false000170173200017017322023-02-232023-02-23

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 23, 2023

 

 

Altair Engineering Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware			001-38263	38-2591828
(State or Other Jurisdiction of Incorporation)			(Commission File Number)	(IRS Employer Identification No.)
1820 E. Big Beaver Road
Troy, Michigan				48083
(Address of Principal Executive Offices)				(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (248) 614-2400

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Class A Common Stock $0.0001 par value per share		ALTR		The NASDAQ Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

---

Item 2.02. Results of Operations and Financial Condition.

 

On February 23, 2023, Altair Engineering Inc. issued a press release disclosing its financial information and operating metrics for its fourth quarter and full year ended December 31, 2022. A copy of the press release is being furnished as Exhibit 99.1 to this Report on Form 8-K.

 

The information in this Report on Form 8-K and Exhibit 99.1 attached hereto is intended to be furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

Exhibit 99.1		Press Release issued by Altair Engineering Inc. dated February 23, 2023, furnished hereto.
Exhibit 104		Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 

---

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

	ALTAIR ENGINEERING INC.
Date: February 23, 2023	By:	/s/ Matthew Brown
		Matthew Brown
		Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

---

 

Exhibit 99.1

Altair Announces Fourth Quarter and Full Year 2022 Financial Results

Altair Achieves Record-High Revenue for 2022 and Outperforms Guidance Measures

 

TROY, Mich. – February 23, 2023 – Altair (Nasdaq: ALTR), a global leader in computational science and artificial intelligence, today released its financial results for the fourth quarter and full year ended December 31, 2022.

“Altair had an outstanding fourth quarter, achieving record high software revenue, and showing exceptional momentum for the full year,” said James Scapa, founder, chairman and chief executive officer of Altair. “This performance is clearly well above expectations, and I am extremely proud of Altair's global team for their exceptional achievements.”

 

“The fourth quarter was very strong, capping one of the most successful years in our long history,” said Matt Brown, chief financial officer of Altair. “We ended 2022 with record high annual revenue and exceeded our profit expectations. We’ve been successful in our disciplined approach to spending and expect to carry that approach into 2023, as we remain committed to exiting the year with 20% EBITDA margin, while continuing to add 200 to 300 basis points of margin per year into the future.”

 

Fourth Quarter 2022 Financial Highlights

 

Full Year 2022 Financial Highlights

 

---

 

Business Outlook

Based on information available as of today, Altair is issuing the following guidance for the first quarter and full year 2023:

(in millions, except %)		First Quarter 2023								Full Year 2023
Software Product Revenue		$	139.0		to	$	142.0			$	550.0		to	$	560.0
Growth Rate			-1.3	%			0.8	%			8.6	%			10.6	%
Growth Rate - Constant Currency			3.7	%			5.9	%			9.5	%			11.4	%
Total Revenue		$	155.0			$	158.0			$	613.0			$	623.0
Growth Rate			-3.0	%			-1.1	%			7.1	%			8.9	%
Growth Rate - Constant Currency			2.0	%			3.9	%			8.0	%			9.7	%
Net (Loss) Income		$	(0.4	)		$	1.5			$	(16.4	)		$	(6.7	)
Non-GAAP Net Income		$	24.2			$	25.7			$	85.4			$	92.8
Adjusted EBITDA		$	34.0			$	36.0			$	120.0			$	130.0
Net Cash Provided by Operating Activities										$	118.0			$	126.0
Free Cash Flow										$	108.0			$	116.0

Conference Call Information

What: Altair’s Fourth Quarter and Full Year 2022 Financial Results Conference Call
When: Thursday, February 23, 2023

Time: 5 p.m. ET
Webcast: http://investor.altair.com (live & replay)

***

Non-GAAP Financial Measures

This press release contains the following non-GAAP financial measures: Non-GAAP Net Income, Non-GAAP Net Income Per Share, Adjusted EBITDA, Free Cash Flow, Non-GAAP Gross Profit and Non-GAAP Operating Expense.

Altair believes that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to its financial condition and results of operations. The Company’s management uses these non-GAAP measures to compare the Company’s performance to that of prior periods for trend analysis, for purposes of determining executive and senior management incentive compensation and for budgeting and planning purposes. The Company also believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company’s financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.

Non-GAAP net income excludes stock-based compensation, amortization of intangible assets related to acquisitions, restructuring charges, asset impairment charges, non-cash interest expense, other special items as identified by management and described elsewhere in this press release, and the impact of non-GAAP tax rate to income tax expense, which approximates our tax rate excluding discrete items and other specific events that can fluctuate from period to period.

Non-GAAP diluted common shares as defined starting with Q1 2022, includes the diluted weighted average shares outstanding per GAAP regardless of whether the Company is in a loss position. All periods presented will be adjusted to align with this new definition.

Billings consists of our total revenue plus the change in our deferred revenue, excluding deferred revenue from acquisitions.

 

---

 

Adjusted EBITDA represents net income adjusted for income tax expense, interest expense, interest income and other, depreciation and amortization, stock-based compensation expense, restructuring charges, asset impairment charges and other special items as identified by management and described elsewhere in this press release.

Free cash flow consists of cash flow from operations less capital expenditures.

Non-GAAP gross profit represents gross profit adjusted for stock-based compensation expense, restructuring expense and other special items as identified by management and described elsewhere in this press release.

Non-GAAP operating expense represents operating expense excluding stock-based compensation expense, amortization, restructuring charges, asset impairment charges and other special items as identified by management and described elsewhere in this press release.

Company management does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. Altair urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, including this press release, and not to rely on any single financial measure to evaluate the Company’s business.

 

Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release.

About Altair

Altair is a global leader in computational science and artificial intelligence (AI) that provides software and cloud solutions in simulation, high-performance computing (HPC), data analytics and AI. Altair enables organizations across all industries to compete more effectively and drive smarter decisions in an increasingly connected world – all while creating a greener, more sustainable future. To learn more, please visit www.altair.com.

Cautionary Language Concerning Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, our guidance for the first quarter and full year 2023, our statements regarding our expectations for 2023 and impacts on margin in future years, and our reconciliations of projected non-GAAP financial measures. These forward-looking statements are made as of the date of this release and are based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as “expect,” “anticipate,” “should,” “believe,” “hope,” “target,” “project,” “goals,” “estimate,” “potential,” “predict,” “may,” “will,” “might,” “could,” “intend,” variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond Altair’s control. Altair’s actual results could differ materially from those stated or implied in our forward-looking statements due to a number of factors, including but not limited to, the risks detailed in Altair’s quarterly and annual reports filed with the Securities and Exchange Commission as well as other documents that may be filed by the Company from time to time with the Securities and Exchange Commission. Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent Altair’s views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its views to change. Altair undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing Altair’s views as of any date subsequent to the date of this press release.

Media Relations

Altair

Dave Simon

248-614-2400 ext. 332

dls@altair.com

 

---

 

Investor Relations

The Blueshirt Group

Monica Gould

212-871-3927

ir@altair.com

 

 

 

---

 

ALTAIR ENGINERING INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

		December 31,
(in thousands)		2022				2021
ASSETS
CURRENT ASSETS
Cash and cash equivalents		$	316,146			$	413,743
Accounts receivable, net			170,279				137,561
Income tax receivable			11,259				9,388
Prepaid expenses and other current assets			29,142				27,529
Total current assets			526,826				588,221
Property and equipment, net			37,517				40,478
Operating lease right of use assets			33,601				28,494
Goodwill			449,048				370,178
Other intangible assets, net			107,609				99,057
Deferred tax assets			9,727				8,495
Other long-term assets			40,410				28,352
TOTAL ASSETS		$	1,204,738			$	1,163,275
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable		$	10,434			$	6,647
Accrued compensation and benefits			42,456				42,307
Current portion of operating lease liabilities			10,396				9,933
Other accrued expenses and current liabilities			56,371				122,226
Deferred revenue			113,081				93,160
Convertible senior notes, net			—				199,705
Total current liabilities			232,738				473,978
Convertible senior notes, net			305,604				—
Operating lease liabilities, net of current portion			24,065				19,550
Deferred revenue, non-current			31,379				12,872
Other long-term liabilities			41,216				42,894
TOTAL LIABILITIES			635,002				549,294
Commitments and contingencies
MEZZANINE EQUITY			—				784
STOCKHOLDERS’ EQUITY
Preferred stock ($0.0001 par value), authorized 45,000 shares, none issued or outstanding			—				—
Common stock ($0.0001 par value)
Class A common stock, authorized 513,797 shares, issued and outstanding 52,277    and 51,524 shares as of December 31, 2022 and 2021, respectively			5				5
Class B common stock, authorized 41,203 shares, issued and outstanding 27,745    shares as of December 31, 2022 and 2021			3				3
Additional paid-in capital			721,307				724,226
Accumulated deficit			(121,577	)			(102,087	)
Accumulated other comprehensive loss			(30,002	)			(8,950	)
TOTAL STOCKHOLDERS’ EQUITY			569,736				613,197
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY		$	1,204,738			$	1,163,275

 

 

 

---

 

ALTAIR ENGINEERING INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

		Three Months Ended December 31,								Year Ended December 31,
(in thousands, except per share data)		2022				2021				2022				2021
Revenue
License		$	107,418			$	94,178			$	363,520			$	324,808
Maintenance and other services			37,535				28,180				142,988				128,938
Total software			144,953				122,358				506,508				453,746
Software related services			7,518				8,594				30,661				31,823
Total software and related services			152,471				130,952				537,169				485,569
Client engineering services			6,469				8,277				28,883				39,282
Other			1,493				1,568				6,169				7,328
Total revenue			160,433				140,797				572,221				532,179
Cost of revenue
License			9,111				6,223				20,497				19,929
Maintenance and other services			13,318				12,494				51,946				47,862
Total software *			22,429				18,717				72,443				67,791
Software related services			5,119				5,645				21,858				23,205
Total software and related services			27,548				24,362				94,301				90,996
Client engineering services			5,187				6,547				23,577				31,710
Other			1,119				1,888				5,011				6,960
Total cost of revenue			33,854				32,797				122,889				129,666
Gross profit			126,579				108,000				449,332				402,513
Operating expenses:
Research and development *			47,511				38,177				185,863				151,049
Sales and marketing *			41,203				38,182				155,245				132,750
General and administrative *			24,993				23,517				97,606				91,500
Amortization of intangible assets			8,828				4,433				27,510				18,357
Other operating income, net			(572	)			(956	)			(9,955	)			(3,482	)
Total operating expenses			121,963				103,353				456,269				390,174
Operating income (loss)			4,616				4,647				(6,937	)			12,339
Interest expense			1,526				3,067				4,377				12,065
Other (income) loss, net			(9,183	)			(1,105	)			16,899				562
Income (loss) before income taxes			12,273				2,685				(28,213	)			(288	)
Income tax expense			208				4,082				15,216				8,506
Net income (loss)		$	12,065			$	(1,397	)		$	(43,429	)		$	(8,794	)
Income (loss) per share:
Net income (loss) per share attributable to common   stockholders, basic		$	0.15			$	(0.02	)		$	(0.55	)		$	(0.12	)
Net income (loss) per share attributable to common   stockholders, diluted		$	0.14			$	(0.02	)		$	(0.55	)		$	(0.12	)
Weighted average shares outstanding:
Weighted average number of shares used in computing   net income (loss) per share, basic			80,266				79,008				79,472				76,179
Weighted average number of shares used in computing   net income (loss) per share, diluted			87,498				79,008				79,472				76,179

 

 

 

 

 

 

 

 

 

 

* Amounts include stock-based compensation expense as follows (in thousands):

 

---

 

 

		(Unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
(in thousands)		2022				2021				2022				2021
Cost of revenue-software		$	2,086			$	1,828			$	8,351			$	5,619
Research and development			9,670				5,338				36,250				16,561
Sales and marketing			7,865				4,244				30,370				15,044
General and administrative			2,642				1,910				9,816				7,325
Total stock-based compensation expense		$	22,263			$	13,320			$	84,787			$	44,549

 

		(Unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
(in thousands)		2022				2021				2022				2021
Employee stock-based compensation plans		$	15,933			$	11,792			$	59,555			$	40,801
Post combination expense in connection with acquisitions			6,330				1,528				25,232				3,748
Total stock-based compensation expense		$	22,263			$	13,320			$	84,787			$	44,549

 

 

 

---

 

ALTAIR ENGINEERING INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOW

(Unaudited)

		Year Ended December 31,
(in thousands)		2022				2021
OPERATING ACTIVITIES:
Net loss		$	(43,429	)		$	(8,794	)
Adjustments to reconcile net loss to net cash provided by    operating activities:
Depreciation and amortization			35,504				25,644
Amortization of debt discount and issuance costs			1,792				11,428
Stock-based compensation expense			84,787				44,549
Deferred income taxes			(4,164	)			(1,502	)
Gain on mark-to-market adjustment of contingent consideration			(7,153	)			—
Expense on repurchase of convertible senior notes			16,621				—
Other, net			387				1,271
Changes in assets and liabilities:
Accounts receivable			(34,175	)			(15,645	)
Prepaid expenses and other current assets			1,014				(9,026	)
Other long-term assets			2,852				(6,682	)
Accounts payable			3,771				(3,857	)
Accrued compensation and benefits			280				7,761
Other accrued expenses and current liabilities			(59,463	)			6,365
Deferred revenue			40,946				10,111
Net cash provided by operating activities			39,570				61,623
INVESTING ACTIVITIES:
Payments for acquisition of businesses, net of cash acquired			(134,541	)			(53,983	)
Capital expenditures			(9,648	)			(7,849	)
Other investing activities, net			(10,322	)			(650	)
Net cash used in investing activities			(154,511	)			(62,482	)
FINANCING ACTIVITIES:
Proceeds from issuance of convertible senior notes,    net of underwriters' discounts and commissions			224,265				—
Repurchase of convertible senior notes			(192,422	)			—
Repurchase and retirement of common stock			(19,659	)			—
Proceeds from employee stock purchase plan contributions			8,976				4,222
Proceeds from the exercise of common stock options			3,577				2,262
Payments for issuance costs of convertible senior notes			(1,523	)			—
Proceeds from private placement of common stock			—				200,000
Payments on revolving commitment			—				(30,000	)
Other financing activities			(233	)			(537	)
Net cash provided by financing activities			22,981				175,947
Effect of exchange rate changes on cash, cash equivalents and restricted cash			(5,094	)			(2,623	)
Net (decrease) increase in cash, cash equivalents and restricted cash			(97,054	)			172,465
Cash, cash equivalents and restricted cash at beginning of year			414,012				241,547
Cash, cash equivalents and restricted cash at end of period		$	316,958			$	414,012

