| (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 | ||||||||
| 99.2 | ||||||||
| 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 | ||||||||
| 99.2 | ||||||||
| 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 | ||||||||||||||||||
| $3,494 | $3,533 | $2,866 | $2,892 | $1,535 | $1,545 | ||||||||||||||||||
| +3.2% | +4.3% | +4.5% | +5.5% | +9.1% | +9.8% | ||||||||||||||||||
Annual Recurring Revenues represent 82% of Total Revenues | |||||||||||||||||||||||
Total Revenues (in millions) | Annual Recurring Revenues (in millions) | Cloud Revenues (in millions) | |||||||||||||||||||||
| Reported | Constant Currency | Reported | Constant Currency | Reported | Constant Currency | ||||||||||||||||||
| $902 | $935 | $740 | $762 | $412 | $420 | ||||||||||||||||||
| +1.0% | +4.7% | +6.6% | +9.8% | +14.3% | +16.6% | ||||||||||||||||||
Annual Recurring Revenues represent 82% of Total Revenues | |||||||||||||||||||||||
Summary of Annual Results | ||||||||||||||||||||||||||
| (In millions, except per share data) | FY'22 | FY'21 | $ Change | % Change | FY'22 in CC* | % Change in CC* | ||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Cloud services and subscriptions | $1,535.0 | $1,407.4 | $127.6 | 9.1 | % | $1,544.7 | 9.8 | % | ||||||||||||||||||
| Customer support | 1,331.0 | 1,334.1 | ($3.1) | (0.2) | % | 1,347.3 | 1.0 | % | ||||||||||||||||||
| Total annual recurring revenues** | $2,866.0 | $2,741.5 | $124.5 | 4.5 | % | $2,892.0 | 5.5 | % | ||||||||||||||||||
| License | 358.4 | 384.7 | ($26.4) | (6.9) | % | 367.0 | (4.6) | % | ||||||||||||||||||
| Professional service and other | 269.5 | 259.9 | $9.6 | 3.7 | % | 274.3 | 5.5 | % | ||||||||||||||||||
Total revenues | $3,493.8 | $3,386.1 | $107.7 | 3.2 | % | $3,533.3 | 4.3 | % | ||||||||||||||||||
| GAAP-based operating income | $ | 644.8 | $740.9 | ($96.1) | (13.0) | % | N/A | N/A | ||||||||||||||||||
Non-GAAP-based operating income (1) | $1,176.9 | $1,230.0 | ($53.0) | (4.3) | % | $1,199.9 | (2.4) | % | ||||||||||||||||||
| GAAP-based net income attributable to OpenText | $397.1 | $310.7 | $86.4 | 27.8 | % | N/A | N/A | |||||||||||||||||||
| GAAP-based EPS, diluted | $1.46 | $1.14 | $0.32 | 28.1 | % | N/A | N/A | |||||||||||||||||||
Non-GAAP-based EPS, diluted (1)(2) | $3.22 | $3.39 | ($0.17) | (5.0) | % | $3.35 | (1.2) | % | ||||||||||||||||||
Adjusted EBITDA (1) | $1,265.0 | $1,315.0 | ($50.0) | (3.8) | % | $1,288.1 | (2.1) | % | ||||||||||||||||||
| Operating cash flows | $981.8 | $876.1 | $105.7 | 12.1 | % | N/A | N/A | |||||||||||||||||||
Free cash flows (1) | $888.7 | $812.4 | $76.3 | 9.4 | % | N/A | N/A | |||||||||||||||||||
Summary of Quarterly Results | ||||||||||||||||||||||||||
| (In millions, except per share data) | Q4 FY'22 | Q4 FY'21 | $ Change | % Change | Q4 FY'22 in CC* | % Change in CC* | ||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Cloud services and subscriptions | $411.6 | $360.2 | $51.4 | 14.3 | % | $420.0 | 16.6 | % | ||||||||||||||||||
| Customer support | 328.3 | 334.3 | ($5.9) | (1.8) | % | 342.3 | 2.4 | % | ||||||||||||||||||
| Total annual recurring revenues** | $739.9 | $694.4 | $45.5 | 6.6 | % | $762.2 | 9.8 | % | ||||||||||||||||||
| License | 94.7 | 132.5 | ($37.9) | (28.6) | % | 101.3 | (23.6) | % | ||||||||||||||||||
| Professional service and other | 67.8 | 66.6 | $1.3 | 1.9 | % | 71.9 | 7.9 | % | ||||||||||||||||||
Total revenues | $902.5 | $893.5 | $8.9 | 1.0 | % | $935.4 | 4.7 | % | ||||||||||||||||||
| GAAP-based operating income | $137.6 | $171.7 | ($34.1) | (19.9) | % | N/A | N/A | |||||||||||||||||||
Non-GAAP-based operating income (1) | $291.0 | $293.9 | ($2.9) | (1.0) | % | $303.9 | 3.4 | % | ||||||||||||||||||
| GAAP-based net income attributable to OpenText | $102.2 | $181.3 | ($79.1) | (43.6) | % | N/A | N/A | |||||||||||||||||||
| GAAP-based EPS, diluted | $0.38 | $0.66 | ($0.28) | (42.4) | % | N/A | N/A | |||||||||||||||||||
Non-GAAP-based EPS, diluted (1)(2) | $0.80 | $0.80 | $— | — | % | $0.89 | 11.3 | % | ||||||||||||||||||
Adjusted EBITDA (1) | $313.6 | $314.8 | ($1.2) | (0.4) | % | $326.7 | 3.8 | % | ||||||||||||||||||
| Operating cash flows | $251.9 | $296.2 | ($44.2) | (14.9) | % | N/A | N/A | |||||||||||||||||||
Free cash flows (1) | $213.8 | $268.8 | ($55.0) | (20.5) | % | N/A | N/A | |||||||||||||||||||
Summary of Annual Results | ||||||||||||||
FY'22 | FY'21 | % Change | ||||||||||||
| Revenue (millions) | $3,493.8 | $3,386.1 | 3.2 | % | ||||||||||
| GAAP-based gross margin | 69.6 | % | 69.4 | % | 15 | bps | ||||||||
Non-GAAP-based gross margin (1) | 75.6 | % | 76.1 | % | (54) | bps | ||||||||
| GAAP-based EPS, diluted | $1.46 | $1.14 | 28.1 | % | ||||||||||
Non-GAAP-based EPS, diluted (1)(2) | $3.22 | $3.39 | (5.0) | % | ||||||||||
Summary of Quarterly Results | |||||||||||||||||||||||
Q4 FY'22 | Q3 FY'22 | Q4 FY'21 | % Change (Q4 FY'22 vs Q3 FY'22) | % Change (Q4 FY'22 vs Q4 FY'21) | |||||||||||||||||||
| Revenue (millions) | $902.5 | $882.3 | $893.5 | 2.3 | % | 1.0 | % | ||||||||||||||||
