Bentley Systems Announces 21Q4 and 2021 Operating Results, and its 2022 Financial Outlook
Fourth Quarter 2021 Financial Results:
- Total revenues were
$267.7 million , up 21.9% year-over-year; - Subscriptions revenues were
$223.1 million , up 25.2% year-over-year; - Last twelve-month recurring revenues were
$834.2 million , up 19.7% year-over-year; - Last twelve-month recurring revenues dollar-based net retention rate was 109%, compared to 107% for the same period last year;
- Last twelve-month account retention rate was 98%, consistent with the same period last year;
- Annualized Recurring Revenue (“ARR”) was
$921.2 million as ofDecember 31, 2021 , representing a constant currency ARR growth rate of 26% fromDecember 31, 2020 ; - GAAP operating income was
$43.3 million , compared to$54.3 million for the same period last year; - GAAP net income was
$38.6 million , compared to$51.9 million for the same period last year. GAAP net income per diluted share was$0.12 , compared to$0.17 for the same period last year; - Adjusted Net Income was
$72.0 million , compared to$52.3 million for the same period last year. Adjusted Net Income per diluted share was$0.23 compared to$0.17 for the same period last year; - Adjusted EBITDA was
$88.2 million , compared to$77.4 million for the same period last year. Adjusted EBITDA margin was 32.9%, compared to 35.2% for the same period last year; and - Cash flow from operations was
$80.6 million , compared to$82.3 million for the same period last year.
Full Year 2021 Financial Results:
- Total revenues were
$965.0 million , up 20.4% year-over-year; - Subscriptions revenues were
$812.8 million , up 19.7% year-over-year; - GAAP operating income was
$94.6 million , compared to$150.2 million for the same period last year. GAAP operating income for 2021 includes a one-time compensation charge of$90.7 million resulting from a modification of our deferred compensation plan; - GAAP net income was
$93.2 million , compared to$126.5 million for the same period last year. GAAP net income per diluted share was$0.30 , compared to$0.42 for the same period last year. GAAP net income for 2021 includes a one-time compensation charge of$83.4 million , net of tax, resulting from a modification of our deferred compensation plan; - Adjusted Net Income was
$266.9 million , compared to$192.8 million for the same period last year. Adjusted Net Income per diluted share was$0.85 compared to$0.64 for the same period last year; - Adjusted EBITDA was
$324.9 million , compared to$266.4 million for the same period last year. Adjusted EBITDA margin was 33.7%, compared to 33.2% for the same period last year; and - Cash flow from operations was
$288.0 million , compared to$258.3 million for the same period last year.
Definitions of the non-GAAP financial measures used in this press release and reconciliations of such measures to the most comparable GAAP financial measures are included below under the heading “Use and Reconciliation of Non-GAAP Financial Measures.”
CEO
Recent Financial Developments:
- On
January 31, 2022 , we completed the acquisition of Power Line Systems, a leader in software for the design of overhead electric power transmission lines and their structures, for approximately$700 million in cash, net of cash acquired, and subject to customary adjustments including for working capital. We used available cash and borrowings under our bank credit facility to fund the transaction.
2022 Financial Outlook
The Company is sharing the following outlook for the year ending
- Total revenues in the range of
$1,110 million to$1,140 million , representing growth of 15.0% to 18.1% (16.9% to 20.1% in constant currency); - Constant currency ARR growth rate of 14% to 16% (1);
- Adjusted EBITDA in the range of
$370 million to$380 million , representing growth of 13.9% to 16.9% (16.3% to 19.5% in constant currency), and Adjusted EBITDA margin of approximately 33%; and - Effective tax rate of less than 15%.
____________________ | ||
(1) |
The outlook for constant currency ARR growth rate includes growth of 2.5% from the initial inclusion of Power Line Systems, and growth of 11.5% to 13.5% from business performance. |
The Company does not provide quarterly guidance, but to the extent expectations materially change we will update our full-year financial outlook when announcing subsequent quarterly operating results.
