Catch up on the biggest data and AI breakthroughs from Informatica World.
Watch Now

Informatica Reports Fourth Quarter and Full-Year 2024 Financial Results

  • Cloud Subscription Annual Recurring Revenue (ARR) in the fourth quarter and full-year 2024 increased 34% year-over-year to $827 million
  • Total ARR in the fourth quarter and full-year 2024 increased 6% year-over-year to $1.73 billion
  • GAAP Total Revenues in the full-year 2024 increased 3% year-over-year to $1.64 billion
  • Guides to $1.0 billion in Cloud Subscription ARR for the full-year 2025

REDWOOD CITY, CA, February 13, 2025 — Informatica (NYSE: INFA), an enterprise cloud data management leader, today announced financial results for its fourth quarter and full-year 2024, ended December 31, 2024.

q3-2024-earnings-results 

"The power of our cloud-only, consumption-driven strategy was evident throughout 2024, as highlighted by 34% growth in Cloud Subscription ARR, a Cloud Subscription Net Revenue Retention of 124% and 32.8% Non-GAAP Operating Margin,” said Amit Walia, Chief Executive Officer at Informatica. “Although we encountered unexpected headwinds in the fourth quarter, we're entering 2025 with strong fundamentals and clear line of sight to reaching $1 billion in Cloud Subscription ARR by the end of the year."

Fourth Quarter 2024 Financial Highlights:

  • GAAP Total Revenues decreased 3.8% year-over-year to $428.3 million. Fourth quarter total revenues included a positive impact of approximately $1.3 million from foreign currency exchange rates (FX) year-over-year. Adjusted for FX, total revenues decreased 4.1% year-over-year. This result was below the midpoint of our guidance by $29.7 million, due primarily by four factors. First, the Company recognized lower upfront self-managed subscription license revenue due to lower renewal rates of self-managed subscriptions. Second, the lower average duration of those self-managed subscription renewals further reduced up-front recognized revenue. Both factors drove lower revenue as the Company recognizes self-managed subscription license revenue upfront at a point-in-time in accordance with ASC 606 accounting standards. These two factors contributed to an approximately $46.0 million year-over-year reduction in upfront self-managed subscription license revenue recognition in the fourth quarter. Third, as a direct result of our strategy to shift more of our customers’ implementation and support work to our professional service partners, the Company observed a further decline in professional services. Fourth, due to the recent strengthening of the U.S. dollar, the Company experienced FX-related revenue headwinds compared to our forecast.
  • GAAP Subscription Revenues decreased 2% year-over-year to $297.4 million. GAAP Cloud Subscription Revenue increased 33% year-over-year to $186.8 million and represented 63% of subscription revenues.
  • Total ARR increased 6% year-over-year to $1.73 billion. Fourth quarter total ARR included a negative impact of approximately $2.0 million from FX year-over-year.
  • Subscription ARR increased 13% year-over-year to $1.27 billion. Fourth quarter subscription ARR included a negative impact of approximately $1.5 million from FX year-over-year.
  • Cloud Subscription ARR increased 34% year-over-year to $827.3 million. Fourth quarter cloud subscription ARR included a negative impact of approximately $0.7 million from FX year-over-year. This result was below the midpoint of our guidance by $8.7 million, due primarily by two factors. First, cloud renewal rates were lower than forecast. Second, net new bookings were lower than forecast due primarily to a higher-than-expected contribution to bookings from on-premises maintenance and self-managed migrations to the cloud.
  • GAAP Operating Income was $63.4 million and Non-GAAP Operating Income was $162.3 million. GAAP Operating Margin increased 650 basis points to 14.8% and Non-GAAP Operating Margin increased 150 basis points to 37.9% compared to the prior year period.
  • GAAP Operating Cash Flow of $146.9 million.
  • Adjusted Unlevered Free Cash Flow (after-tax) of $180.9 million. Cash paid for interest of $32.5 million. This was higher than the midpoint of our guidance by $24 million.

Full-Year 2024 Financial Highlights:

  • GAAP Total Revenues increased 2.8% year-over-year to $1.64 billion. Full-year total revenues included a positive impact of approximately $0.2 million from FX year-over-year. Adjusted for FX, total revenues increased 2.8% year-over-year.
  • GAAP Subscription Revenues increased 9% year-over-year to $1.1 billion. GAAP Cloud Subscription Revenue increased 35% year-over-year to $675.5 million and represented 61% of subscription revenues.
  • Total ARR increased 6% year-over-year to $1.73 billion. Full-year total ARR included a negative impact of approximately $3.8 million from FX year-over-year. This result was below the midpoint of our guidance by $19.0 million, primarily due to three factors. First, renewal rates were lower than forecast. Second, net new cloud bookings were lower than forecast, primarily due to a higher-than-expected contribution to bookings from on-premises maintenance and self-managed migrations to the cloud. Third, Maintenance and Self-Managed ARR that was terminated after completing a cloud migration was higher than forecast.
  • Subscription ARR increased 13% year-over-year to $1.27 billion. Full-year subscription ARR included a negative impact of approximately $2.9 million from FX year-over-year.
  • Cloud Subscription ARR increased 34% year-over-year to $827.3 million. Full-year cloud subscription ARR included a negative impact of approximately $1.9 million from FX year-over-year.
  • GAAP Operating Income was $127.0 million and Non-GAAP Operating Income was $537.5 million.
  • GAAP Operating Margin increased 560 basis points to 7.7% and Non-GAAP Operating Margin increased 380 basis points to 32.8% compared to the prior year period.
  • GAAP Operating Cash Flow of $409.9 million.
  • Adjusted Unlevered Free Cash Flow (after-tax) of $579.1 million. Cash paid for interest of $144.4 million.

The Company has included a new eight-quarter table in this press release titled “Disaggregation of Revenues” to help better understand the timing of the components of total revenue, including revenue recognized ratably over time and revenue recognized at a point in time per ASC 606 accounting standards.

A reconciliation of GAAP to non-GAAP financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

Fourth Quarter 2024 Business Highlights:

  • Processed 110.7 trillion cloud transactions per month for the quarter ended December 31, 2024, as compared to 86.0 trillion cloud transactions per month in the same quarter last year, an increase of 29% year-over-year.
  • Reported 284 customers that spend more than $1 million in subscription ARR at the end of December 31, 2024, an increase of 18% year-over-year.
  • Reported 2,110 customers that spend more than $100,000 in subscription ARR at the end of December 31, 2024, an increase of 6% year-over-year.
  • Achieved a Cloud Subscription Net Retention Rate (NRR) of 124% at the global parent level as of December 31, 2024.
  • Reported 2,468 Cloud Subscription ARR customers at the end of December 31, 2024, an increase of 8% year-over-year.

Product Innovation:

  • Announced the availability of GenAI blueprints for AWS, Databricks, Google Cloud, Microsoft Azure, Oracle Cloud and Snowflake ecosystems. These blueprints include standard reference architectures, prebuilt, ecosystem-specific “recipes” and GenAI model-as-a-service and vector database connectors to minimize GenAI development complexity and accelerate implementation.
  • Expanded partnership with Databricks: announced support for Databricks AI functions in Informatica’s Native SQL ELT, enabling customers to use GenAI capabilities, including sentiment analysis, similarity matching, and translation from SQL with 50+ out-of-the-box transformations and support for 250+ native Databricks SQL functions.
  • Expanded partnership with Google Cloud: announced the general availability of Informatica’s Cloud Data Governance and Catalog on Google Cloud and Google Cloud marketplace in North America, EMEA and Saudi Arabia markets.
  • Announced the expansion of CLAIRE® GPT, Informatica’s enterprise GenAI powered data management assistant, to Europe, Asia Pacific and Canada, following the launch in North America.

Industry Recognition:

  • Recognized as a Leader in the 2025 Gartner® Magic Quadrant for Data and Analytics (D&A) Governance Platforms report. Informatica is positioned furthest on the Completeness of Vision axis and highest on the Ability to Execute axis.
  • Recognized as a Leader in the 2024 Gartner® Magic Quadrant for Data Integration Tools report. This marks our 19th consecutive time of being named a Leader, where Informatica is once again positioned furthest on the Completeness of Vision axis and highest on the Ability to Execute axis.
  • Achieved the Highest Rating for Products and Technology categories in the 2024 Gartner® Vendor Rating.
  • Recognized as a Leader in the IDC MarketScape: Worldwide Data Intelligence Platform Software 2024 Vendor Assessment.
  • Recognized as a Leader in the IDC MarketScape: Worldwide Product Information Management Applications for Commerce 2024–2025 Vendor Assessment.
  • Recognized as a Champion in Bloor Research Data Governance 2024 Market Update.
  • Achieved the Highest Ranking in the 2024 Information Services Group (ISG) DataOps Buyers Guide.
  • Recognized as a Leader in the 2024 Information Services Group (ISG) Data Products Buyers Guide.

Secondary Offering:

  • In November 2024, Permira and Canada Pension Plan Investment Board completed an underwritten secondary offering of 16 million shares of Informatica Class A common stock. Informatica did not receive any proceeds from the sale.

Share Repurchase:

  • During the fourth quarter, the Company spent $103.2 million to repurchase 3.8 million shares of its Class A common stock at an average price of $26.66 through open market purchases. From January 1, 2025, through February 12, 2025, the Company spent $27.1 million to repurchase 1.1 million shares of its Class A common stock at an average price of $25.36 through open market purchases. In total, the Company reduced its total outstanding share count as of February 12, 2025, by 1.6% as a result of these repurchases.
  • On February 10, 2025, the Company’s Board of Directors approved an additional $400.0 million stock repurchase authorization. This brings the total stock repurchase authorization to $80.0 million. The Company has $669.8 million available under its $800.0 million stock repurchase program.
  • The Company expects to repurchase approximately $100 million of its Class A common stock in the first quarter 2025 through open market purchases. The actual amount repurchased will depend on a variety of factors, including stock price, trading volume, and general business and market conditions. A committee of the Board will determine the timing, amount and terms of any repurchase.

Upcoming Events:

  • On February 26, 2025, the Company is scheduled to host investor meetings at the Wolfe Research Technology, Media & Telecom Conference.
  • On February 27, 2025, the Company is scheduled to host investor meetings at the Susquehanna 14th Annual Technology Conference.
  • On March 3, 2025, the Company is scheduled to participate in a fireside chat discussion at the Morgan Stanley Technology, Media & Telecom Conference at 3:20 p.m. Pacific Time. A live webcast and replay will be available on the Company's Investor Relations website.
  • On March 11, 2025, the Company is scheduled to participate in a fireside chat discussion at the Cantor Fitzgerald Global Technology Conference at 1:40 p.m. Eastern Time. A live webcast and replay will be available on the Company's Investor Relations website.

