Biggest changeReconciliation of consolidated revenues to consolidated revenues in constant currency: Constant Currency Change 2023 to 2024: Year Ended December 31, 2024 Year Ended December 31, 2023 Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Subscriptions $ 1,223,362 $ 814 $ 1,224,176 $ 1,080,307 $ (977) $ 1,079,330 Perpetual licenses 45,961 323 46,284 46,038 (4) 46,034 Subscriptions and licenses 1,269,323 1,137 1,270,460 1,126,345 (981) 1,125,364 Services 83,772 (291) 83,481 102,068 (61) 102,007 Total revenues $ 1,353,095 $ 846 $ 1,353,941 $ 1,228,413 $ (1,042) $ 1,227,371 Constant Currency Change 2022 to 2023: Year Ended December 31, 2023 Year Ended December 31, 2022 Actual Impact of Foreign Exchange at 2022 Rates Constant Currency Actual Impact of Foreign Exchange at 2022 Rates Constant Currency Subscriptions $ 1,080,307 $ 1,239 $ 1,081,546 $ 960,220 $ 809 $ 961,029 Perpetual licenses 46,038 563 46,601 43,377 43 43,420 Subscriptions and licenses 1,126,345 1,802 1,128,147 1,003,597 852 1,004,449 Services 102,068 684 102,752 95,485 129 95,614 Total revenues $ 1,228,413 $ 2,486 $ 1,230,899 $ 1,099,082 $ 981 $ 1,100,063 Reconciliation of revenues by geographic region to revenues by geographic region in constant currency: Constant Currency Change 2023 to 2024: Year Ended December 31, 2024 Year Ended December 31, 2023 Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Americas $ 717,002 $ 1,751 $ 718,753 $ 650,926 $ (238) $ 650,688 EMEA 388,384 (2,754) 385,630 353,550 (118) 353,432 APAC 247,709 1,849 249,558 223,937 (686) 223,251 Total revenues $ 1,353,095 $ 846 $ 1,353,941 $ 1,228,413 $ (1,042) $ 1,227,371 47 Constant Currency Change 2022 to 2023: Year Ended December 31, 2023 Year Ended December 31, 2022 Actual Impact of Foreign Exchange at 2022 Rates Constant Currency Actual Impact of Foreign Exchange at 2022 Rates Constant Currency Americas $ 650,926 $ 242 $ 651,168 $ 584,794 $ (313) $ 584,481 EMEA 353,550 (2,841) 350,709 312,804 151 312,955 APAC 223,937 5,085 229,022 201,484 1,143 202,627 Total revenues $ 1,228,413 $ 2,486 $ 1,230,899 $ 1,099,082 $ 981 $ 1,100,063 Reconciliation of cost of revenues to cost of revenues in constant currency: Constant Currency Change 2023 to 2024: Year Ended December 31, 2024 Year Ended December 31, 2023 Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Cost of subscriptions and licenses $ 173,340 $ 140 $ 173,480 $ 169,406 $ 22 $ 169,428 Cost of services 84,427 (101) 84,326 96,677 6 96,683 Total cost of revenues $ 257,767 $ 39 $ 257,806 $ 266,083 $ 28 $ 266,111 Constant Currency Change 2022 to 2023: Year Ended December 31, 2023 Year Ended December 31, 2022 Actual Impact of Foreign Exchange at 2022 Rates Constant Currency Actual Impact of Foreign Exchange at 2022 Rates Constant Currency Cost of subscriptions and licenses $ 169,406 $ 382 $ 169,788 $ 147,578 $ (45) $ 147,533 Cost of services 96,677 772 97,449 89,435 (53) 89,382 Total cost of revenues $ 266,083 $ 1,154 $ 267,237 $ 237,013 $ (98) $ 236,915 Reconciliation of operating expenses to operating expenses in constant currency: Constant Currency Change 2023 to 2024: Year Ended December 31, 2024 Year Ended December 31, 2023 Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Research and development $ 281,247 $ 817 $ 282,064 $ 274,619 $ 17 $ 