Increased Quarterly Cash Dividend
On February 21, 2024, the Company’s Board of Directors increased by one cent the Company’s regular quarterly dividend effective from the first quarter of 2024 and declared a $0.06 per share dividend for the first quarter of 2024. The cash dividend is payable on March 28, 2024 to all stockholders of record of Class A and Class B common stock as of the close of business on March 20, 2024.
Call Details
Bentley Systems will host a live Zoom video webinar on February 27, 2024 at 8:15 a.m. EST to discuss results for its fourth quarter and full year ended December 31, 2023, and 2024 Financial Outlook.
Those wishing to participate should access the live Zoom video webinar of the event through a direct registration link at https://us06web.zoom.us/webinar/register/WN_N_lpPc0VQsKFdbH7fLbm1A#/registration. Alternatively, the event can be accessed from the Events & Presentations page on Bentley Systems’ Investor Relations website at https://investors.bentley.com. In addition, a replay and transcript will be available after the conclusion of the live event on Bentley Systems’ Investor Relations website for one year.
Non-GAAP Financial Measures
In this press release, we sometimes refer to financial measures that are not presented in accordance with U.S. generally accepted accounting principles (“GAAP”). Certain of these measures are considered non-GAAP financial measures under the United States Securities and Exchange Commission (“SEC”) regulations. Those rules require the supplemental explanations and reconciliations that are in Bentley Systems’ Form 8-K (Quarterly Earnings Release) furnished to the SEC.
During the fourth quarter of 2023, the Company changed its definitions of constant currency and constant currency growth rates. We made this modification in order to better align with how we manage the business, to better reflect our performance during a reporting period, and to make the effects of foreign currency fluctuations and constant currency information more easily comparable on a period‑over‑period basis.
We are providing what our constant currency and constant currency growth rates results would have been pursuant to the prior definition for the applicable periods so that investors and potential investors that have analyzed these non-GAAP financial measures historically using our prior definitions can compare our historical results to our current results with respect to these non-GAAP financial measures using the prior definitions. Refer to the section titled “Reconciliation of GAAP to Non‑GAAP Financial Measures” for reconciliations of constant currency non‑GAAP financial measures to their most directly comparable GAAP financial measures under the current and prior definitions.
Forward-Looking Statements
This press release includes forward-looking statements regarding the future results of operations and financial condition, business strategy, and plans and objectives for future operations of Bentley Systems, Incorporated (the “Company,” “we,” “us,” and words of similar import). All such statements contained in this press release, other than statements of historical facts, are forward-looking statements. The words “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations, projections, and assumptions about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. These forward-looking statements are subject to a number of risks, uncertainties and assumptions, and there are a significant number of factors that could cause actual results to differ materially from statements made in this press release including: adverse changes in global economic and/or political conditions; the impact of current and future sanctions, embargoes and other similar laws at the state and/or federal level that impose restrictions on our counterparties or upon our ability to operate our business within the subject jurisdictions; political, economic, regulatory and public health and safety risks and uncertainties in the countries and regions in which we operate; failure to retain personnel necessary for the operation of our business or those that we acquire; changes in the industries in which our accounts operate; the competitive environment in which we operate; the quality of our products; our ability to develop and market new products to address our accounts’ rapidly changing technological needs; changes in capital markets and our ability to access financing on terms satisfactory to us or at all; the impact of changing or uncertain interest rates on us and on the industries we serve; our ability to integrate acquired businesses successfully; and our ability to identify and consummate future investments on terms satisfactory to us or at all.
Further information on potential factors that could affect the financial results of the Company are included in the Company’s Form 10‑K and subsequent Form 10‑Qs, which are on file with the SEC. The Company disclaims any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.
About Bentley Systems
Bentley Systems (Nasdaq: BSY) is the infrastructure engineering software company. We provide innovative software to advance the world’s infrastructure – sustaining both the global economy and environment. Our industry-leading software solutions are used by professionals, and organizations of every size, for the design, construction, and operations of roads and bridges, rail and transit, water and wastewater, public works and utilities, buildings and campuses, mining, and industrial facilities. Our offerings, powered by the iTwin Platform for infrastructure digital twins, include MicroStation and Bentley Open applications for modeling and simulation, Seequent’s software for geoprofessionals, and Bentley Infrastructure Cloud encompassing ProjectWise for project delivery, SYNCHRO for construction management, and AssetWise for asset operations. Bentley Systems’ 5,200 colleagues generate annual revenues of more than $1 billion in 194 countries.
© 2024 Bentley Systems, Incorporated. Bentley, the Bentley logo, AssetWise, Bentley Infrastructure Cloud, Bentley Open, Blyncsy, iTwin, MicroStation, OpenTower, ProjectWise, Seequent, SYNCHRO, and Virtuosity are either registered or unregistered trademarks or service marks of Bentley Systems, Incorporated or one of its direct or indirect wholly owned subsidiaries. All other brands and product names are trademarks of their respective owners.
BENTLEY SYSTEMS, INCORPORATED Consolidated Balance Sheets (in thousands) (unaudited) |
||||||||
|
|
December 31, |
||||||
|
|
2023 |
|
2022 |
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
68,412 |
|
|
$ |
71,684 |
|
Accounts receivable |
|
|
302,501 |
|
|
|
296,376 |
|
Allowance for doubtful accounts |
|
|
(8,965 |
) |
|
|
(9,303 |
) |
Prepaid income taxes |
|
|
12,812 |
|
|
|
18,406 |
|
Prepaid and other current assets |
|
|
44,797 |
|
|
|
38,732 |
|
Total current assets |
|
|
419,557 |
|
|
|
415,895 |
|
Property and equipment, net |
|
|
40,100 |
|
|
|
32,251 |
|
Operating lease right-of-use assets |
|
|
38,476 |
|
|
|
40,249 |
|
Intangible assets, net |
|
|
248,787 |
|
|
|
292,271 |
|
Goodwill |
|
|
2,269,336 |
|
|
|
2,237,184 |
|
Investments |
|
|
23,480 |
|
|
|
22,270 |
|
Deferred income taxes |
|
|
212,831 |
|
|
|
52,636 |
|
Other assets |
|
|
67,283 |
|
|
|
72,249 |
|
Total assets |
|
$ |
3,319,850 |
|
|
$ |
3,165,005 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
18,094 |
|
|
$ |
15,176 |
|
Accruals and other current liabilities |
|
|
457,348 |
|
|
|
362,048 |
|
Deferred revenues |
|
|
253,785 |
|
|
|
226,955 |
|
Operating lease liabilities |
|
|
11,645 |
|
|
|
14,672 |
|
Income taxes payable |
|
|
9,491 |
|
|
|
4,507 |
|
Current portion of long-term debt |
|
|
10,000 |
|
|
|
5,000 |
|
Total current liabilities |
|
|
760,363 |
|
|
|
628,358 |
|
Long-term debt |
|
|
1,518,403 |
|
|
|
1,775,696 |
|
Deferred compensation plan liabilities |
|
|
88,181 |
|
|
|
77,014 |
|
Long-term operating lease liabilities |
|
|
30,626 |
|
|
|
27,670 |
|
Deferred revenues |
|
|
15,862 |
|
|
|
16,118 |
|
Deferred income taxes |
|
|
9,718 |
|
|
|
51,235 |
|
Income taxes payable |
|
|
7,337 |
|
|
|
8,105 |
|
Other liabilities |
|
|
5,378 |
|
|
|
7,355 |
|
Total liabilities |
|
|
2,435,868 |
|
|
|
2,591,551 |
|
Stockholders’ equity: |
|
|
|
|
||||
Common stock |
|
|
2,963 |
|
|
|
2,890 |
|
Additional paid-in capital |
|
|
1,127,234 |
|
|
|
1,030,466 |
|
Accumulated other comprehensive loss |
|
|
(84,987 |
) |
|
|
(89,740 |
) |
Accumulated deficit |
|
|
(161,932 |
) |
|
|
(370,866 |
) |
Non-controlling interest |
|
|
704 |
|
|
|
704 |
|
Total stockholders’ equity |
|
|
883,982 |
|
|
|
573,454 |
|
Total liabilities and stockholders’ equity |
|
$ |
3,319,850 |
|
|
$ |
3,165,005 |
|
BENTLEY SYSTEMS, INCORPORATED Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
December 31, |
|
December 31, |
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Subscriptions |
|
$ |
272,468 |
|
|
$ |
251,489 |
|
|
$ |
1,080,307 |
|
|
$ |
960,220 |
|
Perpetual licenses |
|
|
12,886 |
|
|
|
12,164 |
|
|
|
46,038 |
|
|
|
43,377 |
|
Subscriptions and licenses |
|
|
285,354 |
|
|
|
263,653 |
|
|
|
1,126,345 |
|
|
|
1,003,597 |
|
Services |
|
|
25,287 |
|
|
|
23,295 |
|
|
|
102,068 |
|
|
|
95,485 |
|
Total revenues |
|
|
310,641 |
|
|
|
286,948 |
|
|
|
1,228,413 |
|
|
|
1,099,082 |
|
Cost of revenues: |
|
|
|
|
|
|
|
|
||||||||
Cost of subscriptions and licenses |
|
|
45,231 |
|
|
|
39,674 |
|
|
|
169,406 |
|
|
|
147,578 |
|
Cost of services |
|
|
22,566 |
|
|
|
22,677 |
|
|
|
96,677 |
|
|
|
89,435 |
|
Total cost of revenues |
|
|
67,797 |
|
|
|
62,351 |
|
|
|
266,083 |
|
|
|
237,013 |
|
Gross profit |
|
|
242,844 |
|
|
|
224,597 |
|
|
|
962,330 |
|
|
|
862,069 |
|
Operating expense (income): |
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
|
71,237 |
|
|
|
67,890 |
|
|
|
274,619 |
|
|
|
257,856 |
|
Selling and marketing |
|
|
64,074 |
|
|
|
53,946 |
|
|
|
224,336 |
|
|
|
195,622 |
|
General and administrative |
|
|
51,995 |
|
|
|
45,666 |
|
|
|
180,738 |
|
|
|
174,647 |
|
Deferred compensation plan |
|
|
8,817 |
|
|
|
6,091 |
|
|
|
13,580 |
|
|
|
(15,782 |
) |
Amortization of purchased intangibles |
|
|
8,948 |
|
|
|
10,245 |
|
|
|
38,515 |
|
|
|
41,114 |
|
Total operating expenses |
|
|
205,071 |
|
|
|
183,838 |
|
|
|
731,788 |
|
|
|
653,457 |
|
Income from operations |
|
|
37,773 |
|
|
|
40,759 |
|
|
|
230,542 |
|
|
|
208,612 |
|
Interest expense, net |
|
|
(9,170 |
) |
|
|
(11,114 |
) |
|
|
(39,793 |
) |
|
|
(34,635 |
) |
Other (expense) income, net |
|
|
(14,429 |
) |
|
|
9,505 |
|
|
|
(7,222 |
) |
|
|
24,298 |
|
Income before income taxes |
|
|
14,174 |
|
|
|
39,150 |
|
|
|
183,527 |
|
|
|
198,275 |
|
Benefit (provision) for income taxes |
|
|
165,348 |
|
|
|
(13,062 |
) |
|
|
143,241 |
|
|
|
(21,283 |
) |
Gain (loss) from investments accounted for using the equity method, net of tax |
|
|
63 |
|
|
|
(366 |
) |
|
|
19 |
|
|
|
(2,212 |
) |
Net income |
|
$ |
179,585 |
|
|
$ |
25,722 |
|
|
$ |
326,787 |
|
|
$ |
174,780 |
|
Per share information: |
|
|
|
|
|
|
|
|
||||||||
Net income per share, basic |
|
$ |
0.57 |
|
|
$ |
0.08 |
|
|
$ |
1.05 |
|
|
$ |
0.57 |
|
Net income per share, diluted |
|
$ |
0.54 |
|
|
$ |
0.08 |
|
|
$ |
1.00 |
|
|
$ |
0.55 |
|
Weighted average shares, basic |
|
|
313,526,604 |
|
|
|
310,025,480 |
|
|
|
312,358,823 |
|
|
|
309,226,677 |
|
Weighted average shares, diluted |
|
|
333,418,588 |
|
|
|
323,916,511 |
|
|
|
332,503,633 |
|
|
|
331,765,158 |
|
BENTLEY SYSTEMS, INCORPORATED Consolidated Statements of Cash Flows (in thousands) (unaudited) |
||||||||
|
|
Year Ended |
||||||
|
|
December 31, |
||||||
|
|
2023 |
|
2022 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
326,787 |
|
|
$ |
174,780 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation, amortization, and impairment |
|
|
71,861 |
|
|
|
71,537 |
|
Deferred income taxes |
|
|
(198,878 |
) |
|
|
(5,126 |
) |
Stock-based compensation expense |
|
|
72,972 |
|
|
|
75,206 |
|
Deferred compensation plan |
|
|
13,580 |
|
|
|
(15,782 |
) |
Amortization and write-off of deferred debt issuance costs |
|
|
7,291 |
|
|
|
7,291 |
|
Change in fair value of derivative |
|
|
5,038 |
|
|
|
(27,083 |
) |
Foreign currency remeasurement (gain) loss |
|
|
(452 |
) |
|
|
6,000 |
|
Other |
|
|
21,047 |
|
|
|
2,593 |
|
Changes in assets and liabilities, net of effect from acquisitions: |
|
|
|
|
||||
Accounts receivable |
|
|
(5,180 |
) |
|
|
(60,938 |
) |
Prepaid and other assets |
|
|
4,112 |
|
|
|
14,053 |
|
Accounts payable, accruals, and other liabilities |
|
|
68,733 |
|
|
|
29,181 |
|
Deferred revenues |
|
|
19,933 |
|
|
|
2,292 |
|
Income taxes payable, net of prepaid income taxes |
|
|
9,852 |
|
|
|
320 |
|
Net cash provided by operating activities |
|
|
416,696 |
|
|
|
274,324 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property and equipment and investment in capitalized software |
|
|
(25,002 |
) |
|
|
(18,546 |
) |
Proceeds from sale of aircraft |
|
|
— |
|
|
|
2,380 |
|
Acquisitions, net of cash acquired |
|
|
(26,023 |
) |
|
|
(743,007 |
) |
Purchases of investments |
|
|
(11,602 |
) |
|
|
(10,954 |
) |
Proceeds from investments |
|
|
2,123 |
|
|
|
— |
|
Net cash used in investing activities |
|
|
(60,504 |
) |
|
|
(770,127 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from credit facilities |
|
|
588,154 |
|
|
|
833,292 |
|
Payments of credit facilities |
|
|
(841,723 |
) |
|
|
(487,694 |
) |
Settlement of convertible senior notes |
|
|
— |
|
|
|
(1,998 |
) |
Repayments of term loan |
|
|
(5,000 |
) |
|
|
(5,000 |
) |
Payments of contingent and non-contingent consideration |
|
|
(4,324 |
) |
|
|
(8,460 |
) |
Payments of dividends |
|
|
(58,756 |
) |
|
|
(34,493 |
) |
Proceeds from stock purchases under employee stock purchase plan |
|
|
9,988 |
|
|
|
10,335 |
|
Proceeds from exercise of stock options |
|
|
11,715 |
|
|
|
8,338 |
|
Payments for shares acquired including shares withheld for taxes |
|
|
(58,937 |
) |
|
|
(43,561 |
) |
Repurchases of Class B Common Stock under approved program |
|
|
— |
|
|
|
(28,250 |
) |
Other |
|
|
(191 |
) |
|
|
525 |
|
Net cash (used in) provided by financing activities |
|
|
(359,074 |
) |
|
|
243,034 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(390 |
) |
|
|
(4,884 |
) |
Decrease in cash and cash equivalents |
|
|
(3,272 |
) |
|
|
(257,653 |
) |
Cash and cash equivalents, beginning of year |
|
|
71,684 |
|
|
|
329,337 |
|
Cash and cash equivalents, end of year |
|
$ |
68,412 |
|
|
$ |
71,684 |
|
BENTLEY SYSTEMS, INCORPORATED Reconciliation of GAAP to Non-GAAP Financial Measures (in thousands, except share and per share data) (unaudited) |
||||||||||||||
Reconciliation of operating income to Adjusted OI w/SBC and to Adjusted operating income: |
||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||
|
|
December 31, |
|
December 31, |
||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||
Operating income |
|
$ |
37,773 |
|
$ |
40,759 |
|
|
$ |
230,542 |
|
$ |
208,612 |
|
Amortization of purchased intangibles |
|
|
12,181 |
|
|
13,418 |
|
|
|
51,219 |
|
|
53,592 |
|
Deferred compensation plan |
|
|
8,817 |
|
|
6,091 |
|
|
|
13,580 |
|
|
(15,782 |
) |
Acquisition expenses |
|
|
2,588 |
|
|
4,342 |
|
|
|
17,866 |
|
|
25,398 |
|
Realignment expenses (income) |
|
|
13,270 |
|
|
(114 |
) |
|
|
11,470 |
|
|
2,109 |
|
Adjusted OI w/SBC |
|
|
74,629 |
|
|
64,496 |
|
|
|
324,677 |
|
|
273,929 |
|
Stock-based compensation expense |
|
|
16,563 |
|
|
23,592 |
|
|
|
71,470 |
|
|
74,566 |
|
Adjusted operating income |
|
$ |
91,192 |
|
$ |
88,088 |
|
|
$ |
396,147 |
|
$ |
348,495 |
|
Reconciliation of net income to Adjusted net income: |
|||||||||||||||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||||||||||||
|
December 31, |
|
December 31, |
||||||||||||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||||||||||||||||||
|
$ |
|
EPS (1) |
|
$ |
|
EPS (1) |
|
$ |
|
EPS (1) |
|
$ |
|
EPS (1) |
||||||||||||||||
Net income |
$ |
179,585 |
|
|
$ |
0.54 |
|
|
$ |
25,722 |
|
|
$ |
0.08 |
|
|
$ |
326,787 |
|
|
$ |
1.00 |
|
|
$ |
174,780 |
$ |
0.55 |
|
||
Non-GAAP adjustments, prior to income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Amortization of purchased intangibles |
|
12,181 |
|
|
|
0.04 |
|
|
|
13,418 |
|
|
|
0.04 |
|
|
|
51,219 |
|
|
|
0.15 |
|
|
|
53,592 |
|
|
|
0.16 |
|
Stock-based compensation expense |
|
16,563 |
|
|
|
0.05 |
|
|
|
23,592 |
|
|
|
0.07 |
|
|
|
71,470 |
|
|
|
0.21 |
|
|
|
74,566 |
|
|
|
0.22 |
|
Deferred compensation plan |
|
8,817 |
|
|
|
0.03 |
|
|
|
6,091 |
|
|
|
0.02 |
|
|
|
13,580 |
|
|
|
0.04 |
|
|
|
(15,782 |
) |
|
|
(0.05 |
) |
Acquisition expenses |
|
2,588 |
|
|
|
0.01 |
|
|
|
4,342 |
|
|
|
0.01 |
|
|
|
17,866 |
|
|
|
0.05 |
|
|
|
25,398 |
|
|
|
0.08 |
|
Realignment expenses (income) |
|
13,270 |
|
|
|
0.04 |
|
|
|
(114 |
) |
|
|
— |
|
|
|
11,470 |
|
|
|
0.03 |
|
|
|
2,109 |
|
|
|
0.01 |
|
Other expense (income), net |
|
14,429 |
|
|
|
0.04 |
|
|
|
(9,505 |
) |
|
|
(0.03 |
) |
|
|
7,222 |
|
|
|
0.02 |
|
|
|
(24,298 |
) |
|
|
(0.07 |
) |
Total non-GAAP adjustments, prior to income taxes |
|
67,848 |
|
|
|
0.20 |
|
|
|
37,824 |
|
|
|
0.11 |
|
|
|
172,827 |
|
|
|
0.52 |
|
|
|
115,585 |
|
|
|
0.35 |
|
Income tax effect of non-GAAP adjustments |
|
(12,333 |
) |
|
|
(0.04 |
) |
|
|
(4,227 |
) |
|
|
(0.01 |
) |
|
|
(31,636 |
) |
|
|
(0.10 |
) |
|
|
(18,059 |
) |
|
|
(0.05 |
) |
Tax benefit related to internal restructuring |
|
(170,784 |
) |
|
|
(0.51 |
) |
|
|
— |
|
|
|
— |
|
|
|
(170,784 |
) |
|
|
(0.51 |
) |
|
|
— |
|
|
|
— |
|
(Gain) loss from investments accounted for using the equity method, net of tax |
|
(63 |
) |
|
|
— |
|
|
|
366 |
|
|
|
— |
|
|
|
(19 |
) |
|
|
— |
|
|
|
2,212 |
|
|
|
0.01 |
|
Adjusted net income (2) |
$ |
64,253 |
|
|
$ |
0.20 |
|
|
$ |
59,685 |
|
|
$ |
0.19 |
|
|
$ |
297,175 |
|
|
$ |
0.91 |
|
|
$ |
274,518 |
|
|
$ |
0.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Adjusted weighted average shares, diluted (3) |
333,418,588 |
|
330,825,309 |
|
332,503,633 |
|
331,765,158 |
________________________ | |
(1) |
Adjusted EPS was computed independently for each reconciling item presented; therefore, the sum of Adjusted EPS for each line item may not equal total Adjusted EPS due to rounding. |
(2) |
Adjusted EPS numerator includes $1,717 and $1,695 for the three months ended December 31, 2023 and 2022, respectively, and $6,874 and $6,810 for the years ended December 31, 2023 and 2022, respectively, related to interest expense, net of tax, attributable to the convertible senior notes using the if‑converted method. |
(3) |
Adjusted weighted average shares, diluted includes incremental shares, which were considered anti-dilutive on a GAAP basis, of 6,908,798 shares for the three months ended December 31, 2022 related to the dilutive effect of convertible senior notes using the if‑converted method. |
Reconciliation of cash flow from operations to Adjusted EBITDA: |
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
December 31, |
|
December 31, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Cash flow from operations |
$ |
87,053 |
|
|
$ |
36,126 |
|
|
$ |
416,696 |
|
|
$ |
274,324 |
|
Cash interest |
|
8,019 |
|
|
|
8,934 |
|
|
|
37,389 |
|
|
|
26,581 |
|
Cash taxes |
|
13,728 |
|
|
|
7,388 |
|
|
|
42,431 |
|
|
|
25,890 |
|
Cash deferred compensation plan distributions |
|
— |
|
|
|
— |
|
|
|
2,125 |
|
|
|
7,336 |
|
Cash acquisition expenses |
|
1,632 |
|
|
|
2,999 |
|
|
|
21,409 |
|
|
|
26,168 |
|
Changes in operating assets and liabilities |
|
(9,964 |
) |
|
|
38,588 |
|
|
|
(94,458 |
) |
|
|
8,088 |
|
Other (1) |
|
(2,383 |
) |
|
|
(1,472 |
) |
|
|
(8,803 |
) |
|
|
(1,947 |
) |
Adjusted EBITDA |
$ |
98,085 |
|
|
$ |
92,563 |
|
|
$ |
416,789 |
|
|
$ |
366,440 |
|
________________________ | |
(1) |
Includes receipts related to interest rate swap. |
Reconciliation of total revenues and subscription revenues to total revenues and subscription revenues in constant currency under the current and prior definitions: |
|||||||||||||||||
Current definition: |
|||||||||||||||||
|
Three Months Ended December 31, 2023 |
|
Three Months Ended December 31, 2022 |
||||||||||||||
|
Actual |
|
Impact of Foreign Exchange at 2022 Rates |
|
Constant Currency |
|
Actual |
|
Impact of Foreign Exchange at 2022 Rates |
|
Constant Currency |
||||||
Total revenues |
$ |
310,641 |
|
$ |
(2,549) |
|
$ |
308,092 |
|
$ |
286,948 |
|
$ |
274 |
|
$ |
287,222 |
Subscriptions revenues |
$ |
272,468 |
|
$ |
(2,147) |
|
$ |
270,321 |
|
$ |
251,489 |
|
$ |
278 |
|
$ |
251,767 |
|
Year Ended December 31, 2023 |
|
Year Ended December 31, 2022 |
||||||||||||||
|
Actual |
|
Impact of Foreign Exchange at 2022 Rates |
|
Constant Currency |
|
Actual |
|
Impact of Foreign Exchange at 2022 Rates |
|
Constant Currency |
||||||
Total revenues |
$ |
1,228,413 |
|
$ |
2,486 |
|
$ |
1,230,899 |
|
$ |
1,099,082 |
|
$ |
981 |
|
$ |
1,100,063 |
Subscriptions revenues |
$ |
1,080,307 |
|
$ |
1,239 |
|
$ |
1,081,546 |
|
$ |
960,220 |
|
$ |
809 |
|
$ |
961,029 |
Prior definition: |
|||||||||||||||||
|
Three Months Ended December 31, 2023 |
|
Year Ended December 31, 2023 |
||||||||||||||
|
Actual |
|
Impact of Foreign Exchange |
|
Constant Currency |
|
Actual |
|
Impact of Foreign Exchange |
|
Constant Currency |
||||||
Total revenues |
$ |
310,641 |
|
$ |
(5,723) |
|
$ |
304,918 |
|
$ |
1,228,413 |
|
$ |
(7,664) |
|
$ |
1,220,749 |
Subscriptions revenues |
$ |
272,468 |
|
$ |
(5,107) |
|
$ |
267,361 |
|
$ |
1,080,307 |
|
$ |
(8,095) |
|
$ |
1,072,212 |
Comparison of total revenues and subscription revenues growth rates to total revenues and subscription revenues constant currency growth rates under the current and prior definitions: |
|||||||||||||||||||
Current definition: |
|||||||||||||||||||
|
Three Months Ended |
|
% Change |
|
Year Ended |
|
% Change |
||||||||||||
|
December 31, |
|
2022 to 2023 |
|
December 31, |
|
2022 to 2023 |
||||||||||||
|
2023 |
|
2022 |
|
% |
|
Constant Currency % |
|
2023 |
|
2022 |
|
% |
|
Constant Currency % |
||||
Total revenues |
$ |
310,641 |
|
$ |
286,948 |
|
8.3% |
|
7.3% |
|
$ |
1,228,413 |
|
$ |
1,099,082 |
|
11.8% |
|
11.9% |
Subscriptions revenues |
$ |
272,468 |
|
$ |
251,489 |
|
8.3% |
|
7.4% |
|
$ |
1,080,307 |
|
$ |
960,220 |
|
12.5% |
|
12.5% |
Prior definition: |
|||||||||||||||||||
|
Three Months Ended |
|
% Change |
|
Year Ended |
|
% Change |
||||||||||||
|
December 31, |
|
2022 to 2023 |
|
December 31, |
|
2022 to 2023 |
||||||||||||
|
2023 |
|
2022 |
|
% |
|
Constant Currency % |
|
2023 |
|
2022 |
|
% |
|
Constant Currency % |
||||
Total revenues |
$ |
310,641 |
|
$ |
286,948 |
|
8.3% |
|
6.3% |
|
$ |
1,228,413 |
|
$ |
1,099,082 |
|
11.8% |
|
11.1% |
Subscriptions revenues |
$ |
272,468 |
|
$ |
251,489 |
|
8.3% |
|
6.3% |
|
$ |
1,080,307 |
|
$ |
960,220 |
|
12.5% |
|
11.7% |