First Quarter and Full-Year 2025 Financial Outlook

The Company provides the financial guidance below based on current market conditions and expectations and it is subject to various important cautionary factors described below. Guidance includes the impact from expected foreign exchange headwinds versus the prior year comparable periods.

Based on information available as of February 13, 2025, guidance for the first quarter 2025 is as follows:

First Quarter 2025 Ending March 31, 2025:

  • GAAP Total Revenues are expected to be in the range of $380 million to $400 million, representing approximately 0.4% year-over-year growth at the midpoint of the range or approximately 2.1% year-over-year growth on a constant currency basis.
  • Total ARR is expected to be in the range of $1.673 billion to $1.697 billion, representing approximately 3.0% year-over-year growth at the midpoint of the range or approximately 3.0% year-over-year growth on a constant currency basis.
  • Cloud Subscription ARR is expected to be in the range of $840 million to $852 million, representing approximately 29.6% year-over-year growth at the midpoint of the range or approximately 29.7% year-over-year growth on a constant currency basis.
  • Non-GAAP Operating Income is expected to be in the range of $98 million to $112 million, representing approximately -3.9% year-over-year decrease at the midpoint of the range.

Based on information available as of February 13, 2025, guidance for the full-year 2025 is as follows:

Full-Year 2025 Ending December 31, 2025:

  • GAAP Total Revenues are expected to be in the range of $1.670 billion to $1.720 billion, representing approximately 3.4% year-over-year growth at the midpoint of the range or approximately 4.6% year-over-year growth on a constant currency basis.
  • Total ARR is expected to be in the range of $1.755 billion to $1.795 billion, representing approximately 2.9% year-over-year growth at the midpoint of the range or approximately 3.2% year-over-year growth on a constant currency basis.
  • Cloud Subscription ARR is expected to be in the range of $1.019 billion to $1.051 billion, representing approximately 25.1% year-over-year growth at the midpoint of the range or approximately 25.3% year-over-year growth on a constant currency basis.
  • Non-GAAP Operating Income is expected to be in the range of $546.0 million to $566.0 million, representing approximately 3.5% year-over-year growth at the midpoint of the range.
  • Adjusted Unlevered Free Cash Flow (after-tax) is expected to be in the range of $540.0 million to $580.0 million, representing approximately -3.3% year-over-year decrease at the midpoint of the range.

The Company’s forecast is based upon market-based forward FX rates as of the date of the forecast. On a constant currency basis using FX rates experienced in 2024, the FX impact to fiscal 2025 guidance of expected forward FX rates is as follows:

 

 

Q1 2025

 

Full-Year 2025

Total Revenues

~$6.7m negative impact y/y

 

~$20.0m negative impact y/y

Total ARR

~$1.3m negative impact y/y

 

~$5.0m negative impact y/y

Cloud Subscription ARR

~$0.6m negative impact y/y

 

~$2.0m negative impact y/y

 

In addition to the above guidance, the Company is also providing first quarter and full-year 2025 cash paid for interest estimates for modeling purposes. For the first quarter 2025, we estimate cash paid for interest to be approximately $30 million. For the full-year 2025, we estimate cash paid for interest to be approximately $118 million, using forward rates based on 1-month SOFR and a credit spread of 225 basis points.

In addition to the above guidance, the Company is also providing a first quarter and full-year 2025 weighted-average number of basic and diluted share estimates for modeling purposes. For the first quarter 2025, we expect basic weighted-average shares outstanding to be approximately 304.4 million shares and diluted weighted-average shares outstanding to be approximately 312.0 million shares. For the full-year 2025, we expect basic weighted-average shares outstanding to be approximately 308.6 million shares and diluted weighted-average shares outstanding to be approximately 316.4 million shares. These share count forecasts do not include the impact of any share buybacks the Company may pursue in the future.

Reconciliation of Non-GAAP Operating Income and Adjusted Unlevered Free Cash Flow after-tax guidance to the most directly comparable GAAP measures is not available without unreasonable effort, as certain items cannot be reasonably predicted because of their high variability, complexity, and low visibility. In particular, the measures and effects of our stock-based compensation expense specific to our equity compensation awards and employer payroll tax-related items on employee stock transactions are directly impacted by the timing of employee stock transactions and unpredictable fluctuations in our stock price, which we expect to have a significant impact on our future GAAP financial results.

Webcast and Conference Call

A conference call to discuss Informatica’s fourth quarter and full-year 2024 financial results and financial outlook for the first quarter and full-year 2025 is scheduled for 2:00 p.m. Pacific Time today. To participate, please dial 1-833-470-1428 from the U.S. or 1-404-975-4839 from international locations. The conference passcode is 968255. A live webcast of the conference call will be available on the Investor Relations section of Informatica’s website at investors.informatica.com where presentation materials will also be posted prior to the conference call. A replay will be available online approximately two hours following the live call for a period of 30 days.

Forward-Looking Statements

This press release and the related conference call and webcast contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements may relate to, but are not limited to, expectations of future operating results or financial performance, including our GAAP and non-GAAP guidance for the first quarter and 2025 fiscal year, the effect of foreign currency exchange rates, the effect of macroeconomic conditions, management’s plans, priorities, initiatives, and strategies, our efforts to reduce operating expenses and adjust cash flows in light of current business needs and priorities, our expected costs related to restructuring and related charges, including the timing of such charges, the impact of the restructuring and related charges on our business, results of operations and financial condition, plans regarding the distribution of Class A common stock by certain of our stockholders, plans regarding our stock repurchase authorization, management's estimates and expectations regarding growth of our business, the potential benefits realized by customers by the use of artificial intelligence and machine learning in our products and the potential benefits realized by customers from our cloud modernization programs, market, and partnerships. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. In some cases, you can identify forward-looking statements because they contain words such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “toward,” “will,” or “would,” or the negative of these words or other similar terms or expressions. You should not put undue reliance on any forward-looking statements. Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved, if at all.

Forward-looking statements are based on information available at the time those statements are made and are based on current expectations, estimates, forecasts, and projections as well as the beliefs and assumptions of management as of that time with respect to future events. These statements are subject to risks and uncertainties, many of which involve factors or circumstances that are beyond our control, that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements. In light of these risks and uncertainties, the forward-looking events and circumstances discussed in this press release and the related conference call and webcast may not occur and actual results could differ materially from those anticipated or implied in the forward-looking statements. These risks, uncertainties, assumptions, and other factors include, but are not limited to, those related to our business and financial performance, the effects of adverse global macroeconomic conditions and geopolitical uncertainty, our ability to attract and retain customers, our ability to develop new products and services and enhance existing products and services, our ability to respond rapidly to emerging technology trends, our ability to execute on our business strategy, including our strategy related to the Informatica IDMC platform and key partnerships, our ability to increase and predict customer consumption of our platform, our ability to compete effectively, and our ability to manage growth.

Further information on these and additional risks, uncertainties, and other factors that could cause actual outcomes and results to differ materially from those included in or contemplated by the forward-looking statements contained in this press release and the related conference call and webcast are included under the caption “Risk Factors” and elsewhere in our Annual Report on Form 10-K that was filed for the fiscal year ended December 31, 2023, and other filings and reports we make with the Securities and Exchange Commission from time to time, including our Annual Report on Form 10-K that will be filed for the fiscal year ended December 31, 2024. All forward-looking statements contained herein are based on information available to us as of the date hereof and we do not assume any obligation to update these statements as a result of new information or future events.

Non-GAAP Financial Measures and Key Business Metrics

We review several operating and financial metrics, including the following unaudited non-GAAP financial measures and key business metrics to evaluate our business, measure our performance, identify trends affecting our business, formulate business plans, and make strategic decisions:

Non-GAAP Financial Measures

In addition to our results determined in accordance with U.S. generally accepted accounting principles (GAAP), we believe the following non-GAAP measures are useful in evaluating our operating performance. We use the following non-GAAP financial measures to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe that these non-GAAP financial measures, when taken collectively, may be helpful to investors because they provide consistency and comparability with past financial performance. However, non-GAAP financial measures are presented for supplemental informational purposes only, have limitations as an analytical tool, and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. In addition, other companies, including companies in our industry, may calculate similarly titled non-GAAP measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. A reconciliation is provided below for our non-GAAP financial measures to the most directly comparable financial measures stated in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, and not to rely on any single financial measure to evaluate our business. Starting the second quarter of fiscal year 2024, we adjusted certain of our non-GAAP metrics for employer payroll tax expense related to equity incentive plans, as the amount of employer payroll tax expense is dependent on our stock price and other factors that are beyond our control and does not correlate to the operation of our business. The stock-based compensation related employer tax-related expense for comparative periods were immaterial and are not reflected in the prior period balances.

Non-GAAP Income from Operations and Operating Margin and Non-GAAP Net Income exclude the effect of stock-based compensation expense-related charges, including employer payroll tax-related items on employee stock transactions starting Q2 2024, amortization of acquired intangibles, expenses associated with acquisitions, debt refinancing costs, sponsor-related costs and expenses associated with restructuring efforts, and are adjusted for income tax effects. We believe the presentation of operating results that exclude these non-cash or non-recurring items provides useful supplemental information to investors and facilitates the analysis of our operating results and comparison of operating results across reporting periods.

Adjusted EBITDA represents GAAP net income (loss) as adjusted for income tax benefit (expense), interest income, interest expense, debt refinancing costs, other income (expense) net, stock-based compensation-related charges, including employer payroll tax-related items on employee stock transactions starting Q2 2024, amortization of intangibles, expenses associated with restructuring efforts, expenses associated with acquisitions, sponsor-related costs and depreciation. We believe adjusted EBITDA is an important metric for understanding our business to assess our relative profitability adjusted for balance sheet debt levels.

Adjusted Unlevered Free Cash Flow (after-tax) represents operating cash flow less purchases of property and equipment and is adjusted for interest payments, equity compensation payments, sponsor-related costs, expenses associated with acquisitions and restructuring costs (including payments for impaired leases). We believe this measure provides useful supplemental information to investors because it is an indicator of our liquidity over the long term needed to maintain and grow our core business operations. We also provide actual and forecast cash interest expense to aid in the calculation of adjusted free cash flow (after-tax).

Key Business Metrics

Annual Recurring Revenue ("ARR") represents the expected annual billing amounts from all active maintenance and subscription agreements. ARR is calculated based on the contract Monthly Recurring Revenue (MRR) multiplied by 12. MRR is calculated based on the accounting adjusted total contract value divided by the number of months of the agreement based on the start and end dates of each contracted line item. The aggregate ARR calculated at the end of each reported period represents the value of all contracts that are active as of the end of the period, including those contracts that have expired but are still under negotiation for renewal. We typically allow for a grace period of up to 6 months past the original contract expiration quarter during which we engage in the renewal process before we report the contract as lost/inactive. This grace-period ARR amount has been less than 2% of the reported ARR in each period presented. If there is an actual cancellation of an ARR contract, we remove that ARR value at that time. We believe ARR is an important metric for understanding our business since it tracks the annualized cash value collected over a 12-month period for all of our recurring contracts, irrespective of whether it is a maintenance contract on a perpetual license, a ratable cloud contract, or a self-managed term-based subscription license. ARR should be viewed independently of total revenue and deferred revenue related to our software and services contracts and is not intended to be combined with or to replace either of those items.

Cloud Subscription Annual Recurring Revenue ("Cloud Subscription ARR") represents the portion of ARR that is attributable to our hosted cloud contracts. We believe that Cloud Subscription ARR is a helpful metric for understanding our business since it represents the approximate annualized cash value collected over a 12-month period for all of our recurring Cloud contracts. Cloud Subscription ARR is a subset of our overall Subscription ARR, and by providing this breakdown of Cloud Subscription ARR, it provides visibility on the size and growth rate of our Cloud Subscription ARR within our overall Subscription ARR. Cloud Subscription ARR should be viewed independently of subscription revenue and deferred revenue related to our subscription contracts and is not intended to be combined with or to replace either of those items.

Subscription Annual Recurring Revenue ("Subscription ARR") represents the portion of ARR only attributable to our subscription contracts. Subscription ARR includes Cloud Subscription ARR and self-managed Subscription Annual Recurring Revenue. We believe that Subscription ARR is a helpful metric for understanding our business since it represents the approximate annualized cash value collected over a 12-month period for all of our recurring subscription contracts. Subscription ARR excludes maintenance contracts on our perpetual licenses. Subscription ARR should be viewed independently of subscription revenue and deferred revenue related to our subscription contracts and is not intended to be combined with or to replace either of those items.

Maintenance Annual Recurring Revenue ("Maintenance ARR") represents the portion of ARR only attributable to our maintenance contracts. We believe that Maintenance ARR is a helpful metric for understanding our business since it represents the approximate annualized cash value collected over a 12-month period for all our maintenance contracts. Maintenance ARR includes maintenance contracts supporting our perpetual licenses. Maintenance ARR should be viewed independently of maintenance revenue and deferred revenue related to our maintenance contracts and is not intended to be combined with or to replace either of those items. As we continue to shift our focus from perpetual to cloud, we expect Maintenance ARR will decrease in future quarters.

Cloud Subscription Net Retention Rate ("Cloud Subscription NRR") compares the contract value for Cloud Subscription ARR from the same set of customers at the end of a period compared to the prior year. We treat divisions, segments or subsidiaries inside companies as separate customers when defining the End-user level. We treat divisions, segments, or subsidiaries of a company as one customer when defining the Global Parent level. Global Parent customers are determined using Dun & Bradstreet GDUNS identifiers. To calculate our Cloud Subscription NRR for a particular period, we first establish the Cloud Subscription ARR value at the end of the prior year period. We subsequently measure the Cloud Subscription ARR value at the end of the current period from the same cohort of customers. Cloud Subscription NRR is then calculated by dividing the aggregate Cloud Subscription ARR in the current period by the prior year period. An increase in the Cloud Subscription NRR occurs as a result of price increases on existing contracts, higher consumption of existing products, and sales of additional new subscription products to existing customers exceeding losses from subscription contracts due to price decreases, usage decreases and cancellations. We believe Cloud Subscription NRR is an important metric for understanding our business since it measures the rate at which we are able to sell additional products into our cloud subscription customer base.

Subscription Net Retention Rate ("Subscription NRR") compares the contract value for Subscription ARR from the same set of customers at the end of a period compared to the prior year. We treat divisions, segments, or subsidiaries inside companies as separate customers when defining the End-user level. To calculate our Subscription NRR for a particular period, we first establish the Subscription ARR value at the end of the prior-year period. We subsequently measure the Subscription ARR value at the end of the current period from the same cohort of customers. The net retention rate is then calculated by dividing the aggregate Subscription ARR in the current period by the prior-year period. An increase in the Subscription NRR occurs as a result of price increases on existing contracts, higher consumption of existing products, and sales of additional new subscription products to existing customers exceeding losses from subscription contracts due to price decreases, usage decreases and cancellations. Our Cloud Subscription NRR continues to outpace total Subscription NRR as self-managed subscription customers are moving to cloud offerings which is net neutral to Subscription NRR but will be additive to Cloud Subscription NRR for the same cohort of customers.

Revenue Disaggregation

Revenue recognized over time:

  • Cloud subscription revenue(i) represents revenues from cloud subscription offerings, which deliver applications and infrastructure technologies via cloud-based deployment models for which we develop functionality, provide unspecified updates and enhancements, host, manage, upgrade, and support, and that customers access by entering into a subscription agreement with us for a stated period.
  • Self-managed subscription support and other revenue(i) represents revenues generated primarily through the sale of license support contracts sold together with the self-managed subscription license purchased by the customer. Self-managed subscription license support contracts provide customers with rights to unspecified software product upgrades, maintenance releases and patches released during the term of the support period and include internet access to technical content, as well as internet and telephone access to technical support personnel.
  • Maintenance revenue(iii) represents revenues from fees for ongoing support and product updates mainly for our previously sold perpetual licenses.
     

Revenue recognized at a point in time:

  • Self-managed subscription license revenue(i)(iii) represents revenues from customers and partners for the license rights to our on-premise self-managed software during a subscription term. When customers enter into a new subscription contract or renew an existing contract, this revenue is recognized upon the later of when the software license is made available to the customer or the subscription term commences.
     

Revenue recognized as services are provided:

  • Professional services revenue(ii) represents revenues from non-recurring fees associated with implementation, education, and consulting services related to our software products.
     

(i) Included in Subscription revenue on the consolidated statements of operations.
(iii) Included in Maintenance and Professional services revenue on the consolidated statements of operations.
(iii) The Company previously presented Perpetual license revenues separately. Because revenues for perpetual licenses are not material for current or past periods due to our transition to a cloud-only, consumption-driven strategy, the Company has combined these amounts into Self-managed subscription license recognized at a point in time and retrospectively adjusted past periods for comparative purposes.
 

Gartner Disclaimer: Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner’s research organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose. Gartner and Magic Quadrant are a registered trademark of Gartner, Inc. and/or its affiliates in the U.S. and internationally and are used herein with permission. All rights reserved.

About Informatica

Informatica (NYSE: INFA), a leader in enterprise AI-powered cloud data management, brings data and AI to life by empowering businesses to realize the transformative power of their most critical assets. We have created a new category of software, the Informatica Intelligent Data Management Cloud (IDMC). IDMC is an end-to-end data management platform, powered by CLAIRE AI, that connects, manages and unifies data across any multi-cloud or hybrid system, democratizing data and enabling enterprises to modernize and advance their business strategies. Customers in approximately 100 countries, including more than 80 of the Fortune 100, rely on Informatica to drive data-led digital transformation. Informatica. Where data and AI come to life.

###

Contacts:

Investor Relations:
Victoria Hyde-Dunn
vhydedunn@informatica.com

Public Relations:
prteam@informatica.com

 

INFORMATICA INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

Three Months Ended March 31,

 

2024

 

2023

 

(unaudited)

Revenues:

 

 

 

Subscriptions

$                   251,977 

 

$                   213,922 

Perpetual license

                               21 

 

                             806 

Software revenue

                     251,998 

 

                     214,728 

Maintenance and professional services

                     136,609 

 

                     150,703 

Total revenues

                     388,607 

 

                     365,431 

Cost of revenues:

 

 

 

Subscriptions

                        46,838 

 

                        35,684 

Perpetual license

                                  5 

 

                             180 

Software costs

                        46,843 

 

                        35,864 

Maintenance and professional services

                        33,878 

 

                        43,159 

Amortization of acquired technology

                          1,034 

 

                          2,874 

Total cost of revenues

                        81,755 

 

                        81,897 

Gross profit

                     306,852 

 

                     283,534 

Operating expenses:

 

 

 

Research and development

                        79,654 

 

                        82,039 

Sales and marketing

                     137,433 

 

                     128,538 

General and administrative

                        50,446 

 

                        41,360 

Amortization of intangible assets

                        31,739 

 

                        34,291 

Restructuring

                          4,355 

 

                        27,253 

Total operating expenses

                     303,627 

 

                     313,481 

Income (loss) from operations

                          3,225 

 

                      (29,947)

Interest income

                        13,407 

 

                          7,583 

Interest expense

                      (39,097)

 

                      (35,051)

Other income, net

                          6,335 

 

                             630 

Loss before income taxes

                      (16,130)

 

                      (56,785)

Income tax (benefit) expense

                      (25,464)

 

                        59,569 

Net income (loss)

$                        9,334 

 

$                 (116,354)

Net income (loss) per share attributable to Class A and Class B-1 common stockholders:

 

 

 

Basic

$                          0.03 

 

$                        (0.41)

Diluted

$                          0.03 

 

$                        (0.41)

Weighted-average shares used in computing net income (loss) per share:

 

 

 

Basic

                     296,897 

 

                     284,886 

Diluted

                     312,499 

 

                     284,886 

 

 

INFORMATICA INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except par value data)

(Unaudited)

 

March 31,

 

December 31,

 

2024

 

2023

 

 

 

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$                   855,068 

 

$                   732,443 

Short-term investments

                     258,219 

 

                     259,828 

Accounts receivable, net of allowances of $4,669 and $4,414, respectively

                     274,724 

 

                     500,068 

Contract assets, net

                        85,953 

 

                        79,864 

Prepaid expenses and other current assets

                     226,072 

 

                     180,383 

Total current assets

                  1,700,036 

 

                  1,752,586 

Property and equipment, net

                     147,572 

 

                     149,266 

Operating lease right-of-use-assets

                        55,136 

 

                        57,799 

Goodwill

                  2,349,119 

 

                  2,361,643 

Customer relationships intangible asset, net

                     639,078 

 

                     669,781 

Other intangible assets, net

                        13,074 

 

                        17,393 

Deferred tax assets

                        15,322 

 

                        15,237 

Other assets

                     165,577 

 

                     178,377 

Total assets

$                5,084,914 

 

$                5,202,082 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$                      20,084 

 

$                      18,050 

Accrued liabilities

                        52,706 

 

                        61,194 

Accrued compensation and related expenses

                        77,956 

 

                     167,427 

Current operating lease liabilities

                        15,701 

 

                        16,411 

Current portion of long-term debt

                        18,750 

 

                        18,750 

Income taxes payable

                          2,916 

 

                          4,305 

Deferred revenue

                     708,568 

 

                     767,244 

Total current liabilities

                     896,681 

 

                  1,053,381 

Long-term operating lease liabilities

                        43,255 

 

                        46,003 

Long-term deferred revenue

                        13,502 

 

                        19,482 

Long-term debt, net

                  1,802,033 

 

                  1,805,960 

Deferred tax liabilities

                        21,817 

 

                        22,425 

Long-term income taxes payable

                        37,840 

 

                        37,679 

Other liabilities

                          6,971 

 

                          4,554 

Total liabilities

                  2,822,099 

 

                  2,989,484 

Stockholders’ equity:

 

 

 

Class A common stock; $0.01 par value per share; 2,000,000 shares authorized as of March 31, 2024 and December 31, 2023, respectively; 255,502 and 250,874 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively

                          2,556 

 

                          2,510 

Class B-1 common stock; $0.01 par value per share; 200,000 shares authorized as of March 31, 2024 and December 31, 2023, respectively; 44,050 and 44,050 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively

                             440 

 

                             440 

Class B-2 common stock; $0.00001 par value per share, 200,000 shares authorized as of March 31, 2024 and December 31, 2023, respectively; 44,050 and 44,050 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively

                                 

 

                                 

Additional paid-in-capital

                  3,601,372 

 

                  3,540,502 

Accumulated other comprehensive loss

                      (42,391)

 

                      (22,370)

Accumulated deficit

                (1,299,162)

 

                (1,308,484)

Total stockholders’ equity

                  2,262,815 

 

                  2,212,598 

Total liabilities and stockholders’ equity

$                5,084,914 

 

$                5,202,082 

 

 

INFORMATICA INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Three Months Ended March 31,

 

 

2024

 

2023

 

 

 

Operating activities:

 

 

 

 

Net income (loss)

 

$                        9,334 

 

$                 (116,354)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

Depreciation and amortization

 

                          2,193 

 

                          4,198 

Non-cash operating lease costs

 

                          3,902 

 

                          5,350 

Stock-based compensation

 

                        64,101 

 

                        50,342 

Deferred income taxes

 

                           (831)

 

                        11,477 

Amortization of intangible assets and acquired technology

 

                        32,773 

 

                        37,165 

Amortization of debt issuance costs

 

                             887 

 

                             847 

Amortization of investment discount, net of premium

 

                        (1,440)

 

                           (851)

Changes in operating assets and liabilities:

 

 

 

 

Accounts receivable

 

                     220,708 

 

                     197,579 

Prepaid expenses and other assets

 

                           (233)

 

                        10,983 

Accounts payable and accrued liabilities

 

                      (97,023)

 

                    (118,076)

Income taxes payable

 

                      (43,507)

 

                        22,184 

Deferred revenue

 

                      (59,222)

 

                      (34,962)

Net cash provided by operating activities

 

                     131,642 

 

                        69,882 

Investing activities:

 

 

 

 

Purchases of property and equipment

 

                           (390)

 

                        (1,224)

Purchases of investments

 

                   (146,997)

 

                      (30,297)

Maturities of investments

 

                     149,939 

 

                        80,500 

Other

 

                          1,878 

 

                                 

Net cash provided by investing activities

 

                          4,430 

 

                        48,979 

Financing activities:

 

 

 

 

Payment of debt

 

                        (4,688)

 

                        (4,688)

Proceeds from issuance of common stock under employee stock purchase plan

 

                        13,797 

 

                        16,131 

Payments for dividends related to Class B-2 shares

 

                             (12)

 

                             (12)

Payments for taxes related to net share settlement of equity awards

 

                      (45,843)

 

                                 

Proceeds from issuance of shares under equity plans

 

                        28,861 

 

                          3,481 

Net cash (used in) / provided by financing activities

 

                        (7,885)

 

                        14,912 

Effect of foreign exchange rate changes on cash and cash equivalents

 

                        (5,562)

 

                          1,255 

Net increase in cash and cash equivalents

 

                     122,625 

 

                     135,028 

Cash and cash equivalents at beginning of period

 

                     732,443 

 

                     497,879 

Cash and cash equivalents at end of period

 

$                   855,068 

 

$                   632,907 

Supplemental disclosures:

 

 

 

 

Cash paid for interest

 

$                      37,782 

 

$                      34,482 

Cash paid for income taxes, net of refunds

 

$                      18,873 

 

$                      25,907 

 

 

INFORMATICA INC.

NON-GAAP FINANCIAL MEASURES AND KEY BUSINESS METRICS

(in thousands, except per share data)

(unaudited)

 

RECONCILIATIONS OF GAAP TO NON-GAAP

 

Reconciliation of GAAP net income (loss) to Non-GAAP net income

 

 

Three Months Ended March 31,

 

2024

 

2023

 

(in thousands)

GAAP net income (loss)

$                           9,334

 

$                     (116,354)

Stock-based compensation

                           64,101

 

                           50,342

Amortization of intangibles

                           32,773

 

                           37,165

Restructuring

                             4,355

 

                           27,253

Acquisition related costs

                             4,802

 

                                  

Income tax effect

                         (46,141)

 

                           46,235

Non-GAAP net income

$                         69,224

 

$                         44,641

 

 

 

 

Net income (loss) per share:

 

 

 

Net income (loss) per share—basic

$                             0.03

 

$                           (0.41)

Net income (loss) per share—diluted

$                             0.03

 

$                           (0.41)

Non-GAAP net income per share—basic

$                             0.23

 

$                             0.16

Non-GAAP net income per share—diluted

$                             0.22

 

$                             0.15

 

 

 

 

Share count (in thousands):

 

 

 

Weighted-average shares used in computing net income (loss) per share—basic

                         296,897

 

                         284,886

Weighted-average shares used in computing net income (loss) per share—diluted

                         312,499

 

                         284,886

Weighted-average shares used in computing Non-GAAP net income per share—basic

                         296,897

 

                         284,886

Weighted-average shares used in computing Non-GAAP net income per share—diluted

                         312,499

 

                         288,632

        

 

Reconciliation of GAAP income (loss) from operations to Non-GAAP income from operations

 

 

Three Months Ended March 31,

 

2024

 

2023

 

(in thousands)

GAAP income (loss) from operations

$                           3,225

 

$                       (29,947)

Stock-based compensation

                           64,101

 

                           50,342

Amortization of intangibles

                           32,773

 

                           37,165

Restructuring

                             4,355

 

                           27,253

Acquisition related costs

                             4,802

 

                                  

Non-GAAP income from operations

$                       109,256

 

$                         84,813

 

 

INFORMATICA INC.

NON-GAAP FINANCIAL MEASURES AND KEY BUSINESS METRICS

 

 

Adjusted EBITDA Reconciliation

 

Three Months Ended

March 31,

 

Trailing Twelve Months ("TTM") Ended March 31,

 

2024

 

2023

 

2024

 

(in thousands)

 

(in thousands)

GAAP net income (loss)

$                        9,334 

 

$                 (116,354)

 

$                           405 

Income tax (benefit) expense

                      (25,464)

 

                        59,569 

 

                      (36,922)

Interest income

                      (13,407)

 

                        (7,583)

 

                      (45,510)

Interest expense

                        39,097 

 

                        35,051 

 

                     155,442 

Other income, net

                        (6,335)

 

                           (630)

 

                        (6,680)

Stock-based compensation

                        64,101 

 

                        50,342 

 

                     231,858 

Amortization of intangibles

                        32,773 

 

                        37,165 

 

                     144,888 

Restructuring

                          4,355 

 

                        27,253 

 

                        36,857 

Acquisition related costs

                          4,802 

 

                                 

 

                          6,386 

Depreciation

                          2,218 

 

                          4,200 

 

                        15,101 

Adjusted EBITDA

$                   111,474 

 

$                      89,013 

 

$                   501,825 

 

 

Adjusted Unlevered Free Cash Flows

 

Three Months Ended March 31,

 

2024

 

2023

 

(in thousands, except percentages)

Total GAAP Revenue

                     388,607    

 

                     365,431    

Net cash provided by operating activities

                     131,642    

 

                       69,882    

Less: Purchases of property, plant, and equipment

                           (390)   

 

                        (1,224)   

Add: Equity compensation payments

                                    

 

                               68    

Add: Restructuring costs

                       13,946    

 

                       20,144    

Adjusted Free Cash Flow (after-tax)(1)

                     145,198    

 

                       88,870    

Add: Cash paid for interest

                       37,782    

 

                       34,482    

Adjusted Unlevered Free Cash Flows (after-tax)(1)

$                   182,980    

 

$                   123,352    

 

 

 

 

Adjusted Free Cash Flow (after-tax) margin(1)

37  %

 

24  %

Adjusted Unlevered Free Cash Flows (after-tax) margin(1)

47  %

 

34  %

 

(1) Includes cash tax payments of $18.9 million and $25.9 million for the three months ended March 31, 2024 and 2023, respectively.

 

 

Key Business Metrics

 

March 31,

 

2024

 

2023

 

(in thousands, except percentages)

Cloud Subscription Annual Recurring Revenue

$                   652,545    

 

$                   483,294    

Self-managed Subscription Annual Recurring Revenue

                     505,148    

 

                     537,612    

Subscription Annual Recurring Revenue

                  1,157,693    

 

                  1,020,906    

Maintenance Annual Recurring Revenue on Perpetual Licenses

                     478,801    

 

                     512,497    

Total Annual Recurring Revenue

$                1,636,494    

 

$                1,533,403    

 

 

 

 

Subscription Net Retention Rate (End-user level)

105  %

 

110  %

Cloud Subscription Net Retention Rate (End-user level)

119  %

 

118  %

Cloud Subscription Net Retention Rate (Global Parent level)

124  %

 

124  %

 

 

 

INFORMATICA INC.

SUPPLEMENTAL INFORMATION

 

 

Additional Business Metrics

 

 

March 31,

 

2024

 

2023

Maintenance Renewal Rate

94  %

 

96  %

Subscription Renewal Rate

91  %

 

93  %

Customers that spend more than $1 million in Subscription Annual Recurring Revenue (1)

                             258    

 

                             208    

Customers that spend more than $100,000 in Subscription Annual Recurring Revenue (2)

                          2,007    

 

                          1,921    

Cloud transactions processed per month in trillions (3)

                            91.8    

 

                            54.3    

 

(1) Total number of customers that spend more than $1 million in Subscription Annual Recurring Revenue.

(2) Total number of customers that spend more than $100,000 in Subscription Annual Recurring Revenue.

(3) Total number of cloud transactions processed on our platform per month in trillions, which measures data processed.

 

 

 

Disaggregation of Subscription Revenues

 

Three Months Ended March 31,

 

2024

 

2023

 

(in thousands)

Revenues:

 

 

 

Cloud subscription

$                       151,438

 

$                       111,778 

Self-managed subscription license

                           51,948

 

                           50,549

Self-managed subscription support and other

                           48,591

 

                           51,595

Subscription revenues

$                       251,977

 

$                       213,922

 

 

 

 

 

 

Net Debt Reconciliation

 

 

March 31,

 

December 31

 

2024

 

2023

 

(in millions)

Dollar Term Loan

$                           1,838

 

$                           1,842

Less: Cash, cash equivalents, and short-term investments

                            (1,113)

 

                               (992)

Total net debt

$                              725

 

$                              850

 

 

 

 

 

 

 

INFORMATICA INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Subscriptions

$                   264,306 

 

$                   227,589 

 

$                   516,283 

 

$                   441,511 

Perpetual license

                                 

 

                               13 

 

                               21 

 

                             819 

Software revenue

                     264,306 

 

                     227,602 

 

                     516,304 

 

                     442,330 

Maintenance and professional services

                     136,319 

 

                     148,386 

 

                     272,928 

 

                     299,089 

Total revenues

                     400,625 

 

                     375,988 

 

                     789,232 

 

                     741,419 

Cost of revenues:

 

 

 

 

 

 

 

Subscriptions

                        47,367 

 

                        38,626 

 

                        94,205 

 

                        74,310 

Perpetual license

                                 

 

                             213 

 

                                  5 

 

                             393 

Software costs

                        47,367 

 

                        38,839 

 

                        94,210 

 

                        74,703 

Maintenance and professional services

                        34,501 

 

                        43,864 

 

                        68,379 

 

                        87,023 

Amortization of acquired technology

                          1,027 

 

                          2,889 

 

                          2,061 

 

                          5,763 

Total cost of revenues

                        82,895 

 

                        85,592 

 

                     164,650 

 

                     167,489 

Gross profit

                     317,730 

 

                     290,396 

 

                     624,582 

 

                     573,930 

Operating expenses:

 

 

 

 

 

 

 

Research and development

                        79,234 

 

                        87,707 

 

                     158,888 

 

                     169,746 

Sales and marketing

                     147,453 

 

                     134,500 

 

                     284,886 

 

                     263,038 

General and administrative

                        48,962 

 

                        38,756 

 

                        99,408 

 

                        80,116 

Amortization of intangible assets

                        31,718 

 

                        34,348 

 

                        63,457 

 

                        68,639 

Restructuring

                             899 

 

                             471 

 

                          5,254 

 

                        27,724 

Total operating expenses

                     308,266 

 

                     295,782 

 

                     611,893 

 

                     609,263 

Income (loss) from operations

                          9,464 

 

                        (5,386)

 

                        12,689 

 

                      (35,333)

Interest income

                        13,765 

 

                          9,920 

 

                        27,172 

 

                        17,503 

Interest expense

                      (38,333)

 

                      (37,466)

 

                      (77,430)

 

                      (72,517)

Other income, net

                             851 

 

                          2,531 

 

                          7,186 

 

                          3,161 

Loss before income taxes

                      (14,253)

 

                      (30,401)

 

                      (30,383)

 

                      (87,186)

Income tax (benefit) expense

                      (19,081)

 

                     122,065 

 

                      (44,545)

 

                     181,634 

Net income (loss)

$                        4,828 

 

$                 (152,466)

 

$                      14,162 

 

$                 (268,820)

Net income (loss) per share attributable to Class A and Class B-1 common stockholders:

 

 

 

 

 

 

 

Basic

$                          0.02 

 

$                        (0.53)

 

$                          0.05 

 

$                        (0.94)

Diluted

$                          0.02 

 

$                        (0.53)

 

$                          0.05 

 

$                        (0.94)

Weighted-average shares used in computing net income (loss) per share:

 

 

 

 

 

 

 

Basic

                     300,930 

 

                     287,109 

 

                     298,913 

 

                     286,004 

Diluted

                     314,934 

 

                     287,109 

 

                     313,716 

 

                     286,004 

 

 

 

INFORMATICA INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except par value data)

(Unaudited)

 

 

June 30,

 

December 31,

 

2024

 

2023

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$                   798,465 

 

$                   732,443 

Short-term investments

                     330,072 

 

                     259,828 

Accounts receivable, net of allowances of $4,787 and $4,414, respectively

                     318,739 

 

                     500,068 

Contract assets, net

                        83,172 

 

                        79,864 

Prepaid expenses and other current assets

                     252,689 

 

                     180,383 

Total current assets

                  1,783,137 

 

                  1,752,586 

Property and equipment, net

                     144,137 

 

                     149,266 

Operating lease right-of-use-assets

                        51,351 

 

                        57,799 

Goodwill

                  2,345,753 

 

                  2,361,643 

Customer relationships intangible asset, net

                     609,927 

 

                     669,781 

Other intangible assets, net

                          8,830 

 

                        17,393 

Deferred tax assets

                        15,415 

 

                        15,237 

Other assets

                     163,255 

 

                     178,377 

Total assets

$                5,121,805 

 

$                5,202,082 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$                      20,506 

 

$                      18,050 

Accrued liabilities

                        43,863 

 

                        61,194 

Accrued compensation and related expenses

                        94,317 

 

                     167,427 

Current operating lease liabilities

                        14,834 

 

                        16,411 

Current portion of long-term debt

                        18,750 

 

                        18,750 

Income taxes payable

                             869 

 

                          4,305 

Deferred revenue

                     685,734 

 

                     767,244 

Total current liabilities

                     878,873 

 

                  1,053,381 

Long-term operating lease liabilities

                        39,932 

 

                        46,003 

Long-term deferred revenue

                        11,805 

 

                        19,482 

Long-term debt, net

                  1,798,140 

 

                  1,805,960 

Deferred tax liabilities

                        20,728 

 

                        22,425 

Long-term income taxes payable

                        40,110 

 

                        37,679 

Other liabilities

                          6,401 

 

                          4,554 

Total liabilities

                  2,795,989 

 

                  2,989,484 

Stockholders’ equity:

 

 

 

Class A common stock; $0.01 par value per share; 2,000,000 and 2,000,000 shares authorized as of June 30, 2024 and December 31, 2023, respectively; 258,810 and 250,874 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively

                          2,589 

 

                          2,510 

Class B-1 common stock; $0.01 par value per share; 200,000 and 200,000 shares authorized as of June 30, 2024 and December 31, 2023, respectively; 44,050 and 44,050 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively

                             440 

 

                             440 

Class B-2 common stock; $0.00001 par value per share; 200,000 and 200,000 shares authorized as of June 30, 2024 and December 31, 2023, respectively; 44,050 and 44,050 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively

                                 

 

                                 

Additional paid-in-capital

                  3,664,821 

 

                  3,540,502 

Accumulated other comprehensive loss

                      (47,700)

 

                      (22,370)

Accumulated deficit

                (1,294,334)

 

                (1,308,484)

Total stockholders’ equity

                  2,325,816 

 

                  2,212,598 

Total liabilities and stockholders’ equity

$                5,121,805 

 

$                5,202,082 

 

 

INFORMATICA INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$              4,828 

 

$        (152,466)

 

$            14,162 

 

$        (268,820)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

                3,873 

 

                4,273 

 

                6,066 

 

                8,471 

Non-cash operating lease costs

 

                3,433 

 

                3,674 

 

                7,335 

 

                9,024 

Stock-based compensation

 

              65,499 

 

              55,208 

 

            129,600 

 

            105,550 

Deferred income taxes

 

                  (745)

 

              (7,479)

 

              (1,576)

 

                3,998 

Amortization of intangible assets and acquired technology

 

              32,745 

 

              37,237 

 

              65,518 

 

              74,402 

Amortization of debt issuance costs

 

                    903 

 

                    857 

 

                1,790 

 

                1,704 

Amortization of investment discount, net of premium

 

              (1,408)

 

                  (900)

 

              (2,848)

 

              (1,751)

Debt refinancing costs

 

                1,366 

 

                       

 

                1,366 

 

                       

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

            (44,290)

 

            (38,332)

 

            176,418 

 

            159,247 

Prepaid expenses and other assets

 

                8,430 

 

              16,098 

 

                8,197 

 

              27,081 

Accounts payable and accrued liabilities

 

                5,001 

 

              14,749 

 

            (92,022)

 

          (103,327)

Income taxes payable

 

            (31,305)

 

            106,566 

 

            (74,812)

 

            128,750 

Deferred revenue

 

            (23,478)

 

              (2,780)

 

            (82,700)

 

            (37,742)

Net cash provided by operating activities

 

              24,852 

 

              36,705 

 

            156,494 

 

            106,587 

Investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

              (1,175)

 

              (1,891)

 

              (1,565)

 

               (3,115)

Purchases of investments

 

          (122,558)

 

          (117,628)

 

          (269,555)

 

          (147,925)

Maturities of investments

 

              52,093 

 

              71,200 

 

            202,032 

 

            151,700 

Sales of investments

 

                       

 

              23,798 

 

                       

 

              23,798 

Other

 

                       

 

                       

 

                1,878 

 

                       

Net cash (used in) provided by investing activities

 

            (71,640)

 

            (24,521)

 

            (67,210)

 

              24,458 

Financing activities:

 

 

 

 

 

 

 

 

Payment of debt

 

              (6,659)

 

              (4,688)

 

             (11,347)

 

              (9,376)

Payment of debt refinancing costs

 

              (1,349)

 

                       

 

              (1,349)

 

                       

Proceeds from issuance of debt

 

                1,971 

 

                       

 

                1,971 

 

                       

Proceeds from issuance of common stock under employee stock purchase plan

 

                       

 

                       

 

              13,797 

 

              16,131 

Payments for dividends related to Class B-2 shares

 

                       

 

                       

 

                    (12)

 

                    (12)

Payments for taxes related to net share settlement of equity awards

 

            (30,848)

 

             (11,100)

 

            (76,691)

 

             (11,100)

Proceeds from issuance of shares under equity plans

 

              28,860 

 

                4,172 

 

              57,721 

 

                7,653 

Net cash (used in) provided by financing activities

 

              (8,025)

 

             (11,616)

 

            (15,910)

 

                3,296 

Effect of foreign exchange rate changes on cash and cash equivalents

 

              (1,790)

 

                  (672)

 

              (7,352)

 

                    583 

Net increase in cash and cash equivalents

 

            (56,603)

 

                  (104)

 

              66,022 

 

            134,924 

Cash and cash equivalents at beginning of period

 

            855,068 

 

            632,907 

 

            732,443 

 

            497,879 

Cash and cash equivalents at end of period

 

$          798,465 

 

$          632,803 

 

$          798,465 

 

$          632,803 

Supplemental disclosures:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$            37,922 

 

$            36,580 

 

$            75,704 

 

$            71,062 

Cash paid for income taxes, net of refunds

 

$            12,970 

 

$            22,979 

 

$            31,843 

 

$            48,886 

 

 

INFORMATICA INC.

