| | | ||||||||||||||||||||||||
|
Title of Each Class of Securities to be Registered
|
| |
Amount to be
Registered(1) |
| |
Maximum
Offering Price Per Security |
| |
Maximum
Aggregate Offering Price(1) |
| |
Amount of
Registration Fee(2) |
| ||||||||||||
|
Common shares, nominal value $1.20 per
share |
| | | | 1,380,000 | | | | | $ | 214.00 | | | | | $ | 295,320,000.00 | | | | | $ | 32,220 | | |
| | | |
Per Common
Share |
| |
Total
|
| ||||||
| Initial price to public | | | | $ | 214.0000 | | | | | $ | 256,800,000 | | |
| Underwriting discount | | | | $ | 6.2060 | | | | | $ | 7,447,200 | | |
| Proceeds, before expenses, to us | | | | $ | 207.7940 | | | | | $ | 249,352,800 | | |
| | | | | | S-ii | | | |
| | | | | | S-1 | | | |
| | | | | | S-18 | | | |
| | | | | | S-19 | | | |
| | | | | | S-20 | | | |
| | | | | | S-22 | | | |
| | | | | | S-23 | | | |
| | | | | | S-24 | | | |
| | | | | | S-33 | | | |
| | | | | | S-42 | | | |
| | | | | | S-49 | | | |
| | | | | | S-49 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 19 | | | |
| | | | | | 21 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | |
| | | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
| (in thousands, except for percentages and per share data) |
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| Consolidated statements of comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenues
|
| | | $ | 270,170 | | | | | $ | 191,572 | | | | | $ | 814,139 | | | | | $ | 659,325 | | | | | $ | 522,310 | | |
|
Profit from operations
|
| | | | 30,218 | | | | | | 18,714 | | | | | | 83,942 | | | | | | 80,735 | | | | | | 66,794 | | |
|
Net income for the period
|
| | | | 21,667 | | | | | | 13,170 | | | | | | 54,217 | | | | | | 54,015 | | | | | | 51,596 | | |
| Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.54 | | | | | $ | 0.36 | | | | | $ | 1.41 | | | | | $ | 1.48 | | | | | $ | 1.45 | | |
|
Diluted
|
| | | $ | 0.53 | | | | | $ | 0.35 | | | | | $ | 1.37 | | | | | $ | 1.43 | | | | | $ | 1.41 | | |
| Weighted average of outstanding shares (in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 39,899 | | | | | | 37,008 | | | | | | 38,515 | | | | | | 36,586 | | | | | | 35,746 | | |
|
Diluted
|
| | | | 41,157 | | | | | | 38,093 | | | | | | 39,717 | | | | | | 37,674 | | | | | | 36,685 | | |
| | | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| (in thousands, except for percentages and per share data) |
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||
| Summary consolidated statements of financial position data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 148,832 | | | | | $ | 278,939 | | | | | $ | 62,721 | | | | | $ | 77,606 | | |
|
Total assets
|
| | | | 1,305,884 | | | | | | 1,288,767 | | | | | | 687,764 | | | | | | 437,099 | | |
|
Working capital(1)
|
| | | | 266,808 | | | | | | 329,969 | | | | | | 130,260 | | | | | | 120,127 | | |
|
Total liabilities
|
| | | | 395,996 | | | | | | 408,828 | | | | | | 249,050 | | | | | | 99,183 | | |
|
Total equity
|
| | | | 909,888 | | | | | | 879,939 | | | | | | 438,714 | | | | | | 337,916 | | |
| | | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
|
(in thousands, except for percentages and per share data)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| Reconciliation of adjusted gross profit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross profit
|
| | | $ | 103,197 | | | | | $ | 72,203 | | | | | $ | 304,327 | | | | | $ | 254,161 | | | | | $ | 203,756 | | |
|
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization expense
|
| | | | 2,801 | | | | | | 2,290 | | | | | | 9,759 | | | | | | 7,350 | | | | | | 4,022 | | |
|
Share-based compensation expense
|
| | | | 1,015 | | | | | | 1,121 | | | | | | 4,109 | | | | | | 4,976 | | | | | | 4,248 | | |
|
Adjusted gross profit
|
| | | $ | 107,013 | | | | | $ | 75,614 | | | | | $ | 318,195 | | | | | $ | 266,487 | | | | | $ | 212,026 | | |
| Reconciliation of adjusted selling, general and administrative expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
|
| | | $ | (71,891) | | | | | $ | (51,872) | | | | | $ | (217,222) | | | | | $ | (172,478) | | | | | $ | (133,187) | | |
|
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisition-related expenses, net(a)
|
| | | | 2,634 | | | | | | 2,758 | | | | | | 10,096 | | | | | | 9,571 | | | | | | 3,516 | | |
|
COVID-19 related expenses(b)
|
| | | | — | | | | | | — | | | | | | (613) | | | | | | — | | | | | | — | | |
|
Depreciation and amortization expense
|
| | | | 9,838 | | | | | | 4,894 | | | | | | 22,691 | | | | | | 16,905 | | | | | | 16,521 | | |
|
Share-based compensation expense
|
| | | | 7,682 | | | | | | 5,158 | | | | | | 20,519 | | | | | | 14,912 | | | | | | 8,665 | | |
|
Adjusted selling, general and administrative expenses
|
| | | $ | (51,737) | | | | | $ | (39,062) | | | | | $ | (164,529) | | | | | $ | (131,090) | | | | | $ | (104,485) | | |
| Reconciliation of adjusted profit from operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit from operations
|
| | | $ | 30,218 | | | | | $ | 18,714 | | | | | $ | 83,942 | | | | | $ | 80,735 | | | | | $ | 66,794 | | |
|
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisition-related expenses, net(a)
|
| | | | 6,074 | | | | | | 3,162 | | | | | | 12,754 | | | | | | 10,695 | | | | | | 4,273 | | |
|
COVID-19 related expenses(b)
|
| | | | — | | | | | | 1,716 | | | | | | 2,582 | | | | | | — | | | | | | — | | |
|
Impairment of assets, net of recoveries(c)
|
| | | | (11) | | | | | | — | | | | | | 83 | | | | | | 673 | | | | | | 354 | | |
|
Impairment of tax credits
|
| | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | — | | |
|
Share-based compensation expense
|
| | | | 8,697 | | | | | | 6,279 | | | | | | 24,628 | | | | | | 19,888 | | | | | | 12,913 | | |
|
Adjusted profit from operations
|
| | | $ | 44,978 | | | | | $ | 29,871 | | | | | $ | 123,981 | | | | | $ | 111,991 | | | | | $ | 84,334 | | |
| Reconciliation of adjusted net income for the period | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income for the period
|
| | | $ | 21,667 | | | | | $ | 13,170 | | | | | $ | 54,217 | | | | | $ | 54,015 | | | | | $ | 51,596 | | |
|
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisition-related expenses, net(a)
|
| | | | 6,653 | | | | | | 3,217 | | | | | | 15,796 | | | | | | 11,518 | | | | | | (2,177) | | |
|
Share-based compensation expense
|
| | | | 8,697 | | | | | | 6,279 | | | | | | 24,628 | | | | | | 19,888 | | | | | | 12,913 | | |
|
Impairment of tax credits
|
| | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | — | | |
|
COVID-19 related expenses(b)
|
| | | | — | | | | | | 1,716 | | | | | | 2,582 | | | | | | — | | | | | | — | | |
|
Impairment of assets, net of recoveries(c)
|
| | | | (11) | | | | | | — | | | | | | 83 | | | | | | 673 | | | | | | 1,154 | | |
|
Expenses related to secondary share offering(d)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 251 | | |
|
Tax effects of non-IFRS adjustments(e)
|
| | | | (2,759) | | | | | | (1,933) | | | | | | (6,712) | | | | | | (5,443) | | | | | | (3,388) | | |
|
Adjusted net income for the period
|
| | | $ | 34,247 | | | | | $ | 22,449 | | | | | $ | 90,586 | | | | | $ | 80,651 | | | | | $ | 60,349 | | |
| Calculation of adjusted diluted EPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted net income
|
| | | $ | 34,247 | | | | | $ | 22,449 | | | | | $ | 90,586 | | | | | $ | 80,651 | | | | | $ | 60,349 | | |
|
Diluted shares
|
| | | | 41,157 | | | | | | 38,093 | | | | | | 39,717 | | | | | | 37,674 | | | | | | 36,685 | | |
|
Adjusted diluted EPS
|
| | | $ | 0.83 | | | | | $ | 0.59 | | | | | $ | 2.28 | | | | | $ | 2.14 | | | | | $ | 1.65 | | |
| | | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
| (in thousands, except for percentages and per share data) |
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| Other data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted gross profit(f)
|
| | | $ | 107,013 | | | | | $ | 75,614 | | | | | $ | 318,195 | | | | | $ | 266,487 | | | | | $ | 212,026 | | |
|
Adjusted gross profit margin percentage(f)
|
| | | | 39.6% | | | | | | 39.5% | | | | | | 39.1% | | | | | | 40.4% | | | | | | 40.6% | | |
| Adjusted selling, general and administrative expenses(f) | | | | $ | (51,737) | | | | | $ | (39,062) | | | | | $ | (164,529) | | | | | $ | (131,090) | | | | | $ | (104,485) | | |
| Adjusted selling, general and administrative expenses margin percentage(f) | | | | | (19.1)% | | | | | | (20.4)% | | | | | | (20.2)% | | | | | | (19.9)% | | | | | | (20.0)% | | |
|
Adjusted profit from operations(g)
|
| | | $ | 44,978 | | | | | $ | 29,871 | | | | | $ | 123,981 | | | | | $ | 111,991 | | | | | $ | 84,334 | | |
| Adjusted profit from operations margin percentage(g) | | | | | 16.6% | | | | | | 15.6% | | | | | | 15.2% | | | | | | 17.0% | | | | | | 16.1% | | |
|
Adjusted net income(h)
|
| | | $ | 34,247 | | | | | $ | 22,449 | | | | | $ | 90,586 | | | | | $ | 80,651 | | | | | $ | 60,349 | | |
|
Adjusted net income margin percentage(h)
|
| | | | 12.7% | | | | | | 11.7% | | | | | | 11.1% | | | | | | 12.2% | | | | | | 11.6% | | |
|
Adjusted diluted EPS(h)
|
| | | | 0.83 | | | | | | 0.59 | | | | | | 2.28 | | | | | | 2.14 | | | | | | 1.65 | | |
| | | |
As of
March 31, 2021 |
| |||||||||
|
(unaudited, in thousands)
|
| |
Actual
|
| |
As adjusted
|
| ||||||
| Borrowings | | | | | | | | | | | | | |
|
Current
|
| | | $ | 1,203 | | | | | $ | 1,203 | | |
|
Non-current
|
| | | | 31 | | | | | | 31 | | |
|
Total borrowings
|
| | | $ | 1,234 | | | | | $ | 1,234 | | |
| Capital and reserves | | | | | | | | | | | | | |
|
Issued capital
|
| | | | 47,906 | | | | | | 49,346 | | |
|
Additional paid-in capital
|
| | | | 550,948 | | | | | | 798,301 | | |
|
Retained earnings
|
| | | | 315,262 | | | | | | 315,262 | | |
|
Other reserves
|
| | | | (4,228) | | | | | | (4,228) | | |
|
Total equity
|
| | | $ | 909,888 | | | | | $ | 1,158,681 | | |
|
Total capitalization
|
| | | $ | 911,122 | | | | | $ | 1,159,915 | | |
|
Underwriters
|
| |
Number of
Common Shares |
| |||
|
Goldman Sachs & Co. LLC
|
| | | | 511,862 | | |
|
Citigroup Global Markets Inc.
|
| | | | 382,759 | | |
|
J.P. Morgan Securities LLC
|
| | | | 221,586 | | |
|
Santander Investment Securities Inc.
|
| | | | 27,931 | | |
|
Wedbush Securities Inc.
|
| | | | 27,931 | | |
|
William Blair & Company, L.L.C.
|
| | | | 27,931 | | |
|
Total
|
| | | | 1,200,000 | | |
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||
|
Per common share
|
| | | $ | 6.2060 | | | | | $ | 6.2060 | | |
|
Total
|
| | | $ | 7,447,200 | | | | | $ | 8,564,280 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 19 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |