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

Informatica Reports Second Quarter 2025 Financial Results

  • Cloud Subscription Annualized Recurring Revenue (ARR) increased to $901 million, representing 28.2% year-over-year growth, 28.2% in constant currency
  • Total ARR increased to $1.72 billion, representing 3.1% year-over-year growth, 2.9% in constant currency

REDWOOD CITY, CA, August 6, 2025 — Informatica (NYSE: INFA), a leader in enterprise AI-powered cloud data management, today announced financial results for its second quarter 2025, ended June 30, 2025.

q2-2025-earnings-results 

“We delivered a strong second quarter, exceeding midpoint expectations across all key revenue and profitability metrics, led by a 28% year-over-year increase in Cloud Subscription ARR. Powered by CLAIRE AI, Informatica’s IDMC platform remains at the forefront of AI, helping our customers and partners build a trusted data foundation, simplify governance, and enable seamless integration across data estates," said Amit Walia, Chief Executive Officer at Informatica. “We continued working toward closing the transaction with Salesforce."

Second Quarter 2025 Financial Highlights:

  • GAAP Total Revenues increased to $407.3 million, representing 1.7% year-over-year growth or 0.7% year-over-year growth on a constant currency basis(1). Total revenues included a positive impact of approximately $3.8 million from foreign currency exchange rates (FX) year-over-year.
  • GAAP Cloud Subscription Revenue increased to $209.9 million, representing 30.1% year-over-year growth and represented 73.1% of subscription revenue.
  • Total ARR increased to $1.72 billion, representing 3.1% year-over-year growth or 2.9% year-over-year growth on a constant currency basis. Total ARR included a positive impact of approximately $2.4 million from FX rates year-over-year.
  • Cloud Subscription ARR increased to $901.0 million, representing 28.2% year-over-year growth or 28.2% year-over-year growth on a constant currency basis. Cloud Subscription ARR included a positive impact of approximately $0.5 million from FX rates year-over-year.
  • GAAP Operating Loss of $0.1 million and Non-GAAP Operating Income of $109.4 million. GAAP Operating Margin of 0.0% and Non-GAAP Operating Margin of 26.9%.
  • GAAP Operating Cash Flow of $24.6 million.
  • Adjusted Unlevered Free Cash Flow (after-tax) of $58.7 million. Cash paid for interest of $30.2 million.

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.”

Second Quarter 2025 Business Highlights:

  • Processed 128.2 trillion cloud transactions per month for the quarter ended June 30, 2025, as compared to 96.6 trillion cloud transactions per month in the same quarter last year, an increase of 33% year-over-year.
  • Achieved a Cloud Subscription Net Retention Rate (NRR) of 120% at the global parent level as of June 30, 2025.
  • Reported 2,509 Cloud Subscription ARR customers at the end of June 30, 2025, an increase of 7% year-over-year.

Product Innovation:

  • Announced AI Agent Engineering: a new service within Informatica's Intelligent Data Management Cloud (IDMC) platform, empowering organizations to build, connect and manage intelligent multi-agent AI systems and compose business applications quickly, securely and at scale through a unified, no-code environment to seamlessly orchestrate agents across ecosystems such as AWS, Azure, Databricks, Google Cloud, Microsoft, Salesforce, Snowflake and more. Available in the fall of 2025.
  • Announced CLAIRE ® Agents: a suite of digital assistants designed to augment enterprise data management, including Data Quality, Data Discovery, Data Lineage, Data Ingestion, Data Exploration, Modernization, and ELT agents that automate complex data operations across cloud platforms and are designed to handle the escalating demands of AI adoption and governance complexity. Preview starting in the fall of 2025.
  • Launched CLAIRE® Copilot: announced availability for Data Integration and Cloud Application Integration, built with Microsoft Azure OpenAI Service for conversational/summarization assistance, use case classification, field mappings, and query generation, and using Informatica’s hosted Open Source LLMs to assist developers in generating, documenting, and optimizing complex data transformation and integration pipelines.
  • Expanded partnership with AWS: announced GenAI competency certification and new product capabilities, including AI agents with Amazon Bedrock, SQL ELT for Amazon Redshift, and a new connector for Amazon SageMaker Lakehouse.
  • Expanded partnership with Databricks: named a launch partner for Databricks Managed Iceberg Tables, enabling organizations to convert data to Iceberg formats and leverage open table formats on the Databricks Data Intelligence Platform; named a launch partner for Databricks Lakebase, allowing seamless data loading and transformation from over 300 sources into the Databricks PostgreSQL service; announced new capabilities accelerating the adoption of AI agents and GenAI through Databricks Mosaic AI connectors and GenAI recipes, including a no-code interface and pre-configured templates that simplify GenAI application development and deployment; and announced new volume support for Informatica’s Cloud Data Integration (CDI) and Cloud Data Ingestion and Replication (CDIR) enabling Databricks customers to move and manage non-tabular datasets more efficiently on Unity Catalog.
  • Expanded partnership with Microsoft: announced the public preview of Data Quality native application for Microsoft Fabric, leveraging the capabilities of Informatica’s IDMC platform by ingesting data from 300-plus enterprise sources to Microsoft Fabric endpoints and running data profiles within Microsoft Fabric to analyze data schemas, assess completeness, conformity and consistency of data sets; and announced availability of Informatica’s multi-domain Master Data Management (MDM) extensions, enabling out-of-the-box, pre-built integration assets to expedite data onboarding and replicate comprehensive master data models into Microsoft Fabric.
  • Expanded partnership with NVIDIA: announced integration of Informatica’s IDMC platform with NVIDIA AI Enterprise, delivering a seamless pathway for building production-grade AI agents leveraging NVIDIA’s inferencing model.
  • Expanded partnership with Oracle: announced the availability of Informatica’s MDM SaaS for Oracle Cloud Infrastructure (OCI), enabling customers to use Informatica MDM natively in the OCI environment.
  • Expanded partnership with Salesforce: extended integration with Salesforce’s Agentforce for Sales and Agentforce for Service capabilities, leveraging Informatica’s MDM SaaS offerings on the Salesforce AgentExchange. Available in the second half of 2025.
  • Expanded partnership with Snowflake: launched new AI connectors for Snowflake Cortex AI, Cortex Search, Cortex Analyst and Cortex Agents; announced private preview of Informatica’s CDI’s no-code/low-code data pipelines loader into Snowflake from over 300 sources using an Apache Iceberg open table connector, automatically registering tables in Snowflake Apache Polaris; and launched Informatica’s MDM SaaS extension for Snowflake AI Data Cloud, enabling customers to consolidate master and transaction data from various sources when loading master data assets, such as customer, supplier, product, patient, provider, and other domains directly into the Snowflake AI Data Cloud.

Industry Recognition:

  • Recognized as a Leader in the 2025 Gartner® Magic Quadrant for Integration Platform as a Service.
  • Recognized as a Leader in The Forrester Wave: Master Data Management Solutions, Q2 2025.
  • Recognized as a Leader in Nucleus Research iPaaS Technology Value Matrix 2025.
  • Recognized as a Champion in 2025 Bloor Research Master Data Management Market Update.

Pending Acquisition by Salesforce

In a separate press release issued on May 27, 2025, Informatica announced that it has entered into a definitive agreement, or the Merger Agreement, to be acquired by Salesforce. A copy of the press release and supplemental materials can be found on the “Investor Relations” page of our website at https://investors.informatica.com and on the Securities and Exchange Commission, or the SEC, website at http://www.sec.gov. Additional details and information about the terms and conditions of the Merger Agreement and the transactions contemplated by the Merger Agreement are available in the Current Report on Form 8-K filed with the SEC on May 28, 2025.

In light of the pending transaction with Salesforce, Informatica will not be hosting an earnings conference call to review the second quarter or providing financial guidance in conjunction with this press release. For further detail and discussion of our financial performance, please refer to our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC, and our Quarterly Report on Form 10-Q that will be filed for the second quarter ended June 30, 2025.

Forward-Looking Statements

This press release contains 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, statements regarding Informatica's proposed acquisition by Salesforce, management’s plans, priorities, initiatives, and strategies, 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 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 pending acquisition by Salesforce, the effects of adverse global macroeconomic conditions and geopolitical uncertainty, including tariffs, 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 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, 2024, and other filings and reports we make with the Securities and Exchange Commission from time to time, including our Quarterly Report on Form 10-Q that will be filed for the second quarter ended June 30, 2025. 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.

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, amortization of acquired intangibles, expenses associated with acquisitions, debt refinancing costs, sponsor-related costs, expenses associated with restructuring efforts, and facility impairment, 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, amortization of intangibles, facility impairment, 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, 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.

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 approximately 2% or less 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 subscription 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 should be viewed independently of cloud 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.

Self-managed Subscription Annual Recurring Revenue ("Self-Managed Subscription ARR") represents the portion of ARR that is attributable to our self-managed subscription contracts. We believe that Self-Managed 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 self-managed subscription contracts. Self-Managed 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. As we continue to shift our focus from perpetual to cloud, we expect Self-managed Subscription ARR will decrease in future quarters.

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 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.

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(ii) 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.
(ii) 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, Magic Quadrant for Integration Platform as a Service, Andrew Humphreys, et al., 19 May 2025 was published by Gartner, Inc. as part of larger research documents and should be evaluated in the context of the entire document. The Gartner documents are available upon request from Informatica. 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 registered trademarks and service mark of Gartner, Inc. and/or its affiliates in the U.S. and internationally and are used herein with permission. All rights reserved.

The Forrester Wave is copyrighted by Forrester Research, Inc. Forrester and Forrester Wave are trademarks of Forrester Research, Inc. The Forrester Wave is a graphical representation of Forrester’s call on a market and is plotted using a detailed spreadsheet with exposed scores, weightings, and comments. Forrester does not endorse any vendor, product, or service depicted in the Forrester Wave. Information is based on best available resources. Opinions reflect judgment at the time and are subject to change.

(1) Constant currency basis is calculated by translating current period revenue using the comparable period's exchange rates from the prior year.

About Informatica

Informatica (NYSE: INFA), a leader in AI-powered enterprise cloud data management, helps businesses unlock the full value of their data and AI. As data grows in complexity and volume, Informatica’s Intelligent Data Management Cloud delivers a complete, end-to-end platform with a suite of industry-leading, integrated solutions to connect, manage and unify data across any cloud, hybrid or multi-cloud environment. Powered by CLAIRE® AI, Informatica’s platform integrates natively with all major cloud providers, data warehouses and analytics tools— giving organizations the freedom of choice, avoiding vendor lock-in and delivering better ROI by enabling access to governed data, simplifying operations and scaling with confidence. Trusted by 5,000+ customers in nearly 100 countries—including over 80 of the Fortune 100—Informatica is the backbone of platform-agnostic, cloud data-driven transformation. Informatica. Where data and AI come to life.

###

Contacts:

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

Public Relations:
pr@informatica.com

 

INFORMATICA INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Subscription revenue

$                   287,034 

 

$                   264,306 

 

$                   571,044 

 

$                   516,304 

Maintenance and professional services

                     120,310 

 

                     136,319 

 

                     240,197 

 

                     272,928 

Total revenues

                     407,344 

 

                     400,625 

 

                     811,241 

 

                     789,232 

Cost of revenues:

 

 

 

 

 

 

 

Subscription costs

                        53,606 

 

                        47,367 

 

                     107,351 

 

                        94,210 

Maintenance and professional services costs

                        27,171 

 

                        34,501 

 

                        53,907 

 

                        68,379 

Amortization of acquired technology

                             538 

 

                          1,027 

 

                          1,069 

 

                          2,061 

Total cost of revenues

                        81,315 

 

                        82,895 

 

                     162,327 

 

                     164,650 

Gross profit

                     326,029 

 

                     317,730 

 

                     648,914 

 

                     624,582 

Operating expenses:

 

 

 

 

 

 

 