274,636 Selling and marketing 255,177 505 255,682 224,336 (212) 224,124 General and administrative 210,374 (106) 210,268 180,738 (308) 180,430 Deferred compensation plan 12,382 — 12,382 13,580 — 13,580 Amortization of purchased intangibles 33,998 (39) 33,959 38,515 (2) 38,513 Total operating expenses $ 793,178 $ 1,177 $ 794,355 $ 731,788 $ (505) $ 731,283 48 Constant Currency Change 2022 to 2023: Year Ended December 31, 2023 Year Ended December 31, 2022 Actual Impact of Foreign Exchange at 2022 Rates Constant Currency Actual Impact of Foreign Exchange at 2022 Rates Constant Currency Research and development $ 274,619 $ 2,592 $ 277,211 $ 257,856 $ (36) $ 257,820 Selling and marketing 224,336 427 224,763 195,622 (48) 195,574 General and administrative 180,738 182 180,920 174,647 (6) 174,641 Deferred compensation plan 13,580 — 13,580 (15,782) — (15,782) Amortization of purchased intangibles 38,515 88 38,603 41,114 68 41,182 Total operating expenses $ 731,788 $ 3,289 $ 735,077 $ 653,457 $ (22) $ 653,435 Liquidity and Capital Resources: Cash and Cash Equivalents December 31, 2024 2023 Cash and cash equivalents held domestically $ 2,845 $ 3,693 Cash and cash equivalents held by foreign subsidiaries 61,164 64,719 Total cash and cash equivalents $ 64,009 $ 68,412 Our primary source of operating cash is from the sale of our subscriptions, perpetual licenses, and services.
Biggest changeReconciliation of consolidated revenues to consolidated revenues in constant currency: Constant Currency Change 2024 to 2025: Year Ended December 31, 2025 Year Ended December 31, 2024 Actual Impact of Foreign Exchange at 2024 Rates Constant Currency Actual Impact of Foreign Exchange at 2024 Rates Constant Currency Subscriptions $ 1,376,696 $ (11,533) $ 1,365,163 $ 1,223,362 $ (791) $ 1,222,571 Perpetual licenses 46,180 (174) 46,006 45,961 (5) 45,956 Subscriptions and licenses 1,422,876 (11,707) 1,411,169 1,269,323 (796) 1,268,527 Services 78,903 (680) 78,223 83,772 (1) 83,771 Total revenues $ 1,501,779 $ (12,387) $ 1,489,392 $ 1,353,095 $ (797) $ 1,352,298 Constant Currency Change 2023 to 2024: Year Ended December 31, 2024 Year Ended December 31, 2023 Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Subscriptions $ 1,223,362 $ 814 $ 1,224,176 $ 1,080,307 $ (977) $ 1,079,330 Perpetual licenses 45,961 323 46,284 46,038 (4) 46,034 Subscriptions and licenses 1,269,323 1,137 1,270,460 1,126,345 (981) 1,125,364 Services 83,772 (291) 83,481 102,068 (61) 102,007 Total revenues $ 1,353,095 $ 846 $ 1,353,941 $ 1,228,413 $ (1,042) $ 1,227,371 Reconciliation of revenues by geographic region to revenues by geographic region in constant currency: Constant Currency Change 2024 to 2025: Year Ended December 31, 2025 Year Ended December 31, 2024 Actual Impact of Foreign Exchange at 2024 Rates Constant Currency Actual Impact of Foreign Exchange at 2024 Rates Constant Currency Americas $ 790,495 $ 1,141 $ 791,636 $ 717,002 $ (182) $ 716,820 EMEA 436,828 (13,073) 423,755 388,384 (383) 388,001 APAC 274,456 (455) 274,001 247,709 (232) 247,477 Total revenues $ 1,501,779 $ (12,387) $ 1,489,392 $ 1,353,095 $ (797) $ 1,352,298 45 Table of C ontents Constant Currency Change 2023 to 2024: Year Ended December 31, 2024 Year Ended December 31, 2023 Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Americas $ 717,002 $ 1,751 $ 718,753 $ 650,926 $ (238) $ 650,688 EMEA 388,384 (2,754) 385,630 353,550 (118) 353,432 APAC 247,709 1,849 249,558 223,937 (686) 223,251 Total revenues $ 1,353,095 $ 846 $ 1,353,941 $ 1,228,413 $ (1,042) $ 1,227,371 Reconciliation of cost of revenues to cost of revenues in constant currency: Constant Currency Change 2024 to 2025: Year Ended December 31, 2025 Year Ended December 31, 2024 Actual Impact of Foreign Exchange at 2024 Rates Constant Currency Actual Impact of Foreign Exchange at 2024 Rates Constant Currency Cost of subscriptions and licenses $ 201,405 $ (658) $ 200,747 $ 173,340 $ (83) $ 173,257 Cost of services 76,125 (729) 75,396 84,427 121 84,548 Total cost of revenues $ 277,530 $ (1,387) $ 276,143 $ 257,767 $ 38 $ 257,805 Constant Currency Change 2023 to 2024: Year Ended December 31, 2024 Year Ended December 31, 2023 Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Cost of subscriptions and licenses $ 173,340 $ 140 $ 173,480 $ 169,406 $ 22 $ 169,428 Cost of services 84,427 (101) 84,326 96,677 6 96,683 Total cost of revenues $ 257,767 $ 39 $ 257,806 $ 266,083 $ 28 $ 266,111 Reconciliation of operating expenses to operating expenses in constant currency: Constant Currency Change 2024 to 2025: Year Ended December 31, 2025 Year Ended December 31, 2024 Actual Impact of Foreign Exchange at 2024 Rates Constant Currency Actual Impact of Foreign Exchange at 2024 Rates Constant Currency Research and development $ 307,576 $ (626) $ 306,950 $ 281,247 $ 25 $ 281,272 Selling and marketing 289,543 (1,662) 287,881 255,177 (39) 255,138 General and administrative 217,332 (949) 216,383 210,374 (43) 210,331 Deferred compensation plan 14,409 — 14,409 12,382 — 12,382 Amortization of purchased intangibles 32,768 (58) 32,710 33,998 — 33,998 Total operating expenses $ 861,628 $ (3,295) $ 858,333 $ 793,178 $ (57) $ 793,121 46 Table of C ontents Constant Currency Change 2023 to 2024: Year Ended December 31, 2024 Year Ended December 31, 2023 Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Actual Impact of Foreign Exchange at 2023 Rates Constant Currency Research and development $ 281,247 $ 817 $ 282,064 $ 274,619 $ 17 $ 274,636 Selling and marketing 255,177 505 255,682 224,336 (212) 224,124 General and administrative 210,374 (106) 210,268 180,738 (308) 180,430 Deferred compensation plan 12,382 — 12,382 13,580 — 13,580 Amortization of purchased intangibles 33,998 (39) 33,959 38,515 (2) 38,513 Total operating expenses $ 793,178 $ 1,177 $ 794,355 $ 731,788 $ (505) $ 731,283 Liquidity and Capital Resources: Cash and Cash Equivalents December 31, 2025 2024 Cash and cash equivalents held domestically $ 39,093 $ 2,845 Cash and cash equivalents held by foreign subsidiaries 84,185 61,164 Total cash and cash equivalents $ 123,278 $ 64,009 Our primary source of operating cash is from the sale of our subscriptions, perpetual licenses, and services.
For the years ended December 31, 2024, 2023, and 2022, approximately 34%, 35%, and 36%, respectively, of our total revenues and 42%, 45%, and 46%, respectively, of our total operating expenses were denominated in a currency other than the U.S. dollar including most significantly: euros, British pounds, Canadian dollars, Australian dollars, Chinese yuan renminbi, and New Zealand dollars.
For the years ended December 31, 2025, 2024, and 2023, approximately 33%, 34%, and 35%, respectively, of our total revenues and 45%, 42%, and 45%, respectively, of our total operating expenses were denominated in a currency other than the U.S. dollar including most significantly: euros, British pounds, Canadian dollars, Australian dollars, Chinese yuan renminbi, and New Zealand dollars.
Long-Term Debt December 31, 2024 2023 Current portion of long-term debt $ — $ 10,000 Long-term debt 1,388,088 1,518,403 Total debt $ 1,388,088 $ 1,528,403 50 On October 18, 2024, we entered into the Credit Facility, which provides us with a $1,300,000 revolving credit facility, including a $125,000 swingline loan and $125,000 in letters of credit.
Long-Term Debt December 31, 2025 2024 Current portion of long-term debt $ — $ — Long-term debt 1,248,912 1,388,088 Total debt $ 1,248,912 $ 1,388,088 On October 18, 2024, we entered into the Credit Facility, which provides us with a $1,300,000 revolving credit facility, including a $125,000 swingline loan and $125,000 in letters of credit.
Revenues by Geographic Region Revenue from external customers is attributed to individual countries based upon the location of the customer. % Change % Change 2023 to 2024 2022 to 2023 Constant Constant Year Ended December 31, Currency Currency 2024 2023 2022 % % (1) % % (1) Americas $ 717,002 $ 650,926 $ 584,794 10.2 % 10.5 % 11.3 % 11.4 % EMEA 388,384 353,550 312,804 9.9 % 9.1 % 13.0 % 12.1 % APAC 247,709 223,937 201,484 10.6 % 11.8 % 11.1 % 13.0 % Total revenues $ 1,353,095 $ 1,228,413 $ 1,099,082 10.1 % 10.3 % 11.8 % 11.9 % (1) Constant currency is a non-GAAP financial measure.
Revenues by Geographic Region Revenue from external customers is attributed to individual countries based upon the location of the customer. % Change % Change 2024 to 2025 2023 to 2024 Constant Constant Year Ended December 31, Currency Currency 2025 2024 2023 % % (1) % % (1) Americas $ 790,495 $ 717,002 $ 650,926 10.3 % 10.4 % 10.2 % 10.5 % EMEA 436,828 388,384 353,550 12.5 % 9.2 % 9.9 % 9.1 % APAC 274,456 247,709 223,937 10.8 % 10.7 % 10.6 % 11.8 % Total revenues $ 1,501,779 $ 1,353,095 $ 1,228,413 11.0 % 10.1 % 10.1 % 10.3 % (1) Constant currency is a non-GAAP financial measure.
We believe that subscription revenues will continue to comprise a majority of our total revenues. 36 Consolidated Revenues % Change % Change 2023 to 2024 2022 to 2023 Constant Constant Year Ended December 31, Currency Currency 2024 2023 2022 % % (1) % % (1) Subscriptions $ 1,223,362 $ 1,080,307 $ 960,220 13.2 % 13.4 % 12.5 % 12.5 % Perpetual licenses 45,961 46,038 43,377 (0.2 %) 0.5 % 6.1 % 7.3 % Subscriptions and licenses 1,269,323 1,126,345 1,003,597 12.7 % 12.9 % 12.2 % 12.3 % Services 83,772 102,068 95,485 (17.9 %) (18.2 %) 6.9 % 7.5 % Total revenues $ 1,353,095 $ 1,228,413 $ 1,099,082 10.1 % 10.3 % 11.8 % 11.9 % (1) Constant currency is a non‑GAAP financial measure.
We believe that subscription revenues will continue to comprise a majority of our total revenues. 35 Table of C ontents Consolidated Revenues % Change % Change 2024 to 2025 2023 to 2024 Constant Constant Year Ended December 31, Currency Currency 2025 2024 2023 % % (1) % % (1) Subscriptions $ 1,376,696 $ 1,223,362 $ 1,080,307 12.5 % 11.7 % 13.2 % 13.4 % Perpetual licenses 46,180 45,961 46,038 0.5 % 0.1 % (0.2 %) 0.5 % Subscriptions and licenses 1,422,876 1,269,323 1,126,345 12.1 % 11.2 % 12.7 % 12.9 % Services 78,903 83,772 102,068 (5.8 %) (6.6 %) (17.9 %) (18.2 %) Total revenues $ 1,501,779 $ 1,353,095 $ 1,228,413 11.0 % 10.1 % 10.1 % 10.3 % (1) Constant currency is a non‑GAAP financial measure.
Executive Summary: • Total revenues were $1,353,095 for the year ended December 31, 2024, up 10.1% or 10.3% on a constant currency basis (1) compared to the prior year; • Subscriptions revenues were $1,223,362 for the year ended December 31, 2024, up 13.2% or 13.4% on a constant currency basis (1) compared to the prior year; • ARR (2) was $1,283,256 as of December 31, 2024, compared to $1,174,774 as of December 31, 2023, representing a constant currency (1) ARR growth rate (2) of 12%; • Last twelve-month recurring revenues dollar-based net retention rate (2) was 110% as of December 31, 2024, compared to 109% as of December 31, 2023; • Operating income was $302,150 for the year ended December 31, 2024, compared to $230,542 for the prior year; • Adjusted operating income inclusive of stock-based compensation expense (“Adjusted OI w/SBC”) (1) was $372,222 for the year ended December 31, 2024, compared to $324,677 for the prior year; and • Cash flows from operations was $435,292 for the year ended December 31, 2024, compared to $416,696 for the prior year.
Executive Summary: • Total revenues were $1,501,779 for the year ended December 31, 2025, up 11.0% or 10.1% on a constant currency basis (1) compared to the prior year; • Subscriptions revenues were $1,376,696 for the year ended December 31, 2025, up 12.5% or 11.7% on a constant currency basis (1) compared to the prior year; • ARR (2) was $1,462,145 as of December 31, 2025, compared to $1,283,256 as of December 31, 2024; Constant currency (1) ARR growth rate (2) was 11.5%; • Last twelve-month recurring revenues dollar-based net retention rate (2) was 109% as of December 31, 2025, compared to 110% as of December 31, 2024; • Operating income was $362,621 for the year ended December 31, 2025, compared to $302,150 for the prior year; • Adjusted operating income less stock-based compensation expense (“AOI less SBC”) (previously titled Adjusted operating income inclusive of stock-based compensation expense (“Adjusted OI w/SBC”)) (1) was $429,917 for the year ended December 31, 2025, compared to $372,222 for the prior year; and • Cash flows from operating activities were $538,464 for the year ended December 31, 2025, compared to $435,292 for the prior year.
Adjusted operating income is defined as operating income adjusted for the following: amortization of purchased intangibles, expense (income) relating to deferred compensation plan liabilities, acquisition expenses, realignment expenses (income), and stock‑based compensation expense, for the respective periods. 45 Reconciliation of operating income to Adjusted OI w/SBC and to Adjusted operating income: Year Ended December 31, 2024 2023 2022 Operating income $ 302,150 $ 230,542 $ 208,612 Amortization of purchased intangibles (1) 46,679 51,219 53,592 Deferred compensation plan (2) 12,382 13,580 (15,782) Acquisition expenses (3) 10,222 17,866 25,398 Realignment expenses (4) 789 11,470 2,109 Adjusted OI w/SBC 372,222 324,677 273,929 Stock-based compensation expense (5) 73,505 71,470 74,566 Adjusted operating income $ 445,727 $ 396,147 $ 348,495 Further explanation of certain of our adjustments in arriving at Adjusted OI w/SBC and Adjusted operating income are as follows: (1) Amortization of purchased intangibles .
Adjusted operating income is defined as operating income adjusted for the following: amortization of purchased intangibles, expense (income) relating to deferred compensation plan liabilities, acquisition expenses (inclusive of cash‑settled retention incentives provided to key employees of acquired companies), realignment expenses (income), and stock‑based compensation expense, for the respective periods. 43 Table of C ontents Reconciliation of operating income to AOI less SBC and to Adjusted operating income: Year Ended December 31, 2025 2024 2023 Operating income $ 362,621 $ 302,150 $ 230,542 Amortization of purchased intangibles (1) 45,658 46,679 51,219 Deferred compensation plan (2) 14,409 12,382 13,580 Acquisition expenses (3) 7,229 10,222 17,866 Realignment expenses (4) — 789 11,470 AOI less SBC 429,917 372,222 324,677 Stock-based compensation expense (5) 71,949 73,505 71,470 Adjusted operating income $ 501,866 $ 445,727 $ 396,147 Further explanation of certain of our adjustments in arriving at AOI less SBC and Adjusted operating income are as follows: (1) Amortization of purchased intangibles .
Cash Flows Activity Year Ended December 31, 2024 2023 2022 Net cash provided by (used in): Operating activities $ 435,292 $ 416,696 $ 274,324 Investing activities (143,267) (60,504) (770,127) Financing activities (289,850) (359,074) 243,034 Operating Activities For the year ended December 31, 2024, compared to the prior year, net cash provided by operating activities was higher by $18,596 due to a net increase in non‑cash adjustments of $185,856, partially offset by a decrease in net income of $92,354 and a decrease in net cash flows from the change in operating assets and liabilities of $74,906.
Cash Flows Activity Year Ended December 31, 2025 2024 2023 Net cash provided by (used in): Operating activities $ 538,464 $ 435,292 $ 416,696 Investing activities $ (112,309) $ (143,267) $ (60,504) Financing activities $ (376,298) $ (289,850) $ (359,074) Operating Activities For the year ended December 31, 2025, compared to the prior year, net cash provided by operating activities was higher by $103,172 due to an increase in net income of $43,361, an increase in net cash flows from the change in operating assets and liabilities of $36,777, and a net increase in non‑cash adjustments of $23,034.
For the year ended December 31, 2024, interest expense, net decreased primarily due to lower weighted average debt outstanding, as compared to the prior year, mainly related to the continued pay down of our revolving loan borrowings, and repayments of our senior secured term loan during 2024 under our amended and restated credit agreement, entered into on December 19, 2017 (the “2017 Credit Facility”). 41 Other Income (Expense), Net Year Ended December 31, 2024 2023 2022 Gain (loss) from: Change in fair value of interest rate swap $ 10 $ (5,038) $ 27,083 Foreign exchange (1) 939 2,497 (9,901) Sale of aircraft — — 2,029 Change in fair value of acquisition contingent consideration — — 1,427 Receipts related to interest rate swap 9,309 8,803 1,947 Other income (expense), net (2) 2,691 (13,484) 1,713 Total other income (expense), net $ 12,949 $ (7,222) $ 24,298 (1) Foreign exchange gain (loss) is primarily attributable to foreign currency translation derived mainly from U.S. dollar denominated cash and cash equivalents, account receivables, customer deposits, and intercompany balances held by foreign subsidiaries.
Other Income (Expense), Net Year Ended December 31, 2025 2024 2023 (Loss) gain from: Change in fair value of interest rate swap $ (10,238) $ 10 $ (5,038) Foreign exchange (1) 2,578 939 2,497 Receipts related to interest rate swap 7,390 9,309 8,803 Other income (expense), net (2) 817 2,691 (13,484) Total other income (expense), net $ 547 $ 12,949 $ (7,222) (1) Foreign exchange gain is primarily attributable to foreign currency translation derived mainly from U.S. dollar denominated cash and cash equivalents, account receivables, customer deposits, and intercompany balances held by foreign subsidiaries.