NON-GAAP FINANCIAL MEASURES AND KEY BUSINESS METRICS

(in thousands, except per share data)

(unaudited)

 

RECONCILIATIONS OF GAAP TO NON-GAAP

 

Reconciliation of GAAP net income (loss)  to Non-GAAP net income

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP net income (loss)

$                  4,828 

 

$           (152,466)

 

$                14,162 

 

$           (268,820)

Stock-based compensation-related charges (1)

                  68,576 

 

                  55,208 

 

               132,677 

 

               105,550 

Amortization of intangibles

                  32,745 

 

                  37,237 

 

                  65,518 

 

                  74,402 

Restructuring

                       899 

 

                       471 

 

                    5,254 

 

                  27,724 

Debt refinancing costs

                    1,366 

 

                           

 

                    1,366 

 

                           

Acquisition-related costs

                    2,403 

 

                           

 

                    7,205 

 

                           

Sponsor-related costs

                       773 

 

                           

 

                       773 

 

                           

Income tax effect

                (40,358)

 

               107,687 

 

                (86,499)

 

               153,922 

Non-GAAP net income

$                71,232 

 

$                48,137 

 

$             140,456 

 

$                92,778 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

Net income (loss) per share—basic

$                    0.02 

 

$                  (0.53)

 

$                    0.05 

 

$                  (0.94)

Net income (loss) per share—diluted

$                    0.02 

 

$                  (0.53)

 

$                    0.05 

 

$                  (0.94)

Non-GAAP net income per share—basic

$                    0.24 

 

$                    0.17 

 

$                    0.47 

 

$                    0.32 

Non-GAAP net income per share—diluted

$                    0.23 

 

$                    0.17 

 

$                    0.45 

 

$                    0.32 

 

 

 

 

 

 

 

 

Share count (in thousands):

 

 

 

 

 

 

 

Weighted-average shares used in computing net income (loss) per share—basic

               300,930 

 

               287,109 

 

               298,913 

 

               286,004 

Weighted-average shares used in computing net income (loss) per share—diluted

               314,934 

 

               287,109 

 

               313,716 

 

               286,004 

Weighted-average shares used in computing Non-GAAP net income per share—basic

               300,930 

 

               287,109 

 

               298,913 

 

               286,004 

Weighted-average shares used in computing Non-GAAP net income per share—diluted

               314,934 

 

               290,980 

 

               313,716 

 

               289,812 

 

(1) Beginning with the second quarter of 2024, the Company adjusted for employer payroll tax-related items on employee stock transactions in certain non-GAAP metrics. The stock-based compensation related employer tax-related expense for comparative periods were immaterial and are not reflected in the balances above.

 

Reconciliation of GAAP income (loss) from operations to Non-GAAP income from operations

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP income (loss) from operations

$             9,464    

 

$            (5,386)   

 

$           12,689    

 

$         (35,333)   

Stock-based compensation-related charges

             68,576    

 

             55,208    

 

           132,677    

 

           105,550    

Amortization of intangibles

             32,745    

 

             37,237    

 

             65,518    

 

             74,402    

Restructuring

                   899    

 

                   471    

 

               5,254    

 

             27,724    

Acquisition-related costs

               2,403    

 

                         

 

               7,205    

 

                         

Sponsor-related costs

                   773    

 

                         

 

                   773    

 

                         

Non-GAAP income from operations

$         114,860    

 

$           87,530    

 

$         224,116    

 

$         172,343    

 

 

 

 

 

 

 

 

Non-GAAP operating margin (% of total revenue)

28.7  %

 

23.3  %

 

28.4  %

 

23.2  %

 

 

INFORMATICA INC.

NON-GAAP FINANCIAL MEASURES AND KEY BUSINESS METRICS

 

 

Adjusted EBITDA Reconciliation

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

Trailing Twelve Months ("TTM") Ended June 30,

 

2024

 

2023

 

2024

 

2023

 

2024

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

 

(in thousands)

GAAP net income (loss)

$                 4,828 

 

$           (152,466)

 

$               14,162 

 

$           (268,820)

 

$                   157,699 

Income tax (benefit) expense

               (19,081)

 

               122,065 

 

               (44,545)

 

               181,634 

 

                   (178,068)

Interest income

               (13,765)

 

                 (9,920)

 

               (27,172)

 

               (17,503)

 

                      (49,355)

Interest expense

                 38,333 

 

                 37,466 

 

                 77,430 

 

                 72,517 

 

                     156,309 

Debt refinancing costs

                   1,366 

 

                          

 

                   1,366 

 

                          

 

                          1,366 

Other income, net

                 (2,217)

 

                 (2,531)

 

                 (8,552)

 

                 (3,161)

 

                        (6,366)

Stock-based compensation-related charges

                 68,576 

 

                 55,208 

 

               132,677 

 

               105,550 

 

                     245,226 

Amortization of intangibles

                 32,745 

 

                 37,237 

 

                 65,518 

 

                 74,402 

 

                     140,396 

Restructuring

                      899 

 

                      471 

 

                   5,254 

 

                 27,724 

 

                        37,285 

Acquisition-related costs

                   2,403 

 

                          

 

                   7,205 

 

                          

 

                          8,789 

Sponsor-related costs

                      773 

 

                          

 

                      773 

 

                          

 

                             773 

Depreciation

                   3,853 

 

                   4,208 

 

                   6,071 

 

                   8,408 

 

                        14,746 

Adjusted EBITDA

$             118,713 

 

$               91,738 

 

$             230,187 

 

$             180,751 

 

$                   528,800 

 

 

Adjusted Unlevered Free Cash Flow

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

(in thousands, except percentages)

 

(in thousands, except percentages)

Total GAAP Revenue

$              400,625    

 

$              375,988    

 

$              789,232    

 

$              741,419    

Net cash provided by operating activities

$                24,852    

 

$                36,705    

 

$              156,494    

 

$              106,587    

Less: Purchases of property, plant, and equipment

                   (1,175)   

 

                   (1,891)   

 

                   (1,565)   

 

                   (3,115)    

Add: Equity compensation payments

                               

 

                          53    

 

                               

 

                        121    

Add: Restructuring costs

                     2,527    

 

                     5,476    

 

                  16,473    

 

                  25,620    

Add: Acquisition related costs

                     6,682    

 

                               

 

                     6,682    

 

                               

Add: Sponsor-related costs

                        429    

 

                               

 

                        429    

 

                               

Adjusted Free Cash Flow (after-tax)(1)

$                33,315    

 

$                40,343    

 

$              178,513    

 

$              129,213    

Add: Cash paid for interest

                  37,922    

 

                  36,580    

 

                  75,704    

 

                  71,062    

Adjusted Unlevered Free Cash Flow (after-tax)(1)

$                71,237    

 

$                76,923    

 

$              254,217    

 

$              200,275    

 

 

 

 

 

 

 

 

Adjusted Free Cash Flow (after-tax) margin(1)

8 %

 

11  %

 

23 %

 

17 %

Adjusted Unlevered Free Cash Flow (after-tax) margin(1)

18 %

 

20 %

 

32 %

 

27 %

 

(1) Includes cash tax payments of $12.9 million and $23.0 million for the three months ended June 30, 2024 and 2023, respectively and $31.8 million and $48.9 million for the six months ended June 30, 2024 and 2023, respectively.

 

 

Key Business Metrics

 

June 30,

 

2024

 

2023

 

 

 

 

 

(in thousands, except percentages)

Cloud Subscription Annual Recurring Revenue

$                   702,600    

 

$                   512,615    

Self-managed Subscription Annual Recurring Revenue

                     493,935    

 

                     529,723    

Subscription Annual Recurring Revenue

                  1,196,535    

 

                  1,042,338    

Maintenance Annual Recurring Revenue on Perpetual Licenses

                     471,697    

 

                     505,186    

Total Annual Recurring Revenue

$                1,668,232    

 

$                1,547,524    

 

 

 

 

Subscription Net Retention Rate (End-user level)

106  %

 

107  %

Cloud Subscription Net Retention Rate (End-user level)

119  %

 

116  %

Cloud Subscription Net Retention Rate (Global Parent level)

126  %

 

122  %

 

 

 

INFORMATICA INC.

SUPPLEMENTAL INFORMATION

 

 

Additional Business Metrics

 

 

June 30,

 

2024

 

2023

Maintenance Renewal Rate

96  %

 

94  %

Subscription Renewal Rate

90  %

 

92  %

Customers that spend more than $1 million in Subscription Annual Recurring Revenue(1)

                               272

 

                               213

Customers that spend more than $100,000 in Subscription Annual Recurring Revenue(2)

                           2,038

 

                           1,940

Cloud transactions processed per month in trillions(3)

                              96.6

 

                              60.7

 

(1) Total number of customers that spend more than $1 million in Subscription Annual Recurring Revenue.

(2) Total number of customers that spend more than $100,000 in Subscription Annual Recurring Revenue.

(3) Total number of cloud transactions processed on our platform per month in trillions, which measures data processed.

 

 

 

Disaggregation of Subscription Revenues

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2024

 

2023

 

2024

 

2023

 

(in thousands)

 

(in thousands)

Revenues:

 

 

 

 

 

 

 

Cloud subscription

$             161,422 

 

$             119,244 

 

$             312,860 

 

$             231,022 

Self-managed subscription license

                 53,976 

 

                 56,878 

 

               105,924 

 

               107,427 

Self-managed subscription support and other

                 48,908 

 

                 51,467 

 

                 97,499 

 

               103,062 

Subscription revenues

$             264,306 

 

$             227,589 

 

$             516,283 

 

$             441,511 

 

 

 

 

 

Net Debt Reconciliation

 

 

June 30,

 

December 31

 

2024

 

2023

 

 

 

 

 

(in millions)

Dollar Term Loan

$                           1,833

 

$                           1,842

Less: Cash, cash equivalents, and short-term investments

                           (1,129)

 

                               (992)

Total net debt

$                              704

 

$                              850

 

 

 

 

 

 

INFORMATICA INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(Unaudited)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Subscription revenue

$                    297,449 

 

$                    302,428 

 

$                 1,101,687 

 

$                 1,006,791 

Maintenance and professional services

                      130,856 

 

                      142,750 

 

                      538,331 

 

                      588,369 

Total revenues

                      428,305 

 

                      445,178 

 

                   1,640,018 

 

                   1,595,160 

Cost of revenues:

 

 

 

 

 

 

 

Subscription costs

                        50,677 

 

                        44,018 

 

                      193,655 

 

                      158,016 

Maintenance and professional services

                        28,369 

 

                        39,957 

 

                      128,642 

 

                      168,513 

Amortization of acquired technology

                              888 

 

                          2,990 

 

                          3,896 

 

                        11,766 

Total cost of revenues

                        79,934 

 

                        86,965 

 

                      326,193 

 

                      338,295 

Gross profit

                      348,371 

 

                      358,213 

 

                   1,313,825 

 

                   1,256,865 

Operating expenses:

 

 

 

 

 

 

 

Research and development

                        75,953 

 

                        79,464 

 

                      315,157 

 

                      335,072 

Sales and marketing

                      133,707 

 

                      135,218 

 

                      552,110 

 

                      528,253 

General and administrative

                        41,041 

 

                        40,681 

 

                      185,156 

 

                      162,708 

Amortization of intangible assets

                        28,547 

 

                        34,394 

 

                      121,849 

 

                      137,514 

Restructuring

                          5,697 

 

                        31,624 

 

                        12,505 

 

                        59,755 

Total operating expenses

                      284,945 

 

                      321,381 

 

                   1,186,777 

 

                   1,223,302 

Income from operations

                        63,426 

 

                        36,832 

 

                      127,048 

 

                        33,563 

Interest income

                        14,436 

 

                        11,736 

 

                        56,437 

 

                        39,686 

Interest expense

                      (32,289)

 

                      (39,552)

 

                    (146,064)

 

                    (151,396)

Other income (expense), net

                        22,569 

 

                         (7,705)

 

                        15,744 

 

                              975 

Income (loss) before income taxes

                        68,142 

 

                          1,311 

 

                        53,165 

 

                      (77,172)

Income tax expense (benefit)

                        58,388 

 

                      (62,950)

 

                        43,234 

 

                        48,111 

Net income (loss)

$                        9,754 

 

$                      64,261 

 

$                        9,931 

 

$                  (125,283)

 

 

 

 

 

 

 

 

Net income (loss) per share attributable to Class A and Class B-1 common stockholders - basic

$                           0.03 

 

$                           0.22 

 

$                           0.03 

 

$                         (0.43)

Net income (loss) per share attributable to Class A and Class B-1 common stockholders - diluted

$                           0.03 

 

$                           0.21 

 

$                           0.03 

 

$                         (0.43)

Weighted-average shares used in computing net income (loss) per share  - basic

                      305,268 

 

                      292,851 

 

                      301,778 

 

                      288,581 

Weighted-average shares used in computing net income (loss) per share  - diluted

                      313,851 

 

                      304,826 

 

                      313,491 

 

                      288,581 

 

 


INFORMATICA INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except par value data)

(Unaudited)

 

December 31,

 

December 31,

 

2024

 

2023

 

 

 

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$                       912,460 

 

$                       732,443 

Short-term investments

                         319,951 

 

                         259,828 

Accounts receivable, net of allowances of $6,618 and $4,414, respectively

                         509,826 

 

                         500,068 

Contract assets, net

                           60,343 

 

                           79,864 

Prepaid expenses and other current assets

                         184,939 

 

                         180,383 

Total current assets

                      1,987,519 

 

                      1,752,586 

Property and equipment, net

                         138,999 

 

                         149,266 

Operating lease right-of-use-assets

                           48,438 

 

                           57,799 

Goodwill

                      2,326,831 

 

                      2,361,643 

Customer relationships intangible asset, net

                         550,404 

 

                         669,781 

Other intangible assets, net

                             5,681 

 

                           17,393 

Deferred tax assets

                           18,267 

 

                           15,237 

Other assets

                         203,393 

 

                         178,377 

Total assets

$                    5,279,532 

 

$                    5,202,082 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$                         27,155 

 

$                         18,050 

Accrued liabilities

                           57,696 

 

                           61,194 

Accrued compensation and related expenses

                         148,248 

 

                         167,427 

Current operating lease liabilities

                           13,686 

 

                           16,411 

Current portion of long-term debt

                           18,750 

 

                           18,750 

Income taxes payable

                             5,815 

 

                             4,305 

Deferred revenue

                         819,367 

 

                         767,244 

Total current liabilities

                      1,090,717 

 

                      1,053,381 

Long-term operating lease liabilities

                           37,771 

 

                           46,003 

Long-term deferred revenue

                           13,910 

 

                           19,482 

Long-term debt, net

                      1,790,401 

 

                      1,805,960 

Deferred tax liabilities

                             7,828 

 

                           22,425 

Long-term income taxes payable

                           24,276 

 

                           37,679 

Other liabilities

                             7,315 

 

                             4,554 

Total liabilities

                      2,972,218 

 

                      2,989,484 

Stockholders’ equity:

 

 

 

Class A common stock; $0.01 par value per share; 2,000,000 and 2,000,000 shares authorized as of December 31, 2024 and December 31, 2023, respectively; Total of 259,485 and 250,874 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively

                             2,596 

 

                             2,510 

Class B-1 common stock; $0.01 par value per share; 200,000 and 200,000 shares authorized as of December 31, 2024 and December 31, 2023, respectively ; Total of 44,050 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively

                                 440 

 

                                 440 

Class B-2 common stock; $0.00001 par value per share, 200,000 and 200,000 shares authorized as of December 31, 2024 and December 31, 2023, respectively ; Total of 44,050 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively

                                    

 

                                    

Additional paid-in-capital

                      3,670,371 

 

                      3,540,502 

Accumulated other comprehensive loss

                         (67,383)

 

                         (22,370)

Accumulated deficit

                    (1,298,710)

 

                    (1,308,484)

Total stockholders’ equity

                      2,307,314 

 

                      2,212,598 

Total liabilities and stockholders’ equity

$                    5,279,532 

 

$                    5,202,082 

 

 

 

 

 


INFORMATICA INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended
December 31,

 

 

2024

 

2023

 

2024

 

2023

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$            9,754 

 

$          64,261 

 

$            9,931 

 

$      (125,283)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

              3,567 

 

              4,839 

 

            13,544 

 

            17,513 

Non-cash operating lease costs

 

              3,615 

 

              3,525 

 

            14,542 

 

            16,325 

Stock-based compensation

 

            61,688 

 

            56,041 

 

          257,288 

 

          218,099 

Deferred income taxes

 

          (17,770)

 

             (3,365)

 

          (17,603)

 

                  991 

Amortization of intangible assets and acquired technology

 

            29,435 

 

            37,384 

 

          125,745 

 

          149,280 

Amortization of debt issuance costs

 

                  956 

 

                  883 

 

              3,679 

 

              3,457 

Amortization of investment discount, net of premium

 

                (982)

 

             (1,446)

 

             (5,052)

 

             (4,422)

Debt refinancing costs

 

                     

 

                     

 

              1,366 

 

                     

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

        (238,027)

 

        (220,851)

 

          (19,460)

 

          (38,301)

Prepaid expenses and other assets

 

             (1,136)

 

          (24,003)

 

              7,337 

 

              1,891 

Accounts payable and accrued liabilities

 

            63,972 

 

            87,309 

 

           (31,511)

 

          (20,758)

Income taxes payable

 

            50,109 

 

          (67,792)

 

             (7,800)

 

          (35,218)

Deferred revenue

 

          181,677 

 

          164,257 

 

            57,844 

 

            82,773 

Net cash provided by operating activities

 

          146,858 

 

          101,042 

 

          409,850 

 

          266,347 

Investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

             (1,607)

 

             (1,624)

 

             (3,944)

 

             (6,543)

Purchases of investments

 

        (129,943)

 

          (73,400)

 

        (523,876)

 

        (328,473)

Maturities of investments

 

          104,800 

 

            72,100 

 

          455,232 

 

          252,107 

Sales of investments

 

                     

 

                     

 

                     

 

            39,510 

Business acquisitions, net of cash acquired

 

                     

 

                     

 

                     

 

          (12,476)

Other

 

                     

 

                     

 

              1,878 

 

                     

Net cash used in investing activities

 

          (26,750)

 

             (2,924)

 

          (70,710)

 

          (55,875)

Financing activities:

 

 

 

 

 

 

 

 

Payment of debt

 

             (4,686)

 

             (4,688)

 

          (20,721)

 

          (18,752)

Payment of debt refinancing costs

 

                     

 

                     

 

             (1,349)

 

                     

Proceeds from issuance of debt

 

                     

 

                     

 

              1,971 

 

                     

Proceeds from issuance of common stock under employee stock purchase plan

 

                     

 

                     

 

            25,267 

 

            28,229 

Payments for dividends related to Class B-2 shares

 

                     

 

                     

 

                  (12)

 

                  (12)

Payments for share repurchases

 

        (101,854)

 

                     

 

        (101,854)

 

                     

Payments for taxes related to net share settlement of equity awards

 

          (23,026)

 

          (18,624)

 

        (121,845)

 

          (44,876)

Proceeds from issuance of shares under equity plans

 

              9,223 

 

            37,087 

 

            72,329 

 

            56,779 

Net cash (used in) / provided by financing activities

 

        (120,343)

 

            13,775 

 

        (146,214)

 

            21,368 

Effect of foreign exchange rate changes on cash and cash equivalents

 

          (19,878)

 

              8,443 

 

          (12,909)

 

              2,724 

Net increase in cash and cash equivalents

 

           (20,113)

 

          120,336 

 

          180,017 

 

          234,564 

Cash and cash equivalents at beginning of period

 

          932,573 

 

          612,107 

 

          732,443 

 

          497,879 

Cash and cash equivalents at end of period

 

$        912,460 

 

$        732,443 

 

$        912,460 

 

$        732,443 

Supplemental disclosures:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$          32,470 

 

$          38,251 

 

$        144,362 

 

$        147,340 

Cash paid for income taxes, net of refunds

 

$          26,049 

 

$            8,232 

 

$          68,637 

 

$          82,342 

 


INFORMATICA INC.

NON-GAAP FINANCIAL MEASURES AND KEY BUSINESS METRICS

(in thousands, except per share data)

(unaudited)

 

RECONCILIATIONS OF GAAP TO NON-GAAP

 

Reconciliation of GAAP net income (loss) to Non-GAAP net income

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP net income (loss)

$                           9,754

 

$                      64,261 

 

$                         9,931 

 

$                    (125,283)

Stock-based compensation-related charges(1)

                           63,010

 

                        56,041 

 

                      263,088 

 

                        218,099 

Amortization of intangibles

                           29,435

 

                        37,384 

 

                      125,745 

 

                        149,280 

Restructuring

                             5,697

 

                        31,624 

 

                         12,505 

 

                          59,755 

Debt refinancing costs

                                  

 

                                 

 

                           1,366 

 

                                   

Acquisition-related costs

                                  

 

                                 

 

                           7,569 

 

                            1,584 

Sponsor-related costs

                                730

 

                                 

 

                           1,503 

 

                                   

Income tax effect

                           19,975

 

                      (92,013)

 

                       (63,702)

 

                        (32,744)

Non-GAAP net income

$                       128,601

 

$                      97,297 

 

$                    358,005 

 

$                      270,691 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

Net income (loss) per share—basic

$                             0.03

 

$                          0.22 

 

$                           0.03 

 

$                          (0.43)

Net income (loss) per share—diluted

$                             0.03

 

$                          0.21 

 

$                           0.03 

 

$                          (0.43)

Non-GAAP net income per share—basic

$                             0.42

 

$                          0.33 

 

$                           1.19 

 

$                            0.94 

Non-GAAP net income per share—diluted

$                             0.41

 

$                          0.32 

 

$                           1.14 

 

$                            0.92 

 

 

 

 

 

 

 

 

Share count (in thousands):

 

 

 

 

 

 

 

Weighted-average shares used in computing Net income (loss) per share—basic

                         305,268

 

                     292,851 

 

                      301,778 

 

                        288,581 

Weighted-average shares used in computing Net income (loss) per share—diluted

                         313,851

 

                     304,826 

 

                      313,491 

 

                        288,581 

Weighted-average shares used in computing Non-GAAP net income per share—basic

                         305,268

 

                     292,851 

 

                      301,778 

 

                        288,581 

Weighted-average shares used in computing Non-GAAP net income per share—diluted

                         313,851

 

                     304,826 

 

                      313,491 

 

                        295,279 

 

(1) Beginning with the second quarter of 2024, the Company adjusted for employer payroll tax-related items on employee stock transactions in certain non-GAAP metrics. The stock-based compensation related employer tax-related expense for comparative periods were immaterial and are not reflected in the balances above.

Reconciliation of GAAP income (loss) from operations to Non-GAAP income from operations

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP income from operations

$                     63,426    

 

$                  36,832    

 

$                 127,048    

 

$                    33,563    

Stock-based compensation-related charges

                       63,010    

 

                    56,041    

 

                   263,088    

 

                    218,099    

Amortization of intangibles

                       29,435    

 

                    37,384    

 

                   125,745    

 

                    149,280    

Restructuring

                          5,697    

 

                    31,624    

 

                     12,505    

 

                      59,755    

Acquisition-related costs

                                    

 

                                

 

                       7,569    

 

                        1,584    

Sponsor-related costs

                             730    

 

                                

 

                       1,503    

 

                                  

Non-GAAP income from operations

$                   162,298    

 

$                161,881    

 

$                 537,458    

 

$                  462,281    

 

 

 

 

 

 

 

 

GAAP operating margin (% of total revenue)

14.8  %

 

8.3 %

 

7.7  %

 

2.1  %

Non-GAAP operating margin (% of total revenue)

37.9  %

 

36.4 %

 

32.8  %

 

29.0  %

 


INFORMATICA INC.

NON-GAAP FINANCIAL MEASURES AND KEY BUSINESS METRICS

 

 

Adjusted EBITDA Reconciliation

 

Three Months Ended

December 31,

 

Twelve Months Ended

December 31,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP net income (loss)

$                        9,754 

 

$                      64,261 

 

$                        9,931 

 

$                 (125,283)

Income tax expense (benefit)

                        58,388 

 

                      (62,950)

 

                        43,234 

 

                        48,111 

Interest income

                      (14,436)

 

                      (11,736)

 

                      (56,437)

 

                      (39,686)

Interest expense

                        32,289 

 

                        39,552 

 

                     146,064 

 

                     151,396 

Debt refinancing costs

                                 

 

                                 

 

                          1,366 

 

                                 

Other expense (income), net

                      (22,569)

 

                          7,705 

 

                      (17,110)

 

                           (975)

Stock-based compensation-related charges

                        63,010 

 

                        56,041 

 

                     263,088 

 

                     218,099 

Amortization of intangibles

                        29,435 

 

                        37,384 

 

                     125,745 

 

                     149,280 

Restructuring

                          5,697 

 

                        31,624 

 

                        12,505 

 

                        59,755 

Acquisition-related costs

                                 

 

                                 

 

                          7,569 

 

                          1,584 

Sponsor-related costs

                             730 

 

                                 

 

                          1,503 

 

                                 

Depreciation

                          3,572 

 

                          4,543 

 

                        13,388 

 

                        17,083 

Adjusted EBITDA

$                   165,870 

 

$                   166,424 

 

$                   550,846 

 

$                   479,364 

 

 

Adjusted Unlevered Free Cash Flows

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

(in thousands, except percentages)

 

(in thousands, except percentages)

Total GAAP Revenue

$                428,305    

 

$                445,178    

 

$            1,640,018    

 

$            1,595,160    

Net cash provided by operating activities

$                146,858    

 

$                101,042    

 

$                409,850    

 

$                266,347    

Less: Purchases of property, plant, and equipment

                    (1,607)   

 

                    (1,624)   

 

                    (3,944)   

 

                    (6,543)   

Add: Equity compensation payments

                                

 

                          257    

 

                                

 

                          425    

Add: Restructuring costs

                      1,833    

 

                    16,829    

 

                    19,992    

 

                    43,593    

Add: Acquisition-related costs

                          531    

 

                                

 

                      7,510    

 

                                

Add: Sponsor-related costs

                          805    

 

                                

 

                      1,304    

 

                                

Adjusted Free Cash Flows (after-tax)(1)

$                148,420    

 

$                116,504     

 

$                434,712    

 

$                303,822    

Add: Cash paid for interest

                    32,470    

 

                    38,251    

 

                  144,362    

 

                  147,340    

Adjusted Unlevered Free Cash Flows (after-tax)(1)

$                180,890    

 

$                154,755    

 

$                579,074    

 

$                451,162    

 

 

 

 

 

 

 

 

Adjusted Free Cash Flows (after-tax) margin(1)

35 %

 

26 %

 

27 %

 

19 %

Adjusted Unlevered Free Cash Flows (after-tax) margin(1)

42 %

 

35 %

 

35 %

 

28 %

 

(1) Includes cash tax payments of $26.0 million and $8.2 million for the three months ended December 31, 2024 and 2023, respectively, and cash tax payments of $68.6 million and $82.3 million for the year ended December 31, 2024 and 2023, respectively.

 

Key Business Metrics

 

The following are our key business metrics as of December 31, 2024 and 2023.

 

December 31,

 

2024

 

2023

 

 

 

 

 

(in thousands, except percentages)

Cloud Subscription Annual Recurring Revenue

$                      827,307    

 

$                      616,792    

Self-managed Subscription Annual Recurring Revenue

                        447,135    

 

                        515,874    

Subscription Annual Recurring Revenue

                     1,274,442    

 

                     1,132,666    

Maintenance Annual Recurring Revenue on Perpetual Licenses

                        451,015    

 

                        493,579    

Total Annual Recurring Revenue

$                   1,725,457    

 

$                   1,626,245    

 

 

 

 

Subscription Net Retention Rate (End-user level)

104  %

 

106  %

Cloud Subscription Net Retention Rate (End-user level)

117  %

 

119  %

Cloud Subscription Net Retention Rate (Global Parent level)

124  %

 

125  %

 


INFORMATICA INC.

SUPPLEMENTAL INFORMATION

 

 

Additional Business Metrics

 

 

December 31,

 

2024

 

2023

Maintenance Renewal Rate

92  %

 

95  %

Subscription Renewal Rate

90  %

 

92  %

Total Cloud Subscription Annual Recurring Revenue customers

                             2,468    

 

                             2,288    

Customers that spend more than $1 million in Subscription Annual Recurring Revenue (1)

                                284    

 

                                240    

Customers that spend more than $100,000 in Subscription Annual Recurring Revenue  (2)

                             2,110    

 

                             1,988    

Cloud transactions processed per month in trillions (3)

                             110.7    

 

                               86.0    

 

(1) Total number of customers that spend more than $1 million in Subscription Annual Recurring Revenue.

(2) Total number of customers that spend more than $100,000 in Subscription Annual Recurring Revenue.

(3) Total number of cloud transactions processed on our platform per month in trillions, which measures data processed.

 

 


 

 

Disaggregation of Revenues

 

 

Three Months Ended

 

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31,
2024

 

December 31,
2023

 

September 30,
2023

 

June 30,
2023

 

March 31,
2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud subscription(i)

 

$          186,808 

 

$            175,809

 

$          161,422 

 

$          151,438 

 

$          140,319 

 

$           128,581 

 

$          119,244 

 

$          111,778 

Self-managed subscription support and other(i)

 

              44,800 

 

                46,627

 

              48,908 

 

              48,591 

 

              50,910 

 

               51,542 

 

              51,467 

 

              51,595 

Maintenance(ii)

 

            110,888 

 

              115,309 

 

            116,482 

 

            117,678 

 

            121,475 

 

             124,267 

 

            124,851 

 

            125,375 

Total revenue recognized over time

 

            342,496 

 

              337,745

 

            326,812 

 

            317,707 

 

            312,704 

 

             304,390 

 

            295,562 

 

            288,748 

Self-managed subscription license recognized at a point in time(i)(iii)

 

              65,841 

 

                65,498

 

              53,976 

 

              51,969 

 

            111,199 

 

               81,910 

 

              56,891 

 

              51,355 

Total subscription and maintenance revenue

 

            408,337 

 

              403,243

 

            380,788 

 

            369,676 

 

            423,903 

 

             386,300 

 

            352,453 

 

            340,103 

Professional services(ii)

 

              19,968 

 

                19,238

 

              19,837 

 

              18,931 

 

              21,275 

 

               22,263 

 

              23,535 

 

              25,328 

Total revenues

 

$          428,305 

 

$            422,481

 

$          400,625 

 

$          388,607 

 

$          445,178 

 

$           408,563 

 

$          375,988 

 

$          365,431 

 

(i) Included in Subscription revenue on the consolidated statements of operations.

(ii) Included in Maintenance and Professional services revenue on the consolidated statements of operations.

(iii) The Company previously presented Perpetual license revenue separately. Because revenue for perpetual licenses are not material for current or past periods due to our transition to a cloud-only, consumption-driven strategy, the Company has combined these amounts into Self-managed subscription license recognized at a point in time and retrospectively adjusted past periods for comparative purposes.

 

Revenue recognized over time refers to ratable recognition over the contractual term. Revenue recognized at a point in time refers to recognition upon the later of when the software license is made available or the contractual term commences. Professional services are recognized as services are provided.


 

 

Net Debt Reconciliation

 

December 31,

 

2024

 

2023

 

 

 

 

 

(in millions)

Dollar Term Loan

$                         1,823 

 

$                         1,842 

Less: Cash, cash equivalents, and short-term investments

                         (1,232)

 

                             (992)

Total net debt

$                             591 

 

$                             850