(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Exhibit No. | Description | |||||||
99.1 | ||||||||
101.INS | XBRL instance document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH | Inline XBRL taxonomy extension schema. | |||||||
101.CAL | Inline XBRL taxonomy extension calculation linkbase. | |||||||
101.DEF | Inline XBRL taxonomy extension definition linkbase. | |||||||
101.LAB | Inline XBRL taxonomy extension label linkbase. | |||||||
101.PRE | Inline XBRL taxonomy extension presentation. | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
OPEN TEXT CORPORATION | ||||||||||||||
By: | /s/ MADHU RANGANATHAN | |||||||||||||
Madhu Ranganathan Executive Vice President and Chief Financial Officer |
Exhibit No. | Description | |||||||
99.1 | ||||||||
101.INS | XBRL instance document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH | Inline XBRL taxonomy extension schema. | |||||||
101.CAL | Inline XBRL taxonomy extension calculation linkbase. | |||||||
101.DEF | Inline XBRL taxonomy extension definition linkbase. | |||||||
101.LAB | Inline XBRL taxonomy extension label linkbase. | |||||||
101.PRE | Inline XBRL taxonomy extension presentation. | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Total Revenues (in millions) | Annual Recurring Revenues (in millions) | Cloud Revenues (in millions) | |||||||||||||||||||||
Reported | Constant Currency | Reported | Constant Currency | Reported | Constant Currency | ||||||||||||||||||
$1,245 | $1,278 | $1,011 | $1,036 | $435 | $444 | ||||||||||||||||||
+41.1% | +44.9% | +37.7% | +41.1% | +8.3% | +10.4% | ||||||||||||||||||
Annual Recurring Revenues represent 81% of Total Revenues |
Summary of Quarterly Results | ||||||||||||||||||||||||||
(In millions, except per share data) | Q3 FY'23 | Q3 FY'22 | $ Change | % Change | Q3 FY'23 in CC* | % Change in CC* | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Cloud services and subscriptions | $435.4 | $401.9 | $33.5 | 8.3 | % | $443.7 | 10.4 | % | ||||||||||||||||||
Customer support | 575.9 | 332.5 | 243.4 | 73.2 | % | 592.8 | 78.3 | % | ||||||||||||||||||
Total annual recurring revenues** | $1,011.3 | $734.5 | $276.9 | 37.7 | % | $1,036.5 | 41.1 | % | ||||||||||||||||||
License | 139.7 | 80.6 | 59.1 | 73.3 | % | 145.0 | 79.9 | % | ||||||||||||||||||
Professional service and other | 93.6 | 67.2 | 26.4 | 39.4 | % | 96.8 | 44.1 | % | ||||||||||||||||||
Total revenues | $1,244.7 | $882.3 | $362.4 | 41.1 | % | $1,278.3 | 44.9 | % | ||||||||||||||||||
GAAP-based operating income | $64.0 | $131.6 | ($67.6) | (51.4) | % | N/A | N/A | |||||||||||||||||||
Non-GAAP-based operating income (1) | $334.6 | $262.2 | $72.4 | 27.6 | % | $336.4 | 28.3 | % | ||||||||||||||||||
GAAP-based net income attributable to OpenText | $57.6 | $74.7 | ($17.1) | (22.9) | % | N/A | N/A | |||||||||||||||||||
GAAP-based EPS, diluted | $0.21 | $0.28 | ($0.07) | (25.0) | % | N/A | N/A | |||||||||||||||||||
Non-GAAP-based EPS, diluted (1)(2) | $0.73 | $0.70 | $0.03 | 4.3 | % | $0.73 | 4.3 | % | ||||||||||||||||||
Adjusted EBITDA (1) | $365.1 | $284.5 | $80.6 | 28.3 | % | $367.3 | 29.1 | % | ||||||||||||||||||
Operating cash flows | $336.8 | $323.6 | $13.2 | 4.1 | % | N/A | N/A | |||||||||||||||||||
Free cash flows (1) | $305.5 | $306.0 | ($0.4) | (0.1) | % | N/A | N/A |
Summary of YTD Results | ||||||||||||||||||||||||||
(In millions, except per share data) | FY'23 YTD | FY'22 YTD | $ Change | % Change | FY'23 YTD in CC* | % Change in CC* | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Cloud services and subscriptions | $1,248.8 | $1,123.4 | $125.4 | 11.2 | % | $1,283.7 | 14.3 | % | ||||||||||||||||||
Customer support | 1,209.7 | 1,002.6 | 207.1 | 20.7 | % | 1,267.4 | 26.4 | % | ||||||||||||||||||
Total annual recurring revenues** | $2,458.5 | $2,126.0 | $332.5 | 15.6 | % | $2,551.0 | 20.0 | % | ||||||||||||||||||
License | 310.2 | 263.7 | 46.6 | 17.7 | % | 326.2 | 23.7 | % | ||||||||||||||||||
Professional service and other | 225.4 | 201.7 | 23.7 | 11.8 | % | 237.8 | 17.9 | % | ||||||||||||||||||
Total revenues | $2,994.2 | $2,591.4 | $402.8 | 15.5 | % | $3,115.1 | 20.2 | % | ||||||||||||||||||
GAAP-based operating income | $395.0 | $507.2 | ($112.2) | (22.1) | % | N/A | N/A | |||||||||||||||||||
Non-GAAP-based operating income (1) | $933.6 | $886.0 | $47.6 | 5.4 | % | $966.0 | 9.0 | % | ||||||||||||||||||
GAAP-based net income attributable to OpenText | $199.1 | $294.9 | ($95.8) | (32.5) | % | N/A | N/A | |||||||||||||||||||
GAAP-based EPS, diluted | $0.74 | $1.08 | ($0.34) | (31.5) | % | N/A | N/A | |||||||||||||||||||
Non-GAAP-based EPS, diluted (1)(2) | $2.39 | $2.43 | ($0.04) | (1.6) | % | $2.50 | 2.9 | % | ||||||||||||||||||
Adjusted EBITDA (1) | $1,010.1 | $951.4 | $58.7 | 6.2 | % | $1,043.1 | 9.6 | % | ||||||||||||||||||
Operating cash flows | $663.9 | $729.9 | ($66.0) | (9.0) | % | N/A | N/A | |||||||||||||||||||
Free cash flows (1) | $564.1 | $674.9 | ($110.8) | (16.4) | % | N/A | N/A |
Summary of Quarterly Results | |||||||||||||||||||||||
Q3 FY'23 | Q2 FY'23 | Q3 FY'22 | % Change (Q3 FY'23 vs Q2 FY'23) | % Change (Q3 FY'23 vs Q3 FY'22) | |||||||||||||||||||
Revenue (millions) | $1,244.7 | $897.4 | $882.3 | 38.7 | % | 41.1 | % | ||||||||||||||||
GAAP-based gross margin | 70.3 | % | 70.8 | % | 68.9 | % | (50) | bps | 140 | bps | |||||||||||||
Non-GAAP-based gross margin (1) | 75.8 | % | 76.0 | % | 74.5 | % | (20) | bps | 130 | bps | |||||||||||||
GAAP-based earnings (loss) per share, diluted | $0.21 | $0.96 | $0.28 | (78.1) | % | (25.0) | % | ||||||||||||||||
Non-GAAP-based EPS, diluted (1)(2) | $0.73 | $0.89 | $0.70 | (18.0) | % | 4.3 | % |
March 31, 2023 | June 30, 2022 | ||||||||||
ASSETS | (unaudited) | ||||||||||
Cash and cash equivalents | $ | 1,396,817 | $ | 1,693,741 | |||||||
Accounts receivable trade, net of allowance for credit losses of $16,550 as of March 31, 2023 and $16,473 as of June 30, 2022 | 676,280 | 426,652 | |||||||||
Contract assets | 61,374 | 26,167 | |||||||||
Income taxes recoverable | 47,803 | 18,255 | |||||||||
Prepaid expenses and other current assets | 250,661 | 120,552 | |||||||||
Total current assets | 2,432,935 | 2,285,367 | |||||||||
Property and equipment | 340,615 | 244,709 | |||||||||
Operating lease right of use assets | 297,640 | 198,132 | |||||||||
Long-term contract assets | 63,380 | 19,719 | |||||||||
Goodwill | 8,748,543 | 5,244,653 | |||||||||
Acquired intangible assets | 4,221,885 | 1,075,208 | |||||||||
Deferred tax assets | 889,143 | 810,154 | |||||||||
Other assets | 343,677 | 256,987 | |||||||||
Long-term income taxes recoverable | 89,730 | 44,044 | |||||||||
Total assets | $ | 17,427,548 | $ | 10,178,973 | |||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable and accrued liabilities | $ | 910,713 | $ | 448,607 | |||||||
Current portion of long-term debt | 495,850 | 10,000 | |||||||||
Operating lease liabilities | 94,015 | 56,380 | |||||||||
Deferred revenues | 1,785,121 | 902,202 | |||||||||
Income taxes payable | 198,371 | 51,069 | |||||||||
Total current liabilities | 3,484,070 | 1,468,258 | |||||||||
Long-term liabilities: | |||||||||||
Accrued liabilities | 64,120 | 18,208 | |||||||||
Pension liability | 112,168 | 60,951 | |||||||||
Long-term debt | 8,565,238 | 4,209,567 | |||||||||
Long-term operating lease liabilities | 286,025 | 198,695 | |||||||||
Long-term deferred revenues | 240,357 | 91,144 | |||||||||
Long-term income taxes payable | 189,351 | 34,003 | |||||||||
Deferred tax liabilities | 363,072 | 65,887 | |||||||||
Total long-term liabilities | 9,820,331 | 4,678,455 | |||||||||
Shareholders' equity: | |||||||||||
Share capital and additional paid-in capital | |||||||||||
270,479,181 and 269,522,639 Common Shares issued and outstanding at March 31, 2023 and June 30, 2022, respectively; authorized Common Shares: unlimited | 2,130,343 | 2,038,674 | |||||||||
Accumulated other comprehensive income (loss) | (33,114) | (7,659) | |||||||||
Retained earnings | 2,163,338 | 2,160,069 | |||||||||
Treasury stock, at cost (3,216,394 and 3,706,420 shares at March 31, 2023 and June 30, 2022, respectively) | (138,700) | (159,966) | |||||||||
Total OpenText shareholders' equity | 4,121,867 | 4,031,118 | |||||||||
Non-controlling interests | 1,280 | 1,142 | |||||||||
Total shareholders' equity | 4,123,147 | 4,032,260 | |||||||||
Total liabilities and shareholders' equity | $ | 17,427,548 | $ | 10,178,973 |
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Cloud services and subscriptions | $ | 435,449 | $ | 401,947 | $ | 1,248,774 | $ | 1,123,422 | |||||||||||||||
Customer support | 575,884 | 332,514 | 1,209,743 | 1,002,626 | |||||||||||||||||||
License | 139,722 | 80,641 | 310,230 | 263,663 | |||||||||||||||||||
Professional service and other | 93,619 | 67,181 | 225,403 | 201,679 | |||||||||||||||||||
Total revenues | 1,244,674 | 882,283 | 2,994,150 | 2,591,390 | |||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||
Cloud services and subscriptions | 157,658 | 136,020 | 423,771 | 377,928 | |||||||||||||||||||
Customer support | 67,067 | 31,763 | 123,010 | 90,914 | |||||||||||||||||||
License | 3,840 | 3,196 | 10,461 | 10,906 | |||||||||||||||||||
Professional service and other | 78,526 | 56,693 | 186,390 | 161,459 | |||||||||||||||||||
Amortization of acquired technology-based intangible assets | 62,639 | 46,564 | 146,139 | 152,333 | |||||||||||||||||||
Total cost of revenues | 369,730 | 274,236 | 889,771 | 793,540 | |||||||||||||||||||
Gross profit | 874,944 | 608,047 | 2,104,379 | 1,797,850 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Research and development | 210,731 | 117,730 | 430,629 | 321,517 | |||||||||||||||||||
Sales and marketing | 271,013 | 180,955 | 615,354 | 491,133 | |||||||||||||||||||
General and administrative | 127,047 | 88,137 | 282,724 | 231,127 | |||||||||||||||||||
Depreciation | 30,577 | 22,370 | 76,609 | 65,535 | |||||||||||||||||||
Amortization of acquired customer-based intangible assets | 97,237 | 56,215 | 205,121 | 160,764 | |||||||||||||||||||
Special charges (recoveries) | 74,350 | 11,031 | 98,937 | 20,592 | |||||||||||||||||||
Total operating expenses | 810,955 | 476,438 | 1,709,374 | 1,290,668 | |||||||||||||||||||
Income from operations | 63,989 | 131,609 | 395,005 | 507,182 | |||||||||||||||||||
Other income (expense), net | 85,706 | 24,392 | 59,824 | 29,137 | |||||||||||||||||||
Interest and other related expense, net | (104,502) | (40,238) | (183,599) | (117,538) | |||||||||||||||||||
Income before income taxes | 45,193 | 115,763 | 271,230 | 418,781 | |||||||||||||||||||
Provision for (recovery of) income taxes | (12,420) | 41,041 | 71,979 | 123,757 | |||||||||||||||||||
Net income for the period | $ | 57,613 | $ | 74,722 | $ | 199,251 | $ | 295,024 | |||||||||||||||
Net (income) loss attributable to non-controlling interests | (57) | (41) | (138) | (130) | |||||||||||||||||||
Net income attributable to OpenText | $ | 57,556 | $ | 74,681 | $ | 199,113 | $ | 294,894 | |||||||||||||||
Earnings per share—basic attributable to OpenText | $ | 0.21 | $ | 0.28 | $ | 0.74 | $ | 1.09 | |||||||||||||||
Earnings per share—diluted attributable to OpenText | $ | 0.21 | $ | 0.28 | $ | 0.74 | $ | 1.08 | |||||||||||||||
Weighted average number of Common Shares outstanding—basic (in '000's) | 270,441 | 270,693 | 270,143 | 271,623 | |||||||||||||||||||
Weighted average number of Common Shares outstanding—diluted (in '000's) | 270,650 | 271,211 | 270,173 | 272,439 |
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Net income | $ | 57,613 | $ | 74,722 | $ | 199,251 | $ | 295,024 | |||||||||||||||
Other comprehensive income (loss)—net of tax: | |||||||||||||||||||||||
Net foreign currency translation adjustments | (28,640) | (13,073) | (25,587) | (44,512) | |||||||||||||||||||
Unrealized gain (loss) on cash flow hedges: | |||||||||||||||||||||||
Unrealized gain (loss) - net of tax expense (recovery) effect of $15 and $233 for the three months ended March 31, 2023 and 2022, respectively; ($844) and $(158) for the nine months ended March 31, 2023 and 2022, respectively | 38 | 648 | (2,343) | (334) | |||||||||||||||||||
(Gain) loss reclassified into net income - net of tax (expense) recovery effect of $252 and $79 for the three months ended March 31, 2023 and 2022, respectively; $861 and $(24) for the nine months ended March 31, 2023 and 2022, respectively | 699 | 219 | 2,388 | (86) | |||||||||||||||||||
Unrealized gain (loss) on available-for-sale financial assets: | |||||||||||||||||||||||
Unrealized gain (loss) - net of tax expense (recovery) effect of $238 and $— for the three months ended March 31, 2023 and 2022, respectively; $238 and $— for the nine months ended March 31, 2023 and 2022, respectively | (900) | — | (900) | — | |||||||||||||||||||
Actuarial gain (loss) relating to defined benefit pension plans: | |||||||||||||||||||||||
Actuarial gain (loss) - net of tax expense (recovery) effect of ($892) and $(579) for the three months ended March 31, 2023 and 2022, respectively; $318 and $(811) for the nine months ended March 31, 2023 and 2022, respectively | (3,318) | (2,033) | 878 | (4,517) | |||||||||||||||||||
Amortization of actuarial (gain) loss into net income - net of tax (expense) recovery effect of $25 and $66 for the three months ended March 31, 2023 and 2022, respectively; $76 and $134 for the nine months ended March 31, 2023 and 2022, respectively | 35 | 156 | 109 | 477 | |||||||||||||||||||
Total other comprehensive income (loss) net | (32,086) | (14,083) | (25,455) | (48,972) | |||||||||||||||||||
Total comprehensive income | 25,527 | 60,639 | 173,796 | 246,052 | |||||||||||||||||||
Comprehensive (income) loss attributable to non-controlling interests | (57) | (41) | (138) | (130) | |||||||||||||||||||
Total comprehensive income attributable to OpenText | $ | 25,470 | $ | 60,598 | $ | 173,658 | $ | 245,922 |
Three Months Ended March 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Common Shares and Additional Paid in Capital | Treasury Stock | Retained Earnings | Accumulated Other Comprehensive Income | Non-Controlling Interests | Total | ||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022 | 270,235 | $ | 2,092,079 | (3,295) | $ | (142,126) | $ | 2,171,236 | $ | (1,028) | $ | 1,223 | $ | 4,121,384 | |||||||||||||||||||||||||||||||||
Issuance of Common Shares | |||||||||||||||||||||||||||||||||||||||||||||||
Under employee stock option plans | 16 | 479 | — | — | — | — | — | 479 | |||||||||||||||||||||||||||||||||||||||
Under employee stock purchase plans | 228 | 5,776 | — | — | — | — | — | 5,776 | |||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | 36,505 | — | — | — | — | — | 36,505 | |||||||||||||||||||||||||||||||||||||||
Issuance of treasury stock | — | (4,496) | 79 | 3,426 | — | — | — | (1,070) | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($0.24299 per Common Share) | — | — | — | — | (65,454) | — | — | (65,454) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) - net | — | — | — | — | — | (32,086) | — | (32,086) | |||||||||||||||||||||||||||||||||||||||
Net income for the period | — | — | — | — | 57,556 | — | 57 | 57,613 | |||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2023 | 270,479 | $ | 2,130,343 | (3,216) | $ | (138,700) | $ | 2,163,338 | $ | (33,114) | $ | 1,280 | $ | 4,123,147 |
Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
Common Shares and Additional Paid in Capital | Treasury Stock | Retained Earnings | Accumulated Other Comprehensive Income | Non-Controlling Interests | Total | ||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2021 | 271,006 | $ | 1,990,913 | (1,476) | $ | (67,966) | $ | 2,174,467 | $ | 31,349 | $ | 1,062 | $ | 4,129,825 | |||||||||||||||||||||||||||||||||
Issuance of Common Shares | |||||||||||||||||||||||||||||||||||||||||||||||
Under employee stock option plans | 53 | 1,863 | — | — | — | — | — | 1,863 | |||||||||||||||||||||||||||||||||||||||
Under employee stock purchase plans | 172 | 7,003 | — | — | — | — | — | 7,003 | |||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | 16,748 | — | — | — | — | — | 16,748 | |||||||||||||||||||||||||||||||||||||||
Purchase of treasury stock | — | — | (1,300) | (56,067) | — | — | — | (56,067) | |||||||||||||||||||||||||||||||||||||||
Repurchase of Common Shares | (1,000) | (6,381) | — | — | (38,702) | — | — | (45,083) | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($0.2209 per Common Share) | — | — | — | — | (59,077) | — | — | (59,077) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) - net | — | — | — | — | — | (14,083) | — | (14,083) | |||||||||||||||||||||||||||||||||||||||
Net income for the period | — | — | — | — | 74,681 | — | 41 | 74,722 | |||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2022 | 270,231 | $ | 2,010,146 | (2,776) | $ | (124,033) | $ | 2,151,369 | $ | 17,266 | $ | 1,103 | $ | 4,055,851 |
Nine Months Ended March 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Common Shares and Additional Paid in Capital | Treasury Stock | Retained Earnings | Accumulated Other Comprehensive Income | Non-Controlling Interests | Total | ||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2022 | 269,523 | $ | 2,038,674 | (3,706) | $ | (159,966) | $ | 2,160,069 | $ | (7,659) | $ | 1,142 | $ | 4,032,260 | |||||||||||||||||||||||||||||||||
Issuance of Common Shares | |||||||||||||||||||||||||||||||||||||||||||||||
Under employee stock option plans | 88 | 2,473 | — | — | — | — | — | 2,473 | |||||||||||||||||||||||||||||||||||||||
Under employee stock purchase plans | 868 | 22,997 | — | — | — | — | — | 22,997 | |||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | 88,535 | — | — | — | — | — | 88,535 | |||||||||||||||||||||||||||||||||||||||
Issuance of treasury stock | — | (22,336) | 490 | 21,266 | — | — | — | (1,070) | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($0.72897 per Common Share) | — | — | — | — | (195,844) | — | — | (195,844) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) - net | — | — | — | — | — | (25,455) | — | (25,455) | |||||||||||||||||||||||||||||||||||||||
Net income for the period | — | — | — | — | 199,113 | — | 138 | 199,251 | |||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2023 | 270,479 | $ | 2,130,343 | (3,216) | $ | (138,700) | $ | 2,163,338 | $ | (33,114) | $ | 1,280 | $ | 4,123,147 |
Nine Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
Common Shares and Additional Paid in Capital | Treasury Stock | Retained Earnings | Accumulated Other Comprehensive Income | Non-Controlling Interests | Total | ||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2021 | 271,541 | $ | 1,947,764 | (1,568) | $ | (69,386) | $ | 2,153,326 | $ | 66,238 | $ | 1,511 | $ | 4,099,453 | |||||||||||||||||||||||||||||||||
Issuance of Common Shares | |||||||||||||||||||||||||||||||||||||||||||||||
Under employee stock option plans | 905 | 31,128 | — | — | — | — | — | 31,128 | |||||||||||||||||||||||||||||||||||||||
Under employee stock purchase plans | 595 | 24,913 | — | — | — | — | — | 24,913 | |||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | 45,091 | — | — | — | — | — | 45,091 | |||||||||||||||||||||||||||||||||||||||
Purchase of treasury stock | — | — | (1,700) | (75,660) | — | — | — | (75,660) | |||||||||||||||||||||||||||||||||||||||
Issuance of treasury stock | — | (21,013) | 492 | 21,013 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Repurchase of Common Shares | (2,810) | (17,879) | — | — | (118,238) | — | — | (136,117) | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($0.6627 per Common Share) | — | — | — | — | (178,613) | — | — | (178,613) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) - net | — | — | — | — | — | (48,972) | — | (48,972) | |||||||||||||||||||||||||||||||||||||||
Distribution to non-controlling interest | — | 142 | — | — | — | — | (538) | (396) | |||||||||||||||||||||||||||||||||||||||
Net income for the period | — | — | — | — | 294,894 | — | 130 | 295,024 | |||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2022 | 270,231 | $ | 2,010,146 | (2,776) | $ | (124,033) | $ | 2,151,369 | $ | 17,266 | $ | 1,103 | $ | 4,055,851 |
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||
Net income for the period | $ | 57,613 | $ | 74,722 | $ | 199,251 | $ | 295,024 | |||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||
Depreciation and amortization of intangible assets | 190,453 | 125,149 | 427,869 | 378,632 | |||||||||||||||||||
Share-based compensation expense | 36,368 | 16,748 | 88,398 | 45,091 | |||||||||||||||||||
Pension expense | 2,362 | 1,868 | 5,806 | 4,883 | |||||||||||||||||||
Amortization of debt issuance costs | 5,330 | 1,482 | 8,496 | 3,936 | |||||||||||||||||||
Write off of right of use assets | 3,344 | — | 7,119 | — | |||||||||||||||||||
Loss on extinguishment of debt | 21 | — | 8,152 | 27,413 | |||||||||||||||||||
Loss on sale and write down of property and equipment | 1,307 | 58 | 1,428 | 96 | |||||||||||||||||||
Deferred taxes | (131,898) | 22,440 | (178,700) | 43,332 | |||||||||||||||||||
Share in net (income) loss of equity investees | 4,724 | (27,746) | 11,547 | (59,103) | |||||||||||||||||||
Changes in financial instruments | 102,713 | — | 112,567 | — | |||||||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||||||
Accounts receivable | 167,866 | 17,241 | 141,269 | 68,428 | |||||||||||||||||||
Contract assets | (11,442) | (8,463) | (29,896) | (27,208) | |||||||||||||||||||
Prepaid expenses and other current assets | (62,121) | (4,501) | (65,186) | (15,722) | |||||||||||||||||||
Income taxes | 87,277 | (14,011) | 131,517 | (11,235) | |||||||||||||||||||
Accounts payable and accrued liabilities | (146,638) | 42,891 | (137,674) | (65,738) | |||||||||||||||||||
Deferred revenue | (13,498) | 76,335 | (42,631) | 25,642 | |||||||||||||||||||
Other assets | 54,708 | (386) | (5,998) | 16,527 | |||||||||||||||||||
Operating lease assets and liabilities, net | (11,714) | (270) | (19,430) | (128) | |||||||||||||||||||
Net cash provided by operating activities | 336,775 | 323,557 | 663,904 | 729,870 | |||||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||
Additions of property and equipment | (31,233) | (17,590) | (99,772) | (54,937) | |||||||||||||||||||
Purchase of Micro Focus International PLC, net of cash acquired | (5,655,606) | — | (5,655,606) | — | |||||||||||||||||||
Purchase of Zix Corporation, net of cash acquired | — | (18,602) | — | (856,175) | |||||||||||||||||||
Purchase of Bricata Inc. | — | — | — | (17,927) | |||||||||||||||||||
Realized gain on financial instruments | 131,248 | — | 131,248 | — | |||||||||||||||||||
Other investing activities | — | (651) | (873) | (3,922) | |||||||||||||||||||
Net cash used in investing activities | (5,555,591) | (36,843) | (5,625,003) | (932,961) | |||||||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||
Proceeds from issuance of Common Shares from exercise of stock options and ESPP | 9,399 | 10,788 | 25,172 | 56,476 | |||||||||||||||||||
Proceeds from long-term debt and Revolver | 3,927,450 | — | 4,927,450 | 1,500,000 | |||||||||||||||||||
Repayment of long-term debt and Revolver | (11,463) | (2,500) | (16,463) | (857,500) | |||||||||||||||||||
Debt extinguishment costs | — | — | — | (24,969) | |||||||||||||||||||
Debt issuance costs | (65,559) | (1,812) | (77,209) | (17,159) | |||||||||||||||||||
Repurchase of Common Shares | — | (45,083) | — | (136,117) | |||||||||||||||||||
Purchase of treasury stock | — | (56,067) | — | (75,660) | |||||||||||||||||||
Distribution to non-controlling interest | — | — | — | (396) | |||||||||||||||||||
Payments of dividends to shareholders | (64,919) | (59,077) | (194,481) | (178,613) | |||||||||||||||||||
Other financing activities | (2,193) | — | (2,193) | — | |||||||||||||||||||
Net cash provided by (used in) financing activities | 3,792,715 | (153,751) | 4,662,276 | 266,062 | |||||||||||||||||||
Foreign exchange gain (loss) on cash held in foreign currencies | 2,903 | (11,207) | 2,632 | (36,920) | |||||||||||||||||||
Increase (decrease) in cash, cash equivalents and restricted cash during the period | (1,423,198) | 121,756 | (296,191) | 26,051 | |||||||||||||||||||
Cash, cash equivalents and restricted cash at beginning of the period | 2,822,918 | 1,514,095 | 1,695,911 | 1,609,800 | |||||||||||||||||||
Cash, cash equivalents and restricted cash at end of the period | $ | 1,399,720 | $ | 1,635,851 | $ | 1,399,720 | $ | 1,635,851 |
Reconciliation of cash, cash equivalents and restricted cash: | March 31, 2023 | March 31, 2022 | |||||||||
Cash and cash equivalents | $ | 1,396,817 | $ | 1,633,702 | |||||||
Restricted cash (1) | 2,903 | 2,149 | |||||||||
Total cash, cash equivalents and restricted cash | $ | 1,399,720 | $ | 1,635,851 | |||||||
(1) Restricted cash is classified under the Prepaid expenses and other current assets and Other assets line items on the Consolidated Balance Sheets. |
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures for the three months ended March 31, 2023 (In thousands, except for per share data) | ||||||||||||||||||||
Three Months Ended March 31, 2023 | ||||||||||||||||||||
GAAP-based Measures | GAAP-based Measures % of Total Revenue | Adjustments | Note | Non-GAAP-based Measures | Non-GAAP-based Measures % of Total Revenue | |||||||||||||||
Cost of revenues | ||||||||||||||||||||
Cloud services and subscriptions | $ | 157,658 | $ | (2,943) | (1) | $ | 154,715 | |||||||||||||
Customer support | 67,067 | (1,157) | (1) | 65,910 | ||||||||||||||||
Professional service and other | 78,526 | (1,884) | (1) | 76,642 | ||||||||||||||||
Amortization of acquired technology-based intangible assets | 62,639 | (62,639) | (2) | — | ||||||||||||||||
GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%) | 874,944 | 70.3% | 68,623 | (3) | 943,567 | 75.8% | ||||||||||||||
Operating expenses | ||||||||||||||||||||
Research and development | 210,731 | (10,801) | (1) | 199,930 | ||||||||||||||||
Sales and marketing | 271,013 | (11,947) | (1) | 259,066 | ||||||||||||||||
General and administrative | 127,047 | (7,636) | (1) | 119,411 | ||||||||||||||||
Amortization of acquired customer-based intangible assets | 97,237 | (97,237) | (2) | — | ||||||||||||||||
Special charges (recoveries) | 74,350 | (74,350) | (4) | — | ||||||||||||||||
GAAP-based income from operations / Non-GAAP-based income from operations | 63,989 | 270,594 | (5) | 334,583 | ||||||||||||||||
Other income (expense), net | 85,706 | (85,706) | (6) | — | ||||||||||||||||
Provision for (recovery of) income taxes | (12,420) | 44,631 | (7) | 32,211 | ||||||||||||||||
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText | 57,556 | 140,257 | (8) | 197,813 | ||||||||||||||||
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 0.21 | $ | 0.52 | (8) | $ | 0.73 |
Three Months Ended March 31, 2023 | ||||||||
Per share diluted | ||||||||
GAAP-based net income, attributable to OpenText | $ | 57,556 | $ | 0.21 | ||||
Add: | ||||||||
Amortization | 159,876 | 0.59 | ||||||
Share-based compensation | 36,368 | 0.13 | ||||||
Special charges (recoveries) | 74,350 | 0.28 | ||||||
Other (income) expense, net | (85,706) | (0.32) | ||||||
GAAP-based provision for (recovery of) income taxes | (12,420) | (0.04) | ||||||
Non-GAAP-based provision for income taxes | (32,211) | (0.12) | ||||||
Non-GAAP-based net income, attributable to OpenText | $ | 197,813 | $ | 0.73 |
Three Months Ended March 31, 2023 | |||||
GAAP-based net income, attributable to OpenText | $ | 57,556 | |||
Add: | |||||
Provision for (recovery of) income taxes | (12,420) | ||||
Interest and other related expense, net | 104,502 | ||||
Amortization of acquired technology-based intangible assets | 62,639 | ||||
Amortization of acquired customer-based intangible assets | 97,237 | ||||
Depreciation | 30,577 | ||||
Share-based compensation | 36,368 | ||||
Special charges (recoveries) | 74,350 | ||||
Other (income) expense, net | (85,706) | ||||
Adjusted EBITDA | $ | 365,103 | |||
GAAP-based net income margin | 4.6 | % | |||
Adjusted EBITDA margin | 29.3 | % |
Three Months Ended March 31, 2023 | |||||
GAAP-based cash flows provided by operating activities | $ | 336,775 | |||
Add: | |||||
Capital expenditures (1) | (31,233) | ||||
Free cash flows | $ | 305,542 | |||
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows. |
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures for the nine months ended March 31, 2023 (In thousands, except for per share data) | ||||||||||||||||||||
Nine Months Ended March 31, 2023 | ||||||||||||||||||||
GAAP-based Measures | GAAP-based Measures % of Total Revenue | Adjustments | Note | Non-GAAP-based Measures | Non-GAAP-based Measures % of Total Revenue | |||||||||||||||
Cost of revenues | ||||||||||||||||||||
Cloud services and subscriptions | $ | 423,771 | $ | (7,788) | (1) | $ | 415,983 | |||||||||||||
Customer support | 123,010 | (2,414) | (1) | 120,596 | ||||||||||||||||
Professional service and other | 186,390 | (5,172) | (1) | 181,218 | ||||||||||||||||
Amortization of acquired technology-based intangible assets | 146,139 | (146,139) | (2) | — | ||||||||||||||||
GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%) | 2,104,379 | 70.3% | 161,513 | (3) | 2,265,892 | 75.7% | ||||||||||||||
Operating expenses | ||||||||||||||||||||
Research and development | 430,629 | (25,481) | (1) | 405,148 | ||||||||||||||||
Sales and marketing | 615,354 | (28,243) | (1) | 587,111 | ||||||||||||||||
General and administrative | 282,724 | (19,300) | (1) | 263,424 | ||||||||||||||||
Amortization of acquired customer-based intangible assets | 205,121 | (205,121) | (2) | — | ||||||||||||||||
Special charges (recoveries) | 98,937 | (98,937) | (4) | — | ||||||||||||||||
GAAP-based income from operations / Non-GAAP-based income from operations | 395,005 | 538,595 | (5) | 933,600 | ||||||||||||||||
Other income (expense), net | 59,824 | (59,824) | (6) | — | ||||||||||||||||
Provision for income taxes | 71,979 | 33,021 | (7) | 105,000 | ||||||||||||||||
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText | 199,113 | 445,750 | (8) | 644,863 | ||||||||||||||||
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 0.74 | $ | 1.65 | (8) | $ | 2.39 |
Nine Months Ended March 31, 2023 | ||||||||
Per share diluted | ||||||||
GAAP-based net income, attributable to OpenText | $ | 199,113 | $ | 0.74 | ||||
Add: | ||||||||
Amortization | 351,260 | 1.30 | ||||||
Share-based compensation | 88,398 | 0.32 | ||||||
Special charges (recoveries) | 98,937 | 0.37 | ||||||
Other (income) expense, net | (59,824) | (0.22) | ||||||
GAAP-based provision for income taxes | 71,979 | 0.27 | ||||||
Non-GAAP-based provision for income taxes | (105,000) | (0.39) | ||||||
Non-GAAP-based net income, attributable to OpenText | $ | 644,863 | $ | 2.39 |
Nine Months Ended March 31, 2023 | |||||
GAAP-based net income, attributable to OpenText | $ | 199,113 | |||
Add: | |||||
Provision for income taxes | 71,979 | ||||
Interest and other related expense, net | 183,599 | ||||
Amortization of acquired technology-based intangible assets | 146,139 | ||||
Amortization of acquired customer-based intangible assets | 205,121 | ||||
Depreciation | 76,609 | ||||
Share-based compensation | 88,398 | ||||
Special charges (recoveries) | 98,937 | ||||
Other (income) expense, net | (59,824) | ||||
Adjusted EBITDA | $ | 1,010,071 | |||
GAAP-based net income margin | 6.7 | % | |||
Adjusted EBITDA margin | 33.7 | % |
Nine Months Ended March 31, 2023 | |||||
GAAP-based cash flows provided by operating activities | $ | 663,904 | |||
Add: | |||||
Capital expenditures (1) | (99,772) | ||||
Free cash flows | $ | 564,132 | |||
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows. |
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures for the three months ended December 31, 2022 (In thousands, except for per share data) | ||||||||||||||||||||
Three Months Ended December 31, 2022 | ||||||||||||||||||||
GAAP-based Measures | GAAP-based Measures % of Total Revenue | Adjustments | Note | Non-GAAP-based Measures | Non-GAAP-based Measures % of Total Revenue | |||||||||||||||
Cost of revenues | ||||||||||||||||||||
Cloud services and subscriptions | $ | 134,314 | $ | (2,812) | (1) | $ | 131,502 | |||||||||||||
Customer support | 28,589 | (690) | (1) | 27,899 | ||||||||||||||||
Professional service and other | 54,064 | (1,763) | (1) | 52,301 | ||||||||||||||||
Amortization of acquired technology-based intangible assets | 40,863 | (40,863) | (2) | — | ||||||||||||||||
GAAP-based gross profit and gross margin (%) /Non-GAAP-based gross profit and gross margin (%) | 635,747 | 70.8% | 46,128 | (3) | 681,875 | 76.0% | ||||||||||||||
Operating expenses | ||||||||||||||||||||
Research and development | 109,700 | (7,826) | (1) | 101,874 | ||||||||||||||||
Sales and marketing | 177,171 | (9,437) | (1) | 167,734 | ||||||||||||||||
General and administrative | 77,603 | (6,294) | (1) | 71,309 | ||||||||||||||||
Amortization of acquired customer-based intangible assets | 53,446 | (53,446) | (2) | — | ||||||||||||||||
Special charges (recoveries) | 10,306 | (10,306) | (4) | — | ||||||||||||||||
GAAP-based income from operations / Non-GAAP-based income from operations | 184,663 | 133,437 | (5) | 318,100 | ||||||||||||||||
Other income (expense), net | 163,349 | (163,349) | (6) | — | ||||||||||||||||
Provision for income taxes | 50,774 | (11,660) | (7) | 39,114 | ||||||||||||||||
GAAP-based net income (loss) / Non-GAAP-based net income, attributable to OpenText | 258,486 | (18,252) | (8) | 240,234 | ||||||||||||||||
GAAP-based earnings (loss) per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 0.96 | $ | (0.07) | (8) | $ | 0.89 |
Three Months Ended December 31, 2022 | ||||||||
Per share diluted | ||||||||
GAAP-based net income (loss), attributable to OpenText | $ | 258,486 | $ | 0.96 | ||||
Add: | ||||||||
Amortization | 94,309 | 0.35 | ||||||
Share-based compensation | 28,822 | 0.10 | ||||||
Special charges (recoveries) | 10,306 | 0.04 | ||||||
Other (income) expense, net | (163,349) | (0.60) | ||||||
GAAP-based provision for income taxes | 50,774 | 0.19 | ||||||
Non-GAAP-based provision for income taxes | (39,114) | (0.15) | ||||||
Non-GAAP-based net income, attributable to OpenText | $ | 240,234 | $ | 0.89 |
Three Months Ended December 31, 2022 | |||||
GAAP-based net income (loss), attributable to OpenText | $ | 258,486 | |||
Add: | |||||
Provision for income taxes | 50,774 | ||||
Interest and other related expense, net | 38,715 | ||||
Amortization of acquired technology-based intangible assets | 40,863 | ||||
Amortization of acquired customer-based intangible assets | 53,446 | ||||
Depreciation | 22,858 | ||||
Share-based compensation | 28,822 | ||||
Special charges (recoveries) | 10,306 | ||||
Other (income) expense, net | (163,349) | ||||
Adjusted EBITDA | $ | 340,921 | |||
GAAP-based net income (loss) margin | 28.8 | % | |||
Adjusted EBITDA margin | 38.0 | % |
Three Months Ended December 31, 2022 | |||||
GAAP-based cash flows provided by operating activities | $ | 195,170 | |||
Add: | |||||
Capital expenditures (1) | (32,215) | ||||
Free cash flows | $ | 162,955 | |||
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows. |
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures for the three months ended March 31, 2022 (In thousands, except for per share data) | ||||||||||||||||||||
Three Months Ended March 31, 2022 | ||||||||||||||||||||
GAAP-based Measures | GAAP-based Measures % of Total Revenue | Adjustments | Note | Non-GAAP-based Measures | Non-GAAP-based Measures % of Total Revenue | |||||||||||||||
Cost of revenues | ||||||||||||||||||||
Cloud services and subscriptions | $ | 136,020 | $ | (1,268) | (1) | $ | 134,752 | |||||||||||||
Customer support | 31,763 | (501) | (1) | 31,262 | ||||||||||||||||
Professional service and other | 56,693 | (907) | (1) | 55,786 | ||||||||||||||||
Amortization of acquired technology-based intangible assets | 46,564 | (46,564) | (2) | — | ||||||||||||||||
GAAP-based gross profit and gross margin (%) /Non-GAAP-based gross profit and gross margin (%) | 608,047 | 68.9 | % | 49,240 | (3) | 657,287 | 74.5 | % | ||||||||||||
Operating expenses | ||||||||||||||||||||
Research and development | 117,730 | (4,350) | (1) | 113,380 | ||||||||||||||||
Sales and marketing | 180,955 | (5,761) | (1) | 175,194 | ||||||||||||||||
General and administrative | 88,137 | (3,961) | (1) | 84,176 | ||||||||||||||||
Amortization of acquired customer-based intangible assets | 56,215 | (56,215) | (2) | — | ||||||||||||||||
Special charges (recoveries) | 11,031 | (11,031) | (4) | — | ||||||||||||||||
GAAP-based income from operations / Non-GAAP-based income from operations | 131,609 | 130,558 | (5) | 262,167 | ||||||||||||||||
Other income (expense), net | 24,392 | (24,392) | (6) | — | ||||||||||||||||
Provision for income taxes | 41,041 | (9,971) | (7) | 31,070 | ||||||||||||||||
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText | 74,681 | 116,137 | (8) | 190,818 | ||||||||||||||||
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 0.28 | $ | 0.42 | (8) | $ | 0.70 |
Three Months Ended March 31, 2022 | ||||||||
Per share diluted | ||||||||
GAAP-based net income, attributable to OpenText | $ | 74,681 | $ | 0.28 | ||||
Add: | ||||||||
Amortization | 102,779 | 0.38 | ||||||
Share-based compensation | 16,748 | 0.06 | ||||||
Special charges (recoveries) | 11,031 | 0.04 | ||||||
Other (income) expense, net | (24,392) | (0.09) | ||||||
GAAP-based provision for income taxes | 41,041 | 0.15 | ||||||
Non-GAAP-based provision for income taxes | (31,070) | (0.12) | ||||||
Non-GAAP-based net income, attributable to OpenText | $ | 190,818 | $ | 0.70 | ||||
Three Months Ended March 31, 2022 | |||||
GAAP-based net income, attributable to OpenText | $ | 74,681 | |||
Add: | |||||
Provision for income taxes | 41,041 | ||||
Interest and other related expense, net | 40,238 | ||||
Amortization of acquired technology-based intangible assets | 46,564 | ||||
Amortization of acquired customer-based intangible assets | 56,215 | ||||
Depreciation | 22,370 | ||||
Share-based compensation | 16,748 | ||||
Special charges (recoveries) | 11,031 | ||||
Other (income) expense, net | (24,392) | ||||
Adjusted EBITDA | $ | 284,496 | |||
GAAP-based net income margin | 8.5 | % | |||
Adjusted EBITDA margin | 32.2 | % |
Three Months Ended March 31, 2022 | |||||
GAAP-based cash flows provided by operating activities | $ | 323,557 | |||
Add: | |||||
Capital expenditures (1) | (17,590) | ||||
Free cash flows | $ | 305,967 | |||
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows. |
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures for the nine months ended March 31, 2022 (In thousands, except for per share data) | ||||||||||||||||||||
Nine Months Ended March 31, 2022 | ||||||||||||||||||||
GAAP-based Measures | GAAP-based Measures % of Total Revenue | Adjustments | Note | Non-GAAP-based Measures | Non-GAAP-based Measures % of Total Revenue | |||||||||||||||
Cost of revenues | ||||||||||||||||||||
Cloud services and subscriptions | $ | 377,928 | $ | (3,072) | (1) | $ | 374,856 | |||||||||||||
Customer support | 90,914 | (1,631) | (1) | 89,283 | ||||||||||||||||
Professional service and other | 161,459 | (2,275) | (1) | 159,184 | ||||||||||||||||
Amortization of acquired technology-based intangible assets | 152,333 | (152,333) | (2) | — | ||||||||||||||||
GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%) | 1,797,850 | 69.4 | % | 159,311 | (3) | 1,957,161 | 75.5 | % | ||||||||||||
Operating expenses | ||||||||||||||||||||
Research and development | 321,517 | (9,936) | (1) | 311,581 | ||||||||||||||||
Sales and marketing | 491,133 | (15,377) | (1) | 475,756 | ||||||||||||||||
General and administrative | 231,127 | (12,800) | (1) | 218,327 | ||||||||||||||||
Amortization of acquired customer-based intangible assets | 160,764 | (160,764) | (2) | — | ||||||||||||||||
Special charges (recoveries) | 20,592 | (20,592) | (4) | — | ||||||||||||||||
GAAP-based income from operations / Non-GAAP-based income from operations | 507,182 | 378,780 | (5) | 885,962 | ||||||||||||||||
Other income (expense), net | 29,137 | (29,137) | (6) | — | ||||||||||||||||
Provision for income taxes | 123,757 | (16,178) | (7) | 107,579 | ||||||||||||||||
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText | 294,894 | 365,821 | (8) | 660,715 | ||||||||||||||||
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 1.08 | $ | 1.35 | (8) | $ | 2.43 |
Nine Months Ended March 31, 2022 | ||||||||
Per share diluted | ||||||||
GAAP-based net income, attributable to OpenText | $ | 294,894 | $ | 1.08 | ||||
Add: | ||||||||
Amortization | 313,097 | 1.15 | ||||||
Share-based compensation | 45,091 | 0.17 | ||||||
Special charges (recoveries) | 20,592 | 0.08 | ||||||
Other (income) expense, net | (29,137) | (0.11) | ||||||
GAAP-based provision for income taxes | 123,757 | 0.45 | ||||||
Non-GAAP-based provision for income taxes | (107,579) | (0.39) | ||||||
Non-GAAP-based net income, attributable to OpenText | $ | 660,715 | $ | 2.43 |
Nine Months Ended March 31, 2022 | |||||
GAAP-based net income, attributable to OpenText | $ | 294,894 | |||
Add: | |||||
Provision for income taxes | 123,757 | ||||
Interest and other related expense, net | 117,538 | ||||
Amortization of acquired technology-based intangible assets | 152,333 | ||||
Amortization of acquired customer-based intangible assets | 160,764 | ||||
Depreciation | 65,535 | ||||
Share-based compensation | 45,091 | ||||
Special charges (recoveries) | 20,592 | ||||
Other (income) expense, net | (29,137) | ||||
Adjusted EBITDA | $ | 951,367 | |||
GAAP-based net income margin | 11.4 | % | |||
Adjusted EBITDA margin | 36.7 | % |
Nine Months Ended March 31, 2022 | |||||
GAAP-based cash flows provided by operating activities | $ | 729,870 | |||
Add: | |||||
Capital expenditures (1) | (54,937) | ||||
Free cash flows | $ | 674,933 | |||
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows. |
Three Months Ended March 31, 2023 | Three Months Ended March 31, 2022 | ||||||||||||||||
Currencies | % of Revenue | % of Expenses(1) | % of Revenue | % of Expenses(1) | |||||||||||||
EURO | 21 | % | 12 | % | 21 | % | 12 | % | |||||||||
GBP | 5 | % | 8 | % | 5 | % | 5 | % | |||||||||
CAD | 3 | % | 11 | % | 3 | % | 14 | % | |||||||||
USD | 61 | % | 50 | % | 63 | % | 53 | % | |||||||||
Other | 10 | % | 19 | % | 8 | % | 16 | % | |||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
Nine Months Ended March 31, 2023 | Nine Months Ended March 31, 2022 | ||||||||||||||||
Currencies | % of Revenue | % of Expenses(1) | % of Revenue | % of Expenses(1) | |||||||||||||
EURO | 20 | % | 12 | % | 23 | % | 13 | % | |||||||||
GBP | 5 | % | 6 | % | 5 | % | 6 | % | |||||||||
CAD | 3 | % | 12 | % | 3 | % | 14 | % | |||||||||
USD | 63 | % | 53 | % | 61 | % | 52 | % | |||||||||
Other | 9 | % | 17 | % | 8 | % | 15 | % | |||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
Cover Document |
May 04, 2023 |
---|---|
Cover [Abstract] | |
Document Type | 8-K |
Document Period End Date | May 04, 2023 |
Entity Registrant Name | Open Text Corp |
Entity Incorporation, State or Country Code | Z4 |
Entity File Number | 0-27544 |
Entity Tax Identification Number | 98-0154400 |
Entity Central Index Key | 0001002638 |
Amendment Flag | false |
Entity Address, Address Line One | 275 Frank Tompa Drive |
Entity Address, City or Town | Waterloo |
Entity Address, State or Province | ON |
Entity Address, Country | CA |
Entity Address, Postal Zip Code | N2L 0A1 |
City Area Code | 519 |
Local Phone Number | 888-7111 |
Written Communications | false |
Soliciting Material | false |
Pre-commencement Tender Offer | false |
Pre-commencement Issuer Tender Offer | false |
Title of 12(b) Security | Common stock without par value |
Trading Symbol | OTEX |
Security Exchange Name | NASDAQ |
Entity Emerging Growth Company | false |
-8?20$3;8T.P6BP^0"X99K>]9!:G
WUU[>O%^=X2.@M][8+*!EG;OH"
M]X0([WX6GVB^#,/R0=F&L5%#_XW)T/,]Z2MY _$"FI:%L=S]N%]2YM*^PK
MNMTX?[ARF^^]M72"S:[/1\]02P,$% @ EH"D5H,^.C_*"@ "&( !4
M !O=&5X+3(P,C,P-3 T7VQA8BYX;6S-76UOVS@2_MY?H 6\)G7AK#P+.7R+D2)?:3M">^/QJ,(B]G0:$(
MB*@%PBE].ED.A/_A7!P40\)O9CE+XL-3N"L%?PP&3<[Y %F6(V-O2/DFLPO6
M IM 6\ UIK #EK"-Z81R@W2@&E11
M:RSV"-".H_RZ2DT5Q4ANE'A@4]--B<2H RM^2]W^\1[_T'OT;LK"'9[OIR,V
ME8FS9UZ_:EC4TO'8KK0(&1IUY&M*A"#-GGZWJ64;*$;2(F2!\R^5GNN *=!2
MYW] -
M(@)&TWF1DTKJZR,;BC-9.\W7J >&'OF*0\(K5LU2Y>:)Y1RI'4:J*DZUIAJ3
MX[7[>,7&4C.U00YHBT@=@ W4-!>DLS;0Y\#!:R)$F+B$?7J'U@Z:/B(S@,A_
M4N_1]FD&"9:0Q.31R',2XK+?W33""%*R),(:EA"Z5XD@]9$E%5%7-5&969<+
M+PS.\^PA7A55$4WCTF$%CMGV,3M19U/@UPN& SE6V\>J.A5E0^D/NP[ /!I,
MB.B^OAUD)\*'A!@-807K\]SR#J[>&S*EJJ*LZ4IAV@>)+ *YLQHJ'HHCQK
M>KK)\?3:>)K.#."GIAJ,X^G5\23/1(NWX^#AEDO9$P2^/FI)U#1?&97<:@ R
M-TSG/MD>=)YW(ER6Z]0F"_Y_+<*GX[))F\U$4VTJFRX.II9=8,XOG%]JZG+-
M$*TSHP:<7SB_C(5?N'[A_,+Y9>3ZI:.>YM\2&X #_W>]Q_?_&_[D;V0XT::
MM'48>U@SZ38BOIUXC^3NR7.398:PXEL9V.7=*_8<()PFU:\4@.L0+,!T:;*C
M7O!1NE,IW 8+0J^%(
MT6?MX6@$1O*/,+']!@YC^[;SRG-=GXS/W&ASWY -,]/70NX6Q'GG1@_>83<]HR]5X=JFI9BOP+/"R&W5[ZADV<_U^=];M
M=S?O7YH]9[TXB]I(;H.[' 9GB[)$N T2@(D4<]>B- "$N7[O1>"_B(!!\01\
M^3[T2^LI&]UD?AH.2TT<
_#&L"_ KY!EA7M.2;$
MU30/+U!9X(+EE:-WFZ0$W$"^
M.QTF05=+"\SO+%+J@M;U%<% *3((,@@R"#((,@@R2%L89$$9+9N:)G8RD04D
ME&)DD)6D& &2'"!JJ;JTQ2LVOIN\_73W^9KR9R\2=0&\C)<&^.2E?K\@NJY2
MHBE//7!72'HO25)VU2SH>Z0#($$RNHE8T5ESC6ZOTG4^U6R%&K;;GF5G@P@M
M+VBK-15^);S:&!.VM^7P)BDCMUA255>H;K2HGW=W!!-7BOG[)513ZV^7=( ?
M4%&CHEXH%:KN4+B$(V["], @;:R9-I<0'QF]E!=ZKBXARHQ0& Z*S62$W%[KK/._N>4
M#;TPJ*IZ%J&X).^SE/BC-.4'>M
>R2S=$V>*7=SN+(,Y&?<#21-&FHJ+PDHO
*+S!6\
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M74'AAT\VNJ/;U_ !S/U4Y;MY&/Z%