Autodesk Posts Sequential Revenue, Profitability and Cash Flow Growth

Further information on potential factors that could affect the financial results of Autodesk are included in Autodesk’s reports on Form 10-K for the year ended January 31, 2009 and Forms 10-Q for the quarters ended April 30, 2009, July 31, 2009, and October 31, 2009, which are on file with the U.S. Securities and Exchange Commission. Autodesk does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

About Autodesk

Autodesk, Inc. is a world leader in 2D and 3D design, engineering and entertainment software for the manufacturing, building and construction, and media and entertainment markets. Since its introduction of AutoCAD software in 1982, Autodesk continues to develop the broadest portfolio of state-of-the-art software to help customers experience their ideas digitally before they are built. Fortune 100 companies - as well as the last 14 Academy Award winners for Best Visual Effects - use Autodesk software tools to design, visualize and simulate their ideas to save time and money, enhance quality, and foster innovation for competitive advantage.

Autodesk and AutoCAD are registered trademarks or trademarks of Autodesk, Inc., and/or its subsidiaries and/or affiliates in the USA and/or other countries. Academy Award is a registered trademark of the Academy of Motion Picture Arts and Sciences. All other brand names, product names, or trademarks belong to their respective holders. Autodesk reserves the right to alter product and service offerings, and specifications and pricing at any time without notice, and is not responsible for typographical or graphical errors that may appear in this document. © 2010 Autodesk, Inc. All rights reserved.

© 2010 Autodesk, Inc. All rights reserved.

Autodesk, Inc.              
Consolidated Statements of Operations        
(In millions, except per share data)          
               
  Three Months Ended   Fiscal Year Ended
  January 31,   January 31,
    2010       2009       2010       2009  
  (Unaudited)   (Unaudited)    
Net revenue:              
License and other $ 270.0     $ 310.0     $ 980.7     $ 1,603.4  
               
Maintenance   186.1       179.8       733.0       711.8  
               
Total net revenue   456.1       489.8       1,713.7       2,315.2  
               
Cost of revenue:              
Cost of license and other revenue   41.3       46.0       179.9      

210.2

 
               
Cost of maintenance revenue   3.1       2.5       11.9      

8.9

 
               
Total cost of revenue   44.4       48.5       191.8       219.1  
               
Gross profit   411.7       441.3       1,521.9       2,096.1  
               
Operating Expenses:              
               
Marketing and sales  

191.3

      218.0      

731.9

      900.7  
               
Research and development  

116.8

      138.7      

457.5

      576.1  
               
General and administrative  

47.1

      49.3      

197.7

      205.7  
               

Impairment of goodwill and intangibles

  -       128.9       21.0       128.9  
               
Restructuring charges   0.4       40.2       48.2       40.2  
               
Total operating expenses  

355.6

      575.1      

1,456.3

      1,851.6  
               
Income (loss) from operations  

56.1

      (133.8 )    

65.6

      244.5  
               
Interest and other income (expense), net   2.6       (1.8 )     19.1       8.0  
               
Income (loss) before income taxes  

58.7

      (135.6 )    

84.7

      252.5  
               
(Provision) benefit for income taxes   (8.6 )     30.3       (26.7 )     (68.9 )
               
Net income (loss) $

50.1

    $ (105.3 )   $

58.0

    $ 183.6  
               
Basic net income (loss) per share $ 0.22     $ (0.47 )   $ 0.25     $ 0.81  
               
Diluted net income (loss) per share $ 0.21     $ (0.47 )   $ 0.25     $ 0.80  
               
Shares used in computing basic              
net income (loss) per share   229.0       226.3       228.7       225.5  
               
Shares used in computing diluted            
net income (loss) per share   233.2       226.3       232.1       230.1  
Autodesk, Inc.      
Condensed Consolidated Balance Sheets      
(In millions)      
         
    January 31,   January 31,
      2010     2009  
    (Unaudited)    
         
ASSETS:      
         
Current assets:      
  Cash and cash equivalents $ 838.7   $ 917.6  
  Marketable securities   161.9     63.5  
  Accounts receivable, net   277.4     316.5  
  Deferred income taxes   44.2     31.1  
  Prepaid expenses and other current assets   57.4     59.3  
Total current assets   1,379.6     1,388.0  
         
Marketable securities   125.6     7.6  
Computer equipment, software, furniture and leasehold improvements, net   101.6     120.6  
Purchased technologies, net   88.0     113.3  
Goodwill   542.9     542.5  
Long term deferred income taxes, net   101.9     125.7  
Other assets   107.6     123.0  
    $ 2,447.2   $ 2,420.7  
         
         
LIABILITIES AND STOCKHOLDERS' EQUITY:      
         
Current liabilities:      
  Accounts payable $ 67.8   $ 62.4  
  Accrued compensation   115.6     124.3  
  Accrued income taxes   8.4     16.7  
  Deferred revenue   444.6     438.8  
  Borrowings under line of credit   -     52.1  
  Other accrued liabilities   67.6     105.8  
Total current liabilities   704.0     800.1  
         
Deferred revenue   71.9     113.3  
Long term income taxes payable   127.2     116.9  
Long term deferred income taxes   -     22.7  
Other liabilities   70.6     57.0  
         
Commitments and contingencies      
         
Stockholders' equity:      
  Preferred stock   -     -  
  Common stock and additional paid-in capital  

1,204.3

    1,080.4  
  Accumulated other comprehensive income (loss)  

(3.5

)

  (11.2 )
  Retained earnings  

272.7

    241.5  
Total stockholders' equity   1,473.5     1,310.7  
    $ 2,447.2   $ 2,420.7  
Autodesk, Inc.      
Condensed Consolidated Statements of Cash Flows      
(In millions)      
    Fiscal Year Ended
    January 31,
      2010     2009  
    (Unaudited)  
       
Operating Activities      
Net income   $

58.0

  $ 183.6  
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization     111.5     91.8  
Stock-based compensation expense    

93.6

    89.5  

Impairment of goodwill and intangibles

    21.0     128.9  
Restructuring charges, net     48.2     38.9  
Gain on disposition of assets     (2.3 )   -  
Charge for acquired in-process research and development     -     26.9  

Changes in operating assets and liabilities, net of business combinations

    (83.2 )   34.3  
Net cash provided by operating activities     246.8     593.9  
       
Investing Activities:      
Purchases of marketable securities     (568.9 )   (118.6 )
Sales of marketable securities     26.4     75.0  
Maturities of marketable securities     328.7     8.4  
Capital expenditures     (39.0 )   (78.4 )

Purchases of equity investments

    (11.4 )   -  
Business combinations, net of cash acquired     (18.8 )   (364.5 )
Net cash used in investing activities     (283.0 )   (478.1 )
       
Financing activities:      
Draws on line of credit     2.2     912.4  
Repayments of line of credit     (54.3 )   (860.3 )
Proceeds from issuance of common stock, net of issuance costs     70.0     90.1  
Repurchases of common stock     (63.2 )   (256.6 )
Net cash used in financing activities     (45.3 )   (114.4 )
       
Effect of exchange rate changes on cash and cash equivalents     2.6     (1.7 )
       
Net decrease in cash and cash equivalents     (78.9 )   (0.3 )
Cash and cash equivalents at beginning of fiscal year     917.6     917.9  
Cash and cash equivalents at end of period   $ 838.7   $ 917.6  
Autodesk, Inc.              
Reconciliation of GAAP financial measures to non-GAAP financial measures
(In millions, except per share data)        
               

To supplement our consolidated financial statements presented on a GAAP basis, Autodesk provides investors with certain non-GAAP measures including non-GAAP net income, non-GAAP net income per share, non-GAAP cost of license and other revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP interest and other income, net, non-GAAP provision for income taxes and non-GAAP total spend savings. These non-GAAP financial measures are adjusted to exclude certain costs, expenses, gains and losses, including stock-based compensation expense, amortization of purchased intangibles, in-process research and development expenses, restructuring charges, goodwill and intangibles impairment, establishment of a valuation allowance on certain deferred tax assets and related income tax expenses. See our reconciliation of GAAP financial measures to non-GAAP financial measures herein. We believe these exclusions are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future, as well as to facilitate comparisons with our historical operating results. These adjustments to our GAAP results are made with the intent of providing both management and investors a more complete understanding of Autodesk's underlying operational results and trends and our marketplace performance. For example, the non-GAAP results are an indication of our baseline performance before gains, losses or other charges that are considered by management to be outside our core operating results. In addition, these non-GAAP financial measures are among the primary indicators management uses as a basis for our planning and forecasting of future periods.

 

There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies. The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact upon our reported financial results. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with generally accepted accounting principles in the United States. Investors should review the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.

               
The following table shows Autodesk's non-GAAP results reconciled to GAAP results included in this release.
               
  Three Months Ended   Fiscal Year Ended
  January 31,   January 31,
    2010       2009       2010       2009  
  (Unaudited)   (Unaudited)
               
GAAP cost of license and other revenue $ 41.3     $ 46.0     $ 179.9     $

210.2

 
Stock-based compensation expense   (0.7 )     (0.5 )     (3.1 )     (3.6 )
Amortization of developed technology   (7.6 )     (7.9 )     (32.9 )     (23.2 )
Non-GAAP cost of license and other revenue $ 33.0     $ 37.6     $ 143.9     $

183.4

 
               
GAAP gross profit $ 411.7     $ 441.3     $ 1,521.9     $ 2,096.1  
Stock-based compensation expense   0.7       0.5       3.1       3.6  
Amortization of developed technology   7.6       7.9       32.9       23.2  
Non-GAAP gross profit $ 420.0     $ 449.7     $ 1,557.9     $ 2,122.9  
               
GAAP marketing and sales $

191.3

    $ 218.0     $

731.9

    $ 900.7  
Stock-based compensation expense  

(8.6

)     (8.6 )    

(41.1

)     (39.2 )
Non-GAAP marketing and sales $ 182.7     $ 209.4     $ 690.8     $ 861.5  
               
GAAP research and development $

116.8

    $ 138.7     $

457.5

    $ 576.1  
Stock-based compensation expense  

(6.3

)     (6.0 )    

(30.0

)     (29.3 )
In-process research and development   -       (8.9 )     -       (26.9 )
Non-GAAP research and development $ 110.5     $ 123.8     $ 427.5     $ 519.9  
               
GAAP general and administrative $

47.1

    $ 49.3     $

197.7

    $ 205.7  
Stock-based compensation expense  

(3.3

)     (3.6 )    

(19.4

)     (17.5 )

Amortization of customer relationships and trademarks

  (6.0 )     (6.9 )     (25.5 )     (23.4 )
Non-GAAP general and administrative $ 37.8     $ 38.8     $ 152.8     $ 164.8  
               

GAAP impairment of goodwill and intangibles

$ -     $ 128.9     $ 21.0     $ 128.9  

Impairment of goodwill and intangibles

  -       (128.9 )     (21.0 )     (128.9 )

Non-GAAP impairment of goodwill and intangibles

$ -     $ -     $ -     $ -  
               
GAAP restructuring charges $ 0.4     $ 40.2     $ 48.2     $ 40.2  
Restructuring charges   (0.4 )     (40.2 )     (48.2 )     (40.2 )
Non-GAAP restructuring charges $ -     $ -     $ -     $ -  
               
GAAP operating expenses $

355.6

    $ 575.1     $

1,456.3

    $ 1,851.6  
Stock-based compensation expense  

(18.2

)     (18.2 )    

(90.5

)     (86.0 )

Amortization of customer relationships and trademarks

  (6.0 )     (6.9 )     (25.5 )     (23.4 )

In-process research and development

  -       (8.9 )     -       (26.9 )

Impairment of goodwill and intangibles

  -       (128.9 )     (21.0 )     (128.9 )
Restructuring charges   (0.4 )     (40.2 )     (48.2 )     (40.2 )
Non-GAAP operating expenses $ 331.0     $ 372.0     $ 1,271.1     $ 1,546.2  
               
GAAP income (loss) from operations $

56.1

    $ (133.8 )   $

65.6

    $ 244.5  
Stock-based compensation expense  

18.9

      18.7      

93.6

      89.6  
Amortization of developed technology   7.6       7.9       32.9       23.2  

Amortization of customer relationships and trademarks

  6.0       6.9       25.5       23.4  

In-process research and development

  -       8.9       -       26.9  

Impairment of goodwill and intangibles

  -       128.9       21.0       128.9  
Restructuring charges   0.4       40.2       48.2       40.2  
Non-GAAP income from operations $ 89.0     $ 77.7     $ 286.8     $ 576.7  
               
GAAP (provision) benefit for income taxes $ (8.6 )   $ 30.3     $ (26.7 )   $ (68.9 )

Establishment of valuation allowance on deferred tax assets

  -       -       21.0       -  

Income tax effect on difference between GAAP and non-GAAP

                             

total costs and expenses at a normalized rate

  (13.1 )     (35.9 )     (68.5 )     (68.0 )

Non-GAAP (provision) for income tax

$ (21.7 )   $ (5.6 )   $ (74.2 )   $ (136.9 )
               
GAAP net income (loss) $

50.1

    $ (105.3 )   $

58.0

    $ 183.6  
Stock-based compensation expense  

18.9

      18.7      

93.6

      89.6  
Amortization of developed technology   7.6       7.9       32.9       23.2  

Amortization of customer relationships and trademarks

  6.0       6.9       25.5       23.4  
In-process research and development   -       8.9       -       26.9  

Impairment of goodwill and intangibles

  -       128.9       21.0       128.9  
Restructuring charges   0.4       40.2       48.2       40.2  

Establishment of valuation allowance on deferred tax assets

  -       -       21.0       -  

Income tax effect on difference between GAAP and non-GAAP

                             

total costs and expenses at a normalized rate

  (13.1 )     (35.9 )     (68.5 )     (68.0 )
Non-GAAP net income $ 69.9     $ 70.3     $ 231.7     $ 447.8  
               
GAAP diluted net income (loss) per share $ 0.21     $ (0.47 )   $ 0.25     $ 0.80  
Stock-based compensation expense   0.08       0.08       0.40       0.39  
Amortization of developed technology   0.03       0.04       0.14       0.10  

Amortization of customer relationships and trademarks

  0.03       0.03       0.11       0.10  
In-process research and development   -       0.04       -       0.12  

Impairment of goodwill and intangibles

  -       0.56       0.09       0.56  
Restructuring charges   -       0.18       0.21       0.18  

Establishment of valuation allowance on deferred tax assets

  -       -       0.09       -  

Income tax effect on difference between GAAP and non-GAAP

                             

total costs and expenses at a normalized rate

  (0.05 )     (0.15 )     (0.30 )     (0.30 )

Non-GAAP diluted net income per share

$ 0.30     $ 0.31     $ 0.99     $ 1.95  
               

GAAP diluted shares used in per share calculation

  233.2       226.3       232.1       230.1  
Impact of stock-based compensation on diluted shares   0.7       (0.2 )     0.9       (0.4 )

Shares included in non-GAAP net income per share, but excluded

                             

from GAAP net loss per share as they would have been anti-dilutive

  -       3.0       -       -  

Non-GAAP diluted shares used in per share calculation

  233.9       229.1       233.0       229.7  
                               

GAAP total spend savings +

               

$

423

         

Stock-based compensation expense

                 

3

         

Amortization of developed technology

                 

10

         

Amortization of customer relationships and trademarks

                 

3

         

In-process research and development

                 

(27

)

       

Impairment of goodwill and intangibles

                 

(108

)

       

Restructuring charges

                 

8

         

Non-GAAP total spend savings +

               

$

312

         
                               

+ FY 2010 operating expenses and cost of revenue, less FY 2009 operating expenses and cost of revenue

Autodesk, Inc.

 
Other Supplemental Financial Information*
Fiscal Year 2010 QTR 1 QTR 2 QTR 3 QTR 4 YTD 2010
Financial Statistics ($ in millions, except per share data):          
Total net revenue $ 426   $ 415   $ 417   $ 456   $ 1,714  
  License and other revenue $ 244   $ 231   $ 236   $ 270   $ 981  
  Maintenance revenue $ 182   $ 184   $ 181   $ 186   $ 733  
             
GAAP Gross Margin   88 %   88 %   89 %   90 %   89 %
Non-GAAP Gross Margin (1)(2)   90 %   90 %   92 %   92 %   91 %
             
GAAP Operating Expenses $ 393   $ 362   $ 346   $ 356   $

1,456

 
GAAP Operating Margin   -5 %   1 %   6 %   12 %   4 %
GAAP Net Income (Loss) $ (32 ) $ 10   $

30

  $

50

  $

58

 
GAAP Diluted Net Income (Loss) Per Share $ (0.14 ) $ 0.05   $ 0.13   $ 0.21   $ 0.25  
             
Non-GAAP Operating Expenses (1)(3) $ 327   $ 308   $ 305   $ 331   $ 1,271  
Non-GAAP Operating Margin (1)(4)   13 %   16 %   18 %   20 %   17 %
Non-GAAP Net Income (1)(5) $ 42   $ 57   $ 63   $ 70   $ 232  
Non-GAAP Diluted Net Income Per Share (1)(6) $ 0.18   $ 0.24   $ 0.27   $ 0.30   $ 0.99  
             
Total Cash and Marketable Securities $ 966   $ 1,029   $ 1,054   $ 1,126   $ 1,126  
Days Sales Outstanding   49     49     47     55     55  
Capital Expenditures $ 14   $ 11   $ 6   $ 9   $ 39  
Cash from Operations $ 27   $ 47   $ 47   $ 126   $ 247  
GAAP Depreciation and Amortization $ 27   $ 28   $ 29   $ 27   $ 111  
             
Deferred Maintenance Revenue Balance $ 469   $ 444   $ 420   $ 464   $ 464  
             
Revenue by Geography (in millions):          
Americas $ 163   $ 159   $ 164   $ 168   $ 655  
Europe $ 167   $ 157   $ 159   $ 188   $ 671  
Asia/Pacific $ 96   $ 99   $ 94   $ 100   $ 388  
             
Revenue by Segment (in millions):***          
Platform Solutions and Emerging Business $ 156   $ 150   $ 154   $ 165   $ 624  
Architecture, Engineering and Construction $ 128   $ 123   $ 125   $ 137   $ 514  
Manufacturing $ 94   $ 95   $ 90   $ 108   $ 387  
Media and Entertainment $ 48   $ 47   $ 48   $ 46   $ 189  
Other $ -   $ -   $ -   $ -   $ -  
             
Other Revenue Statistics:          
% of Total Rev from AutoCAD and AutoCAD LT***   33 %   31 %   32 %   31 %   32 %
% of Total Rev from 3D design products   29 %   29 %   29 %   29 %   29 %
% of Total Rev from Emerging Economies   14 %   15 %   15 %   16 %   15 %
Upgrade Revenue (in millions) $ 43   $ 26   $ 26   $ 37   $ 133  
             

Favorable (Unfavorable) Impact of U.S. Dollar

     

Translation Relative to Foreign

       
Currencies Compared to Comparable Prior Year Period (in millions):        
FX Impact on Total Net Revenue $ (31 ) $ (24 ) $ (4 ) $ 22   $ (36 )
FX Impact on Total Operating Expenses $ 22   $ 14   $ 2   $ (10 ) $ 28  
FX Impact on Total Net Income (Loss) $ (9 ) $ (10 ) $ (2 ) $ 12   $ (8 )
             
Gross Margin by Segment (in millions):***          
Platform Solutions and Emerging Business $ 146   $ 140   $ 147   $ 157   $ 590  
Architecture, Engineering and Construction $ 116   $ 110   $ 113   $ 125   $ 465  
Manufacturing $ 86   $ 88   $ 84   $ 101   $ 359  
Media and Entertainment $ 34   $ 36   $ 38   $ 37   $ 144  
Unallocated amounts $ (9 ) $ (9 ) $ (10 ) $ (8 ) $ (36 )
             
Common Stock Statistics:          
GAAP Shares Outstanding   228,219,000     229,666,000     229,665,000     228,881,000     228,881,000  
GAAP Fully Diluted Weighted Average Shares Outstanding   227,080,000     232,286,000     232,947,000     233,324,000     232,314,000  
Shares Repurchased   -     -     1,673,000     1,002,000     2,675,000  
             
Installed Base Statistics:          
Maintenance Installed Base **   1,719,000     2,299,000     2,236,000     2,250,000     2,250,000  
             

*

Totals may not agree with the sum of the components due to rounding.

**

The second quarter of fiscal 2010 maintenance installed base includes a one-time adjustment of 581,000 educational seats for users migrated to a standard educational maintenance plan. These users were not previously captured in our maintenance installed base.

***

In the third quarter of fiscal 2010, Autodesk changed its methodology for allocating certain revenue transactions, including gains and losses from foreign currency. The second quarter of fiscal 2010 amounts have been reclassified to conform to the current presentation. The change in methodology did not have a material effect on any other period.

             

(1)

To supplement our consolidated financial statements presented on a GAAP basis, Autodesk provides investors with certain non-GAAP measures including non-GAAP net income, non-GAAP net income per share, non-GAAP cost of license and other revenue, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP interest and other income, net and non-GAAP provision for income taxes. These non-GAAP financial measures are adjusted to exclude certain costs, expenses, gains and losses, including stock-based compensation expense, restructuring charges, amortization of purchased intangibles, goodwill impairment, establishment of a valuation allowance on certain deferred tax assets and related income tax expenses. See our reconciliation of GAAP financial measures to non-GAAP financial measures herein. We believe these exclusions are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future, as well as to facilitate comparisons with our historical operating results. These adjustments to our GAAP results are made with the intent of providing both management and investors a more complete understanding of Autodesk's underlying operational results and trends and our marketplace performance. For example, the non-GAAP results are an indication of our baseline performance before gains, losses or other charges that are considered by management to be outside our core operating results. In addition, these non-GAAP financial measures are among the primary indicators management uses as a basis for our planning and forecasting of future periods.

   
  There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies. The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact upon our reported financial results. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with generally accepted accounting principles in the United States. Investors should review the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying Autodesk's press release.
             
Fiscal Year 2010 QTR 1 QTR 2 QTR 3 QTR 4 YTD 2010
             

(2)

GAAP Gross Margin

  88 %   88 %   89 %   90 %   89 %
  Stock-based compensation expense   0 %   0 %   0 %   0 %   0 %
  Amortization of developed technology   2 %   2 %   3 %   2 %   2 %
  Non-GAAP Gross Margin   90 %   90 %   92 %   92 %   91 %
             

(3)

GAAP Operating Expenses

$ 393   $ 362   $ 346   $ 356   $ 1,457  
  Stock-based compensation expense   (22 )   (21 )   (30 )   (19 )   (91 )
  Amortization of customer relationships and trademarks   (6 )   (7 )   (6 )   (6 )   (26 )
  Restructuring charges   (17 )   (26 )   (5 )   -     (48 )
 

Impairment of goodwill

  (21 )   -     -     -     (21 )
  Non-GAAP Operating Expenses $ 327   $ 308   $ 305   $ 331   $ 1,271  
             

(4)

GAAP Operating Margin

  -5 %   1 %   6 %   12 %   4 %
  Stock-based compensation expense   5 %   5 %   7 %   4 %   5 %
  Amortization of developed technology   2 %   2 %   2 %   2 %   2 %
  Amortization of customer relationships and trademarks   2 %   2 %   2 %   2 %   2 %
  Restructuring charges   4 %   6 %   1 %   0 %   3 %
 

Impairment of goodwill

  5 %   0 %   0 %   0 %   1 %
  Non-GAAP Operating Margin   13 %   16 %   18 %   20 %   17 %
             

(5)

GAAP Net Income (Loss)

$ (32 ) $ 10   $ 30   $

50

  $

58

 
  Stock-based compensation expense   23     21     30    

19

   

93

 
  Amortization of developed technology   8     8     9     8     33  
  Amortization of customer relationships and trademarks   6     7     6     6     26  
  Establishment of valuation allowance on deferred tax assets   21     -     -     -     21  
 

Impairment of goodwill

  21     -     -     -     21  
  Restructuring charges   17     26     5     -     48  
 

Income tax effect on difference between GAAP and non-GAAP

                             
 

total costs and expenses at a normalized rate

  (22 )   (16 )   (17 )   (13 )   (68 )
  Non-GAAP Net Income $ 42   $ 56   $ 63   $

70

  $ 232  
             

(6)

GAAP Diluted Net Income (Loss) Per Share

$ (0.14 ) $ 0.05   $ 0.13   $ 0.21   $ 0.25  
  Stock-based compensation expense   0.10     0.09     0.13     0.08     0.40  
  Amortization of developed technology   0.04     0.03     0.04     0.03     0.14  
  Amortization of customer relationships and trademarks   0.03     0.03     0.02     0.03     0.11  
  Establishment of valuation allowance on deferred tax assets   0.09     -     -     -     0.09  
 

Impairment of goodwill

  0.09     -     -     -     0.09  
  Restructuring charges   0.07     0.11     0.02     -     0.21  
 

Income tax effect on difference between GAAP and non-GAAP

                             
 

total costs and expenses at a normalized rate

  (0.10 )   (0.07 )   (0.07 )   (0.05 )   (0.30 )
  Non-GAAP Diluted Net Income Per Share $ 0.18   $ 0.24   $ 0.27   $ 0.30   $ 0.99  

Featured Video
Editorial
Jobs
Mechanical Engineer 3 for Lam Research at Fremont, California
Senior Principal Mechanical Engineer for General Dynamics Mission Systems at Canonsburg, Pennsylvania
Manufacturing Test Engineer for Google at Prague, Czechia, Czech Republic
Mechanical Test Engineer, Platforms Infrastructure for Google at Mountain View, California
Mechanical Manufacturing Engineering Manager for Google at Sunnyvale, California
Equipment Engineer, Raxium for Google at Fremont, California
Upcoming Events
Celebrate Manufacturing Excellence at Anaheim Convention Center Anaheim CA - Feb 4 - 6, 2025
3DEXPERIENCE World 2025 at George R. Brown Convention Center Houston TX - Feb 23 - 26, 2025
TIMTOS 2025 at Nangang Exhibition Center Hall 1 & 2 (TaiNEX 1 & 2) TWTC Hall Taipei Taiwan - Mar 3 - 8, 2025
Additive Manufacturing Forum 2025 at Estrel Convention Cente Berlin Germany - Mar 17 - 18, 2025



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering EDACafe - Electronic Design Automation GISCafe - Geographical Information Services TechJobsCafe - Technical Jobs and Resumes ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise