| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 32.00 | | | | | $ | 320,000,000 | | |
Underwriting discount(1)
|
| | | $ | 1.20 | | | | | $ | 12,000,000 | | |
Proceeds to Bentley Systems, Incorporated, before expenses
|
| | | $ | 30.80 | | | | | $ | 249,602,122 | | |
Proceeds to the selling stockholders, before expenses(2)
|
| | | $ | 30.80 | | | | | $ | 58,397,878 | | |
| Goldman Sachs & Co. LLC | | |
BofA Securities
|
|
| RBC Capital Markets | | |
Baird
|
| |
KeyBanc Capital Markets
|
|
| | | |
Mizuho Securities
|
| |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 23 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 61 | | | |
| | | | | 71 | | | |
| | | | | 112 | | | |
| | | | | 140 | | | |
| | | | | 145 | | | |
| | | | | 159 | | | |
| | | | | 162 | | | |
| | | | | 166 | | | |
| | | | | 171 | | | |
| | | | | 173 | | | |
| | | | | 177 | | | |
| | | | | 183 | | | |
| | | | | 183 | | | |
| | | | | 183 | | | |
| | | | | F-1 | | |
| | |
Shares of Class A
|
| |
Shares of Class B
|
| |
Total Economic Interests
|
| |
Combined Voting Power
|
| ||||||||||||||||||||||||
| | |
Common Stock
|
| |
Common Stock
|
| |
Shares
|
| |
%
|
| |
Votes
|
| |
%
|
| ||||||||||||||||||
Bentley Control Group
|
| | | | 11,601,757 | | | | | | 58,682,431 | | | | | | 70,284,188 | | | | | | 26.0% | | | | | | 395,133,384 | | | | | | 66.4% | | |
Bentley Family
|
| | | | 11,263,492 | | | | | | 163,269,914 | | | | | | 174,533,406 | | | | | | 64.6% | | | | | | 489,911,182 | | | | | | 82.3% | | |
Colleagues and other existing
stockholders(1) |
| | | | — | | | | | | 72,847,316 | | | | | | 72,847,316 | | | | | | 27.0% | | | | | | 72,847,316 | | | | | | 12.2% | | |
Public stockholders
|
| | | | — | | | | | | 22,390,991 | | | | | | 22,360,991 | | | | | | 8.3% | | | | | | 22,360,991 | | | | | | 3.8% | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 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 | | | | | $ | 445,338 | | | | | $ | 501,011 | | |
Perpetual licenses
|
| | | | 61,661 | | | | | | 61,065 | | | | | | 52,519 | | | | | | 59,693 | | | | | | 38,255 | | | | | | 36,020 | | |
Subscriptions and licenses
|
| | | | 562,759 | | | | | | 618,486 | | | | | | 666,444 | | | | | | 667,993 | | | | | | 483,593 | | | | | | 537,031 | | |
Services
|
| | | | 66,164 | | | | | | 73,224 | | | | | | 68,405 | | | | | | 68,661 | | | | | | 50,139 | | | | | | 44,946 | | |
Total revenues
|
| | | | 628,923 | | | | | | 691,710 | | | | | | 734,849 | | | | | | 736,654 | | | | | | 533,732 | | | | | | 581,977 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscriptions and
licenses |
| | | | 53,662 | | | | | | 55,113 | | | | | | 71,439 | | | | | | 71,578 | | | | | | 48,201 | | | | | | 66,466 | | |
Cost of services
|
| | | | 66,928 | | | | | | 76,211 | | | | | | 72,572 | | | | | | 72,572 | | | | | | 56,048 | | | | | | 50,126 | | |
Total cost of revenues
|
| | | | 120,590 | | | | | | 131,324 | | | | | | 144,011 | | | | | | 144,150 | | | | | | 104,249 | | | | | | 116,592 | | |
Gross profit
|
| | | | 508,333 | | | | | | 560,386 | | | | | | 590,838 | | | | | | 592,504 | | | | | | 429,483 | | | | | | 465,385 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 151,194 | | | | | | 175,032 | | | | | | 183,552 | | | | | | 183,552 | | | | | | 136,617 | | | | | | 139,570 | | |
Selling and marketing
|
| | | | 139,259 | | | | | | 160,635 | | | | | | 155,274 | | | | | | 155,294 | | | | | | 111,889 | | | | | | 107,551 | | |
General and administrative
|
| | | | 87,467 | | | | | | 89,328 | | | | | | 97,580 | | | | | | 97,580 | | | | | | 71,415 | | | | | | 85,275 | | |
Amortization of purchased intangibles
|
| | | | 9,014 | | | | | | 14,000 | | | | | | 14,213 | | | | | | 14,213 | | | | | | 10,402 | | | | | | 10,984 | | |
Expenses associated with
IPO |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,130 | | |
Total operating expenses
|
| | | | 386,934 | | | | | | 438,995 | | | | | | 450,619 | | | | | | 450,639 | | | | | | 330,323 | | | | | | 369,510 | | |
Income from operations
|
| | | | 121,399 | | | | | | 121,391 | | | | | | 140,219 | | | | | | 141,865 | | | | | | 99,160 | | | | | | 95,875 | | |
Interest expense, net
|
| | | | (10,320) | | | | | | (8,765) | | | | | | (8,199) | | | | | | (8,199) | | | | | | (6,503) | | | | | | (4,450) | | |
Other income (expense), net
|
| | | | (5,773) | | | | | | 236 | | | | | | (5,557) | | | | | | (5,557) | | | | | | (14,053) | | | | | | 6,756 | | |
Income before income taxes
|
| | | | 105,306 | | | | | | 112,862 | | | | | | 126,463 | | | | | | 128,109 | | | | | | 78,604 | | | | | | 98,181 | | |
Provision (benefit) for income taxes
|
| | | | 46,141 | | | | | | (29,250) | | | | | | 21,762 | | | | | | 23,738 | | | | | | 11,759 | | | | | | 22,145 | | |
Loss from investment accounted for using the equity method, net of
tax |
| | | | — | | | | | | — | | | | | | 1,275 | | | | | | 1,275 | | | | | | — | | | | | | 1,447 | | |
Net income
|
| | | $ | 59,165 | | | | | | 142,112 | | | | | | 103,426 | | | | | | 103,096 | | | | | | 66,845 | | | | | | 74,589 | | |
Less: Net income attributable to participating securities
|
| | | | | | | | | | (4) | | | | | | (8) | | | | | | (8) | | | | | | (10) | | | | | | (4) | | |
Net income per share attributable to Class A and Class B common shares
|
| | | | | | | | | $ | 142,108 | | | | | $ | 103,418 | | | | | $ | 103,088 | | | | | $ | 66,835 | | | | | $ | 74,585 | | |
Net income per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | 0.50 | | | | | $ | 0.36 | | | | | $ | 0.36 | | | | | $ | 0.23 | | | | | $ | 0.26 | | |
Diluted
|
| | | | | | | | | $ | 0.49 | | | | | $ | 0.35 | | | | | $ | 0.35 | | | | | $ | 0.23 | | | | | $ | 0.25 | | |
Weighted average shares outstanding, basic
|
| | | | | | | | | | 285,805,096 | | | | | | 284,625,642 | | | | | | 284,625,642 | | | | | | 286,024,263 | | | | | | 287,063,892 | | |
Weighted average shares outstanding, diluted
|
| | | | | | | | | | 292,624,496 | | | | | | 293,796,707 | | | | | | 293,796,707 | | | | | | 294,586,354 | | | | | | 297,251,349 | | |
|
| | |
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
September 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Last twelve-months recurring revenues (Topic 606)
|
| | | $ | 521,923 | | | | | $ | 586,466 | | | | | $ | 631,097 | | | | | $ | 615,169 | | | | | $ | 682,712 | | |
Last twelve-months recurring revenues (Topic 605)
|
| | | $ | 523,502 | | | | | $ | 583,402 | | | | | $ | 636,899 | | | | | $ | 616,753 | | | | | $ | 686,201 | | |
Constant Currency: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Annualized recurring revenues (“ARR”) growth rate
|
| | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 12% | | | | | | 9% | | |
Account retention rate
|
| | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | |
Recurring revenues dollar-based net retention rate
|
| | | | 105% | | | | | | 107% | | | | | | 108% | | | | | | 107% | | | | | | 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 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Topic 606: | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 132,156 | | | | | $ | 189,111 | | |
Adjusted Net Income
|
| | | $ | 99,278 | | | | | $ | 140,589 | | |
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 137,598 | | | | | $ | 137,598 | | |
Working capital, excluding deferred revenues
|
| | | | 90,229 | | | | | | 90,229 | | |
Total assets
|
| | | | 1,090,497 | | | | | | 1,090,497 | | |
Deferred revenues, current and long-term
|
| | | | 179,900 | | | | | | 179,900 | | |
Total debt
|
| | | | 589,583 | | | | | | 340,926 | | |
Total stockholders’ equity
|
| | | | 7,173 | | | | | | 255,830 | | |
| | |
As of September 30, 2020
|
| |||||||||
(in thousands, except share and per share data)
|
| |
Actual
|
| |
As adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 137,598 | | | | | $ | 137,598 | | |
Long-term debt
|
| | | $ | 589,583 | | | | | $ | 340,926 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Class A common stock, $0.01 par value per share; 100,000,000 shares authorized, 11,601,757 shares issued and outstanding, actual and as
adjusted; |
| | | | 116 | | | | | | 116 | | |
Class B common stock, $0.01 par value per share; 1,800,000,000 shares
authorized, 250,625,279 shares issued and outstanding, actual; 1,800,000,000 shares authorized, 258,729,244 shares issued and outstanding, as adjusted |
| | | | 2,506 | | | | | | 2,587 | | |
Additional paid-in capital
|
| | | | 441,723 | | | | | | 690,299 | | |
Accumulated other comprehensive loss
|
| | | | (29,211) | | | | | | (29,211) | | |
Accumulated deficit
|
| | | | (407,961) | | | | | | (407,961) | | |
Total stockholders’ equity
|
| | | | 7,173 | | | | | | 255,830 | | |
Total capitalization
|
| | | $ | 596,756 | | | | | $ | 596,756 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 32.00 | | |
|
Historical net tangible book value (deficit) per share as of September 30, 2020
|
| | | $ | (2.22) | | | | | | | | |
|
Increase in net tangible book value (deficit) per share attributable to this offering
|
| | | | 0.99 | | | | | | | | |
|
As adjusted net tangible book value (deficit) per share after this offering
|
| | | | | | | | | | (1.23) | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 33.23 | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 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 | | | | | $ | 445,338 | | | | | $ | 501,011 | | |
Perpetual licenses
|
| | | | 61,661 | | | | | | 61,065 | | | | | | 52,519 | | | | | | 59,693 | | | | | | 38,255 | | | | | | 36,020 | | |
Subscriptions and licenses
|
| | | | 562,759 | | | | | | 618,486 | | | | | | 666,444 | | | | | | 667,993 | | | | | | 483,593 | | | | | | 537,031 | | |
Services
|
| | | | 66,164 | | | | | | 73,224 | | | | | | 68,405 | | | | | | 68,661 | | | | | | 50,139 | | | | | | 44,946 | | |
Total revenues
|
| | | | 628,923 | | | | | | 691,710 | | | | | | 734,849 | | | | | | 736,654 | | | | | | 533,732 | | | | | | 581,977 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 53,662 | | | | | | 55,113 | | | | | | 71,439 | | | | | | 71,578 | | | | | | 48,201 | | | | | | 66,466 | | |
Cost of services
|
| | | | 66,928 | | | | | | 76,211 | | | | | | 72,572 | | | | | | 72,572 | | | | | | 56,048 | | | | | | 50,126 | | |
Total cost of revenues
|
| | | | 120,590 | | | | | | 131,324 | | | | | | 144,011 | | | | | | 144,150 | | | | | | 104,249 | | | | | | 116,592 | | |
Gross profit
|
| | | | 508,333 | | | | | | 560,386 | | | | | | 590,838 | | | | | | 592,504 | | | | | | 429,483 | | | | | | 465,385 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 151,194 | | | | | | 175,032 | | | | | | 183,552 | | | | | | 183,552 | | | | | | 136,617 | | | | | | 139,570 | | |
Selling and marketing
|
| | | | 139,259 | | | | | | 160,635 | | | | | | 155,274 | | | | | | 155,294 | | | | | | 111,889 | | | | | | 107,551 | | |
General and administrative
|
| | | | 87,467 | | | | | | 89,328 | | | | | | 97,580 | | | | | | 97,580 | | | | | | 71,415 | | | | | | 85,275 | | |
Amortization of purchased intangibles
|
| | | | 9,014 | | | | | | 14,000 | | | | | | 14,213 | | | | | | 14,213 | | | | | | 10,402 | | | | | | 10,984 | | |
Expenses associated with IPO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,130 | | |
Total operating expenses
|
| | | | 386,934 | | | | | | 438,995 | | | | | | 450,619 | | | | | | 450,639 | | | | | | 330,323 | | | | | | 369,510 | | |
Income from operations
|
| | | | 121,399 | | | | | | 121,391 | | | | | | 140,219 | | | | | | 141,865 | | | | | | 99,160 | | | | | | 95,875 | | |
Interest expense, net
|
| | | | (10,320) | | | | | | (8,765) | | | | | | (8,199) | | | | | | (8,199) | | | | | | (6,503) | | | | | | (4,450) | | |
Other income (expense), net
|
| | | | (5,773) | | | | | | 236 | | | | | | (5,557) | | | | | | (5,557) | | | | | | (14,053) | | | | | | 6,756 | | |
Income before income taxes
|
| | | | 105,306 | | | | | | 112,862 | | | | | | 126,463 | | | | | | 128,109 | | | | | | 78,604 | | | | | | 98,181 | | |
Provision (benefit) for income taxes
|
| | | | 46,141 | | | | | | (29,250) | | | | | | 21,762 | | | | | | 23,738 | | | | | | 11,759 | | | | | | 22,145 | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||
| | |
Topic 605
|
| |
Topic 605(1)
|
| |
Topic 606
|
| |
Topic 606
|
| |
Topic 606
|
| |||||||||||||||||||||
Loss from investment accounted
for using the equity method, net of tax |
| | | | — | | | | | | — | | | | | | 1,275 | | | | | | 1,275 | | | | | | — | | | | | | 1,447 | | |
Net income
|
| | | $ | 59,165 | | | | | | 142,112 | | | | | | 103,426 | | | | | | 103,096 | | | | | | 66,845 | | | | | | 74,589 | | |
Less: Net income attributable to
participating securities |
| | | | | | | | | | (4) | | | | | | (8) | | | | | | (8) | | | | | | (10) | | | | | | (4) | | |
Net income per share attributable to Class A and Class B common shares
|
| | | | | | | | | $ | 142,108 | | | | | $ | 103,418 | | | | | $ | 103,088 | | | | | $ | 66,835 | | | | | $ | 74,585 | | |
Net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | 0.50 | | | | | $ | 0.36 | | | | | $ | 0.36 | | | | | $ | 0.23 | | | | | $ | 0.26 | | |
Diluted
|
| | | | | | | | | $ | 0.49 | | | | | $ | 0.35 | | | | | $ | 0.35 | | | | | $ | 0.23 | | | | | $ | 0.25 | | |
Weighted average shares outstanding, basic
|
| | | | | | | | | | 285,805,096 | | | | | | 284,625,642 | | | | | | 284,625,642 | | | | | | 286,024,263 | | | | | | 287,063,892 | | |
Weighted average shares outstanding, diluted
|
| | | | | | | | | | 292,624,496 | | | | | | 293,796,707 | | | | | | 293,796,707 | | | | | | 294,586,354 | | | | | | 297,251,349 | | |
|
| | |
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
September 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Last twelve-months recurring revenues (Topic 606)
|
| | | $ | 521,923 | | | | | $ | 586,466 | | | | | $ | 631,097 | | | | | $ | 615,169 | | | | | $ | 682,712 | | |
Last twelve-months recurring revenues (Topic 605)
|
| | | $ | 523,502 | | | | | $ | 583,402 | | | | | $ | 636,899 | | | | | $ | 616,753 | | | | | $ | 686,201 | | |
Constant Currency: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Annualized recurring revenues (“ARR”) growth rate
|
| | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 12% | | | | | | 9% | | |
Account retention rate
|
| | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | |
Recurring revenues dollar-based net retention rate
|
| | | | 105% | | | | | | 107% | | | | | | 108% | | | | | | 107% | | | | | | 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 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Topic 606: | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 132,156 | | | | | $ | 189,111 | | |
Adjusted Net Income
|
| | | $ | 99,278 | | | | | $ | 140,589 | | |
| | |
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)(g)
|
| | | | 5,773 | | | | | | (236) | | | | | | 5,557 | | |
Loss from investment accounted for using the equity method, 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)(g)
|
| | | | 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)(h)
|
| | | | 30,273 | | | | | | 4,318 | | | | | | — | | |
Non-recurring income tax benefit related to intercompany transactions(3)(i)
|
| | | | — | | | | | | (46,369) | | | | | | — | | |
Loss from investment accounted for using the equity method, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | |
Adjusted Net Income
|
| | | $ | 115,389 | | | | | $ | 132,246 | | | | | $ | 135,471 | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Net income(2)
|
| | | $ | 53,174 | | | | | $ | 141,563 | | | | | $ | 103,096 | | | | | $ | 66,845 | | | | | $ | 74,589 | | |
Interest expense, net
|
| | | | 10,320 | | | | | | 8,765 | | | | | | 8,199 | | | | | | 6,503 | | | | | | 4,450 | | |
Provision (benefit) for income taxes
|
| | | | 45,076 | | | | | | (29,349) | | | | | | 23,738 | | | | | | 11,759 | | | | | | 22,145 | | |
Depreciation and amortization(3)(a)
|
| | | | 26,544 | | | | | | 29,200 | | | | | | 32,160 | | | | | | 23,334 | | | | | | 25,836 | | |
Equity-based compensation(3)(c)
|
| | | | 4,985 | | | | | | 7,989 | | | | | | 8,091 | | | | | | 6,051 | | | | | | 22,760 | | |
Acquisition expenses(3)(d)
|
| | | | 3,020 | | | | | | 6,410 | | | | | | 6,597 | | | | | | 4,103 | | | | | | 8,498 | | |
Realignment expenses(3)(e)
|
| | | | 4,938 | | | | | | 6,778 | | | | | | (584) | | | | | | (492) | | | | | | 10,012 | | |
Expenses associated with IPO(3)(f)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,130 | | |
Other (income) expense, net(3)(g)
|
| | | | 5,773 | | | | | | (236) | | | | | | 5,557 | | | | | | 14,053 | | | | | | (6,756) | | |
Loss from investment accounted for using the equity method, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | | | | | — | | | | | | 1,447 | | |
Adjusted EBITDA
|
| | | $ | 153,830 | | | | | $ | 171,120 | | | | | $ | 188,129 | | | | | $ | 132,156 | | | | | $ | 189,111 | | |
|
| | |
Year Ended December 31,
|
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Net income(2)
|
| | | $ | 53,174 | | | | | $ | 141,563 | | | | | $ | 103,096 | | | | | $ | 66,845 | | | | | $ | 74,589 | | |
Non-GAAP adjustments, prior to income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of purchased intangibles and developed
technologies(3)(b) |
| | | | 13,879 | | | | | | 17,215 | | | | | | 18,731 | | | | | | 13,699 | | | | | | 14,694 | | |
Equity-based compensation(3)(c)
|
| | | | 4,985 | | | | | | 7,989 | | | | | | 8,091 | | | | | | 6,051 | | | | | | 22,760 | | |
Acquisition expenses(3)(d)
|
| | | | 3,020 | | | | | | 6,410 | | | | | | 6,597 | | | | | | 4,103 | | | | | | 8,498 | | |
Realignment expenses(3)(e)
|
| | | | 4,938 | | | | | | 6,778 | | | | | | (584) | | | | | | (492) | | | | | | 10,012 | | |
Expenses associated with IPO(3)(f)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,130 | | |
Other (income) expense, net(3)(g)
|
| | | | 5,773 | | | | | | (236) | | | | | | 5,557 | | | | | | 14,053 | | | | | | (6,756) | | |
Total non-GAAP adjustments, prior to income taxes
|
| | | | 32,595 | | | | | | 38,156 | | | | | | 38,392 | | | | | | 37,414 | | | | | | 75,338 | | |
Income tax effect of non-GAAP adjustments
|
| | | | (6,644) | | | | | | (5,971) | | | | | | (7,714) | | | | | | (4,981) | | | | | | (10,785) | | |
Non-recurring income tax expense related to Tax Cuts
and Jobs Act(3)(h) |
| | | | 30,273 | | | | | | 4,318 | | | | | | — | | | | | | — | | | | | | — | | |
Non-recurring income tax benefit related to intercompany transactions(3)(i)
|
| | | | — | | | | | | (46,369) | | | | | | — | | | | | | — | | | | | | — | | |
Loss from investment accounted for using the equity method, net of tax
|
| | | | — | | | | | | — | | | | | | 1,275 | | | | | | — | | | | | | 1,447 | | |
Adjusted Net Income
|
| | | $ | 109,398 | | | | | $ | 131,697 | | | | | $ | 135,049 | | | | | $ | 99,278 | | | | | $ | 140,589 | | |
| | |
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 (benefit) 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 (benefit) for income taxes
|
| | | | (29,250) | | | | | | (99) | | | | | | (29,349) | | |
Net income
|
| | | | 142,112 | | | | | $ | (549) | | | | | | 141,563 | | |
| | |
December 31,
2018 |
| |
December 31,
2019 |
| |
September 30,
2020 |
| |||||||||
Cash and cash equivalents
|
| | | $ | 81,183 | | | | | $ | 121,101 | | | | | $ | 137,598 | | |
Working capital, excluding deferred revenues
|
| | | | 135,163 | | | | | | 166,136 | | | | | | 90,229 | | |
Total assets
|
| | | | 923,596 | | | | | | 994,599 | | | | | | 1,090,497 | | |
Deferred revenues, current and long-term
|
| | | | 337,451 | | | | | | 213,145 | | | | | | 179,900 | | |
Total debt
|
| | | | 258,750 | | | | | | 233,750 | | | | | | 589,583 | | |
Total stockholders’ equity
|
| | | | 147,431 | | | | | | 334,619 | | | | | | 7,173 | | |
| | |
Year Ended December 31,
|
| |
Twelve Months Ended September 30,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Last twelve-months recurring revenues (Topic 606)
|
| | | $ | 521,923 | | | | | $ | 586,466 | | | | | $ | 631,097 | | | | | $ | 615,169 | | | | | $ | 682,712 | | |
Last twelve-months recurring revenues (Topic 605)
|
| | | $ | 523,502 | | | | | $ | 583,402 | | | | | $ | 636,899 | | | | | $ | 616,753 | | | | | $ | 686,201 | | |
Constant Currency: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ARR growth rate
|
| | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 12% | | | | | | 9% | | |
Account retention rate
|
| | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | | | | | 98% | | |
Recurring revenues dollar-based net retention rate
|
| | | | 105% | | | | | | 107% | | | | | | 108% | | | | | | 107% | | | | | | 110% | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||
| | |
Topic 605
|
| |
Topic 605
|
| |
Topic 606
|
| |
Topic 606
|
| |
Topic 606
|
| |||||||||||||||
Adjusted EBITDA
|
| | | $ | 171,768 | | | | | $ | 186,598 | | | | | $ | 188,129 | | | | | $ | 132,156 | | | | | $ | 189,111 | | |
Adjusted Net Income
|
| | | $ | 132,246 | | | | | $ | 135,471 | | | | | $ | 135,049 | | | | | $ | 99,278 | | | | | $ | 140,589 | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 557,421 | | | | | $ | 608,300 | | | | | $ | 445,338 | | | | | $ | 501,011 | | |
Perpetual licenses
|
| | | | 61,065 | | | | | | 59,693 | | | | | | 38,255 | | | | | | 36,020 | | |
Subscriptions and licenses
|
| | | | 618,486 | | | | | | 667,993 | | | | | | 483,593 | | | | | | 537,031 | | |
Services
|
| | | | 73,224 | | | | | | 68,661 | | | | | | 50,139 | | | | | | 44,946 | | |
Total revenues
|
| | | | 691,710 | | | | | | 736,654 | | | | | | 533,732 | | | | | | 581,977 | | |
Cost of revenues:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 55,113 | | | | | | 71,578 | | | | | | 48,201 | | | | | | 66,466 | | |
Cost of services
|
| | | | 76,211 | | | | | | 72,572 | | | | | | 56,048 | | | | | | 50,126 | | |
Total cost of revenues
|
| | | | 131,324 | | | | | | 144,150 | | | | | | 104,249 | | | | | | 116,592 | | |
Gross profit
|
| | | | 560,386 | | | | | | 592,504 | | | | | | 429,483 | | | | | | 465,385 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 175,032 | | | | | | 183,552 | | | | | | 136,617 | | | | | | 139,570 | | |
Selling and marketing
|
| | | | 160,635 | | | | | | 155,294 | | | | | | 111,889 | | | | | | 107,551 | | |
General and administrative
|
| | | | 89,328 | | | | | | 97,580 | | | | | | 71,415 | | | | | | 85,275 | | |
Amortization of purchased intangibles
|
| | | | 14,000 | | | | | | 14,213 | | | | | | 10,402 | | | | | | 10,984 | | |
Expenses associated with IPO
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26,130 | | |
Total operating expenses
|
| | | | 438,995 | | | | | | 450,639 | | | | | | 330,323 | | | | | | 369,510 | | |
Income from operations
|
| | | | 121,391 | | | | | | 141,865 | | | | | | 99,160 | | | | | | 95,875 | | |
Interest expense, net
|
| | | | (8,765) | | | | | | (8,199) | | | | | | (6,503) | | | | | | (4,450) | | |
Other income (expense), net
|
| | | | 236 | | | | | | (5,557) | | | | | | (14,053) | | | | | | 6,756 | | |
Income before income taxes
|
| | | | 112,862 | | | | | | 128,109 | | | | | | 78,604 | | | | | | 98,181 | | |
Provision (benefit) for income taxes
|
| | | | (29,250) | | | | | | 23,738 | | | | | | 11,759 | | | | | | 22,145 | | |
Loss from investment accounted for using the equity method, net of tax
|
| | | | — | | | | | | 1,275 | | | | | | — | | | | | | 1,447 | | |
Net income
|
| | | | 142,112 | | | | | | 103,096 | | | | | | 66,845 | | | | | | 74,589 | | |
Less: Net income attributable to participating securities
|
| | | | (4) | | | | | | (8) | | | | | | (10) | | | | | | (4) | | |
Net income per share attributable to Class A and Class B common shares
|
| | | $ | 142,108 | | | | | $ | 103,088 | | | | | $ | 66,835 | | | | | $ | 74,585 | | |
Net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.50 | | | | | $ | 0.36 | | | | | $ | 0.23 | | | | | $ | 0.26 | | |
Diluted
|
| | | $ | 0.49 | | | | | $ | 0.35 | | | | | $ | 0.23 | | | | | $ | 0.25 | | |
Weighted average shares outstanding, basic
|
| | | | 285,805,096 | | | | | | 284,625,642 | | | | | | 286,024,263 | | | | | | 287,063,892 | | |
Weighted average shares outstanding, diluted
|
| | | | 292,624,496 | | | | | | 293,796,707 | | | | | | 294,586,354 | | | | | | 297,251,349 | | |
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||
| | |
Nine Months Ended
September 30, |
| | | | | | | | | | | | | |
Constant
Currency |
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| |
%
|
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 445,338 | | | | | $ | 501,011 | | | | | $ | 55,673 | | | | | | 12.5% | | | | | | 12.6% | | |
Perpetual licenses
|
| | | | 38,255 | | | | | | 36,020 | | | | | | (2,235) | | | | | | (5.8)% | | | | | | (4.9)% | | |
Subscriptions and licenses
|
| | | | 483,593 | | | | | | 537,031 | | | | | | 53,438 | | | | | | 11.1% | | | | | | 11.2% | | |
Services
|
| | | | 50,139 | | | | | | 44,946 | | | | | | (5,193) | | | | | | (10.4)% | | | | | | (10.0)% | | |
Total revenues
|
| | | $ | 533,732 | | | | | $ | 581,977 | | | | | $ | 48,245 | | | | | | 9.0% | | | | | | 9.2% | | |
| | | | | | | | | | | | | | |
Comparison
|
| |||||||||||||||
| | |
Nine Months Ended
September 30 |
| | | | | | | | | | | | | |
Constant
Currency |
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| |
%
|
| |||||||||||||||
Revenues by geographic area: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Americas
|
| | | $ | 259,216 | | | | | $ | 287,942 | | | | | $ | 28,726 | | | | | | 11.1% | | | | | | 11.3% | | |
EMEA
|
| | | | 171,604 | | | | | | 184,913 | | | | | | 13,309 | | | | | | 7.8% | | | | | | 7.8% | | |
APAC
|
| | | | 102,912 | | | | | | 109,122 | | | | | | 6,210 | | | | | | 6.0% | | | | | | 6.5% | | |
Total revenues by geographic area
|
| | | $ | 533,732 | | | | | $ | 581,977 | | | | | $ | 48,245 | | | | | | 9.0% | | | | | | 9.2% | | |
| | | | | |
Comparison
|
| ||||||||||||||||||||||||
| | |
Nine Months Ended
September 30 |
| | | | | | | | | | | | | |
Constant
Currency |
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| |
%
|
| |||||||||||||||
Cost of subscriptions and licenses
|
| | | $ | 48,201 | | | | | $ | 66,466 | | | | | $ | 18,265 | | | | | | 37.9% | | | | | | 38.3% | | |
Cost of services
|
| | | | 56,048 | | | | | | 50,126 | | | | | | (5,922) | | | | | | (10.6)% | | | | | | (9.7)% | | |
Total cost of revenues
|
| | | $ | 104,249 | | | | | $ | 116,592 | | | | | $ | 12,343 | | | | | | 11.8% | | | | | | 12.5% | | |
| | | | | |
Comparison
|
| ||||||||||||||||||||||||
| | |
Nine Months Ended
September 30 |
| | | | | | | | | | | | | |
Constant
Currency |
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| |
%
|
| |||||||||||||||
Research and development
|
| | | $ | 136,617 | | | | | $ | 139,570 | | | | | $ | 2,953 | | | | | | 2.2% | | | | | | 2.7% | | |
Selling and marketing
|
| | | | 111,889 | | | | | | 107,551 | | | | | | (4,338) | | | | | | (3.9)% | | | | | | (3.1)% | | |
General and administrative
|
| | | | 71,415 | | | | | | 85,275 | | | | | | 13,860 | | | | | | 19.4% | | | | | | 19.5% | | |
Amortization of purchased intangibles
|
| | | | 10,402 | | | | | | 10,984 | | | | | | 582 | | | | | | 5.6% | | | | | | 5.7% | | |
Expenses associated with IPO
|
| | | | — | | | | | | 26,130 | | | | | | 26,130 | | | | | | * | | | | | | * | | |
Total operating expenses
|
| | | $ | 330,323 | | | | | $ | 369,510 | | | | | $ | 39,187 | | | | | | 11.9% | | | | | | 12.4% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Interest expense
|
| | | $ | (7,477) | | | | | $ | (4,821) | | |
Interest income
|
| | | | 974 | | | | | | 371 | | |
Total interest expense, net
|
| | | $ | (6,503) | | | | | $ | (4,450) | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Bank credit facility
|
| | | $ | (6,905) | | | | | $ | (4,351) | | |
Amortization of deferred financing costs
|
| | | | (415) | | | | | | (430) | | |
Other, net
|
| | | | 817 | | | | | | 331 | | |
Total interest expense, net
|
| | | $ | (6,503) | | | | | $ | (4,450) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Foreign exchange gain (loss)
|
| | | $ | (14,053) | | | | | $ | 8,567 | | |
Other income (expense), net
|
| | | | — | | | | | | (1,811) | | |
Total other income (expense), net
|
| | | $ | (14,053) | | | | | $ | 6,756 | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 66,845 | | | | | $ | 74,589 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Adjusted EBITDA
|
| | | $ | 132,156 | | | | | $ | 189,111 | | |
Adjusted Net Income
|
| | | $ | 99,278 | | | | | $ | 140,589 | | |
| | |
Year Ended December 31,
|
| |
Comparison
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
As reported
Topic 605 |
| |
As reported
Topic 606 |
| |
Amount
|
| |
%
|
| |
Impact
from Adoption of Topic 606 |
| |
Remaining
Difference |
| |
%
|
| |
Constant
Currency % |
| ||||||||||||||||||||||||
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% | | |
| | |
Year Ended
December 31, |
| |
Comparison
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
As reported
Topic 605 |
| |
As reported
Topic 606 |
| |
Amount
|
| |
%
|
| |
Impact
from Adoption of Topic 606 |
| |
Remaining
Difference |
| |
%
|
| |
Constant
Currency % |
| ||||||||||||||||||||||||
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% | | |
| | |
Year Ended
December 31, |
| |
Comparison
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
As reported
Topic 605 |
| |
As reported
Topic 606 |
| |
Amount
|
| |
%
|
| |
Impact
from Adoption of Topic 606 |
| |
Remaining
Difference |
| |
%
|
| |
Constant
Currency % |
| ||||||||||||||||||||||||
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% | | |
| | |
Year Ended
December 31, |
| |
Comparison
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
As reported
Topic 605 |
| |
As reported
Topic 606 |
| |
Amount
|
| |
%
|
| |
Impact
from Adoption of Topic 606 |
| |
Remaining
Difference |
| |
%
|
| |
Constant
Currency % |
| ||||||||||||||||||||||||
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 | | |
| | |
Q2 2018
|
| |
Q3 2018
|
| |
Q4 2018
|
| |
Q1 2019
|
| |
Q2 2019
|
| |
Q3 2019
|
| |
Q4 2019
|
| |
Q1 2020
|
| |
Q2 2020
|
| |
Q3 2020
|
| ||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 139,013 | | | | | $ | 137,881 | | | | | $ | 142,720 | | | | | $ | 152,309 | | | | | $ | 137,838 | | | | | $ | 155,191 | | | | | $ | 162,962 | | | | | $ | 170,182 | | | | | $ | 157,655 | | | | | $ | 173,174 | | |
Perpetual licenses
|
| | | | 15,846 | | | | | | 15,443 | | | | | | 14,916 | | | | | | 9,409 | | | | | | 15,059 | | | | | | 13,787 | | | | | | 21,438 | | | | | | 10,814 | | | | | | 12,379 | | | | | | 12,827 | | |
Subscriptions and licenses
|
| | | | 154,859 | | | | | | 153,324 | | | | | | 157,636 | | | | | | 161,718 | | | | | | 152,897 | | | | | | 168,978 | | | | | | 184,400 | | | | | | 180,996 | | | | | | 170,034 | | | | | | 186,001 | | |
Services
|
| | | | 19,200 | | | | | | 18,160 | | | | | | 19,114 | | | | | | 15,821 | | | | | | 16,708 | | | | | | 17,610 | | | | | | 18,522 | | | | | | 13,694 | | | | | | 14,256 | | | | | | 16,996 | | |
Total revenues
|
| | | | 174,059 | | | | | | 171,484 | | | | | | 176,750 | | | | | | 177,539 | | | | | | 169,605 | | | | | | 186,588 | | | | | | 202,922 | | | | | | 194,690 | | | | | | 184,290 | | | | | | 202,997 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Cost of subscriptions and licenses
|
| | | | 12,454 | | | | | | 15,450 | | | | | | 14,317 | | | | | | 14,342 | | | | | | 16,489 | | | | | | 17,370 | | | | | | 23,377 | | | | | | 21,327 | | | | | | 21,801 | | | | | | 23,338 | | |
Cost of services
|
| | | | 22,432 | | | | | | 17,768 | | | | | | 18,744 | | | | | | 18,225 | | | | | | 20,142 | | | | | | 17,681 | | | | | | 16,524 | | | | | | 15,932 | | | | | | 14,904 | | | | | | 19,290 | | |
Total cost of revenues
|
| | | | 34,886 | | | | | | 33,218 | | | | | | 33,061 | | | | | | 32,567 | | | | | | 36,631 | | | | | | 35,051 | | | | | | 39,901 | | | | | | 37,259 | | | | | | 36,705 | | | | | | 42,628 | | |
Gross profit
|
| | | | 139,173 | | | | | | 138,266 | | | | | | 143,689 | | | | | | 144,972 | | | | | | 132,974 | | | | | | 151,537 | | | | | | 163,021 | | | | | | 157,431 | | | | | | 147,585 | | | | | | 160,369 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 43,822 | | | | | | 42,793 | | | | | | 47,434 | | | | | | 44,477 | | | | | | 47,384 | | | | | | 44,756 | | | | | | 46,935 | | | | | | 45,135 | | | | | | 44,218 | | | | | | 50,217 | | |
Selling and marketing
|
| | | | 39,047 | | | | | | 38,235 | | | | | | 47,467 | | | | | | 35,982 | | | | | | 39,186 | | | | | | 36,721 | | | | | | 43,405 | | | | | | 36,095 | | | | | | 29,632 | | | | | | 41,824 | | |
General and administrative
|
| | | | 23,414 | | | | | | 22,171 | | | | | | 22,837 | | | | | | 22,804 | | | | | | 23,503 | | | | | | 25,108 | | | | | | 26,165 | | | | | | 26,804 | | | | | | 25,465 | | | | | | 33,006 | | |
Amortization of purchased intangibles
|
| | | | 3,662 | | | | | | 3,958 | | | | | | 4,039 | | | | | | 3,420 | | | | | | 3,432 | | | | | | 3,550 | | | | | | 3,811 | | | | | | 3,436 | | | | | | 3,679 | | | | | | 3,869 | | |
Expenses associated with IPO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,130 | | |
Total operating expenses
|
| | | | 109,945 | | | | | | 107,157 | | | | | | 121,777 | | | | | | 106,682 | | | | | | 113,506 | | | | | | 110,135 | | | | | | 120,316 | | | | | | 111,470 | | | | | | 102,994 | | | | | | 155,046 | | |
Income from
operations |
| | | | 29,228 | | | | | | 31,109 | | | | | | 21,912 | | | | | | 38,290 | | | | | | 19,468 | | | | | | 41,402 | | | | | | 42,705 | | | | | | 45,961 | | | | | | 44,591 | | | | | | 5,323 | | |
Interest expense, net
|
| | | | (2,248) | | | | | | (2,276) | | | | | | (2,402) | | | | | | (2,282) | | | | | | (2,192) | | | | | | (2,029) | | | | | | (1,696) | | | | | | (1,388) | | | | | | (1,128) | | | | | | (1,934) | | |
Other income (expense), net
|
| | | | (245) | | | | | | (477) | | | | | | 2,202 | | | | | | (5,253) | | | | | | 3,506 | | | | | | (12,306) | | | | | | 8,496 | | | | | | (7,390) | | | | | | 405 | | | | | | 13,741 | | |
Income before income taxes
|
| | | | 26,735 | | | | | | 28,356 | | | | | | 21,712 | | | | | | 30,755 | | | | | | 20,782 | | | | | | 27,067 | | | | | | 49,505 | | | | | | 37,183 | | | | | | 43,868 | | | | | | 17,130 | | |
Provision (benefit) for income
taxes |
| | | | 1,543 | | | | | | 5,052 | | | | | | (40,625) | | | | | | 4,318 | | | | | | 801 | | | | | | 6,640 | | | | | | 11,979 | | | | | | 7,176 | | | | | | 4,264 | | | | | | 10,705 | | |
Loss from investment
accounted for using the equity method, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,275 | | | | | | 338 | | | | | | 528 | | | | | | 581 | | |
Net income
|
| | | $ | 25,192 | | | | | $ | 23,304 | | | | | $ | 62,337 | | | | | $ | 26,437 | | | | | $ | 19,981 | | | | | $ | 20,427 | | | | | $ | 36,251 | | | | | $ | 29,669 | | | | | $ | 39,076 | | | | | $ | 5,844 | | |
|
| | |
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,
|
| | | | | | | |||||||||
| | |
2018
|
| |
2019
|
| |
September 30, 2020
|
| |||||||||
Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | |
Held domestically
|
| | | $ | 3,788 | | | | | $ | 2,291 | | | | | $ | 33,981 | | |
Held by foreign subsidiaries
|
| | | | 77,395 | | | | | | 118,810 | | | | | | 103,617 | | |
Total cash and cash equivalents
|
| | | $ | 81,183 | | | | | $ | 121,101 | | | | | $ | 137,598 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net Cash Provided By (Used In): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 118,249 | | | | | $ | 176,025 | | |
Investing activities
|
| | | | (21,837) | | | | | | (88,808) | | |
Financing activities
|
| | | | (50,326) | | | | | | (70,130) | | |
| | |
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. | |
Period
|
| |
Project Lifecycle Software
|
| |
Asset Lifecycle Software
|
|
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(1) | | | 62 | | | Director | |
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
($)(1) |
| |
Bonus
($) |
| |
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 | | |
Name of Beneficial Owner
|
| |
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
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||
Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Keith A. Bentley(2)(11)
|
| | | | 3,340,793 | | | | | | 28.8% | | | | | | 15,792,664 | | | | | | 6.3% | | | | | | 19.2% | | | | | | — | | | | | | 3,340,793 | | | | | | 28.8% | | | | | | 15,792,664 | | | | | | 6.1% | | | | | | 18.9% | | |
Barry J. Bentley(3)(11)
|
| | | | 3,340,793 | | | | | | 28.8% | | | | | | 13,575,643 | | | | | | 5.4% | | | | | | 18.8% | | | | | | — | | | | | | 3,340,793 | | | | | | 28.8% | | | | | | 13,575,643 | | | | | | 5.3% | | | | | | 18.6% | | |
Gregory S. Bentley(4)(11)
|
| | | | 1,926,509 | | | | | | 16.6% | | | | | | 6,480,738 | | | | | | 2.6% | | | | | | 10.6% | | | | | | — | | | | | | 1,926,509 | | | | | | 16.6% | | | | | | 6,480,738 | | | | | | 2.5% | | | | | | 10.5% | | |
Raymond B. Bentley(5)(11)
|
| | | | 1,655,397 | | | | | | 14.3% | | | | | | 18,811,593 | | | | | | 7.5% | | | | | | 11.4% | | | | | | — | | | | | | 1,655,397 | | | | | | 14.3% | | | | | | 18,811,593 | | | | | | 7.3% | | | | | | 11.2% | | |
Kirk B. Griswold(6)
|
| | | | — | | | | | | — | | | | | | 453,417 | | | | | | * | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 428,417 | | | | | | * | | | | | | * | | |
Brian F. Hughes(7)
|
| | | | — | | | | | | — | | | | | | 16,711 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,711 | | | | | | * | | | | | | * | | |
Janet B. Haugen(8)
|
| | | | — | | | | | | — | | | | | | 7,575 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,575 | | | | | | * | | | | | | * | | |
David J. Hollister(9)
|
| | | | — | | | | | | — | | | | | | 1,041,112 | | | | | | * | | | | | | * | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 741,112 | | | | | | * | | | | | | * | | |
All executive officers and directors as a group (9 persons)(10)
|
| | | | 10,263,492 | | | | | | 88.5% | | | | | | 56,818,707 | | | | | | 22.7% | | | | | | 60.4% | | | | | | 325,000 | | | | | | 10,263,492 | | | | | | 88.5% | | | | | | 56,493,707 | | | | | | 21.9% | | | | | | 59.6% | | |
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Richard P. Bentley(11)
|
| | | | 1,000,000 | | | | | | 8.6% | | | | | | 2,000,000 | | | | | | * | | | | | | 5.3% | | | | | | — | | | | | | 1,000,000 | | | | | | 8.6% | | | | | | 2,000,000 | | | | | | * | | | | | | 5.2% | | |
Siemens International Holding
B.V.(12) |
| | | | — | | | | | | — | | | | | | 35,569,645 | | | | | | 14.2% | | | | | | 6.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,569,645 | | | | | | 13.8% | | | | | | 6.0% | | |
Selling Stockholders or Groups of Selling Stockholders:(13)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders selling 40,000 or more shares of Class
B common stock: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bhupinder Singh(14)
|
| | | | — | | | | | | — | | | | | | 998,998 | | | | | | * | | | | | | * | | | | | | 427,139 | | | | | | — | | | | | | — | | | | | | 571,859 | | | | | | * | | | | | | * | | |
The Singh 2019 Grant Retained Annuity Trust
|
| | | | — | | | | | | — | | | | | | 322,644 | | | | | | * | | | | | | * | | | | | | 322,644 | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Name of Beneficial Owner
|
| |
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
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||
Malcolm S. Walter
|
| | | | — | | | | | | — | | | | | | 97,076 | | | | | | * | | | | | | * | | | | | | 97,076 | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
George Church(15)(16)
|
| | | | 22,500 | | | | | | * | | | | | | 327,587 | | | | | | * | | | | | | * | | | | | | 78,648 | | | | | | 22,500 | | | | | | * | | | | | | 248,939 | | | | | | * | | | | | | * | | |
Carey Mann(17)
|
| | | | — | | | | | | — | | | | | | 402,397 | | | | | | * | | | | | | * | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | 327,397 | | | | | | * | | | | | | * | | |
Shaun Sewall(16)(18)
|
| | | | 5,000 | | | | | | * | | | | | | 358,637 | | | | | | * | | | | | | * | | | | | | 50,000 | | | | | | 5,000 | | | | | | * | | | | | | 308,637 | | | | | | * | | | | | | * | | |
Michael and Kelly King(19)
|
| | | | — | | | | | | — | | | | | | 237,327 | | | | | | * | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 187,327 | | | | | | * | | | | | | * | | |
Thomas B. Anderson(16)(20)
|
| | | | 3,500 | | | | | | * | | | | | | 175,877 | | | | | | * | | | | | | * | | | | | | 45,876 | | | | | | 3,500 | | | | | | * | | | | | | 130,001 | | | | | | * | | | | | | * | | |
Anne-Marie Walters(21)
|
| | | | — | | | | | | — | | | | | | 133,620 | | | | | | * | | | | | | * | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | 93,620 | | | | | | * | | | | | | * | | |
Stockholders selling fewer than 40,000 shares of Class B common stock:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Colleagues (37 stockholders)(16)(22)
|
| | | | 44,965 | | | | | | * | | | | | | 2,379,228 | | | | | | * | | | | | | * | | | | | | 311,570 | | | | | | 44,965 | | | | | | * | | | | | | 2,067,658 | | | | | | * | | | | | | * | | |
Other selling stockholders (24 stockholders)(16)(23)
|
| | | | 22,500 | | | | | | * | | | | | | 920,028 | | | | | | * | | | | | | * | | | | | | 73,082 | | | | | | 22,500 | | | | | | * | | | | | | 846,946 | | | | | | * | | | | | | * | | |
Underwriters
|
| |
Number of Shares
|
| |||
Goldman Sachs & Co. LLC
|
| | | | 3,996,269 | | |
BofA Securities, Inc.
|
| | | | 3,143,731 | | |
RBC Capital Markets, LLC
|
| | | | 1,083,333 | | |
Robert W. Baird & Co. Incorporated
|
| | | | 650,000 | | |
KeyBanc Capital Markets Inc.
|
| | | | 650,000 | | |
Mizuho Securities USA LLC
|
| | | | 476,667 | | |
Total
|
| | | | 10,000,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per share
|
| | | $ | 1.20 | | | | | $ | 1.20 | | |
Total
|
| | | $ | 9,724,758 | | | | | $ | 11,524,758 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per share
|
| | | $ | 1.20 | | | | | $ | 1.20 | | |
Total
|
| | | $ | 2,275,242 | | | | | $ | 2,275,242 | | |
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-48 | | | |
| | | | 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 |
| |
September 30,
2020 |
| ||||||
Assets
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 121,101 | | | | | $ | 137,598 | | |
Accounts receivable
|
| | | | 211,775 | | | | | | 172,600 | | |
Allowance for doubtful accounts
|
| | | | (7,274) | | | | | | (6,492) | | |
Prepaid income taxes
|
| | | | 4,543 | | | | | | 7,307 | | |
Prepaid and other current assets
|
| | | | 23,413 | | | | | | 27,897 | | |
Total current assets
|
| | | | 353,558 | | | | | | 338,910 | | |
Property and equipment, net
|
| | | | 29,632 | | | | | | 29,332 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 46,006 | | |
Intangible assets, net
|
| | | | 46,313 | | | | | | 46,560 | | |
Goodwill
|
| | | | 480,065 | | | | | | 542,239 | | |
Investments
|
| | | | 1,725 | | | | | | 5,218 | | |
Deferred income taxes
|
| | | | 51,068 | | | | | | 44,543 | | |
Other assets
|
| | | | 32,238 | | | | | | 37,689 | | |
Total assets
|
| | | $ | 994,599 | | | | | $ | 1,090,497 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,669 | | | | | $ | 15,086 | | |
Accruals and other current liabilities
|
| | | | 167,517 | | | | | | 212,866 | | |
Deferred revenues
|
| | | | 204,991 | | | | | | 173,578 | | |
Operating lease liabilities
|
| | | | — | | | | | | 15,629 | | |
Income taxes payable
|
| | | | 2,236 | | | | | | 5,100 | | |
Total current liabilities
|
| | | | 392,413 | | | | | | 422,259 | | |
Long-term debt
|
| | | | 233,750 | | | | | | 589,583 | | |
Long-term operating lease liabilities
|
| | | | — | | | | | | 32,555 | | |
Deferred revenues
|
| | | | 8,154 | | | | | | 6,322 | | |
Deferred income taxes
|
| | | | 8,260 | | | | | | 9,502 | | |
Income taxes payable
|
| | | | 8,140 | | | | | | 7,874 | | |
Other liabilities
|
| | | | 9,263 | | | | | | 15,229 | | |
Total liabilities
|
| | | | 659,980 | | | | | | 1,083,324 | | |
Commitments and contingencies (Note 18) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Class A Common Stock, $0.01 par value, authorized 100,000,000 shares; issued 11,601,757 shares as of December 31, 2019 and September 30, 2020, and Class B Common Stock, $0.01 par value, authorized 1,800,000,000 shares; issued 243,241,192 and 250,625,279 shares as of December 31, 2019 and September 30, 2020, respectively (Note 13)
|
| | | | 2,548 | | | | | | 2,622 | | |
Additional paid-in capital
|
| | | | 408,667 | | | | | | 441,723 | | |
Accumulated other comprehensive loss
|
| | | | (23,927) | | | | | | (29,211) | | |
Accumulated deficit
|
| | | | (52,669) | | | | | | (407,961) | | |
Total stockholders’ equity
|
| | | | 334,619 | | | | | | 7,173 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 994,599 | | | | | $ | 1,090,497 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 445,338 | | | | | $ | 501,011 | | |
Perpetual licenses
|
| | | | 38,255 | | | | | | 36,020 | | |
Subscriptions and licenses
|
| | | | 483,593 | | | | | | 537,031 | | |
Services
|
| | | | 50,139 | | | | | | 44,946 | | |
Total revenues
|
| | | | 533,732 | | | | | | 581,977 | | |
Cost of revenues: | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | | 48,201 | | | | | | 66,466 | | |
Cost of services
|
| | | | 56,048 | | | | | | 50,126 | | |
Total cost of revenues
|
| | | | 104,249 | | | | | | 116,592 | | |
Gross profit
|
| | | | 429,483 | | | | | | 465,385 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 136,617 | | | | | | 139,570 | | |
Selling and marketing
|
| | | | 111,889 | | | | | | 107,551 | | |
General and administrative
|
| | | | 71,415 | | | | | | 85,275 | | |
Amortization of purchased intangibles
|
| | | | 10,402 | | | | | | 10,984 | | |
Expenses associated with initial public offering
|
| | | | — | | | | | | 26,130 | | |
Total operating expenses
|
| | | | 330,323 | | | | | | 369,510 | | |
Income from operations
|
| | | | 99,160 | | | | | | 95,875 | | |
Interest expense, net
|
| | | | (6,503) | | | | | | (4,450) | | |
Other income (expense), net
|
| | | | (14,053) | | | | | | 6,756 | | |
Income before income taxes
|
| | | | 78,604 | | | | | | 98,181 | | |
Provision for income taxes
|
| | | | (11,759) | | | | | | (22,145) | | |
Loss from investment accounted for using the equity method, net of tax
|
| | | | — | | | | | | (1,447) | | |
Net income
|
| | | | 66,845 | | | | | | 74,589 | | |
Less: Net income attributable to participating securities
|
| | | | (10) | | | | | | (4) | | |
Net income attributable to Class A and Class B common
stockholders |
| | | $ | 66,835 | | | | | $ | 74,585 | | |
Per share information: | | | | | | | | | | | | | |
Net income per share, basic
|
| | | $ | 0.23 | | | | | $ | 0.26 | | |
Net income per share, diluted
|
| | | $ | 0.23 | | | | | $ | 0.25 | | |
Weighted average shares outstanding, basic
|
| | | | 286,024,263 | | | | | | 287,063,892 | | |
Weighted average shares outstanding, diluted
|
| | | | 294,586,354 | | | | | | 297,251,349 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 66,845 | | | | | $ | 74,589 | | |
Other comprehensive (loss) income, net of taxes: | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | 5,763 | | | | | | (5,315) | | |
Actuarial gain on retirement plan, net of tax effect of $(8) and $(21), respectively
|
| | | | 15 | | | | | | 31 | | |
Total other comprehensive (loss) income, net of taxes
|
| | | | 5,778 | | | | | | (5,284) | | |
Comprehensive income
|
| | | $ | 72,623 | | | | | $ | 69,305 | | |
| | |
Nine Months Ended September 30, 2019
|
| |||||||||||||||||||||||||||||||||
| | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 66,845 | | | | | | 66,845 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,778 | | | | | | — | | | | | | 5,778 | | |
Dividends declared (Note 13)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,023) | | | | | | (19,023) | | |
Profit-sharing plan shares, net
|
| | | | (258,103) | | | | | | (3) | | | | | | — | | | | | | — | | | | | | (1,936) | | | | | | (1,939) | | |
Shares issued in connection with deferred compensation plan, net
|
| | | | 2,233,807 | | | | | | 22 | | | | | | — | | | | | | — | | | | | | (4,994) | | | | | | (4,972) | | |
Deferred compensation plan voluntary contributions and vesting of
awards |
| | | | — | | | | | | — | | | | | | 2,664 | | | | | | — | | | | | | — | | | | | | 2,664 | | |
Payment of shareholder Put and Call rights
|
| | | | (632,859) | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (4,946) | | | | | | (4,952) | | |
Common Stock Purchase Agreement, net
|
| | | | 64,509 | | | | | | 1 | | | | | | 466 | | | | | | — | | | | | | (47) | | | | | | 420 | | |
Stock option exercises, net
|
| | | | 2,979,031 | | | | | | 30 | | | | | | 3,009 | | | | | | — | | | | | | (2,255) | | | | | | 784 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 6,046 | | | | | | — | | | | | | — | | | | | | 6,046 | | |
Shares related to restricted stock, net
|
| | | | 402,250 | | | | | | 4 | | | | | | (4) | | | | | | — | | | | | | (344) | | | | | | (344) | | |
Other
|
| | | | 5,290 | | | | | | — | | | | | | 40 | | | | | | — | | | | | | (17) | | | | | | 23 | | |
Balance as of September 30, 2019
|
| | | | 255,077,438 | | | | | $ | 2,550 | | | | | $ | 405,117 | | | | | $ | (23,636) | | | | | $ | (77,448) | | | | | $ | 306,583 | | |
| | |
Nine Months Ended September 30, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 74,589 | | | | | | 74,589 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,284) | | | | | | — | | | | | | (5,284) | | |
Dividends declared (Note 13)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (415,748) | | | | | | (415,748) | | |
Profit-sharing plan shares, net
|
| | | | (549,834)(5) | | | | | | — | | | | | | — | | | | | | (6,965) | | | | | | (6,970) | | | | | | | | |
Shares issued in connection with deferred compensation plan, net
|
| | | | 2,984,531 | | | | | | 30 | | | | | | — | | | | | | — | | | | | | (1,907) | | | | | | (1,877) | | |
Deferred compensation plan voluntary contributions
|
| | | | — | | | | | | — | | | | | | 2,602 | | | | | | — | | | | | | — | | | | | | 2,602 | | |
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
|
| | | | 3,506,103 | | | | | | 35 | | | | | | 7,741 | | | | | | — | | | | | | (3,618) | | | | | | 4,158 | | |
Shares issued for stock grants, net
|
| | | | 17,411 | | | | | | — | | | | | | 219 | | | | | | — | | | | | | — | | | | | | 219 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 22,510 | | | | | | — | | | | | | — | | | | | | 22,510 | | |
Shares related to restricted stock, net
|
| | | | 1,553,883 | | | | | | 15 | | | | | | (16) | | | | | | — | | | | | | (133) | | | | | | (134) | | |
Balance as of September 30, 2020
|
| | | | 262,227,036 | | | | | $ | 2,622 | | | | | $ | 441,723 | | | | | $ | (29,211) | | | | | $ | (407,961) | | | | | $ | 7,173 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 66,845 | | | | | $ | 74,589 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 23,334 | | | | | | 25,836 | | |
Provision for accounts receivable allowance
|
| | | | 2,109 | | | | | | (541) | | |
Deferred income taxes
|
| | | | 833 | | | | | | 7,853 | | |
Deferred compensation plan activity
|
| | | | 2,968 | | | | | | 2,487 | | |
Stock-based compensation expense
|
| | | | 6,046 | | | | | | 23,617 | | |
Amortization of deferred debt issuance costs
|
| | | | 415 | | | | | | 430 | | |
Change in fair value of derivative
|
| | | | 159 | | | | | | 3,365 | | |
Change in fair value of contingent consideration
|
| | | | 62 | | | | | | (1,340) | | |
Foreign currency remeasurement (gain) loss
|
| | | | 13,956 | | | | | | (9,067) | | |
Loss from investment accounted for using the equity method, net of tax
|
| | | | — | | | | | | 1,447 | | |
Changes in assets and liabilities, net of effect from acquisitions:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 40,847 | | | | | | 46,661 | | |
Prepaid and other assets
|
| | | | (6,505) | | | | | | 8,907 | | |
Accounts payable, accruals and other liabilities
|
| | | | 18,545 | | | | | | 31,486 | | |
Deferred revenues
|
| | | | (39,655) | | | | | | (35,134) | | |
Income taxes payable
|
| | | | (11,710) | | | | | | (4,571) | | |
Net cash provided by operating activities
|
| | | | 118,249 | | | | | | 176,025 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment and investment in capitalized software
|
| | | | (11,622) | | | | | | (12,805) | | |
Capitalization of costs to translate software products into foreign languages
|
| | | | (553) | | | | | | (728) | | |
Acquisitions, net of cash acquired of $980 and $2,064, respectively
|
| | | | (9,662) | | | | | | (68,920) | | |
Other investing activities
|
| | | | — | | | | | | (6,355) | | |
Net cash used in investing activities
|
| | | | (21,837) | | | | | | (88,808) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from credit facilities
|
| | | | 136,750 | | | | | | 432,375 | | |
Payments of credit facilities
|
| | | | (147,500) | | | | | | (201,125) | | |
Proceeds from term loan
|
| | | | — | | | | | | 125,000 | | |
Payments of debt issuance costs
|
| | | | — | | | | | | (432) | | |
Payments of financing leases
|
| | | | — | | | | | | (141) | | |
Payments of acquisition debt and other consideration
|
| | | | (9,878) | | | | | | (2,034) | | |
Payments of dividends
|
| | | | (18,830) | | | | | | (412,852) | | |
Payments for shares acquired including shares withheld for taxes
|
| | | | (18,417) | | | | | | (72,476) | | |
Proceeds from Common Stock Purchase Agreement
|
| | | | 4,510 | | | | | | 58,349 | | |
Net proceeds from exercise of common stock options and restricted stock
|
| | | | 3,039 | | | | | | 3,206 | | |
Net cash used in financing activities
|
| | | | (50,326) | | | | | | (70,130) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (1,272) | | | | | | (590) | | |
Increase in cash and cash equivalents
|
| | | | 44,814 | | | | | | 16,497 | | |
Cash and cash equivalents, beginning of year
|
| | | | 81,183 | | | | | | 121,101 | | |
Cash and cash equivalents, end of period
|
| | | $ | 125,997 | | | | | $ | 137,598 | | |
Supplemental information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 24,453 | | | | | $ | 17,338 | | |
Income tax refunds
|
| | | | 1,126 | | | | | | 1,630 | | |
Interest paid
|
| | | | 7,214 | | | | | | 4,658 | | |
Non-cash contingent acquisition consideration
|
| | | | 50 | | | | | | 1,902 | | |
Non-cash deferred acquisition consideration
|
| | | | — | | | | | | (141) | | |
| | |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
Contract assets
|
| | | $ | 644 | | | | | $ | 313 | | |
Deferred revenues
|
| | | | 213,145 | | | | | | 179,900 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Subscriptions: | | | | | | | | | | | | | |
SELECT subscriptions
|
| | | $ | 196,564 | | | | | $ | 199,848 | | |
Enterprise license subscriptions
|
| | | | 135,959 | | | | | | 165,268 | | |
Term license subscriptions
|
| | | | 112,815 | | | | | | 135,895 | | |
Subscriptions
|
| | | | 445,338 | | | | | | 501,011 | | |
Perpetual licenses: | | | | | | | | | | | | | |
Perpetual licenses
|
| | | | 38,255 | | | | | | 36,020 | | |
Subscriptions and licenses
|
| | | | 483,593 | | | | | | 537,031 | | |
Services: | | | | | | | | | | | | | |
Professional services (recurring)
|
| | | | 15,682 | | | | | | 11,624 | | |
Professional services (other)
|
| | | | 34,457 | | | | | | 33,322 | | |
Services
|
| | | | 50,139 | | | | | | 44,946 | | |
Total revenues
|
| | | $ | 533,732 | | | | | $ | 581,977 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Americas(1) | | | | $ | 259,216 | | | | | $ | 287,942 | | |
Europe, the Middle East, and Africa (“EMEA”)(2)
|
| | | | 171,604 | | | | | | 184,913 | | |
Asia-Pacific (“APAC”)
|
| | | | 102,912 | | | | | | 109,122 | | |
Total revenues
|
| | | $ | 533,732 | | | | | $ | 581,977 | | |
| | |
Acquisitions Completed in
|
| |||||||||
| | |
Year Ended
December 31, 2019 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Number of acquisitions
|
| | | | 4 | | | | | | 4 | | |
Cash paid at closing(1)
|
| | | $ | 36,577 | | | | | $ | 70,984 | | |
Cash acquired
|
| | | | (2,523) | | | | | | (2,064) | | |
Net cash paid
|
| | | $ | 34,054 | | | | | $ | 68,920 | | |
| | |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
Accruals and other current liabilities
|
| | | $ | 5,100 | | | | | $ | 3,583 | | |
Other liabilities
|
| | | | 1,499 | | | | | | 1,560 | | |
Contingent consideration from acquisitions
|
| | | $ | 6,599 | | | | | $ | 5,143 | | |
| | |
Acquisitions Completed in
|
| |||||||||
| | |
Year Ended
December 31, 2019 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Consideration: | | | | | | | | | | | | | |
Cash paid at closing
|
| | | $ | 36,577 | | | | | $ | 70,984 | | |
Contingent consideration
|
| | | | 4,498 | | | | | | 1,902 | | |
Deferred payment obligations to (from) sellers
|
| | | | — | | | | | | (141) | | |
Total consideration
|
| | | $ | 41,075 | | | | | $ | 72,745 | | |
Assets acquired and liabilities assumed: | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,523 | | | | | $ | 2,064 | | |
Prepaid and other current assets
|
| | | | 1,782 | | | | | | 5,671 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 1,668 | | |
Property and equipment
|
| | | | 411 | | | | | | 172 | | |
Other assets
|
| | | | 84 | | | | | | 36 | | |
Customer relationship asset (weighted average useful life of 7 years)
|
| | | | 6,534 | | | | | | 8,854 | | |
Software and technology (weighted average useful life of 3 years)
|
| | | | 2,423 | | | | | | 2,207 | | |
Non-compete agreement (useful life of 5 years)
|
| | | | 150 | | | | | | 200 | | |
Trademarks (weighted average useful life of 5 and 9 years, respectively)
|
| | | | 1,431 | | | | | | 3,050 | | |
Total identifiable assets acquired excluding goodwill
|
| | | | 15,338 | | | | | | 23,922 | | |
Accruals and other current liabilities
|
| | | | (3,538) | | | | | | (2,458) | | |
Deferred revenues
|
| | | | (2,897) | | | | | | (4,274) | | |
Operating lease liabilities
|
| | | | — | | | | | | (1,668) | | |
Deferred income taxes
|
| | | | (1,869) | | | | | | (1,005) | | |
Other liabilities
|
| | | | — | | | | | | (87) | | |
Total liabilities assumed
|
| | | | (8,304) | | | | | | (9,492) | | |
Net identifiable assets acquired excluding goodwill
|
| | | | 7,034 | | | | | | 14,430 | | |
Goodwill
|
| | | | 34,041 | | | | | | 58,315 | | |
Net assets acquired
|
| | | $ | 41,075 | | | | | $ | 72,745 | | |
| | |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
Land
|
| | | $ | 2,811 | | | | | $ | 2,811 | | |
Building and improvements
|
| | | | 31,619 | | | | | | 32,803 | | |
Computer equipment and software
|
| | | | 47,472 | | | | | | 50,087 | | |
Furniture, fixtures, and equipment
|
| | | | 12,593 | | | | | | 12,930 | | |
Aircraft
|
| | | | 3,910 | | | | | | 4,075 | | |
Other
|
| | | | 79 | | | | | | 58 | | |
Property and equipment, at cost
|
| | | | 98,484 | | | | | | 102,764 | | |
Less accumulated depreciation
|
| | | | (68,852) | | | | | | (73,432) | | |
Total property and equipment, net
|
| | | $ | 29,632 | | | | | $ | 29,332 | | |
|
Balance, December 31, 2019
|
| | | $ | 480,065 | | |
|
Acquisitions
|
| | | | 58,315 | | |
|
Foreign currency translation adjustments
|
| | | | 3,935 | | |
|
Other adjustments
|
| | | | (76) | | |
|
Balance, September 30, 2020
|
| | | $ | 542,239 | | |
| | | | | |
December 31, 2019
|
| |
September 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 | | | | | $ | 68,650 | | | | | $ | (62,661) | | | | | $ | 5,989 | | |
Customer relationships
|
| |
3 – 10 years
|
| | | | 88,904 | | | | | | (59,744) | | | | | | 29,160 | | | | | | 98,602 | | | | | | (68,217) | | | | | | 30,385 | | |
Trademarks
|
| |
3 – 10 years
|
| | | | 22,278 | | | | | | (12,461) | | | | | | 9,817 | | | | | | 25,353 | | | | | | (15,466) | | | | | | 9,887 | | |
Non-compete agreements
|
| |
5 years
|
| | | | 150 | | | | | | (11) | | | | | | 139 | | | | | | 350 | | | | | | (51) | | | | | | 299 | | |
Total intangible assets
|
| | | | | | $ | 177,395 | | | | | $ | (131,082) | | | | | $ | 46,313 | | | | | $ | 192,955 | | | | | $ | (146,395) | | | | | $ | 46,560 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cost of subscriptions and licenses
|
| | | $ | 2,760 | | | | | $ | 3,426 | | |
Amortization of purchased intangibles
|
| | | | 10,402 | | | | | | 10,984 | | |
Total amortization expense
|
| | | $ | 13,162 | | | | | $ | 14,410 | | |
| | |
Nine Months Ended
September 30, 2020 |
| |||
Operating lease cost(1)
|
| | | $ | 13,424 | | |
Variable lease cost
|
| | | | 2,898 | | |
Short-term lease cost
|
| | | | 27 | | |
Total operating lease cost
|
| | | $ | 16,349 | | |
| | |
Nine Months Ended
September 30, 2020 |
| |||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 13,589 | | |
Right-of-use assets obtained in exchange for new operating lease liabilities
|
| | | $ | 14,530 | | |
Weighted average remaining lease term – operating leases (in years)
|
| | | | 3.68 | | |
Weighted average discount rate – operating leases
|
| | | | 2.22% | | |
| | |
September 30, 2020
|
| |||
Remainder of 2020
|
| | | $ | 4,679 | | |
2021
|
| | | | 16,862 | | |
2022
|
| | | | 12,876 | | |
2023
|
| | | | 8,120 | | |
2024
|
| | | | 4,254 | | |
Thereafter
|
| | | | 4,666 | | |
Total future lease payments
|
| | | | 51,457 | | |
Less: imputed interest
|
| | | | (3,273) | | |
Total operating lease liabilities
|
| | | $ | 48,184 | | |
| | |
September 30, 2020
|
| |||
Property and equipment
|
| | | $ | 574 | | |
Accumulated depreciation
|
| | | | (197) | | |
Property and equipment, net
|
| | | $ | 377 | | |
Accruals and other current liabilities
|
| | | $ | 184 | | |
Other liabilities
|
| | | | 140 | | |
Total financing lease liabilities
|
| | | $ | 324 | | |
| | |
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 |
| |
September 30,
2020 |
| ||||||
Cloud Services Subscription deposits
|
| | | $ | 54,688 | | | | | $ | 78,671 | | |
Accrued benefits
|
| | | | 33,184 | | | | | | 32,074 | | |
Accrued compensation
|
| | | | 31,537 | | | | | | 24,113 | | |
Accrued expenses associated with initial public offering
|
| | | | — | | | | | | 22,066 | | |
Accrued severance and realignment costs
|
| | | | 1,688 | | | | | | 10,336 | | |
Due to customers
|
| | | | 8,945 | | | | | | 9,507 | | |
Accrued acquisition stay bonuses
|
| | | | 4,143 | | | | | | 6,006 | | |
Accrued hosting costs
|
| | | | 2,215 | | | | | | 5,664 | | |
Sales taxes payable
|
| | | | 5,287 | | | | | | 3,596 | | |
Contingent consideration from acquisitions
|
| | | | 5,100 | | | | | | 3,583 | | |
Accrued professional fees
|
| | | | 4,382 | | | | | | 2,867 | | |
Accrued facility costs
|
| | | | 2,168 | | | | | | 1,981 | | |
Non-contingent consideration from acquisitions
|
| | | | 900 | | | | | | 91 | | |
Accrued rent
|
| | | | 1,909 | | | | | | — | | |
Other accrued and current liabilities
|
| | | | 11,371 | | | | | | 12,311 | | |
Total accruals and other current liabilities
|
| | | $ | 167,517 | | | | | $ | 212,866 | | |
| | |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
Bank credit facility: | | | | | | | | | | | | | |
Senior secured revolver
|
| | | $ | 233,750 | | | | | $ | 465,000 | | |
Term loan
|
| | | | — | | | | | | 124,583 | | |
Total long-term debt
|
| | | $ | 233,750 | | | | | $ | 589,583 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
DCP related compensation (income) expense
|
| | | $ | 304 | | | | | $ | (115) | | |
| | |
Dividend
Per Share |
| |
Amount
|
| ||||||
2019: | | | | | | | | | | | | | |
Third quarter
|
| | | $ | 0.025 | | | | | $ | 6,380 | | |
Second quarter
|
| | | | 0.025 | | | | | | 6,375 | | |
First quarter
|
| | | | 0.025 | | | | | | 6,268 | | |
Total
|
| | | $ | 0.075 | | | | | $ | 19,023 | | |
2020: | | | | | | | | | | | | | |
Third quarter(1)
|
| | | $ | 1.530 | | | | | $ | 400,311 | | |
Second quarter
|
| | | | 0.030 | | | | | | 7,771 | | |
First quarter
|
| | | | 0.030 | | | | | | 7,666 | | |
Total
|
| | | $ | 1.590 | | | | | $ | 415,748 | | |
| | |
Foreign
Currency Translation |
| |
Actuarial (Loss)
Gain on Retirement Plan |
| |
Total
|
| |||||||||
Balance, December 31, 2018
|
| | | $ | (28,867) | | | | | $ | (547) | | | | | $ | (29,414) | | |
Other comprehensive income, before taxes
|
| | | | 5,763 | | | | | | 23 | | | | | | 5,786 | | |
Tax benefit
|
| | | | — | | | | | | (8) | | | | | | (8) | | |
Other comprehensive income, net of taxes
|
| | | | 5,763 | | | | | | 15 | | | | | | 5,778 | | |
Balance, September 30, 2019
|
| | | $ | (23,104) | | | | | $ | (532) | | | | | $ | (23,636) | | |
|
| | |
Foreign
Currency Translation |
| |
Actuarial (Loss)
Gain on Retirement Plan |
| |
Total
|
| |||||||||
Balance, December 31, 2019
|
| | | $ | (22,908) | | | | | $ | (1,019) | | | | | $ | (23,927) | | |
Other comprehensive (loss) income, before taxes
|
| | | | (5,315) | | | | | | 52 | | | | | | (5,263) | | |
Tax benefit
|
| | | | — | | | | | | (21) | | | | | | (21) | | |
Other comprehensive (loss) income, net of taxes
|
| | | | (5,315) | | | | | | 31 | | | | | | (5,284) | | |
Balance, September 30, 2020
|
| | | $ | (28,223) | | | | | $ | (988) | | | | | $ | (29,211) | | |
| | | | | | | | |
Exercise Price Per Share
|
| ||||||
| | |
Options
Outstanding |
| |
Range
|
| |
Weighted
Average |
| ||||||
Balance, December 31, 2019
|
| | | | 18,691,667 | | | |
$2.00 – $5.74
|
| | | $ | 4.47 | | |
Option activity:
|
| | | | | | | | | | | | | | | |
Granted
|
| | | | 10,000 | | | |
9.34
|
| | | | 9.34 | | |
Exercised
|
| | | | (4,864,944) | | | |
2.00 – 5.74
|
| | | | 3.37 | | |
Canceled
|
| | | | (223,250) | | | |
2.00 – 9.34
|
| | | | 5.30 | | |
Balance, September 30, 2020
|
| | | | 13,613,473 | | | |
$3.73 – $5.74
|
| | | $ | 4.85 | | |
|
Exercise Prices
|
| |
Number of
Options Outstanding |
| |
Weighted
Remaining Contractual Life (in years) |
| |
Exercisable
|
| |||||||||
$3.73 – $4.00
|
| | | | 5,407,315 | | | | | | 1.07 | | | | | | 4,424,881 | | |
4.01 – 5.74
|
| | | | 8,206,158 | | | | | | 3.08 | | | | | | 2,536,658 | | |
Total
|
| | | | 13,613,473 | | | | | | | | | | | | 6,961,539 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |
Weighted
Remaining Contractual Life (in years) |
| ||||||||||||
Options as of September 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding
|
| | | | 13,613,473 | | | | | $ | 4.85 | | | | | $ | 361,441 | | | | | | 2.3 | | |
Exercisable
|
| | | | 6,961,539 | | | | | $ | 4.40 | | | | | $ | 187,962 | | | | | | 1.7 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
IPO vested restricted stock and RSU expense
|
| | | $ | — | | | | | $ | 15,445 | | |
Stock option expense
|
| | | | 4,795 | | | | | | 5,849 | | |
Restricted stock expense
|
| | | | 1,251 | | | | | | 2,104 | | |
Stock grants expense
|
| | | | — | | | | | | 219 | | |
Total pre-tax expense
|
| | | $ | 6,046 | | | | | $ | 23,617 | | |
| | |
Year Ended
December 31, 2019 |
| |
Nine Months Ended
September 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(4)
|
| | | | 2,544 | | | | | | — | | | | | | — | | | | | | 2,544 | | |
Total liabilities
|
| | | $ | 2,544 | | | | | $ | — | | | | | $ | 6,599 | | | | | $ | 9,143 | | |
|
September 30, 2020
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds(1)
|
| | | $ | 30,794 | | | | | $ | — | | | | | $ | — | | | | | $ | 30,794 | | |
Total assets
|
| | | $ | 30,794 | | | | | $ | — | | | | | $ | — | | | | | $ | 30,794 | | |
|
September 30, 2020
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition contingent consideration(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | 5,143 | | | | | $ | 5,143 | | |
Interest rate swap(3)
|
| | | | — | | | | | | 3,365 | | | | | | — | | | | | | 3,365 | | |
Deferred compensation plan(4)
|
| | | | 2,300 | | | | | | — | | | | | | — | | | | | | 2,300 | | |
Cash-settled equity awards(5)
|
| | | | 743 | | | | | | — | | | | | | — | | | | | | 743 | | |
Total liabilities
|
| | | $ | 3,043 | | | | | $ | 3,365 | | | | | $ | 5,143 | | | | | $ | 11,551 | | |
|
| | |
Year Ended
December 31, 2019 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Balance, beginning of year
|
| | | $ | 4,316 | | | | | $ | 6,599 | | |
Payments
|
| | | | (2,513) | | | | | | (2,034) | | |
Addition
|
| | | | 4,498 | | | | | | 1,902 | | |
Reclassification
|
| | | | 180 | | | | | | — | | |
Change in fair value
|
| | | | 62 | | | | | | (1,340) | | |
Foreign currency translation adjustments
|
| | | | 16 | | | | | | 16 | | |
Balance, end of period
|
| | | $ | 6,599 | | | | | $ | 5,143 | | |
| | |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
Long-lived assets: | | | | | | | | | | | | | |
Americas(1)
|
| | | $ | 34,758 | | | | | $ | 52,893 | | |
EMEA
|
| | | | 34,039 | | | | | | 54,181 | | |
APAC
|
| | | | 7,148 | | | | | | 14,824 | | |
Total long-lived assets
|
| | | $ | 75,945 | | | | | $ | 121,898 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Interest expense
|
| | | $ | (7,477) | | | | | $ | (4,821) | | |
Interest income
|
| | | | 974 | | | | | | 371 | | |
Total interest expense, net
|
| | | $ | (6,503) | | | | | $ | (4,450) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Foreign exchange gain (loss)(1)
|
| | | $ | (14,053) | | | | | $ | 8,567 | | |
Other income (expense), net(2)
|
| | | | — | | | | | | (1,811) | | |
Total other income (expense), net
|
| | | $ | (14,053) | | | | | $ | 6,756 | | |
| | |
2020 Program
|
| |
Prior Program
|
| |
Total
|
| |||||||||
Balance, December 31, 2019
|
| | | $ | — | | | | | $ | 491 | | | | | $ | 491 | | |
Realignment costs
|
| | | | 10,020(8) | | | | | | 10,012 | | | | | | | | |
Payments
|
| | | | (379) | | | | | | (360) | | | | | | (739) | | |
Adjustments(1) | | | | | (71) | | | | | | — | | | | | | (71) | | |
Balance, September 30, 2020
|
| | | $ | 9,570 | | | | | $ | 123 | | | | | $ | 9,693 | | |
| | |
Nine Months
Ended September 30, 2019 |
| |
Nine Months
Ended September 30, 2020 |
| ||||||
Cost of revenues: | | | | | | | | | | | | | |
Cost of subscriptions and licenses
|
| | | $ | (51) | | | | | $ | 50 | | |
Cost of services
|
| | | | (185) | | | | | | 1,548 | | |
Total cost of revenues
|
| | | | (236) | | | | | | 1,598 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | (79) | | | | | | 910 | | |
Selling and marketing
|
| | | | (263) | | | | | | 5,183 | | |
General and administrative
|
| | | | 86 | | | | | | 2,321 | | |
Total operating expenses
|
| | | | (256) | | | | | | 8,414 | | |
Total realignment costs
|
| | | $ | (492) | | | | | $ | 10,012 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income
|
| | | $ | 66,845 | | | | | $ | 74,589 | | |
Less: Net income attributable to participating securities
|
| | | | (10) | | | | | | (4) | | |
Net income attributable to Class A and Class B common stockholders
|
| | | $ | 66,835 | | | | | $ | 74,585 | | |
Denominator: | | | | | | | | | | | | | |
Denominator for basic net income per share – weighted average shares
|
| | | | 286,024,263 | | | | | | 287,063,892 | | |
Effect of dilutive securities
|
| | | | 8,562,091 | | | | | | 10,187,457 | | |
Denominator for dilutive net income per share
|
| | | | 294,586,354 | | | | | | 297,251,349 | | |
Net income per share, basic
|
| | | $ | 0.23 | | | | | $ | 0.26 | | |
Net income per share, diluted
|
| | | $ | 0.23 | | | | | $ | 0.25 | | |
| RBC Capital Markets | | |
Baird
|
| |
KeyBanc Capital Markets
|
|
| | | |
Mizuho Securities
|
| |