ZoomInfo Announces Fourth Quarter and Full-Year 2021 Financial Results
ZoomInfo (NASDAQ: ZI) reported a strong fourth quarter, achieving GAAP revenue of $222.3 million, a 59% increase year-over-year, and a GAAP operating income margin of 11%.
For 2021, the company posted total revenue of $747.2 million, up 57% year-over-year, with a net income per share of $0.43. Cash flow from operations hit $299.4 million.
ZoomInfo's annual net revenue retention rate was 116%. The company provided Q1 2022 guidance of $226 - $228 million in revenue.
- Q4 GAAP revenue increased by 59% year-over-year.
- GAAP operating income margin for Q4 was 11%.
- Annual net revenue retention rate for 2021 was 116%.
- International revenue grew by 91% in 2021.
- Operating income decreased by 18% in Q4 year-over-year.
- The company completed the elimination of the UP-C corporate structure, indicating potential restructuring costs.
Fourth Quarter GAAP Revenue of
Fourth Quarter GAAP Operating Income Margin of
Fourth Quarter Cash Flow from Operations of
“In 2021 we delivered a leading combination of growth and profitability, significantly expanded our platform, added more new customers than ever before, and drove record customer retention,” said
Fourth Quarter 2021 Financial Highlights:
-
Revenue of
, an increase of$222.3 million 59% year-over-year. -
Operating income of
and Adjusted Operating Income of$24.2 million .$86.4 million -
GAAP operating income margin of
11% and Adjusted Operating Income Margin of39% . -
Cash flow from operations of
, and Unlevered Free Cash Flow of$71.3 million .$84.4 million
Full-Year 2021 Financial Highlights:
-
Revenue of
, an increase of$747.2 million 57% year-over-year. -
Operating income of
and Adjusted Operating Income of$113.3 million .$306.6 million -
GAAP operating income margin of
15% and Adjusted Operating Income Margin of41% . -
Cash flow from operations of
, and Unlevered Free Cash Flow of$299.4 million .$347.0 million
Recent Business and Operating Highlights:
-
Announced the expansion of the company’s global operations in
London . The company plans to relocate some of its senior executives toLondon in 2022 and is actively hiring forU.K. roles to expand sales and service capabilities locally and regionally. International revenue is currently more than on an annualized basis; in 2021 international revenue increased$100 million 91% and represented11% of revenue. -
Announced a partnership with
Google Cloud allowing customers to integrate ZoomInfo’s leading business-to-business date inGoogle BigQuery. Through this partnership, customers can expect to seeZoomInfo andGoogle Cloud converging through product innovations and integrations, beginning with seamless access toZoomInfo data and intelligence directly withinGoogle BigQuery. - Completed the elimination of the UP-C corporate structure resulting in a single class of outstanding common stock, with one vote per share.
-
The company’s annual net revenue retention rate for 2021 was
116% , as compared to108% for 2020. -
Closed the quarter with 1,452 customers with
or greater in annual contract value.$100,000
Q4 2021 Financial Highlights (Unaudited) |
||||||||||||||||
($ in millions, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|||||||||||
|
GAAP
|
Change YoY |
|
Non-GAAP
|
Change YoY |
|||||||||||
|
|
|
|
|
|
|||||||||||
Revenue |
$ |
222.3 |
|
59 |
% |
|
|
|
||||||||
|
|
|
|
|
|
|||||||||||
Operating Income |
$ |
24.2 |
|
(18 |
)% |
Adjusted Operating
|
$ |
86.4 |
|
36 |
% |
|||||
|
|
|
|
|
|
|||||||||||
Operating Income Margin |
|
11 |
% |
|
Adjusted Operating
|
|
39 |
% |
|
|||||||
|
|
|
|
|
|
|||||||||||
Net Income Per Share
|
$ |
0.36 |
|
|
Adjusted Net Income per
|
$ |
0.18 |
|
|
|||||||
|
|
|
|
|
|
|||||||||||
Cash Flow from Operating
|
$ |
71.3 |
|
7 |
% |
Unlevered Free Cash Flow |
$ |
84.4 |
|
10 |
% |
|||||
|
||||||||||||||||
FY 2021 Financial Highlights (Unaudited) |
||||||||||||||||
($ in millions, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|||||||||||
|
GAAP
|
Change YoY |
|
Non-GAAP
|
Change YoY |
|||||||||||
|
|
|
|
|
|
|||||||||||
Revenue |
$ |
747.2 |
|
57 |
% |
|
|
|
||||||||
|
|
|
|
|
|
|||||||||||
Operating Income |
$ |
113.3 |
|
205 |
% |
Adjusted Operating
|
$ |
306.6 |
|
36 |
% |
|||||
|
|
|
|
|
|
|||||||||||
Operating Income Margin |
|
15 |
% |
|
Adjusted Operating
|
|
41 |
% |
|
|||||||
|
|
|
|
|
|
|||||||||||
Net Income Per Share (Diluted) |
$ |
0.43 |
|
|
Adjusted Net Income per
|
$ |
0.57 |
|
|
|||||||
|
|
|
|
|
|
|||||||||||
Cash Flow from Operating Activities |
$ |
299.4 |
|
77 |
% |
Unlevered Free Cash Flow |
$ |
347.0 |
|
42 |
% |
|||||
|
The Company uses a variety of operational and financial metrics, including non-GAAP financial measures, to evaluate its performance and financial condition. The accompanying financial data includes additional information regarding these metrics and a reconciliation of non-GAAP financial measures for historical periods to the most directly comparable GAAP financial measures. The presentation of non-GAAP financial information should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.
Business Outlook:
Based on information available as of
|
Q1 2022 |
|
FY 2022 |
GAAP Revenue |
|
|
|
Non-GAAP Adjusted Operating Income |
|
|
|
Non-GAAP Adjusted Net Income per share |
|
|
|
Non-GAAP Unlevered Free Cash Flow |
Not guided |
|
|
Based on first quarter and full-year 2022 weighted average shares outstanding of 408 million and 410 million, respectively.
Conference Call and Webcast Information:
The call will also be webcast live on the Company’s investor relations website at https://ir.zoominfo.com/, where related presentation materials will be posted prior to the conference call. Following the conference call, an archived webcast of the call will be available for one year on ZoomInfo’s Investor Relations website.
Non-GAAP Financial Measures and Other Metrics:
To supplement our consolidated financial statements presented in accordance with GAAP, this press release contains non-GAAP financial measures, including Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted Net Income, Adjusted Net Income Per Share, and Unlevered Free Cash Flow. We believe these non-GAAP measures are useful to investors in evaluating our operating performance because they eliminate certain items that affect period-over-period comparability and provide consistency with past financial performance and additional information about our underlying results and trends by excluding certain items that may not be indicative of our business, results of operations, or outlook.
Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for the comparable GAAP measures, but rather as supplemental information to our business results. This information should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. There are limitations to these non-GAAP financial measures because they are not prepared in accordance with GAAP and may not be comparable to similarly titled measures of other companies due to potential differences in methods of calculation and items or events being adjusted. In addition, other companies may use different 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 at the end of this press release for each historical non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. We do not provide a quantitative reconciliation of the forward-looking non-GAAP financial measures included in this press release to the most directly comparable GAAP measures due to the high variability and difficulty to predict certain items excluded from these non-GAAP financial measures; in particular, the effects of stock-based compensation expense, taxes and amounts under the exchange tax receivable agreement, deferred tax assets and deferred tax liabilities, and restructuring and transaction expenses. We expect the variability of these excluded items may have a significant, and potentially unpredictable, impact on our future GAAP financial results.
We define Adjusted Operating Income as income from operations plus (i) impact of fair value adjustments to acquired unearned revenue, (ii) amortization of acquired technology and other acquired intangibles, (iii) equity-based compensation expense, (iv) restructuring and transaction-related expenses, and (v) integration costs and acquisition-related compensation. We define Adjusted Operating Income Margin as Adjusted Operating Income divided by the sum of revenue and the impact of fair value adjustments to acquired unearned revenue.
We define Adjusted Net Income as Adjusted Operating Income less (i) interest expense, net (ii) other (income) expense, net, excluding TRA liability remeasurement expense (benefit) and (iii) income tax expense (benefit) including incremental tax effects of adjustments to arrive at Adjusted Operating Income and current tax benefits related to the TRA. We define Adjusted Net Income Per Share as Adjusted Net Income divided by diluted weighted average shares outstanding.
We define Unlevered Free Cash Flow as net cash provided from operating activities less (i) purchases of property and equipment and other assets, plus (ii) cash interest expense, (iii) cash payments related to restructuring and transaction-related expenses, and (iv) cash payments related to integration costs and acquisition-related compensation. Unlevered Free Cash Flow does not represent residual cash flow available for discretionary expenditures since, among other things, we have mandatory debt service requirements.
Net revenue retention is an annual metric that we calculate based on customers that were contracted for services at the beginning of the year, or, for those that became customers through an acquisition, at the time of the acquisition. Net revenue retention is calculated as: (a) the ACV for those customers at the end of the year divided by (b) ZoomInfo ACV at the beginning of the year plus the ACV of acquired companies at the time of acquisition.
Cautionary Statement Regarding Forward-Looking Information:
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those expressed or implied by these statements. You can generally identify our forward-looking statements by the words “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “expect,” “forecast,” “goal,” “intend,” “may,” “might,” “objective,” “outlook,” “plan,” “potential,” “predict,” “projection,” “seek,” “should,” “target,” “trend,” “will,” “would” or the negative version of these words or other comparable words. Any statements in this press release regarding future revenue, earnings, margins, financial performance, cash flow, liquidity or results of operations (including, but not limited to, the guidance provided under “Business Outlook”), and any other statements that are not historical facts are forward-looking statements. We have based our forward-looking statements on our management’s beliefs and assumptions based on information available to our management at the time the statements are made. We caution you that assumptions, beliefs, expectations, intentions and projections about future events may and often do vary materially from actual results. Therefore, we cannot assure you that actual results will not differ materially from those expressed or implied by our forward-looking statements.
Factors that could cause actual results to differ from those expressed or implied by our forward-looking statements include, among other things: future economic, competitive, and regulatory conditions, the COVID-19 pandemic, the successful integration of acquired businesses, and future decisions made by us and our competitors. All of these factors are difficult or impossible to predict accurately and many of them are beyond our control. For a further list and description of these and other important risks and uncertainties that may affect our future operations, see Part I, Item 1A - Risk Factors in our most recent Annual Report on Form 10-K filed with the
About
Website Disclosure:
|
||||||
Condensed Consolidated Balance Sheets |
||||||
(in millions, except share data; unaudited) |
||||||
|
|
|
|
|||
|
|
|||||
|
2021 |
|
2020 |
|||
|
|
|
|
|||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
308.3 |
|
$ |
269.8 |
|
Short-term investments |
|
18.4 |
|
|
30.6 |
|
Restricted cash, current |
|
— |
|
|
1.2 |
|
Accounts receivable |
|
187.0 |
|
|
121.2 |
|
Prepaid expenses and other current assets |
|
27.1 |
|
|
14.3 |
|
Income tax receivable |
|
4.9 |
|
|
2.4 |
|
Total current assets |
|
545.7 |
|
|
439.5 |
|
|
|
|
|
|||
Restricted cash, non-current |
|
5.8 |
|
|
— |
|
Property and equipment, net |
|
41.7 |
|
|
31.0 |
|
Operating lease right-of-use assets, net |
|
59.8 |
|
|
32.0 |
|
Intangible assets, net |
|
431.0 |
|
|
365.7 |
|
|
|
1,575.1 |
|
|
1,000.1 |
|
Deferred tax assets |
|
4,116.0 |
|
|
415.7 |
|
Deferred costs and other assets, net of current portion |
|
77.8 |
|
|
43.4 |
|
Total assets |
$ |
6,852.9 |
|
$ |
2,327.4 |
|
|
|
|
|
|||
Liabilities and Permanent Equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
15.9 |
|
$ |
8.6 |
|
Accrued expenses and other current liabilities |
|
103.3 |
|
|
81.5 |
|
Unearned revenue, current portion |
|
361.5 |
|
|
221.3 |
|
Income taxes payable |
|
8.4 |
|
|
3.4 |
|
Current portion of tax receivable agreements liability |
|
10.4 |
|
|
— |
|
Current portion of operating lease liabilities |
|
8.1 |
|
|
6.0 |
|
Total current liabilities |
|
507.6 |
|
|
320.8 |
|
|
|
|
|
|||
Unearned revenue, net of current portion |
|
2.7 |
|
|
1.4 |
|
Tax receivable agreements liability, net of current portion |
|
3,046.0 |
|
|
271.0 |
|
Operating lease liabilities, net of current portion |
|
61.5 |
|
|
33.6 |
|
Long-term debt, net of current portion |
|
1,232.9 |
|
|
744.9 |
|
Deferred tax liabilities |
|
1.5 |
|
|
8.3 |
|
Other long-term liabilities |
|
2.8 |
|
|
7.8 |
|
Total liabilities |
|
4,855.0 |
|
|
1,387.8 |
|
|
|
|
|
|||
Commitments and Contingencies |
|
|
|
|||
|
|
|
|
|||
Permanent Equity |
|
|
|
|||
Class A common stock, par value |
|
4.0 |
|
|
0.9 |
|
Class B common stock, par value |
|
— |
|
|
2.2 |
|
Class C common stock, par value |
|
— |
|
|
0.9 |
|
Additional paid-in capital |
|
1,871.6 |
|
|
505.2 |
|
Accumulated other comprehensive income (loss) |
|
9.5 |
|
|
(2.4 |
) |
Retained Earnings |
|
112.8 |
|
|
(4.0 |
) |
Noncontrolling interests |
|
— |
|
|
436.8 |
|
Total equity |
|
1,997.9 |
|
|
939.6 |
|
|
|
|
|
|||
Total liabilities and permanent equity |
$ |
6,852.9 |
|
$ |
2,327.4 |
|
|
|||||||||||||||
Consolidated Statements of Operations |
|||||||||||||||
(in millions, except per share amounts; unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Revenue |
$ |
222.3 |
|
|
$ |
139.7 |
|
|
$ |
747.2 |
|
|
$ |
476.2 |
|
|
|
|
|
|
|
|
|
||||||||
Cost of service: |
|
|
|
|
|
|
|
||||||||
Cost of service(2) |
|
29.3 |
|
|
|
20.0 |
|
|
|
101.4 |
|
|
|
84.2 |
|
Amortization of acquired technology |
|
11.1 |
|
|
|
6.6 |
|
|
|
35.3 |
|
|
|
23.3 |
|
Gross profit |
|
181.9 |
|
|
|
113.1 |
|
|
|
610.5 |
|
|
|
368.7 |
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Sales and marketing(2) |
|
77.1 |
|
|
|
45.2 |
|
|
|
241.1 |
|
|
|
184.9 |
|
Research and development(2) |
|
40.9 |
|
|
|
14.5 |
|
|
|
119.7 |
|
|
|
51.4 |
|
General and administrative(2) |
|
28.3 |
|
|
|
17.5 |
|
|
|
92.4 |
|
|
|
62.8 |
|
Amortization of other acquired intangibles |
|
5.3 |
|
|
|
4.8 |
|
|
|
20.3 |
|
|
|
18.7 |
|
Restructuring and transaction related
|
|
6.1 |
|
|
|
1.5 |
|
|
|
23.7 |
|
|
|
13.8 |
|
Total operating expenses |
|
157.7 |
|
|
|
83.5 |
|
|
|
497.2 |
|
|
|
331.6 |
|
Income (loss) from operations |
|
24.2 |
|
|
|
29.6 |
|
|
|
113.3 |
|
|
|
37.1 |
|
|
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
13.4 |
|
|
|
10.0 |
|
|
|
43.9 |
|
|
|
69.3 |
|
Loss on debt modification and extinguishment |
|
— |
|
|
|
— |
|
|
|
7.7 |
|
|
|
14.9 |
|
Other (income) expense, net |
|
(39.1 |
) |
|
|
(11.6 |
) |
|
|
(39.3 |
) |
|
|
(15.4 |
) |
Income (loss) before income taxes |
|
49.9 |
|
|
|
31.2 |
|
|
|
101.0 |
|
|
|
(31.7 |
) |
Income tax expense (benefit) |
|
(95.3 |
) |
|
|
(5.1 |
) |
|
|
6.1 |
|
|
|
4.7 |
|
Net income (loss) |
|
145.2 |
|
|
|
36.3 |
|
|
|
94.9 |
|
|
|
(36.4 |
) |
Less: Net income (loss) attributable to |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5.1 |
) |
Less: Net income (loss) attributable to
|
|
0.3 |
|
|
|
10.8 |
|
|
|
(21.9 |
) |
|
|
(27.3 |
) |
Net income (loss) attributable to ZoomInfo
|
$ |
144.9 |
|
|
$ |
25.5 |
|
|
$ |
116.8 |
|
|
$ |
(4.0 |
) |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share of Class A and Class
|
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.37 |
|
|
$ |
0.16 |
|
|
$ |
0.46 |
|
|
$ |
(0.10 |
) |
Diluted |
$ |
0.36 |
|
|
$ |
0.14 |
|
|
$ |
0.43 |
|
|
$ |
(0.11 |
) |
(1) Basic and diluted net income (loss) per share of Class A and Class C common stock is applicable only for periods after the initial public offering ("IPO") and related Reorganization Transactions.
(2) Amounts include equity-based compensation expense, as follows:
Cost of service |
$ |
3.7 |
|
$ |
3.6 |
|
$ |
13.2 |
|
$ |
27.4 |
||||
Sales and marketing |
|
13.1 |
|
|
9.0 |
|
|
38.2 |
|
|
62.6 |
||||
Research and development |
|
11.1 |
|
|
1.7 |
|
|
24.3 |
|
|
13.6 |
||||
General and administrative |
|
5.4 |
|
|
3.1 |
|
|
17.3 |
|
|
18.0 |
||||
Total equity-based compensation expense |
$ |
33.3 |
|
$ |
17.4 |
|
$ |
93.0 |
|
$ |
121.6 |
|
|||||||
Consolidated Statements of Cash Flows |
|||||||
(in millions; unaudited) |
|||||||
|
Year Ended |
||||||
|
2021 |
|
2020 |
||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income (loss) |
$ |
94.9 |
|
|
$ |
(36.4 |
) |
Adjustments to reconcile net income (loss) to net cash provided by (used in)
|
|
|
|
||||
Depreciation and amortization |
|
69.3 |
|
|
|
50.8 |
|
Amortization of debt discounts and issuance costs |
|
2.5 |
|
|
|
3.9 |
|
Amortization of deferred commissions costs |
|
41.7 |
|
|
|
25.1 |
|
Asset impairments |
|
2.7 |
|
|
|
— |
|
Loss on debt modification and extinguishment |
|
7.7 |
|
|
|
14.9 |
|
Deferred consideration valuation adjustments |
|
0.2 |
|
|
|
1.3 |
|
Equity-based compensation expense |
|
93.0 |
|
|
|
121.6 |
|
Deferred income taxes |
|
(14.5 |
) |
|
|
(1.8 |
) |
Tax receivable agreement remeasurement |
|
(39.5 |
) |
|
|
(15.7 |
) |
Provision for bad debt expense |
|
4.5 |
|
|
|
1.4 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
||||
Accounts receivable |
|
(66.1 |
) |
|
|
(32.9 |
) |
Prepaid expenses and other current assets |
|
(9.8 |
) |
|
|
(5.9 |
) |
Deferred costs and other assets |
|
(53.4 |
) |
|
|
(40.0 |
) |
Income tax receivable |
|
(2.3 |
) |
|
|
1.5 |
|
Accounts payable |
|
4.6 |
|
|
|
(0.2 |
) |
Accrued expenses and other liabilities |
|
32.5 |
|
|
|
21.9 |
|
Unearned revenue |
|
131.4 |
|
|
|
60.1 |
|
Net cash provided by (used in) operating activities |
|
299.4 |
|
|
|
169.6 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Purchases of short-term investments |
|
(119.8 |
) |
|
|
(30.6 |
) |
Maturities of short-term investments |
|
61.3 |
|
|
|
— |
|
Proceeds from sales of short-term investments |
|
70.5 |
|
|
|
— |
|
Purchases of property and equipment and other assets |
|
(23.6 |
) |
|
|
(16.8 |
) |
Cash paid for acquisitions, net of cash acquired |
|
(684.2 |
) |
|
|
(65.9 |
) |
Net cash provided by (used in) investing activities |
|
(695.8 |
) |
|
|
(113.3 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Payments of deferred consideration |
|
(9.4 |
) |
|
|
(24.7 |
) |
Proceeds from debt issuances |
|
1,071.8 |
|
|
|
35.0 |
|
Repayment of debt |
|
(581.4 |
) |
|
|
(510.9 |
) |
Payments of debt issuance and modification costs |
|
(11.6 |
) |
|
|
(1.0 |
) |
Proceeds from exercise of stock options |
|
2.1 |
|
|
|
— |
|
Repurchase outstanding equity / member units |
|
— |
|
|
|
(332.4 |
) |
Taxes paid related to net share settlement of equity awards |
|
(10.4 |
) |
|
|
(0.4 |
) |
Proceeds from equity offering, net of underwriting discounts |
|
— |
|
|
|
1,023.7 |
|
Payments of equity issuance costs |
|
(1.7 |
) |
|
|
(7.2 |
) |
Tax distributions |
|
(19.9 |
) |
|
|
(9.9 |
) |
Net cash provided by (used in) financing activities |
|
439.5 |
|
|
|
172.2 |
|
|
|
|
|
||||
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
43.1 |
|
|
|
228.5 |
|
Cash, cash equivalents, and restricted cash at beginning of year |
|
271.0 |
|
|
|
42.5 |
|
Cash, cash equivalents, and restricted cash at end of year |
$ |
314.1 |
|
|
$ |
271.0 |
|
|
|
|
|
||||
Cash, cash equivalents, and restricted cash at end of period: |
|
|
|
||||
Cash and cash equivalents |
$ |
308.3 |
|
|
$ |
269.8 |
|
Restricted cash, current |
|
— |
|
|
|
1.2 |
|
Restricted cash, non-current |
|
5.8 |
|
|
|
— |
|
Total cash, cash equivalents, and restricted cash |
$ |
314.1 |
|
|
$ |
271.0 |
|
|
|
|
|
||||
|
|
|
|
||||
Supplemental disclosures of cash flow information: |
|
|
|
||||
Interest paid in cash: |
$ |
33.3 |
|
|
$ |
66.5 |
|
Cash paid for taxes |
$ |
18.1 |
|
|
$ |
1.9 |
|
|
|
|
|
||||
Supplemental disclosures of non-cash investing and financing activities: |
|
|
|
||||
Property and equipment included in accounts payable and accrued expenses
|
$ |
1.2 |
|
|
$ |
— |
|
Deferred consideration from acquisition of a business |
$ |
2.2 |
|
|
$ |
— |
|
|
|||||||||||||||
Reconciliation of GAAP Cash Flow From Operations to Unlevered Free Cash Flow |
|||||||||||||||
($ in millions; unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Cash flow from operations |
$ |
71.3 |
|
|
$ |
66.8 |
|
|
$ |
299.4 |
|
|
$ |
169.6 |
|
Purchases of property and equipment and other assets |
|
(7.8 |
) |
|
|
(4.9 |
) |
|
|
(23.6 |
) |
|
|
(16.8 |
) |
Interest paid in cash |
|
7.0 |
|
|
|
9.7 |
|
|
|
33.3 |
|
|
|
66.5 |
|
Restructuring and transaction-related expenses paid in
|
|
4.9 |
|
|
|
1.4 |
|
|
|
24.2 |
|
|
|
13.1 |
|
Integration costs and acquisition-related compensation
|
|
9.0 |
|
|
|
3.7 |
|
|
|
13.7 |
|
|
|
11.3 |
|
Unlevered Free Cash Flow |
$ |
84.4 |
|
|
$ |
76.6 |
|
|
$ |
347.0 |
|
|
$ |
243.7 |
|
|
|||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted Net Income and Income (Loss) From
|
|||||||||||||||
(in millions, except per share amounts; unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income (loss) |
$ |
145.2 |
|
|
$ |
36.3 |
|
|
$ |
94.9 |
|
|
$ |
(36.4 |
) |
Add (less): Expense (benefit) from income
|
|
(95.3 |
) |
|
|
(5.1 |
) |
|
|
6.1 |
|
|
|
4.7 |
|
Add: Interest expense, net |
|
13.4 |
|
|
|
10.0 |
|
|
|
43.9 |
|
|
|
69.3 |
|
Add: Loss on debt modification and
|
|
— |
|
|
|
— |
|
|
|
7.7 |
|
|
|
14.9 |
|
Add (less): Other expense (income), net |
|
(39.1 |
) |
|
|
(11.6 |
) |
|
|
(39.3 |
) |
|
|
(15.4 |
) |
Income (loss) from operations |
|
24.2 |
|
|
|
29.6 |
|
|
|
113.3 |
|
|
|
37.1 |
|
Add: Impact of fair value adjustments to
|
|
1.9 |
|
|
|
0.7 |
|
|
|
4.6 |
|
|
|
2.6 |
|
Add: Amortization of acquired technology |
|
11.1 |
|
|
|
6.6 |
|
|
|
35.3 |
|
|
|
23.3 |
|
Add: Amortization of other acquired
|
|
5.3 |
|
|
|
4.8 |
|
|
|
20.3 |
|
|
|
18.7 |
|
Add: Equity-based compensation |
|
33.3 |
|
|
|
17.4 |
|
|
|
93.0 |
|
|
|
121.6 |
|
Add: Restructuring and transaction-related
|
|
6.1 |
|
|
|
1.5 |
|
|
|
23.7 |
|
|
|
13.8 |
|
Add: Integration costs and acquisition-related
|
|
4.4 |
|
|
|
3.0 |
|
|
|
16.4 |
|
|
|
9.0 |
|
Adjusted Operating Income |
|
86.4 |
|
|
|
63.4 |
|
|
|
306.6 |
|
|
|
226.0 |
|
Less: Interest expense, net |
|
(13.4 |
) |
|
|
(10.0 |
) |
|
|
(43.9 |
) |
|
|
(69.3 |
) |
Less (add): Other expense (income), net,
|
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
(0.3 |
) |
|
|
(0.3 |
) |
Add (less): Benefit (expense) from income
|
|
95.3 |
|
|
|
5.1 |
|
|
|
(6.1 |
) |
|
|
(4.7 |
) |
Less: Tax impacts of adjustments to net
|
|
(94.8 |
) |
|
|
(10.1 |
) |
|
|
(25.3 |
) |
|
|
(13.5 |
) |
Adjusted Net Income |
$ |
73.2 |
|
|
$ |
48.3 |
|
|
$ |
231.1 |
|
|
$ |
138.2 |
|
|
|
|
|
|
|
|
|
||||||||
Shares for Adjusted Net Income Per Share(1) |
|
407 |
|
|
|
403 |
|
|
|
405 |
|
|
|
403 |
|
Adjusted Net Income Per Share |
$ |
0.18 |
|
|
$ |
0.12 |
|
|
$ |
0.57 |
|
|
$ |
0.34 |
|
____________________________________________
(1) Diluted earnings per share is computed by giving effect to all potential weighted average Class A common stock, Class C common stock, and any securities that are convertible into Class A common stock, including options and restricted stock units. The dilutive effect of outstanding awards and convertible securities is reflected in diluted earnings per share by application of the treasury stock method, excluding deemed repurchases assuming proceeds from unrecognized compensation as required by GAAP. Shares and grants issued in conjunction with the IPO were assumed to be issued at the beginning of the period.
|
Three Months Ended |
|
Year Ended |
||||||||||||
($ in millions) |
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Adjusted Operating Income |
$ |
86.4 |
|
|
$ |
63.4 |
|
|
$ |
306.6 |
|
|
$ |
226.0 |
|
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
222.3 |
|
|
|
139.7 |
|
|
|
747.2 |
|
|
|
476.2 |
|
Impact of fair value adjustments to
|
|
1.9 |
|
|
|
0.7 |
|
|
|
4.6 |
|
|
|
2.6 |
|
Revenue for adjusted operating margin
|
$ |
224.3 |
|
|
$ |
140.4 |
|
|
$ |
751.8 |
|
|
$ |
478.8 |
|
Adjusted Operating Income Margin |
|
39 |
% |
|
|
45 |
% |
|
|
41 |
% |
|
|
47 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220215005543/en/
Investors:
VP, Investor Relations
617-826-2068
IR@zoominfo.com
Media:
Director, Communications
978-875-1297
PR@zoominfo.com
Source:
FAQ
What were ZoomInfo's Q4 2021 earnings results?
What is ZoomInfo's revenue guidance for Q1 2022?
How did ZoomInfo perform financially in 2021?
What were ZoomInfo's adjusted operating income figures for Q4 2021?