| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 22.00 | | | | | $ | 236,500,000 | | |
Underwriting discount(1)
|
| | | $ | 1.54 | | | | | $ | 16,555,000 | | |
Proceeds to the selling stockholders(2)
|
| | | $ | 20.46 | | | | | $ | 219,945,000 | | |
| Goldman Sachs & Co. LLC | | |
BofA Securities
|
|
| Baird | | |
KeyBanc Capital Markets
|
| |
Mizuho Securities
|
|
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 23 | | | |
| | | | | 54 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 61 | | | |
| | | | | 72 | | | |
| | | | | 114 | | | |
| | | | | 131 | | | |
| | | | | 164 | | | |
| | | | | 169 | | | |
| | | | | 183 | | | |
| | | | | 187 | | | |
| | | | | 191 | | | |
| | | | | 197 | | | |
| | | | | 200 | | | |
| | | | | 204 | | | |
| | | | | 210 | | | |
| | | | | 210 | | | |
| | | | | 210 | | | |
| | | | | F-1 | | |
| | |
Shares of Class A
Common Stock |
| |
Shares of Class B
Common Stock |
| |
Total Economic Interests
|
| |
Combined Voting Power
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Votes
|
| |
%
|
| ||||||||||||||||||||||||
Bentley Control Group
|
| | | | 11,601,757 | | | | | | 58,831,619 | | | | | | 70,433,376 | | | | | | 26.9% | | | | | | 395,282,572 | | | | | | 67.4% | | |
Bentley Family
|
| | | | 11,263,492 | | | | | | 163,415,356 | | | | | | 174,678,848 | | | | | | 66.8% | | | | | | 490,056,624 | | | | | | 83.6% | | |
Colleagues and other existing
stockholders(1) |
| | | | — | | | | | | 75,679,426 | | | | | | 75,679,426 | | | | | | 28.9% | | | | | | 75,679,426 | | | | | | 12.9% | | |
Public stockholders
|
| | | | — | | | | | | 10,750,000 | | | | | | 10,750,000 | | | | | | 4.1% | | | | | | 10,750,000 | | | | | | 1.8% | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||
| | |
Topic 605
|
| |
Topic 605(1)
|
| |
Topic 606
|
| |
Topic 606
|
| |
Topic 606
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 501,098 | | | | | $ | 557,421 | | | | | $ | 613,925 | | | | | $ | 608,300 | | | | | $ | 290,147 | | | | | $ | 327,837 | | |
Perpetual licenses
|
| | | | 61,661 | | | | | | 61,065 | | | | | | 52,519 | | | | | | 59,693 | | | | | | 24,468 | | | | | | 23,193 | | |
Subscriptions and licenses
|
| | | | 562,759 | | | | | | 618,486 | | | | | | 666,444 | | | | | | 667,993 | | | | | | 314,615 | | | | | | 351,030 | | |
Services
|
| | | | 66,164 | | | | | | 73,224 | | | | | | 68,405 | | | | | | 68,661 | | | | | | 32,529 | | | | | | 27,950 | | |
Total revenues
|
| | | | 628,923 | | | | | | 691,710 | | | | | | 734,849 | | | | | | 736,654 | | | | | | 347,144 | | | | | | 378,980 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscriptions and
licenses |
| | | | 53,662 | | | | | | 55,113 | | | | | | 71,439 | | | | | | 71,578 | | | | | | 30,831 | | | | | | 43,128 | | |
Cost of services
|
| | | | 66,928 | | | | | | 76,211 | | | | | | 72,572 | | | | | | 72,572 | | | | | | 38,367 | | | | | | 30,836 | | |
Total cost of revenues
|
| | | | 120,590 | | | | | | 131,324 | | | | | | 144,011 | | | | | | 144,150 | | | | | | 69,198 | | | | | | 73,964 | | |
Gross profit
|
| | | | 508,333 | | | | | | 560,386 | | | | | | 590,838 | | | | | | 592,504 | | | | | | 277,946 | | | | | | 305,016 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 151,194 | | | | | | 175,032 | | | | | | 183,552 | | | | | | 183,552 | | | | | | 91,861 | | | | | | 89,353 | | |
Selling and marketing
|
| | | | 139,259 | | | | | | 160,635 | | | | | | 155,274 | | | | | | 155,294 | | | | | | 75,168 | | | | | | 65,727 | | |
General and administrative
|
| | | | 87,467 | | | | | | 89,328 | | | | | | 97,580 | | | | | | 97,580 | | | | | | 46,307 | | | | | | 52,269 | | |
Amortization of purchased intangibles
|
| | | | 9,014 | | | | | | 14,000 | | | | | | 14,213 | | | | | | 14,213 | | | | | | 6,852 | | | | | | 7,115 | | |
Total operating expenses
|
| | | | 386,934 | | | | | | 438,995 | | | | | | 450,619 | | | | | | 450,639 | | | | | | 220,188 | | | | | | 214,464 | | |
Income from operations
|
| | | | 121,399 | | | | | | 121,391 | | | | | | 140,219 | | | | | | 141,865 | | | | | | 57,758 | | | | | | 90,552 | | |
Interest expense, net
|
| | | | (10,320) | | | | | | (8,765) | | | | | | (8,199) | | | | | | (8,199) | | | | | | (4,474) | | | | | | (2,516) | | |
Other income (expense), net
|
| | | | (5,773) | | | | | | 236 | | | | | | (5,557) | | | | | | (5,557) | | | | | | (1,747) | | | | | | (6,985) | | |
Income before income taxes
|
| | | | 105,306 | | | | | | 112,862 | | | | | | 126,463 | | | | | | 128,109 | | | | | | 51,537 | | | | | | 81,051 | | |
Provision for income taxes
|
| | | | 46,141 | | | | | | (29,250) | | | | | | 21,762 | | | | | | 23,738 | | | | | | 5,119 | | | | | | 11,440 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||
| | |
Topic 605
|
| |
Topic 605(1)
|
| |
Topic 606
|
| |
Topic 606
|
| |
Topic 606
|
| |||||||||||||||||||||
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | | | | | 1,275 | | | | | | — | | | | | | 866 | | |
Net income
|
| | | $ | 59,165 | | | | | | 142,112 | | | | | | 103,426 | | | | | | 103,096 | | | | | | 46,418 | | | | | | 68,745 | | |
Less: Net income attributable to participating securities
|
| | | | | | | | | | (4) | | | | | | (8) | | | | | | (8) | | | | | | (12) | | | | | | — | | |
Net income per share attributable to
Class A and Class B common shares |
| | | | | | | | | $ | 142,108 | | | | | $ | 103,418 | | | | | $ | 103,088 | | | | | $ | 46,406 | | | | | $ | 68,745 | | |
Net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | 0.50 | | | | | $ | 0.36 | | | | | $ | 0.36 | | | | | $ | 0.16 | | | | | $ | 0.24 | | |
Diluted
|
| | | | | | | | | $ | 0.49 | | | | | $ | 0.35 | | | | | $ | 0.35 | | | | | $ | 0.16 | | | | | $ | 0.23 | | |
Weighted average shares outstanding, basic
|
| | | | | | | | | | 285,805,096 | | | | | | 284,625,642 | | | | | | 284,625,642 | | | | | | 285,529,476 | | | | | | 286,068,766 | | |
Weighted average shares outstanding, diluted
|
| | | | | | | | | | 292,624,496 | | | | | | 293,796,707 | | | | | | 293,796,707 | | | | | | 293,633,255 | | | | | | 295,595,234 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |||||||||
Topic 605:(1) | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 501,098 | | | | | $ | 557,421 | | | | | $ | 613,925 | | |
Perpetual licenses
|
| | | | 61,661 | | | | | | 61,065 | | | | | | 52,519 | | |
Services
|
| | | | 66,164 | | | | | | 73,224 | | | | | | 68,405 | | |
Total revenues
|
| | | $ | 628,923 | | | | | $ | 691,710 | | | | | $ | 734,849 | | |
Topic 606:(2) | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 505,720 | | | | | $ | 560,485 | | | | | $ | 608,300 | | |
Perpetual licenses
|
| | | | 49,983 | | | | | | 57,353 | | | | | | 59,693 | | |
Services
|
| | | | 66,164 | | | | | | 73,224 | | | | | | 68,661 | | |
Total revenues
|
| | | $ | 621,867 | | | | | $ | 691,062 | | | | | $ | 736,654 | | |
|
| | |
Year Ended
December 31, |
| |
Twelve Months Ended
June 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Last twelve-months recurring revenues (Topic 606)
|
| | | $ | 521,923 | | | | | $ | 586,466 | | | | | $ | 631,097 | | | | | $ | 606,411 | | | | | $ | 665,659 | | |
Last twelve-months recurring revenues (Topic 605)
|
| | | $ | 523,502 | | | | | $ | 582,402 | | | | | $ | 636,899 | | | | | $ | 604,043 | | | | | $ | 670,825 | | |
Constant Currency: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Annualized recurring revenues (“ARR”) growth rate
|
| | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 11% | | | | | | 11% | | |
Account retention rate
|
| | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | |
Recurring revenues dollar-based net retention
rate |
| | | | 105% | | | | | | 107% | | | | | | 108% | | | | | | 106% | | | | | | 110% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |||||||||
Topic 605:(1) | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 160,886 | | | | | $ | 171,768 | | | | | $ | 186,598 | | |
Adjusted Net Income
|
| | | $ | 115,389 | | | | | $ | 132,246 | | | | | $ | 135,471 | | |
Topic 606:(2) | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 153,830 | | | | | $ | 171,120 | | | | | $ | 188,129 | | |
Adjusted Net Income
|
| | | $ | 109,398 | | | | | $ | 131,697 | | | | | $ | 135,049 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Topic 606: | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 79,384 | | | | | $ | 115,506 | | |
Adjusted Net Income
|
| | | $ | 59,978 | | | | | $ | 89,203 | | |
| | | | | | | | |
June 30, 2020
|
| |||||||||
| | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 125,516 | | | | | $ | 125,516 | | | | | $ | 109,788 | | |
Working capital, excluding deferred revenues
|
| | | | 104,275 | | | | | | 102,831 | | | | | | 89,931 | | |
Total assets
|
| | | | 1,059,169 | | | | | | 1,059,169 | | | | | | 1,042,600 | | |
Deferred revenues, current and long-term
|
| | | | 186,456 | | | | | | 186,456 | | | | | | 186,456 | | |
Total debt
|
| | | | 207,000 | | | | | | 596,583 | | | | | | 598,075 | | |
Total stockholders’ equity (deficit)(1)
|
| | | | 379,744 | | | | | | (13,028) | | | | | | (25,931) | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
(in thousands, except share and per share data)
|
| |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 125,516 | | | | | $ | 125,516 | | | | | $ | 109,788 | | |
Long-term debt
|
| | | $ | 207,000 | | | | | $ | 596,583 | | | | | $ | 598,075 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Class A common stock, $0.01 par value per share; 320,000,000 shares authorized, 11,601,757 shares issued and outstanding, actual and pro forma; 100,000,000 shares authorized, 11,601,757 shares issued and outstanding, pro forma as adjusted
|
| | | | 116 | | | | | | 116 | | | | | | 116 | | |
Class B common stock, $0.01 par value per share; 600,000,000
shares authorized, 247,607,598 shares issued and outstanding, actual and pro forma; 1,800,000,000 shares authorized, 249,632,970 shares issued and outstanding, pro forma as adjusted |
| | | | 2,476 | | | | | | 2,476 | | | | | | 2,496 | | |
Additional paid-in capital
|
| | | | 415,883 | | | | | | 415,883 | | | | | | 435,914 | | |
Accumulated other comprehensive loss
|
| | | | (28,404) | | | | | | (28,404) | | | | | | (28,404) | | |
Accumulated deficit(1)
|
| | | | (10,327) | | | | | | (403,099) | | | | | | (436,053) | | |
Total stockholders’ equity (deficit)
|
| | | | 379,744 | | | | | | (13,028) | | | | | | (25,931) | | |
Total capitalization
|
| | | $ | 586,744 | | | | | $ | 583,555 | | | | | $ | 572,144 | | |
|
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||
| | |
Topic 605
|
| |
Topic 605(1)
|
| |
Topic 606
|
| |
Topic 606
|
| |
Topic 606
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 501,098 | | | | | $ | 557,421 | | | | | $ | 613,925 | | | | | $ | 608,300 | | | | | $ | 290,147 | | | | | $ | 327,837 | | |
Perpetual licenses
|
| | | | 61,661 | | | | | | 61,065 | | | | | | 52,519 | | | | | | 59,693 | | | | | | 24,468 | | | | | | 23,193 | | |
Subscriptions and licenses
|
| | | | 562,759 | | | | | | 618,486 | | | | | | 666,444 | | | | | | 667,993 | | | | | | 314,615 | | | | | | 351,030 | | |
Services
|
| | | | 66,164 | | | | | | 73,224 | | | | | | 68,405 | | | | | | 68,661 | | | | | | 32,529 | | | | | | 27,950 | | |
Total revenues
|
| | | | 628,923 | | | | | | 691,710 | | | | | | 734,849 | | | | | | 736,654 | | | | | | 347,144 | | | | | | 378,980 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 53,662 | | | | | | 55,113 | | | | | | 71,439 | | | | | | 71,578 | | | | | | 30,831 | | | | | | 43,128 | | |
Cost of services
|
| | | | 66,928 | | | | | | 76,211 | | | | | | 72,572 | | | | | | 72,572 | | | | | | 38,367 | | | | | | 30,836 | | |
Total cost of revenues
|
| | | | 120,590 | | | | | | 131,324 | | | | | | 144,011 | | | | | | 144,150 | | | | | | 69,198 | | | | | | 73,964 | | |
Gross profit
|
| | | | 508,333 | | | | | | 560,386 | | | | | | 590,838 | | | | | | 592,504 | | | | | | 277,946 | | | | | | 305,016 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 151,194 | | | | | | 175,032 | | | | | | 183,552 | | | | | | 183,552 | | | | | | 91,861 | | | | | | 89,353 | | |
Selling and marketing
|
| | | | 139,259 | | | | | | 160,635 | | | | | | 155,274 | | | | | | 155,294 | | | | | | 75,168 | | | | | | 65,727 | | |
General and administrative
|
| | | | 87,467 | | | | | | 89,328 | | | | | | 97,580 | | | | | | 97,580 | | | | | | 46,307 | | | | | | 52,269 | | |
Amortization of purchased intangibles
|
| | | | 9,014 | | | | | | 14,000 | | | | | | 14,213 | | | | | | 14,213 | | | | | | 6,852 | | | | | | 7,115 | | |
Total operating expenses
|
| | | | 386,934 | | | | | | 438,995 | | | | | | 450,619 | | | | | | 450,639 | | | | | | 220,188 | | | | | | 214,464 | | |
Income from operations
|
| | | | 121,399 | | | | | | 121,391 | | | | | | 140,219 | | | | | | 141,865 | | | | | | 57,758 | | | | | | 90,552 | | |
Interest expense, net
|
| | | | (10,320) | | | | | | (8,765) | | | | | | (8,199) | | | | | | (8,199) | | | | | | (4,474) | | | | | | (2,516) | | |
Other income (expense), net
|
| | | | (5,773) | | | | | | 236 | | | | | | (5,557) | | | | | | (5,557) | | | | | | (1,747) | | | | | | (6,985) | | |
Income before income taxes
|
| | | | 105,306 | | | | | | 112,862 | | | | | | 126,463 | | | | | | 128,109 | | | | | | 51,537 | | | | | | 81,051 | | |
Provision for income taxes
|
| | | | 46,141 | | | | | | (29,250) | | | | | | 21,762 | | | | | | 23,738 | | | | | | 5,119 | | | | | | 11,440 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | | | | | 1,275 | | | | | | — | | | | | | 866 | | |
Net income
|
| | | $ | 59,165 | | | | | | 142,112 | | | | | | 103,426 | | | | | | 103,096 | | | | | | 46,418 | | | | | | 68,745 | | |
Less: Net income attributable to participating securities
|
| | | | | | | | | | (4) | | | | | | (8) | | | | | | (8) | | | | | | (12) | | | | | | — | | |
Net income per share attributable to Class A and Class B common shares
|
| | | | | | | | | $ | 142,108 | | | | | $ | 103,418 | | | | | $ | 103,088 | | | | | $ | 46,406 | | | | | $ | 68,745 | | |
Net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | 0.50 | | | | | $ | 0.36 | | | | | $ | 0.36 | | | | | $ | 0.16 | | | | | $ | 0.24 | | |
Diluted
|
| | | | | | | | | $ | 0.49 | | | | | $ | 0.35 | | | | | $ | 0.35 | | | | | $ | 0.16 | | | | | $ | 0.23 | | |
Weighted average shares outstanding, basic
|
| | | | | | | | | | 285,805,096 | | | | | | 284,625,642 | | | | | | 284,625,642 | | | | | | 285,529,476 | | | | | | 286,068,766 | | |
Weighted average shares outstanding, diluted
|
| | | | | | | | | | 292,624,496 | | | | | | 293,796,707 | | | | | | 293,796,707 | | | | | | 293,633,255 | | | | | | 295,595,234 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |||||||||
Topic 605:(1) | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 501,098 | | | | | $ | 557,421 | | | | | $ | 613,925 | | |
Perpetual licenses
|
| | | | 61,661 | | | | | | 61,065 | | | | | | 52,519 | | |
Services
|
| | | | 66,164 | | | | | | 73,224 | | | | | | 68,405 | | |
Total Revenues
|
| | | $ | 628,923 | | | | | $ | 691,710 | | | | | $ | 734,849 | | |
Topic 606:(2) | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 505,720 | | | | | $ | 560,485 | | | | | $ | 608,300 | | |
Perpetual licenses
|
| | | | 49,983 | | | | | | 57,353 | | | | | | 59,693 | | |
Services
|
| | | | 66,164 | | | | | | 73,224 | | | | | | 68,661 | | |
Total Revenues
|
| | | $ | 621,867 | | | | | $ | 691,062 | | | | | $ | 736,654 | | |
| | |
Year Ended December 31,
|
| |
Twelve Months Ended
June 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Last twelve-months recurring revenues (Topic 606)
|
| | | $ | 521,923 | | | | | $ | 586,466 | | | | | $ | 631,097 | | | | | $ | 606,411 | | | | | $ | 665,659 | | |
Last twelve-months recurring revenues (Topic 605)
|
| | | $ | 523,502 | | | | | $ | 583,402 | | | | | $ | 636,899 | | | | | $ | 604,043 | | | | | $ | 670,825 | | |
Constant Currency: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ARR growth rate
|
| | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 11% | | | | | | 11% | | |
Account retention rate
|
| | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | |
Recurring revenues dollar-based net retention
rate |
| | | | 105% | | | | | | 107% | | | | | | 108% | | | | | | 106% | | | | | | 110% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |||||||||
Topic 605:(1) | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 160,886 | | | | | $ | 171,768 | | | | | $ | 186,598 | | |
Adjusted Net Income
|
| | | $ | 115,389 | | | | | $ | 132,246 | | | | | $ | 135,471 | | |
Topic 606:(2) | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 153,830 | | | | | $ | 171,120 | | | | | $ | 188,129 | | |
Adjusted Net Income
|
| | | $ | 109,398 | | | | | $ | 131,697 | | | | | $ | 135,049 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Topic 606: | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 79,384 | | | | | $ | 115,506 | | |
Adjusted Net Income
|
| | | $ | 59,978 | | | | | $ | 89,203 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |||||||||
Net income(1)
|
| | | $ | 59,165 | | | | | $ | 142,112 | | | | | $ | 103,426 | | |
Interest expense, net
|
| | | | 10,320 | | | | | | 8,765 | | | | | | 8,199 | | |
Provision (benefit) for income taxes
|
| | | | 46,141 | | | | | | (29,250) | | | | | | 21,762 | | |
Depreciation and amortization(3)(a)
|
| | | | 26,544 | | | | | | 29,200 | | | | | | 32,160 | | |
Equity-based compensation(3)(c)
|
| | | | 4,985 | | | | | | 7,989 | | | | | | 8,091 | | |
Acquisition expenses(3)(d)
|
| | | | 3,020 | | | | | | 6,410 | | | | | | 6,712 | | |
Realignment expenses(3)(e)
|
| | | | 4,938 | | | | | | 6,778 | | | | | | (584) | | |
Other (income) expense, net(3)(f)
|
| | | | 5,773 | | | | | | (236) | | | | | | 5,557 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | |
Adjusted EBITDA
|
| | | $ | 160,886 | | | | | $ | 171,768 | | | | | $ | 186,598 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |||||||||
Net income(1)
|
| | | $ | 59,165 | | | | | $ | 142,112 | | | | | $ | 103,426 | | |
Non-GAAP adjustments, prior to income taxes:
|
| | | | | | | | | | | | | | | | | | |
Amortization of purchased intangibles and developed technologies(3)(b)
|
| | | | 13,879 | | | | | | 17,215 | | | | | | 18,731 | | |
Equity-based compensation(3)(c)
|
| | | | 4,985 | | | | | | 7,989 | | | | | | 8,091 | | |
Acquisition expenses(3)(d)
|
| | | | 3,020 | | | | | | 6,410 | | | | | | 6,712 | | |
Realignment expenses(3)(e)
|
| | | | 4,938 | | | | | | 6,778 | | | | | | (584) | | |
Other (income) expense, net(3)(f)
|
| | | | 5,773 | | | | | | (236) | | | | | | 5,557 | | |
Total non-GAAP adjustments, prior to income taxes
|
| | | | 32,595 | | | | | | 38,156 | | | | | | 38,507 | | |
Income tax effect of non-GAAP adjustments
|
| | | | (6,644) | | | | | | (5,971) | | | | | | (7,737) | | |
Non-recurring income tax expense related to Tax Cuts and Jobs Act(3)(g)
|
| | | | 30,273 | | | | | | 4,318 | | | | | | — | | |
Non-recurring income tax benefit related to intercompany
transactions(3)(h) |
| | | | — | | | | | | (46,369) | | | | | | — | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | |
Adjusted Net Income
|
| | | $ | 115,389 | | | | | $ | 132,246 | | | | | $ | 135,471 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Net income(2)
|
| | | $ | 53,174 | | | | | $ | 141,563 | | | | | $ | 103,096 | | | | | $ | 46,418 | | | | | $ | 68,745 | | |
Interest expense, net
|
| | | | 10,320 | | | | | | 8,765 | | | | | | 8,199 | | | | | | 4,474 | | | | | | 2,516 | | |
Provision (benefit) for income taxes
|
| | | | 45,076 | | | | | | (29,349) | | | | | | 23,738 | | | | | | 5,119 | | | | | | 11,440 | | |
Depreciation and amortization(3)(a)
|
| | | | 26,544 | | | | | | 29,200 | | | | | | 32,160 | | | | | | 15,366 | | | | | | 16,664 | | |
Equity-based compensation(3)(c)
|
| | | | 4,985 | | | | | | 7,989 | | | | | | 8,091 | | | | | | 4,025 | | | | | | 3,212 | | |
Acquisition expenses(3)(d)
|
| | | | 3,020 | | | | | | 6,410 | | | | | | 6,597 | | | | | | 2,678 | | | | | | 5,009 | | |
Realignment expenses(3)(e)
|
| | | | 4,938 | | | | | | 6,778 | | | | | | (584) | | | | | | (443) | | | | | | 69 | | |
Other (income) expense, net(3)(f)
|
| | | | 5,773 | | | | | | (236) | | | | | | 5,557 | | | | | | 1,747 | | | | | | 6,985 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | | | | | — | | | | | | 866 | | |
Adjusted EBITDA
|
| | | $ | 153,830 | | | | | $ | 171,120 | | | | | $ | 188,129 | | | | | $ | 79,384 | | | | | $ | 115,506 | | |
|
| | |
Year Ended December 31,
|
| |
Six Months Ended
June 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Net income(2)
|
| | | $ | 53,174 | | | | | $ | 141,563 | | | | | $ | 103,096 | | | | | $ | 46,418 | | | | | $ | 68,745 | | |
Non-GAAP adjustments, prior to income taxes:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of purchased intangibles and developed technologies(3)(b)
|
| | | | 13,879 | | | | | | 17,215 | | | | | | 18,731 | | | | | | 9,061 | | | | | | 9,458 | | |
Equity-based compensation(3)(c)
|
| | | | 4,985 | | | | | | 7,989 | | | | | | 8,091 | | | | | | 4,025 | | | | | | 3,212 | | |
Acquisition expenses(3)(d)
|
| | | | 3,020 | | | | | | 6,410 | | | | | | 6,597 | | | | | | 2,678 | | | | | | 5,009 | | |
Realignment expenses(3)(e)
|
| | | | 4,938 | | | | | | 6,778 | | | | | | (584) | | | | | | (443) | | | | | | 69 | | |
Other (income) expense, net(3)(f)
|
| | | | 5,773 | | | | | | (236) | | | | | | 5,557 | | | | | | 1,747 | | | | | | 6,985 | | |
Total non-GAAP adjustments, prior to income taxes
|
| | | | 32,595 | | | | | | 38,156 | | | | | | 38,392 | | | | | | 17,068 | | | | | | 24,733 | | |
Income tax effect of non-GAAP adjustments
|
| | | | (6,644) | | | | | | (5,971) | | | | | | (7,714) | | | | | | (3,508) | | | | | | (5,141) | | |
Non-recurring income tax expense related to Tax Cuts and Jobs Act(3)(g)
|
| | | | 30,273 | | | | | | 4,318 | | | | | | — | | | | | | — | | | | | | — | | |
Non-recurring income tax benefit related to intercompany transactions(3)(h)
|
| | | | — | | | | | | (46,369) | | | | | | — | | | | | | — | | | | | | — | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | | | | | — | | | | | | 866 | | |
Adjusted Net Income
|
| | | $ | 109,398 | | | | | $ | 131,697 | | | | | $ | 135,049 | | | | | $ | 59,978 | | | | | $ | 89,203 | | |
| | |
Year Ended December 31, 2017
|
| |||||||||||||||
| | |
As reported
Topic 605 |
| |
Adjustments
|
| |
Topic 606
|
| |||||||||
Subscriptions
|
| | | $ | 501,098 | | | | | $ | 4,622 | | | | | $ | 505,720 | | |
Perpetual licenses
|
| | | | 61,661 | | | | | | (11,678) | | | | | | 49,983 | | |
Provision for income taxes
|
| | | | 46,141 | | | | | | (1,065) | | | | | | 45,076 | | |
Net income
|
| | | | 59,165 | | | | | $ | (5,991) | | | | | | 53,174 | | |
|
| | |
Year Ended December 31, 2018
|
| |||||||||||||||
| | |
As reported
Topic 605 |
| |
Adjustments
|
| |
Topic 606
|
| |||||||||
Subscriptions
|
| | | $ | 557,421 | | | | | $ | 3,064 | | | | | $ | 560,485 | | |
Perpetual licenses
|
| | | | 61,065 | | | | | | (3,712) | | | | | | 57,353 | | |
Provision for income taxes
|
| | | | (29,250) | | | | | | (99) | | | | | | (29,349) | | |
Net income
|
| | | | 142,112 | | | | | $ | (549) | | | | | | 141,563 | | |
| | |
December 31,
2018 |
| |
December 31,
2019 |
| |
June 30,
2020 |
| |||||||||
Cash and cash equivalents
|
| | | $ | 81,183 | | | | | $ | 121,101 | | | | | $ | 125,516 | | |
Working capital, excluding deferred revenues
|
| | | | 135,163 | | | | | | 166,136 | | | | | | 104,275 | | |
Total assets
|
| | | | 923,596 | | | | | | 994,599 | | | | | | 1,059,169 | | |
Deferred revenues, current and long-term
|
| | | | 337,451 | | | | | | 213,145 | | | | | | 186,456 | | |
Total debt
|
| | | | 258,750 | | | | | | 233,750 | | | | | | 207,000 | | |
Total stockholders’ equity
|
| | | | 147,431 | | | | | | 334,619 | | | | | | 379,744 | | |
| | |
Year Ended
December 31, |
| |
Twelve Months Ended
June 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Last twelve-months recurring revenues (Topic 606)
|
| | | $ | 521,923 | | | | | $ | 586,466 | | | | | $ | 631,097 | | | | | $ | 606,411 | | | | | $ | 665,659 | | |
Last twelve-months recurring revenues (Topic 605)
|
| | | $ | 523,502 | | | | | $ | 583,402 | | | | | $ | 636,899 | | | | | $ | 604,043 | | | | | $ | 670,825 | | |
Constant Currency: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ARR growth rate
|
| | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 11% | | | | | | 11% | | |
Account retention rate
|
| | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | |
Recurring revenues dollar-based net retention
rate |
| | | | 105% | | | | | | 107% | | | | | | 108% | | | | | | 106% | | | | | | 110% | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||
| | |
Topic 605
|
| |
Topic 605
|
| |
Topic 606
|
| |
Topic 606
|
| |
Topic 606
|
| |||||||||||||||
Adjusted EBITDA
|
| | | $ | 171,768 | | | | | $ | 186,598 | | | | | $ | 188,129 | | | | | $ | 79,384 | | | | | $ | 115,506 | | |
Adjusted Net Income
|
| | | $ | 132,246 | | | | | $ | 135,471 | | | | | $ | 135,049 | | | | | $ | 59,978 | | | | | $ | 89,203 | | |
| | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 557,421 | | | | | $ | 608,300 | | | | | $ | 290,147 | | | | | $ | 327,837 | | |
Perpetual licenses
|
| | | | 61,065 | | | | | | 59,693 | | | | | | 24,468 | | | | | | 23,193 | | |
Subscriptions and licenses
|
| | | | 618,486 | | | | | | 667,993 | | | | | | 314,615 | | | | | | 351,030 | | |
Services
|
| | | | 73,224 | | | | | | 68,661 | | | | | | 32,529 | | | | | | 27,950 | | |
Total revenues
|
| | | | 691,710 | | | | | | 736,654 | | | | | | 347,144 | | | | | | 378,980 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 55,113 | | | | | | 71,578 | | | | | | 30,831 | | | | | | 43,128 | | |
Cost of services
|
| | | | 76,211 | | | | | | 72,572 | | | | | | 38,367 | | | | | | 30,836 | | |
Total cost of revenues
|
| | | | 131,324 | | | | | | 144,150 | | | | | | 69,198 | | | | | | 73,964 | | |
Gross profit
|
| | | | 560,386 | | | | | | 592,504 | | | | | | 277,946 | | | | | | 305,016 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 175,032 | | | | | | 183,552 | | | | | | 91,861 | | | | | | 89,353 | | |
Selling and marketing
|
| | | | 160,635 | | | | | | 155,294 | | | | | | 75,168 | | | | | | 65,727 | | |
General and administrative
|
| | | | 89,328 | | | | | | 97,580 | | | | | | 46,307 | | | | | | 52,269 | | |
Amortization of purchased intangibles
|
| | | | 14,000 | | | | | | 14,213 | | | | | | 6,852 | | | | | | 7,115 | | |
Total operating expenses
|
| | | | 438,995 | | | | | | 450,639 | | | | | | 220,188 | | | | | | 214,464 | | |
Income from operations
|
| | | | 121,391 | | | | | | 141,865 | | | | | | 57,758 | | | | | | 90,552 | | |
Interest expense, net
|
| | | | (8,765) | | | | | | (8,199) | | | | | | (4,474) | | | | | | (2,516) | | |
Other income (expense), net
|
| | | | 236 | | | | | | (5,557) | | | | | | (1,747) | | | | | | (6,985) | | |
Income before income taxes
|
| | | | 112,862 | | | | | | 128,109 | | | | | | 51,537 | | | | | | 81,051 | | |
Provision for income taxes
|
| | | | (29,250) | | | | | | 23,738 | | | | | | 5,119 | | | | | | 11,440 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | 1,275 | | | | | | — | | | | | | 866 | | |
Net income
|
| | | | 142,112 | | | | | | 103,096 | | | | | | 46,418 | | | | | | 68,745 | | |
Less: Net income attributable to participating securities
|
| | | | (4) | | | | | | (8) | | | | | | (12) | | | | | | — | | |
Net income per share attributable to Class A and Class B common
shares |
| | | $ | 142,108 | | | | | $ | 103,088 | | | | | $ | 46,406 | | | | | $ | 68,745 | | |
Net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.50 | | | | | $ | 0.36 | | | | | $ | 0.16 | | | | | $ | 0.24 | | |
Diluted
|
| | | $ | 0.49 | | | | | $ | 0.35 | | | | | $ | 0.16 | | | | | $ | 0.23 | | |
Weighted average shares outstanding, basic
|
| | | | 285,805,096 | | | | | | 284,625,642 | | | | | | 285,529,476 | | | | | | 286,068,766 | | |
Weighted average shares outstanding, diluted
|
| | | | 292,624,496 | | | | | | 293,796,707 | | | | | | 293,633,255 | | | | | | 295,595,234 | | |
|
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||
| | |
Six Months Ended June 30,
|
| |
Amount
|
| |
%
|
| |
Constant
Currency % |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 290,147 | | | | | $ | 327,837 | | | | | $ | 37,690 | | | | | | 13.0% | | | | | | 14.3% | | |
Perpetual licenses
|
| | | | 24,468 | | | | | | 23,193 | | | | | | (1,275) | | | | | | (5.2)% | | | | | | (2.9)% | | |
Subscriptions and licenses
|
| | | | 314,615 | | | | | | 351,030 | | | | | | 36,415 | | | | | | 11.6% | | | | | | 13.0% | | |
Services
|
| | | | 32,529 | | | | | | 27,950 | | | | | | (4,579) | | | | | | (14.1)% | | | | | | (13.0)% | | |
Total revenues
|
| | | $ | 347,144 | | | | | $ | 378,980 | | | | | $ | 31,836 | | | | | | 9.2% | | | | | | 10.5% | | |
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||
| | |
Six Months Ended June 30,
|
| |
Amount
|
| |
%
|
| |
Constant
Currency % |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||||||||
Revenues by Geographic Area | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Americas
|
| | | $ | 167,440 | | | | | $ | 185,838 | | | | | $ | 18,398 | | | | | | 11.0% | | | | | | 11.4% | | |
EMEA
|
| | | | 115,811 | | | | | | 121,578 | | | | | | 5,767 | | | | | | 5.0% | | | | | | 7.3% | | |
APAC
|
| | | | 63,893 | | | | | | 71,564 | | | | | | 7,671 | | | | | | 12.0% | | | | | | 14.1% | | |
Total revenues by geographic area
|
| | | $ | 347,144 | | | | | $ | 378,980 | | | | | $ | 31,836 | | | | | | 9.2% | | | | | | 10.5% | | |
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||
| | |
Six Months Ended June 30,
|
| |
Amount
|
| |
%
|
| |
Constant
Currency % |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||||||||
Cost of subscriptions and licenses
|
| | | $ | 30,831 | | | | | $ | 43,128 | | | | | $ | 12,297 | | | | | | 39.9% | | | | | | 41.9% | | |
Cost of services
|
| | | | 38,367 | | | | | | 30,836 | | | | | | (7,531) | | | | | | (19.6)% | | | | | | (17.9)% | | |
Total cost of revenues
|
| | | $ | 69,198 | | | | | $ | 73,964 | | | | | $ | 4,766 | | | | | | 6.9% | | | | | | 8.7% | | |
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||
| | |
Six Months Ended June 30,
|
| |
Amount
|
| |
%
|
| |
Constant
Currency % |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||||||||
Research and development
|
| | | $ | 91,861 | | | | | $ | 89,353 | | | | | $ | (2,508) | | | | | | (2.7)% | | | | | | (1.3)% | | |
Selling and marketing
|
| | | | 75,168 | | | | | | 65,727 | | | | | | (9,441) | | | | | | (12.6)% | | | | | | (10.6)% | | |
General and administrative
|
| | | | 46,307 | | | | | | 52,269 | | | | | | 5,962 | | | | | | 12.9% | | | | | | 13.7% | | |
Amortization of purchased intangibles
|
| | | | 6,852 | | | | | | 7,115 | | | | | | 263 | | | | | | 3.8% | | | | | | 5.3% | | |
Total operating expenses
|
| | | $ | 220,188 | | | | | $ | 214,464 | | | | | $ | (5,724) | | | | | | (2.6)% | | | | | | (1.1)% | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Interest expense
|
| | | $ | (5,021) | | | | | $ | (2,846) | | |
Interest income
|
| | | | 547 | | | | | | 330 | | |
Total interest expense, net
|
| | | $ | (4,474) | | | | | $ | (2,516) | | |
|
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Bank credit facility
|
| | | $ | (4,600) | | | | | $ | (2,544) | | |
Amortization of deferred financing costs
|
| | | | (277) | | | | | | (277) | | |
Other, net
|
| | | | 403 | | | | | | 305 | | |
Total interest expense, net
|
| | | $ | (4,474) | | | | | $ | (2,516) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Foreign exchange loss
|
| | | $ | (1,588) | | | | | $ | (4,263) | | |
Other income, net
|
| | | | (159) | | | | | | (2,722) | | |
Total other income (expense), net
|
| | | $ | (1,747) | | | | | $ | (6,985) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 46,418 | | | | | $ | 68,745 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Adjusted EBITDA
|
| | | $ | 79,384 | | | | | $ | 115,506 | | |
Adjusted Net Income
|
| | | $ | 59,978 | | | | | $ | 89,203 | | |
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||||||||||||||||||||
| | |
Year Ended December 31,
|
| |
Amount
|
| |
%
|
| |
Impact
from Adoption of Topic 606 |
| |
Remaining
Difference |
| |
%
|
| |
Constant
Currency % |
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
As reported
Topic 605 |
| |
As reported
Topic 606 |
| ||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 557,421 | | | | | $ | 608,300 | | | | | $ | 50,879 | | | | | | 9.1% | | | | | $ | (5,625) | | | | | $ | 56,504 | | | | | | 10.1% | | | | | | 12.9% | | |
Perpetual licenses
|
| | | | 61,065 | | | | | | 59,693 | | | | | | (1,372) | | | | | | (2.2)% | | | | | | 7,174 | | | | | | (8,546) | | | | | | (14.0)% | | | | | | (11.1)% | | |
Subscriptions and licenses
|
| | | | 618,486 | | | | | | 667,993 | | | | | | 49,507 | | | | | | 8.0% | | | | | | 1,549 | | | | | | 47,958 | | | | | | 7.8% | | | | | | 10.5% | | |
Services
|
| | | | 73,224 | | | | | | 68,661 | | | | | | (4,563) | | | | | | (6.2)% | | | | | | 256 | | | | | | (4,819) | | | | | | (6.6)% | | | | | | (4.8)% | | |
Total revenues
|
| | | $ | 691,710 | | | | | $ | 736,654 | | | | | $ | 44,944 | | | | | | 6.5% | | | | | $ | 1,805 | | | | | $ | 43,139 | | | | | | 6.2% | | | | | | 8.9% | | |
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||||||||||||||||||||
| | |
Year Ended December 31,
|
| |
Amount
|
| |
%
|
| |
Impact
from Adoption of Topic 606 |
| |
Remaining
Difference |
| |
%
|
| |
Constant
Currency % |
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
As reported
Topic 605 |
| |
As reported
Topic 606 |
| ||||||||||||||||||||||||||||||||||||||||||
Revenues by Geographic Area | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Americas
|
| | | $ | 328,749 | | | | | $ | 356,331 | | | | | $ | 27,582 | | | | | | 8.4% | | | | | $ | (4,603) | | | | | $ | 32,185 | | | | | | 9.8% | | | | | | 10.8% | | |
EMEA
|
| | | | 231,486 | | | | | | 236,602 | | | | | | 5,116 | | | | | | 2.2% | | | | | | 1,348 | | | | | | 3,768 | | | | | | 1.6% | | | | | | 6.0% | | |
APAC
|
| | | | 131,475 | | | | | | 143,721 | | | | | | 12,246 | | | | | | 9.3% | | | | | | 5,060 | | | | | | 7,186 | | | | | | 5.5% | | | | | | 9.1% | | |
Total revenues by geographic area
|
| | | $ | 691,710 | | | | | $ | 736,654 | | | | | $ | 44,944 | | | | | | 6.5% | | | | | $ | 1,805 | | | | | $ | 43,139 | | | | | | 6.2% | | | | | | 8.9% | | |
|
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||||||||||||||||||||
| | |
Year Ended December 31,
|
| |
Amount
|
| |
%
|
| |
Impact
from Adoption of Topic 606 |
| |
Remaining
Difference |
| |
%
|
| |
Constant
Currency % |
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
As reported
Topic 605 |
| |
As reported
Topic 606 |
| ||||||||||||||||||||||||||||||||||||||||||
Cost of subscriptions and licenses
|
| | | $ | 55,113 | | | | | $ | 71,578 | | | | | $ | 16,465 | | | | | | 29.9% | | | | | $ | 139 | | | | | $ | 16,326 | | | | | | 29.6% | | | | | | 32.8% | | |
Cost of services
|
| | | | 76,211 | | | | | | 72,572 | | | | | | (3,639) | | | | | | (4.8)% | | | | | | — | | | | | | (3,639) | | | | | | (4.8)% | | | | | | (2.2)% | | |
Total cost of revenues
|
| | | $ | 131,324 | | | | | $ | 144,150 | | | | | $ | 12,826 | | | | | | 9.8% | | | | | $ | 139 | | | | | $ | 12,687 | | | | | | 9.7% | | | | | | 12.5% | | |
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||||||||||||||||||||
| | |
Year Ended December 31,
|
| |
Amount
|
| |
%
|
| |
Impact
from Adoption of Topic 606 |
| |
Remaining
Difference |
| |
%
|
| |
Constant
Currency % |
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
As reported
Topic 605 |
| |
As reported
Topic 606 |
| ||||||||||||||||||||||||||||||||||||||||||
Research and development
|
| | | $ | 175,032 | | | | | $ | 183,552 | | | | | $ | 8,520 | | | | | | 4.9% | | | | | $ | — | | | | | $ | 8,520 | | | | | | 4.9% | | | | | | 7.2% | | |
Selling and marketing
|
| | | | 160,635 | | | | | | 155,294 | | | | | | (5,341) | | | | | | (3.3)% | | | | | | 20 | | | | | | (5,361) | | | | | | (3.3)% | | | | | | (1.0)% | | |
General and administrative
|
| | | | 89,328 | | | | | | 97,580 | | | | | | 8,252 | | | | | | 9.2% | | | | | | — | | | | | | 8,252 | | | | | | 9.2% | | | | | | 10.6% | | |
Amortization of purchased intangibles
|
| | | | 14,000 | | | | | | 14,213 | | | | | | 213 | | | | | | 1.5% | | | | | | — | | | | | | 213 | | | | | | 1.5% | | | | | | 4.4% | | |
Total operating expenses
|
| | | $ | 438,995 | | | | | $ | 450,639 | | | | | $ | 11,644 | | | | | | 2.7% | | | | | $ | 20 | | | | | $ | 11,624 | | | | | | 2.6% | | | | | | 4.8% | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Interest expense
|
| | | $ | (9,607) | | | | | $ | (9,731) | | |
Interest income
|
| | | | 842 | | | | | | 1,532 | | |
Total interest expense, net
|
| | | $ | (8,765) | | | | | $ | (8,199) | | |
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Bank credit facility
|
| | | $ | (8,800) | | | | | $ | (8,971) | | |
Amortization of deferred financing costs
|
| | | | (552) | | | | | | (553) | | |
Other, net
|
| | | | 587 | | | | | | 1,325 | | |
Total interest expense, net
|
| | | $ | (8,765) | | | | | $ | (8,199) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Foreign exchange loss
|
| | | $ | (418) | | | | | $ | (5,591) | | |
Other income, net
|
| | | | 654 | | | | | | 34 | | |
Total other income (expense), net
|
| | | $ | 236 | | | | | $ | (5,557) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | |
Topic 605
|
| |
Topic 605
|
| |
Topic 606
|
| |||||||||
Net income
|
| | | $ | 142,112 | | | | | $ | 103,426 | | | | | $ | 103,096 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | |
Topic 605
|
| |
Topic 605
|
| |
Topic 606
|
| |||||||||
Adjusted EBITDA
|
| | | $ | 171,768 | | | | | $ | 186,598 | | | | | $ | 188,129 | | |
Adjusted Net Income
|
| | | $ | 132,246 | | | | | $ | 135,471 | | | | | $ | 135,049 | | |
| | |
Q1 2018
|
| |
Q2 2018
|
| |
Q3 2018
|
| |
Q4 2018
|
| |
Q1 2019
|
| |
Q2 2019
|
| |
Q3 2019
|
| |
Q4 2019
|
| |
Q1 2020
|
| |
Q2 2020
|
| ||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 137,807 | | | | | $ | 139,013 | | | | | $ | 137,881 | | | | | $ | 142,720 | | | | | $ | 152,309 | | | | | $ | 137,838 | | | | | $ | 155,191 | | | | | $ | 162,962 | | | | | $ | 170,182 | | | | | $ | 157,655 | | |
Perpetual licenses
|
| | | | 14,860 | | | | | | 15,846 | | | | | | 15,443 | | | | | | 14,916 | | | | | | 9,409 | | | | | | 15,059 | | | | | | 13,787 | | | | | | 21,438 | | | | | | 10,814 | | | | | | 12,379 | | |
Subscriptions and licenses
|
| | | | 152,667 | | | | | | 154,859 | | | | | | 153,324 | | | | | | 157,636 | | | | | | 161,718 | | | | | | 152,897 | | | | | | 168,978 | | | | | | 184,400 | | | | | | 180,996 | | | | | | 170,034 | | |
Services
|
| | | | 16,750 | | | | | | 19,200 | | | | | | 18,160 | | | | | | 19,114 | | | | | | 15,821 | | | | | | 16,708 | | | | | | 17,610 | | | | | | 18,522 | | | | | | 13,694 | | | | | | 14,256 | | |
Total revenues
|
| | | | 169,417 | | | | | | 174,059 | | | | | | 171,484 | | | | | | 176,750 | | | | | | 177,539 | | | | | | 169,605 | | | | | | 186,588 | | | | | | 202,922 | | | | | | 194,690 | | | | | | 184,290 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 12,892 | | | | | | 12,454 | | | | | | 15,450 | | | | | | 14,317 | | | | | | 14,342 | | | | | | 16,489 | | | | | | 17,370 | | | | | | 23,377 | | | | | | 21,327 | | | | | | 21,801 | | |
Cost of services
|
| | | | 17,267 | | | | | | 22,432 | | | | | | 17,768 | | | | | | 18,744 | | | | | | 18,225 | | | | | | 20,142 | | | | | | 17,681 | | | | | | 16,524 | | | | | | 15,932 | | | | | | 14,904 | | |
Total cost of revenues
|
| | | | 30,159 | | | | | | 34,886 | | | | | | 33,218 | | | | | | 33,061 | | | | | | 32,567 | | | | | | 36,631 | | | | | | 35,051 | | | | | | 39,901 | | | | | | 37,259 | | | | | | 36,705 | | |
Gross profit
|
| | | | 139,258 | | | | | | 139,173 | | | | | | 138,266 | | | | | | 143,689 | | | | | | 144,972 | | | | | | 132,974 | | | | | | 151,537 | | | | | | 163,021 | | | | | | 157,431 | | | | | | 147,585 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 40,983 | | | | | | 43,822 | | | | | | 42,793 | | | | | | 47,434 | | | | | | 44,477 | | | | | | 47,384 | | | | | | 44,756 | | | | | | 46,935 | | | | | | 45,135 | | | | | | 44,218 | | |
Selling and marketing
|
| | | | 35,886 | | | | | | 39,047 | | | | | | 38,235 | | | | | | 47,467 | | | | | | 35,982 | | | | | | 39,186 | | | | | | 36,721 | | | | | | 43,405 | | | | | | 36,095 | | | | | | 29,632 | | |
General and administrative
|
| | | | 20,906 | | | | | | 23,414 | | | | | | 22,171 | | | | | | 22,837 | | | | | | 22,804 | | | | | | 23,503 | | | | | | 25,108 | | | | | | 26,165 | | | | | | 26,804 | | | | | | 25,465 | | |
Amortization of purchased intangibles
|
| | | | 2,341 | | | | | | 3,662 | | | | | | 3,958 | | | | | | 4,039 | | | | | | 3,420 | | | | | | 3,432 | | | | | | 3,550 | | | | | | 3,811 | | | | | | 3,436 | | | | | | 3,679 | | |
Total operating expenses
|
| | | | 100,116 | | | | | | 109,945 | | | | | | 107,157 | | | | | | 121,777 | | | | | | 106,682 | | | | | | 113,506 | | | | | | 110,135 | | | | | | 120,316 | | | | | | 111,470 | | | | | | 102,994 | | |
Income from operations
|
| | | | 39,142 | | | | | | 29,228 | | | | | | 31,109 | | | | | | 21,912 | | | | | | 38,290 | | | | | | 19,468 | | | | | | 41,402 | | | | | | 42,705 | | | | | | 45,961 | | | | | | 44,591 | | |
Interest expense, net
|
| | | | (1,839) | | | | | | (2,248) | | | | | | (2,276) | | | | | | (2,402) | | | | | | (2,282) | | | | | | (2,192) | | | | | | (2,029) | | | | | | (1,696) | | | | | | (1,388) | | | | | | (1,128) | | |
Other income (expense), net
|
| | | | (1,244) | | | | | | (245) | | | | | | (477) | | | | | | 2,202 | | | | | | (5,253) | | | | | | 3,506 | | | | | | (12,306) | | | | | | 8,496 | | | | | | (7,390) | | | | | | 405 | | |
Income before income taxes
|
| | | | 36,059 | | | | | | 26,735 | | | | | | 28,356 | | | | | | 21,712 | | | | | | 30,755 | | | | | | 20,782 | | | | | | 27,067 | | | | | | 49,505 | | | | | | 37,183 | | | | | | 43,868 | | |
Provision for income taxes
|
| | | | 4,780 | | | | | | 1,543 | | | | | | 5,052 | | | | | | (40,625) | | | | | | 4,318 | | | | | | 801 | | | | | | 6,640 | | | | | | 11,979 | | | | | | 7,176 | | | | | | 4,264 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,275 | | | | | | 338 | | | | | | 528 | | |
Net income
|
| | | $ | 31,279 | | | | | $ | 25,192 | | | | | $ | 23,304 | | | | | $ | 62,337 | | | | | $ | 26,437 | | | | | $ | 19,981 | | | | | $ | 20,427 | | | | | $ | 36,251 | | | | | $ | 29,669 | | | | | $ | 39,076 | | |
|
| | |
Q1 2018
|
| |
Q2 2018
|
| |
Q3 2018
|
| |
Q4 2018
|
| |
Q1 2019
|
| |
Q2 2019
|
| |
Q3 2019
|
| |
Q4 2019
|
| ||||||||||||||||||||||||
Revenues (Topic 605):(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 137,807 | | | | | $ | 139,013 | | | | | $ | 137,881 | | | | | $ | 142,720 | | | | | $ | 146,372 | | | | | $ | 149,360 | | | | | $ | 154,225 | | | | | $ | 163,968 | | |
Perpetual licenses
|
| | | | 14,860 | | | | | | 15,846 | | | | | | 15,443 | | | | | | 14,916 | | | | | | 12,954 | | | | | | 12,857 | | | | | | 13,088 | | | | | | 13,620 | | |
Subscriptions and licenses
|
| | | | 152,667 | | | | | | 154,859 | | | | | | 153,324 | | | | | | 157,636 | | | | | | 159,326 | | | | | | 162,217 | | | | | | 167,313 | | | | | | 177,588 | | |
Services
|
| | | | 16,750 | | | | | | 19,200 | | | | | | 18,160 | | | | | | 19,114 | | | | | | 15,851 | | | | | | 16,963 | | | | | | 16,430 | | | | | | 19,161 | | |
Total revenues
|
| | | $ | 169,417 | | | | | $ | 174,059 | | | | | $ | 171,484 | | | | | $ | 176,750 | | | | | $ | 175,177 | | | | | $ | 179,180 | | | | | $ | 183,743 | | | | | $ | 196,749 | | |
Revenues (Topic 606):(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 141,902 | | | | | $ | 133,141 | | | | | $ | 138,194 | | | | | $ | 147,248 | | | | | $ | 152,309 | | | | | $ | 137,838 | | | | | $ | 155,191 | | | | | $ | 162,962 | | |
Perpetual licenses
|
| | | | 12,639 | | | | | | 14,116 | | | | | | 11,682 | | | | | | 18,916 | | | | | | 9,409 | | | | | | 15,059 | | | | | | 13,787 | | | | | | 21,438 | | |
Subscriptions and licenses
|
| | | | 154,541 | | | | | | 147,257 | | | | | | 149,876 | | | | | | 166,164 | | | | | | 161,718 | | | | | | 152,897 | | | | | | 168,978 | | | | | | 184,400 | | |
Services
|
| | | | 16,750 | | | | | | 19,200 | | | | | | 18,160 | | | | | | 19,114 | | | | | | 15,821 | | | | | | 16,708 | | | | | | 17,610 | | | | | | 18,522 | | |
Total revenues
|
| | | $ | 171,291 | | | | | $ | 166,457 | | | | | $ | 168,036 | | | | | $ | 185,278 | | | | | $ | 177,539 | | | | | $ | 169,605 | | | | | $ | 186,588 | | | | | $ | 202,922 | | |
| | |
Three Months Ended March 31, 2018
|
| |||||||||||||||
| | |
As reported
Topic 605 |
| |
Adjustments
|
| |
Topic 606
|
| |||||||||
Subscriptions
|
| | | $ | 137,807 | | | | | $ | 4,095 | | | | | $ | 141,902 | | |
Perpetual licenses
|
| | | | 14,860 | | | | | | (2,221) | | | | | | 12,639 | | |
| | |
Three Months Ended June 30, 2018
|
| |||||||||||||||
| | |
As reported
Topic 605 |
| |
Adjustments
|
| |
Topic 606
|
| |||||||||
Subscriptions
|
| | | $ | 139,013 | | | | | $ | (5,872) | | | | | $ | 133,141 | | |
Perpetual licenses
|
| | | | 15,846 | | | | | | (1,730) | | | | | | 14,116 | | |
| | |
Three Months Ended September 30, 2018
|
| |||||||||||||||
| | |
As reported
Topic 605 |
| |
Adjustments
|
| |
Topic 606
|
| |||||||||
Subscriptions
|
| | | $ | 137,881 | | | | | $ | 313 | | | | | $ | 138,194 | | |
Perpetual licenses
|
| | | | 15,443 | | | | | | (3,761) | | | | | | 11,682 | | |
| | |
Three Months Ended December 31, 2018
|
| |||||||||||||||
| | |
As reported
Topic 605 |
| |
Adjustments
|
| |
Topic 606
|
| |||||||||
Subscriptions
|
| | | $ | 142,720 | | | | | $ | 4,528 | | | | | $ | 147,248 | | |
Perpetual licenses
|
| | | | 14,916 | | | | | | 4,000 | | | | | | 18,916 | | |
| | |
December 31,
|
| |
June 30,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | |
Held domestically
|
| | | $ | 3,788 | | | | | $ | 2,291 | | | | | $ | 34,653 | | |
Held by foreign subsidiaries
|
| | | | 77,395 | | | | | | 118,810 | | | | | | 90,863 | | |
Total cash and cash equivalents
|
| | | $ | 81,183 | | | | | $ | 121,101 | | | | | $ | 125,516 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net Cash Provided By (Used In): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 82,758 | | | | | $ | 136,182 | | |
Investing activities
|
| | | $ | (18,157) | | | | | $ | (78,979) | | |
Financing activities
|
| | | $ | (42,004) | | | | | $ | (52,556) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Net Cash Provided By (Used In): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 161,465 | | | | | $ | 170,773 | | |
Investing activities
|
| | | | (154,757) | | | | | | (53,693) | | |
Financing activities
|
| | | | (58,799) | | | | | | (77,048) | | |
| | |
Payments Due By Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Within
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
After
5 Years |
| |||||||||||||||
Long-term debt(1)
|
| | | $ | 233,750 | | | | | $ | — | | | | | $ | 233,750 | | | | | $ | — | | | | | $ | — | | |
Interest on long-term debt(1)
|
| | | | 24,066 | | | | | | 8,111 | | | | | | 15,955 | | | | | | — | | | | | | — | | |
Operating lease obligations(2)
|
| | | | 52,016 | | | | | | 15,886 | | | | | | 23,571 | | | | | | 9,788 | | | | | | 2,771 | | |
Deferred compensation obligations(3)
|
| | | | 2,544 | | | | | | 153 | | | | | | 358 | | | | | | 438 | | | | | | 1,595 | | |
Contingent obligations(4)
|
| | | | 6,599 | | | | | | 5,100 | | | | | | 1,499 | | | | | | — | | | | | | — | | |
Non-contingent obligations(5)
|
| | | | 900 | | | | | | 900 | | | | | | — | | | | | | — | | | | | | — | | |
Total contractual obligations
|
| | | $ | 319,875 | | | | | $ | 30,150 | | | | | $ | 275,133 | | | | | $ | 10,226 | | | | | $ | 4,366 | | |
Grant Date
|
| |
Number of Shares
Underlying Options |
| |
Exercise Price
|
| |
Fair Value per Share of
Common Stock |
| |||||||||
March 2018
|
| | | | 20,000 | | | | | $ | 6.805 | | | | | $ | 6.805 | | |
May 2018
|
| | | | 5,096,000 | | | | | | 6.805 | | | | | | 6.805 | | |
September 2018
|
| | | | 10,000 | | | | | | 8.670 | | | | | | 8.670 | | |
March 2019
|
| | | | 4,816,000 | | | | | | 7.240 | | | | | | 7.240 | | |
May 2019
|
| | | | 10,000 | | | | | | 7.240 | | | | | | 7.240 | | |
March 2020
|
| | | | 10,000 | | | | | | 10.840 | | | | | | 10.840 | | |
Sector
|
| |
Roads
|
| |
Electricity
|
| |
Rail
|
| |
Telecoms
|
| |
Water
|
| |
Airports
|
| |
Ports
|
| |||||||||||||||||||||
2016-2040 Spending as Approximate Proportion
of Global GDP |
| | | | 1.0% | | | | | | 1.0% | | | | | | 0.4% | | | | | | 0.3% | | | | | | 0.2% | | | | | | 0.1% | | | | | | 0.1% | | |
Period
|
| |
Project Lifecycle Software
|
| |
Asset Lifecycle Software
|
|
1985 – 1995 | | | 2D Drafting (“Computer Aided Design,” or “CAD”): Workstations and then personal computers make possible interactive graphical applications to automate the creation of previously manually drafted 2D engineering drawings. | | | 2D Mapping: Workstations and personal computers make possible interactive graphical applications to automate the creation of maps. | |
1996 – 2005 | | | Collaboration: Networked personal computers and servers provide platforms for file-sharing and referencing. Common Data Environments (“CDEs”) are introduced. | | | Geographic Information Systems (“GIS”): Networked personal computers and servers enable querying and visualization of geographic data. | |
2006 – 2015 | | | 3D BIM: Increased personal computing power enables the development of 3D applications for design of specific asset types including buildings, process plants, roads, water networks, and buildings. CDEs and the internet lead to global work-sharing and collaborative BIM. | | |
Geospatial: Increased computing address space enables geo-coordinated engineering models. GPS technology enables alignment of digital components and real-world coordinates.
Asset Performance Management (“APM”): solutions are introduced for reliability-centered maintenance and risk-based inspection.
|
|
2015 – 2018 | | | Reality Modeling: Advances in digital imagery, unmanned aerial vehicles (“UAVs,” or “drones”), and specialized software enable the automated capture of as-operated conditions of an asset or site in an engineering-ready, geo-coordinated 3D model. Cloud ubiquity enables Common Data Environments to evolve into Connected Data Environments. | | | APM evolves into Asset Performance Modeling, with engineering models recalibrated to reproduce and understand observed behaviors, and apply algorithms and analytics to derive insights and drive decisions. | |
2019 – Present | | | 4D Digital Twins: Digital twins make possible the simulation of the behavior and the visualization of the changes of a project or infrastructure asset over time. Digital twins are continually updated in a cloud database and remain current and “evergreen,” over the full project and asset lifecycle, through continuous surveying of the physical context and embedded links to inputs from connected IoT sensors in the operating asset. With digital twins, users are empowered to better understand the impact of changes over time for projects and assets to improve project, construction, and operational efficiencies, predictability, and overall outcomes. | |
Name
|
| |
Age
|
| |
Position
|
|
Gregory S. Bentley | | |
65
|
| | Chairman, Chief Executive Officer and President | |
Keith A. Bentley | | |
62
|
| | Chief Technology Officer and Director | |
Barry J. Bentley, Ph.D.(1) | | |
64
|
| | Director | |
Raymond B. Bentley | | |
60
|
| | Executive Vice President and Director | |
Kirk B. Griswold(1) | | |
58
|
| | Director | |
Brian F. Hughes(1) | | |
61
|
| | Director | |
Janet B. Haugen(2) | | |
61
|
| | Director Nominee | |
David J. Hollister | | |
55
|
| |
Chief Financial Officer and Chief Operations Advancement Officer
|
|
David R. Shaman | | |
54
|
| | Chief Legal Officer and Secretary | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($) |
| |
Non-equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||
Gregory S. Bentley
|
| | | | 2019 | | | | | | 200,000 | | | | | | — | | | | | | 12,130,273 | | | | | | 23,842 | | | | | | 12,354,115 | | |
Chairman, Chief Executive Officer and President
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Keith A. Bentley
|
| | | | 2019 | | | | | | 200,000 | | | | | | — | | | | | | 7,077,226 | | | | | | 21,972 | | | | | | 7,299,198 | | |
Chief Technology Officer and Director
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David J. Hollister
|
| | | | 2019 | | | | | | 200,000 | | | | | | 1,000(2) | | | | | | 4,045,398 | | | | | | 46,180 | | | | | | 4,292,578 | | |
Chief Financial Officer and Chief Operations Advancement Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Outstanding
Phantom Shares |
| |||
Gregory S. Bentley
|
| | | | 3,240,932 | | |
Keith A. Bentley
|
| | | | 2,917,970 | | |
David J. Hollister
|
| | | | 3,542,184 | | |
| | | | | | | | |
Option Awards
|
| |||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Gregory S. Bentley
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Keith A. Bentley
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David J. Hollister
|
| | | | 05/27/2015 | | | | | | 100,606(1) | | | | | | — | | | | | $ | 3.495 | | | | | | 05/26/2020 | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($)(3) |
| |
Total
($) |
| ||||||||||||
Kirk Griswold
|
| | | | 15,000(1) | | | | | | 53,358 | | | | | | 16,500 | | | | | | 84,858 | | |
Name
|
| |
Outstanding
at Fiscal Year End(1) |
| |||
Kirk Griswold
|
| | | | 60,000 | | |
| | |
Common stock
beneficially owned before the offering |
| |
% of total
voting power before the offering(1) |
| |
Number
of shares offered |
| |
Common stock
beneficially owned after the offering |
| |
% of total
voting power after the offering(1) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||
Executive Officers, Directors and Director
Nominee: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Keith A. Bentley(2)(9)
|
| | | | 3,340,793 | | | | | | 28.8% | | | | | | 15,779,747 | | | | | | 6.4% | | | | | | 19.3% | | | | | | — | | | | | | 3,340,793 | | | | | | 28.8% | | | | | | 15,779,747 | | | | | | 6.3% | | | | | | 19.2% | | |
Barry J. Bentley(3)(9)
|
| | | | 3,340,793 | | | | | | 28.8% | | | | | | 13,575,643 | | | | | | 5.5% | | | | | | 18.9% | | | | | | — | | | | | | 3,340,793 | | | | | | 28.8% | | | | | | 13,575,643 | | | | | | 5.4% | | | | | | 18.8% | | |
Gregory S. Bentley(4)(9)
|
| | | | 1,926,509 | | | | | | 16.6% | | | | | | 6,480,738 | | | | | | 2.6% | | | | | | 10.7% | | | | | | — | | | | | | 1,926,509 | | | | | | 16.6% | | | | | | 6,480,738 | | | | | | 2.6% | | | | | | 10.6% | | |
Raymond B. Bentley(5)(9)
|
| | | | 1,655,397 | | | | | | 14.3% | | | | | | 18,811,889 | | | | | | 7.6% | | | | | | 11.4% | | | | | | — | | | | | | 1,655,397 | | | | | | 14.3% | | | | | | 18,811,889 | | | | | | 7.5% | | | | | | 11.4% | | |
Kirk B. Griswold(6)
|
| | | | — | | | | | | — | | | | | | 477,849 | | | | | | * | | | | | | * | | | | | | 21,225 | | | | | | — | | | | | | — | | | | | | 456,624 | | | | | | * | | | | | | * | | |
Brian F. Hughes
|
| | | | — | | | | | | — | | | | | | 11,531 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,531 | | | | | | * | | | | | | * | | |
Janet B. Haugen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David J. Hollister(7)
|
| | | | — | | | | | | — | | | | | | 1,491,112 | | | | | | * | | | | | | * | | | | | | 382,048 | | | | | | — | | | | | | — | | | | | | 1,109,064 | | | | | | * | | | | | | * | | |
All executive officers, directors and director nominee as a group (9 persons)(8)
|
| | | | 10,263,492 | | | | | | 88.5% | | | | | | 57,267,763 | | | | | | 23.1% | | | | | | 60.7% | | | | | | 403,273 | | | | | | 10,263,492 | | | | | | 88.5% | | | | | | 56,864,490 | | | | | | 22.9% | | | | | | 60.5% | | |
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Richard P. Bentley(9)
|
| | | | 1,000,000 | | | | | | 8.6% | | | | | | 3,000,000 | | | | | | 1.2% | | | | | | 5.5% | | | | | | 848,996 | | | | | | 1,000,000 | | | | | | 8.6% | | | | | | 2,151,004 | | | | | | * | | | | | | 5.3% | | |
Siemens International Holding B.V.(10)
|
| | | | — | | | | | | — | | | | | | 35,569,645 | | | | | | 14.4% | | | | | | 6.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,569,645 | | | | | | 14.2% | | | | | | 6.1% | | |
Selling Stockholders or Groups of Selling
Stockholders(11): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders selling in excess of 100,000 shares of Class B common stock:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jean-Baptiste Monnier(12)(15)
|
| | | | 22,500 | | | | | | * | | | | | | 1,874,097 | | | | | | * | | | | | | * | | | | | | 1,521,115 | | | | | | 22,500 | | | | | | * | | | | | | 352,982 | | | | | | * | | | | | | * | | |
Alton B. Cleveland, Jr.(13)
|
| | | | — | | | | | | — | | | | | | 756,138 | | | | | | * | | | | | | * | | | | | | 628,257 | | | | | | — | | | | | | — | | | | | | 127,881 | | | | | | * | | | | | | * | | |
The Sabina B. Singh M17 Trust
|
| | | | — | | | | | | — | | | | | | 552,958 | | | | | | * | | | | | | * | | | | | | 469,459 | | | | | | — | | | | | | — | | | | | | 83,499 | | | | | | * | | | | | | * | | |
The Sabina B. Singh 2020 GRAT
|
| | | | — | | | | | | — | | | | | | 380,000 | | | | | | * | | | | | | * | | | | | | 322,618 | | | | | | — | | | | | | — | | | | | | 57,382 | | | | | | * | | | | | | * | | |
The Singh 2019 Grantor Retained Annuity Trust
|
| | | | — | | | | | | — | | | | | | 656,720 | | | | | | * | | | | | | * | | | | | | 283,629 | | | | | | — | | | | | | — | | | | | | 373,091 | | | | | | * | | | | | | * | | |
Fidelity Investments Charitable Gift Fund
|
| | | | — | | | | | | — | | | | | | 292,340 | | | | | | * | | | | | | * | | | | | | 248,195 | | | | | | — | | | | | | — | | | | | | 44,145 | | | | | | * | | | | | | * | | |
Robert W. Mitchell Jr. Profit Sharing Plan
|
| | | | — | | | | | | — | | | | | | 238,372 | | | | | | * | | | | | | * | | | | | | 202,377 | | | | | | — | | | | | | — | | | | | | 35,995 | | | | | | * | | | | | | * | | |
Malcolm S. Walter(14)
|
| | | | — | | | | | | — | | | | | | 461,226 | | | | | | * | | | | | | * | | | | | | 232,687 | | | | | | — | | | | | | — | | | | | | 228,539 | | | | | | * | | | | | | * | | |
Stylianos Camateros
|
| | | | — | | | | | | — | | | | | | 253,794 | | | | | | * | | | | | | * | | | | | | 215,470 | | | | | | — | | | | | | — | | | | | | 38,324 | | | | | | * | | | | | | * | | |
Suzan E. Willcox(15)
|
| | | | 145,241 | | | | | | 1.3% | | | | | | 2,182,030 | | | | | | * | | | | | | 1.1% | | | | | | 192,912 | | | | | | 145,241 | | | | | | 1.3% | | | | | | 1,989,118 | | | | | | * | | | | | | 1.1% | | |
George J. Dulchinos(15)(16)
|
| | | | 25,000 | | | | | | * | | | | | | 355,364 | | | | | | * | | | | | | * | | | | | | 169,799 | | | | | | 25,000 | | | | | | * | | | | | | 185,565 | | | | | | * | | | | | | * | | |
William R. Whitesell(17)
|
| | | | — | | | | | | — | | | | | | 266,261 | | | | | | * | | | | | | * | | | | | | 166,770 | | | | | | — | | | | | | — | | | | | | 99,491 | | | | | | * | | | | | | * | | |
Alan P. Kiraly(18)
|
| | | | — | | | | | | — | | | | | | 192,016 | | | | | | * | | | | | | * | | | | | | 161,035 | | | | | | — | | | | | | — | | | | | | 30,981 | | | | | | * | | | | | | * | | |
John Riddle(19)
|
| | | | — | | | | | | — | | | | | | 196,678 | | | | | | * | | | | | | * | | | | | | 119,668 | | | | | | — | | | | | | — | | | | | | 77,010 | | | | | | * | | | | | | * | | |
The Bachow Family Trust dated
11/16/2012 |
| | | | — | | | | | | — | | | | | | 350,025 | | | | | | * | | | | | | * | | | | | | 106,124 | | | | | | — | | | | | | — | | | | | | 243,901 | | | | | | * | | | | | | * | | |
Stockholders selling fewer than 100,000
shares of Class B common stock, each of whom hold less than 0.3% of our Class B common stock: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. colleagues (198
stockholders)(11)(15)(20) |
| | | | 85,024 | | | | | | * | | | | | | 11,984,202 | | | | | | 4.8% | | | | | | 2.5% | | | | | | 2,382,874 | | | | | | 85,024 | | | | | | * | | | | | | 9,601,328 | | | | | | 3.3% | | | | | | 2.1% | | |
Non-U.S. colleagues (194 stockholders)(11)(15)(21)
|
| | | | 30,500 | | | | | | * | | | | | | 3,127,019 | | | | | | 1.3% | | | | | | * | | | | | | 1,130,386 | | | | | | 30,500 | | | | | | * | | | | | | 1,996,633 | | | | | | * | | | | | | * | | |
U.S. non-colleague selling stockholders (53 stockholders)(11)(22)
|
| | | | — | | | | | | — | | | | | | 3,986,257 | | | | | | 1.6% | | | | | | * | | | | | | 737,270 | | | | | | — | | | | | | — | | | | | | 3,248,987 | | | | | | 1.2% | | | | | | * | | |
Non-U.S. non-colleague selling stockholders (22 stockholders)
|
| | | | — | | | | | | — | | | | | | 1,652,651 | | | | | | * | | | | | | * | | | | | | 207,086 | | | | | | — | | | | | | — | | | | | | 1,445,565 | | | | | | * | | | | | | * | | |
Underwriters
|
| |
Number
of Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 4,669,683 | | |
BofA Securities, Inc.
|
| | | | 3,424,434 | | |
RBC Capital Markets, LLC
|
| | | | 948,529 | | |
Robert W. Baird & Co. Incorporated
|
| | | | 569,118 | | |
KeyBanc Capital Markets Inc.
|
| | | | 569,118 | | |
Mizuho Securities USA LLC
|
| | | | 569,118 | | |
Total
|
| | | | 10,750,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per share
|
| | | $ | 1.54 | | | | | $ | 1.54 | | |
Total
|
| | | $ | 16,555,000 | | | | | $ | 19,035,926 | | |
Audited Financial Statements:
|
| |
Page No.
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
Unaudited Interim Financial Statements:
|
| |
Page No.
|
| |||
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-49 | | | |
| | | | F-50 | | | |
| | | | F-51 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 81,183 | | | | | $ | 121,101 | | |
Accounts receivable, net of allowances of $7,611 and $7,274, respectively
|
| | | | 184,565 | | | | | | 204,501 | | |
Prepaid income taxes
|
| | | | 5,085 | | | | | | 4,543 | | |
Prepaid and other current assets
|
| | | | 12,390 | | | | | | 23,413 | | |
Total current assets
|
| | | | 283,223 | | | | | | 353,558 | | |
Property and equipment, net
|
| | | | 29,393 | | | | | | 29,632 | | |
Intangible assets, net
|
| | | | 54,001 | | | | | | 46,313 | | |
Goodwill
|
| | | | 446,318 | | | | | | 480,065 | | |
Investment in joint venture
|
| | | | — | | | | | | 1,725 | | |
Deferred income taxes
|
| | | | 81,066 | | | | | | 51,068 | | |
Other assets
|
| | | | 29,595 | | | | | | 32,238 | | |
Total assets
|
| | | $ | 923,596 | | | | | $ | 994,599 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,567 | | | | | $ | 17,669 | | |
Accruals and other current liabilities
|
| | | | 136,699 | | | | | | 167,517 | | |
Deferred revenues
|
| | | | 287,682 | | | | | | 204,991 | | |
Income taxes payable
|
| | | | 2,794 | | | | | | 2,236 | | |
Total current liabilities
|
| | | | 435,742 | | | | | | 392,413 | | |
Long-term debt
|
| | | | 258,750 | | | | | | 233,750 | | |
Deferred revenues
|
| | | | 49,769 | | | | | | 8,154 | | |
Deferred income taxes
|
| | | | 10,470 | | | | | | 8,260 | | |
Income taxes payable
|
| | | | 12,904 | | | | | | 8,140 | | |
Other liabilities
|
| | | | 8,530 | | | | | | 9,263 | | |
Total liabilities
|
| | | | 776,165 | | | | | | 659,980 | | |
Commitments and contingencies (Note 17) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Class A Common Stock, $0.01 par value, authorized 320,000,000 shares; issued
11,601,757 shares as of December 31, 2018 and 2019 and Class B Common Stock, $0.01 par value, authorized 600,000,000 shares; issued 238,681,756 and 243,241,192 shares as of December 31, 2018 and 2019, respectively |
| | | | 2,502 | | | | | | 2,548 | | |
Additional paid-in capital
|
| | | | 392,896 | | | | | | 408,667 | | |
Accumulated other comprehensive loss
|
| | | | (29,414) | | | | | | (23,927) | | |
Accumulated deficit
|
| | | | (218,553) | | | | | | (52,669) | | |
Total stockholders’ equity
|
| | | | 147,431 | | | | | | 334,619 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 923,596 | | | | | $ | 994,599 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 557,421 | | | | | $ | 608,300 | | |
Perpetual licenses
|
| | | | 61,065 | | | | | | 59,693 | | |
Subscriptions and licenses
|
| | | | 618,486 | | | | | | 667,993 | | |
Services
|
| | | | 73,224 | | | | | | 68,661 | | |
Total revenues
|
| | | | 691,710 | | | | | | 736,654 | | |
Cost of revenues: | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 55,113 | | | | | | 71,578 | | |
Cost of services
|
| | | | 76,211 | | | | | | 72,572 | | |
Total cost of revenues
|
| | | | 131,324 | | | | | | 144,150 | | |
Gross profit
|
| | | | 560,386 | | | | | | 592,504 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 175,032 | | | | | | 183,552 | | |
Selling and marketing
|
| | | | 160,635 | | | | | | 155,294 | | |
General and administrative
|
| | | | 89,328 | | | | | | 97,580 | | |
Amortization of purchased intangibles
|
| | | | 14,000 | | | | | | 14,213 | | |
Total operating expenses
|
| | | | 438,995 | | | | | | 450,639 | | |
Income from operations
|
| | | | 121,391 | | | | | | 141,865 | | |
Interest expense, net
|
| | | | (8,765) | | | | | | (8,199) | | |
Other income (expense), net
|
| | | | 236 | | | | | | (5,557) | | |
Income before income taxes
|
| | | | 112,862 | | | | | | 128,109 | | |
Provision for income taxes
|
| | | | (29,250) | | | | | | 23,738 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | 1,275 | | |
Net income
|
| | | | 142,112 | | | | | | 103,096 | | |
Less: Net income attributable to participating securities
|
| | | | (4) | | | | | | (8) | | |
Net income attributable to Class A and Class B common stockholders
|
| | | $ | 142,108 | | | | | $ | 103,088 | | |
Per share information: | | | | | | | | | | | | | |
Net income per share, basic
|
| | | $ | 0.50 | | | | | $ | 0.36 | | |
Net income per share, diluted
|
| | | $ | 0.49 | | | | | $ | 0.35 | | |
Weighted average shares outstanding, basic
|
| | | | 285,805,096 | | | | | | 284,625,642 | | |
Weighted average shares outstanding, diluted
|
| | | | 292,624,496 | | | | | | 293,796,707 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 142,112 | | | | | $ | 103,096 | | |
Other comprehensive income (loss), net of taxes: | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (11,020) | | | | | | 5,959 | | |
Actuarial gain (loss) on retirement plan, net of tax effect of ($62) and $203
|
| | | | 146 | | | | | | (472) | | |
Total other comprehensive income (loss), net of taxes
|
| | | | (10,874) | | | | | | 5,487 | | |
Comprehensive income
|
| | | $ | 131,238 | | | | | $ | 108,583 | | |
| | |
Stockholders’ Equity
|
| |||||||||||||||||||||||||||||||||
| | |
Class A and Class B
Common Stock |
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive loss |
| |
Accumulated
deficit |
| |
Total
stockholders’ equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Par
value |
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2017
|
| | | | 247,465,176 | | | | | $ | 2,474 | | | | | $ | 377,809 | | | | | $ | (18,540) | | | | | $ | (309,576) | | | | | $ | 52,167 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 142,112 | | | | | | 142,112 | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,874) | | | | | | — | | | | | | (10,874) | | |
Dividends declared
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,005) | | | | | | (20,005) | | |
Profit sharing plan shares, net
|
| | | | (465,979) | | | | | | (5) | | | | | | — | | | | | | — | | | | | | (3,382) | | | | | | (3,387) | | |
Shares issued in connection with deferred compensation plan
|
| | | | 2,332,585 | | | | | | 23 | | | | | | — | | | | | | — | | | | | | (6,884) | | | | | | (6,861) | | |
Deferred compensation plan voluntary contributions and vesting of awards
|
| | | | — | | | | | | — | | | | | | 4,504 | | | | | | — | | | | | | — | | | | | | 4,504 | | |
Payment of shareholder Put and Call
rights |
| | | | (1,131,928) | | | | | | (11) | | | | | | — | | | | | | — | | | | | | (8,560) | | | | | | (8,571) | | |
Common Stock Purchase Agreement, net
|
| | | | (1,281,633) | | | | | | (13) | | | | | | 13 | | | | | | — | | | | | | (9,673) | | | | | | (9,673) | | |
Stock option exercises, net
|
| | | | 2,812,998 | | | | | | 28 | | | | | | 2,151 | | | | | | — | | | | | | (1,569) | | | | | | 610 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 7,882 | | | | | | — | | | | | | — | | | | | | 7,882 | | |
Shares related to restricted stock, net
|
| | | | 546,783 | | | | | | 6 | | | | | | 494 | | | | | | — | | | | | | (637) | | | | | | (137) | | |
Other
|
| | | | 5,511 | | | | | | — | | | | | | 43 | | | | | | — | | | | | | — | | | | | | 43 | | |
Cumulative effect adjustment on deferred tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (379) | | | | | | (379) | | |
Balance as of December 31, 2018
|
| | | | 250,283,513 | | | | | | 2,502 | | | | | | 392,896 | | | | | | (29,414) | | | | | | (218,553) | | | | | | 147,431 | | |
Cumulative effect of accounting changes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,822 | | | | | | 107,822 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 103,096 | | | | | | 103,096 | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,487 | | | | | | — | | | | | | 5,487 | | |
Dividends declared
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,390) | | | | | | (25,390) | | |
Profit sharing plan shares, net
|
| | | | (318,203) | | | | | | (3) | | | | | | — | | | | | | — | | | | | | (2,414) | | | | | | (2,417) | | |
Shares issued in connection with deferred compensation plan
|
| | | | 2,322,983 | | | | | | 23 | | | | | | — | | | | | | — | | | | | | (5,632) | | | | | | (5,609) | | |
Deferred compensation plan voluntary contributions and vesting of awards
|
| | | | — | | | | | | — | | | | | | 3,586 | | | | | | — | | | | | | — | | | | | | 3,586 | | |
Payment of shareholder Put and Call
rights |
| | | | (1,126,747) | | | | | | (11) | | | | | | — | | | | | | — | | | | | | (8,827) | | | | | | (8,838) | | |
Common Stock Purchase Agreement, net
|
| | | | 64,509 | | | | | | — | | | | | | 466 | | | | | | — | | | | | | (48) | | | | | | 418 | | |
Stock option exercises, net
|
| | | | 3,214,542 | | | | | | 33 | | | | | | 3,579 | | | | | | — | | | | | | (2,309) | | | | | | 1,303 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 8,091 | | | | | | — | | | | | | — | | | | | | 8,091 | | |
Shares related to restricted stock, net
|
| | | | 395,336 | | | | | | 4 | | | | | | (4) | | | | | | — | | | | | | (399) | | | | | | (399) | | |
Other
|
| | | | 7,016 | | | | | | — | | | | | | 53 | | | | | | — | | | | | | (15) | | | | | | 38 | | |
Balance as of December 31, 2019
|
| | | | 254,842,949 | | | | | $ | 2,548 | | | | | $ | 408,667 | | | | | $ | (23,927) | | | | | $ | (52,669) | | | | | $ | 334,619 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 142,112 | | | | | $ | 103,096 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 29,200 | | | | | | 32,160 | | |
Provision for accounts receivable allowance
|
| | | | 2,393 | | | | | | 862 | | |
Deferred income taxes
|
| | | | (60,060) | | | | | | 732 | | |
Deferred compensation plan activity
|
| | | | 4,323 | | | | | | 3,994 | | |
Stock-based compensation expense
|
| | | | 7,882 | | | | | | 8,091 | | |
Amortization of deferred debt issuance costs
|
| | | | 552 | | | | | | 553 | | |
Decrease in fair value of call options
|
| | | | 487 | | | | | | 159 | | |
Change in fair value of contingent consideration
|
| | | | 272 | | | | | | 62 | | |
Foreign currency remeasurement loss (gain)
|
| | | | (1,645) | | | | | | 5,311 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | 1,275 | | |
Changes in assets and liabilities, net of effect from acquisitions:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (41,787) | | | | | | (21,152) | | |
Prepaid and other assets
|
| | | | 2,831 | | | | | | (668) | | |
Accounts payable, accruals and other liabilities
|
| | | | 37,249 | | | | | | 41,880 | | |
Deferred revenues
|
| | | | 21,247 | | | | | | (268) | | |
Income taxes payable
|
| | | | 16,409 | | | | | | (5,314) | | |
Net cash provided by operating activities
|
| | | | 161,465 | | | | | | 170,773 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment and investment in capitalized software
|
| | | | (18,616) | | | | | | (15,804) | | |
Capitalization of costs to translate software products into foreign languages
|
| | | | (877) | | | | | | (835) | | |
Acquisitions, net of cash acquired of $7,774 and $2,523, respectively
|
| | | | (135,264) | | | | | | (34,054) | | |
Investment in joint venture
|
| | | | — | | | | | | (3,000) | | |
Net cash used in investing activities
|
| | | | (154,757) | | | | | | (53,693) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from credit facilities
|
| | | | 148,250 | | | | | | 191,250 | | |
Payments of credit facilities
|
| | | | (159,500) | | | | | | (216,250) | | |
Payments of acquisition debt and other consideration
|
| | | | 9 | | | | | | (11,029) | | |
Payments of dividends
|
| | | | (20,059) | | | | | | (24,989) | | |
Payments for shares acquired including shares withheld for taxes
|
| | | | (46,451) | | | | | | (24,166) | | |
Proceeds from Common Stock Purchase Agreement
|
| | | | 16,220 | | | | | | 4,510 | | |
Net proceeds from exercise of common stock options and restricted stock
|
| | | | 2,732 | | | | | | 3,626 | | |
Net cash used in financing activities
|
| | | | (58,799) | | | | | | (77,048) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (1,193) | | | | | | (114) | | |
Increase (decrease) in cash and cash equivalents
|
| | | | (53,284) | | | | | | 39,918 | | |
Cash and cash equivalents, beginning of year
|
| | | | 134,467 | | | | | | 81,183 | | |
Cash and cash equivalents, end of year
|
| | | $ | 81,183 | | | | | $ | 121,101 | | |
Supplemental information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 25,782 | | | | | $ | 27,907 | | |
Income tax refunds
|
| | | | 7,285 | | | | | | 1,752 | | |
Interest paid
|
| | | | 8,863 | | | | | | 9,221 | | |
Non-cash contingent acquisition consideration
|
| | | | 13,456 | | | | | | 4,498 | | |
Non-cash deferred acquisition consideration
|
| | | | 690 | | | | | | — | | |
| | |
Useful life
|
|
Building and improvements
|
| |
25 years
|
|
Computer equipment and software
|
| |
3 years
|
|
Furniture, fixtures, and equipment
|
| |
5 years
|
|
Aircraft
|
| |
6 years
|
|
Automobiles
|
| |
3 years
|
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Balance, beginning of year
|
| | | $ | 5,669 | | | | | $ | 7,611 | | |
Allowances (recoveries) recorded
|
| | | | 1,620 | | | | | | (452) | | |
Foreign currency translation adjustments
|
| | | | 322 | | | | | | 115 | | |
Balance, end of year
|
| | | $ | 7,611 | | | | | $ | 7,274 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | |
As reported
Topic 605 |
| |
As adjusted
Topic 605 |
| |
Impact from
the adoption of Topic 606 and Topic 340-40 |
| |
As reported
Topic 606 |
| ||||||||||||
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 81,183 | | | | | $ | 121,101 | | | | | $ | — | | | | | $ | 121,101 | | |
Accounts receivable, net
|
| | | | 184,565 | | | | | | 204,268 | | | | | | 233 | | | | | | 204,501 | | |
Prepaid income taxes
|
| | | | 5,085 | | | | | | 6,732 | | | | | | (2,189) | | | | | | 4,543 | | |
Prepaid and other current assets(1)
|
| | | | 12,390 | | | | | | 20,080 | | | | | | 3,333 | | | | | | 23,413 | | |
Total current assets
|
| | | | 283,223 | | | | | | 352,181 | | | | | | 1,377 | | | | | | 353,558 | | |
Property and equipment, net
|
| | | | 29,393 | | | | | | 29,632 | | | | | | — | | | | | | 29,632 | | |
Intangible assets, net
|
| | | | 54,001 | | | | | | 46,313 | | | | | | — | | | | | | 46,313 | | |
Goodwill
|
| | | | 446,318 | | | | | | 480,065 | | | | | | — | | | | | | 480,065 | | |
Investment in joint venture
|
| | | | — | | | | | | 1,725 | | | | | | — | | | | | | 1,725 | | |
Deferred income taxes
|
| | | | 81,066 | | | | | | 72,611 | | | | | | (21,543) | | | | | | 51,068 | | |
Other assets(1)
|
| | | | 29,595 | | | | | | 26,517 | | | | | | 5,721 | | | | | | 32,238 | | |
Total assets
|
| | | $ | 923,596 | | | | | $ | 1,009,044 | | | | | $ | (14,445) | | | | | $ | 994,599 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,567 | | | | | $ | 17,669 | | | | | $ | — | | | | | $ | 17,669 | | |
Accruals and other current liabilities
|
| | | | 136,699 | | | | | | 167,225 | | | | | | 292 | | | | | | 167,517 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | |
As reported
Topic 605 |
| |
As adjusted
Topic 605 |
| |
Impact from
the adoption of Topic 606 and Topic 340-40 |
| |
As reported
Topic 606 |
| ||||||||||||
Deferred revenues
|
| | | | 287,682 | | | | | | 282,070 | | | | | | (77,079) | | | | | | 204,991 | | |
Income taxes payable
|
| | | | 2,794 | | | | | | 1,030 | | | | | | 1,206 | | | | | | 2,236 | | |
Total current liabilities
|
| | | | 435,742 | | | | | | 467,994 | | | | | | (75,581) | | | | | | 392,413 | | |
Long-term debt
|
| | | | 258,750 | | | | | | 233,750 | | | | | | — | | | | | | 233,750 | | |
Deferred revenues
|
| | | | 49,769 | | | | | | 56,121 | | | | | | (47,967) | | | | | | 8,154 | | |
Deferred income taxes
|
| | | | 10,470 | | | | | | 7,627 | | | | | | 633 | | | | | | 8,260 | | |
Income taxes payable
|
| | | | 12,904 | | | | | | 6,321 | | | | | | 1,819 | | | | | | 8,140 | | |
Other liabilities
|
| | | | 8,530 | | | | | | 9,263 | | | | | | — | | | | | | 9,263 | | |
Total liabilities
|
| | | | 776,165 | | | | | | 781,076 | | | | | | (121,096) | | | | | | 659,980 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 2,502 | | | | | | 2,548 | | | | | | — | | | | | | 2,548 | | |
Additional paid-in capital
|
| | | | 392,896 | | | | | | 408,667 | | | | | | — | | | | | | 408,667 | | |
Accumulated other comprehensive loss
|
| | | | (29,414) | | | | | | (23,086) | | | | | | (841) | | | | | | (23,927) | | |
Accumulated deficit(2)
|
| | | | (218,553) | | | | | | (160,161) | | | | | | 107,492 | | | | | | (52,669) | | |
Total stockholders’ equity
|
| | | $ | 147,431 | | | | | $ | 227,968 | | | | | $ | 106,651 | | | | | $ | 334,619 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 923,596 | | | | | $ | 1,009,044 | | | | | $ | (14,445) | | | | | $ | 994,599 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | |
As reported
Topic 605 |
| |
As adjusted
Topic 605 |
| |
Impact from
the adoption of Topics 606 and 340-40 |
| |
As reported
Topic 606 |
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 557,421 | | | | | $ | 613,925 | | | | | $ | (5,625) | | | | | $ | 608,300 | | |
Perpetual licenses
|
| | | | 61,065 | | | | | | 52,519 | | | | | | 7,174 | | | | | | 59,693 | | |
Subscriptions and licenses
|
| | | | 618,486 | | | | | | 666,444 | | | | | | 1,549 | | | | | | 667,993 | | |
Services
|
| | | | 73,224 | | | | | | 68,405 | | | | | | 256 | | | | | | 68,661 | | |
Total revenues
|
| | | | 691,710 | | | | | | 734,849 | | | | | | 1,805 | | | | | | 736,654 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 55,113 | | | | | | 71,439 | | | | | | 139 | | | | | | 71,578 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | |
As reported
Topic 605 |
| |
As adjusted
Topic 605 |
| |
Impact from
the adoption of Topics 606 and 340-40 |
| |
As reported
Topic 606 |
| ||||||||||||
Cost of services
|
| | | | 76,211 | | | | | | 72,572 | | | | | | — | | | | | | 72,572 | | |
Total cost of revenues
|
| | | | 131,324 | | | | | | 144,011 | | | | | | 139 | | | | | | 144,150 | | |
Gross profit
|
| | | | 560,386 | | | | | | 590,838 | | | | | | 1,666 | | | | | | 592,504 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 175,032 | | | | | | 183,552 | | | | | | — | | | | | | 183,552 | | |
Selling and marketing
|
| | | | 160,635 | | | | | | 155,274 | | | | | | 20 | | | | | | 155,294 | | |
General and administrative
|
| | | | 89,328 | | | | | | 97,580 | | | | | | — | | | | | | 97,580 | | |
Amortization of purchased intangibles
|
| | | | 14,000 | | | | | | 14,213 | | | | | | — | | | | | | 14,213 | | |
Total operating expenses
|
| | | | 438,995 | | | | | | 450,619 | | | | | | 20 | | | | | | 450,639 | | |
Income from operations
|
| | | | 121,391 | | | | | | 140,219 | | | | | | 1,646 | | | | | | 141,865 | | |
Interest expense, net
|
| | | | (8,765) | | | | | | (8,199) | | | | | | — | | | | | | (8,199) | | |
Other income (expense), net
|
| | | | 236 | | | | | | (5,557) | | | | | | — | | | | | | (5,557) | | |
Income before income taxes
|
| | | | 112,862 | | | | | | 126,463 | | | | | | 1,646 | | | | | | 128,109 | | |
Provision for income taxes
|
| | | | (29,250) | | | | | | 21,762 | | | | | | 1,976 | | | | | | 23,738 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | 1,275 | | | | | | — | | | | | | 1,275 | | |
Net income
|
| | | $ | 142,112 | | | | | $ | 103,426 | | | | | $ | (330) | | | | | $ | 103,096 | | |
|
| | |
January 1,
2019 |
| |
December 31,
2019 |
| ||||||
Contract assets
|
| | | $ | 173 | | | | | $ | 644 | | |
Deferred revenues
|
| | | | 212,529 | | | | | | 213,145 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | |
Topic 605
|
| |
Topic 605
|
| |
Topic 606
|
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Subscriptions: | | | | | | | | | | | | | | | | | | | |
SELECT subscription revenues
|
| | | $ | 273,745 | | | | | $ | 267,340 | | | | | $ | 267,249 | | |
Enterprise license subscriptions
|
| | | | 182,816 | | | | | | 196,081 | | | | | | 184,833 | | |
Term license subscriptions
|
| | | | 100,860 | | | | | | 150,504 | | | | | | 156,218 | | |
Subscriptions
|
| | | | 557,421 | | | | | | 613,925 | | | | | | 608,300 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | |
Topic 605
|
| |
Topic 605
|
| |
Topic 606
|
| |||||||||
Perpetual licenses: | | | | | | | | | | | | | | | | | | | |
Perpetual licenses
|
| | | | 61,065 | | | | | | 52,519 | | | | | | 59,693 | | |
Subscriptions and licenses
|
| | | | 618,486 | | | | | | 666,444 | | | | | | 667,993 | | |
Services: | | | | | | | | | | | | | | | | | | | |
Professional services (recurring)
|
| | | | 25,981 | | | | | | 22,974 | | | | | | 22,797 | | |
Professional services (all other)
|
| | | | 47,243 | | | | | | 45,431 | | | | | | 45,864 | | |
Services
|
| | | | 73,224 | | | | | | 68,405 | | | | | | 68,661 | | |
Total revenues
|
| | | $ | 691,710 | | | | | $ | 734,849 | | | | | $ | 736,654 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | |
Topic 605
|
| |
Topic 605
|
| |
Topic 606
|
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Americas(1) | | | | $ | 328,749 | | | | | $ | 360,934 | | | | | $ | 356,331 | | |
Europe, the Middle East, and Africa(2)
|
| | | | 231,486 | | | | | | 235,254 | | | | | | 236,602 | | |
Asia Pacific
|
| | | | 131,475 | | | | | | 138,661 | | | | | | 143,721 | | |
Total Revenues
|
| | | $ | 691,710 | | | | | $ | 734,849 | | | | | $ | 736,654 | | |
| | |
Acquisitions Completed
in Year Ended December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Number of acquisitions
|
| | | | 7 | | | | | | 4 | | |
Cash paid at closing
|
| | | $ | 143,038 | | | | | $ | 36,577 | | |
Cash acquired
|
| | | | (7,774) | | | | | | (2,523) | | |
Net cash paid
|
| | | $ | 135,264 | | | | | $ | 34,054 | | |
| | |
Acquisitions Completed
in Year Ended December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Consideration: | | | | | | | | | | | | | |
Cash paid at closing
|
| | | $ | 143,038 | | | | | $ | 36,577 | | |
Contingent consideration
|
| | | | 13,456 | | | | | | 4,498 | | |
Deferred payment obligations to sellers
|
| | | | 690 | | | | | | — | | |
Total consideration
|
| | | $ | 157,184 | | | | | $ | 41,075 | | |
Assets acquired and liabilities assumed:
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 7,774 | | | | | $ | 2,523 | | |
Prepaid and other current assets
|
| | | | 4,790 | | | | | | 1,782 | | |
Property and equipment
|
| | | | 340 | | | | | | 411 | | |
Other assets
|
| | | | — | | | | | | 84 | | |
Customer relationship asset (weighted average useful life of 5 and 7 years,
respectively) |
| | | | 27,294 | | | | | | 6,534 | | |
Software and technology (weighted average useful life of 3 years)
|
| | | | 9,332 | | | | | | 2,423 | | |
In-process research and development
|
| | | | 1,366 | | | | | | — | | |
Non-compete agreement (useful life of 5 years)
|
| | | | — | | | | | | 150 | | |
Trademarks (weighted average useful life of 7 and 5 years)
|
| | | | 2,090 | | | | | | 1,431 | | |
Total identifiable assets acquired excluding goodwill
|
| | | | 52,986 | | | | | | 15,338 | | |
Deferred tax liability
|
| | | | (8,917) | | | | | | (1,869) | | |
Other current liabilities
|
| | | | (3,848) | | | | | | (3,538) | | |
Deferred revenues
|
| | | | (6,181) | | | | | | (2,897) | | |
Total liabilities assumed
|
| | | | (18,946) | | | | | | (8,304) | | |
Net identifiable assets acquired excluding goodwill
|
| | | | 34,040 | | | | | | 7,034 | | |
Goodwill
|
| | | | 123,144 | | | | | | 34,041 | | |
Net assets acquired
|
| | | $ | 157,184 | | | | | $ | 41,075 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Land
|
| | | $ | 2,811 | | | | | $ | 2,811 | | |
Building and improvements
|
| | | | 30,585 | | | | | | 31,619 | | |
Computer equipment and software
|
| | | | 46,938 | | | | | | 47,472 | | |
Furniture, fixtures, and equipment
|
| | | | 11,595 | | | | | | 12,593 | | |
Aircraft
|
| | | | 3,910 | | | | | | 3,910 | | |
Other
|
| | | | 61 | | | | | | 79 | | |
Property and equipment, at cost
|
| | | | 95,900 | | | | | | 98,484 | | |
Less accumulated depreciation
|
| | | | (66,507) | | | | | | (68,852) | | |
Total property and equipment, net
|
| | | $ | 29,393 | | | | | $ | 29,632 | | |
|
Balance, December 31, 2017
|
| | | $ | 336,982 | | |
|
Acquisitions
|
| | | | 123,144 | | |
|
Foreign currency translation adjustments
|
| | | | (13,808) | | |
|
Balance, December 31, 2018
|
| | | | 446,318 | | |
|
Acquisitions
|
| | | | 34,041 | | |
|
Foreign currency translation adjustments
|
| | | | (321) | | |
|
Other adjustments
|
| | | | 27 | | |
|
Balance, December 31, 2019
|
| | | $ | 480,065 | | |
|
| | | | | |
As of December 31, 2018
|
| |
As of December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| ||||||||||||||||||
Intangible assets subject to amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Software and technology
|
| |
3 years
|
| | | $ | 66,251 | | | | | $ | (57,937) | | | | | $ | 8,314 | | | | | $ | 66,063 | | | | | $ | (58,866) | | | | | $ | 7,197 | | |
Customer relationships
|
| |
3 – 10 years
|
| | | | 86,364 | | | | | | (52,753) | | | | | | 33,611 | | | | | | 88,904 | | | | | | (59,744) | | | | | | 29,160 | | |
Trademarks
|
| |
3 – 10 years
|
| | | | 20,799 | | | | | | (8,952) | | | | | | 11,847 | | | | | | 22,278 | | | | | | (12,461) | | | | | | 9,817 | | |
Non-compete agreements
|
| |
5 years
|
| | | | — | | | | | | — | | | | | | — | | | | | | 150 | | | | | | (11) | | | | | | 139 | | |
| | | | | | | | 173,414 | | | | | | (119,642) | | | | | | 53,772 | | | | | | 177,395 | | | | | | (131,082) | | | | | | 46,313 | | |
Intangible assets not subject to amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
In-process research and development
|
| | | | | | | 229 | | | | | | — | | | | | | 229 | | | | | | — | | | | | | — | | | | | | — | | |
Total intangible assets
|
| | | | | | $ | 173,643 | | | | | $ | (119,642) | | | | | $ | 54,001 | | | | | $ | 177,395 | | | | | $ | (131,082) | | | | | $ | 46,313 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Cost of subscriptions and licenses
|
| | | $ | 2,840 | | | | | $ | 3,795 | | |
Amortization of purchased intangibles
|
| | | | 14,000 | | | | | | 14,213 | | |
Total amortization expense
|
| | | $ | 16,840 | | | | | $ | 18,008 | | |
|
2020
|
| | | $ | 17,422 | | |
|
2021
|
| | | | 11,963 | | |
|
2022
|
| | | | 8,543 | | |
|
2023
|
| | | | 3,798 | | |
|
2024
|
| | | | 2,058 | | |
|
Thereafter
|
| | | | 2,529 | | |
| | | | | $ | 46,313 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Cloud Services Subscription deposits
|
| | | $ | 25,541 | | | | | $ | 54,688 | | |
Accrued benefits
|
| | | | 25,863 | | | | | | 33,184 | | |
Accrued compensation
|
| | | | 30,484 | | | | | | 31,537 | | |
Due to customers
|
| | | | 8,467 | | | | | | 8,945 | | |
Contingent consideration from acquisitions
|
| | | | 2,390 | | | | | | 5,100 | | |
Sales taxes payable
|
| | | | 3,467 | | | | | | 5,287 | | |
Accrued professional fees
|
| | | | 2,347 | | | | | | 4,382 | | |
Accrued acquisition stay bonuses
|
| | | | 1,650 | | | | | | 4,143 | | |
Accrued hosting costs
|
| | | | 6,740 | | | | | | 2,215 | | |
Accrued facility costs
|
| | | | 2,269 | | | | | | 2,168 | | |
Accrued rent
|
| | | | 2,574 | | | | | | 1,909 | | |
Accrued severance and realignment costs
|
| | | | 6,555 | | | | | | 1,688 | | |
Non-contingent consideration from acquisitions
|
| | | | 8,629 | | | | | | 900 | | |
Other accrued and current liabilities
|
| | | | 9,723 | | | | | | 11,371 | | |
Total accruals and other current liabilities
|
| | | $ | 136,699 | | | | | $ | 167,517 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Bank credit facility: | | | | | | | | | | | | | |
Senior secured revolver
|
| | | $ | 258,750 | | | | | $ | 233,750 | | |
Total long-term debt
|
| | | $ | 258,750 | | | | | $ | 233,750 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
DCP related compensation (income) expense
|
| | | $ | (75) | | | | | $ | 408 | | |
| | |
Dividend
Per Share |
| |
Amount
|
| ||||||
2018: | | | | | | | | | | | | | |
Fourth quarter
|
| | | $ | 0.020 | | | | | $ | 4,990 | | |
Third quarter
|
| | | | 0.020 | | | | | | 5,016 | | |
Second quarter
|
| | | | 0.020 | | | | | | 5,020 | | |
First quarter
|
| | | | 0.020 | | | | | | 4,979 | | |
Total
|
| | | $ | 0.080 | | | | | $ | 20,005 | | |
2019: | | | | | | | | | | | | | |
Fourth quarter
|
| | | $ | 0.025 | | | | | $ | 6,367 | | |
Third quarter
|
| | | | 0.025 | | | | | | 6,380 | | |
Second quarter
|
| | | | 0.025 | | | | | | 6,375 | | |
First quarter
|
| | | | 0.025 | | | | | | 6,268 | | |
Total
|
| | | $ | 0.100 | | | | | $ | 25,390 | | |
| | |
Foreign
Currency Translation |
| |
Actuarial (Loss)
Gain on Retirement Plan |
| |
Total
|
| |||||||||
Balance, December 31, 2017
|
| | | $ | (17,847) | | | | | $ | (693) | | | | | $ | (18,540) | | |
Other comprehensive income (loss), before taxes
|
| | | | (11,020) | | | | | | 208 | | | | | | (10,812) | | |
Tax expense
|
| | | | — | | | | | | (62) | | | | | | (62) | | |
Other comprehensive income (loss), net of taxes
|
| | | | (11,020) | | | | | | 146 | | | | | | (10,874) | | |
Balance, December 31, 2018
|
| | | | (28,867) | | | | | | (547) | | | | | | (29,414) | | |
Other comprehensive income (loss), before taxes
|
| | | | 5,959 | | | | | | (675) | | | | | | 5,284 | | |
Tax expense
|
| | | | — | | | | | | 203 | | | | | | 203 | | |
Other comprehensive income (loss), net of taxes
|
| | | | 5,959 | | | | | | (472) | | | | | | 5,487 | | |
Balance, December 31, 2019
|
| | | $ | (22,908) | | | | | $ | (1,019) | | | | | $ | (23,927) | | |
| | | | | | | | |
Exercise Price Per Share
|
| ||||||
| | |
Options
Outstanding |
| |
Range
|
| |
Weighted
Average |
| ||||||
Balance, December 31, 2017
|
| | | | 18,629,380 | | | |
$0.31 - $5.38
|
| | | $ | 3.72 | | |
Option activity:
|
| | | | | | | | | | | | | | | |
Granted
|
| | | | 5,126,000 | | | |
6.81 - 8.67
|
| | | | 6.81 | | |
Exercised
|
| | | | (3,738,182) | | | |
0.31 - 5.38
|
| | | | 1.89 | | |
Canceled
|
| | | | (502,750) | | | |
0.31 - 8.67
|
| | | | 5.04 | | |
Balance, December 31, 2018
|
| | | | 19,514,448 | | | |
$1.79 - $6.81
|
| | | $ | 4.85 | | |
Option activity:
|
| | | | | | | | | | | | | | | |
Granted
|
| | | | 4,826,000 | | | |
7.24
|
| | | | 7.24 | | |
Exercised
|
| | | | (4,731,158) | | | |
1.79 - 6.81
|
| | | | 2.68 | | |
Canceled
|
| | | | (917,623) | | | |
1.79 - 7.24
|
| | | | 5.82 | | |
Balance, December 31, 2019
|
| | | | 18,691,667 | | | |
$3.50 - $7.24
|
| | | $ | 5.97 | | |
Exercise Prices
|
| |
Number of
Options Outstanding |
| |
Weighted
Remaining Contractual Life (in years) |
| |
Exercisable
|
| |||||||||
$3.50 – $4.00
|
| | | | 1,978,256 | | | | | | 0.39 | | | | | | 1,978,256 | | |
4.01 – 6.00
|
| | | | 7,450,203 | | | | | | 1.78 | | | | | | 4,469,866 | | |
$6.01 – $7.24
|
| | | | 9,263,208 | | | | | | 3.82 | | | | | | 1,125,708 | | |
Total
|
| | | | 18,691,667 | | | | | | | | | | | | 7,573,830 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |
Weighted
Remaining Contractual Life (in years) |
| ||||||||||||
Options as of December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding
|
| | | | 18,691,667 | | | | | $ | 5.97 | | | | | $ | 91,028 | | | | | | 2.6 | | |
Exercisable
|
| | | | 7,573,830 | | | | | $ | 5.05 | | | | | $ | 43,852 | | | | | | 1.6 | | |
| | |
Year Ended December 31,
|
| ||||||
| | |
2018
|
| |
2019
|
| |||
Expected volatility
|
| |
26.32% – 27.18%
|
| | | | 29.57% | | |
Expected dividend yield
|
| |
1.18%
|
| | | | 1.38% | | |
Risk-free interest rate
|
| |
2.40%
|
| | | | 2.48% | | |
Expected term (in years)
|
| |
3.75
|
| | | | 3.75 | | |
Weighted average grant date fair value of options issued
|
| |
$1.46
|
| | | $ | 1.66 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Domestic
|
| | | $ | 56,426 | | | | | $ | 61,691 | | |
International
|
| | | | 56,436 | | | | | | 66,418 | | |
Income before income taxes
|
| | | $ | 112,862 | | | | | $ | 128,109 | | |
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | 18,634 | | | | | $ | 7,696 | | |
State
|
| | | | 873 | | | | | | 2,486 | | |
Foreign
|
| | | | 11,303 | | | | | | 12,824 | | |
| | | | | 30,810 | | | | | | 23,006 | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | (7,655) | | | | | | 2,389 | | |
State
|
| | | | 508 | | | | | | 412 | | |
Foreign
|
| | | | (52,913) | | | | | | (2,069) | | |
| | | | | (60,060) | | | | | | 732 | | |
Provision for income taxes
|
| | | $ | (29,250) | | | | | $ | 23,738 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State income taxes, net of federal benefit
|
| | | | 0.9 | | | | | | 2.0 | | |
Permanent book/tax differences
|
| | | | (0.2) | | | | | | 0.2 | | |
Stock-based compensation
|
| | | | (2.4) | | | | | | (2.3) | | |
Tax credits
|
| | | | (3.3) | | | | | | (3.6) | | |
Foreign tax rate differential
|
| | | | (4.2) | | | | | | (2.8) | | |
Income tax reserves
|
| | | | (0.2) | | | | | | 0.9 | | |
Intercompany sales of certain operating assets
|
| | | | (41.1) | | | | | | — | | |
Net tax on foreign earnings (GILTI and FDII)
|
| | | | — | | | | | | 6.1 | | |
Other
|
| | | | (0.2) | | | | | | (3.0) | | |
U.S. tax reform
|
| | | | 3.8 | | | | | | — | | |
Effective income tax rate
|
| | | | (25.9)% | | | | | | 18.5% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Compensation accruals and DCP
|
| | | $ | 37,816 | | | | | $ | 36,195 | | |
NOL and credit carryforwards
|
| | | | 10,013 | | | | | | 11,544 | | |
Intangible assets including goodwill
|
| | | | 15,199 | | | | | | 10,371 | | |
Expenses not currently deductible
|
| | | | 581 | | | | | | 960 | | |
Allowance for accounts receivable
|
| | | | 345 | | | | | | 472 | | |
Other comprehensive income
|
| | | | 195 | | | | | | 394 | | |
Deferred revenue
|
| | | | 8,185 | | | | | | — | | |
Valuation allowance
|
| | | | (2,082) | | | | | | (2,329) | | |
Other
|
| | | | 615 | | | | | | 40 | | |
| | | | | 70,867 | | | | | | 57,647 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Deferred revenue
|
| | | | — | | | | | | 12,830 | | |
Depreciation
|
| | | | 240 | | | | | | 707 | | |
Other
|
| | | | 31 | | | | | | 1,302 | | |
| | | | | 271 | | | | | | 14,839 | | |
Net deferred tax assets
|
| | | $ | 70,596 | | | | | $ | 42,808 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Unrecognized tax benefit, beginning of year
|
| | | $ | 872 | | | | | $ | 638 | | |
Additions based on tax positions related to: | | | | | | | | | | | | | |
Prior years
|
| | | | 80 | | | | | | 1,222 | | |
Reductions for tax positions related to prior years
|
| | | | (39) | | | | | | (86) | | |
Lapse of statute of limitations
|
| | | | (275) | | | | | | (11) | | |
Unrecognized tax benefit, end of year
|
| | | $ | 638 | | | | | $ | 1,763 | | |
December 31, 2018
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds(1)
|
| | | $ | 30,197 | | | | | $ | — | | | | | $ | — | | | | | $ | 30,197 | | |
Call options(2)
|
| | | | — | | | | | | 158 | | | | | | — | | | | | | 158 | | |
Total assets
|
| | | $ | 30,197 | | | | | $ | 158 | | | | | $ | — | | | | | $ | 30,355 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition contingent consideration(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,316 | | | | | $ | 4,316 | | |
Deferred compensation plan(4)
|
| | | | 2,275 | | | | | | — | | | | | | — | | | | | | 2,275 | | |
Total liabilities
|
| | | $ | 2,275 | | | | | $ | — | | | | | $ | 4,316 | | | | | $ | 6,591 | | |
|
December 31, 2019
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds(1)
|
| | | $ | 70,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 70,000 | | |
Total assets
|
| | | $ | 70,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 70,000 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition contingent consideration(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,599 | | | | | $ | 6,599 | | |
Deferred compensation plan(4)
|
| | | | 2,544 | | | | | | — | | | | | | — | | | | | | 2,544 | | |
Total liabilities
|
| | | $ | 2,544 | | | | | $ | — | | | | | $ | 6,599 | | | | | $ | 9,143 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Balance, beginning of year
|
| | | $ | 241 | | | | | $ | 4,316 | | |
Payments
|
| | | | (9) | | | | | | (2,513) | | |
Addition
|
| | | | 13,206 | | | | | | 4,498 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Reclassification(1)
|
| | | | (8,516) | | | | | | 180 | | |
Change in fair value
|
| | | | 167 | | | | | | 62 | | |
Foreign currency translation adjustments
|
| | | | (773) | | | | | | 56 | | |
Balance, end of year
|
| | | $ | 4,316 | | | | | $ | 6,599 | | |
|
|
2020
|
| | | $ | 15,886 | | |
|
2021
|
| | | | 13,186 | | |
|
2022
|
| | | | 10,385 | | |
|
2023
|
| | | | 6,572 | | |
|
2024
|
| | | | 3,216 | | |
|
Thereafter
|
| | | | 2,771 | | |
| | | | | $ | 52,016 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Long-lived assets: | | | | | | | | | | | | | |
Americas(1)
|
| | | $ | 32,490 | | | | | $ | 34,758 | | |
Europe, the Middle East, and Africa
|
| | | | 43,933 | | | | | | 34,039 | | |
Asia/Pacific
|
| | | | 6,971 | | | | | | 7,148 | | |
Total long-lived assets
|
| | | $ | 83,394 | | | | | $ | 75,945 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Interest expense
|
| | | $ | (9,607) | | | | | $ | (9,731) | | |
Interest income
|
| | | | 842 | | | | | | 1,532 | | |
Total interest expense, net
|
| | | $ | (8,765) | | | | | $ | (8,199) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Foreign exchange loss(1)
|
| | | $ | (418) | | | | | $ | (5,591) | | |
Other income (expense), net(2)
|
| | | | 654 | | | | | | 34 | | |
Total other income (expense), net
|
| | | $ | 236 | | | | | $ | (5,557) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Balance, beginning of year
|
| | | $ | 1,458 | | | | | $ | 6,437 | | |
Realignment costs
|
| | | | 6,778 | | | | | | (584) | | |
Payments
|
| | | | (1,640) | | | | | | (5,326) | | |
Adjustments(1)
|
| | | | (159) | | | | | | (36) | | |
Balance, end of year
|
| | | $ | 6,437 | | | | | $ | 491 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Cost of revenues: | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | $ | 256 | | | | | $ | (51) | | |
Cost of services
|
| | | | 845 | | | | | | (185) | | |
Total cost of revenues
|
| | | | 1,101 | | | | | | (236) | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 3,380 | | | | | | (171) | | |
Selling and marketing
|
| | | | 2,252 | | | | | | (263) | | |
General and administrative
|
| | | | 45 | | | | | | 86 | | |
Total operating expenses
|
| | | | 5,677 | | | | | | (348) | | |
Total realignment costs
|
| | | $ | 6,778 | | | | | $ | (584) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income
|
| | | $ | 142,112 | | | | | $ | 103,096 | | |
Less: Net income attributable to participating securities
|
| | | | (4) | | | | | | (8) | | |
Net income attributable to Class A and Class B common stockholders
|
| | | $ | 142,108 | | | | | $ | 103,088 | | |
Denominator: | | | | | | | | | | | | | |
Denominator for basic net income per share – weighted average
shares |
| | | | 285,805,096 | | | | | | 284,625,642 | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | |
Stock options
|
| | | | 6,819,400 | | | | | | 9,171,065 | | |
Denominator for dilutive net income per share
|
| | | | 292,624,496 | | | | | | 293,796,707 | | |
Net income per share, basic
|
| | | $ | 0.50 | | | | | $ | 0.36 | | |
Net income per share, diluted
|
| | | $ | 0.49 | | | | | $ | 0.35 | | |
| | |
December 31,
2019 |
| |
June 30,
2020 |
| |
Pro Forma
June 30, 2020 |
| |||||||||
Assets
|
| | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 121,101 | | | | | $ | 125,516 | | | | | $ | 125,516 | | |
Accounts receivable
|
| | | | 211,775 | | | | | | 169,778 | | | | | | 169,778 | | |
Allowance for doubtful accounts
|
| | | | (7,274) | | | | | | (7,272) | | | | | | (7,272) | | |
Prepaid income taxes
|
| | | | 4,543 | | | | | | 6,501 | | | | | | 6,501 | | |
Prepaid and other current assets
|
| | | | 23,413 | | | | | | 23,560 | | | | | | 23,560 | | |
Total current assets
|
| | | | 353,558 | | | | | | 318,083 | | | | | | 318,083 | | |
Property and equipment, net
|
| | | | 29,632 | | | | | | 30,303 | | | | | | 30,303 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 48,134 | | | | | | 48,134 | | |
Intangible assets, net
|
| | | | 46,313 | | | | | | 50,008 | | | | | | 50,008 | | |
Goodwill
|
| | | | 480,065 | | | | | | 529,759 | | | | | | 529,759 | | |
Investment in joint venture
|
| | | | 1,725 | | | | | | 859 | | | | | | 859 | | |
Deferred income taxes
|
| | | | 51,068 | | | | | | 45,218 | | | | | | 45,218 | | |
Other assets
|
| | | | 32,238 | | | | | | 36,805 | | | | | | 36,805 | | |
Total assets
|
| | | $ | 994,599 | | | | | $ | 1,059,169 | | | | | $ | 1,059,169 | | |
Liabilities and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,669 | | | | | $ | 19,294 | | | | | $ | 19,294 | | |
Accruals and other current liabilities
|
| | | | 167,517 | | | | | | 174,889 | | | | | | 176,333 | | |
Deferred revenues
|
| | | | 204,991 | | | | | | 180,130 | | | | | | 180,130 | | |
Operating lease liabilities
|
| | | | — | | | | | | 15,959 | | | | | | 15,959 | | |
Income taxes payable
|
| | | | 2,236 | | | | | | 3,666 | | | | | | 3,666 | | |
Total current liabilities
|
| | | | 392,413 | | | | | | 393,938 | | | | | | 395,382 | | |
Long-term debt
|
| | | | 233,750 | | | | | | 207,000 | | | | | | 596,583 | | |
Long-term operating lease liabilities
|
| | | | — | | | | | | 34,182 | | | | | | 34,182 | | |
Deferred revenues
|
| | | | 8,154 | | | | | | 6,326 | | | | | | 6,326 | | |
Deferred income taxes
|
| | | | 8,260 | | | | | | 9,228 | | | | | | 9,228 | | |
Income taxes payable
|
| | | | 8,140 | | | | | | 8,140 | | | | | | 8,140 | | |
Other liabilities
|
| | | | 9,263 | | | | | | 20,611 | | | | | | 22,356 | | |
Total liabilities
|
| | | | 659,980 | | | | | | 679,425 | | | | | | 1,072,197 | | |
Commitments and contingencies (Note 18) | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Class A Common Stock, $0.01 par value, authorized 320,000,000
shares; issued 11,601,757 shares as of December 31, 2019 and June 30, 2020, actual and pro forma, and Class B Common Stock, $0.01 par value, authorized 600,000,000 shares; issued 243,241,192 and 247,607,598 shares as of December 31, 2019 and June 30, 2020, actual and pro forma, respectively |
| | | | 2,548 | | | | | | 2,592 | | | | | | 2,592 | | |
Additional paid-in capital
|
| | | | 408,667 | | | | | | 415,883 | | | | | | 415,883 | | |
Accumulated other comprehensive loss
|
| | | | (23,927) | | | | | | (28,404) | | | | | | (28,404) | | |
Accumulated deficit
|
| | | | (52,669) | | | | | | (10,327) | | | | | | (403,099) | | |
Total stockholders’ equity (deficit)
|
| | | | 334,619 | | | | | | 379,744 | | | | | | (13,028) | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 994,599 | | | | | $ | 1,059,169 | | | | | $ | 1,059,169 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 290,147 | | | | | $ | 327,837 | | |
Perpetual licenses
|
| | | | 24,468 | | | | | | 23,193 | | |
Subscriptions and licenses
|
| | | | 314,615 | | | | | | 351,030 | | |
Services
|
| | | | 32,529 | | | | | | 27,950 | | |
Total revenues
|
| | | | 347,144 | | | | | | 378,980 | | |
Cost of revenues: | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 30,831 | | | | | | 43,128 | | |
Cost of services
|
| | | | 38,367 | | | | | | 30,836 | | |
Total cost of revenues
|
| | | | 69,198 | | | | | | 73,964 | | |
Gross profit
|
| | | | 277,946 | | | | | | 305,016 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 91,861 | | | | | | 89,353 | | |
Selling and marketing
|
| | | | 75,168 | | | | | | 65,727 | | |
General and administrative
|
| | | | 46,307 | | | | | | 52,269 | | |
Amortization of purchased intangibles
|
| | | | 6,852 | | | | | | 7,115 | | |
Total operating expenses
|
| | | | 220,188 | | | | | | 214,464 | | |
Income from operations
|
| | | | 57,758 | | | | | | 90,552 | | |
Interest expense, net
|
| | | | (4,474) | | | | | | (2,516) | | |
Other income (expense), net
|
| | | | (1,747) | | | | | | (6,985) | | |
Income before income taxes
|
| | | | 51,537 | | | | | | 81,051 | | |
Provision for income taxes
|
| | | | 5,119 | | | | | | 11,440 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | 866 | | |
Net income
|
| | | | 46,418 | | | | | | 68,745 | | |
Less: Net income attributable to participating securities
|
| | | | (12) | | | | | | — | | |
Net income attributable to Class A and Class B common stockholders
|
| | | $ | 46,406 | | | | | $ | 68,745 | | |
Per share information: | | | | | | | | | | | | | |
Net income per share, basic
|
| | | $ | 0.16 | | | | | $ | 0.24 | | |
Net income per share, diluted
|
| | | $ | 0.16 | | | | | $ | 0.23 | | |
Weighted average shares outstanding, basic
|
| | | | 285,529,476 | | | | | | 286,068,766 | | |
Weighted average shares outstanding, diluted
|
| | | | 293,633,255 | | | | | | 295,595,234 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 46,418 | | | | | $ | 68,745 | | |
Other comprehensive income (loss), net of taxes: | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | 2,406 | | | | | | (4,503) | | |
Actuarial gain on retirement plan, net of tax effect of ($6) and ($15), respectively
|
| | | | 10 | | | | | | 26 | | |
Total other comprehensive income (loss), net of taxes
|
| | | | 2,416 | | | | | | (4,477) | | |
Comprehensive income
|
| | | $ | 48,834 | | | | | $ | 64,268 | | |
| | |
Stockholders’ Equity
|
| |||||||||||||||||||||||||||||||||
| | |
Class A and Class B
Common Stock |
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive loss |
| |
Accumulated
deficit |
| |
Total
stockholders’ equity |
| |||||||||||||||||||||
|
Shares
|
| |
Par value
|
| ||||||||||||||||||||||||||||||||
Balance as of December 31, 2018
|
| | | | 250,283,513 | | | | | $ | 2,502 | | | | | $ | 392,896 | | | | | $ | (29,414) | | | | | $ | (218,553) | | | | | $ | 147,431 | | |
Cumulative effect of accounting changes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,822 | | | | | | 107,822 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 46,418 | | | | | | 46,418 | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,416 | | | | | | — | | | | | | 2,416 | | |
Dividends declared
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,643) | | | | | | (12,643) | | |
Profit sharing plan shares, net
|
| | | | (160,963) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (1,211) | | | | | | (1,213) | | |
Shares issued in connection with deferred compensation plan, net
|
| | | | 2,230,430 | | | | | | 22 | | | | | | — | | | | | | — | | | | | | (4,975) | | | | | | (4,953) | | |
Deferred compensation plan voluntary contributions and vesting of awards
|
| | | | — | | | | | | — | | | | | | 1,876 | | | | | | — | | | | | | — | | | | | | 1,876 | | |
Payment of shareholder Put and Call rights
|
| | | | (401,352) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | (3,145) | | | | | | (3,149) | | |
Common Stock Purchase Agreement, net
|
| | | | 64,509 | | | | | | 1 | | | | | | 466 | | | | | | — | | | | | | (47) | | | | | | 420 | | |
Stock option exercises, net
|
| | | | 2,657,027 | | | | | | 27 | | | | | | 2,154 | | | | | | — | | | | | | (2,150) | | | | | | 31 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 4,025 | | | | | | — | | | | | | — | | | | | | 4,025 | | |
Shares related to restricted stock, net
|
| | | | 409,665 | | | | | | 4 | | | | | | (4) | | | | | | — | | | | | | (169) | | | | | | (169) | | |
Other
|
| | | | 3,563 | | | | | | — | | | | | | 26 | | | | | | — | | | | | | (17) | | | | | | 9 | | |
Balance as of June 30, 2019
|
| | | | 255,086,392 | | | | | $ | 2,550 | | | | | $ | 401,439 | | | | | $ | (26,998) | | | | | $ | (88,670) | | | | | $ | 288,321 | | |
| | |
Stockholders’ Equity
|
| |||||||||||||||||||||||||||||||||
| | |
Class A and Class B
Common Stock |
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive loss |
| |
Accumulated
deficit |
| |
Total
stockholders’ equity |
| |||||||||||||||||||||
|
Shares
|
| |
Par value
|
| ||||||||||||||||||||||||||||||||
Balance as of December 31, 2019
|
| | | | 254,842,949 | | | | | $ | 2,548 | | | | | $ | 408,667 | | | | | $ | (23,927) | | | | | $ | (52,669) | | | | | $ | 334,619 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68,745 | | | | | | 68,745 | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,477) | | | | | | — | | | | | | (4,477) | | |
Dividends declared
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,437) | | | | | | (15,437) | | |
Profit sharing plan shares, net
|
| | | | (385,568) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | (4,424) | | | | | | (4,428) | | |
Shares issued in connection with deferred compensation plan, net
|
| | | | 2,959,731 | | | | | | 30 | | | | | | — | | | | | | — | | | | | | (1,860) | | | | | | (1,830) | | |
Deferred compensation plan voluntary contributions
|
| | | | — | | | | | | — | | | | | | 1,798 | | | | | | — | | | | | | — | | | | | | 1,798 | | |
Payment of shareholder Put and Call rights
|
| | | | (128,176) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (1,453) | | | | | | (1,454) | | |
Common Stock Purchase Agreement, net
|
| | | | 169 | | | | | | — | | | | | | — | | | | | | — | | | | | | (57) | | | | | | (57) | | |
Stock option exercises, net
|
| | | | 2,184,628 | | | | | | 22 | | | | | | 2,203 | | | | | | — | | | | | | (3,052) | | | | | | (827) | | |
Shares issued for stock grants, net
|
| | | | 17,411 | | | | | | — | | | | | | 219 | | | | | | — | | | | | | — | | | | | | 219 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 2,993 | | | | | | — | | | | | | — | | | | | | 2,993 | | |
Shares related to restricted stock, net
|
| | | | (281,789) | | | | | | (3) | | | | | | 3 | | | | | | — | | | | | | (120) | | | | | | (120) | | |
Balance as of June 30, 2020
|
| | | | 259,209,355 | | | | | $ | 2,592 | | | | | $ | 415,883 | | | | | $ | (28,404) | | | | | $ | (10,327) | | | | | $ | 379,744 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 46,418 | | | | | $ | 68,745 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 15,366 | | | | | | 16,664 | | |
Provision for accounts receivable allowance
|
| | | | 1,088 | | | | | | 293 | | |
Deferred income taxes
|
| | | | (2,354) | | | | | | 5,284 | | |
Deferred compensation plan activity
|
| | | | 2,171 | | | | | | 1,633 | | |
Stock-based compensation expense
|
| | | | 4,025 | | | | | | 3,212 | | |
Amortization of deferred debt issuance costs
|
| | | | 277 | | | | | | 277 | | |
Change in fair value of derivative
|
| | | | 159 | | | | | | 4,174 | | |
Change in fair value of contingent consideration
|
| | | | 62 | | | | | | (1,390) | | |
Foreign currency remeasurement loss
|
| | | | 1,230 | | | | | | 3,538 | | |
Equity in loss of joint venture, net of tax
|
| | | | — | | | | | | 866 | | |
Changes in assets and liabilities, net of effect from acquisitions:
|
| | | ||||||||||
Accounts receivable, net
|
| | | | 39,856 | | | | | | 44,263 | | |
Prepaid and other assets
|
| | | | (7,497) | | | | | | 9,089 | | |
Accounts payable, accruals and other liabilities
|
| | | | 19,447 | | | | | | 11,208 | | |
Deferred revenues
|
| | | | (25,326) | | | | | | (29,500) | | |
Income taxes payable
|
| | | | (12,164) | | | | | | (2,174) | | |
Net cash provided by operating activities
|
| | | | 82,758 | | | | | | 136,182 | | |
Cash flows from investing activities: | | | | ||||||||||
Purchases of property and equipment and investment in capitalized software
|
| | | | (8,123) | | | | | | (9,419) | | |
Capitalization of costs to translate software products into foreign languages
|
| | | | (372) | | | | | | (551) | | |
Acquisitions, net of cash acquired of $980 and $2,064, respectively
|
| | | | (9,662) | | | | | | (67,595) | | |
Other investing activities
|
| | | | — | | | | | | (1,414) | | |
Net cash used in investing activities
|
| | | | (18,157) | | | | | | (78,979) | | |
Cash flows from financing activities: | | | | ||||||||||
Proceeds from credit facilities
|
| | | | 84,000 | | | | | | 164,375 | | |
Payments of credit facilities
|
| | | | (95,750) | | | | | | (191,125) | | |
Payments of financing leases
|
| | | | — | | | | | | (93) | | |
Payments of acquisition debt and other consideration
|
| | | | (8,273) | | | | | | (1,091) | | |
Payments of dividends
|
| | | | (12,641) | | | | | | (15,901) | | |
Payments for shares acquired including shares withheld for taxes
|
| | | | (16,027) | | | | | | (69,307) | | |
Proceeds from Common Stock Purchase Agreement
|
| | | | 4,510 | | | | | | 58,349 | | |
Net proceeds from exercise of common stock options and restricted stock
|
| | | | 2,177 | | | | | | 2,237 | | |
Net cash used in financing activities
|
| | | | (42,004) | | | | | | (52,556) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (346) | | | | | | (232) | | |
Increase in cash and cash equivalents
|
| | | | 22,251 | | | | | | 4,415 | | |
Cash and cash equivalents, beginning of year
|
| | | | 81,183 | | | | | | 121,101 | | |
Cash and cash equivalents, end of period
|
| | | $ | 103,434 | | | | | $ | 125,516 | | |
Supplemental information: | | | | ||||||||||
Cash paid for income taxes
|
| | | $ | 21,931 | | | | | $ | 7,180 | | |
Income tax refunds
|
| | | | 1,000 | | | | | | 298 | | |
Interest paid
|
| | | | 4,909 | | | | | | 3,162 | | |
Non-cash contingent acquisition consideration
|
| | | | 50 | | | | | | 1,706 | | |
Non-cash deferred acquisition consideration
|
| | | | — | | | | | | 1,069 | | |
| | |
December 31,
2019 |
| |
June 30,
2020 |
| ||||||
Contract assets
|
| | | $ | 644 | | | | | $ | 344 | | |
Deferred revenues
|
| | | | 213,145 | | | | | | 186,456 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Subscriptions: | | | | | | | | | | | | | |
SELECT subscriptions
|
| | | $ | 131,114 | | | | | $ | 132,339 | | |
Enterprise license subscriptions
|
| | | | 87,639 | | | | | | 109,290 | | |
Term license subscriptions
|
| | | | 71,394 | | | | | | 86,208 | | |
Subscriptions
|
| | | | 290,147 | | | | | | 327,837 | | |
Perpetual licenses: | | | | | | | | | | | | | |
Perpetual licenses
|
| | | | 24,468 | | | | | | 23,193 | | |
Subscriptions and licenses
|
| | | | 314,615 | | | | | | 351,030 | | |
Services: | | | | | | | | | | | | | |
Professional services (recurring)
|
| | | | 10,444 | | | | | | 7,316 | | |
Professional services (other)
|
| | | | 22,085 | | | | | | 20,634 | | |
Services
|
| | | | 32,529 | | | | | | 27,950 | | |
Total revenues
|
| | | $ | 347,144 | | | | | $ | 378,980 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Americas(1) | | | | $ | 167,440 | | | | | $ | 185,838 | | |
Europe, the Middle East, and Africa(2)
|
| | | | 115,811 | | | | | | 121,578 | | |
Asia Pacific
|
| | | | 63,893 | | | | | | 71,564 | | |
Total Revenues
|
| | | $ | 347,144 | | | | | $ | 378,980 | | |
|
| | |
Acquisitions Completed in
|
| |||||||||
| | |
Year Ended
December 31, 2019 |
| |
Six Months Ended
June 30, 2020 |
| ||||||
Number of acquisitions
|
| | | | 4 | | | | | | 3 | | |
Cash paid at closing(1)
|
| | | $ | 36,577 | | | | | $ | 69,659 | | |
Cash acquired
|
| | | | (2,523) | | | | | | (2,064) | | |
Net cash paid
|
| | | $ | 34,054 | | | | | $ | 67,595 | | |
| | |
Acquisitions Completed in
|
| |||||||||
| | |
Year Ended
December 31, 2019 |
| |
Six Months Ended
June 30, 2020 |
| ||||||
Consideration: | | | | | | | | | | | | | |
Cash paid at closing
|
| | | $ | 36,577 | | | | | $ | 69,659 | | |
Contingent consideration
|
| | | | 4,498 | | | | | | 1,706 | | |
Deferred payment obligations to (from) sellers
|
| | | | — | | | | | | (1,069) | | |
Total consideration
|
| | | $ | 41,075 | | | | | $ | 70,296 | | |
Assets acquired and liabilities assumed:
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 2,523 | | | | | $ | 2,064 | | |
Prepaid and other current assets
|
| | | | 1,782 | | | | | | 5,697 | | |
Right-of-use assets
|
| | | | — | | | | | | 1,668 | | |
Property and equipment
|
| | | | 411 | | | | | | 172 | | |
Other assets
|
| | | | 84 | | | | | | — | | |
Customer relationship asset (weighted average useful life of 7 years)
|
| | | | 6,534 | | | | | | 8,941 | | |
Software and technology (weighted average useful life of 3 years)
|
| | | | 2,423 | | | | | | 1,751 | | |
Non-compete agreement (useful life of 5 years)
|
| | | | 150 | | | | | | 200 | | |
| | |
Acquisitions Completed in
|
| |||||||||
| | |
Year Ended
December 31, 2019 |
| |
Six Months Ended
June 30, 2020 |
| ||||||
Trademarks (weighted average useful life of 5 and 9 years, respectively)
|
| | | | 1,431 | | | | | | 3,010 | | |
Total identifiable assets acquired excluding goodwill
|
| | | | 15,338 | | | | | | 23,503 | | |
Deferred revenues
|
| | | | (2,897) | | | | | | (4,274) | | |
Other current liabilities
|
| | | | (3,538) | | | | | | (2,504) | | |
Operating lease liabilities
|
| | | | — | | | | | | (1,668) | | |
Non-current liabilities
|
| | | | — | | | | | | (41) | | |
Deferred income taxes
|
| | | | (1,869) | | | | | | (978) | | |
Total liabilities assumed
|
| | | | (8,304) | | | | | | (9,465) | | |
Net identifiable assets acquired excluding goodwill
|
| | | | 7,034 | | | | | | 14,038 | | |
Goodwill
|
| | | | 34,041 | | | | | | 56,258 | | |
Net assets acquired
|
| | | $ | 41,075 | | | | | $ | 70,296 | | |
|
| | |
December 31,
2019 |
| |
June 30,
2020 |
| ||||||
Land
|
| | | $ | 2,811 | | | | | $ | 2,811 | | |
Building and improvements
|
| | | | 31,619 | | | | | | 32,435 | | |
Computer equipment and software
|
| | | | 47,472 | | | | | | 50,637 | | |
Furniture, fixtures, and equipment
|
| | | | 12,593 | | | | | | 12,730 | | |
Aircraft
|
| | | | 3,910 | | | | | | 4,075 | | |
Other
|
| | | | 79 | | | | | | 79 | | |
Property and equipment, at cost
|
| | | | 98,484 | | | | | | 102,767 | | |
Less accumulated depreciation
|
| | | | (68,852) | | | | | | (72,464) | | |
Total property and equipment, net
|
| | | $ | 29,632 | | | | | $ | 30,303 | | |
|
|
Balance, December 31, 2019
|
| | | $ | 480,065 | | |
|
Acquisitions
|
| | | | 56,258 | | |
|
Foreign currency translation adjustments
|
| | | | (6,712) | | |
|
Other adjustments
|
| | | | 148 | | |
|
Balance, June 30, 2020
|
| | | $ | 529,759 | | |
| | | | | |
As of December 31, 2019
|
| |
As of June 30, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| ||||||||||||||||||
Intangible assets subject to amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Software and technology
|
| |
3 years
|
| | | $ | 66,063 | | | | | $ | (58,866) | | | | | $ | 7,197 | | | | | $ | 67,222 | | | | | $ | (60,648) | | | | | $ | 6,574 | | |
Customer relationships
|
| |
3 – 10 years
|
| | | | 88,904 | | | | | | (59,744) | | | | | | 29,160 | | | | | | 96,801 | | | | | | (64,451) | | | | | | 32,350 | | |
Trademarks
|
| |
3 – 10 years
|
| | | | 22,278 | | | | | | (12,461) | | | | | | 9,817 | | | | | | 25,084 | | | | | | (14,317) | | | | | | 10,767 | | |
Non-compete agreements
|
| |
5 years
|
| | | | 150 | | | | | | (11) | | | | | | 139 | | | | | | 350 | | | | | | (33) | | | | | | 317 | | |
Total intangible assets
|
| | | | | | $ | 177,395 | | | | | $ | (131,082) | | | | | $ | 46,313 | | | | | $ | 189,457 | | | | | $ | (139,449) | | | | | $ | 50,008 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cost of subscriptions and licenses
|
| | | $ | 1,846 | | | | | $ | 2,161 | | |
Amortization of purchased intangibles
|
| | | | 6,851 | | | | | | 7,115 | | |
Total amortization expense
|
| | | $ | 8,697 | | | | | $ | 9,276 | | |
| | |
Six Months
Ended June 30, 2020 |
| |||
Operating lease cost(1)
|
| | | $ | 8,859 | | |
Variable lease cost
|
| | | | 1,882 | | |
Short-term lease cost
|
| | | | 7 | | |
Total operating lease cost
|
| | | $ | 10,748 | | |
| | |
Six Months
Ended June 30, 2020 |
| |||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 9,003 | | |
Right-of-use assets obtained in exchange for new operating lease liabilities
|
| | | $ | 13,118 | | |
Weighted-average remaining lease term — operating leases (in years)
|
| | | | 3.83 | | |
Weighted-average discount rate — operating leases
|
| | | | 2.26% | | |
| | |
As of
June 30, 2020 |
| |||
Remainder of 2020
|
| | | $ | 9,094 | | |
2021
|
| | | | 15,875 | | |
2022
|
| | | | 12,215 | | |
2023
|
| | | | 7,886 | | |
2024
|
| | | | 4,115 | | |
Thereafter
|
| | | | 4,523 | | |
Total future lease payments
|
| | | | 53,708 | | |
Less: imputed interest
|
| | | | (3,567) | | |
Total operating lease liabilities
|
| | | $ | 50,141 | | |
| | |
As of
June 30, 2020 |
| |||
Property and equipment
|
| | | $ | 520 | | |
Accumulated depreciation
|
| | | | (108) | | |
Property and equipment, net
|
| | | $ | 412 | | |
Accruals and other current liabilities
|
| | | $ | 176 | | |
Other liabilities
|
| | | | 178 | | |
Total financing lease liabilities
|
| | | $ | 354 | | |
|
| | |
As of
December 31, 2019 |
| |||
2020
|
| | | $ | 15,886 | | |
2021
|
| | | | 13,186 | | |
2022
|
| | | | 10,385 | | |
2023
|
| | | | 6,572 | | |
2024
|
| | | | 3,216 | | |
Thereafter
|
| | | | 2,771 | | |
Total minimum lease payments
|
| | | $ | 52,016 | | |
| | |
December 31,
2019 |
| |
June 30,
2020 |
| ||||||
Cloud Services Subscription deposits
|
| | | $ | 54,688 | | | | | $ | 84,180 | | |
Accrued benefits
|
| | | | 33,184 | | | | | | 26,763 | | |
Accrued compensation
|
| | | | 31,537 | | | | | | 21,353 | | |
Due to customers
|
| | | | 8,945 | | | | | | 10,526 | | |
Accrued acquisition stay bonuses
|
| | | | 4,143 | | | | | | 5,058 | | |
Contingent consideration from acquisitions
|
| | | | 5,100 | | | | | | 4,223 | | |
Sales taxes payable
|
| | | | 5,287 | | | | | | 4,110 | | |
Accrued professional fees
|
| | | | 4,382 | | | | | | 2,591 | | |
Accrued hosting costs
|
| | | | 2,215 | | | | | | 2,121 | | |
Accrued facility costs
|
| | | | 2,168 | | | | | | 1,908 | | |
Accrued severance and realignment costs
|
| | | | 1,688 | | | | | | 825 | | |
Non-contingent consideration from acquisitions
|
| | | | 900 | | | | | | 731 | | |
Accrued rent
|
| | | | 1,909 | | | | | | — | | |
Other accrued and current liabilities
|
| | | | 11,371 | | | | | | 10,500 | | |
Total accruals and other current liabilities
|
| | | $ | 167,517 | | | | | $ | 174,889 | | |
| | |
December 31,
2019 |
| |
June 30,
2020 |
| ||||||
Bank credit facility: | | | | | | | | | | | | | |
Senior secured revolver
|
| | | $ | 233,750 | | | | | $ | 207,000 | | |
Total long-term debt
|
| | | $ | 233,750 | | | | | $ | 207,000 | | |
|
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
DCP related compensation (income) expense
|
| | | $ | 295 | | | | | $ | (165) | | |
| | |
Dividend
Per Share |
| |
Amount
|
| ||||||
2019: | | | | | | | | | | | | | |
Second quarter
|
| | | $ | 0.025 | | | | | $ | 6,375 | | |
First quarter
|
| | | | 0.025 | | | | | | 6,268 | | |
Total
|
| | | $ | 0.050 | | | | | $ | 12,643 | | |
2020: | | | | | | | | | | | | | |
Second quarter
|
| | | $ | 0.030 | | | | | $ | 7,771 | | |
First quarter
|
| | | | 0.030 | | | | | | 7,666 | | |
Total
|
| | | $ | 0.060 | | | | | $ | 15,437 | | |
| | |
Foreign
Currency Translation |
| |
Actuarial (Loss)
Gain on Retirement Plan |
| |
Total
|
| |||||||||
Balance, December 31, 2018
|
| | | $ | (28,867) | | | | | $ | (547) | | | | | $ | (29,414) | | |
Other comprehensive income (loss), before taxes
|
| | | | 2,406 | | | | | | 16 | | | | | | 2,422 | | |
Tax expense
|
| | | | — | | | | | | (6) | | | | | | (6) | | |
Other comprehensive income (loss), net of taxes
|
| | | | 2,406 | | | | | | 10 | | | | | | 2,416 | | |
Balance, June 30, 2019
|
| | | $ | (26,461) | | | | | $ | (537) | | | | | $ | (26,998) | | |
|
| | |
Foreign
Currency Translation |
| |
Actuarial (Loss)
Gain on Retirement Plan |
| |
Total
|
| |||||||||
Balance, December 31, 2019
|
| | | $ | (22,908) | | | | | $ | (1,019) | | | | | $ | (23,927) | | |
Other comprehensive income (loss), before taxes
|
| | | | (4,503) | | | | | | 41 | | | | | | (4,462) | | |
Tax expense
|
| | | | — | | | | | | (15) | | | | | | (15) | | |
Other comprehensive income (loss), net of taxes
|
| | | | (4,503) | | | | | | 26 | | | | | | (4,477) | | |
Balance, June 30, 2020
|
| | | $ | (27,411) | | | | | $ | (993) | | | | | $ | (28,404) | | |
| | | | | | | | |
Exercise Price Per Share
|
| ||||||
| | |
Options
Outstanding |
| |
Range
|
| |
Weighted
Average |
| ||||||
Balance, December 31, 2019
|
| | | | 18,691,667 | | | |
$3.50 – $7.24
|
| | | $ | 5.97 | | |
Option activity:
|
| | | | | | | | | | | | | | | |
Granted
|
| | | | 10,000 | | | |
10.84
|
| | | | 10.84 | | |
Exercised
|
| | | | (3,410,554) | | | |
3.50 – 7.24
|
| | | | 4.43 | | |
Canceled
|
| | | | (191,750) | | | |
3.50 – 7.24
|
| | | | 6.47 | | |
Balance, June 30, 2020
|
| | | | 15,099,363 | | | |
$5.23 – $10.84
|
| | | $ | 6.31 | | |
|
Exercise Prices
|
| |
Number of Options
Outstanding |
| |
Weighted Remaining
Contractual Life (in years) |
| |
Exercisable
|
| |||||||||
$5.23 – $6.00
|
| | | | 6,328,614 | | | | | | 1.30 | | | | | | 5,343,930 | | |
6.01 – 8.00
|
| | | | 8,760,749 | | | | | | 3.32 | | | | | | 3,068,999 | | |
8.01 – 10.84
|
| | | | 10,000 | | | | | | 4.70 | | | | | | — | | |
Total
|
| | | | 15,099,363 | | | | | | | | | | | | 8,412,929 | | |
| | |
Number of
Options |
| |
Weighted Average
Exercise Price |
| |
Aggregate
Intrinsic Value |
| |
Weighted Remaining
Contractual Life (in years) |
| ||||||||||||
Options as of June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding
|
| | | | 15,099,363 | | | | | $ | 6.31 | | | | | $ | 138,476 | | | | | | 2.5 | | |
Exercisable
|
| | | | 8,412,929 | | | | | $ | 5.90 | | | | | $ | 80,584 | | | | | | 1.9 | | |
| | |
Year Ended
December 31, 2019 |
| |
Six Months Ended
June 30, 2020 |
| ||||||
Expected volatility
|
| | | | 29.57% | | | | | | 31.04% | | |
Expected dividend yield
|
| | | | 1.38% | | | | | | 1.11% | | |
Risk-free interest rate
|
| | | | 2.48% | | | | | | 1.31% | | |
Expected term (in years)
|
| | | | 3.75 | | | | | | 3.75 | | |
Weighted average grant date fair value of options issued
|
| | | $ | 1.66 | | | | | $ | 2.49 | | |
December 31, 2019
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds(1)
|
| | | $ | 70,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 70,000 | | |
Total assets
|
| | | $ | 70,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 70,000 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition contingent consideration(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,599 | | | | | $ | 6,599 | | |
Deferred compensation plan(3)
|
| | | | 2,544 | | | | | | — | | | | | | — | | | | | | 2,544 | | |
Total liabilities
|
| | | $ | 2,544 | | | | | $ | — | | | | | $ | 6,599 | | | | | $ | 9,143 | | |
|
June 30, 2020
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds(1)
|
| | | $ | 61 | | | | | $ | — | | | | | $ | — | | | | | $ | 61 | | |
Total assets
|
| | | $ | 61 | | | | | $ | — | | | | | $ | — | | | | | $ | 61 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition contingent consideration(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | 5,761 | | | | | $ | 5,761 | | |
Interest rate swap(4)
|
| | | | — | | | | | | 4,174 | | | | | | — | | | | | | 4,174 | | |
Deferred compensation plan(3)
|
| | | | 2,250 | | | | | | — | | | | | | — | | | | | | 2,250 | | |
Total liabilities
|
| | | $ | 2,250 | | | | | $ | 4,174 | | | | | $ | 5,761 | | | | | $ | 12,185 | | |
| | |
Year Ended
December 31, 2019 |
| |
Six Months
Ended June 30, 2020 |
| ||||||
Balance, beginning of year
|
| | | $ | 4,316 | | | | | $ | 6,599 | | |
Payments
|
| | | | (2,513) | | | | | | (1,091) | | |
Addition
|
| | | | 4,498 | | | | | | 1,706 | | |
Reclassification
|
| | | | 180 | | | | | | — | | |
Change in fair value
|
| | | | 62 | | | | | | (1,390) | | |
Foreign currency translation adjustments
|
| | | | 56 | | | | | | (63) | | |
Balance, end of period
|
| | | $ | 6,599 | | | | | $ | 5,761 | | |
| | |
As of
December 31, 2019 |
| |
As of
June 30, 2020 |
| ||||||
Long-lived assets: | | | | | | | | | | | | | |
Americas(1)
|
| | | $ | 34,758 | | | | | $ | 56,345 | | |
Europe, the Middle East, and Africa
|
| | | | 34,039 | | | | | | 56,889 | | |
Asia/Pacific
|
| | | | 7,148 | | | | | | 15,211 | | |
Total long-lived assets
|
| | | $ | 75,945 | | | | | $ | 128,445 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Interest expense
|
| | | $ | (5,021) | | | | | $ | (2,846) | | |
Interest income
|
| | | | 547 | | | | | | 330 | | |
Total interest expense, net
|
| | | $ | (4,474) | | | | | $ | (2,516) | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Foreign exchange loss(1)
|
| | | $ | (1,588) | | | | | $ | (4,263) | | |
Other income (expense), net(2)
|
| | | | (159) | | | | | | (2,722) | | |
Total other income (expense), net
|
| | | $ | (1,747) | | | | | $ | (6,985) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income
|
| | | $ | 46,418 | | | | | $ | 68,745 | | |
Less: Net income attributable to participating securities
|
| | | | (12) | | | | | | — | | |
Net income attributable to Class A and Class B common stockholders
|
| | | $ | 46,406 | | | | | $ | 68,745 | | |
Denominator: | | | | | | | | | | | | | |
Denominator for basic net income per share — weighted average shares
|
| | | | 285,529,476 | | | | | | 286,068,766 | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | |
Stock options
|
| | | | 8,103,779 | | | | | | 9,526,468 | | |
Denominator for dilutive net income per share
|
| | | | 293,633,255 | | | | | | 295,595,234 | | |
Net income per share, basic
|
| | | $ | 0.16 | | | | | $ | 0.24 | | |
Net income per share, diluted
|
| | | $ | 0.16 | | | | | $ | 0.23 | | |