 

 

---

 

Financial Results

 

The following table provides a reconciliation of Non-GAAP net income and Non-GAAP net income per share – diluted, to net income (loss) and net income (loss) per share – diluted, the most comparable GAAP financial measures:

 

		(Unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
(in thousands, except per share amounts)		2022				2021				2022				2021
Net income (loss)		$	12,065			$	(1,397	)		$	(43,429	)		$	(8,794	)
Stock-based compensation expense			22,263				13,320				84,787				44,549
Amortization of intangible assets			8,828				4,433				27,510				18,357
Non-cash interest expense			467				2,915				1,806				11,428
Restructuring expense			—				99				—				5,053
Impact of non-GAAP tax rate(1)			(9,468	)			(1,696	)			(11,346	)			(11,740	)
Special adjustments and other (2)			(6,614	)			(1,229	)			16,272				(1,229	)
Non-GAAP net income		$	27,541			$	16,445			$	75,600			$	57,624
Net income (loss) per share, diluted		$	0.14			$	(0.02	)		$	(0.55	)		$	(0.12	)
Non-GAAP net income per share, diluted		$	0.31			$	0.19			$	0.89			$	0.71
GAAP diluted shares outstanding:			87,498				79,008				79,472				76,179
Non-GAAP diluted shares outstanding:(3)			87,498				84,604				85,392				81,159

The following table provides a reconciliation of Adjusted EBITDA to net income (loss), the most comparable GAAP financial measure:

 

		(Unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
(in thousands)		2022				2021				2022				2021
Net income (loss)		$	12,065			$	(1,397	)		$	(43,429	)		$	(8,794	)
Income tax expense			208				4,082				15,216				8,506
Stock-based compensation expense			22,263				13,320				84,787				44,549
Interest expense			1,526				3,067				4,377				12,065
Depreciation and amortization			11,412				6,289				35,504				25,644
Restructuring expense			—				99				—				5,053
Special adjustments, interest income and other (1)			(8,733	)			(1,495	)			12,145				(1,770	)
Adjusted EBITDA		$	38,741			$	23,965			$	108,600			$	85,253

 

 

---

 

The following table provides a reconciliation of Free Cash Flow to net cash provided by operating activities, the most comparable GAAP financial measure:

		(Unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
(in thousands)		2022				2021				2022				2021
Net cash provided by operating activities(1)		$	13,036			$	6,029			$	39,570			$	61,623
Capital expenditures			(2,927	)			(1,038	)			(9,648	)			(7,849	)
Free Cash Flow(1)		$	10,109			$	4,991			$	29,922			$	53,774

The following table provides a reconciliation of Non-GAAP gross profit to gross profit, the most comparable GAAP financial measure, and a comparison of Non-GAAP gross margin (Non-GAAP gross profit as a percentage of total revenue) to gross profit margin (gross profit as a percentage of total revenue) the most comparable GAAP financial measure:

		(Unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
(in thousands)		2022				2021				2022				2021
Gross profit		$	126,579			$	108,000			$	449,332			$	402,513
Stock-based compensation expense			2,086				1,828				8,351				5,619
Restructuring expense			—				99				—				1,025
Non-GAAP gross profit		$	128,665			$	109,927			$	457,683			$	409,157
Gross profit margin			78.9	%			76.7	%			78.5	%			75.6	%
Non-GAAP gross margin			80.2	%			78.1	%			80.0	%			76.9	%

The following table provides a reconciliation of Non-GAAP operating expense to Total operating expense, the most comparable GAAP financial measure:

 

		(Unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
(in thousands)		2022				2021				2022				2021
Total operating expense		$	121,963			$	103,353			$	456,269			$	390,174
Stock-based compensation expense			(20,177	)			(11,492	)			(76,436	)			(38,930	)
Amortization			(8,828	)			(4,433	)			(27,510	)			(18,357	)
Gain on mark-to-market adjustment of    contingent consideration			(329	)			—				7,153				—
Restructuring expense			—				—				—				(4,028	)
Non-GAAP operating expense		$	92,629			$	87,428			$	359,476			$	328,859

The following table provides a reconciliation of Billings to revenue, the most comparable GAAP financial measure:

 

		(Unaudited)
		Three Months Ended December 31,								Twelve Months Ended December 31,
(in thousands)		2022				2021				2022				2021
Revenue		$	160,433			$	140,797			$	572,221			$	532,179
Ending deferred revenue			144,460				106,032				144,460				106,032
Beginning deferred revenue			(116,540	)			(84,428	)			(106,032	)			(95,079	)
Deferred revenue acquired			(449	)			(3,277	)			(3,047	)			(3,277	)
Billings		$	187,904			$	159,124			$	607,602			$	539,855

 

 

---

 

The following tables provide our revenue, Billings and Adjusted EBITDA on a constant currency basis:

 

		(Unaudited)
		Three Months Ended December 31, 2022												Three Months Ended December 31, 2021				Increase/ (Decrease) %
(in thousands)		As reported				Currency changes				As adjusted for constant currency				As reported				As reported				As adjusted for constant currency
Software revenue		$	145.0			$	8.5			$	153.5			$	122.4				18.5	%			25.5	%
Total revenue		$	160.4			$	9.3			$	169.7			$	140.8				13.9	%			20.6	%
Billings		$	187.9			$	8.2			$	196.1			$	159.1				18.1	%			23.2	%
Adjusted EBITDA		$	38.7			$	3.0			$	41.7			$	24.0				61.7	%			73.9	%
		(Unaudited)
		Twelve Months Ended December 31, 2022												Twelve Months Ended December 31, 2021				Increase/ (Decrease) %
(in thousands)		As reported				Currency changes				As adjusted for constant currency				As reported				As reported				As adjusted for constant currency
Software revenue		$	506.5			$	27.0			$	533.5			$	453.7				11.6	%			17.6	%
Total revenue		$	572.2			$	29.5			$	601.7			$	532.2				7.5	%			13.1	%
Billings		$	607.6			$	32.0			$	639.6			$	539.9				12.5	%			18.5	%
Adjusted EBITDA		$	108.6			$	7.2			$	115.8			$	85.3				27.4	%			35.8	%

 

 

Business Outlook

The following table provides a reconciliation of projected Non-GAAP net income to projected net (loss) income, the most comparable GAAP financial measure:

 

		(Unaudited)
		Three Months Ending March 31, 2023								Year Ending  December 31, 2023
(in thousands)		Low				High				Low				High
Net (loss) income		$	(400	)		$	1,500			$	(16,400	)		$	(6,700	)
Stock-based compensation expense			20,700				20,700				82,800				82,800
Amortization of intangible assets			7,700				7,700				30,100				30,100
Non-cash interest expense			400				400				1,800				1,800
Impact of non-GAAP tax rate			(4,200	)			(4,600	)			(12,900	)			(15,200	)
Non-GAAP net income		$	24,200			$	25,700			$	85,400			$	92,800

 

The following table provides a reconciliation of projected Adjusted EBITDA to projected net (loss) income, the most comparable GAAP financial measure:

 

		(Unaudited)
		Three Months Ending March 31, 2023								Year Ending  December 31, 2023
(in thousands)		Low				High				Low				High
Net (loss) income		$	(400	)		$	1,500			$	(16,400	)		$	(6,700	)
Income tax expense			4,300				4,400				17,100				17,400
Stock-based compensation expense			20,700				20,700				82,800				82,800
Interest (income) expense			(900	)			(900	)			(3,900	)			(3,900	)
Depreciation and amortization			10,300				10,300				40,400				40,400
Adjusted EBITDA		$	34,000			$	36,000			$	120,000			$	130,000

 

 

---

 

The following table provides a reconciliation of projected Free Cash Flow to projected net cash provided by operating activities, the most comparable GAAP financial measure:

 

						(Unaudited)
						Year Ending  December 31, 2023
(in thousands)						Low				High
Net cash provided by operating activities						$	118,000			$	126,000
Capital expenditures							(10,000	)			(10,000	)
Free cash flow						$	108,000			$	116,000

 

 

---