The 2022 outlook information provided above includes Constant currency ARR growth rate, Adjusted EBITDA, and Adjusted EBITDA margin guidance, which are non-GAAP financial measures management uses in measuring performance. The Company is unable to reconcile these forward-looking non-GAAP measures to GAAP without unreasonable efforts because it is not possible to predict with a reasonable degree of certainty the actual impact of certain items and unanticipated events, including stock-based compensation charges, depreciation and amortization of capitalized software costs and of acquired intangible assets, realignment expenses, and other items, which would be included in GAAP results. The impact of such items and unanticipated events could be potentially significant.
The 2022 outlook is forward-looking, subject to significant business, economic, regulatory, and competitive uncertainties and contingencies, many of which are beyond the control of the Company and its management, and based upon assumptions with respect to future decisions, which are subject to change. Actual results may vary and those variations may be material. As such, our results may not fall within the ranges contained in this outlook. The Company uses these forward-looking measures to evaluate its ongoing operations and for internal planning and forecasting purposes.
Operating Results Call Details
Those wishing to participate should access the live Zoom video webinar of the event through a direct registration link at https://zoom.us/webinar/register/WN_rP8Uv_28Q3GEOkkAFHwBGg. Alternatively, the event can be accessed from the Events & Presentations page on Bentley Systems’ Investor Relations website at https://investors.bentley.com. In addition, a replay and transcript will be available after the conclusion of the live event on Bentley Systems’ Investor Relations website for one year.
Definitions of Certain Key Business Metrics
Definitions of the non-GAAP financial measures used in this operating results press release and reconciliations of such measures to their nearest GAAP equivalents are included below under “Use and Reconciliation of Non-GAAP Financial Measures.” Certain non-GAAP measures included in our financial outlook are not being reconciled to the comparable GAAP financial measures because the GAAP measures are not accessible on a forward-looking basis. The Company is unable to reconcile these forward-looking non-GAAP financial measures to the most directly comparable GAAP measures without unreasonable efforts because the Company is currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected for these periods not to impact the non-GAAP measures, but would impact GAAP measures. Such unavailable information, which could have a significant impact on the Company’s GAAP financial results, may include stock-based compensation charges, depreciation and amortization of capitalized software costs and of acquired intangible assets, realignment expenses, and other items.
Last twelve-month recurring revenues are calculated as recurring revenues recognized over the preceding twelve-month period. We define recurring revenues as subscription revenues that recur monthly, quarterly, or annually with specific or automatic renewal clauses and professional services revenues in which the underlying contract is based on a fixed fee and contains automatic annual renewal provisions.
Constant Currency Metrics
In reporting period-over-period results, we calculate the effects of foreign currency fluctuations and constant currency information by translating current period results using prior period average foreign currency exchange rates. Our definition of constant currency may differ from other companies reporting similarly named measures, and these constant currency performance measures should be viewed in addition to, and not as a substitute for, our operating performance measures calculated in accordance with GAAP.
- Our last twelve-month recurring revenues dollar-based net retention rate is calculated, using the average exchange rates for the prior period, as follows: the recurring revenues for the current period, including any growth or reductions from accounts with recurring revenues in the prior period (“existing accounts”), but excluding recurring revenues from any new accounts added during the current period, divided by the total recurring revenues from all accounts during the prior period. A period is defined as any trailing twelve months.
- Our last twelve-month account retention rate for any given twelve-month period is calculated using the average currency exchange rates for the prior period, as follows: the prior period recurring revenues from all accounts with recurring revenues in the current and prior period, divided by total recurring revenues from all accounts during the prior period.
- Our constant currency ARR growth rate is the growth rate of our ARR, measured on a constant currency basis. Our ARR is defined as the sum of the annualized value of our portfolio of contracts that produce recurring revenue as of the last day of the reporting period, and the annualized value of the last three months of recognized revenues for our contractually recurring consumption-based software subscriptions with consumption measurement durations of less than one year.
Use and Reconciliation of Non-GAAP Financial Measures
In addition to our results determined in accordance with GAAP, we have calculated Adjusted cost of subscriptions and licenses, Adjusted cost of services, Adjusted research and development, Adjusted selling and marketing, Adjusted general and administrative, Adjusted income from operations, Adjusted Net Income, Adjusted Net Income per diluted share, Adjusted EBITDA, and Adjusted EBITDA margin, each of which are non-GAAP financial measures. We have provided tabular reconciliations of each of these non-GAAP financial measures to such measure’s most directly comparable GAAP financial measure.
Management uses these non-GAAP financial measures to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, and to evaluate financial performance. Our non-GAAP financial measures are presented as supplemental disclosure as we believe they provide useful information to investors and others in understanding and evaluating our results and prospects period-over-period without the impact of certain items that do not directly correlate to our operating performance and that may vary significantly from period to period for reasons unrelated to our operating performance, as well as to compare our financial results to those of other companies. Our definitions of these non-GAAP financial measures may differ from similarly titled measures presented by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics. Thus, our non-GAAP financial measures should be considered in addition to, not as a substitute for, or in isolation from, the financial information prepared in accordance with GAAP, and should be read in conjunction with the financial statements included in our Annual Report on Form 10-K to be filed with the
We calculate these non-GAAP financial measures as follows:
- Adjusted cost of subscriptions and licenses is determined by adding back to GAAP cost of subscriptions and licenses, amortization of purchased intangibles and developed technologies, stock-based compensation, acquisition expenses, and realignment expenses, for the respective periods;
- Adjusted cost of services is determined by adding back to GAAP cost of services, stock-based compensation, acquisition expenses, and realignment expenses, for the respective periods;
- Adjusted research and development is determined by adding back to GAAP research and development, stock-based compensation, acquisition expenses, and realignment expenses, for the respective periods;
- Adjusted selling and marketing is determined by adding back to GAAP selling and marketing, stock-based compensation, acquisition expenses, and realignment expenses, for the respective periods;
- Adjusted general and administrative is determined by adding back to GAAP general and administrative, stock-based compensation, acquisition expenses, and realignment expenses, for the respective periods;
- Adjusted income from operations is determined by adding back to GAAP operating income, amortization of purchased intangibles and developed technologies, stock-based compensation, expense (income) relating to deferred compensation plan liabilities, acquisition expenses, realignment expenses, and expenses associated with initial public offering (“IPO”) for the respective periods;
- Adjusted Net Income is defined as net income adjusted for the following: amortization of purchased intangibles and developed technologies, stock-based compensation, expense (income) relating to deferred compensation plan liabilities, acquisition expenses, realignment expenses, expenses associated with IPO, other non-operating (income) expense, net, the tax effect of the above adjustments to net income, and (income) loss from investment accounted for using the equity method, net of tax. The tax effect of adjustments to net income is based on the estimated marginal effective tax rates in the jurisdictions impacted by such adjustments;
- Adjusted Net Income per diluted share is determined by dividing Adjusted Net Income by the weighted average diluted shares;
- Adjusted EBITDA is defined as net income adjusted for interest expense, net, provision (benefit) for income taxes, depreciation and amortization, stock-based compensation, expense (income) relating to deferred compensation plan liabilities, acquisition expenses, realignment expenses, expenses associated with IPO, other non-operating (income) expense, net, and (income) loss from investment accounted for using the equity method, net of tax; and
- Adjusted EBITDA margin is determined by dividing Adjusted EBITDA by total revenues.
We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure, and to view these non-GAAP financial measures in conjunction with the related GAAP financial measures. During the third quarter of 2021, the Company modified its definitions of Adjusted EBITDA and Adjusted Net Income to adjust for expense (income) relating to deferred compensation plan liabilities and amounts for all periods herein reflect application of the modified definition.
Forward-Looking Statements
This press release includes forward-looking statements regarding the future results of operations and financial position, business strategy, and plans and objectives for future operations of
Further information on potential factors that could affect the financial results of the Company are included in the Company’s Form 10-K and subsequent Forms 10-Q, which are on file with the
About
© 2022 |
|
||||||||
Consolidated Balance Sheets |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
|
|
||||||
|
|
2021 |
|
2020 |
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
329,337 |
|
|
$ |
122,006 |
|
Accounts receivable |
|
|
241,807 |
|
|
|
195,782 |
|
Allowance for doubtful accounts |
|
|
(6,541 |
) |
|
|
(5,759 |
) |
Prepaid income taxes |
|
|
16,880 |
|
|
|
3,535 |
|
Prepaid and other current assets |
|
|
34,348 |
|
|
|
24,694 |
|
Total current assets |
|
|
615,831 |
|
|
|
340,258 |
|
Property and equipment, net |
|
|
31,823 |
|
|
|
28,414 |
|
Operating lease right-of-use assets |
|
|
50,818 |
|
|
|
46,128 |
|
Intangible assets, net |
|
|
245,834 |
|
|
|
45,627 |
|
|
|
|
1,588,477 |
|
|
|
581,174 |
|
Investments |
|
|
6,438 |
|
|
|
5,691 |
|
Deferred income taxes |
|
|
71,376 |
|
|
|
39,224 |
|
Other assets |
|
|
48,646 |
|
|
|
39,519 |
|
Total assets |
|
$ |
2,659,243 |
|
|
$ |
1,126,035 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
16,483 |
|
|
$ |
16,492 |
|
Accruals and other current liabilities |
|
|
323,603 |
|
|
|
226,793 |
|
Deferred revenues |
|
|
224,610 |
|
|
|
202,294 |
|
Operating lease liabilities |
|
|
17,482 |
|
|
|
16,610 |
|
Income taxes payable |
|
|
6,696 |
|
|
|
3,366 |
|
Current portion of long-term debt |
|
|
5,000 |
|
|
|
— |
|
Total current liabilities |
|
|
593,874 |
|
|
|
465,555 |
|
Long-term debt |
|
|
1,430,992 |
|
|
|
246,000 |
|
Deferred compensation plan liabilities |
|
|
94,890 |
|
|
|
2,422 |
|
Long-term operating lease liabilities |
|
|
35,274 |
|
|
|
31,767 |
|
Deferred revenues |
|
|
7,983 |
|
|
|
7,020 |
|
Deferred income taxes |
|
|
65,014 |
|
|
|
10,849 |
|
Income taxes payable |
|
|
7,725 |
|
|
|
7,883 |
|
Other liabilities |
|
|
14,269 |
|
|
|
12,940 |
|
Total liabilities |
|
|
2,250,021 |
|
|
|
784,436 |
|
Stockholders’ equity: |
|
|
|
|
||||
Common stock |
|
|
2,825 |
|
|
|
2,722 |
|
Additional paid-in capital |
|
|
937,805 |
|
|
|
741,113 |
|
Accumulated other comprehensive loss |
|
|
(91,774 |
) |
|
|
(26,233 |
) |
Accumulated deficit |
|
|
(439,634 |
) |
|
|
(376,003 |
) |
Total stockholders’ equity |
|
|
409,222 |
|
|
|
341,599 |
|
Total liabilities and stockholders’ equity |
|
$ |
2,659,243 |
|
|
$ |
1,126,035 |
|
|
||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(in thousands, except share and per share data) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Subscriptions |
|
$ |
223,105 |
|
|
$ |
178,262 |
|
|
$ |
812,807 |
|
|
$ |
679,273 |
|
Perpetual licenses |
|
|
19,707 |
|
|
|
21,362 |
|
|
|
53,080 |
|
|
|
57,382 |
|
Subscriptions and licenses |
|
|
242,812 |
|
|
|
199,624 |
|
|
|
865,887 |
|
|
|
736,655 |
|
Services |
|
|
24,920 |
|
|
|
19,943 |
|
|
|
99,159 |
|
|
|
64,889 |
|
Total revenues |
|
|
267,732 |
|
|
|
219,567 |
|
|
|
965,046 |
|
|
|
801,544 |
|
Cost of revenues: |
|
|
|
|
|
|
|
|
||||||||
Cost of subscriptions and licenses |
|
|
34,439 |
|
|
|
29,337 |
|
|
|
124,321 |
|
|
|
95,803 |
|
Cost of services |
|
|
25,128 |
|
|
|
21,226 |
|
|
|
92,218 |
|
|
|
71,352 |
|
Total cost of revenues |
|
|
59,567 |
|
|
|
50,563 |
|
|
|
216,539 |
|
|
|
167,155 |
|
Gross profit |
|
|
208,165 |
|
|
|
169,004 |
|
|
|
748,507 |
|
|
|
634,389 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
|
63,002 |
|
|
|
45,945 |
|
|
|
220,915 |
|
|
|
185,515 |
|
Selling and marketing |
|
|
47,394 |
|
|
|
36,240 |
|
|
|
162,240 |
|
|
|
143,791 |
|
General and administrative |
|
|
39,883 |
|
|
|
27,884 |
|
|
|
150,116 |
|
|
|
113,274 |
|
Deferred compensation plan |
|
|
5,719 |
|
|
|
292 |
|
|
|
95,046 |
|
|
|
177 |
|
Amortization of purchased intangibles |
|
|
8,898 |
|
|
|
4,368 |
|
|
|
25,601 |
|
|
|
15,352 |
|
Expenses associated with initial public offering |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26,130 |
|
Total operating expenses |
|
|
164,896 |
|
|
|
114,729 |
|
|
|
653,918 |
|
|
|
484,239 |
|
Income from operations |
|
|
43,269 |
|
|
|
54,275 |
|
|
|
94,589 |
|
|
|
150,150 |
|
Interest expense, net |
|
|
(3,883 |
) |
|
|
(3,026 |
) |
|
|
(12,491 |
) |
|
|
(7,476 |
) |
Other income, net |
|
|
1,483 |
|
|
|
18,190 |
|
|
|
11,231 |
|
|
|
24,946 |
|
Income before income taxes |
|
|
40,869 |
|
|
|
69,439 |
|
|
|
93,329 |
|
|
|
167,620 |
|
(Provision) benefit for income taxes |
|
|
(1,642 |
) |
|
|
(16,480 |
) |
|
|
3,448 |
|
|
|
(38,625 |
) |
Loss from investment accounted for using the equity method, net of tax |
|
|
(646 |
) |
|
|
(1,027 |
) |
|
|
(3,585 |
) |
|
|
(2,474 |
) |
Net income |
|
|
38,581 |
|
|
|
51,932 |
|
|
|
93,192 |
|
|
|
126,521 |
|
Less: Net income attributable to participating securities |
|
|
(3 |
) |
|
|
(230 |
) |
|
|
(9 |
) |
|
|
(234 |
) |
Net income attributable to Class A and Class B common stockholders |
|
$ |
38,578 |
|
|
$ |
51,702 |
|
|
$ |
93,183 |
|
|
$ |
126,287 |
|
Per share information: |
|
|
|
|
|
|
|
|
||||||||
Net income per share, basic |
|
$ |
0.13 |
|
|
$ |
0.17 |
|
|
$ |
0.30 |
|
|
$ |
0.44 |
|
Net income per share, diluted |
|
$ |
0.12 |
|
|
$ |
0.17 |
|
|
$ |
0.30 |
|
|
$ |
0.42 |
|
Weighted average shares, basic |
|
|
307,447,788 |
|
|
|
297,192,775 |
|
|
|
305,711,345 |
|
|
|
289,863,272 |
|
Weighted average shares, diluted |
|
|
314,782,892 |
|
|
|
309,096,405 |
|
|
|
314,610,814 |
|
|
|
299,371,129 |
|
|
||||||||
Consolidated Statements of Cash Flows |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
|
Year Ended |
||||||
|
|
|
||||||
|
|
2021 |
|
2020 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
93,192 |
|
|
$ |
126,521 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
52,793 |
|
|
|
36,117 |
|
Bad debt allowance (recovery) |
|
|
1,203 |
|
|
|
(1,000 |
) |
Deferred income taxes |
|
|
(19,745 |
) |
|
|
16,246 |
|
Stock-based compensation expense |
|
|
49,045 |
|
|
|
32,114 |
|
Amortization and write-off of deferred debt issuance costs |
|
|
5,955 |
|
|
|
985 |
|
Change in fair value of derivative |
|
|
(9,770 |
) |
|
|
(347 |
) |
Change in fair value of contingent consideration |
|
|
550 |
|
|
|
(1,340 |
) |
Foreign currency remeasurement loss (gain) |
|
|
64 |
|
|
|
(24,502 |
) |
Loss from investment accounted for using the equity method, net of tax |
|
|
3,585 |
|
|
|
2,474 |
|
Changes in assets and liabilities, net of effect from acquisitions: |
|
|
|
|
||||
Accounts receivable |
|
|
(35,519 |
) |
|
|
12,388 |
|
Prepaid and other assets |
|
|
14,260 |
|
|
|
11,705 |
|
Accounts payable, accruals, and other liabilities |
|
|
50,077 |
|
|
|
47,656 |
|
Deferred compensation plan liabilities |
|
|
92,926 |
|
|
|
3,706 |
|
Deferred revenues |
|
|
5,340 |
|
|
|
(565 |
) |
Income taxes payable, net of prepaid income taxes |
|
|
(15,932 |
) |
|
|
(3,818 |
) |
Net cash provided by operating activities |
|
|
288,024 |
|
|
|
258,340 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property and equipment and investment in capitalized software |
|
|
(17,539 |
) |
|
|
(16,447 |
) |
Acquisitions, net of cash acquired |
|
|
(1,034,983 |
) |
|
|
(93,032 |
) |
Other investing activities |
|
|
(4,081 |
) |
|
|
(7,854 |
) |
Net cash used in investing activities |
|
|
(1,056,603 |
) |
|
|
(117,333 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from credit facilities |
|
|
745,310 |
|
|
|
550,875 |
|
Payments of credit facilities |
|
|
(991,310 |
) |
|
|
(538,625 |
) |
Proceeds from convertible senior notes, net of discounts and commissions |
|
|
1,233,377 |
|
|
|
— |
|
Payments of debt issuance costs |
|
|
(5,643 |
) |
|
|
(432 |
) |
Purchase of capped call options |
|
|
(51,605 |
) |
|
|
— |
|
Proceeds from term loans |
|
|
199,505 |
|
|
|
125,000 |
|
Payments of financing leases |
|
|
(197 |
) |
|
|
(189 |
) |
Payments of acquisition debt and other consideration |
|
|
(2,371 |
) |
|
|
(3,425 |
) |
Payments of dividends |
|
|
(33,396 |
) |
|
|
(422,646 |
) |
Payments for shares acquired including shares withheld for taxes |
|
|
(120,539 |
) |
|
|
(83,975 |
) |
Proceeds from Common Stock Purchase Agreement |
|
|
— |
|
|
|
58,349 |
|
Proceeds from stock purchases under employee stock purchase plan |
|
|
3,846 |
|
|
|
— |
|
Proceeds from exercise of stock options |
|
|
5,605 |
|
|
|
9,128 |
|
Net cash provided by (used in) financing activities |
|
|
982,582 |
|
|
|
(136,511 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
(6,672 |
) |
|
|
(3,591 |
) |
Increase in cash and cash equivalents |
|
|
207,331 |
|
|
|
905 |
|
Cash and cash equivalents, beginning of year |
|
|
122,006 |
|
|
|
121,101 |
|
Cash and cash equivalents, end of year |
|
$ |
329,337 |
|
|
$ |
122,006 |
|
|
||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures |
||||||||||||||||
For the Three Months and Year Ended |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Reconciliation of net income to Adjusted EBITDA: |
||||||||||||||||
|
Three Months Ended |
|
Year Ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Net income |
$ |
38,581 |
|
|
$ |
51,932 |
|
|
$ |
93,192 |
|
|
$ |
126,521 |
|
|
Interest expense, net |
|
3,883 |
|
|
|
3,026 |
|
|
|
12,491 |
|
|
|
7,476 |
|
|
Provision (benefit) for income taxes |
|
1,642 |
|
|
|
16,480 |
|
|
|
(3,448 |
) |
|
|
38,625 |
|
|
Depreciation and amortization |
|
16,847 |
|
|
|
10,281 |
|
|
|
52,793 |
|
|
|
36,117 |
|
|
Stock-based compensation |
|
15,966 |
|
|
|
9,354 |
|
|
|
48,152 |
|
|
|
32,114 |
|
|
Deferred compensation plan |
|
5,719 |
|
|
|
292 |
|
|
|
95,046 |
|
|
|
177 |
|
|
Acquisition expenses |
|
6,369 |
|
|
|
3,168 |
|
|
|
34,368 |
|
|
|
11,666 |
|
|
Realignment expenses |
|
— |
|
|
|
10 |
|
|
|
— |
|
|
|
10,022 |
|
|
Expenses associated with IPO |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26,130 |
|
|
Other income, net |
|
(1,483 |
) |
|
|
(18,190 |
) |
|
|
(11,231 |
) |
|
|
(24,946 |
) |
|
Loss from investment accounted for using the equity method, net of tax |
|
646 |
|
|
|
1,027 |
|
|
|
3,585 |
|
|
|
2,474 |
|
|
Adjusted EBITDA |
$ |
88,170 |
|
|
$ |
77,380 |
|
|
$ |
324,948 |
|
|
$ |
266,376 |
|
Reconciliation of net income to Adjusted Net Income: |
||||||||||||||||
|
Three Months Ended |
|
Year Ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Net income |
$ |
38,581 |
|
|
$ |
51,932 |
|
|
$ |
93,192 |
|
|
$ |
126,521 |
|
|
Non-GAAP adjustments, prior to income taxes: |
|
|
|
|
|
|
|
|||||||||
Amortization of purchased intangibles and developed technologies |
|
11,998 |
|
|
|
6,027 |
|
|
|
34,001 |
|
|
|
20,721 |
|
|
Stock-based compensation |
|
15,966 |
|
|
|
9,354 |
|
|
|
48,152 |
|
|
|
32,114 |
|
|
Deferred compensation plan |
|
5,719 |
|
|
|
292 |
|
|
|
95,046 |
|
|
|
177 |
|
|
Acquisition expenses |
|
6,369 |
|
|
|
3,168 |
|
|
|
34,368 |
|
|
|
11,666 |
|
|
Realignment expenses |
|
— |
|
|
|
10 |
|
|
|
— |
|
|
|
10,022 |
|
|
Expenses associated with IPO |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26,130 |
|
|
Other income, net |
|
(1,483 |
) |
|
|
(18,190 |
) |
|
|
(11,231 |
) |
|
|
(24,946 |
) |
|
Total non-GAAP adjustments, prior to income taxes |
|
38,569 |
|
|
|
661 |
|
|
|
200,336 |
|
|
|
75,884 |
|
|
Income tax effect of non-GAAP adjustments |
|
(5,827 |
) |
|
|
(1,310 |
) |
|
|
(30,173 |
) |
|
|
(12,067 |
) |
|
Loss from investment accounted for using the equity method, net of tax |
|
646 |
|
|
|
1,027 |
|
|
|
3,585 |
|
|
|
2,474 |
|
|
Adjusted Net Income |
$ |
71,969 |
|
|
$ |
52,310 |
|
|
$ |
266,940 |
|
|
$ |
192,812 |
|
Reconciliation of GAAP Financial Statement Line Items to Non-GAAP Adjusted Financial Statement Line Items: |
||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Cost of subscriptions and licenses |
|
$ |
34,439 |
|
|
$ |
29,337 |
|
|
$ |
124,321 |
|
|
$ |
95,803 |
|
Amortization of purchased intangibles and developed technologies |
|
|
(3,100 |
) |
|
|
(1,659 |
) |
|
|
(8,400 |
) |
|
|
(5,369 |
) |
Stock-based compensation |
|
|
(608 |
) |
|
|
(17 |
) |
|
|
(1,417 |
) |
|
|
(925 |
) |
Acquisition expenses |
|
|
(26 |
) |
|
|
— |
|
|
|
(33 |
) |
|
|
— |
|
Realignment expenses |
|
|
— |
|
|
|
8 |
|
|
|
— |
|
|
|
(42 |
) |
Adjusted cost of subscriptions and licenses |
|
$ |
30,705 |
|
|
$ |
27,669 |
|
|
$ |
114,471 |
|
|
$ |
89,467 |
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of services |
|
$ |
25,128 |
|
|
$ |
21,226 |
|
|
$ |
92,218 |
|
|
$ |
71,352 |
|
Stock-based compensation |
|
|
(529 |
) |
|
|
(156 |
) |
|
|
(1,144 |
) |
|
|
(2,857 |
) |
Acquisition expenses |
|
|
(1,466 |
) |
|
|
(866 |
) |
|
|
(5,846 |
) |
|
|
(1,916 |
) |
Realignment expenses |
|
|
— |
|
|
|
126 |
|
|
|
— |
|
|
|
(1,422 |
) |
Adjusted cost of services |
|
$ |
23,133 |
|
|
$ |
20,330 |
|
|
$ |
85,228 |
|
|
$ |
65,157 |
|
|
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
$ |
63,002 |
|
|
$ |
45,945 |
|
|
$ |
220,915 |
|
|
$ |
185,515 |
|
Stock-based compensation |
|
|
(5,617 |
) |
|
|
(3,952 |
) |
|
|
(19,510 |
) |
|
|
(11,769 |
) |
Acquisition expenses |
|
|
(1,900 |
) |
|
|
(1,493 |
) |
|
|
(6,782 |
) |
|
|
(6,605 |
) |
Realignment expenses |
|
|
— |
|
|
|
62 |
|
|
|
— |
|
|
|
(848 |
) |
Adjusted research and development |
|
$ |
55,485 |
|
|
$ |
40,562 |
|
|
$ |
194,623 |
|
|
$ |
166,293 |
|
|
|
|
|
|
|
|
|
|
||||||||
Selling and marketing |
|
$ |
47,394 |
|
|
$ |
36,240 |
|
|
$ |
162,240 |
|
|
$ |
143,791 |
|
Stock-based compensation |
|
|
(1,977 |
) |
|
|
(652 |
) |
|
|
(5,461 |
) |
|
|
(6,259 |
) |
Acquisition expenses |
|
|
(463 |
) |
|
|
(75 |
) |
|
|
(1,066 |
) |
|
|
(318 |
) |
Realignment expenses |
|
|
— |
|
|
|
(762 |
) |
|
|
— |
|
|
|
(5,945 |
) |
Adjusted selling and marketing |
|
$ |
44,954 |
|
|
$ |
34,751 |
|
|
$ |
155,713 |
|
|
$ |
131,269 |
|
|
|
|
|
|
|
|
|
|
||||||||
General and administrative |
|
$ |
39,883 |
|
|
$ |
27,884 |
|
|
$ |
150,116 |
|
|
$ |
113,274 |
|
Stock-based compensation |
|
|
(7,235 |
) |
|
|
(4,577 |
) |
|
|
(20,620 |
) |
|
|
(10,304 |
) |
Acquisition expenses |
|
|
(2,508 |
) |
|
|
(618 |
) |
|
|
(20,609 |
) |
|
|
(2,228 |
) |
Realignment expenses |
|
|
— |
|
|
|
556 |
|
|
|
— |
|
|
|
(1,765 |
) |
Adjusted general and administrative |
|
$ |
30,140 |
|
|
$ |
23,245 |
|
|
$ |
108,887 |
|
|
$ |
98,977 |
|
|
|
|
|
|
|
|
|
|
||||||||
Income from operations |
|
$ |
43,269 |
|
|
$ |
54,275 |
|
|
$ |
94,589 |
|
|
$ |
150,150 |
|
Amortization of purchased intangibles and developed technologies |
|
|
11,998 |
|
|
|
6,027 |
|
|
|
34,001 |
|
|
|
20,721 |
|
Stock-based compensation |
|
|
15,966 |
|
|
|
9,354 |
|
|
|
48,152 |
|
|
|
32,114 |
|
Deferred compensation plan |
|
|
5,719 |
|
|
|
292 |
|
|
|
95,046 |
|
|
|
177 |
|
Acquisition expenses |
|
|
6,369 |
|
|
|
3,168 |
|
|
|
34,368 |
|
|
|
11,666 |
|
Realignment expenses |
|
|
— |
|
|
|
10 |
|
|
|
— |
|
|
|
10,022 |
|
Expenses associated with IPO |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26,130 |
|
Adjusted income from operations |
|
$ |
83,321 |
|
|
$ |
73,126 |
|
|
$ |
306,156 |
|
|
$ |
250,980 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220228006184/en/
Investor:
Solebury Trout for
ir@bentley.com
1-610-458-2777
Media:
carey.mann@bentley.com
1-610-458-3170
Source: