Sign In  |  Register  |  About Livermore  |  Contact Us

Livermore, CA
September 01, 2020 1:25pm
7-Day Forecast | Traffic
  • Search Hotels in Livermore

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Bentley Systems Announces Fourth Quarter and Full Year 2023 Results and 2024 Financial Outlook

Increases Quarterly Dividend

Bentley Systems, Incorporated (Nasdaq: BSY), the infrastructure engineering software company, today announced results for its fourth quarter and full year ended December 31, 2023, and its financial outlook for 2024.

Fourth Quarter 2023 Results

  • Total revenues were $310.6 million, up 8.3% or 7.3% on a constant currency basis, year-over-year;
  • Subscriptions revenues were $272.5 million, up 8.3% or 7.4% on a constant currency basis, year-over-year;
  • Annualized Recurring Revenues (“ARR”) was $1,174.8 million as of December 31, 2023, compared to $1,036.5 million as of December 31, 2022, representing a constant currency ARR growth rate of 12.5%;
  • Last twelve-month recurring revenues dollar-based net retention rate was 109%, compared to 110% for the same period last year;
  • Operating income margin was 12.2%, compared to 14.2% for the same period last year;
  • Adjusted operating income inclusive of stock-based compensation expense (“Adjusted OI w/SBC”) margin was 24.0%, compared to 22.5% for the same period last year;
  • Net income per diluted share was $0.54, compared to $0.08 for the same period last year;
  • Adjusted net income per diluted share (“Adjusted EPS”) was $0.20, compared to $0.19 for the same period last year; and
  • Cash flow from operations was $87.1 million, compared to $36.1 million for the same period last year.

Full Year 2023 Results

  • Total revenues were $1,228.4 million, up 11.8% or 11.9% on a constant currency basis over 2022;
  • Subscriptions revenues were $1,080.3 million, up 12.5% or 12.5% on a constant currency basis over 2022;
  • Operating income margin was 18.8%, compared to 19.0% for 2022;
  • Adjusted OI w/SBC margin was 26.4%, compared to 24.9% for 2022;
  • Net income per diluted share was $1.00, compared to $0.55 for 2022;
  • Adjusted EPS was $0.91, compared to $0.85 for 2022; and
  • Cash flow from operations was $416.7 million, compared to $274.3 million for 2022.

CEO Greg Bentley said, “Our financial results for 23Q4 and the full year underscore the sustained combination of auspicious infrastructure engineering markets and the strength of our operations. I enthusiastically congratulate COO Nicholas Cumins and our teams for delivering another year of unsurpassed performance, resourcefully reaching fully 100% of our new business target while also clearing our established hurdle of 100 basis points in annual operating margin improvement. Most notably, we achieved ARR growth (year‑over‑year constant currency business performance, including programmatic acquisitions) of 12.5%, and excluding China, as our purposeful transitions from direct subscriptions there gain traction, we achieved a high-water mark of 13.5%.

“Our financial outlook for 2024 reflects our confidence in sustaining consistent organic growth with comparable annual improvement in operating margin (including stock‑based compensation). Our investment programs will prioritize outright acquisitions in asset analytics, where our breakthrough offerings for communications towers (OpenTower) and for roadway conditions (Blyncsy) are proving that AI now enables ‘instant-on’ infrastructure digital twins, at scale. I believe that asset analytics cloud services, monetized per asset, can significantly increase our total addressable market and digital twin growth.”

COO Nicholas Cumins commented, “Our Bentley colleagues across the board deserve credit for our solid 2023 financial results. Our main growth drivers continue to be North America, application mix accretion in our E365 enterprise accounts, and in our small- and medium-sized accounts our Virtuosity subscriptions as well as license sales, which provide us competitive differentiation. For 2024, while striving for consistent operational performance, we will increase our focus on marketing, and continue to adopt digital twin technology throughout Bentley Infrastructure Cloud and within our modeling and simulation applications.”

CFO Werner Andre said, “We are pleased to report another solid quarter and year. Our 2024 financial outlook is supported by continued favorable market conditions and the momentum of our growth initiatives. It also assumes a slightly larger than normal range of possible outcomes to account for our commercial model shift in China (from ARR), lower acquisition expectations, and reduced escalations based on inflation. Our consistent strong cash conversion has allowed us to completely repay our revolving line of credit after year-end and enables us to raise our modest dividend, continue to buy back shares to offset dilution from stock‑based compensation, and pursue programmatic acquisitions to expand our AI‑driven asset analytics business.”

Recent Developments

  • During the fourth quarter of 2023, we recognized a net discrete income tax benefit of $170.8 million attributable to internal legal entity restructuring and related intra-entity transactions as part of our continuing efforts to align intellectual property ownership with our business operating model; and
  • During the fourth quarter of 2023, we recorded a $12.6 million charge for realignment expenses primarily to provide for severance (affecting under 5% of our workforce) in order to reinvest in go-to-market functions, as well as in AI product development.

2024 Financial Outlook

The Company is sharing the following financial outlook for the full year 2024:

  • Total revenues in the range of $1,350 million to $1,375 million and constant currency growth of 10% to 12%;
  • Constant currency ARR growth rate (business performance, including programmatic acquisitions) of 10.5% to 13%;
  • Adjusted OI w/SBC margin annual improvement of approximately 100 basis points;
  • Effective tax rate of approximately 20%;
  • Cash flow from operations representing a conversion rate from Adjusted EBITDA of approximately 80%; and
  • Capital expenditures of approximately $22 million.

The 2024 outlook information provided above includes non-GAAP financial measures management uses in measuring performance and liquidity. 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, amortization 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 2024 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, our results may not fall within the ranges contained in this outlook. The Company uses these forward-looking measures to evaluate its ongoing operations and for internal planning and forecasting purposes.

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.

www.bentley.com

© 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%

Explanation of Non-GAAP and Other Financial Measures

Constant currency

Constant currency and constant currency growth rates are non-GAAP financial measures that present our results of operations excluding the estimated effects of foreign currency exchange rate fluctuations. A significant amount of our operations is conducted in foreign currencies. As a result, the comparability of the financial results reported in U.S. dollars is affected by changes in foreign currency exchange rates. We use constant currency and constant currency growth rates to evaluate the underlying performance of the business, and we believe it is helpful for investors to present operating results on a comparable basis period over period to evaluate its underlying performance.

During the fourth quarter of 2023, we changed our definitions of constant currency and constant currency growth rates. In reporting period‑over‑period results, we calculate the effects of foreign currency fluctuations and constant currency information by translating current period results on a transactional basis to our reporting currency using prior period average foreign currency exchange rates in which the transactions occurred. Our prior definition of constant currency calculated the effects of foreign currency fluctuations and constant currency information by translating current period results of our subsidiaries from their functional currencies to our reporting currency by using prior period average foreign currency exchange rates in reporting period‑over‑period results.

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.

Recurring revenues

Recurring revenues are the basis for our other revenue-related key business metrics. We believe this measure is useful in evaluating our ability to consistently retain and grow our revenues from accounts with revenues in the prior period (“existing accounts”).

Recurring revenues are subscriptions 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.

Annualized recurring revenues (“ARR”)

ARR is a key business metric that we believe is useful in evaluating the scale and growth of our business as well as to assist in the evaluation of underlying trends in our business. Furthermore, we believe ARR, considered in connection with our last twelvemonth recurring revenues dollarbased net retention rate, is a leading indicator of revenue growth.

ARR is defined as the sum of the annualized value of our portfolio of contracts that produce recurring revenues as of the last day of the reporting period, and the annualized value of the last three months of recognized revenues for our contractually recurring consumption‑based software subscriptions with consumption measurement durations of less than one year, calculated using the spot foreign currency exchange rates. We believe that the last three months of recognized revenues, on an annualized basis, for our recurring software subscriptions with consumption measurement period durations of less than one year is a reasonable estimate of the annual revenues, given our consistently high retention rate and stability of usage under such subscriptions.

Constant currency ARR growth rate is the growth rate of ARR measured on a constant currency basis. Constant currency ARR growth rate from business performance excludes the ARR onboarding of our platform acquisitions and includes the impact from the ARR onboarding of programmatic acquisitions, which generally are immaterial, individually and in the aggregate. We believe these ARR growth rates are important metrics indicating the scale and growth of our business.

Last twelve‑month recurring revenues dollar‑based net retention rate

Last twelvemonth recurring revenues dollarbased net retention rate is a key business metric that we believe is useful in evaluating our ability to consistently retain and grow our recurring revenues.

Last twelvemonth recurring revenues dollarbased net retention rate is calculated, using the average exchange rates for the prior period, as follows: the recurring revenues for the current period, including any growth or reductions from existing accounts, but excluding recurring revenues from any new accounts added during the current period, divided by the total recurring revenues from all accounts during the prior period. A period is defined as any trailing twelve months. Related to our platform acquisitions, recurring revenues into new accounts will be captured as existing accounts starting with the second anniversary of the acquisition when such data conforms to the calculation methodology. This may cause variability in the comparison.

Adjusted operating income inclusive of stock-based compensation expense (“Adjusted OI w/SBC”)

Adjusted OI w/SBC is a non-GAAP financial measure and is used to measure the operational strength and performance of our business, as well as to assist in the evaluation of underlying trends in our business.

Adjusted OI w/SBC is our primary performance measure, which excludes certain expenses and charges, including the non-cash amortization expense resulting from the acquisition of intangible assets, as we believe these may not be indicative of the Company’s core business operating results. We intentionally include stock-based compensation expense in this measure as we believe it better captures the economic costs of our business.

Management uses this non-GAAP financial measure to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, to evaluate financial performance, and in our comparison of our financial results to those of other companies. It is also a significant performance measure in certain of our executive incentive compensation programs.

Adjusted OI w/SBC is defined as operating income adjusted for the following: amortization of purchased intangibles, expense (income) relating to deferred compensation plan liabilities, acquisition expenses, and realignment expenses (income), for the respective periods.

Adjusted OI w/SBC margin is calculated by dividing Adjusted OI w/SBC by total revenues.

Adjusted operating income

Adjusted operating income is a non-GAAP financial measure that we believe is useful to investors in making comparisons to other companies, although this measure may not be directly comparable to similar measures used by other companies.

Adjusted operating income is defined as operating income adjusted for the following: amortization of purchased intangibles, expense (income) relating to deferred compensation plan liabilities, acquisition expenses, realignment expenses (income), and stock‑based compensation expense, for the respective periods.

Adjusted net income and Adjusted EPS

Adjusted net income and Adjusted EPS are non-GAAP financial measures presenting the earnings generated by our ongoing operations that we believe is useful to investors in making meaningful comparisons to other companies, although these measures may not be directly comparable to similar measures used by other companies, and period-over-period comparisons.

Adjusted net income is defined as net income adjusted for the following: amortization of purchased intangibles, stock‑based compensation expense, expense (income) relating to deferred compensation plan liabilities, acquisition expenses, realignment expenses (income), other non‑operating (income) expense, net, the tax effect of the above adjustments to net income, and (income) loss from investments accounted for using the equity method, net of tax, for the respective periods. The income tax effect of non‑GAAP adjustments was determined using the applicable rates in the taxing jurisdictions in which income or expense occurred, and represent both current and deferred income tax expense or benefit based on the nature of the non‑GAAP adjustments, including the tax effects of non‑cash stock‑based compensation expense.

Adjusted EPS is calculated as Adjusted net income, less net income attributable to participating securities, plus interest expense, net of tax, attributable to the convertible senior notes using the if‑converted method, if applicable, (numerator) divided by Adjusted weighted average shares, diluted (denominator). Adjusted weighted average shares, diluted is calculated by adding incremental shares related to the dilutive effect of convertible senior notes using the if‑converted method, if applicable, to weighted average shares, diluted.

Adjusted EBITDA

Adjusted EBITDA is our liquidity measure in the context of conversion of Adjusted EBITDA to cash flow from operations (i.e., the ratio of GAAP cash flow from operations to Adjusted EBITDA). We believe this non-GAAP financial measure provides a meaningful measure of liquidity and a useful basis for assessing our ability to repay debt, make strategic acquisitions and investments, and return capital to investors.

Adjusted EBITDA is defined as cash flow from operations adjusted for the following: cash interest, cash taxes, cash deferred compensation plan distributions, cash acquisition expenses, changes in operating assets and liabilities, and other cash items (such as those related to our interest rate swap). From time to time, we may exclude from Adjusted EBITDA the impact of certain cash receipts or payments that affect period-to-period comparability.

Contacts

BSY Investor Contact:

Eric Boyer

Investor Relations Officer

ir@bentley.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 Livermore.com & California Media Partners, LLC. All rights reserved.