next twelve months. The Company’s cash requirements in the future may also be financed through additional equity or debt financings. There can be no assurance that such financings can be obtained on favorable terms, if at all.
The Company continues to generate positive cash flows from operating activities and believes that the best use of its excess cash is to invest in the business and, under certain favorable conditions, to repurchase stock. Additionally, the Company has in the past, and expects in the future, to acquire or make investments in complementary companies, products, services and technologies. Any future acquisitions may be funded by available cash and investments, cash generated from operations, existing or additional credit facilities, or from the issuance of additional securities.
Off-Balance Sheet Arrangements
The Company does not have any special purpose entities or off-balance sheet financing.
Contractual Obligations
There were no material changes to the Company’s significant contractual obligations during the six months ended June 30, 2013 as compared to those previously reported in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” within the Company’s most recent Annual Report on Form 10-K.
Critical Accounting Policies and Estimates
No significant changes have occurred to the Company’s critical accounting policies and estimates as previously reported within “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s most recent Annual Report on Form 10-K.
Item 3.Quantitative and Qualitative Disclosures About Market Risk
Interest Income Rate Risk. Changes in the overall level of interest rates affect the interest income that is generated from the Company’s cash and short-term investments. For the three and six months ended June 30, 2013, total interest income was $743,000 and $1.5 million, respectively. Cash and cash equivalents consist primarily of highly liquid investments such as money market mutual funds and deposits held at major banks.
Interest Expense Rate Risk. The Company entered into a $355.0 million term loan with variable interest rates as of July 31, 2008. The term loan, which matured on July 31, 2013, provided for tiered pricing with the initial rate at the prime rate +0.50%, or the LIBOR rate +1.50%, with step downs permitted after the initial six months under the credit agreement down to a flat prime rate or the LIBOR rate +0.75%. Such tiered pricing was determined by the Company’s consolidated leverage ratio. The Company’s consolidated leverage ratio was reduced to the lowest pricing tier in the credit agreement. The credit agreement included quarterly financial covenants, requiring the Company to maintain certain financial ratios and, as is customary for facilities of this type, certain events of default that permit the acceleration of the loan. Borrowings outstanding under this facility totaled $26.6 million as of June 30, 2013, and the remaining balance was paid at maturity on July 31, 2013. The interest rate on the outstanding loan balance during July 2013 was 0.95%, which was based on LIBOR +0.75%.
For the three and six months ended June 30, 2013, the Company recorded interest expense related to the term loan at average interest rates of 1.03% and 1.05%, respectively. For the three and six months ended June 30, 2012, the Company recorded interest expense related to the term loan at average interest rates of 1.22% and 1.28%, respectively. The interest expense on the term loan and amortization related to debt financing costs were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended |
| June 30, 2013 | | June 30, 2012 |
(in thousands) | Interest Expense | | Amortization | | Interest Expense | | Amortization |
July 31, 2008 term loan | $ | 69 |
| | $ | 53 |
| | $ | 360 |
| | $ | 189 |
|
|
| | | | | | | | | | | | | | | |
| Six Months Ended |
| June 30, 2013 | | June 30, 2012 |
(in thousands) | Interest Expense | | Amortization | | Interest Expense | | Amortization |
July 31, 2008 term loan | $ | 208 |
| | $ | 145 |
| | $ | 788 |
| | $ | 393 |
|
Based on the effective interest rates and remaining outstanding borrowings at June 30, 2013, a 0.50% increase in interest rates would not impact the Company’s interest expense for the quarter ending September 30, 2013 or for the year ending December 31, 2013. As of June 30, 2013, the fair value of the debt approximated the recorded value.
Foreign Currency Transaction Risk. As the Company continues to expand its business presence in international regions, the portion of its revenue, expenses, cash, accounts receivable and payment obligations denominated in foreign currencies continues to increase. As a result, changes in currency exchange rates will affect the Company’s financial position, results of operations and cash flows. The Company is most impacted by movements in and among the Euro, British Pound, Japanese Yen, Indian Rupee, Korean Won and the U.S. Dollar.
With respect to revenue, on average for the quarter ended June 30, 2013, the U.S. Dollar was approximately 4.9% stronger, when measured against the Company’s primary foreign currencies, than for the quarter ended June 30, 2012. The net overall strengthening, primarily related to the Japanese Yen, resulted in decreased revenue and operating income of approximately $5.1 million and $3.7 million, respectively, during the quarter ended June 30, 2013, as compared with the same quarter of 2012.
With respect to revenue, on average for the six months ended June 30, 2013, the U.S. Dollar was approximately 4.7% stronger, when measured against the Company’s primary foreign currencies, than for the six months ended June 30, 2012. The net overall strengthening, primarily related to the Japanese Yen, resulted in decreased revenue and operating income of approximately $9.8 million and $6.8 million, respectively, during the six months ended June 30, 2013, as compared to the six months ended June 30, 2012.
In August 2012, the Company entered into a foreign currency futures contract with a third-party U.S. financial institution, which was settled in July 2013. The purpose of this contract is to mitigate the Company's exposure to foreign exchange risk arising from intercompany receivables from a British subsidiary. As of June 30, 2013, the Company's foreign exchange future is in an asset position of $164,000. The foreign exchange future is measured at fair value each reporting period, with gains or losses recognized in other expense in the Company's condensed consolidated statements of income.
The Company has foreign currency denominated intercompany payables/receivables with certain foreign subsidiaries. In order to provide a natural hedge, the Company will purchase foreign currencies and hold these currencies in cash until the intercompany payables/receivables are settled. These natural hedges mitigate a portion of the foreign currency exchange risk on the intercompany payables/receivables.
The most significant currency impacts on revenue and operating income were primarily attributable to U.S. Dollar exchange rate changes against the Euro, British Pound and Japanese Yen as reflected in the charts below:
|
| | | | | | | | |
| Period End Exchange Rates |
As of | EUR/USD | | GBP/USD | | USD/JPY |
June 30, 2012 | 1.266 |
| | 1.570 |
| | 79.815 |
|
December 31, 2012 | 1.320 |
| | 1.625 |
| | 86.730 |
|
June 30, 2013 | 1.301 |
| | 1.521 |
| | 99.108 |
|
|
| | | | | | | | |
| Average Exchange Rates |
Three Months Ended | EUR/USD | | GBP/USD | | USD/JPY |
March 31, 2012 | 1.312 |
| | 1.572 |
| | 79.275 |
|
June 30, 2012 | 1.283 |
| | 1.562 |
| | 80.087 |
|
September 30, 2012 | 1.252 |
| | 1.581 |
| | 78.600 |
|
December 31, 2012 | 1.298 |
| | 1.606 |
| | 81.264 |
|
March 31, 2013 | 1.320 |
| | 1.550 |
| | 92.335 |
|
June 30, 2013 | 1.307 |
| | 1.536 |
| | 98.615 |
|
No other material change has occurred in the Company’s market risk subsequent to December 31, 2012.
Item 4.Controls and Procedures
Evaluation of Disclosure Controls and Procedures. As required by Rules 13a-15 and 15d-15 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, the Company has evaluated, with the participation of management, including the Chief Executive Officer and the Chief Financial Officer, the effectiveness of the design and operation of its disclosure controls and procedures as of the end of the period covered by this report. Based on such evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that such disclosure controls and procedures are effective, as defined in Rule 13a-15(e) of the Exchange Act.
The Company has a Disclosure Review Committee to assist in the quarterly evaluation of the Company’s internal disclosure controls and procedures and in the review of the Company’s periodic filings under the Exchange Act. The membership of the Disclosure Review Committee consists of the Company’s Chief Executive Officer, Chief Financial Officer, Apache President, Global Controller, General Counsel, Director of Investor Relations and Global Insurance, Vice President of Worldwide Sales and Support, Vice President of Human Resources, Vice President of Marketing, Chief Product Officer and Business Unit General Managers. This committee is advised by external counsel, particularly on SEC-related matters. Additionally, other members of the Company’s global management team advise the committee with respect to disclosure via a sub-certification process.
The Company believes, based on its knowledge, that the financial statements and other financial information included in this report fairly present, in all material respects, the financial condition, results of operations and cash flows of the Company as of and for the periods presented in this report. The Company is committed to both a sound internal control environment and to good corporate governance.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies or procedures may deteriorate.
From time to time, the Company reviews the disclosure controls and procedures and may make changes to enhance their effectiveness and to ensure that the Company’s systems evolve with its business.
Changes in Internal Control. There were no changes in the Company’s internal control over financial reporting that occurred during the three months ended June 30, 2013 that materially affected, or were reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II – OTHER INFORMATION
Item 1.Legal Proceedings
The Company is subject to various investigations, claims and legal proceedings that arise in the ordinary course of business, including alleged infringement of intellectual property rights, commercial disputes, labor and employment matters, tax audits and other matters. In the opinion of the Company, the resolution of pending matters is not expected to have a material, adverse effect on the Company’s consolidated results of operations, cash flows or financial position. However, each of these matters is subject to various uncertainties and it is possible that an unfavorable resolution of one or more of these proceedings could in the future materially affect the Company’s results of operations, cash flows or financial position.
Item 1A.Risk Factors
The Company cautions investors that its performance (and, therefore, any forward-looking statement) is subject to risks and uncertainties. Various important factors may cause the Company’s future results to differ materially from those projected in any forward-looking statement. These factors were disclosed in, but are not limited to, the items within the Company’s most recent Annual Report on Form 10-K, Part I, Item 1A. No material changes have occurred regarding the Company's risk factors subsequent to