Research and development

                        88,240 

 

                        79,234 

 

                     170,213 

 

                     158,888 

Sales and marketing

                     155,491 

 

                     147,453 

 

                     297,603 

 

                     284,886 

General and administrative

                        57,377 

 

                        48,962 

 

                        97,559 

 

                        99,408 

Amortization of intangible assets

                        25,010 

 

                        31,718 

 

                        49,801 

 

                        63,457 

Restructuring

                                 

 

                             899 

 

                                 

 

                          5,254 

Total operating expenses

                     326,118 

 

                     308,266 

 

                     615,176 

 

                     611,893 

(Loss) income from operations

                             (89)

 

                          9,464 

 

                        33,738 

 

                        12,689 

Interest income

                        13,004 

 

                        13,765 

 

                        26,260 

 

                        27,172 

Interest expense

                      (29,552)

 

                      (38,333)

 

                      (59,009)

 

                      (77,430)

Other (expense) income, net

                      (18,819)

 

                             851 

 

                      (34,485)

 

                          7,186 

Loss before income taxes

                      (35,456)

 

                      (14,253)

 

                      (33,496)

 

                      (30,383)

Income tax benefit

                      (30,807)

 

                      (19,081)

 

                      (30,187)

 

                      (44,545)

Net (loss) income

$                      (4,649)

 

$                        4,828 

 

$                      (3,309)

 

$                      14,162 

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

 

 

 

 

 

 

 

Basic

$                        (0.02)

 

$                          0.02 

 

$                        (0.01)

 

$                          0.05 

Diluted

$                        (0.02)

 

$                          0.02 

 

$                        (0.01)

 

$                          0.05 

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

 

 

 

 

 

 

 

Basic

                     302,949 

 

                     300,930 

 

                     302,811 

 

                     298,913 

Diluted

                     302,949 

 

                     314,934 

 

                     302,811 

 

                     313,716

 

 

 

INFORMATICA INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except par value data)

(Unaudited)

 

 

June 30,

 

December 31,

 

2025

 

2024

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$                1,052,275 

 

$                   912,460 

Short-term investments

                     246,299 

 

                     319,951 

Accounts receivable, net of allowances of $3,422 and $6,618, respectively

                     332,600 

 

                     509,826 

Contract assets, net

                        60,196 

 

                        60,343 

Prepaid expenses and other current assets

                     243,053 

 

                     184,939 

Total current assets

                  1,934,423 

 

                  1,987,519 

Property and equipment, net

                     137,365 

 

                     138,999 

Operating lease right-of-use-assets

                        53,490 

 

                        48,438 

Goodwill

                  2,391,833 

 

                  2,326,831 

Customer relationships intangible asset, net

                     510,199 

 

                     550,404 

Other intangible assets, net

                          4,873 

 

                          5,681 

Deferred tax assets

                        19,025 

 

                        18,267 

Other assets

                     203,511 

 

                     203,393 

Total assets

$                5,254,719 

 

$                5,279,532 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$                      20,767 

 

$                      27,155 

Accrued liabilities

                        54,236 

 

                        57,696 

Accrued compensation and related expenses

                     103,673 

 

                     148,248 

Current operating lease liabilities

                        14,060 

 

                        13,686 

Current portion of long-term debt

                        18,750 

 

                        18,750 

Income taxes payable

                          2,957 

 

                          5,815 

Deferred revenue

                     746,839 

 

                     819,367 

Total current liabilities

                     961,282 

 

                  1,090,717 

Long-term operating lease liabilities

                        42,665 

 

                        37,771 

Long-term deferred revenue

                        11,180 

 

                        13,910 

Long-term debt, net

                  1,782,706 

 

                  1,790,401 

Deferred tax liabilities

                          5,998 

 

                          7,828 

Long-term income taxes payable

                        27,528 

 

                        24,276 

Other liabilities

                        38,823 

 

                          7,315 

Total liabilities

                  2,870,182 

 

                  2,972,218 

Stockholders’ equity:

 

 

 

Class A common stock; $0.01 par value per share; 2,000,000 shares authorized as of June 30, 2025 and December 31, 2024; 260,595 and 259,485 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively

                          2,607 

 

                          2,596 

Class B-1 common stock; $0.01 par value per share; 200,000 shares authorized as of June 30, 2025 and December 31, 2024; 44,050 shares issued and outstanding as of June 30, 2025 and December 31, 2024

                             440 

 

                             440 

Class B-2 common stock; $0.00001 par value per share; 200,000 shares authorized as of June 30, 2025 and December 31, 2024; 44,050 shares issued and outstanding as of June 30, 2025 and December 31, 2024

                                 

 

                                 

Additional paid-in-capital

                  3,690,869 

 

                  3,670,371 

Accumulated other comprehensive loss

                        (7,350)

 

                      (67,383)

Accumulated deficit

                (1,302,029)

 

                (1,298,710)

Total stockholders’ equity

                  2,384,537 

 

                  2,307,314 

Total liabilities and stockholders’ equity

$                5,254,719 

 

$                5,279,532

 

 

INFORMATICA INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

Net (loss) income

 

$            (4,649)

 

$              4,828 

 

$            (3,309)

 

$            14,162 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

                3,504 

 

                3,873 

 

                6,800 

 

                6,066 

Non-cash operating lease costs

 

                3,124 

 

                3,433 

 

                7,104 

 

                7,335 

Stock-based compensation

 

              70,392 

 

              65,499 

 

            130,570 

 

            129,600 

Deferred income taxes

 

                1,806 

 

                  (745)

 

              (1,235)

 

              (1,576)

Amortization of intangible assets and acquired technology

 

              25,548 

 

              32,745 

 

              50,870 

 

              65,518 

Amortization of debt issuance costs

 

                    976 

 

                    903 

 

                1,932 

 

                1,790 

Amortization of investment discount, net of premium

 

                  (561)

 

              (1,408)

 

              (1,314)

 

              (2,848)

Debt refinancing costs

 

                       

 

                1,366 

 

                       

 

                1,366 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

            (46,763)

 

            (44,290)

 

            185,775 

 

            176,418 

Prepaid expenses and other assets

 

                6,570 

 

                8,430 

 

              12,868 

 

                8,197 

Accounts payable and accrued liabilities

 

              24,342 

 

                5,001 

 

            (64,019)

 

            (92,022)

Income taxes payable

 

            (44,824)

 

            (31,305)

 

            (50,909)

 

            (74,812)

Deferred revenue

 

            (14,889)

 

            (23,478)

 

            (96,383)

 

            (82,700)

Net cash provided by operating activities

 

              24,576 

 

              24,852 

 

            178,750 

 

            156,494 

Investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

              (1,561)

 

              (1,175)

 

              (4,708)

 

              (1,565)

Purchases of investments

 

            (58,693)

 

          (122,558)

 

          (234,385)

 

          (269,555)

Maturities of investments

 

            104,000 

 

              52,093 

 

            276,500 

 

            202,032 

Sales of investments

 

                7,929 

 

                       

 

                7,929 

 

                       

Other

 

                       

 

                       

 

                       

 

                1,878 

Net cash provided by / (used in) investing activities

 

              51,675 

 

            (71,640)

 

              45,336 

 

            (67,210)

Financing activities:

 

 

 

 

 

 

 

 

Payment of debt

 

              (4,688)

 

              (6,659)

 

              (9,376)

 

             (11,347)

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

 

                       

 

                       

 

              14,579 

 

              13,797 

Payments for dividends related to Class B-2 shares

 

                       

 

                       

 

                    (10)

 

                    (12)

Payments for repurchases of common stock

 

                       

 

                       

 

          (101,346)

 

                       

Payments for taxes related to net share settlement of equity awards

 

            (19,590)

 

            (30,848)

 

            (48,605)

 

            (76,691)

Proceeds from issuance of shares under equity plans

 

              22,987 

 

              28,860 

 

              23,965 

 

              57,721 

Net cash used in financing activities

 

              (1,291)

 

              (8,025)

 

          (120,793)

 

            (15,910)

Effect of foreign exchange rate changes on cash and cash equivalents

 

              21,050 

 

              (1,790)

 

              36,522 

 

              (7,352)

Net increase (decrease) in cash and cash equivalents

 

              96,010 

 

            (56,603)

 

            139,815 

 

              66,022 

Cash and cash equivalents at beginning of period

 

            956,265 

 

            855,068 

 

            912,460 

 

            732,443 

Cash and cash equivalents at end of period

 

$       1,052,275 

 

$          798,465 

 

$       1,052,275 

 

$          798,465 

Supplemental disclosures:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$            30,225 

 

$            37,922 

 

$            60,227 

 

$            75,704 

Cash paid for income taxes, net of refunds

 

$            12,128 

 

$            12,970 

 

$            21,868 

 

$            31,843

 

 

INFORMATICA INC.

NON-GAAP FINANCIAL MEASURES AND KEY BUSINESS METRICS

(in thousands, except per share data and percentages)

(unaudited)

 

RECONCILIATIONS OF GAAP TO NON-GAAP

 

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

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP net (loss) income

$                (4,649)

 

$                  4,828 

 

$                (3,309)

 

$                14,162 

Stock-based compensation-related charges

                  71,886 

 

                  68,576 

 

               133,502 

 

               132,677 

Amortization of intangibles

                  25,548 

 

                  32,745 

 

                  50,870 

 

                  65,518 

Restructuring

                           

 

                       899 

 

                           

 

                    5,254 

Debt refinancing costs

                           

 

                    1,366 

 

                           

 

                    1,366 

Facility impairment

                           

 

                           

 

                       624 

 

                           

Acquisition-related costs

                  12,028 

 

                    2,403 

 

                  12,028 

 

                    7,205 

Sponsor-related costs

                           

 

                       773 

 

                       176 

 

                       773 

Income tax effect

                (47,828)

 

                (40,358)

 

                (67,839)

 

                (86,499)

Non-GAAP net income

$                56,985 

 

$                71,232 

 

$             126,052 

 

$             140,456 

 

 

 

 

 

 

 

 

Net (loss) income per share:

 

 

 

 

 

 

 

Net (loss) income per share—basic

$                  (0.02)

 

$                    0.02 

 

$                  (0.01)

 

$                    0.05 

Net (loss) income per share—diluted

$                  (0.02)

 

$                    0.02 

 

$                  (0.01)

 

$                    0.05 

Non-GAAP net income per share—basic

$                    0.19 

 

$                    0.24 

 

$                    0.42 

 

$                    0.47 

Non-GAAP net income per share—diluted

$                    0.18 

 

$                    0.23 

 

$                    0.41 

 

$                    0.45 

 

 

 

 

 

 

 

 

Share count (in thousands):

 

 

 

 

 

 

 

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

               302,949 

 

               300,930 

 

               302,811 

 

               298,913 

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

               302,949 

 

               314,934 

 

               302,811 

 

               313,716 

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

               302,949 

 

               300,930 

 

               302,811 

 

               298,913 

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

               308,470 

 

               314,934 

 

               308,515 

 

               313,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP (loss) income from operations

$                 (89)   

 

$             9,464    

 

$           33,738    

 

$           12,689    

Stock-based compensation-related charges

             71,886    

 

             68,576    

 

           133,502    

 

           132,677    

Amortization of intangibles

             25,548    

 

             32,745    

 

             50,870    

 

             65,518    

Restructuring

                         

 

                   899    

 

                         

 

               5,254    

Facility impairment

                         

 

                         

 

                   624    

 

                         

Acquisition-related costs

             12,028    

 

               2,403    

 

             12,028    

 

               7,205    

Sponsor-related costs

                         

 

                   773    

 

                   176    

 

                   773    

Non-GAAP income from operations

$         109,373    

 

$         114,860    

 

$         230,938    

 

$         224,116    

 

 

 

 

 

 

 

 

GAAP operating margin (% of total revenue)

0.0  %

 

2.4  %

 

4.2  %

 

1.6  %

Non-GAAP operating margin (% of total revenue)

26.9  %

 

28.7  %

 

28.5  %

 

28.4  %

 

 

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,

 

2025

 

2024

 

2025

 

2024

 

2025

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

 

(in thousands)

GAAP net (loss) income

$               (4,649)

 

$                 4,828 

 

$               (3,309)

 

$               14,162 

 

$                      (7,540)

Income tax benefit

               (30,807)

 

               (19,081)

 

               (30,187)

 

               (44,545)

 

                        57,592 

Interest income

               (13,004)

 

               (13,765)

 

               (26,260)

 

               (27,172)

 

                      (55,525)

Interest expense

                 29,552 

 

                 38,333 

 

                 59,009 

 

                 77,430 

 

                     127,643 

Debt refinancing costs

                          

 

                   1,366 

 

                          

 

                   1,366 

 

                                 

Other expense (income), net

                 18,819 

 

                 (2,217)

 

                 34,485 

 

                 (8,552)

 

                        25,927 

Stock-based compensation-related charges

                 71,886 

 

                 68,576 

 

               133,502 

 

               132,677 

 

                     263,913 

Amortization of intangibles

                 25,548 

 

                 32,745 

 

                 50,870 

 

                 65,518 

 

                     111,097 

Facility impairment

                          

 

                          

 

                      624 

 

                          

 

                             624 

Restructuring

                          

 

                      899 

 

                          

 

                   5,254 

 

                          7,251 

Acquisition-related costs

                 12,028 

 

                   2,403 

 

                 12,028 

 

                   7,205 

 

                        12,392 

Sponsor-related costs

                          

 

                      773 

 

                      176 

 

                      773 

 

                             906 

Depreciation

                   3,301 

 

                   3,853 

 

                   6,605 

 

                   6,071 

 

                        13,922 

Adjusted EBITDA

$             112,674 

 

$             118,713 

 

$             237,543 

 

$             230,187 

 

$                   558,202

 

 

Adjusted Unlevered Free Cash Flow

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

(in thousands, except percentages)

 

(in thousands, except percentages)

Total GAAP Revenue

$              407,344    

 

$              400,625    

 

$              811,241     

 

$              789,232    

Net cash provided by operating activities

$                24,576    

 

$                24,852    

 

$              178,750    

 

$              156,494    

Less: Purchases of property and equipment

                   (1,561)   

 

                   (1,175)   

 

                   (4,708)   

 

                   (1,565)   

Add: Restructuring costs

                        652    

 

                     2,527    

 

                     5,243    

 

                  16,473    

Add: Acquisition related costs

                     4,778    

 

                     6,682    

 

                     4,778    

 

                     6,682    

Add: Sponsor-related costs

                          35    

 

                        429    

 

                        390    

 

                        429    

Adjusted Free Cash Flow (after-tax)(1)(2)

$                28,480    

 

$                33,315    

 

$              184,453    

 

$              178,513    

Add: Cash paid for interest

                  30,225    

 

                  37,922    

 

                  60,227    

 

                  75,704    

Adjusted Unlevered Free Cash Flow (after-tax)(1)(2)

$                58,705    

 

$                71,237    

 

$              244,680    

 

$              254,217    

 

 

 

 

 

 

 

 

Adjusted Free Cash Flow (after-tax) margin(1)(2)

7 %

 

8 %

 

23 %

 

23 %

Adjusted Unlevered Free Cash Flow (after-tax) margin(1)(2)

14 %

 

18 %

 

30 %

 

32 %

 

(1) Includes cash tax payments of $12.1 million and $12.9 million for the three months ended June 30, 2025 and 2024, respectively and $21.8 million and $31.8 million for the six months ended June 30, 2025 and 2024, respectively.

(2) Includes foreign exchange remeasurement (loss) gain of $(13.1) million and $1.9 million for the three months ended June 30, 2025 and 2024, respectively and $(26.4) million and $5.9 million for the six months ended June 30, 2025 and 2024, respectively, primarily from U.S. dollar cash held offshore.

 

 

Key Business Metrics

 

June 30,

 

2025

 

2024

 

 

 

 

 

(in thousands, except percentages)

Cloud Subscription Annual Recurring Revenue

$                   900,963    

 

$                   702,600    

Self-managed Subscription Annual Recurring Revenue

                     399,177    

 

                     493,935    

Maintenance Annual Recurring Revenue on Perpetual Licenses

                     419,548    

 

                     471,697    

Total Annual Recurring Revenue

$                1,719,688    

 

$                1,668,232    

 

 

 

 

Cloud Subscription Net Retention Rate (Global Parent level)

120  %

 

126  %

 

 

 

INFORMATICA INC.

SUPPLEMENTAL INFORMATION

 

 

Additional Business Metrics

 

 

June 30,

 

2025

 

2024

Maintenance Renewal Rate

89  %

 

96  %

Total Cloud Subscription Annual Recurring Revenue customers

                           2,509

 

                           2,340

Cloud transactions processed per month in trillions(1)

                           128.2

 

                              96.6

 

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

 

 

 

Disaggregation of Revenues

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

2025

 

2024

 

2025

 

2024

 

(in thousands)

 

(in thousands)

Revenues:

 

 

 

 

 

 

 

Cloud subscription(i)

$             209,931 

 

$             161,422 

 

$             409,866 

 

$             312,860 

Self-managed subscription support and other(i)

                 40,964 

 

                 48,908 

 

                 82,460 

 

                 97,499 

Maintenance(ii)

               102,919 

 

               116,482 

 

               206,128 

 

               234,160 

Total revenue recognized over time

               353,814 

 

               326,812 

 

               698,454 

 

               644,519 

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

                 36,139 

 

                 53,976 

 

                 78,718 

 

               105,945 

Total subscription and maintenance revenue

               389,953 

 

               380,788 

 

               777,172 

 

               750,464 

Professional services(ii)

                 17,391 

 

                 19,837 

 

                 34,069 

 

                 38,768 

Total revenues

$             407,344 

 

$             400,625 

 

$             811,241 

 

$             789,232

(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

 

 

June 30,

 

December 31,

 

2025

 

2024

 

 

 

 

 

(in millions)

Dollar Term Loan

$                           1,814

 

$                           1,823

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

                           (1,299)

 

                           (1,232)

Total net debt

$                              515

 

$                              591

 

 

 

 

 

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 June 30,

 

Six Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Subscription revenue

$                   287,034 

 

$                   264,306 

 

$                   571,044 

 

$                   516,304 

Maintenance and professional services

                     120,310 

 

                     136,319 

 

                     240,197 

 

                     272,928 

Total revenues

                     407,344 

 

                     400,625 

 

                     811,241 

 

                     789,232 

Cost of revenues:

 

 

 

 

 

 

 

Subscription costs

                        53,606 

 

                        47,367 

 

                     107,351 

 

                        94,210 

Maintenance and professional services costs

                        27,171 

 

                        34,501 

 

                        53,907 

 

                        68,379 

Amortization of acquired technology

                             538 

 

                          1,027 

 

                          1,069 

 

                          2,061 

Total cost of revenues

                        81,315 

 

                        82,895 

 

                     162,327 

 

                     164,650 

Gross profit

                     326,029 

 

                     317,730 

 

                     648,914 

 

                     624,582 

Operating expenses:

 

 

 

 

 

 

 

Research and development

                        88,240 

 

                        79,234 

 

                     170,213 

 

                     158,888 

Sales and marketing

                     155,491 

 

                     147,453 

 

                     297,603 

 

                     284,886 

General and administrative

                        57,377 

 

                        48,962 

 

                        97,559 

 

                        99,408 

Amortization of intangible assets

                        25,010 

 

                        31,718 

 

                        49,801 

 

                        63,457 

Restructuring

                                 

 

                             899 

 

                                 

 

                          5,254 

Total operating expenses

                     326,118 

 

                     308,266 

 

                     615,176 

 

                     611,893 

(Loss) income from operations

                             (89)

 

                          9,464 

 

                        33,738 

 

                        12,689 

Interest income

                        13,004 

 

                        13,765 

 

                        26,260 

 

                        27,172 

Interest expense

                      (29,552)

 

                      (38,333)

 

                      (59,009)

 

                      (77,430)

Other (expense) income, net

                      (18,819)

 

                             851 

 

                      (34,485)

 

                          7,186 

Loss before income taxes

                      (35,456)

 

                      (14,253)

 

                      (33,496)

 

                      (30,383)

Income tax benefit

                      (30,807)

 

                      (19,081)

 

                      (30,187)

 

                      (44,545)

Net (loss) income

$                      (4,649)

 

$                        4,828 

 

$                      (3,309)

 

$                      14,162 

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

 

 

 

 

 

 

 

Basic

$                        (0.02)

 

$                          0.02 

 

$                        (0.01)

 

$                          0.05 

Diluted

$                        (0.02)

 

$                          0.02 

 

$                        (0.01)

 

$                          0.05 

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

 

 

 

 

 

 

 

Basic

                     302,949 

 

                     300,930 

 

                     302,811 

 

                     298,913 

Diluted

                     302,949 

 

                     314,934 

 

                     302,811 

 

                     313,716 

 

 

 

INFORMATICA INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except par value data)

(Unaudited)

 

 

June 30,

 

December 31,

 

2025

 

2024

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$                1,052,275 

 

$                   912,460 

Short-term investments

                     246,299 

 

                     319,951 

Accounts receivable, net of allowances of $3,422 and $6,618, respectively

                     332,600 

 

                     509,826 

Contract assets, net

                        60,196 

 

                        60,343 

Prepaid expenses and other current assets

                     243,053 

 

                     184,939 

Total current assets

                  1,934,423 

 

                  1,987,519 

Property and equipment, net

                     137,365 

 

                     138,999 

Operating lease right-of-use-assets

                        53,490 

 

                        48,438 

Goodwill

                  2,391,833 

 

                  2,326,831 

Customer relationships intangible asset, net

                     510,199 

 

                     550,404 

Other intangible assets, net

                          4,873 

 

                          5,681 

Deferred tax assets

                        19,025 

 

                        18,267 

Other assets

                     203,511 

 

                     203,393 

Total assets

$                5,254,719 

 

$                5,279,532 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$                      20,767 

 

$                      27,155 

Accrued liabilities

                        54,236 

 

                        57,696 

Accrued compensation and related expenses

                     103,673 

 

                     148,248 

Current operating lease liabilities

                        14,060 

 

                        13,686 

Current portion of long-term debt

                        18,750 

 

                        18,750 

Income taxes payable

                          2,957 

 

                          5,815 

Deferred revenue

                     746,839 

 

                     819,367 

Total current liabilities

                     961,282 

 

                  1,090,717 

Long-term operating lease liabilities

                        42,665 

 

                        37,771 

Long-term deferred revenue

                        11,180 

 

                        13,910 

Long-term debt, net

                  1,782,706 

 

                  1,790,401 

Deferred tax liabilities

                          5,998 

 

                          7,828 

Long-term income taxes payable

                        27,528 

 

                        24,276 

Other liabilities

                        38,823 

 

                          7,315 

Total liabilities

                  2,870,182 

 

                  2,972,218 

Stockholders’ equity:

 

 

 

Class A common stock; $0.01 par value per share; 2,000,000 shares authorized as of June 30, 2025 and December 31, 2024; 260,595 and 259,485 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively

                          2,607 

 

                          2,596 

Class B-1 common stock; $0.01 par value per share; 200,000 shares authorized as of June 30, 2025 and December 31, 2024; 44,050 shares issued and outstanding as of June 30, 2025 and December 31, 2024

                             440 

 

                             440 

Class B-2 common stock; $0.00001 par value per share; 200,000 shares authorized as of June 30, 2025 and December 31, 2024; 44,050 shares issued and outstanding as of June 30, 2025 and December 31, 2024

                                 

 

                                 

Additional paid-in-capital

                  3,690,869 

 

                  3,670,371 

Accumulated other comprehensive loss

                        (7,350)

 

                      (67,383)

Accumulated deficit

                (1,302,029)

 

                (1,298,710)

Total stockholders’ equity

                  2,384,537 

 

                  2,307,314 

Total liabilities and stockholders’ equity

$                5,254,719 

 

$                5,279,532 

 

 

INFORMATICA INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

Net (loss) income

 

$            (4,649)

 

$              4,828 

 

$            (3,309)

 

$            14,162 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

                3,504 

 

                3,873 

 

                6,800 

 

                6,066 

Non-cash operating lease costs

 

                3,124 

 

                3,433 

 

                7,104 

 

                7,335 

Stock-based compensation

 

              70,392 

 

              65,499 

 

            130,570 

 

            129,600 

Deferred income taxes

 

                1,806 

 

                  (745)

 

              (1,235)

 

              (1,576)

Amortization of intangible assets and acquired technology

 

              25,548 

 

              32,745 

 

              50,870 

 

              65,518 

Amortization of debt issuance costs

 

                    976 

 

                    903 

 

                1,932 

 

                1,790 

Amortization of investment discount, net of premium

 

                  (561)

 

              (1,408)

 

              (1,314)

 

              (2,848)

Debt refinancing costs

 

                       

 

                1,366 

 

                       

 

                1,366 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

            (46,763)

 

            (44,290)

 

            185,775 

 

            176,418 

Prepaid expenses and other assets

 

                6,570 

 

                8,430 

 

              12,868 

 

                8,197 

Accounts payable and accrued liabilities

 

              24,342 

 

                5,001 

 

            (64,019)

 

            (92,022)

Income taxes payable

 

            (44,824)

 

            (31,305)

 

            (50,909)

 

            (74,812)

Deferred revenue

 

            (14,889)

 

            (23,478)

 

            (96,383)

 

            (82,700)

Net cash provided by operating activities

 

              24,576 

 

              24,852 

 

            178,750 

 

            156,494 

Investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

              (1,561)

 

              (1,175)

 

              (4,708)

 

              (1,565)

Purchases of investments

 

            (58,693)

 

          (122,558)

 

          (234,385)

 

          (269,555)

Maturities of investments

 

            104,000 

 

              52,093 

 

            276,500 

 

            202,032 

Sales of investments

 

                7,929 

 

                       

 

                7,929 

 

                       

Other

 

                       

 

                       

 

                       

 

                1,878 

Net cash provided by / (used in) investing activities

 

              51,675 

 

            (71,640)

 

              45,336 

 

            (67,210)

Financing activities:

 

 

 

 

 

 

 

 

Payment of debt

 

              (4,688)

 

              (6,659)

 

              (9,376)

 

             (11,347)

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

 

                       

 

                       

 

              14,579 

 

              13,797 

Payments for dividends related to Class B-2 shares

 

                       

 

                       

 

                    (10)

 

                    (12)

Payments for repurchases of common stock

 

                       

 

                       

 

          (101,346)

 

                       

Payments for taxes related to net share settlement of equity awards

 

            (19,590)

 

            (30,848)

 

            (48,605)

 

            (76,691)

Proceeds from issuance of shares under equity plans

 

              22,987 

 

              28,860 

 

              23,965 

 

              57,721 

Net cash used in financing activities

 

              (1,291)

 

              (8,025)

 

          (120,793)

 

            (15,910)

Effect of foreign exchange rate changes on cash and cash equivalents

 

              21,050 

 

              (1,790)

 

              36,522 

 

              (7,352)

Net increase (decrease) in cash and cash equivalents

 

              96,010 

 

            (56,603)

 

            139,815 

 

              66,022 

Cash and cash equivalents at beginning of period

 

            956,265 

 

            855,068 

 

            912,460 

 

            732,443 

Cash and cash equivalents at end of period

 

$       1,052,275 

 

$          798,465 

 

$       1,052,275 

 

$          798,465 

Supplemental disclosures:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$            30,225 

 

$            37,922 

 

$            60,227 

 

$            75,704 

Cash paid for income taxes, net of refunds

 

$            12,128 

 

$            12,970 

 

$            21,868 

 

$            31,843 

 

 

INFORMATICA INC.

NON-GAAP FINANCIAL MEASURES AND KEY BUSINESS METRICS

(in thousands, except per share data and percentages)

(unaudited)

 

RECONCILIATIONS OF GAAP TO NON-GAAP

 

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

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP net (loss) income

$                (4,649)

 

$                  4,828 

 

$                (3,309)

 

$                14,162 

Stock-based compensation-related charges

                  71,886 

 

                  68,576 

 

               133,502 

 

               132,677 

Amortization of intangibles

                  25,548 

 

                  32,745 

 

                  50,870 

 

                  65,518 

Restructuring

                           

 

                       899 

 

                           

 

                    5,254 

Debt refinancing costs

                           

 

                    1,366 

 

                           

 

                    1,366 

Facility impairment

                           

 

                           

 

                       624 

 

                           

Acquisition-related costs

                  12,028 

 

                    2,403 

 

                  12,028 

 

                    7,205 

Sponsor-related costs

                           

 

                       773 

 

                       176 

 

                       773 

Income tax effect

                (47,828)

 

                (40,358)

 

                (67,839)

 

                (86,499)

Non-GAAP net income

$                56,985 

 

$                71,232 

 

$             126,052 

 

$             140,456 

 

 

 

 

 

 

 

 

Net (loss) income per share:

 

 

 

 

 

 

 

Net (loss) income per share—basic

$                  (0.02)

 

$                    0.02 

 

$                  (0.01)

 

$                    0.05 

Net (loss) income per share—diluted

$                  (0.02)

 

$                    0.02 

 

$                  (0.01)

 

$                    0.05 

Non-GAAP net income per share—basic

$                    0.19 

 

$                    0.24 

 

$                    0.42 

 

$                    0.47 

Non-GAAP net income per share—diluted

$                    0.18 

 

$                    0.23 

 

$                    0.41 

 

$                    0.45 

 

 

 

 

 

 

 

 

Share count (in thousands):

 

 

 

 

 

 

 

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

               302,949 

 

               300,930 

 

               302,811 

 

               298,913 

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

               302,949 

 

               314,934 

 

               302,811 

 

               313,716 

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

               302,949 

 

               300,930 

 

               302,811 

 

               298,913 

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

               308,470 

 

               314,934 

 

               308,515 

 

               313,716 

 

 

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

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

GAAP (loss) income from operations

$                 (89)   

 

$             9,464    

 

$           33,738    

 

$           12,689    

Stock-based compensation-related charges

             71,886    

 

             68,576    

 

           133,502    

 

           132,677    

Amortization of intangibles

             25,548    

 

             32,745    

 

             50,870    

 

             65,518    

Restructuring

                         

 

                   899    

 

                         

 

               5,254    

Facility impairment

                         

 

                         

 

                   624    

 

                         

Acquisition-related costs

             12,028    

 

               2,403    

 

             12,028    

 

               7,205    

Sponsor-related costs

                         

 

                   773    

 

                   176    

 

                   773    

Non-GAAP income from operations

$         109,373    

 

$         114,860    

 

$         230,938    

 

$         224,116    

 

 

 

 

 

 

 

 

GAAP operating margin (% of total revenue)

0.0  %

 

2.4  %

 

4.2  %

 

1.6  %

Non-GAAP operating margin (% of total revenue)

26.9  %

 

28.7  %

 

28.5  %

 

28.4  %

 

 

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,

 

2025

 

2024

 

2025

 

2024

 

2025

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

(in thousands)

 

(in thousands)

GAAP net (loss) income

$               (4,649)

 

$                 4,828 

 

$               (3,309)

 

$               14,162 

 

$                      (7,540)

Income tax benefit

               (30,807)

 

               (19,081)

 

               (30,187)

 

               (44,545)

 

                        57,592 

Interest income

               (13,004)

 

               (13,765)

 

               (26,260)

 

               (27,172)

 

                      (55,525)

Interest expense

                 29,552 

 

                 38,333 

 

                 59,009 

 

                 77,430 

 

                     127,643 

Debt refinancing costs

                          

 

                   1,366 

 

                          

 

                   1,366 

 

                                 

Other expense (income), net

                 18,819 

 

                 (2,217)

 

                 34,485 

 

                 (8,552)

 

                        25,927 

Stock-based compensation-related charges

                 71,886 

 

                 68,576 

 

               133,502 

 

               132,677 

 

                     263,913 

Amortization of intangibles

                 25,548 

 

                 32,745 

 

                 50,870 

 

                 65,518 

 

                     111,097 

Facility impairment

                          

 

                          

 

                      624 

 

                          

 

                             624 

Restructuring

                          

 

                      899 

 

                          

 

                   5,254 

 

                          7,251 

Acquisition-related costs

                 12,028 

 

                   2,403 

 

                 12,028 

 

                   7,205 

 

                        12,392 

Sponsor-related costs

                          

 

                      773 

 

                      176 

 

                      773 

 

                             906 

Depreciation

                   3,301 

 

                   3,853 

 

                   6,605 

 

                   6,071 

 

                        13,922 

Adjusted EBITDA

$             112,674 

 

$             118,713 

 

$             237,543 

 

$             230,187 

 

$                   558,202 

 

Adjusted Unlevered Free Cash Flow

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

(in thousands, except percentages)

 

(in thousands, except percentages)

Total GAAP Revenue

$              407,344    

 

$              400,625    

 

$              811,241     

 

$              789,232    

Net cash provided by operating activities

$                24,576    

 

$                24,852    

 

$              178,750    

 

$              156,494    

Less: Purchases of property and equipment

                   (1,561)   

 

                   (1,175)   

 

                   (4,708)   

 

                   (1,565)   

Add: Restructuring costs

                        652    

 

                     2,527    

 

                     5,243    

 

                  16,473    

Add: Acquisition related costs

                     4,778    

 

                     6,682    

 

                     4,778    

 

                     6,682    

Add: Sponsor-related costs

                          35    

 

                        429    

 

                        390    

 

                        429    

Adjusted Free Cash Flow (after-tax)(1)(2)

$                28,480    

 

$                33,315    

 

$              184,453    

 

$              178,513    

Add: Cash paid for interest

                  30,225    

 

                  37,922    

 

                  60,227    

 

                  75,704    

Adjusted Unlevered Free Cash Flow (after-tax)(1)(2)

$                58,705    

 

$                71,237    

 

$              244,680    

 

$              254,217    

 

 

 

 

 

 

 

 

Adjusted Free Cash Flow (after-tax) margin(1)(2)

7 %

 

8 %

 

23 %

 

23 %

Adjusted Unlevered Free Cash Flow (after-tax) margin(1)(2)

14 %

 

18 %

 

30 %

 

32 %

 

(1) Includes cash tax payments of $12.1 million and $12.9 million for the three months ended June 30, 2025 and 2024, respectively and $21.8 million and $31.8 million for the six months ended June 30, 2025 and 2024, respectively.

(2) Includes foreign exchange remeasurement (loss) gain of $(13.1) million and $1.9 million for the three months ended June 30, 2025 and 2024, respectively and $(26.4) million and $5.9 million for the six months ended June 30, 2025 and 2024, respectively, primarily from U.S. dollar cash held offshore.

 

Key Business Metrics

 

 

June 30,

 

2025

 

2024

 

 

 

 

 

(in thousands, except percentages)

Cloud Subscription Annual Recurring Revenue

$                   900,963    

 

$                   702,600    

Self-managed Subscription Annual Recurring Revenue

                     399,177    

 

                     493,935    

Maintenance Annual Recurring Revenue on Perpetual Licenses

                     419,548    

 

                     471,697    

Total Annual Recurring Revenue

$                1,719,688    

 

$                1,668,232    

 

 

 

 

Cloud Subscription Net Retention Rate (Global Parent level)

120  %

 

126  %