| GAAP-based gross margin | 70.2 | % | 68.9 | % | 69.6 | % | 130 | bps | 60 | bps | |||||||||||||
Non-GAAP-based gross margin (1) | 75.9 | % | 74.5 | % | 75.8 | % | 140 | bps | 10 | bps | |||||||||||||
| GAAP-based EPS, diluted | $0.38 | $0.28 | $0.66 | 35.7 | % | (42.4) | % | ||||||||||||||||
Non-GAAP-based EPS, diluted (1)(2) | $0.80 | $0.70 | $0.80 | 14.3 | % | — | % | ||||||||||||||||
| June 30, 2022 | June 30, 2021 | ||||||||||
| ASSETS | |||||||||||
| Cash and cash equivalents | $ | 1,693,741 | $ | 1,607,306 | |||||||
Accounts receivable trade, net of allowance for credit losses of $16,473 as of June 30, 2022 and $22,151 as of June 30, 2021 | 426,652 | 438,547 | |||||||||
| Contract assets | 26,167 | 25,344 | |||||||||
| Income taxes recoverable | 18,255 | 32,312 | |||||||||
| Prepaid expenses and other current assets | 120,552 | 98,551 | |||||||||
| Total current assets | 2,285,367 | 2,202,060 | |||||||||
| Property and equipment | 244,709 | 233,595 | |||||||||
| Operating lease right of use assets | 198,132 | 234,532 | |||||||||
| Long-term contract assets | 19,719 | 19,222 | |||||||||
| Goodwill | 5,244,653 | 4,691,673 | |||||||||
| Acquired intangible assets | 1,075,208 | 1,187,260 | |||||||||
| Deferred tax assets | 810,154 | 796,738 | |||||||||
| Other assets | 256,987 | 208,894 | |||||||||
| Long-term income taxes recoverable | 44,044 | 35,362 | |||||||||
| Total assets | $ | 10,178,973 | $ | 9,609,336 | |||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable and accrued liabilities | $ | 448,607 | $ | 423,592 | |||||||
| Current portion of long-term debt | 10,000 | 10,000 | |||||||||
| Operating lease liabilities | 56,380 | 58,315 | |||||||||
| Deferred revenues | 902,202 | 852,629 | |||||||||
| Income taxes payable | 51,069 | 17,368 | |||||||||
| Total current liabilities | 1,468,258 | 1,361,904 | |||||||||
| Long-term liabilities: | |||||||||||
| Accrued liabilities | 18,208 | 28,830 | |||||||||
| Pension liability | 60,951 | 74,511 | |||||||||
| Long-term debt | 4,209,567 | 3,578,859 | |||||||||
| Long-term operating lease liabilities | 198,695 | 224,453 | |||||||||
| Long-term deferred revenues | 91,144 | 98,989 | |||||||||
| Long-term income taxes payable | 34,003 | 34,113 | |||||||||
| Deferred tax liabilities | 65,887 | 108,224 | |||||||||
| Total long-term liabilities | 4,678,455 | 4,147,979 | |||||||||
| Shareholders' equity: | |||||||||||
| Share capital and additional paid-in capital | |||||||||||
269,522,639 and 271,540,755 Common Shares issued and outstanding at June 30, 2022 and June 30, 2021, respectively; authorized Common Shares: unlimited | 2,038,674 | 1,947,764 | |||||||||
| Accumulated other comprehensive income (loss) | (7,659) | 66,238 | |||||||||
| Retained earnings | 2,160,069 | 2,153,326 | |||||||||
Treasury stock, at cost (3,706,420 and 1,567,664 shares at June 30, 2022 and June 30, 2021, respectively) | (159,966) | (69,386) | |||||||||
| Total OpenText shareholders' equity | 4,031,118 | 4,097,942 | |||||||||
| Non-controlling interests | 1,142 | 1,511 | |||||||||
| Total shareholders' equity | 4,032,260 | 4,099,453 | |||||||||
| Total liabilities and shareholders' equity | $ | 10,178,973 | $ | 9,609,336 | |||||||
| Three Months Ended June 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Revenues: | |||||||||||
| Cloud services and subscriptions | $ | 411,595 | $ | 360,160 | |||||||
| Customer support | 328,339 | 334,256 | |||||||||
| License | 94,688 | 132,541 | |||||||||
| Professional service and other | 67,832 | 66,570 | |||||||||
| Total revenues | 902,454 | 893,527 | |||||||||
| Cost of revenues: | |||||||||||
| Cloud services and subscriptions | 133,785 | 127,583 | |||||||||
| Customer support | 30,571 | 32,938 | |||||||||
| License | 2,595 | 4,315 | |||||||||
| Professional service and other | 55,436 | 53,662 | |||||||||
| Amortization of acquired technology-based intangible assets | 46,274 | 53,215 | |||||||||
| Total cost of revenues | 268,661 | 271,713 | |||||||||
| Gross profit | 633,793 | 621,814 | |||||||||
| Operating expenses: | |||||||||||
| Research and development | 118,931 | 117,235 | |||||||||
| Sales and marketing | 185,985 | 183,237 | |||||||||
| General and administrative | 85,958 | 73,019 | |||||||||
| Depreciation | 22,706 | 21,021 | |||||||||
| Amortization of acquired customer-based intangible assets | 56,341 | 52,469 | |||||||||
| Special charges (recoveries) | 26,281 | 3,152 | |||||||||
| Total operating expenses | 496,202 | 450,133 | |||||||||
| Income from operations | 137,591 | 171,681 | |||||||||
| Other income (expense), net | (19) | 45,017 | |||||||||
| Interest and other related expense, net | (40,342) | (37,550) | |||||||||
| Income before income taxes | 97,230 | 179,148 | |||||||||
| Provision for income taxes | (5,005) | (2,215) | |||||||||
| Net income for the period | $ | 102,235 | $ | 181,363 | |||||||
| Net (income) loss attributable to non-controlling interests | (39) | (80) | |||||||||
| Net income attributable to OpenText | $ | 102,196 | $ | 181,283 | |||||||
| Earnings per share—basic attributable to OpenText | $ | 0.38 | $ | 0.66 | |||||||
| Earnings per share—diluted attributable to OpenText | $ | 0.38 | $ | 0.66 | |||||||
Weighted average number of Common Shares outstanding—basic (in '000's) | 270,152 | 272,892 | |||||||||
Weighted average number of Common Shares outstanding—diluted (in '000's) | 270,394 | 273,981 | |||||||||
| Year Ended June 30, | |||||||||||||||||
| 2022 | 2021 | 2020 | |||||||||||||||
| Revenues: | |||||||||||||||||
| Cloud services and subscriptions | $ | 1,535,017 | $ | 1,407,445 | $ | 1,157,686 | |||||||||||
| Customer support | 1,330,965 | 1,334,062 | 1,275,586 | ||||||||||||||
| License | 358,351 | 384,711 | 402,851 | ||||||||||||||
| Professional service and other | 269,511 | 259,897 | 273,613 | ||||||||||||||
| Total revenues | 3,493,844 | 3,386,115 | 3,109,736 | ||||||||||||||
| Cost of revenues: | |||||||||||||||||
| Cloud services and subscriptions | 511,713 | 481,818 | 449,940 | ||||||||||||||
| Customer support | 121,485 | 122,753 | 123,894 | ||||||||||||||
| License | 13,501 | 13,916 | 11,321 | ||||||||||||||
| Professional service and other | 216,895 | 197,183 | 212,903 | ||||||||||||||
| Amortization of acquired technology-based intangible assets | 198,607 | 218,796 | 205,717 | ||||||||||||||
| Total cost of revenues | 1,062,201 | 1,034,466 | 1,003,775 | ||||||||||||||
| Gross profit | 2,431,643 | 2,351,649 | 2,105,961 | ||||||||||||||
| Operating expenses: | |||||||||||||||||
| Research and development | 440,448 | 421,447 | 370,411 | ||||||||||||||
| Sales and marketing | 677,118 | 622,221 | 585,044 | ||||||||||||||
| General and administrative | 317,085 | 263,521 | 237,532 | ||||||||||||||
| Depreciation | 88,241 | 85,265 | 89,458 | ||||||||||||||
| Amortization of acquired customer-based intangible assets | 217,105 | 216,544 | 219,559 | ||||||||||||||
| Special charges (recoveries) | 46,873 | 1,748 | 100,428 | ||||||||||||||
| Total operating expenses | 1,786,870 | 1,610,746 | 1,602,432 | ||||||||||||||
| Income from operations | 644,773 | 740,903 | 503,529 | ||||||||||||||
| Other income (expense), net | 29,118 | 61,434 | (11,946) | ||||||||||||||
| Interest and other related expense, net | (157,880) | (151,567) | (146,378) | ||||||||||||||
| Income before income taxes | 516,011 | 650,770 | 345,205 | ||||||||||||||
| Provision for (recovery of) income taxes | 118,752 | 339,906 | 110,837 | ||||||||||||||
| Net income | $ | 397,259 | $ | 310,864 | $ | 234,368 | |||||||||||
| Net loss attributable to non-controlling interests | (169) | (192) | (143) | ||||||||||||||
| Net income attributable to OpenText | $ | 397,090 | $ | 310,672 | $ | 234,225 | |||||||||||
| Earnings per share—basic attributable to OpenText | $ | 1.46 | $ | 1.14 | $ | 0.86 | |||||||||||
| Earnings per share—diluted attributable to OpenText | $ | 1.46 | $ | 1.14 | $ | 0.86 | |||||||||||
Weighted average number of Common Shares outstanding—basic (in '000's) | 271,271 | 272,533 | 270,847 | ||||||||||||||
Weighted average number of Common Shares outstanding—diluted (in '000's) | 271,909 | 273,479 | 271,817 | ||||||||||||||
| Year Ended June 30, | |||||||||||||||||
| 2022 | 2021 | 2020 | |||||||||||||||
| Net income | $ | 397,259 | $ | 310,864 | $ | 234,368 | |||||||||||
| Other comprehensive income (loss)—net of tax: | |||||||||||||||||
| Net foreign currency translation adjustments | (78,724) | 42,440 | (7,784) | ||||||||||||||
| Unrealized gain (loss) on cash flow hedges: | |||||||||||||||||
Unrealized gain (loss) - net of tax expense (recovery) effect of ($671), $1,532, and ($599) for the year ended June 30, 2022, 2021 and 2020, respectively | (1,859) | 4,246 | (1,662) | ||||||||||||||
(Gain) loss reclassified into net income - net of tax (expense) recovery effect of $134, ($1,182) and $355 for the year ended June 30, 2022, 2021 and 2020, respectively | 373 | (3,280) | 985 | ||||||||||||||
| Actuarial gain (loss) relating to defined benefit pension plans: | |||||||||||||||||
Actuarial gain (loss) - net of tax expense (recovery) effect of $1,866, $990 and $1,219 for the year ended June 30, 2022, 2021 and 2020, respectively | 5,595 | 3,987 | 1,245 | ||||||||||||||
Amortization of actuarial (gain) loss into net income - net of tax (expense) recovery effect of $290, $379 and $520 for the year ended June 30, 2022, 2021 and 2020, respectively | 718 | 1,020 | 917 | ||||||||||||||
| Total other comprehensive income (loss) net | (73,897) | 48,413 | (6,299) | ||||||||||||||
| Total comprehensive income | 323,362 | 359,277 | 228,069 | ||||||||||||||
Comprehensive (income) loss attributable to non-controlling interests | (169) | (192) | (143) | ||||||||||||||
| Total comprehensive income attributable to OpenText | $ | 323,193 | $ | 359,085 | $ | 227,926 | |||||||||||
| 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, 2019 | 269,834 | $ | 1,774,214 | (803) | $ | (28,766) | $ | 2,113,883 | $ | 24,124 | $ | 1,215 | $ | 3,884,670 | |||||||||||||||||||||||||||||||||
| Issuance of Common Shares | |||||||||||||||||||||||||||||||||||||||||||||||
| Under employee stock option plans | 1,530 | 41,282 | — | — | — | — | — | 41,282 | |||||||||||||||||||||||||||||||||||||||
| Under employee stock purchase plans | 499 | 17,757 | — | — | — | — | — | 17,757 | |||||||||||||||||||||||||||||||||||||||
| Share-based compensation | — | 29,532 | — | — | — | — | — | 29,532 | |||||||||||||||||||||||||||||||||||||||
| Purchase of treasury stock | — | — | (300) | (12,424) | — | — | — | (12,424) | |||||||||||||||||||||||||||||||||||||||
| Issuance of treasury stock | — | (11,008) | 481 | 17,582 | — | — | — | 6,574 | |||||||||||||||||||||||||||||||||||||||
| Dividends declared ($0.6984 per Common Share) | — | — | — | — | (188,712) | — | — | (188,712) | |||||||||||||||||||||||||||||||||||||||
| Other comprehensive income - net | — | — | — | — | — | (6,299) | — | (6,299) | |||||||||||||||||||||||||||||||||||||||
| Non-controlling interest | — | — | — | — | — | — | (39) | (39) | |||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 234,225 | — | 143 | 234,368 | |||||||||||||||||||||||||||||||||||||||
| Balance as of June 30, 2020 | 271,863 | $ | 1,851,777 | (622) | $ | (23,608) | $ | 2,159,396 | $ | 17,825 | $ | 1,319 | $ | 4,006,709 | |||||||||||||||||||||||||||||||||
| Adoption of ASU 2016-13 - cumulative effect | — | $ | — | — | $ | — | $ | (2,450) | $ | — | $ | — | $ | (2,450) | |||||||||||||||||||||||||||||||||
| Issuance of Common Shares | |||||||||||||||||||||||||||||||||||||||||||||||
| Under employee stock option plans | 1,605 | 49,565 | — | — | — | — | — | 49,565 | |||||||||||||||||||||||||||||||||||||||
| Under employee stock purchase plans | 573 | 22,307 | 193 | 6,690 | — | — | — | 28,997 | |||||||||||||||||||||||||||||||||||||||
| Share-based compensation | — | 51,969 | — | — | — | — | — | 51,969 | |||||||||||||||||||||||||||||||||||||||
| Purchase of treasury stock | — | — | (1,455) | (64,847) | — | — | — | (64,847) | |||||||||||||||||||||||||||||||||||||||
| Issuance of treasury stock | — | (12,379) | 316 | 12,379 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Common Shares repurchased | (2,500) | (15,475) | — | — | (103,630) | — | — | (119,105) | |||||||||||||||||||||||||||||||||||||||
| Dividends declared ($0.7770 per Common Share) | — | — | — | — | (210,662) | — | — | (210,662) | |||||||||||||||||||||||||||||||||||||||
| Non-controlling interest | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Other comprehensive income - net | — | — | — | — | — | 48,413 | — | 48,413 | |||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 310,672 | — | 192 | 310,864 | |||||||||||||||||||||||||||||||||||||||
| 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 | 950 | 32,714 | — | — | — | — | — | 32,714 | |||||||||||||||||||||||||||||||||||||||
| Under employee stock purchase plans | 842 | 33,806 | — | — | — | — | — | 33,806 | |||||||||||||||||||||||||||||||||||||||
| Share-based compensation | — | 69,556 | — | — | — | — | — | 69,556 | |||||||||||||||||||||||||||||||||||||||
| Purchase of treasury stock | — | — | (2,630) | (111,593) | — | — | — | (111,593) | |||||||||||||||||||||||||||||||||||||||
| Issuance of treasury stock | — | (21,013) | 492 | 21,013 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Common Shares repurchased | (3,810) | (24,295) | — | — | (152,692) | — | — | (176,987) | |||||||||||||||||||||||||||||||||||||||
| Dividends declared ($0.8836 per Common Share) | — | — | — | — | (237,655) | — | — | (237,655) | |||||||||||||||||||||||||||||||||||||||
| Non-controlling interest | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Other comprehensive income (loss) - net | — | — | — | — | — | (73,897) | — | (73,897) | |||||||||||||||||||||||||||||||||||||||
| Distribution to non-controlling interest | — | 142 | — | — | — | — | (538) | (396) | |||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 397,090 | — | 169 | 397,259 | |||||||||||||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income for the period | $ | 102,235 | $ | 181,363 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization of intangible assets | 125,321 | 126,705 | |||||||||
| Share-based compensation expense | 24,464 | 13,350 | |||||||||
| Pension expense | 1,723 | 1,946 | |||||||||
| Amortization of debt issuance costs | 1,486 | 1,153 | |||||||||
| Write off of right of use assets | 17,707 | — | |||||||||
| Loss on sale and write down of property and equipment | 198 | 792 | |||||||||
| Deferred taxes | (79,420) | (7,805) | |||||||||
| Share in net (income) loss of equity investees | 401 | (42,877) | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable | 13,413 | (26,118) | |||||||||
| Contract assets | (10,758) | (10,298) | |||||||||
| Prepaid expenses and other current assets | 1,768 | 40,261 | |||||||||
| Income taxes | 45,824 | (23,169) | |||||||||
| Accounts payable and accrued liabilities | 41,561 | 53,415 | |||||||||
| Deferred revenue | (30,878) | (23,305) | |||||||||
| Other assets | 771 | 11,149 | |||||||||
| Operating lease assets and liabilities, net | (3,876) | (373) | |||||||||
| Net cash provided by operating activities | 251,940 | 296,189 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Additions of property and equipment | (38,172) | (27,408) | |||||||||
| Purchase of Bricata Inc. | 174 | — | |||||||||
| Purchase of Dynamic Solutions Group Inc. | — | (600) | |||||||||
| Other investing activities | — | (2,550) | |||||||||
| Net cash used in investing activities | (37,998) | (30,558) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from issuance of Common Shares from exercise of stock options and ESPP | 10,738 | 34,287 | |||||||||
| Repayment of long-term debt and Revolver | (2,500) | (2,500) | |||||||||
| Debt issuance costs | — | — | |||||||||
| Repurchase of Common Shares | (40,869) | (119,105) | |||||||||
| Purchase of treasury stock | (35,933) | — | |||||||||
| Payments of dividends to shareholders | (59,042) | (54,374) | |||||||||
| Net cash provided by (used in) financing activities | (127,606) | (141,692) | |||||||||
| Foreign exchange gain (loss) on cash held in foreign currencies | (26,276) | 7,181 | |||||||||
| Increase (decrease) in cash, cash equivalents and restricted cash during the period | 60,060 | 131,120 | |||||||||
| Cash, cash equivalents and restricted cash at beginning of the period | 1,635,851 | 1,478,680 | |||||||||
| Cash, cash equivalents and restricted cash at end of the period | $ | 1,695,911 | $ | 1,609,800 | |||||||
| Reconciliation of cash, cash equivalents and restricted cash: | June 30, 2022 | June 30, 2021 | |||||||||
| Cash and cash equivalents | $ | 1,693,741 | $ | 1,607,306 | |||||||
Restricted cash (1) | 2,170 | 2,494 | |||||||||
| Total cash, cash equivalents and restricted cash | $ | 1,695,911 | $ | 1,609,800 | |||||||
(1) Restricted cash is classified under the Prepaid expenses and other current assets and Other assets line items on the Consolidated Balance Sheets. | |||||||||||
| Year Ended June 30, | |||||||||||||||||
| 2022 | 2021 | 2020 | |||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||
| Net income for the period | $ | 397,259 | $ | 310,864 | $ | 234,368 | |||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
| Depreciation and amortization of intangible assets | 503,953 | 520,605 | 514,734 | ||||||||||||||
| Share-based compensation expense | 69,556 | 51,969 | 29,532 | ||||||||||||||
| Pension expense | 6,606 | 6,616 | 5,802 | ||||||||||||||
| Amortization of debt issuance costs | 5,422 | 4,548 | 4,633 | ||||||||||||||
| Write off of right of use assets | 17,707 | — | 36,864 | ||||||||||||||
| Loss on extinguishment of debt | 27,413 | — | 17,854 | ||||||||||||||
| Loss on sale and write down of property and equipment | 294 | 2,771 | 9,714 | ||||||||||||||
| Deferred taxes | (36,088) | 73,039 | 51,388 | ||||||||||||||
| Share in net (income) loss of equity investees | (58,702) | (62,897) | (8,700) | ||||||||||||||
| Changes in operating assets and liabilities: | |||||||||||||||||
| Accounts receivable | 81,841 | 60,954 | 84,499 | ||||||||||||||
| Contract assets | (37,966) | (39,333) | (40,301) | ||||||||||||||
| Prepaid expenses and other current assets | (13,954) | 37,733 | (6,897) | ||||||||||||||
| Income taxes | 34,589 | (140,763) | (35,086) | ||||||||||||||
| Accounts payable and accrued liabilities | (24,177) | 26,088 | 30,613 | ||||||||||||||
| Deferred revenue | (5,236) | 39,295 | 25,306 | ||||||||||||||
| Other assets | 17,297 | 11,914 | 1,127 | ||||||||||||||
| Operating lease assets and liabilities, net | (4,004) | (27,283) | (914) | ||||||||||||||
| Net cash provided by operating activities | 981,810 | 876,120 | 954,536 | ||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||
| Additions of property and equipment | (93,109) | (63,675) | (72,709) | ||||||||||||||
| Purchase of Zix Corporation, net of cash acquired | (856,175) | — | — | ||||||||||||||
| Purchase of Bricata Inc. | (17,753) | — | — | ||||||||||||||
| Purchase of XMedius | — | 444 | (73,335) | ||||||||||||||
| Purchase of Carbonite, Inc., net of cash and restricted cash acquired | — | — | (1,305,097) | ||||||||||||||
| Purchase of Dynamic Solutions Group Inc. | — | (971) | (4,149) | ||||||||||||||
| Other investing activities | (3,922) | (4,568) | (14,127) | ||||||||||||||
| Net cash used in investing activities | (970,959) | (68,770) | (1,469,417) | ||||||||||||||
| Cash flows from financing activities: | |||||||||||||||||
| Proceeds from issuance of Common Shares from exercise of stock options and ESPP | 67,215 | 80,067 | 66,600 | ||||||||||||||
| Proceeds from long-term debt and Revolver | 1,500,000 | — | 3,150,000 | ||||||||||||||
| Repayment of long-term debt and Revolver | (860,000) | (610,000) | (1,713,631) | ||||||||||||||
| Debt extinguishment costs | (24,969) | — | (11,248) | ||||||||||||||
| Debt issuance costs | (17,159) | — | (21,806) | ||||||||||||||
| Repurchase of Common Shares | (176,987) | (119,105) | — | ||||||||||||||
| Purchase of treasury stock | (111,593) | (64,847) | (12,424) | ||||||||||||||
| Distribution to non-controlling interest | (396) | — | — | ||||||||||||||
| Payments of dividends to shareholders | (237,655) | (210,662) | (188,712) | ||||||||||||||
| Net cash provided by (used in) financing activities | 138,456 | (924,547) | 1,268,779 | ||||||||||||||
| Foreign exchange gain (loss) on cash held in foreign currencies | (63,196) | 29,734 | (178) | ||||||||||||||
| Increase (decrease) in cash, cash equivalents and restricted cash during the period | 86,111 | (87,463) | 753,720 | ||||||||||||||
| Cash, cash equivalents and restricted cash at beginning of the period | 1,609,800 | 1,697,263 | 943,543 | ||||||||||||||
| Cash, cash equivalents and restricted cash at end of the period | $ | 1,695,911 | $ | 1,609,800 | $ | 1,697,263 | |||||||||||
| Reconciliation of cash, cash equivalents and restricted cash: | June 30, 2022 | June 30, 2021 | June 30, 2020 | ||||||||||||||
| Cash and cash equivalents | $ | 1,693,741 | $ | 1,607,306 | $ | 1,692,850 | |||||||||||
Restricted cash (1) | 2,170 | 2,494 | 4,413 | ||||||||||||||
| Total cash, cash equivalents and restricted cash | $ | 1,695,911 | $ | 1,609,800 | $ | 1,697,263 | |||||||||||
(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 June 30, 2022 (In thousands, except for per share data) | ||||||||||||||||||||
| Three Months Ended June 30, 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 | $ | 133,785 | $ | (2,213) | (1) | $ | 131,572 | |||||||||||||
| Customer support | 30,571 | (768) | (1) | 29,803 | ||||||||||||||||
| Professional service and other | 55,436 | (1,465) | (1) | 53,971 | ||||||||||||||||
| Amortization of acquired technology-based intangible assets | 46,274 | (46,274) | (2) | — | ||||||||||||||||
| GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%) | 633,793 | 70.2% | 50,720 | (3) | 684,513 | 75.9% | ||||||||||||||
| Operating expenses | ||||||||||||||||||||
| Research and development | 118,931 | (7,186) | (1) | 111,745 | ||||||||||||||||
| Sales and marketing | 185,985 | (7,251) | (1) | 178,734 | ||||||||||||||||
| General and administrative | 85,958 | (5,582) | (1) | 80,376 | ||||||||||||||||
| Amortization of acquired customer-based intangible assets | 56,341 | (56,341) | (2) | — | ||||||||||||||||
| Special charges (recoveries) | 26,281 | (26,281) | (4) | — | ||||||||||||||||
| GAAP-based income from operations / Non-GAAP-based income from operations | 137,591 | 153,361 | (5) | 290,952 | ||||||||||||||||
| Other income (expense), net | (19) | 19 | (6) | — | ||||||||||||||||
| Provision for income taxes | (5,005) | 40,090 | (7) | 35,085 | ||||||||||||||||
| GAAP-based net income / Non-GAAP-based net income, attributable to OpenText | 102,196 | 113,290 | (8) | 215,486 | ||||||||||||||||
| GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 0.38 | $ | 0.42 | (8) | $ | 0.80 | |||||||||||||
| Three Months Ended June 30, 2022 | ||||||||
| Per share diluted | ||||||||
| GAAP-based net income, attributable to OpenText | $ | 102,196 | $ | 0.38 | ||||
| Add: | ||||||||
| Amortization | 102,615 | 0.38 | ||||||
| Share-based compensation | 24,465 | 0.09 | ||||||
| Special charges (recoveries) | 26,281 | 0.10 | ||||||
| Other (income) expense, net | 19 | — | ||||||
| GAAP-based provision for income taxes | (5,005) | (0.02) | ||||||
| Non-GAAP-based provision for income taxes | (35,085) | (0.13) | ||||||
| Non-GAAP-based net income, attributable to OpenText | $ | 215,486 | $ | 0.80 | ||||
| Three Months Ended June 30, 2022 | |||||
| GAAP-based net income, attributable to OpenText | $ | 102,196 | |||
| Add: | |||||
| Provision for income taxes | (5,005) | ||||
| Interest and other related expense, net | 40,342 | ||||
| Amortization of acquired technology-based intangible assets | 46,274 | ||||
| Amortization of acquired customer-based intangible assets | 56,341 | ||||
| Depreciation | 22,706 | ||||
| Share-based compensation | 24,464 | ||||
| Special charges (recoveries) | 26,281 | ||||
| Other (income) expense, net | 19 | ||||
| Adjusted EBITDA | $ | 313,618 | |||
| GAAP-based net income margin | 11.3 | % | |||
| Adjusted EBITDA margin | 34.8 | % | |||
| Three Months Ended June 30, 2022 | |||||
| GAAP-based cash flows provided by operating activities | $ | 251,940 | |||
| Add: | |||||
Capital expenditures (1) | (38,172) | ||||
| Free cash flows | $ | 213,768 | |||
(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 year ended June 30, 2022 (In thousands, except for per share data) | ||||||||||||||||||||
| Year Ended June 30, 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 | $ | 511,713 | $ | (5,285) | (1) | $ | 506,428 | |||||||||||||
| Customer support | 121,485 | (2,399) | (1) | 119,086 | ||||||||||||||||
| Professional service and other | 216,895 | (3,740) | (1) | 213,155 | ||||||||||||||||
| Amortization of acquired technology-based intangible assets | 198,607 | (198,607) | (2) | — | ||||||||||||||||
| GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%) | 2,431,643 | 69.6% | 210,031 | (3) | 2,641,674 | 75.6% | ||||||||||||||
| Operating expenses | ||||||||||||||||||||
| Research and development | 440,448 | (17,122) | (1) | 423,326 | ||||||||||||||||
| Sales and marketing | 677,118 | (22,628) | (1) | 654,490 | ||||||||||||||||
| General and administrative | 317,085 | (18,382) | (1) | 298,703 | ||||||||||||||||
| Amortization of acquired customer-based intangible assets | 217,105 | (217,105) | (2) | — | ||||||||||||||||
| Special charges (recoveries) | 46,873 | (46,873) | (4) | — | ||||||||||||||||
| GAAP-based income from operations / Non-GAAP-based income from operations | 644,773 | 532,141 | (5) | 1,176,914 | ||||||||||||||||
| Other income (expense), net | 29,118 | (29,118) | (6) | — | ||||||||||||||||
| Provision for income taxes | 118,752 | 23,913 | (7) | 142,665 | ||||||||||||||||
| GAAP-based net income / Non-GAAP-based net income, attributable to OpenText | 397,090 | 479,110 | (8) | 876,200 | ||||||||||||||||
| GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 1.46 | $ | 1.76 | (8) | $ | 3.22 | |||||||||||||
| Year Ended June 30, 2022 | ||||||||
| Per share diluted | ||||||||
| GAAP-based net income, attributable to OpenText | $ | 397,090 | $ | 1.46 | ||||
| Add: | ||||||||
| Amortization | 415,712 | 1.52 | ||||||
| Share-based compensation | 69,556 | 0.26 | ||||||
| Special charges (recoveries) | 46,873 | 0.17 | ||||||
| Other (income) expense, net | (29,118) | (0.11) | ||||||
| GAAP-based provision for income taxes | 118,752 | 0.44 | ||||||
| Non-GAAP-based provision for income taxes | (142,665) | (0.52) | ||||||
| Non-GAAP-based net income, attributable to OpenText | $ | 876,200 | $ | 3.22 | ||||
| Year Ended June 30, 2022 | |||||
| GAAP-based net income, attributable to OpenText | $ | 397,090 | |||
| Add: | |||||
| Provision for income taxes | 118,752 | ||||
| Interest and other related expense, net | 157,880 | ||||
| Amortization of acquired technology-based intangible assets | 198,607 | ||||
| Amortization of acquired customer-based intangible assets | 217,105 | ||||
| Depreciation | 88,241 | ||||
| Share-based compensation | 69,556 | ||||
| Special charges (recoveries) | 46,873 | ||||
| Other (income) expense, net | (29,118) | ||||
| Adjusted EBITDA | $ | 1,264,986 | |||
| GAAP-based net income margin | 11.4 | % | |||
| Adjusted EBITDA margin | 36.2 | % | |||
| Year Ended June 30, 2022 | |||||
| GAAP-based cash flows provided by operating activities | $ | 981,810 | |||
| Add: | |||||
Capital expenditures (1) | (93,109) | ||||
| Free cash flows | $ | 888,701 | |||
(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 three months ended June 30, 2021 (In thousands, except for per share data) | ||||||||||||||||||||
Three Months Ended June 30, 2021 | ||||||||||||||||||||
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 | $ | 127,583 | $ | (935) | (1) | $ | 126,648 | |||||||||||||
| Customer support | 32,938 | (505) | (1) | 32,433 | ||||||||||||||||
| Professional service and other | 53,662 | (698) | (1) | 52,964 | ||||||||||||||||
| Amortization of acquired technology-based intangible assets | 53,215 | (53,215) | (2) | — | ||||||||||||||||
| GAAP-based gross profit and gross margin (%) /Non-GAAP-based gross profit and gross margin (%) | 621,814 | 69.6 | % | 55,353 | (3) | 677,167 | 75.8 | % | ||||||||||||
| Operating expenses | ||||||||||||||||||||
| Research and development | 117,235 | (2,664) | (1) | 114,571 | ||||||||||||||||
| Sales and marketing | 183,237 | (4,718) | (1) | 178,519 | ||||||||||||||||
| General and administrative | 73,019 | (3,830) | (1) | 69,189 | ||||||||||||||||
| Amortization of acquired customer-based intangible assets | 52,469 | (52,469) | (2) | — | ||||||||||||||||
| Special charges (recoveries) | 3,152 | (3,152) | (4) | — | ||||||||||||||||
| GAAP-based income from operations / Non-GAAP-based income from operations | 171,681 | 122,186 | (5) | 293,867 | ||||||||||||||||
| Other income (expense), net | 45,017 | (45,017) | (6) | — | ||||||||||||||||
| Provision for income taxes | (2,215) | 38,099 | (7) | 35,884 | ||||||||||||||||
| GAAP-based net income / Non-GAAP-based net income, attributable to OpenText | 181,283 | 39,070 | (8) | 220,353 | ||||||||||||||||
| GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 0.66 | $ | 0.14 | (8) | $ | 0.80 | |||||||||||||
| Three Months Ended June 30, 2021 | ||||||||
| Per share diluted | ||||||||
| GAAP-based net income, attributable to OpenText | $ | 181,283 | $ | 0.66 | ||||
| Add: | ||||||||
| Amortization | 105,684 | 0.39 | ||||||
| Share-based compensation | 13,350 | 0.05 | ||||||
| Special charges (recoveries) | 3,152 | 0.01 | ||||||
| Other (income) expense, net | (45,017) | (0.16) | ||||||
| GAAP-based provision for income taxes | (2,215) | (0.02) | ||||||
| Non-GAAP-based provision for income taxes | (35,884) | (0.13) | ||||||
| Non-GAAP-based net income, attributable to OpenText | $ | 220,353 | $ | 0.80 | ||||
| Three Months Ended June 30, 2021 | |||||
| GAAP-based net income, attributable to OpenText | $ | 181,283 | |||
| Add: | |||||
| Provision for income taxes | (2,215) | ||||
| Interest and other related expense, net | 37,550 | ||||
| Amortization of acquired technology-based intangible assets | 53,215 | ||||
| Amortization of acquired customer-based intangible assets | 52,469 | ||||
| Depreciation | 21,021 | ||||
| Share-based compensation | 13,350 | ||||
| Special charges (recoveries) | 3,152 | ||||
| Other (income) expense, net | (45,017) | ||||
| Adjusted EBITDA | $ | 314,808 | |||
| GAAP-based net income margin | 20.3 | % | |||
| Adjusted EBITDA margin | 35.2 | % | |||
| Three Months Ended June 30, 2021 | |||||
| GAAP-based cash flows provided by operating activities | $ | 296,189 | |||
| Add: | |||||
Capital expenditures (1) | (27,408) | ||||
| Free cash flows | $ | 268,781 | |||
(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 year ended June 30, 2021 (In thousands, except for per share data) | ||||||||||||||||||||
| Year Ended June 30, 2021 | ||||||||||||||||||||
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 | $ | 481,818 | $ | (3,419) | (1) | $ | 478,399 | |||||||||||||
| Customer support | 122,753 | (1,910) | (1) | 120,843 | ||||||||||||||||
| Professional service and other | 197,183 | (2,565) | (1) | 194,618 | ||||||||||||||||
| Amortization of acquired technology-based intangible assets | 218,796 | (218,796) | (2) | — | ||||||||||||||||
| GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%) | 2,351,649 | 69.4 | % | 226,690 | (3) | 2,578,339 | 76.1 | % | ||||||||||||
| Operating expenses | ||||||||||||||||||||
| Research and development | 421,447 | (9,859) | (1) | 411,588 | ||||||||||||||||
| Sales and marketing | 622,221 | (18,312) | (1) | 603,909 | ||||||||||||||||
| General and administrative | 263,521 | (15,904) | (1) | 247,617 | ||||||||||||||||
| Amortization of acquired customer-based intangible assets | 216,544 | (216,544) | (2) | — | ||||||||||||||||
| Special charges (recoveries) | 1,748 | (1,748) | (4) | — | ||||||||||||||||
| GAAP-based income from operations / Non-GAAP-based income from operations | 740,903 | 489,057 | (5) | 1,229,960 | ||||||||||||||||
| Other income (expense), net | 61,434 | (61,434) | (6) | — | ||||||||||||||||
| Provision for income taxes | 339,906 | (188,931) | (7) | 150,975 | ||||||||||||||||
| GAAP-based net income / Non-GAAP-based net income, attributable to OpenText | 310,672 | 616,554 | (8) | 927,226 | ||||||||||||||||
| GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText | $ | 1.14 | $ | 2.25 | (8) | $ | 3.39 | |||||||||||||
| Year Ended June 30, 2021 | ||||||||
| Per share diluted | ||||||||
| GAAP-based net income, attributable to OpenText | $ | 310,672 | $ | 1.14 | ||||
| Add: | ||||||||
| Amortization | 435,340 | 1.59 | ||||||
| Share-based compensation | 51,969 | 0.19 | ||||||
| Special charges (recoveries) | 1,748 | 0.01 | ||||||
| Other (income) expense, net | (61,434) | (0.22) | ||||||
| GAAP-based provision for income taxes | 339,906 | 1.23 | ||||||
| Non-GAAP-based provision for income taxes | (150,975) | (0.55) | ||||||
| Non-GAAP-based net income, attributable to OpenText | $ | 927,226 | $ | 3.39 | ||||
| Year Ended June 30, 2021 | |||||
| GAAP-based net income, attributable to OpenText | $ | 310,672 | |||
| Add: | |||||
| Provision for income taxes | 339,906 | ||||
| Interest and other related expense, net | 151,567 | ||||
| Amortization of acquired technology-based intangible assets | 218,796 | ||||
| Amortization of acquired customer-based intangible assets | 216,544 | ||||
| Depreciation | 85,265 | ||||
| Share-based compensation | 51,969 | ||||
| Special charges (recoveries) | 1,748 | ||||
| Other (income) expense, net | (61,434) | ||||
| Adjusted EBITDA | $ | 1,315,033 | |||
| GAAP-based net income margin | 9.2 | % | |||
| Adjusted EBITDA margin | 38.8 | % | |||
| Year Ended June 30, 2021 | |||||
| GAAP-based cash flows provided by operating activities | $ | 876,120 | |||
| Add: | |||||
Capital expenditures (1) | (63,675) | ||||
| Free cash flows | $ | 812,445 | |||
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows. | |||||
| Three Months Ended June 30, 2022 | Three Months Ended June 30, 2021 | ||||||||||||||||
| Currencies | % of Revenue | % of Expenses(1) | % of Revenue | % of Expenses(1) | |||||||||||||
| EURO | 22 | % | 12 | % | 24 | % | 14 | % | |||||||||
| GBP | 3 | % | 5 | % | 5 | % | 5 | % | |||||||||
| CAD | 3 | % | 14 | % | 3 | % | 13 | % | |||||||||
| USD | 63 | % | 54 | % | 60 | % | 53 | % | |||||||||
| Other | 9 | % | 15 | % | 8 | % | 15 | % | |||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||
| Year Ended June 30, 2022 | Year Ended June 30, 2021 | ||||||||||||||||
| Currencies | % of Revenue | % of Expenses(1) | % of Revenue | % of Expenses(1) | |||||||||||||
| EURO | 23 | % | 13 | % | 23 | % | 14 | % | |||||||||
| GBP | 4 | % | 6 | % | 5 | % | 6 | % | |||||||||
| CAD | 3 | % | 14 | % | 3 | % | 9 | % | |||||||||
| USD | 62 | % | 53 | % | 61 | % | 55 | % | |||||||||
| Other | 8 | % | 14 | % | 8 | % | 16 | % | |||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||