EXTON, Pa.--(BUSINESS WIRE)-- Bentley Systems, Incorporated (Nasdaq: BSY) (“Bentley Systems” or the “Company”), the infrastructure engineering software company, today announced operating results for its fourth quarter and full year ended December 31, 2020, and 2021 financial outlook.
Fourth Quarter 2020 Financial Results:
Full Year 2020 Financial Results:
Definitions of the non‑GAAP financial measures used in this press release and reconciliations of such measures to the most comparable GAAP financial measures are included below under the heading “Use and Reconciliation of Non‑GAAP Financial Measures.”
“The fourth quarter and full-year 2020 concluded to our general satisfaction, given the enduring pandemic conditions in most of the world. Our overall application usage and new business generation essentially rebounded by year end to pre-pandemic levels, and our growth in ARR and especially recurring revenues underscore our long-term momentum and predictability. The commercial / facilities and industrial / resources sectors remain weaker, but on balance we believe we are well positioned, by our diversification and market-leading emphasis on public works / utilities, for 2021’s broadly anticipated infrastructure investment resurgence,” said Greg Bentley, CEO.
Mr. Bentley continued, “While we expect that 2020’s evident acceleration in “going digital” for infrastructure engineering will continue, our first-ever annual financial outlook naturally reflects conservative assumptions about the timing of cyclical economic recovery. While we are prepared and inclined to invest resolutely in the “generational” opportunity for infrastructure digital twins, our 2021 plans and outlook nevertheless give appropriate precedence to our commitment and ability to steadily improve our sustainable operating margins, indefinitely.”
Fourth Quarter 2020 Financial Developments:
Recent Financial Developments:
2021 Financial Outlook
The Company is providing the following outlook for the year ending December 31, 2021. The 2021 guidance herein is premised on COVID-19 pandemic-related business impacts generally abating gradually by year end, however, the ultimate impacts of COVID-19 on the Company's financial outlook remain uncertain.
The Company does not provide quarterly guidance, but will update its full-year financial outlook when announcing quarterly operating results during 2021 to the extent expectations materially change.
The 2021 outlook information provided above includes Constant currency ARR growth rate, Adjusted EBITDA, and Adjusted EBITDA margin guidance, which are non-GAAP financial measures management uses in measuring performance. The Company is unable to reconcile these forward-looking non-GAAP measures to GAAP without unreasonable efforts because it is not possible to predict with a reasonable degree of certainty the actual impact of certain items and unanticipated events, including stock-based compensation charges, depreciation and amortization of capitalized software costs and of acquired intangible assets, realignment expenses, and other items, which would be included in GAAP results. The impact of such items and unanticipated events could be potentially significant.
The 2021 outlook is forward-looking, subject to significant business, economic, regulatory, and competitive uncertainties and contingencies, many of which are beyond the control of the Company and its management, and based upon assumptions with respect to future decisions, which are subject to change. Actual results may vary and those variations may be material. As such, the Company’s results may not fall within the ranges contained in its outlook. The Company uses these forward-looking measures to evaluate its ongoing operations and for internal planning and forecasting purposes.
Earnings Call Details
Bentley Systems will host a live Zoom Video Webinar on March 2, 2021 at 8:30 a.m. Eastern Time to discuss financial and operating results for its fourth quarter and full year ended December 31, 2020, and 2021 financial outlook.
Those wishing to participate should access the live Zoom Video Webinar of the event through a direct registration link at https://zoom.us/webinar/register/WN_i4XEjuozSPicl1dXJtnsCg. Alternatively, the event can be accessed from the Events & Presentations page on Bentley Systems’ Investor Relations website at https://investors.bentley.com. Presentation materials will be posted prior to the webinar on Bentley Systems' Investor Relations website. 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.
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, and industrial facilities. Our offerings include MicroStation-based applications for modeling and simulation, ProjectWise for project delivery, AssetWise for asset and network performance, and the iTwin platform for infrastructure digital twins. Bentley Systems employs more than 4,000 colleagues and generates annual revenues of more than $800 million in 172 countries. www.bentley.com.
© 2021 Bentley Systems, Incorporated. Bentley, the Bentley logo, AssetWise, E7, iTwin, MicroStation, ProjectWise, and SYNCHRO 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.
Forward-Looking Statements
The forward-looking statements contained in this earnings release reflect Bentley Systems’ expectations as of today’s date. Given the number of risk factors, uncertainties, and assumptions discussed below, actual results may differ materially.
Any statements made in this earnings release that are not statements of historical fact, including statements about our 2021 financial outlook and our beliefs and expectations, are forward-looking statements and should be evaluated as such. Forward-looking statements include information concerning possible or assumed future results of operations, business plans, and strategies. Forward-looking statements are based on Bentley Systems management’s beliefs, as well as assumptions made by, and information currently available to, them. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. Factors which may cause actual results to differ materially from current expectations include, but are not limited, to macroeconomic conditions, pandemic consequences, and other factors described under the heading “Risk Factors” in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2020, and the Company’s subsequent filings with the SEC. Copies of each filing may be obtained from the Company or the SEC on their respective websites. All forward-looking statements reflect our beliefs and assumptions only as of the date of this press release. We undertake no obligation to update forward-looking statements to reflect future events or circumstances.
Definitions of Certain Key Business Metrics
Definitions of the non‑GAAP financial measures used in this earnings release and reconciliations of such measures to their nearest GAAP equivalents are included below under “Use and Reconciliation of Non‑GAAP Financial Measures.” Certain non‑GAAP measures included in our financial outlook are not being reconciled to the comparable GAAP financial measures because the GAAP measures are not accessible on a forward-looking basis. The Company is unable to reconcile these forward-looking non‑GAAP financial measures to the most directly comparable GAAP measures without unreasonable efforts because the Company is currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected for these periods not to impact the non‑GAAP measures, but would impact GAAP measures. Such unavailable information, which could have a significant impact on the Company’s GAAP financial results, may include stock-based compensation charges, depreciation and amortization of capitalized software costs and of acquired intangible assets, realignment expenses, and other items.
Last twelve-month recurring revenues are calculated as recurring revenues recognized over the preceding twelve-month period. We define recurring revenues as subscription revenues that recur monthly, quarterly, or annually with specific or automatic renewal clauses, and professional services revenues in which the underlying contract is based on a fixed fee and contains automatic annual renewal provisions.
Constant Currency Metrics
In reporting period-over-period results, we calculate the effects of foreign currency fluctuations and constant currency information by translating current period results using prior period average foreign currency exchange rates. Our definition of constant currency may differ from other companies reporting similarly named measures, and these constant currency performance measures should be viewed in addition to, and not as a substitute for, our operating performance measures calculated in accordance with GAAP.
Use and Reconciliation of Non-plane Financial Measures
In addition to our results determined in accordance with GAAP, we have calculated adjusted cost of subscriptions and licenses, adjusted cost of services, adjusted research and development, adjusted selling and marketing, adjusted general and administrative, adjusted income from operations, Adjusted Net Income, Adjusted Net Income per diluted share, Adjusted EBITDA, and Adjusted EBITDA margin, each of which are non‑GAAP financial measures. We have provided tabular reconciliations of each of these non‑GAAP financial measures to such measure’s most directly comparable GAAP financial measure.
Management uses these non‑GAAP financial measures to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, and to evaluate financial performance and liquidity. Our non‑GAAP financial measures are presented as supplemental disclosure as we believe they provide useful information to investors and others in understanding and evaluating our results, prospects, and liquidity period-over-period without the impact of certain items that do not directly correlate to our operating performance and that may vary significantly from period to period for reasons unrelated to our operating performance, as well as to compare our financial results to those of other companies. Our definitions of these non‑GAAP financial measures may differ from similarly titled measures presented by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics. Thus, our non‑GAAP financial measures should be considered in addition to, not as a substitute for, or in isolation from, the financial information prepared in accordance with GAAP, and should be read in conjunction with the financial statements included in our Annual Report on Form 10‑K to be filed with the SEC.
We calculate these non‑GAAP financial measures as follows:
We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure, and to view these non‑GAAP financial measures in conjunction with the related GAAP financial measures.
BENTLEY SYSTEMS, INCORPORATED AND SUBSIDIARIES |
||||||||
Consolidated Balance Sheets |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
December 31, |
||||||||
2020 |
|
2019 |
||||||
Assets |
|
|
|
|||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
122,006 |
|
|
$ |
121,101 |
|
|
Accounts receivable |
|
195,782 |
|
|
211,775 |
|
||
Allowance for doubtful accounts |
|
(5,759 |
) |
|
|
(7,274 |
) |
|
Prepaid income taxes |
|
3,535 |
|
|
4,543 |
|
||
Prepaid and other current assets |
|
24,694 |
|
|
|
23,413 |
|
|
Total current assets |
|
340,258 |
|
|
353,558 |
|
||
Property and equipment, net |
|
28,414 |
|
|
|
29,632 |
|
|
Operating lease right-of-use assets |
|
46,128 |
|
|
— |
|
||
Intangible assets, net |
|
45,627 |
|
|
|
46,313 |
|
|
Goodwill |
|
581,174 |
|
|
480,065 |
|
||
Investments |
|
5,691 |
|
|
|
1,725 |
|
|
Deferred income taxes |
|
39,224 |
|
|
51,068 |
|
||
Other assets |
|
39,519 |
|
|
|
32,238 |
|
|
Total assets |
$ |
1,126,035 |
|
$ |
994,599 |
|
||
Liabilities and Stockholders’ Equity |
|
|
|
|||||
Current liabilities: |
||||||||
Accounts payable |
$ |
16,492 |
|
|
$ |
17,669 |
|
|
Accruals and other current liabilities |
|
226,793 |
|
|
167,517 |
|
||
Deferred revenues |
|
202,294 |
|
|
|
204,991 |
|
|
Operating lease liabilities |
|
16,610 |
|
|
— |
|
||
Income taxes payable |
|
3,366 |
|
|
|
2,236 |
|
|
Total current liabilities |
|
465,555 |
|
|
392,413 |
|
||
Long-term debt |
|
246,000 |
|
|
|
233,750 |
|
|
Long-term operating lease liabilities |
|
31,767 |
|
|
— |
|
||
Deferred revenues |
|
7,020 |
|
|
|
8,154 |
|
|
Deferred income taxes |
|
10,849 |
|
|
8,260 |
|
||
Income taxes payable |
|
7,883 |
|
|
|
8,140 |
|
|
Other liabilities |
|
15,362 |
|
|
9,263 |
|
||
Total liabilities |
|
784,436 |
|
|
|
659,980 |
|
|
Stockholders’ equity: |
|
|
|
|||||
Common stock |
|
2,722 |
|
|
2,548 |
|
||
Additional paid-in capital |
|
741,113 |
|
|
|
408,667 |
|
|
Accumulated other comprehensive loss |
|
(26,233 |
) |
|
(23,927 |
) |
||
Accumulated deficit |
|
(376,003 |
) |
|
|
(52,669 |
) |
|
Total stockholders’ equity |
|
341,599 |
|
|
334,619 |
|
||
Total liabilities and stockholders’ equity |
$ |
1,126,035 |
|
|
$ |
994,599 |
|
|
BENTLEY SYSTEMS, INCORPORATED AND SUBSIDIARIES |
||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(in thousands, except share and per share data) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Three Months Ended |
|
Year Ended |
||||||||||||||
December 31, |
|
December 31, |
||||||||||||||
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||
| Subscriptions | $ |
178,262 |
|
$ |
162,962 |
|
$ |
679,273 |
|
$ |
608,300 |
|
||||
Perpetual licenses |
|
21,362 |
|
|
|
21,438 |
|
|
|
57,382 |
|
|
|
59,693 |
|
|
| Subscriptions and licenses |
|
199,624 |
|
|
184,400 |
|
|
736,655 |
|
|
667,993 |
|
||||
Services |
|
19,943 |
|
|
|
18,522 |
|
|
|
64,889 |
|
|
|
68,661 |
|
|
| Total revenues |
|
219,567 |
|
|
202,922 |
|
|
801,544 |
|
|
736,654 |
|
||||
Cost of revenues: |
|
|
|
|
|
|
|
|||||||||
| Cost of subscriptions and licenses |
|
29,337 |
|
|
23,377 |
|
|
95,803 |
|
|
71,578 |
|
||||
Cost of services |
|
21,226 |
|
|
|
16,524 |
|
|
|
71,352 |
|
|
|
72,572 |
|
|
| Total cost of revenues |
|
50,563 |
|
|
39,901 |
|
|
167,155 |
|
|
144,150 |
|
||||
Gross profit |
|
169,004 |
|
|
|
163,021 |
|
|
|
634,389 |
|
|
|
592,504 |
|
|
Operating expenses: |
||||||||||||||||
Research and development |
|
45,945 |
|
|
|
46,935 |
|
|
|
185,515 |
|
|
|
183,552 |
|
|
| Selling and marketing |
|
36,240 |
|
|
43,405 |
|
|
143,791 |
|
|
155,294 |
|
||||
General and administrative |
|
28,176 |
|
|
|
26,165 |
|
|
|
113,451 |
|
|
|
97,580 |
|
|
| Amortization of purchased intangibles |
|
4,368 |
|
|
3,811 |
|
|
15,352 |
|
|
14,213 |
|
||||
Expenses associated with initial public offering |
|
— |
|
|
|
— |
|
|
|
26,130 |
|
|
|
— |
|
|
| Total operating expenses |
|
114,729 |
|
|
120,316 |
|
|
484,239 |
|
|
450,639 |
|
||||
Income from operations |
|
54,275 |
|
|
|
42,705 |
|
|
|
150,150 |
|
|
|
141,865 |
|
|
Interest expense, net |
|
(3,026 |
) |
|
(1,696 |
) |
|
(7,476 |
) |
|
(8,199 |
) |
||||
Other income (expense), net |
|
18,190 |
|
|
|
8,496 |
|
|
|
24,946 |
|
|
|
(5,557 |
) |
|
| Income before income taxes |
|
69,439 |
|
|
49,505 |
|
|
167,620 |
|
|
128,109 |
|
||||
Provision for income taxes |
|
(16,480 |
) |
|
|
(11,979 |
) |
|
|
(38,625 |
) |
|
|
(23,738 |
) |
|
Loss from investment accounted for using the equity method, net of tax |
|
(1,027 |
) |
|
(1,275 |
) |
|
(2,474 |
) |
|
(1,275 |
) |
||||
Net income |
|
51,932 |
|
|
|
36,251 |
|
|
|
126,521 |
|
|
|
103,096 |
|
|
Less: Net income attributable to participating securities |
|
(230 |
) |
|
2 |
|
|
(234 |
) |
|
(8 |
) |
||||
Net income attributable to Class A and Class B common stockholders |
$ |
51,702 |
|
|
$ |
36,253 |
|
|
$ |
126,287 |
|
|
$ |
103,088 |
|
|
Per share information: |
||||||||||||||||
Net income per share, basic |
$ |
0.17 |
|
|
$ |
0.13 |
|
|
$ |
0.44 |
|
|
$ |
0.36 |
|
|
| Net income per share, diluted | $ |
0.17 |
|
$ |
0.13 |
|
$ |
0.42 |
|
$ |
0.35 |
|
||||
Weighted average shares outstanding, basic |
|
297,192,775 |
|
|
|
285,349,414 |
|
|
|
289,863,272 |
|
|
|
284,625,642 |
|
|
| Weighted average shares outstanding, diluted |
|
309,096,405 |
|
|
289,242,127 |
|
|
299,371,129 |
|
|
293,796,707 |
|
||||
BENTLEY SYSTEMS, INCORPORATED AND SUBSIDIARIES |
||||||||
Consolidated Statements of Cash Flows |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
||||||||
Year Ended December 31, |
||||||||
2020 |
|
2019 |
||||||
Cash flows from operating activities: |
|
|
|
|||||
Net income |
$ |
126,521 |
|
$ |
103,096 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|||||
Depreciation and amortization |
|
36,117 |
|
|
32,160 |
|
||
Bad debt (recovery) allowance |
|
(1,000 |
) |
|
|
862 |
|
|
Deferred income taxes |
|
16,246 |
|
|
732 |
|
||
Deferred compensation plan activity |
|
3,706 |
|
|
|
3,994 |
|
|
Stock-based compensation expense |
|
32,114 |
|
|
8,091 |
|
||
Amortization and write-off of deferred debt issuance costs |
|
985 |
|
|
|
553 |
|
|
Change in fair value of derivative |
|
(347 |
) |
|
159 |
|
||
Change in fair value of contingent consideration |
|
(1,340 |
) |
|
|
62 |
|
|
Foreign currency remeasurement (gain) loss |
|
(24,502 |
) |
|
5,311 |
|
||
Loss from investment accounted for using the equity method, net of tax |
|
2,474 |
|
|
|
1,275 |
|
|
Changes in assets and liabilities, net of effect from acquisitions: |
||||||||
Accounts receivable |
|
12,388 |
|
|
|
(21,152 |
) |
|
Prepaid and other assets |
|
11,705 |
|
|
(668 |
) |
||
Accounts payable, accruals and other liabilities |
|
47,656 |
|
|
|
41,880 |
|
|
Deferred revenues |
|
(565 |
) |
|
(268 |
) |
||
Income taxes payable |
|
(3,818 |
) |
|
|
(5,314 |
) |
|
Net cash provided by operating activities |
|
258,340 |
|
|
170,773 |
|
||
Cash flows from investing activities: |
|
|
|
|||||
Purchases of property and equipment and investment in capitalized software |
|
(15,496 |
) |
|
(15,804 |
) |
||
Capitalization of costs to translate software products into foreign languages |
|
(951 |
) |
|
|
(835 |
) |
|
Acquisitions, net of cash acquired of $5,266 and $2,523, respectively |
|
(93,032 |
) |
|
(34,054 |
) |
||
Other investing activities |
|
(7,854 |
) |
|
|
(3,000 |
) |
|
Net cash used in investing activities |
|
(117,333 |
) |
|
(53,693 |
) |
||
Cash flows from financing activities: |
|
|
|
|||||
Proceeds from credit facilities |
|
550,875 |
|
|
191,250 |
|
||
Payments of credit facilities |
|
(538,625 |
) |
|
|
(216,250 |
) |
|
Proceeds from term loan |
|
125,000 |
|
|
— |
|
||
Repayment of term loan |
|
(125,000 |
) |
|
— |
|
||
Payments of debt issuance costs |
|
(432 |
) |
|
|
— |
|
|
Payments of financing leases |
|
(189 |
) |
|
— |
|
||
Payments of acquisition debt and other consideration |
|
(3,425 |
) |
|
|
(11,029 |
) |
|
Proceeds from Class B Common Stock follow-on offering, net of underwriters’ discounts and commissions |
|
295,802 |
|
|
|
— |
|
|
Payments of Class B Common Stock follow-on offering expenses |
|
(1,373 |
) |
|
|
— |
|
|
Payments of dividends |
|
(422,646 |
) |
|
(24,989 |
) |
||
Payments for shares acquired including shares withheld for taxes |
|
(83,975 |
) |
|
|
(24,166 |
) |
|
Proceeds from Common Stock Purchase Agreement |
|
58,349 |
|
|
4,510 |
|
||
Proceeds from exercise of stock options |
|
9,128 |
|
|
|
3,626 |
|
|
Net cash used in financing activities |
|
(136,511 |
) |
|
(77,048 |
) |
||
Effect of exchange rate changes on cash and cash equivalents |
|
(3,591 |
) |
|
|
(114 |
) |
|
Increase in cash and cash equivalents |
|
905 |
|
|
39,918 |
|
||
Cash and cash equivalents, beginning of year |
|
121,101 |
|
|
|
81,183 |
|
|
Cash and cash equivalents, end of year |
$ |
122,006 |
|
$ |
121,101 |
|
||
BENTLEY SYSTEMS, INCORPORATED AND SUBSIDIARIES |
||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures |
||||||||||||||||
For the Three Months and Year Ended December 31, 2020 and 2019 |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Reconciliation of net income to Adjusted EBITDA: |
||||||||||||||||
|
Three Months Ended |
|
Year Ended |
|||||||||||||
|
December 31, |
|
December 31, |
|||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|||||||||
Net income |
$ |
51,932 |
|
|
$ |
36,251 |
|
|
$ |
126,521 |
|
|
$ |
103,096 |
|
|
Interest expense, net |
3,026 |
|
|
1,696 |
|
|
7,476 |
|
|
8,199 |
|
|||||
Provision for income taxes |
16,480 |
|
|
11,979 |
|
|
38,625 |
|
|
23,738 |
|
|||||
Depreciation and amortization |
10,281 |
|
|
8,826 |
|
|
36,117 |
|
|
32,160 |
|
|||||
Stock-based compensation |
9,354 |
|
|
2,040 |
|
|
32,114 |
|
|
8,091 |
|
|||||
Acquisition expenses |
3,168 |
|
|
2,494 |
|
|
11,666 |
|
|
6,597 |
|
|||||
Realignment expenses |
10 |
|
|
(92 |
) |
|
10,022 |
|
|
(584 |
) |
|||||
Expenses associated with IPO |
— |
|
|
— |
|
|
26,130 |
|
|
— |
|
|||||
Other (income) expense, net |
(18,190 |
) |
|
(8,496 |
) |
|
(24,946 |
) |
|
5,557 |
|
|||||
Loss from investment accounted for using the equity method, net of tax |
1,027 |
|
|
1,275 |
|
|
2,474 |
|
|
1,275 |
|
|||||
Adjusted EBITDA |
$ |
77,088 |
|
|
$ |
55,973 |
|
|
$ |
266,199 |
|
|
$ |
188,129 |
||
Reconciliation of net income to Adjusted Net Income: |
||||||||||||||||
|
Three Months Ended |
|
Year Ended |
|||||||||||||
|
December 31, |
|
December 31, |
|||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|||||||||
Net income |
$ |
51,932 |
|
|
$ |
36,251 |
|
|
$ |
126,521 |
|
|
$ |
103,096 |
|
|
Non-GAAP adjustments, prior to income taxes: |
|
|
|
|
|
|
|
|||||||||
Amortization of purchased intangibles and developed technologies |
6,027 |
|
|
5,032 |
|
|
20,721 |
|
|
18,731 |
|
|||||
Stock-based compensation |
9,354 |
|
|
2,040 |
|
|
32,114 |
|
|
8,091 |
|
|||||
Acquisition expenses |
3,168 |
|
|
2,494 |
|
|
11,666 |
|
|
6,597 |
|
|||||
Realignment expenses |
10 |
|
|
(92 |
) |
|
10,022 |
|
|
(584 |
) |
|||||
Expenses associated with IPO |
— |
|
|
— |
|
|
26,130 |
|
|
— |
|
|||||
Other (income) expense, net |
(18,190 |
) |
|
(8,496 |
) |
|
(24,946 |
) |
|
5,557 |
|
|||||
Total non-GAAP adjustments, prior to income taxes |
369 |
|
|
978 |
|
|
75,707 |
|
|
38,392 |
|
|||||
Income tax effect of non-GAAP adjustments |
(1,239 |
) |
|
(2,733 |
) |
|
(12,024 |
) |
|
(7,714 |
) |
|||||
Loss from investment accounted for using the equity method, net of tax |
1,027 |
|
|
1,275 |
|
|
2,474 |
|
|
1,275 |
|
|||||
Adjusted Net Income |
$ |
52,089 |
|
|
$ |
35,771 |
|
|
$ |
192,678 |
|
|
$ |
135,049 |
|
|
Reconciliation of GAAP Financial Statement Line Items to Non-GAAP Adjusted Financial Statement Line Items: |
||||||||||||||||
Three Months Ended |
|
Year Ended |
||||||||||||||
December 31 |
|
December 31 |
||||||||||||||
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||||
Cost of subscriptions and licenses |
|
$ |
29,337 |
|
|
$ |
23,377 |
|
|
$ |
95,803 |
|
|
$ |
71,578 |
|
Amortization of purchased intangibles and developed technologies |
|
(1,659 |
) |
|
(1,221 |
) |
|
(5,369 |
) |
|
(4,518 |
) |
||||
Stock-based compensation |
|
|
(17 |
) |
|
|
(55 |
) |
|
|
(925 |
) |
|
|
(115 |
) |
Realignment expenses |
|
8 |
|
|
— |
|
|
(42 |
) |
|
51 |
|
||||
Adjusted cost of subscriptions and licenses |
|
$ |
27,669 |
|
|
$ |
22,101 |
|
|
$ |
89,467 |
|
|
$ |
66,996 |
|
Cost of services |
|
$ |
21,226 |
|
|
$ |
16,524 |
|
|
$ |
71,352 |
|
|
$ |
72,572 |
|
Stock-based compensation |
|
(156 |
) |
|
(159 |
) |
|
(2,857 |
) |
|
(522 |
) |
||||
Acquisition expenses |
|
|
(866 |
) |
|
|
(22 |
) |
|
|
(1,916 |
) |
|
|
(22 |
) |
Realignment expenses |
|
126 |
|
|
— |
|
|
(1,422 |
) |
|
185 |
|
||||
Adjusted cost of services |
|
$ |
20,330 |
|
|
$ |
16,343 |
|
|
$ |
65,157 |
|
|
$ |
72,213 |
|
|
||||||||||||||||
Research and development |
|
$ |
45,945 |
|
|
$ |
46,935 |
|
|
$ |
185,515 |
|
|
$ |
183,552 |
|
Stock-based compensation |
|
(3,951 |
) |
|
(801 |
) |
|
(11,769 |
) |
|
(3,107 |
) |
||||
Acquisition expenses |
|
|
(1,492 |
) |
|
|
(1,653 |
) |
|
|
(6,605 |
) |
|
|
(4,736 |
) |
Realignment expenses |
|
62 |
|
|
92 |
|
|
(848 |
) |
|
171 |
|
||||
Adjusted research and development |
|
$ |
40,564 |
|
|
$ |
44,573 |
|
|
$ |
166,293 |
|
|
$ |
175,880 |
|
Selling and marketing |
|
$ |
36,240 |
|
|
$ |
43,405 |
|
|
$ |
143,791 |
|
|
$ |
155,294 |
|
Stock-based compensation |
|
(652 |
) |
|
(453 |
) |
|
(6,259 |
) |
|
(2,210 |
) |
||||
Acquisition expenses |
|
|
(75 |
) |
|
|
(76 |
) |
|
|
(318 |
) |
|
|
(240 |
) |
Realignment expenses |
|
(762 |
) |
|
— |
|
|
(5,945 |
) |
|
263 |
|
||||
Adjusted selling and marketing |
|
$ |
34,751 |
|
|
$ |
42,876 |
|
|
$ |
131,269 |
|
|
$ |
153,107 |
|
General and administrative |
|
$ |
28,176 |
|
|
$ |
26,165 |
|
|
$ |
113,451 |
|
|
$ |
97,580 |
|
Stock-based compensation |
|
(4,578 |
) |
|
(572 |
) |
|
(10,304 |
) |
|
(2,137 |
) |
||||
Acquisition expenses |
|
|
(617 |
) |
|
|
(501 |
) |
|
|
(2,228 |
) |
|
|
(1,047 |
) |
Realignment expenses |
|
556 |
|
|
— |
|
|
(1,765 |
) |
|
(86 |
) |
||||
Adjusted general and administrative |
|
$ |
23,537 |
|
|
$ |
25,092 |
|
|
$ |
99,154 |
|
|
$ |
94,310 |
|
Income from operations |
|
$ |
54,275 |
|
|
$ |
42,705 |
|
|
$ |
150,150 |
|
|
$ |
141,865 |
|
Amortization of purchased intangibles and developed technologies |
|
6,027 |
|
|
5,032 |
|
|
20,721 |
|
|
18,731 |
|
||||
Stock-based compensation |
|
|
9,354 |
|
|
|
2,040 |
|
|
|
32,114 |
|
|
|
8,091 |
|
Acquisition expenses |
|
3,168 |
|
|
2,494 |
|
|
11,666 |
|
|
6,597 |
|
||||
Realignment expenses |
|
|
10 |
|
|
|
(92 |
) |
|
|
10,022 |
|
|
|
(584 |
) |
Expenses associated with IPO |
|
— |
|
|
— |
|
|
26,130 |
|
|
— |
|
||||
Adjusted income from operations |
|
$ |
72,834 |
|
|
$ |
52,179 |
|
|
$ |
250,803 |
|
|
$ |
174,700 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20210302005366/en/
Investor Contact: Ankit Hira or Ed Yuen Solebury Trout for Bentley Systems ir@bentley.com 1-610-458-2777
Media Contact: Carey Mann carey.mann@bentley.com 1-610-458-3170
Source: Bentley Systems, Incorporated