Bentley Systems Announces Operating Results for the Third Quarter of 2021
Third Quarter 2021 Financial Results:
-
GAAP total revenues were
$248.5 million , and adjusted total revenues were$251.4 million , up 23.7% year-over-year; -
GAAP subscriptions revenues were
$212.2 million , and adjusted subscriptions revenues were$215.1 million , up 24.0% year-over-year; -
Last twelve-month recurring revenues were
$786.1 million , up 15.1% year-over-year; - Last twelve-month recurring revenues dollar-based net retention rate was 106% (calculated under Topic 606), compared to 110% (calculated under Topic 605) for the same period last year;
- Last twelve-month account retention rate was 98% (calculated under Topic 606), compared to 98% (calculated under Topic 605) for the same period last year;
-
Annualized Recurring Revenue (“ARR”) was
$903.8 million as ofSeptember 30, 2021 , representing a constant currency ARR growth rate of 26% fromSeptember 30, 2020 ; -
GAAP operating loss was
$40.4 million , compared to GAAP operating income of$5.3 million for the same period last year. The third quarter of 2021 GAAP operating loss was due to a one-time compensation charge of$90.7 million resulting from a modification of our deferred compensation plan; -
GAAP net loss was
$50.1 million , compared to GAAP net income of$5.8 million for the same period last year. GAAP net loss per diluted share was$0.16 , compared to GAAP net income per diluted share of$0.02 for the same period last year. The third quarter of 2021 GAAP net loss was due to 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
$56.3 million , compared to$51.4 million for the same period last year. Adjusted Net Income per diluted share was$0.17 compared to$0.17 for the same period last year; -
Adjusted EBITDA was
$84.5 million , compared to$73.7 million for the same period last year. Adjusted EBITDA margin was 33.6%, compared to 36.2% for the same period last year; -
Cash flow from operations was
$58.4 million , compared to$39.8 million for the same period last year.
Nine Months Ended
-
GAAP total revenues were
$693.4 million , and adjusted total revenues were$697.3 million , up 19.7% year-over-year; -
GAAP subscriptions revenues were
$585.8 million , and adjusted subscriptions revenues were$589.7 million , up 17.6% year-over-year; -
GAAP operating income was
$47.4 million , compared to$95.9 million for the same period last year. The nine months endedSeptember 30, 2021 GAAP operating income includes a one-time compensation charge of$90.7 million resulting from a modification of our deferred compensation plan; -
GAAP net income was
$51.8 million , compared to$74.6 million for the same period last year. GAAP net income per diluted share was$0.16 , compared to$0.25 for the same period last year. The nine months endedSeptember 30, 2021 GAAP net income 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
$195.0 million , compared to$140.5 million for the same period last year. Adjusted Net Income per diluted share was$0.62 compared to$0.47 for the same period last year; -
Adjusted EBITDA was
$236.8 million , compared to$189.0 million for the same period last year. Adjusted EBITDA margin was 34.0%, compared to 32.4% for the same period last year; -
Cash flow from operations was
$207.4 million , compared to$176.0 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.”
“Our third-quarter operating results continued to track consistently with last quarter’s qualitative observations and with the expectations for full-year 2021 presented then. Significantly, BSY’s investments since 2020 in our new User Success organization (now numbering about 600 colleagues) and in our Virtuosity inside-sales group (now over 200 colleagues focused on SMB new business), seem to have served effectively to strengthen our underlying growth rate of business performance. While the industrial / resources ‘CAPEX’ downturn remains an enduring headwind globally, we do begin to discern new business improvement, presumably due to an energy price rebound, in regions dependent on such revenue sources,” said CEO
“With infrastructure spending increases anticipated, including pursuant to legislation finally advancing in the
Third Quarter 2021 Financial Developments:
In
While DCP participants’ investments in phantom shares remain equity classified, as they will be settled in shares of Class B Common Stock upon eventual distribution, the amendment and elections resulted in a change to liability classification for the reallocated phantom investments, as they will be settled in cash upon eventual distribution. As a result, during the three and nine months ended
Subsequent to the one-time reallocation, these diversified deferred compensation plan liabilities will be marked to market at the end of each reporting period, with changes in the liabilities recorded as an expense (income) to Deferred compensation plan in the consolidated statements of operations.
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_m9k8Z07RTJGKt7iv-maurQ. 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. Prior to the year ended
December 31, 2020 , the recurring revenues dollar-based net retention rate was calculated using revenues recognized pursuant to Topic 605 for all periods in order to enhance comparability during our transition to Topic 606 as we did not have all information that was necessary to calculate account retention rate pursuant to Topic 606 for earlier periods. -
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. Prior to the year ended
December 31, 2020 , the account retention rate was calculated using revenues recognized pursuant to Topic 605 for all periods in order to enhance comparability during our transition to Topic 606 as we did not have all information that was necessary to calculate account retention rate pursuant to Topic 606 for earlier periods. - 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 total revenues, adjusted subscriptions revenues, 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 Quarterly Report on Form 10-Q to be filed with the
We calculate these non-GAAP financial measures as follows:
- Adjusted total revenues is determined by adding back to GAAP total revenues the fair value adjustment of acquired deferred revenues for the respective periods;
- Adjusted subscriptions revenues is determined by adding back to GAAP subscriptions revenues the fair value adjustment of acquired deferred revenues for the respective periods;
- 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, 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 (loss) 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 (loss) 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 (loss) income, and (income) loss from investment accounted for using the equity method, net of tax. The tax effect of adjustments to net (loss) 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 (loss) 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;
- Adjusted EBITDA margin is determined by dividing Adjusted EBITDA by adjusted 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
© 2021
|
||||||||
Consolidated Balance Sheets |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
|
|
|
|
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
155,755 |
|
|
$ |
122,006 |
|
Accounts receivable |
|
194,682 |
|
|
195,782 |
|
||
Allowance for doubtful accounts |
|
(6,355 |
) |
|
(5,759 |
) |
||
Prepaid income taxes |
|
20,958 |
|
|
3,535 |
|
||
Prepaid and other current assets |
|
35,062 |
|
|
24,694 |
|
||
Total current assets |
|
400,102 |
|
|
340,258 |
|
||
Property and equipment, net |
|
31,103 |
|
|
28,414 |
|
||
Operating lease right-of-use assets |
|
48,642 |
|
|
46,128 |
|
||
Intangible assets, net |
|
251,467 |
|
|
45,627 |
|
||
|
|
1,592,399 |
|
|
581,174 |
|
||
Investments |
|
5,429 |
|
|
5,691 |
|
||
Deferred income taxes |
|
77,418 |
|
|
39,224 |
|
||
Other assets |
|
47,523 |
|
|
39,519 |
|
||
Total assets |
|
$ |
2,454,083 |
|
|
$ |
1,126,035 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
12,502 |
|
|
$ |
16,492 |
|
Accruals and other current liabilities |
|
317,271 |
|
|
226,793 |
|
||
Deferred revenues |
|
189,683 |
|
|
202,294 |
|
||
Operating lease liabilities |
|
18,003 |
|
|
16,610 |
|
||
Income taxes payable |
|
11,974 |
|
|
3,366 |
|
||
Total current liabilities |
|
549,433 |
|
|
465,555 |
|
||
Long-term debt |
|
1,302,845 |
|
|
246,000 |
|
||
Deferred compensation plan liabilities |
|
89,174 |
|
|
2,422 |
|
||
Long-term operating lease liabilities |
|
32,583 |
|
|
31,767 |
|
||
Deferred revenues |
|
6,614 |
|
|
7,020 |
|
||
Deferred income taxes |
|
69,471 |
|
|
10,849 |
|
||
Income taxes payable |
|
7,613 |
|
|
7,883 |
|
||
Other liabilities |
|
17,352 |
|
|
12,940 |
|
||
Total liabilities |
|
2,075,085 |
|
|
784,436 |
|
||
Stockholders’ equity: |
|
|
|
|
||||
Common stock |
|
2,820 |
|
|
2,722 |
|
||
Additional paid-in capital |
|
921,410 |
|
|
741,113 |
|
||
Accumulated other comprehensive loss |
|
(81,880 |
) |
|
(26,233 |
) |
||
Accumulated deficit |
|
(463,352 |
) |
|
(376,003 |
) |
||
Total stockholders’ equity |
|
378,998 |
|
|
341,599 |
|
||
Total liabilities and stockholders’ equity |
|
$ |
2,454,083 |
|
|
$ |
1,126,035 |
|
|
||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(in thousands, except share and per share data) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Revenues: |
|
|
|
|
||||||||||||
Subscriptions |
$ |
212,227 |
|
$ |
173,174 |
|
$ |
585,804 |
|
$ |
501,011 |
|
||||
Perpetual licenses |
11,866 |
|
12,827 |
|
33,373 |
|
36,020 |
|
||||||||
Subscriptions and licenses |
224,093 |
|
186,001 |
|
619,177 |
|
537,031 |
|
||||||||
Services |
24,387 |
|
16,996 |
|
74,239 |
|
44,946 |
|
||||||||
Total revenues |
248,480 |
|
202,997 |
|
693,416 |
|
581,977 |
|
||||||||
Cost of revenues: |
|
|
|
|
||||||||||||
Cost of subscriptions and licenses |
31,056 |
|
23,338 |
|
89,882 |
|
66,466 |
|
||||||||
Cost of services |
23,176 |
|
19,290 |
|
67,090 |
|
50,126 |
|
||||||||
Total cost of revenues |
54,232 |
|
42,628 |
|
156,972 |
|
116,592 |
|
||||||||
Gross profit |
194,248 |
|
160,369 |
|
536,444 |
|
465,385 |
|
||||||||
Operating expense (income): |
|
|
|
|
||||||||||||
Research and development |
57,334 |
|
50,217 |
|
157,913 |
|
139,570 |
|
||||||||
Selling and marketing |
44,392 |
|
41,824 |
|
114,846 |
|
107,551 |
|
||||||||
General and administrative |
35,329 |
|
32,956 |
|
110,233 |
|
85,390 |
|
||||||||
Deferred compensation plan |
88,965 |
|
50 |
|
89,327 |
|
(115 |
) |
||||||||
Amortization of purchased intangibles |
8,676 |
|
3,869 |
|
16,703 |
|
10,984 |
|
||||||||
Expenses associated with initial public offering |
— |
|
26,130 |
|
— |
|
26,130 |
|
||||||||
Total operating expenses |
234,696 |
|
155,046 |
|
489,022 |
|
369,510 |
|
||||||||
(Loss) income from operations |
(40,448 |
) |
5,323 |
|
47,422 |
|
95,875 |
|
||||||||
Interest expense, net |
(3,836 |
) |
(1,934 |
) |
(8,608 |
) |
(4,450 |
) |
||||||||
Other (expense) income, net |
(957 |
) |
13,741 |
|
9,748 |
|
6,756 |
|
||||||||
(Loss) income before income taxes |
(45,241 |
) |
17,130 |
|
48,562 |
|
98,181 |
|
||||||||
(Provision) benefit for income taxes |
(4,223 |
) |
(10,705 |
) |
6,165 |
|
(22,145 |
) |
||||||||
Loss from investment accounted for using the equity method, net of tax |
(664 |
) |
(581 |
) |
(2,939 |
) |
(1,447 |
) |
||||||||
Net (loss) income |
(50,128 |
) |
5,844 |
|
51,788 |
|
74,589 |
|
||||||||
Less: Net (loss) income attributable to participating securities |
(3 |
) |
(4 |
) |
(6 |
) |
(4 |
) |
||||||||
Net (loss) income attributable to Class A and Class B common stockholders |
$ |
(50,131 |
) |
$ |
5,840 |
|
$ |
51,782 |
|
$ |
74,585 |
|
||||
Per share information: |
|
|
|
|
||||||||||||
Net (loss) income per share, basic |
$ |
(0.16 |
) |
$ |
0.02 |
|
$ |
0.17 |
|
$ |
0.26 |
|
||||
Net (loss) income per share, diluted |
$ |
(0.16 |
) |
$ |
0.02 |
|
$ |
0.16 |
|
$ |
0.25 |
|
||||
Weighted average shares, basic |
308,195,379 |
|
289,318,391 |
|
305,119,985 |
|
287,063,892 |
|
||||||||
Weighted average shares, diluted |
308,195,379 |
|
299,634,961 |
|
314,658,136 |
|
297,251,349 |
|
|
||||||||
Consolidated Statements of Cash Flows |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
|
Nine Months Ended |
||||||
|
|
|
||||||
|
|
2021 |
|
2020 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
51,788 |
|
|
$ |
74,589 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
35,946 |
|
|
25,836 |
|
||
Bad debt allowance (recovery) |
|
466 |
|
|
(541 |
) |
||
Deferred income taxes |
|
(17,788 |
) |
|
7,853 |
|
||
Stock-based compensation expense |
|
32,853 |
|
|
23,617 |
|
||
Amortization and write-off of deferred debt issuance costs |
|
4,160 |
|
|
430 |
|
||
Change in fair value of derivative |
|
(9,198 |
) |
|
3,365 |
|
||
Change in fair value of contingent consideration |
|
— |
|
|
(1,340 |
) |
||
Foreign currency remeasurement loss (gain) |
|
103 |
|
|
(9,067 |
) |
||
Loss from investment accounted for using the equity method, net of tax |
|
2,939 |
|
|
1,447 |
|
||
Changes in assets and liabilities, net of effect from acquisitions: |
|
|
|
|
||||
Accounts receivable |
|
26,305 |
|
|
46,661 |
|
||
Prepaid and other assets |
|
11,310 |
|
|
8,907 |
|
||
Accounts payable, accruals, and other liabilities |
|
31,766 |
|
|
31,486 |
|
||
Deferred compensation plan liabilities |
|
86,608 |
|
|
2,487 |
|
||
Deferred revenues |
|
(36,598 |
) |
|
(35,134 |
) |
||
Income taxes payable, net of prepaid income taxes |
|
(13,243 |
) |
|
(4,571 |
) |
||
Net cash provided by operating activities |
|
207,417 |
|
|
176,025 |
|
||
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property and equipment and investment in capitalized software |
|
(11,152 |
) |
|
(13,533 |
) |
||
Acquisitions, net of cash acquired of |
|
(1,033,695 |
) |
|
(68,920 |
) |
||
Other investing activities |
|
(3,000 |
) |
|
(6,355 |
) |
||
Net cash used in investing activities |
|
(1,047,847 |
) |
|
(88,808 |
) |
||
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from credit facilities |
|
682,083 |
|
|
432,375 |
|
||
Payments of credit facilities |
|
(860,228 |
) |
|
(201,125 |
) |
||
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 |
|
(51,555 |
) |
|
— |
|
||
Proceeds from term loan |
|
— |
|
|
125,000 |
|
||
Payments of financing leases |
|
(147 |
) |
|
(141 |
) |
||
Payments of acquisition debt and other consideration |
|
(741 |
) |
|
(2,034 |
) |
||
Payments of dividends |
|
(25,076 |
) |
|
(412,852 |
) |
||
Payments for shares acquired including shares withheld for taxes |
|
(111,306 |
) |
|
(72,476 |
) |
||
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 |
|
5,039 |
|
|
3,206 |
|
||
Net cash provided by (used in) financing activities |
|
869,649 |
|
|
(70,130 |
) |
||
Effect of exchange rate changes on cash and cash equivalents |
|
4,530 |
|
|
(590 |
) |
||
Increase in cash and cash equivalents |
|
33,749 |
|
|
16,497 |
|
||
Cash and cash equivalents, beginning of year |
|
122,006 |
|
|
121,101 |
|
||
Cash and cash equivalents, end of period |
|
$ |
155,755 |
|
|
$ |
137,598 |
|
|
||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures |
||||||||||||||||
For the Three and Nine Months Ended |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Reconciliation of net (loss) income to Adjusted EBITDA: |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Net (loss) income |
$ |
(50,128 |
) |
$ |
5,844 |
|
$ |
51,788 |
|
$ |
74,589 |
|
||||
Interest expense, net |
3,836 |
|
1,934 |
|
8,608 |
|
4,450 |
|
||||||||
Provision (benefit) for income taxes |
4,223 |
|
10,705 |
|
(6,165 |
) |
22,145 |
|
||||||||
Depreciation and amortization |
16,666 |
|
9,172 |
|
35,946 |
|
25,836 |
|
||||||||
Stock-based compensation |
11,588 |
|
19,548 |
|
32,186 |
|
22,760 |
|
||||||||
Deferred compensation plan |
88,965 |
|
50 |
|
89,327 |
|
(115 |
) |
||||||||
Acquisition expenses |
7,697 |
|
3,489 |
|
31,897 |
|
8,498 |
|
||||||||
Realignment expenses |
— |
|
9,943 |
|
— |
|
10,012 |
|
||||||||
Expenses associated with IPO |
— |
|
26,130 |
|
— |
|
26,130 |
|
||||||||
Other expense (income), net |
957 |
|
(13,741 |
) |
(9,748 |
) |
(6,756 |
) |
||||||||
Loss from investment accounted for using the equity method, net of tax |
664 |
|
581 |
|
2,939 |
|
1,447 |
|
||||||||
Adjusted EBITDA |
$ |
84,468 |
|
$ |
73,655 |
|
$ |
236,778 |
|
$ |
188,996 |
|
Reconciliation of net (loss) income to Adjusted Net Income: |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Net (loss) income |
$ |
(50,128 |
) |
$ |
5,844 |
|
$ |
51,788 |
|
$ |
74,589 |
|
||||
Non-GAAP adjustments, prior to income taxes: |
|
|
|
|
||||||||||||
Amortization of purchased intangibles and developed technologies |
11,539 |
|
5,236 |
|
22,003 |
|
14,694 |
|
||||||||
Stock-based compensation |
11,588 |
|
19,548 |
|
32,186 |
|
22,760 |
|
||||||||
Deferred compensation plan |
88,965 |
|
50 |
|
89,327 |
|
(115 |
) |
||||||||
Acquisition expenses |
7,697 |
|
3,489 |
|
31,897 |
|
8,498 |
|
||||||||
Realignment expenses |
— |
|
9,943 |
|
— |
|
10,012 |
|
||||||||
Expenses associated with IPO |
— |
|
26,130 |
|
— |
|
26,130 |
|
||||||||
Other expense (income), net |
957 |
|
(13,741 |
) |
(9,748 |
) |
(6,756 |
) |
||||||||
Total non-GAAP adjustments, prior to income taxes |
120,746 |
|
50,655 |
|
165,665 |
|
75,223 |
|
||||||||
Income tax effect of non-GAAP adjustments |
(14,993 |
) |
(5,656 |
) |
(25,421 |
) |
(10,757 |
) |
||||||||
Loss from investment accounted for using the equity method, net of tax |
664 |
|
581 |
|
2,939 |
|
1,447 |
|
||||||||
Adjusted Net Income |
$ |
56,289 |
|
$ |
51,424 |
|
$ |
194,971 |
|
$ |
140,502 |
|
Reconciliation of GAAP Financial Statement Line Items to Non-GAAP Adjusted Financial Statement Line Items: |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Total revenues |
$ |
248,480 |
|
$ |
202,997 |
|
$ |
693,416 |
|
$ |
581,977 |
|
||||
Fair value adjustment of acquired deferred revenues |
2,914 |
|
288 |
|
3,924 |
|
483 |
|
||||||||
Adjusted total revenues |
$ |
251,394 |
|
$ |
203,285 |
|
$ |
697,340 |
|
$ |
582,460 |
|
||||
|
|
|
|
|
||||||||||||
Subscriptions revenues |
$ |
212,227 |
|
$ |
173,174 |
|
$ |
585,804 |
|
$ |
501,011 |
|
||||
Fair value adjustment of acquired deferred revenues |
2,914 |
|
288 |
|
3,924 |
|
483 |
|
||||||||
Adjusted subscriptions revenues |
$ |
215,141 |
|
$ |
173,462 |
|
$ |
589,728 |
|
$ |
501,494 |
|
||||
|
|
|
|
|
||||||||||||
Cost of subscriptions and licenses |
$ |
31,056 |
|
$ |
23,338 |
|
$ |
89,882 |
|
$ |
66,466 |
|
||||
Amortization of purchased intangibles and developed technologies |
(2,863 |
) |
(1,367 |
) |
(5,300 |
) |
(3,710 |
) |
||||||||
Stock-based compensation |
(320 |
) |
(861 |
) |
(809 |
) |
(908 |
) |
||||||||
Acquisition expenses |
(7 |
) |
— |
|
(7 |
) |
— |
|
||||||||
Realignment expenses |
— |
|
(50 |
) |
— |
|
(50 |
) |
||||||||
Adjusted cost of subscriptions and licenses |
$ |
27,866 |
|
$ |
21,060 |
|
$ |
83,766 |
|
$ |
61,798 |
|
||||
|
|
|
|
|
||||||||||||
Cost of services |
$ |
23,176 |
|
$ |
19,290 |
|
$ |
67,090 |
|
$ |
50,126 |
|
||||
Stock-based compensation |
(227 |
) |
(2,526 |
) |
(615 |
) |
(2,701 |
) |
||||||||
Acquisition expenses |
(1,835 |
) |
(614 |
) |
(4,380 |
) |
(1,050 |
) |
||||||||
Realignment expenses |
— |
|
(1,548 |
) |
— |
|
(1,548 |
) |
||||||||
Adjusted cost of services |
$ |
21,114 |
|
$ |
14,602 |
|
$ |
62,095 |
|
$ |
44,827 |
|
||||
|
|
|
|
|
||||||||||||
Research and development |
$ |
57,334 |
|
$ |
50,217 |
|
$ |
157,913 |
|
$ |
139,570 |
|
||||
Stock-based compensation |
(5,178 |
) |
(6,661 |
) |
(13,893 |
) |
(7,817 |
) |
||||||||
Acquisition expenses |
(1,537 |
) |
(1,969 |
) |
(4,882 |
) |
(5,112 |
) |
||||||||
Realignment expenses |
— |
|
(841 |
) |
— |
|
(910 |
) |
||||||||
Adjusted research and development |
$ |
50,619 |
|
$ |
40,746 |
|
$ |
139,138 |
|
$ |
125,731 |
|
||||
|
|
|
|
|
||||||||||||
Selling and marketing |
$ |
44,392 |
|
$ |
41,824 |
|
$ |
114,846 |
|
$ |
107,551 |
|
||||
Stock-based compensation |
(1,481 |
) |
(4,803 |
) |
(3,484 |
) |
(5,607 |
) |
||||||||
Acquisition expenses |
(421 |
) |
(86 |
) |
(603 |
) |
(243 |
) |
||||||||
Realignment expenses |
— |
|
(5,183 |
) |
— |
|
(5,183 |
) |
||||||||
Adjusted selling and marketing |
$ |
42,490 |
|
$ |
31,752 |
|
$ |
110,759 |
|
$ |
96,518 |
|
||||
|
|
|
|
|
||||||||||||
General and administrative |
$ |
35,329 |
|
$ |
32,956 |
|
$ |
110,233 |
|
$ |
85,390 |
|
||||
Stock-based compensation |
(4,382 |
) |
(4,697 |
) |
(13,385 |
) |
(5,727 |
) |
||||||||
Acquisition expenses |
(983 |
) |
(532 |
) |
(18,101 |
) |
(1,610 |
) |
||||||||
Realignment expenses |
— |
|
(2,321 |
) |
— |
|
(2,321 |
) |
||||||||
Adjusted general and administrative |
$ |
29,964 |
|
$ |
25,406 |
|
$ |
78,747 |
|
$ |
75,732 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
(Loss) income from operations |
|
$ |
(40,448 |
) |
|
$ |
5,323 |
|
|
$ |
47,422 |
|
|
$ |
95,875 |
|
Amortization of purchased intangibles and developed technologies |
|
11,539 |
|
|
5,236 |
|
|
22,003 |
|
|
14,694 |
|
||||
Stock-based compensation |
|
11,588 |
|
|
19,548 |
|
|
32,186 |
|
|
22,760 |
|
||||
Deferred compensation plan |
|
88,965 |
|
|
50 |
|
|
89,327 |
|
|
(115 |
) |
||||
Acquisition expenses |
|
7,697 |
|
|
3,489 |
|
|
31,897 |
|
|
8,498 |
|
||||
Realignment expenses |
|
— |
|
|
9,943 |
|
|
— |
|
|
10,012 |
|
||||
Expenses associated with IPO |
|
— |
|
|
26,130 |
|
|
— |
|
|
26,130 |
|
||||
Adjusted income from operations |
|
$ |
79,341 |
|
|
$ |
69,719 |
|
|
$ |
222,835 |
|
|
$ |
177,854 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20211109005628/en/
Investors:
Solebury Trout for
ir@bentley.com
1-610-458-2777
Media:
carey.mann@bentley.com
1-610-458-3170
Source: