Bentley Systems Announces Operating Results for Third Quarter 2020
Third Quarter 2020 Financial Results:
- Total revenues were
$203.0 million , up 8.8% year-over-year; - Subscriptions revenues were
$173.2 million , up 11.6% year-over-year; - Last twelve-month recurring revenues were
$682.7 million , up 11.0% year-over-year; - Last twelve-month recurring revenues dollar-based net retention rate was 110%, 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
$715.3 million as ofSeptember 30, 2020 , representing Constant currency growth in ARR of 9% overSeptember 30, 2019 ; - GAAP operating income was
$5.3 million , compared to$41.4 million for the same period last year; - GAAP net income was
$5.8 million , compared to$20.4 million for the same period last year. GAAP net income per diluted share was$0.02 , compared to$0.07 for the same period last year; - Adjusted Net Income was
$51.4 million , compared to$39.3 million for the same period last year. Adjusted Net Income per diluted share was$0.17 compared to$0.14 for the same period last year; - Adjusted EBITDA was
$73.6 million , compared to$52.8 million for the same period last year. Adjusted EBITDA margin was 36.3%, compared to 28.3% for the same period last year; - Cash flow from operations was
$39.8 million , compared to$35.5 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 their nearest GAAP equivalents are included below under the heading “Use and Reconciliation of Non-GAAP Financial Measures.”
“Our encouraging operating results for the third quarter of 2020 continue to reinforce the relative resilience of infrastructure engineering, and the priority placed by our user organizations this year on going digital, as they have resourcefully ‘virtualized’ their mission-critical work,” said
“Overall, we are nonetheless confident about promising returns on the purposeful reinvestment of our significant 2020 cost savings. Our new Chief Product Officer (
Financial Developments:
- In
August 2020 ,Bentley Systems declared a special dividend of$1.50 per share ($392.5 million in the aggregate) and used its bank credit facility to fund the special dividend. - In
September 2020 ,Bentley Systems completed its initial public offering (“IPO”) of its Class B common stock at a price of$22.00 per share. Selling stockholders completed the sale of 12.4 million shares, including 1.6 million shares issued pursuant to the full exercise of the underwriters’ option to purchase additional shares. The Company did not receive any proceeds from the sale of shares of common stock by the selling stockholders in the IPO. For the three and nine months endedSeptember 30, 2020 , the Company recorded in its consolidated statement of operations$26.1 million in expenses associated with its IPO. Expenses associated with the IPO include certain non‐recurring costs consisting of underwriting discounts and commissions applicable to the sale of shares by the selling stockholders, professional fees, and other expenses. - During the third quarter of 2020, the Company initiated a strategic realignment program to better align talent resources with the evolving needs of the business. The Company incurred realignment costs related to this program of
$10.0 million for the three and nine months endedSeptember 30, 2020 , representing termination benefits for colleagues whose positions were eliminated. These realignment activities have been broadly implemented across the company with substantially all actions expected to be completed by the beginning of 2021. - For the three and nine months ended
September 30, 2020 , the Company reported an effective tax rate of 62.5% and 22.6% respectively. The unusually high effective tax rate, especially in the third quarter, is primarily due to officer compensation limitation provisions resulting from the Company’s IPO and the non‑deductibility of expenses associated with the Company’s IPO, partially offset by increased tax benefits from stock‑based compensation.
2020 Financial Outlook
For the full year of 2020, the Company currently expects:
- Total revenues in the range of
$790 million to$800 million , representing growth of 7.2% to 8.6%; - Constant currency growth in ARR of 7.5% to 9.0%;
- Adjusted EBITDA in the range of
$250 million to$265 million , representing growth of 33% to 41%, including the impact of transitioning approximately$7.5 million of quarterly executive compensation from cash-based incentives to stock-based incentives for the fourth quarter of 2020; - Its effective tax rate for 2020 to be 23% to 25%. However, normalized for the unusual IPO-related activity in the third quarter of 2020, the effective tax rate is expected to be approximately 19% to 21%.
Earnings 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_MIBAJ7xHTN-cmp5KHRA-Fg. Alternatively, the event can be accessed from the Events & Presentations page on Bentley Systems’ Investor Relations website at https://investors.bentley.com. A replay and transcript will be available after the conclusion of the live event on Bentley Systems’ Investor Relations website.
About
Forward-Looking Statements
The foregoing forward-looking statements reflect Bentley Systems’ expectations as of today's date. Given the number of risk factors, uncertainties and assumptions discussed below, actual results may differ materially.
Any statements made in this earnings release that are not statements of historical fact, including statements about our financial outlook and our beliefs and expectations, are forward-looking statements and should be evaluated as such. Forward-looking statements include information concerning possible or assumed future results of operations, business plans, and strategies. Forward-looking statements are based on
Definitions of Certain Key Business Metrics
Definitions of the non-GAAP financial measures used in this earnings 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, expenses associated with the IPO, 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
- 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. The recurring revenues dollar‑based net retention rate is calculated using revenues recognized pursuant to Topic 605 for all periods in order to enhance comparability during our transition to Topic 606 as we do not have all information available to us necessary to present recurring revenues dollar‑based net retention rate pursuant to Topic 606 for any period prior to
January 1, 2019 . - 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. The account retention rate is calculated using revenues recognized pursuant to Topic 605 for all periods in order to enhance comparability during our transition to Topic 606 as we do not have all information available to us necessary to present account retention rate pursuant to Topic 606 for any period prior to
January 1, 2019 . - 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 and liquidity. 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, prospects, and liquidity 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 Quarterly Report on Form 10-Q 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, equity‑based compensation, and realignment expenses, for the respective periods;
- Adjusted cost of services is determined by adding back to GAAP cost of services, equity‑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, equity‑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, equity‑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, equity‑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, equity‑based compensation, acquisition expenses, realignment expenses, and expenses associated with IPO for the respective periods;
- Adjusted Net Income is defined as net income adjusted for the following: amortization of purchased intangibles and developed technologies, equity‑based compensation, acquisition expenses, realignment expenses, expenses associated with IPO, other non‑operating income and expense (primarily foreign exchange gain (loss)), net, the tax effect of the above adjustments to net income, non‑recurring income tax expense and benefit, and 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 outstanding;
- Adjusted EBITDA is defined as net income adjusted for interest expense, net, provision for income taxes, depreciation and amortization, equity‑based compensation, acquisition expenses, realignment expenses, expenses associated with IPO, other non‑operating income and expense (primarily foreign exchange gain (loss)), net, and loss from investment accounted for using the equity method, net of tax;
- 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.
|
||||||||
|
|
|||||||
2020 |
2019 |
|||||||
Assets |
|
|
|
|||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
137,598 |
|
|
$ |
121,101 |
|
|
Accounts receivable |
|
172,600 |
|
|
211,775 |
|
||
Allowance for doubtful accounts |
|
(6,492 |
) |
|
|
(7,274 |
) |
|
Prepaid income taxes |
|
7,307 |
|
|
4,543 |
|
||
Prepaid and other current assets |
|
27,897 |
|
|
|
23,413 |
|
|
Total current assets |
|
338,910 |
|
|
353,558 |
|
||
Property and equipment, net |
|
29,332 |
|
|
|
29,632 |
|
|
Operating lease right-of-use assets |
|
46,006 |
|
|
— |
|
||
Intangible assets, net |
|
46,560 |
|
|
|
46,313 |
|
|
|
|
542,239 |
|
|
480,065 |
|
||
Investments |
|
5,218 |
|
|
|
1,725 |
|
|
Deferred income taxes |
|
44,543 |
|
|
51,068 |
|
||
Other assets |
|
37,689 |
|
|
|
32,238 |
|
|
Total assets |
$ |
1,090,497 |
|
$ |
994,599 |
|
||
Liabilities and Stockholders’ Equity |
|
|
|
|||||
Current liabilities: |
||||||||
Accounts payable |
$ |
15,086 |
|
|
$ |
17,669 |
|
|
Accruals and other current liabilities |
|
212,866 |
|
|
167,517 |
|
||
Deferred revenues |
|
173,578 |
|
|
|
204,991 |
|
|
Operating lease liabilities |
|
15,629 |
|
|
— |
|
||
Income taxes payable |
|
5,100 |
|
|
|
2,236 |
|
|
Total current liabilities |
|
422,259 |
|
|
392,413 |
|
||
Long-term debt |
|
589,583 |
|
|
|
233,750 |
|
|
Long-term operating lease liabilities |
|
32,555 |
|
|
— |
|
||
Deferred revenues |
|
6,322 |
|
|
|
8,154 |
|
|
Deferred income taxes |
|
9,502 |
|
|
8,260 |
|
||
Income taxes payable |
|
7,874 |
|
|
|
8,140 |
|
|
Other liabilities |
|
15,229 |
|
|
9,263 |
|
||
Total liabilities |
|
1,083,324 |
|
|
|
659,980 |
|
|
Stockholders’ equity: |
|
|
|
|||||
Common stock |
|
2,622 |
|
|
2,548 |
|
||
Additional paid-in capital |
|
441,723 |
|
|
|
408,667 |
|
|
Accumulated other comprehensive loss |
|
(29,211 |
) |
|
(23,927 |
) |
||
Accumulated deficit |
|
(407,961 |
) |
|
|
(52,669 |
) |
|
Total stockholders’ equity |
|
7,173 |
|
|
334,619 |
|
||
Total liabilities and stockholders’ equity |
$ |
1,090,497 |
|
|
$ |
994,599 |
|
|
|||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||
|
|
||||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||||
Revenues: |
|
|
|
|
|
|
|
||||||||||
Subscriptions |
$ |
173,174 |
|
$ |
155,191 |
|
$ |
501,011 |
|
$ |
445,338 |
|
|||||
Perpetual licenses |
|
12,827 |
|
|
|
13,787 |
|
|
|
36,020 |
|
|
|
38,255 |
|
||
Subscriptions and licenses |
|
186,001 |
|
|
168,978 |
|
|
537,031 |
|
|
483,593 |
|
|||||
Services |
|
16,996 |
|
|
|
17,610 |
|
|
|
44,946 |
|
|
|
50,139 |
|
||
Total revenues |
|
202,997 |
|
|
186,588 |
|
|
581,977 |
|
|
533,732 |
|
|||||
Cost of revenues: |
|
|
|
|
|
|
|
||||||||||
Cost of subscriptions and licenses |
|
23,338 |
|
|
17,370 |
|
|
66,466 |
|
|
48,201 |
|
|||||
Cost of services |
|
19,290 |
|
|
|
17,681 |
|
|
|
50,126 |
|
|
|
56,048 |
|
||
Total cost of revenues |
|
42,628 |
|
|
35,051 |
|
|
116,592 |
|
|
104,249 |
|
|||||
Gross profit |
|
160,369 |
|
|
|
151,537 |
|
|
|
465,385 |
|
|
|
429,483 |
|
||
Operating expenses: |
|||||||||||||||||
Research and development |
|
50,217 |
|
|
|
44,756 |
|
|
|
139,570 |
|
|
|
136,617 |
|
||
Selling and marketing |
|
41,824 |
|
|
36,721 |
|
|
107,551 |
|
|
111,889 |
|
|||||
General and administrative |
|
33,006 |
|
|
|
25,108 |
|
|
|
85,275 |
|
|
|
71,415 |
|
||
Amortization of purchased intangibles |
|
3,869 |
|
|
3,550 |
|
|
10,984 |
|
|
10,402 |
|
|||||
Expenses associated with initial public offering |
|
26,130 |
|
|
|
— |
|
|
|
26,130 |
|
|
|
— |
|
||
Total operating expenses |
|
155,046 |
|
|
110,135 |
|
|
369,510 |
|
|
330,323 |
|
|||||
Income from operations |
|
5,323 |
|
|
|
41,402 |
|
|
|
95,875 |
|
|
|
99,160 |
|
||
Interest expense, net |
|
(1,934 |
) |
|
(2,029 |
) |
|
(4,450 |
) |
|
(6,503 |
) |
|||||
Other income (expense), net |
|
13,741 |
|
|
|
(12,306 |
) |
|
|
6,756 |
|
|
|
(14,053 |
) |
||
Income before income taxes |
|
17,130 |
|
|
27,067 |
|
|
98,181 |
|
|
78,604 |
|
|||||
Provision for income taxes |
|
(10,705 |
) |
|
|
(6,640 |
) |
|
|
(22,145 |
) |
|
|
(11,759 |
) |
||
Loss from investment accounted for using the equity method, net of tax |
|
(581 |
) |
|
— |
|
|
(1,447 |
) |
|
— |
|
|||||
Net income |
|
5,844 |
|
|
|
20,427 |
|
|
|
74,589 |
|
|
|
66,845 |
|
||
Less: Net income attributable to participating securities |
|
(4 |
) |
|
(10 |
) |
|
(4 |
) |
|
(10 |
) |
|||||
Net income attributable to Class A and Class B common stockholders |
$ |
5,840 |
|
|
$ |
20,417 |
|
|
$ |
74,585 |
|
|
$ |
66,835 |
|
||
Per share information: |
|||||||||||||||||
Net income per share, basic |
$ |
0.02 |
|
|
$ |
0.07 |
|
|
$ |
0.26 |
|
|
$ |
0.23 |
|
||
Net income per share, diluted |
$ |
0.02 |
|
$ |
0.07 |
|
$ |
0.25 |
|
$ |
0.23 |
|
|||||
Weighted average shares outstanding, basic |
|
289,318,391 |
|
|
|
286,075,323 |
|
|
|
287,063,892 |
|
|
|
286,024,263 |
|
||
Weighted average shares outstanding, diluted |
|
299,634,961 |
|
|
289,629,555 |
|
|
297,251,349 |
|
|
294,586,354 |
|
|
|||||||
Nine Months Ended |
|||||||
|
|||||||
2020 |
2019 |
||||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
74,589 |
|
$ |
66,845 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
25,836 |
|
|
23,334 |
|
|
Provision for accounts receivable allowance |
|
(541 |
) |
|
|
2,109 |
|
Deferred income taxes |
|
7,853 |
|
|
833 |
|
|
Deferred compensation plan activity |
|
2,487 |
|
|
|
2,968 |
|
Stock-based compensation expense |
|
23,617 |
|
|
6,046 |
|
|
Amortization of deferred debt issuance costs |
|
430 |
|
|
|
415 |
|
Change in fair value of derivative |
|
3,365 |
|
|
159 |
|
|
Change in fair value of contingent consideration |
|
(1,340 |
) |
|
|
62 |
|
Foreign currency remeasurement (gain) loss |
|
(9,067 |
) |
|
13,956 |
|
|
Loss from investment accounted for using the equity method, net of tax |
|
1,447 |
|
|
|
— |
|
Changes in assets and liabilities, net of effect from acquisitions: |
|||||||
Accounts receivable |
|
46,661 |
|
|
|
40,847 |
|
Prepaid and other assets |
|
8,907 |
|
|
(6,505 |
) |
|
Accounts payable, accruals and other liabilities |
|
31,486 |
|
|
|
18,545 |
|
Deferred revenues |
|
(35,134 |
) |
|
(39,655 |
) |
|
Income taxes payable |
|
(4,571 |
) |
|
|
(11,710 |
) |
Net cash provided by operating activities |
|
176,025 |
|
|
118,249 |
|
|
Cash flows from investing activities: |
|
|
|
||||
Purchases of property and equipment and investment in capitalized software |
|
(12,805 |
) |
|
(11,622 |
) |
|
Capitalization of costs to translate software products into foreign languages |
|
(728 |
) |
|
|
(553 |
) |
Acquisitions, net of cash acquired of |
|
(68,920 |
) |
|
(9,662 |
) |
|
Other investing activities |
|
(6,355 |
) |
|
|
— |
|
Net cash used in investing activities |
|
(88,808 |
) |
|
(21,837 |
) |
|
Cash flows from financing activities: |
|
|
|
||||
Proceeds from credit facilities |
|
432,375 |
|
|
136,750 |
|
|
Payments of credit facilities |
|
(201,125 |
) |
|
|
(147,500 |
) |
Proceeds from term loan |
|
125,000 |
|
|
— |
|
|
Payments of debt issuance costs |
|
(432 |
) |
|
|
— |
|
Payments of financing leases |
|
(141 |
) |
|
— |
|
|
Payments of acquisition debt and other consideration |
|
(2,034 |
) |
|
|
(9,878 |
) |
Payments of dividends |
|
(412,852 |
) |
|
(18,830 |
) |
|
Payments for shares acquired including shares withheld for taxes |
|
(72,476 |
) |
|
|
(18,417 |
) |
Proceeds from Common Stock Purchase Agreement |
|
58,349 |
|
|
4,510 |
|
|
Net proceeds from exercise of common stock options and restricted stock |
|
3,206 |
|
|
|
3,039 |
|
Net cash used in financing activities |
|
(70,130 |
) |
|
(50,326 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(590 |
) |
|
|
(1,272 |
) |
Increase in cash and cash equivalents |
|
16,497 |
|
|
44,814 |
|
|
Cash and cash equivalents, beginning of year |
|
121,101 |
|
|
|
81,183 |
|
Cash and cash equivalents, end of period |
$ |
137,598 |
|
$ |
125,997 |
|
|
|||||||||||||||
Reconciliation of net income to Adjusted EBITDA: |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Net income |
$ |
5,844 |
|
|
$ |
20,427 |
|
|
$ |
74,589 |
|
|
$ |
66,845 |
|
Interest expense, net |
1,934 |
|
|
2,029 |
|
|
4,450 |
|
|
6,503 |
|
||||
Provision for income taxes |
10,705 |
|
|
6,640 |
|
|
22,145 |
|
|
11,759 |
|
||||
Depreciation and amortization |
9,172 |
|
|
7,968 |
|
|
25,836 |
|
|
23,334 |
|
||||
Equity-based compensation |
19,548 |
|
|
2,026 |
|
|
22,760 |
|
|
6,051 |
|
||||
Acquisition expenses |
3,489 |
|
|
1,425 |
|
|
8,498 |
|
|
4,103 |
|
||||
Realignment expenses |
9,943 |
|
|
(49 |
) |
|
10,012 |
|
|
(492 |
) |
||||
Expenses associated with IPO |
26,130 |
|
|
— |
|
|
26,130 |
|
|
— |
|
||||
Other (income) expense, net |
(13,741 |
) |
|
12,306 |
|
|
(6,756 |
) |
|
14,053 |
|
||||
Loss from investment accounted for using the equity method, net of tax |
581 |
|
|
— |
|
|
1,447 |
|
|
— |
|
||||
Adjusted EBITDA |
$ |
73,605 |
|
|
$ |
52,772 |
|
|
$ |
189,111 |
|
|
$ |
132,156 |
|
Reconciliation of net income to Adjusted Net Income: |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|||||||||
Net income |
$ |
5,844 |
|
|
$ |
20,427 |
|
|
$ |
74,589 |
|
|
|
$ |
66,845 |
|
Non-GAAP adjustments, prior to income taxes: |
|
|
|
|
|
|
|
|||||||||
Amortization of purchased intangibles and developed technologies |
5,236 |
|
|
4,638 |
|
|
14,694 |
|
|
|
13,699 |
|
||||
Equity-based compensation |
19,548 |
|
|
2,026 |
|
|
22,760 |
|
|
|
6,051 |
|
||||
Acquisition expenses |
3,489 |
|
|
1,425 |
|
|
8,498 |
|
|
|
4,103 |
|
||||
Realignment expenses |
9,943 |
|
|
(49 |
) |
|
10,012 |
|
|
|
(492 |
) |
||||
Expenses associated with IPO |
26,130 |
|
|
— |
|
|
26,130 |
|
|
|
— |
|
||||
Other (income) expense, net |
(13,741 |
) |
|
12,306 |
|
|
(6,756 |
) |
|
|
14,053 |
|
||||
Total non-GAAP adjustments, prior to income taxes |
50,605 |
|
|
20,346 |
|
|
75,338 |
|
|
|
37,414 |
|
||||
Income tax effect of non-GAAP adjustments |
(5,644 |
) |
|
(1,473 |
) |
|
(10,785 |
) |
|
|
(4,981 |
) |
||||
Loss from investment accounted for using the equity method, net of tax |
581 |
|
|
— |
|
|
1,447 |
|
|
|
— |
|
||||
Adjusted Net Income |
$ |
51,386 |
|
|
$ |
39,300 |
|
|
$ |
140,589 |
|
|
|
$ |
99,278 |
|
Reconciliation of GAAP Financial Statement Line Items to non-GAAP Adjusted Financial Statement Line Items: |
||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||
|
|
|||||||||||||||||
2020 |
|
2019 |
2020 |
|
2019 |
|||||||||||||
Cost of subscriptions and licenses |
|
$ |
23,338 |
|
|
$ |
17,370 |
|
|
$ |
66,466 |
|
|
$ |
48,201 |
|
||
Amortization of purchased intangibles and developed technologies |
|
(1,367 |
) |
|
(1,088 |
) |
|
(3,710 |
) |
|
(3,297 |
) |
||||||
Equity-based compensation |
|
|
(861 |
) |
|
|
(27 |
) |
|
|
(908 |
) |
|
|
(60 |
) |
||
Realignment expenses |
|
(50 |
) |
|
— |
|
|
(50 |
) |
|
51 |
|
||||||
Adjusted cost of subscriptions and licenses |
|
$ |
21,060 |
|
|
$ |
16,255 |
|
|
$ |
61,798 |
|
|
$ |
44,895 |
|
||
Cost of services |
|
$ |
19,290 |
|
|
$ |
17,681 |
|
|
$ |
50,126 |
|
|
$ |
56,048 |
|
||
Equity-based compensation |
|
(2,526 |
) |
|
(84 |
) |
|
(2,701 |
) |
|
(363 |
) |
||||||
Acquisition expenses |
|
|
(615 |
) |
|
|
— |
|
|
|
(1,050 |
) |
|
|
— |
|
||
Realignment expenses |
|
(1,548 |
) |
|
12 |
|
|
(1,548 |
) |
|
185 |
|
||||||
Adjusted cost of services |
|
$ |
14,602 |
|
|
$ |
17,609 |
|
|
$ |
44,827 |
|
|
$ |
55,870 |
|
||
|
||||||||||||||||||
Research and development |
|
$ |
50,217 |
|
|
$ |
44,756 |
|
|
$ |
139,570 |
|
|
$ |
136,617 |
|
||
Equity-based compensation |
|
(6,661 |
) |
|
(749 |
) |
|
(7,817 |
) |
|
(2,306 |
) |
||||||
Acquisition expenses |
|
|
(1,969 |
) |
|
|
(1,129 |
) |
|
|
(5,113 |
) |
|
|
(3,083 |
) |
||
Realignment expenses |
|
(841 |
) |
|
37 |
|
|
(910 |
) |
|
79 |
|
||||||
Adjusted research and development |
|
$ |
40,746 |
|
|
$ |
42,915 |
|
|
$ |
125,731 |
|
|
$ |
131,308 |
|
||
Selling and marketing |
|
$ |
41,824 |
|
|
$ |
36,721 |
|
|
$ |
107,551 |
|
|
$ |
111,889 |
|
||
Equity-based compensation |
|
(4,803 |
) |
|
(632 |
) |
|
(5,607 |
) |
|
(1,757 |
) |
||||||
Acquisition expenses |
|
|
(86 |
) |
|
|
(61 |
) |
|
|
(243 |
) |
|
|
(164 |
) |
||
Realignment expenses |
|
(5,183 |
) |
|
— |
|
|
(5,183 |
) |
|
263 |
|
||||||
Adjusted selling and marketing |
|
$ |
31,752 |
|
|
$ |
36,027 |
|
|
$ |
96,518 |
|
|
$ |
110,231 |
|
||
General and administrative |
|
$ |
33,006 |
|
|
$ |
25,108 |
|
|
$ |
85,275 |
|
|
$ |
71,415 |
|
||
Equity-based compensation |
|
(4,696 |
) |
|
(535 |
) |
|
(5,726 |
) |
|
(1,565 |
) |
||||||
Acquisition expenses |
|
|
(532 |
) |
|
|
(199 |
) |
|
|
(1,611 |
) |
|
|
(546 |
) |
||
Realignment expenses |
|
(2,321 |
) |
|
— |
|
|
(2,321 |
) |
|
(86 |
) |
||||||
Adjusted general and administrative |
|
$ |
25,456 |
|
|
$ |
24,374 |
|
|
$ |
75,617 |
|
|
$ |
69,217 |
|
||
Income from operations |
|
$ |
5,323 |
|
|
$ |
41,402 |
|
|
$ |
95,875 |
|
|
$ |
99,160 |
|
||
Amortization of purchased intangibles and developed technologies |
|
5,236 |
|
|
4,638 |
|
|
14,694 |
|
|
13,699 |
|
||||||
Equity-based compensation |
|
|
19,548 |
|
|
|
2,026 |
|
|
|
22,760 |
|
|
|
6,051 |
|
||
Acquisition expenses |
|
3,489 |
|
|
1,425 |
|
|
8,498 |
|
|
4,103 |
|
||||||
Realignment expenses |
|
|
9,943 |
|
|
|
(49 |
) |
|
|
10,012 |
|
|
|
(492 |
) |
||
Expenses associated with IPO |
|
26,130 |
|
|
— |
|
|
26,130 |
|
|
— |
|
||||||
Adjusted income from operations |
|
$ |
69,669 |
|
|
$ |
49,443 |
|
|
$ |
177,968 |
|
|
$ |
122,520 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20201110005412/en/
Investor Contact:
Solebury Trout for
ir@bentley.com
1-610-458-2777
Media Contact:
carey.mann@bentley.com
1-610-458-3170
Source: