|
Province of British Columbia
(State or other jurisdiction of incorporation or organization) |
| |
7374
(Primary Standard Industrial Classification Code Number) |
| |
98-1362229
(I.R.S. Employer Identification Number) |
|
|
Lona Nallengara
Jason Lehner Shearman & Sterling LLP 599 Lexington Avenue New York, NY 10022-6069 (212) 848-4000 |
| |
Desmond Lee
James Brown Osler, Hoskin & Harcourt LLP 100 King Street West, Suite 6200 Toronto, ON M5X 1B8, Canada (416) 362-2111 |
| |
Andrew J. Foley
Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, NY 10019-6064 (212) 373-3000 |
| |
Robert Carelli
Amélie Métivier Stikeman Elliott LLP 1155 René-Lévesque Blvd. West 41st Floor Montréal, QC H3B 3V2, Canada (514) 397-3000 |
|
| | |||||||||||||||||||||||||
Title of each class of
securities to be registered |
| | |
Amount to be
registered(1) |
| | |
Proposed maximum
offering price per share(2) |
| | |
Proposed maximum
aggregate offering price(1)(2) |
| | |
Amount of
Registration Fee |
| |||||||||
Subordinate voting shares, no par value, to be offered for resale by the selling shareholders
|
| | | | | | | | $ | | | | | | $ | | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 15 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 70 | | | |
| | | | 101 | | | |
| | | | 127 | | | |
| | | | 139 | | | |
| | | | 174 | | | |
| | | | 179 | | | |
| | | | 182 | | | |
| | | | 183 | | | |
| | | | 192 | | | |
| | | | 196 | | | |
UNDERWRITING | | | | | 198 | | |
| | | | 212 | | | |
| | | | 213 | | | |
| | | | 213 | | | |
| | | | 213 | | | |
| | | | 213 | | | |
| | | | 215 | | | |
| | | | F-1 | | |
Consolidated Statements of Income Data:
|
| |
Years Ended
December 31 |
| |
Six Months Ended
June 30 |
| ||||||||||||||||||||||||||||||
|
Pro Forma
2020 |
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||
| | |
($ in millions, except per share amounts and percentages)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 1,854 | | | | | $ | 1,582 | | | | | $ | 1,020 | | | | | $ | 835 | | | | | $ | 1,038 | | | | | $ | 713 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Statements of Income Data:
|
| |
Years Ended
December 31 |
| |
Six Months Ended
June 30 |
| ||||||||||||||||||||||||||||||
|
Pro Forma
2020 |
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||
| | |
($ in millions, except per share amounts and percentages)
|
| |||||||||||||||||||||||||||||||||
Salaries and benefits
|
| | | | 1,052 | | | | | | 947 | | | | | | 617 | | | | | | 514 | | | | | | 581 | | | | | | 439 | | |
Goods and services purchased
|
| | | | 369 | | | | | | 244 | | | | | | 177 | | | | | | 174 | | | | | | 197 | | | | | | 122 | | |
Share-based compensation
|
| | | | 29 | | | | | | 29 | | | | | | 13 | | | | | | 6 | | | | | | 45 | | | | | | 12 | | |
Acquisition, integration and other
|
| | | | 60 | | | | | | 59 | | | | | | 7 | | | | | | 4 | | | | | | 12 | | | | | | 26 | | |
Depreciation
|
| | | | 100 | | | | | | 99 | | | | | | 73 | | | | | | 31 | | | | | | 56 | | | | | | 47 | | |
Amortization of intangible assets
|
| | | | 138 | | | | | | 83 | | | | | | 19 | | | | | | 18 | | | | | | 72 | | | | | | 37 | | |
Total Operating Expenses
|
| | |
|
1,748
|
| | | |
|
1,461
|
| | | |
|
906
|
| | | |
|
747
|
| | | |
|
963
|
| | | |
|
683
|
| |
Operating Income
|
| | |
|
106
|
| | | |
|
121
|
| | | |
|
114
|
| | | |
|
88
|
| | | |
|
75
|
| | | |
|
30
|
| |
Changes in business combination-related provisions
|
| | | | (74) | | | | | | (74) | | | | | | (14) | | | | | | (13) | | | | | | — | | | | | | (74) | | |
Interest expense
|
| | | | 69 | | | | | | 46 | | | | | | 36 | | | | | | 24 | | | | | | 26 | | | | | | 25 | | |
Foreign exchange (gain) loss
|
| | | | (2) | | | | | | (2) | | | | | | (3) | | | | | | 8 | | | | | | 2 | | | | | | 3 | | |
Income Before Income Taxes
|
| | |
|
113
|
| | | |
|
151
|
| | | |
|
95
|
| | | |
|
69
|
| | | |
|
47
|
| | | |
|
76
|
| |
Income taxes
|
| | | | 43 | | | | | | 48 | | | | | | 26 | | | | | | 22 | | | | | | 28 | | | | | | 22 | | |
Net Income
|
| | | $ | 70 | | | | | $ | 103 | | | | | $ | 69 | | | | | $ | 47 | | | | | $ | 19 | | | | | $ | 54 | | |
Earnings Per Share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.29 | | | | | $ | 0.46 | | | | | $ | 0.36 | | | | | $ | 0.25 | | | | | $ | 0.07 | | | | | $ | 0.25 | | |
Diluted
|
| | | $ | 0.29 | | | | | $ | 0.46 | | | | | $ | 0.36 | | | | | $ | 0.25 | | | | | $ | 0.07 | | | | | $ | 0.25 | | |
Other Data
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TI Adjusted Net Income(1)
|
| | | $ | 164 | | | | | $ | 160 | | | | | $ | 82 | | | | | $ | 65 | | | | | $ | 122 | | | | | $ | 41 | | |
TI Adjusted Basic Earnings per
Share(1) |
| | | $ | 0.69 | | | | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.47 | | | | | $ | 0.19 | | |
TI Adjusted Diluted Earnings per
Share(1) |
| | | $ | 0.69 | | | | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.46 | | | | | $ | 0.19 | | |
TI Adjusted EBITDA(2)
|
| | | $ | 433 | | | | | $ | 391 | | | | | $ | 226 | | | | | $ | 147 | | | | | $ | 260 | | | | | $ | 152 | | |
Cash provided by operating activities
|
| | | | N/A | | | | | $ | 263 | | | | | $ | 142 | | | | | $ | 94 | | | | | $ | 132 | | | | | $ | 84 | | |
TI Free Cash Flow(3)
|
| | | | N/A | | | | | $ | 189 | | | | | $ | 79 | | | | | $ | 43 | | | | | $ | 89 | | | | | $ | 55 | | |
Gross Profit Margin(%)(4)
|
| | | | N/A | | | | | | 31.8% | | | | | | 33.2% | | | | | | 32.3% | | | | | | 28.5% | | | | | | 29.9% | | |
TI Adjusted Gross Profit Margin (%)(4)
|
| | | | N/A | | | | | | 43.3% | | | | | | 42.3% | | | | | | 38.2% | | | | | | 40.8% | | | | | | 41.7% | | |
Consolidated Statement of Financial Position Data:
|
| |
As at December 31
|
| |
As at
June 30 |
| ||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| ||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | |
$
|
153
|
| | | | $ | 80 | | | | | $ | 66 | | | | |
$
|
119
|
| |
Property, plant and equipment, net
|
| | |
|
362
|
| | | | | 301 | | | | | | 115 | | | | |
|
374
|
| |
Intangible assets, net
|
| | |
|
1,294
|
| | | | | 90 | | | | | | 105 | | | | |
|
1,206
|
| |
Goodwill | | | |
|
1,487
|
| | | | | 418 | | | | | | 421 | | | | |
|
1,464
|
| |
Total assets
|
| | |
|
3,732
|
| | | | | 1,169 | | | | | | 909 | | | | |
|
3,688
|
| |
Current maturities of long-term debt
|
| | |
|
92
|
| | | | | 43 | | | | | | 6 | | | | |
|
95
|
| |
Long-term debt
|
| | |
|
1,674
|
| | | | | 478 | | | | | | 302 | | | | |
|
1,081
|
| |
Total liabilities
|
| | |
|
2,621
|
| | | | | 924 | | | | | | 712 | | | | |
|
2,071
|
| |
Owners’ equity
|
| | |
|
1,111
|
| | | | | 245 | | | | | | 197 | | | | |
|
1,617
|
| |
Total liabilities and owners’ equity
|
| | |
|
3,732
|
| | | | | 1,169 | | | | | | 909 | | | | |
|
3,688
|
| |
| | |
Years Ended
December 31 |
| |
Six Months Ended
June 30 |
| | ||||||||||||||||||||||||||||||||
|
Pro Forma
2020 |
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| | ||||||||||||||||||||||
|
($ in millions, except per share amounts)
|
| ||||||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 70 | | | | |
$
|
103
|
| | | | $ | 69 | | | | | $ | 47 | | | | |
$
|
19
|
| | | | $ | 54 | | | | ||
Add back (deduct): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Changes in business combination-related provisions(a)
|
| | | | (74) | | | | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (74) | | | | ||
Acquisition, integration and other(b)
|
| | | | 60 | | | | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
12
|
| | | | | 26 | | | | ||
Share-based compensation(c)
|
| | | | 29 | | | | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
45
|
| | | | | 12 | | | | ||
Foreign exchange (gain) loss(d)
|
| | | | (2) | | | | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
2
|
| | | | | 3 | | | | ||
Amortization of purchased intangible assets(e)
|
| | | | 125 | | | | |
|
75
|
| | | | | 15 | | | | | | 15 | | | | |
|
67
|
| | | | | 33 | | | | ||
Tax effect of the adjustments
above |
| | | | (44) | | | | |
|
(30)
|
| | | | | (5) | | | | | | (2) | | | | |
|
(23)
|
| | | | | (13) | | | | ||
TI Adjusted Net Income
|
| | | $ | 164 | | | | | $ | 160 | | | | | $ | 82 | | | | | $ | 65 | | | | | $ | 122 | | | | | $ | 41 | | | | ||
TI Adjusted Basic Earnings per
Share |
| | | $ | 0.69 | | | | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.47 | | | | | $ | 0.19 | | | | ||
TI Adjusted Diluted Earnings per
Share |
| | | $ | 0.69 | | | | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.46 | | | | | $ | 0.19 | | | |
| | |
Years Ended
December 31 |
| |
Six Months Ended
June 30 |
| | ||||||||||||||||||||||||||||||||
|
Pro Forma
2020 |
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| | ||||||||||||||||||||||
|
($ in millions)
|
| ||||||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 70 | | | | |
$
|
103
|
| | | | $ | 69 | | | | | $ | 47 | | | | |
$
|
19
|
| | | | $ | 54 | | | | ||
Add back (deduct): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Changes in business combination-related provisions(a)
|
| | | | (74) | | | | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (74) | | | | ||
Acquisition, integration and other(b)
|
| | | | 60 | | | | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
12
|
| | | | | 26 | | | | ||
Share-based compensation(c)
|
| | | | 29 | | | | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
45
|
| | | | | 12 | | | | ||
Foreign exchange (gain) loss(d)
|
| | | | (2) | | | | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
2
|
| | | | | 3 | | | | ||
Depreciation and
amortization |
| | | | 238 | | | | |
|
182
|
| | | | | 92 | | | | | | 49 | | | | |
|
128
|
| | | | | 84 | | | | ||
Interest expense
|
| | | | 69 | | | | |
|
46
|
| | | | | 36 | | | | | | 24 | | | | |
|
26
|
| | | | | 25 | | | | ||
Income taxes
|
| | | | 43 | | | | |
|
48
|
| | | | | 26 | | | | | | 22 | | | | |
|
28
|
| | | | | 22 | | | | ||
TI Adjusted EBITDA
|
| | | $ | 433 | | | | | $ | 391 | | | | | $ | 226 | | | | | $ | 147 | | | | | $ | 260 | | | | | $ | 152 | | | |
| | |
Years Ended
December 31 |
| |
Six Months Ended
June 30 |
| | ||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| | |||||||||||||||||||
|
($ in millions)
|
| ||||||||||||||||||||||||||||||||
Cash provided by operating activities
|
| | |
$
|
263
|
| | | | $ | 142 | | | | | $ | 94 | | | | |
$
|
132
|
| | | | $ | 84 | | | | ||
Less: capital expenditures
|
| | |
|
(74)
|
| | | | | (63) | | | | | | (51) | | | | |
|
(43)
|
| | | | | (29) | | | | ||
TI Free Cash Flow
|
| | | $ | 189 | | | | | $ | 79 | | | | | $ | 43 | | | | | $ | 89 | | | | | $ | 55 | | | |
| | |
Years Ended
December 31 |
| |
Six Months Ended
June 30 |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
($ in millions, except percentages)
|
| |||||||||||||||||||||||||||||
Revenue
|
| | |
$
|
1,582
|
| | | | $ | 1,020 | | | | | $ | 835 | | | | |
$
|
1,038
|
| | | | $ | 713 | | |
Less: Operating expenses
|
| | |
|
(1,461)
|
| | | | | (906) | | | | | | (747) | | | | |
|
(963)
|
| | | | | (683) | | |
Add back: Indirect and administrative expenses
|
| | |
|
382
|
| | | | | 225 | | | | | | 182 | | | | |
|
221
|
| | | | | 183 | | |
Gross profit
|
| | |
|
503
|
| | | | | 339 | | | | | | 270 | | | | |
|
296
|
| | | | | 213 | | |
Add back: Depreciation and
amortization |
| | |
|
182
|
| | | | | 92 | | | | | | 49 | | | | |
|
128
|
| | | | | 84 | | |
TI Adjusted Gross Profit
|
| | | $ | 685 | | | | | $ | 431 | | | | | $ | 319 | | | | | $ | 424 | | | | | $ | 297 | | |
Gross Profit Margin (%)
|
| | | | 31.8% | | | | | | 33.2% | | | | | | 32.3% | | | | | | 28.5% | | | | | | 29.9% | | |
TI Adjusted Gross Profit Margin (%)
|
| | | | 43.3% | | | | | | 42.3% | | | | | | 38.2% | | | | | | 40.8% | | | | | | 41.7% | | |
| | |
As at June 30, 2021
($ in millions) |
| |||||||||
|
Actual
|
| |
As Adjusted
|
| ||||||||
Cash and cash equivalents(1)
|
| | |
$
|
119
|
| | | |
|
|
| |
Total short-term debt
|
| | | $ | — | | | | | | | | |
Long term debt | | | | | | | | | | | | | |
Credit facility(2)
|
| | | $ | 983 | | | |
|
| |||
Deferred debt transaction costs
|
| | | | (10) | | | |
|
| |||
Lease liabilities
|
| | | | 203 | | | | | | | | |
Total long-term debt
|
| | |
|
1,176
|
| | | |
|
|
| |
Owners’ equity: | | | | | | | | | | | | | |
Share option awards
|
| | | | 2 | | | |
|
| |||
Subordinate Voting Shares – 19,000,000 shares authorized but unissued; 51,940,151
shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, as adjusted; |
| | | | 716 | | | |
|
| |||
Multiple Voting Shares – 5,000,000 shares authorized but unissued; 213,579,876
shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, as adjusted; |
| | | | 803 | | | |
|
| |||
Share issuance cost
|
| | | | (31) | | | |
|
| |||
Contributed surplus
|
| | | | 9 | | | |
|
| |||
Retained earnings
|
| | | | 52 | | | |
|
| |||
Accumulated other comprehensive income
|
| | | | 66 | | | | | | | | |
Total owners’ equity
|
| | |
|
1,617
|
| | | |
|
|
| |
Total capitalization
|
| | | $ | 2,793 | | | | | | | |
Year ended December 31, 2020 (millions)
|
| |
Historical(1)
|
| |
CCC
Transaction Accounting Adjustments(4) |
| |
Lionbridge
AI Transaction Accounting Adjustments(5) |
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||||||||||||||
|
TELUS
International |
| |
CCC
One Month Ended January 31, 2020 |
| |
CCC
One Month Ended January 31, 2020(2) |
| |
Lionbridge
AI Nine Months Ended September 30, 2020(3) |
| |
Lionbridge
AI Three Months Ended December 31, 2020 |
| |||||||||||||||||||||||||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Revenue
|
| | |
$
|
1,582
|
| | | | € | 29 | | | | | $ | 33 | | | | | $ | 178 | | | | | $ | 61 | | | | | $ | — | | | | | $ | — | | | | |
$
|
1,854
|
| |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Salaries and benefits
|
| | |
|
947
|
| | | | | 19 | | | | | | 21 | | | | | | 65 | | | | | | 19 | | | | | | — | | | | | | — | | | | |
|
1,052
|
| |
Goods and services purchased
|
| | |
|
244
|
| | | | | 2 | | | | | | 2 | | | | | | 90 | | | | | | 33 | | | | | | — | | | | | | — | | | | |
|
369
|
| |
Share-based compensation
|
| | |
|
29
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
29
|
| |
Acquisition, integration and other
|
| | |
|
59
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | |
|
60
|
| |
Depreciation
|
| | |
|
99
|
| | | | | 1 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
100
|
| |
Amortization of intangible assets
|
| | |
|
83
|
| | | | | 1 | | | | | | 1 | | | | | | 3 | | | | | | 1 | | | | | | 4(3a) | | | | | | 46(4a) | | | | |
|
138
|
| |
| | | |
|
1,461
|
| | | | | 23 | | | | | | 25 | | | | | | 158 | | | | | | 54 | | | | | | 4 | | | | | | 46 | | | | |
|
1,748
|
| |
OPERATING INCOME
|
| | | | 121 | | | | | | 6 | | | | | | 8 | | | | | | 20 | | | | | | 7 | | | | | | (4) | | | | | | (46) | | | | | | 106 | | |
Changes in business combination-related provisions
|
| | |
|
(74)
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(74)
|
| |
Interest expense
|
| | |
|
46
|
| | | | | 7 | | | | | | 8 | | | | | | — | | | | | | — | | | | | | (2)(3b) | | | | | | 17(4b) | | | | |
|
69
|
| |
Foreign exchange gain
|
| | |
|
(2)
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(2)
|
| |
INCOME / (LOSS) BEFORE INCOME
TAXES |
| | |
|
151
|
| | | | | (1) | | | | | | — | | | | | | 20 | | | | | | 7 | | | | | | (2) | | | | | | (63) | | | | |
|
113
|
| |
Income taxes
|
| | |
|
48
|
| | | | | — | | | | | | — | | | | | | 6 | | | | | | 2 | | | | | | — | | | | | | (13)(4c) | | | | |
|
43
|
| |
NET INCOME
|
| | | $ | 103 | | | | | € | (1) | | | | | $ | — | | | | | $ | 14 | | | | | $ | 5 | | | | | $ | (2) | | | | | $ | (50) | | | | | $ | 70 | | |
EARNINGS PER SHARE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Basic
|
| | | $ | 0.46 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.29(6) | | |
Diluted
|
| | | $ | 0.46 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.29(6) | | |
| | |
U.S. dollar/European euro
|
| |||
Average exchange rate for the year ended December 31, 2020
|
| | | $ | 1.14 | | |
Average exchange rate for the period ended January 31, 2020
|
| | | $ | 1.11 | | |
|
Eliminate CCC’s historical intangible asset amortization expense(1)
|
| | | $ | (1) | | |
|
Record transaction-related intangible asset amortization(2)
|
| | | | 5 | | |
|
Adjustment to operating expenses
|
| | | $ | 4 | | |
| | |
Fair Value
|
| |
Estimated Useful Life
|
|
Customer relationships
|
| |
€481 million
|
| |
10 years
|
|
Brand name
|
| |
€ 23 million
|
| |
3 years
|
|
Standard operating procedures
|
| |
€ 9 million
|
| |
5 years
|
|
|
Eliminate CCC’s historical interest expense(3)
|
| | | $ | (3) | | |
|
Record incremental interest expense associated with debt issuance to finance the CCC acquisition(4)
|
| | | | 1 | | |
|
Adjustment to interest expense
|
| | | $ | (2) | | |
|
Eliminate Lionbridge AI’s historical intangible asset amortization expense(1)
|
| | | $ | (4) | | |
|
Estimated transaction related intangible asset amortization(2)
|
| | | | 50 | | |
|
Estimated adjustment to operating expenses
|
| | | $ | 46 | | |
| | |
Estimated Fair Value
|
| |
Estimated Useful Life
|
|
Customer relationships
|
| |
$523 million
|
| |
15 years
|
|
Crowdsource platform and processes
|
| |
$120 million
|
| |
8 years
|
|
|
Estimated incremental interest expense associated with debt issuance to finance the Lionbridge AI acquisition(4)
|
| | | $ | 17 | | |
| | |
As at
December 31, 2020 |
| |||||||||
|
Historical
|
| |
Pro Forma
|
| ||||||||
Basic total weighted average number of common shares outstanding
|
| | | | 224,156,034 | | | | | | 237,993,610 | | |
Dilutive effect of share-based compensation
|
| | | | 1,366,938 | | | | | | 1,366,938 | | |
Diluted total weighted average number of common shares outstanding
|
| | | | 225,522,972 | | | | | | 239,360,548 | | |
| | |
Nine Months Ended
September 30, 2020 |
| |
Three Months Ended
December 31, 2020 |
| | | | ||||||||||||||||||||||||||||||||||||
| | | | | | |
(unaudited)
|
| | | | |||||||||||||||||||||||||||||||||||
|
U.S.
GAAP |
| |
Reclassifications
|
| |
IFRS
|
| |
U.S.
GAAP |
| |
Reclassifications
|
| |
IFRS
|
| | | | ||||||||||||||||||||||||||
|
(millions)
|
| ||||||||||||||||||||||||||||||||||||||||||||
REVENUES
|
| | | $ | 178 | | | | | $ | — | | | | | $ | 178 | | | | | $ | 61 | | | | | $ | — | | | | | $ | 61 | | | | | | ||||||
OPERATING EXPENSES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Cost of revenue
|
| | | | 129 | | | | | | (129) | | | | | | — | | | | | | 44 | | | | | | (44) | | | | | | — | | | | | | ||||||
Research and development
|
| | | | 2 | | | | | | (2) | | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | ||||||
General and administrative
|
| | | | 24 | | | | | | (24) | | | | | | — | | | | | | 8 | | | | | | (8) | | | | | | — | | | | | | ||||||
Sales and marketing
|
| | | | 3 | | | | | | (3) | | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | ||||||
Salaries and benefits
|
| | | | — | | | | | | 65 | | | | | | 65 | | | | | | — | | | | | | 33 | | | | | | 33 | | | | | | ||||||
Goods and services purchased
|
| | | | — | | | | | | 90 | | | | | | 90 | | | | | | — | | | | | | 19 | | | | | | 19 | | | | | | ||||||
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
Acquisition, integration and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | ||||||
Depreciation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
Amortization of intangible assets
|
| | | | — | | | | | | 3 | | | | | | 3 | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | ||||||
INCOME BEFORE INCOME TAXES
|
| | | | 20 | | | | | | — | | | | | | 20 | | | | | | 7 | | | | | | — | | | | | | 7 | | | | | | ||||||
Provision for income taxes
|
| | | | 6 | | | | | | — | | | | | | 6 | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | ||||||
NET INCOME
|
| | | $ | 14 | | | | | $ | — | | | | | $ | 14 | | | | | $ | 5 | | | | | $ | — | | | | | $ | 5 | | | | | |
| | |
Years Ended December 31
|
| |
Three Months Ended
June 30 |
| |
Six Months Ended
June 30 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| |
Revenue
|
| |
% of
Total |
| |
Revenue
|
| |
% of
Total |
| |
Revenue
|
| |
% of
Total |
| |
Revenue
|
| |
% of
Total |
| |
Revenue
|
| |
% of
Total |
| |
Revenue
|
| |
% of
Total |
| |
Revenue
|
| |
% of
Total |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. dollar
|
| | |
$
|
549
|
| | | |
|
35%
|
| | | | $ | 512 | | | | | | 50% | | | | | $ | 407 | | | | | | 49% | | | | |
$
|
300
|
| | | |
|
56%
|
| | | | $ | 124 | | | | | | 32% | | | | |
$
|
587
|
| | | |
|
56%
|
| | | | $ | 250 | | | | | | 35% | | |
European euro
|
| | |
|
635
|
| | | |
|
40%
|
| | | | | 240 | | | | | | 24% | | | | | | 225 | | | | | | 27% | | | | |
|
201
|
| | | |
|
38%
|
| | | | | 162 | | | | | | 41% | | | | |
|
389
|
| | | |
|
38%
|
| | | | | 281 | | | | | | 39% | | |
Canadian dollar
|
| | |
|
398
|
| | | |
|
25%
|
| | | | | 268 | | | | | | 26% | | | | | | 202 | | | | | | 24% | | | | |
|
32
|
| | | |
|
6%
|
| | | | | 105 | | | | | | 27% | | | | |
|
62
|
| | | |
|
6%
|
| | | | | 182 | | | | | | 26% | | |
Other currencies
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
Total Revenue
|
| | | $ | 1,582 | | | | | | 100% | | | | | $ | 1,020 | | | | | | 100% | | | | | $ | 835 | | | | | | 100% | | | | | $ | 533 | | | | | | 100% | | | | | $ | 391 | | | | | | 100% | | | | | $ | 1,038 | | | | | | 100% | | | | | $ | 713 | | | | | | 100% | | |
| | |
Years Ended December 31
|
| |
Three Months Ended
June 30 |
| |
Six Months Ended
June 30 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating Expenses
|
| |
Expenses
|
| |
% of
Total |
| |
Expenses
|
| |
% of
Total |
| |
Expenses
|
| |
% of
Total |
| |
Expenses
|
| |
% of
Total |
| |
Expenses
|
| |
% of
Total |
| |
Expenses
|
| |
% of
Total |
| |
Expenses
|
| |
% of
Total |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. dollar
|
| | |
$
|
573
|
| | | |
|
39%
|
| | | | $ | 476 | | | | | | 53% | | | | | $ | 403 | | | | | | 54% | | | | |
$
|
245
|
| | | |
|
50%
|
| | | | $ | 147 | | | | | | 39% | | | | |
$
|
471
|
| | | |
|
49%
|
| | | | $ | 290 | | | | | | 42% | | |
European euro
|
| | |
|
332
|
| | | |
|
23%
|
| | | | | 37 | | | | | | 4% | | | | | | 43 | | | | | | 6% | | | | |
|
97
|
| | | |
|
20%
|
| | | | | 85 | | | | | | 23% | | | | |
|
184
|
| | | |
|
19%
|
| | | | | 151 | | | | | | 22% | | |
Philippines peso
|
| | |
|
187
|
| | | |
|
13%
|
| | | | | 183 | | | | | | 20% | | | | | | 155 | | | | | | 21% | | | | |
|
54
|
| | | |
|
11%
|
| | | | | 46 | | | | | | 12% | | | | |
|
103
|
| | | |
|
11%
|
| | | | | 91 | | | | | | 13% | | |
Canadian dollar
|
| | |
|
130
|
| | | |
|
9%
|
| | | | | 44 | | | | | | 5% | | | | | | 15 | | | | | | 2% | | | | |
|
46
|
| | | |
|
9%
|
| | | | | 36 | | | | | | 10% | | | | |
|
93
|
| | | |
|
10%
|
| | | | | 52 | | | | | | 8% | | |
Other currencies(1)
|
| | |
|
239
|
| | | |
|
16%
|
| | | | | 166 | | | | | | 18% | | | | | | 131 | | | | | | 17% | | | | |
|
51
|
| | | |
|
10%
|
| | | | | 60 | | | | | | 16% | | | | |
|
112
|
| | | |
|
11%
|
| | | | | 99 | | | | | | 15% | | |
Total Operating Expenses
|
| | | $ | 1,461 | | | | | | 100% | | | | | $ | 906 | | | | | | 100% | | | | | $ | 747 | | | | | | 100% | | | | | $ | 493 | | | | | | 100% | | | | | $ | 374 | | | | | | 100% | | | | | $ | 963 | | | | | | 100% | | | | | $ | 683 | | | | | | 100% | | |
Foreign Exchange Rates
|
| |
Years Ended December 31
|
| |
Three Months
Ended June 30 |
| |
Six Months
Ended June 30 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
U.S. dollar to European euro
|
| | |
|
0.8768
|
| | | | | 0.8935 | | | | | | 0.8474 | | | | |
|
0.8301
|
| | | | | 0.9071 | | | | |
|
0.8301
|
| | | | | 0.9079 | | |
U.S. dollar to Philippine peso
|
| | |
|
49.5783
|
| | | | | 51.7652 | | | | | | 52.6780 | | | | |
|
48.2975
|
| | | | | 50.8776 | | | | |
|
48.2347
|
| | | | | 50.6335 | | |
U.S. dollar to Canadian dollar
|
| | |
|
1.3415
|
| | | | | 1.3266 | | | | | | 1.2957 | | | | |
|
1.2656
|
| | | | | 1.3449 | | | | |
|
1.2468
|
| | | | | 1.3671 | | |
| | |
Years Ended
December 31 |
| |
Three Months
Ended June 30 |
| |
Six Months
Ended June 30 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | |
$
|
1,582
|
| | | | $ | 1,020 | | | | | $ | 835 | | | | |
$
|
533
|
| | | | $ | 391 | | | | |
$
|
1,038
|
| | | | $ | 713 | | |
Operating Expenses | | | | | | | | | |||||||||||||||||||||||||||||||||||
Salaries and benefits
|
| | |
|
947
|
| | | | | 617 | | | | | | 514 | | | | |
|
299
|
| | | | | 233 | | | | |
|
581
|
| | | | | 439 | | |
Goods and services purchased
|
| | |
|
244
|
| | | | | 177 | | | | | | 174 | | | | |
|
103
|
| | | | | 74 | | | | |
|
197
|
| | | | | 122 | | |
Share-based compensation
|
| | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
19
|
| | | | | 10 | | | | |
|
45
|
| | | | | 12 | | |
Acquisition, integration and other
|
| | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
7
|
| | | | | 7 | | | | |
|
12
|
| | | | | 26 | | |
Depreciation
|
| | |
|
99
|
| | | | | 73 | | | | | | 31 | | | | |
|
29
|
| | | | | 26 | | | | |
|
56
|
| | | | | 47 | | |
Amortization of intangible assets
|
| | |
|
83
|
| | | | | 19 | | | | | | 18 | | | | |
|
36
|
| | | | | 24 | | | | |
|
72
|
| | | | | 37 | | |
| | | |
$
|
1,461
|
| | | | $ | 906 | | | | | $ | 747 | | | | |
$
|
493
|
| | | | $ | 374 | | | | |
$
|
963
|
| | | | $ | 683 | | |
Operating Income
|
| | |
$
|
121
|
| | | | $ | 114 | | | | | $ | 88 | | | | |
$
|
40
|
| | | | $ | 17 | | | | |
$
|
75
|
| | | | $ | 30 | | |
Changes in business combination-related provisions
|
| | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (51) | | | | |
|
—
|
| | | | | (74) | | |
Interest expense
|
| | |
|
46
|
| | | | | 36 | | | | | | 24 | | | | |
|
12
|
| | | | | 12 | | | | |
|
26
|
| | | | | 25 | | |
Foreign exchange (gain) loss
|
| | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
(1)
|
| | | | | 3 | | | | |
|
2
|
| | | | | 3 | | |
Income before Income Taxes
|
| | |
|
151
|
| | | | | 95 | | | | | | 69 | | | | |
|
29
|
| | | | | 53 | | | | |
|
47
|
| | | | | 76 | | |
Income taxes
|
| | |
|
48
|
| | | | | 26 | | | | | | 22 | | | | |
|
13
|
| | | | | 10 | | | | |
|
28
|
| | | | | 22 | | |
Net Income
|
| | | $ | 103 | | | | | $ | 69 | | | | | $ | 47 | | | | | $ | 16 | | | | | $ | 43 | | | | | $ | 19 | | | | | $ | 54 | | |
| | |
Years Ended
December 31 |
| |
Six Months
Ended June 30 |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||
Top 5 clients
|
| | |
|
52%
|
| | | | | 55% | | | | | | 55% | | | | |
|
51%
|
| | | | | 53% | | |
Top 10 clients
|
| | |
|
62%
|
| | | | | 67% | | | | | | 69% | | | | |
|
61%
|
| | | | | 65% | | |
Top 15 clients
|
| | |
|
68%
|
| | | | | 75% | | | | | | 78% | | | | |
|
67%
|
| | | | | 71% | | |
Top 20 clients
|
| | |
|
73%
|
| | | | | 80% | | | | | | 83% | | | | |
|
72%
|
| | | | | 74% | | |
| | |
Years Ended December 31
|
| |
Three Months
Ended June 30 |
| |
Six Months
Ended June 30 |
| |||||||||||||||||||||||||||||||||
Revenue by Industry Vertical
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Tech and Games
|
| | |
$
|
617
|
| | | | $ | 321 | | | | | $ | 270 | | | | |
$
|
244
|
| | | | $ | 153 | | | | |
$
|
468
|
| | | | $ | 272 | | |
Communications and Media
|
| | |
|
481
|
| | | | | 390 | | | | | | 317 | | | | |
|
132
|
| | | | | 119 | | | | |
|
261
|
| | | | | 230 | | |
eCommerce and FinTech
|
| | |
|
171
|
| | | | | 108 | | | | | | 92 | | | | |
|
61
|
| | | | | 41 | | | | |
|
116
|
| | | | | 77 | | |
Travel and Hospitality
|
| | |
|
54
|
| | | | | 40 | | | | | | 22 | | | | |
|
13
|
| | | | | 11 | | | | |
|
27
|
| | | | | 25 | | |
Healthcare | | | |
|
36
|
| | | | | 43 | | | | | | 39 | | | | |
|
11
|
| | | | | 7 | | | | |
|
23
|
| | | | | 16 | | |
Other(1)
|
| | |
|
223
|
| | | | | 118 | | | | | | 95 | | | | |
|
72
|
| | | | | 60 | | | | |
|
143
|
| | | | | 93 | | |
Total | | | |
$
|
1,582
|
| | | |
$
|
1,020
|
| | | |
$
|
835
|
| | | |
$
|
533
|
| | | |
$
|
391
|
| | | |
$
|
1,038
|
| | | |
$
|
713
|
| |
| | |
Years Ended December 31
|
| |
Three Months
Ended June 30 |
| |
Six Months
Ended June 30 |
| |||||||||||||||||||||||||||||||||
Geographic Region
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Europe | | | |
$
|
636
|
| | | | $ | 221 | | | | | $ | 201 | | | | |
$
|
227
|
| | | | $ | 162 | | | | |
$
|
437
|
| | | | $ | 282 | | |
North America
|
| | |
|
346
|
| | | | | 261 | | | | | | 193 | | | | |
|
123
|
| | | | | 91 | | | | |
|
238
|
| | | | | 156 | | |
Asia-Pacific | | | |
|
337
|
| | | | | 329 | | | | | | 268 | | | | |
|
106
|
| | | | | 75 | | | | |
|
210
|
| | | | | 158 | | |
Central America
|
| | |
|
263
|
| | | | | 209 | | | | | | 173 | | | | |
|
77
|
| | | | | 63 | | | | |
|
153
|
| | | | | 117 | | |
Total | | | | $ | 1,582 | | | | | $ | 1,020 | | | | | $ | 835 | | | | | $ | 533 | | | | | $ | 391 | | | | | $ | 1,038 | | | | | $ | 713 | | |
| | |
Years Ended
December 31 |
| |
Three Months Ended
June 30 |
| |
Six Months Ended
June 30 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||||
Income tax expense
|
| | |
$
|
48
|
| | | | $ | 26 | | | | | $ | 22 | | | | |
$
|
13
|
| | | | $ | 10 | | | | |
$
|
28
|
| | | | $ | 22 | | |
Income taxes computed at applicable statutory rates
|
| | |
|
24.2%
|
| | | | | 28.2% | | | | | | 29.4% | | | | |
|
24.9%
|
| | | | | 24.4% | | | | |
|
23.6%
|
| | | | | 25.4% | | |
Effective tax rate (%)
|
| | | | 31.8% | | | | | | 27.4% | | | | | | 31.9% | | | | | | 44.8% | | | | | | 18.9% | | | | | | 59.6% | | | | | | 28.9% | | |
| | |
Years Ended
December 31 |
| |
Three Months
Ended June 30 |
| |
Six Months
Ended June 30 |
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
($ in millions, except per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||
Net income
|
| | |
$
|
103
|
| | | | $ | 69 | | | | | $ | 47 | | | | |
$
|
16
|
| | | | $ | 43 | | | | |
$
|
19
|
| | | | $ | 54 | | |
Add back (deduct): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in business combination-related provisions(1)
|
| | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (51) | | | | |
|
—
|
| | | | | (74) | | |
Acquisition, integration and other(2)
|
| | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
7
|
| | | | | 7 | | | | |
|
12
|
| | | | | 26 | | |
Share-based compensation(3)
|
| | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
19
|
| | | | | 10 | | | | |
|
45
|
| | | | | 12 | | |
Foreign exchange (gain) loss(4)
|
| | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
(1)
|
| | | | | 3 | | | | |
|
2
|
| | | | | 3 | | |
Amortization of purchased intangible assets(5)
|
| | |
|
75
|
| | | | | 15 | | | | | | 15 | | | | |
|
34
|
| | | | | 21 | | | | |
|
67
|
| | | | | 33 | | |
Tax effect of the adjustments above
|
| | |
|
(30)
|
| | | | | (5) | | | | | | (2) | | | | |
|
(12)
|
| | | | | (7) | | | | |
|
(23)
|
| | | | | (13) | | |
TI Adjusted Net Income
|
| | | $ | 160 | | | | | $ | 82 | | | | | $ | 65 | | | | | $ | 63 | | | | | $ | 26 | | | | | $ | 122 | | | | | $ | 41 | | |
TI Adjusted Basic Earnings Per Share
|
| | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.24 | | | | | $ | 0.12 | | | | | $ | 0.47 | | | | | $ | 0.19 | | |
TI Adjusted Diluted Earnings Per Share
|
| | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.24 | | | | | $ | 0.12 | | | | | $ | 0.46 | | | | | $ | 0.19 | | |
| | |
Years Ended December 31
|
| |
Three Months
Ended June 30 |
| |
Six Months
Ended June 30 |
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Net income
|
| | |
$
|
103
|
| | | | $ | 69 | | | | | $ | 47 | | | | |
$
|
16
|
| | | | $ | 43 | | | | |
$
|
19
|
| | | | $ | 54 | | |
Add back (deduct): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in business combination-related provisions(1)
|
| | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (51) | | | | |
|
—
|
| | | | | (74) | | |
Acquisition, integration and other(2)
|
| | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
7
|
| | | | | 7 | | | | |
|
12
|
| | | | | 26 | | |
Share-based compensation(3)
|
| | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
19
|
| | | | | 10 | | | | |
|
45
|
| | | | | 12 | | |
Foreign exchange (gain) loss(4)
|
| | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
(1)
|
| | | | | 3 | | | | |
|
2
|
| | | | | 3 | | |
Depreciation and amortization
|
| | |
|
182
|
| | | | | 92 | | | | | | 49 | | | | |
|
65
|
| | | | | 50 | | | | |
|
128
|
| | | | | 84 | | |
Interest expense
|
| | |
|
46
|
| | | | | 36 | | | | | | 24 | | | | |
|
12
|
| | | | | 12 | | | | |
|
26
|
| | | | | 25 | | |
Income taxes
|
| | |
|
48
|
| | | | | 26 | | | | | | 22 | | | | |
|
13
|
| | | | | 10 | | | | |
|
28
|
| | | | | 22 | | |
TI Adjusted EBITDA
|
| | | $ | 391 | | | | | $ | 226 | | | | | $ | 147 | | | | | $ | 131 | | | | | $ | 84 | | | | | $ | 260 | | | | | $ | 152 | | |
| | |
Years Ended December 31
|
| |
Three Month
EndedJune 30 |
| |
Six Month
EndedJune 30 |
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Cash provided by operating activities
|
| | |
$
|
263
|
| | | | $ | 142 | | | | | $ | 94 | | | | |
$
|
96
|
| | | | $ | 50 | | | | |
$
|
132
|
| | | | $ | 84 | | |
Less: capital expenditures
|
| | |
|
(74)
|
| | | | | (63) | | | | | | (51) | | | | |
|
(25)
|
| | | | | (16) | | | | |
|
(43)
|
| | | | | (29) | | |
TI Free Cash Flow
|
| | | $ | 189 | | | | | $ | 79 | | | | | $ | 43 | | | | | $ | 71 | | | | | $ | 34 | | | | | $ | 89 | | | | | $ | 55 | | |
| | |
Years Ended
December 31 |
| |
Three Months Ended
June 30 |
| |
Six Months Ended
June 30 |
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
($ in millions, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Revenue
|
| | |
$
|
1,582
|
| | | | $ | 1,020 | | | | | $ | 835 | | | | |
$
|
533
|
| | | | $ | 391 | | | | |
$
|
1,038
|
| | | | $ | 713 | | |
Less: Operating expenses
|
| | |
|
(1,461)
|
| | | | | (906) | | | | | | (747) | | | | |
|
(493)
|
| | | | | (374) | | | | |
|
(963)
|
| | | | | (683) | | |
Add back: Indirect and administrative expenses
|
| | |
|
382
|
| | | | | 225 | | | | | | 182 | | | | |
|
107
|
| | | | | 101 | | | | |
|
221
|
| | | | | 183 | | |
Gross profit ($)
|
| | |
|
503
|
| | | | | 339 | | | | | | 270 | | | | |
|
147
|
| | | | | 118 | | | | |
|
296
|
| | | | | 213 | | |
Add back: Depreciation and amortization
|
| | |
|
182
|
| | | | | 92 | | | | | | 49 | | | | |
|
65
|
| | | | | 50 | | | | |
|
128
|
| | | | | 84 | | |
TI Adjusted Gross Profit ($)
|
| | |
$
|
685
|
| | | |
$
|
431
|
| | | |
$
|
319
|
| | | |
$
|
212
|
| | | | $ | 168 | | | | |
$
|
424
|
| | | | $ | 297 | | |
Gross Profit Margin (%)
|
| | |
|
31.8%
|
| | | |
|
33.2%
|
| | | |
|
32.3%
|
| | | |
|
27.6%
|
| | | | | 30.2% | | | | |
|
28.5%
|
| | | | | 29.9% | | |
TI Adjusted Gross Profit Margin (%)
|
| | |
|
43.3%
|
| | | |
|
42.3%
|
| | | |
|
38.3%
|
| | | |
|
39.8%
|
| | | | | 43.0% | | | | |
|
40.8%
|
| | | | | 41.7% | | |
($ millions, except per share amounts)
|
| |
2021 Q2
|
| |
2021 Q1
|
| |
2020 Q4
|
| |
2020 Q3
|
| |
2020 Q2
|
| |
2020 Q1
|
| |
2019 Q4
|
| |
2019 Q3
|
| ||||||||||||||||||||||||
Revenue
|
| | |
$
|
533
|
| | | | $ | 505 | | | | | $ | 442 | | | | | $ | 427 | | | | | $ | 391 | | | | | $ | 322 | | | | | $ | 273 | | | | | $ | 265 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | |
|
299
|
| | | | | 282 | | | | | | 259 | | | | | | 249 | | | | | | 233 | | | | | | 206 | | | | | | 161 | | | | | | 159 | | |
Goods and services purchased
|
| | |
|
103
|
| | | | | 94 | | | | | | 55 | | | | | | 67 | | | | | | 74 | | | | | | 48 | | | | | | 48 | | | | | | 44 | | |
Share-based compensation
|
| | |
|
19
|
| | | | | 26 | | | | | | 12 | | | | | | 5 | | | | | | 10 | | | | | | 2 | | | | | | 6 | | | | | | 2 | | |
Acquisition, integration and other
|
| | |
|
7
|
| | | | | 5 | | | | | | 25 | | | | | | 8 | | | | | | 7 | | | | | | 19 | | | | | | 3 | | | | | | 3 | | |
Depreciation
|
| | |
|
29
|
| | | | | 27 | | | | | | 27 | | | | | | 25 | | | | | | 26 | | | | | | 21 | | | | | | 20 | | | | | | 19 | | |
Amortization of intangible assets
|
| | |
|
36
|
| | | | | 36 | | | | | | 23 | | | | | | 23 | | | | | | 24 | | | | | | 13 | | | | | | 5 | | | | | | 5 | | |
| | | |
|
493
|
| | | | | 470 | | | | | | 401 | | | | | | 377 | | | | | | 374 | | | | | | 309 | | | | | | 243 | | | | | | 232 | | |
Operating Income
|
| | |
|
40
|
| | | | | 35 | | | | | | 41 | | | | | | 50 | | | | | | 17 | | | | | | 13 | | | | | | 30 | | | | | | 33 | | |
Other (Income) Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in business combination-related provisions
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (51) | | | | | | (23) | | | | | | (12) | | | | |
|
—
|
| |
Interest expense
|
| | |
|
12
|
| | | | | 14 | | | | | | 11 | | | | | | 10 | | | | | | 12 | | | | | | 13 | | | | | | 8 | | | | | | 9 | | |
Foreign exchange loss (gain)
|
| | |
|
(1)
|
| | | | | 3 | | | | | | (4) | | | | | | (1) | | | | | | 3 | | | | |
|
—
|
| | | | | (1) | | | | | | 2 | | |
Income Before Income Taxes
|
| | |
|
29
|
| | | | | 18 | | | | | | 34 | | | | | | 41 | | | | | | 53 | | | | | | 23 | | | | | | 35 | | | | | | 22 | | |
Income taxes
|
| | |
|
13
|
| | | | | 15 | | | | | | 13 | | | | | | 13 | | | | | | 10 | | | | | | 12 | | | | | | 8 | | | | | | 7 | | |
Net Income
|
| | |
$
|
16
|
| | | | $ | 3 | | | | | $ | 21 | | | | | $ | 28 | | | | | $ | 43 | | | | | $ | 11 | | | | | $ | 27 | | | | | $ | 15 | | |
Basic earnings per share
|
| | |
$
|
0.06
|
| | | | $ | 0.01 | | | | | $ | 0.09 | | | | | $ | 0.12 | | | | | $ | 0.19 | | | | | $ | 0.05 | | | | | $ | 0.14 | | | | | $ | 0.08 | | |
Diluted earnings per share
|
| | |
$
|
0.06
|
| | | | $ | 0.01 | | | | | $ | 0.09 | | | | | $ | 0.12 | | | | | $ | 0.19 | | | | | $ | 0.05 | | | | | $ | 0.14 | | | | | $ | 0.08 | | |
Other financial information(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TI Adjusted Net Income
|
| | |
$
|
63
|
| | | | $ | 59 | | | | | $ | 66 | | | | | $ | 53 | | | | | $ | 26 | | | | | $ | 15 | | | | | $ | 26 | | | | | $ | 24 | | |
TI Adjusted Basic Earnings per Share
|
| | |
$
|
0.24
|
| | | | $ | 0.23 | | | | | $ | 0.27 | | | | | $ | 0.23 | | | | | $ | 0.12 | | | | | $ | 0.07 | | | | | $ | 0.14 | | | | | $ | 0.13 | | |
TI Adjusted Diluted Earnings per Share
|
| | |
$
|
0.24
|
| | | | $ | 0.23 | | | | | $ | 0.27 | | | | | $ | 0.23 | | | | | $ | 0.12 | | | | | $ | 0.07 | | | | | $ | 0.14 | | | | | $ | 0.13 | | |
TI Adjusted EBITDA
|
| | |
$
|
131
|
| | | | $ | 129 | | | | | $ | 128 | | | | | $ | 111 | | | | | $ | 84 | | | | | $ | 68 | | | | | $ | 64 | | | | | $ | 62 | | |
Cash provided by operating
activities |
| | |
$
|
96
|
| | | | $ | 36 | | | | | $ | 95 | | | | | $ | 84 | | | | | $ | 50 | | | | | $ | 34 | | | | | $ | 49 | | | | | $ | 56 | | |
TI Free Cash Flow
|
| | |
$
|
71
|
| | | | $ | 18 | | | | | $ | 70 | | | | | $ | 64 | | | | | $ | 34 | | | | | $ | 21 | | | | | $ | 33 | | | | | $ | 44 | | |
Gross Profit Margin
|
| | |
|
27.6%
|
| | | | | 29.5% | | | | | | 33.0% | | | | | | 33.7% | | | | | | 30.2% | | | | | | 29.5% | | | | | | 34.1% | | | | | | 34.3% | | |
TI Adjusted Gross Profit Margin
|
| | |
|
39.8%
|
| | | | | 42.0% | | | | | | 44,3% | | | | | | 45.0% | | | | | | 43.0% | | | | | | 40.1% | | | | | | 34.2% | | | | | | 43.4% | | |
Team member count
|
| | |
|
56,171
|
| | | | | 51,387 | | | | | | 50,618 | | | | | | 48,324 | | | | | | 47,660 | | | | | | 46,209 | | | | | | 38,102 | | | | | | 37,184 | | |
| | |
Years Ended
December 31 |
| |
Three Months
Ended June 30 |
| |
Six Months Ended
June 30 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | |
$
|
310
|
| | | | $ | 268 | | | | | $ | 203 | | | | |
$
|
86
|
| | | | $ | 75 | | | | |
$
|
168
|
| | | | $ | 147 | | |
Management Fees and Other Services
|
| | |
|
(29)
|
| | | | | (5) | | | | | | (5) | | | | |
|
(6)
|
| | | | | (9) | | | | |
|
(16)
|
| | | | | (10) | | |
Total | | | | $ | 281 | | | | | $ | 263 | | | | | $ | 198 | | | | | $ | 80 | | | | | $ | 66 | | | | | $ | 152 | | | | | $ | 137 | | |
Amounts Received from TELUS Corporation
|
| | | $ | 284 | | | | | $ | 252 | | | | | $ | 199 | | | | | $ | 86 | | | | | $ | 73 | | | | | $ | 168 | | | | | $ | 131 | | |
Amounts Paid to TELUS Corporation
|
| | | $ | 38 | | | | | $ | 27 | | | | | $ | 19 | | | | | $ | 13 | | | | | | — | | | | | $ | 17 | | | | | | — | | |
| | |
Years Ended December 31
|
| |
Three Months
Ended June 30 |
| |
Six Months
Ended June 30 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||||
Cash provided by operating
activities |
| | |
$
|
263
|
| | | | $ | 142 | | | | | $ | 94 | | | | |
$
|
96
|
| | | | $ | 50 | | | | |
$
|
132
|
| | | | $ | 84 | | |
Cash used in investing activities
|
| | |
|
(1,872)
|
| | | | | (104) | | | | | | (163) | | | | |
|
(24)
|
| | | | | (67) | | | | |
|
(38)
|
| | | | | (873) | | |
Cash (used in) provided by financing activities
|
| | |
|
1,691
|
| | | | | (24) | | | | | | 51 | | | | |
|
(72)
|
| | | | | 5 | | | | |
|
(126)
|
| | | | | 845 | | |
Effect of exchange rate changes on cash
|
| | |
|
(9)
|
| | | | | — | | | | | | (2) | | | | |
|
2
|
| | | | | (1) | | | | |
|
(2)
|
| | | | | (1) | | |
Increase (decrease) in cash position during the period
|
| | |
$
|
73
|
| | | |
$
|
14
|
| | | |
$
|
(20)
|
| | | |
$
|
2
|
| | | |
$
|
(13)
|
| | | |
$
|
(34)
|
| | | |
$
|
55
|
| |
Cash and cash equivalents, beginning of period
|
| | |
$
|
80
|
| | | |
$
|
66
|
| | | |
$
|
86
|
| | | |
$
|
117
|
| | | |
$
|
148
|
| | | |
$
|
153
|
| | | |
$
|
80
|
| |
Cash and cash equivalents, end of period
|
| | | $ | 153 | | | | | $ | 80 | | | | | $ | 66 | | | | | $ | 119 | | | | | $ | 135 | | | | | $ | 119 | | | | | $ | 135 | | |
As at ($ millions except for ratio)
|
| |
June 31,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Outstanding credit facility
|
| | |
$
|
983
|
| | | | $ | 1,568 | | | | | $ | 335 | | |
Contingent facility utilization
|
| | |
|
7
|
| | | | | 7 | | | | | | 3 | | |
Net derivative
|
| | |
|
39
|
| | | | | 56 | | | | | | — | | |
Cash balance(1)
|
| | |
|
(100)
|
| | | | | (100) | | | | | | (40) | | |
As at ($ millions except for ratio)
|
| |
June 31,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Net Debt as per credit agreement
|
| | | $ | 929 | | | | | $ | 1,531 | | | | | $ | 298 | | |
TI Adjusted EBITDA (trailing 12 months)
|
| | | $ | 499 | | | | | $ | 391 | | | | | $ | 226 | | |
Adjustments required as per credit agreement
|
| | | $ | (97) | | | | | $ | (20) | | | | | $ | 33 | | |
TI Net Debt to Adjusted EBITDA Leverage Ratio as per credit agreement
|
| | | | 2.3 | | | | | | 4.1 | | | | | | 1.2 | | |
|
| | |
Years Ended
December 31 |
| |
Three Months
Ended June 30 |
| |
Six Months
Ended June 30 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||||
Capital expenditures
|
| | |
$
|
74
|
| | | | $ | 63 | | | | | $ | 51 | | | | |
$
|
25
|
| | | | $ | 16 | | | | |
$
|
43
|
| | | | $ | 29 | | |
| | |
Non-derivative
|
| |
Derivative
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
As at June 30, 2021 (millions)
|
| |
Non-
interest bearing financial liabilities |
| |
Due to
affiliated companies |
| |
Composite
long-term debt |
| |
Currency swap
agreement amounts to be exchanged |
| |
Interest
rate swap agreement |
| |||||||||||||||||||||||||||||||||
|
Long-term
debt, excluding leases(1) |
| |
Leases
|
| |
(Receive)
|
| |
Pay
|
| ||||||||||||||||||||||||||||||||||||||
2021 (balance of year)
|
| | | $ | 360 | | | | | $ | 52 | | | | | $ | 21 | | | | | $ | 33 | | | | | $ | (78) | | | | | $ | 78 | | | | | $ | 3 | | | | | $ | 469 | | |
2022
|
| | | | 21 | | | | | | — | | | | | | 268 | | | | | | 56 | | | | | | (57) | | | | | | 56 | | | | | | 1 | | | | | | 345 | | |
2023
|
| | | | — | | | | | | — | | | | | | 30 | | | | | | 48 | | | | | | (28) | | | | | | 25 | | | | | | — | | | | | | 75 | | |
2024
|
| | | | — | | | | | | — | | | | | | 30 | | | | | | 31 | | | | | | (29) | | | | | | 25 | | | | | | — | | | | | | 57 | | |
2025
|
| | | | — | | | | | | — | | | | | | 634 | | | | | | 21 | | | | | | (321) | | | | | | 347 | | | | | | — | | | | | | 681 | | |
Thereafter
|
| | | | — | | | | | | — | | | | | | — | | | | | | 56 | | | | | | — | | | | | | — | | | | | | — | | | | | | 56 | | |
Total | | | | $ | 381 | | | | | $ | 52 | | | | | $ | 983 | | | | | $ | 245 | | | | | $ | (513) | | | | | $ | 531 | | | | | $ | 4 | | | | | $ | 1,683 | | |
Six months ended June 30
(millions) |
| |
Net income
|
| |
Other comprehensive
income |
| |
Comprehensive
income |
| |||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||
Reasonably possible changes in market risks | | | | | | | | | | | | | | | | | | | |
Six months ended June 30
(millions) |
| |
Net income
|
| |
Other
comprehensive income |
| |
Comprehensive
income |
| |||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||
10% change in US$: European euro exchange rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. dollar appreciates
|
| | |
$
|
—
|
| | | | $ | — | | | | |
$
|
10
|
| | | | $ | 10 | | | | |
$
|
10
|
| | | | $ | 10 | | |
U.S. dollar depreciates
|
| | |
$
|
—
|
| | | | $ | — | | | | |
$
|
(10)
|
| | | | $ | (10) | | | | |
$
|
(10)
|
| | | | $ | (10) | | |
10% change in US$: CDN$ exchange rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. dollar appreciates
|
| | |
$
|
—
|
| | | | $ | 1 | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | 1 | | |
U.S. dollar depreciates
|
| | |
$
|
—
|
| | | | $ | (1) | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | (1) | | |
10% change in US$: Philippine peso exchange rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. dollar appreciates
|
| | |
$
|
(1)
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
(1)
|
| | | | $ | — | | |
U.S. dollar depreciates
|
| | |
$
|
1
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
1
|
| | | | $ | — | | |
Years Ended December 31
(increase (decrease) in millions) |
| |
Net income
|
| |
Other comprehensive
income |
| |
Comprehensive
income |
| |||||||||||||||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||
Reasonably possible changes in market risks
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10% change in U.S. dollar: CDN$ exchange rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. dollar appreciates
|
| | |
$
|
(2.3)
|
| | | | $ | (0.4) | | | | | $ | (0.1) | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | |
$
|
(2.3)
|
| | | | $ | (0.4) | | | | | $ | (0.1) | | |
U.S. dollar depreciates
|
| | |
|
2.3
|
| | | | $ | 0.4 | | | | | $ | 0.1 | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | |
|
2.3
|
| | | | $ | 0.4 | | | | | $ | 0.1 | | |
10% change in U.S. dollar: euro exchange rate
|
| | | | | | | | | $ | (2.7) | | | | | $ | (1.8) | | | | | | | | | | | $ | — | | | | | $ | 7.1 | | | | | | | | | | | | | | | | | | | | |
U.S. dollar appreciates
|
| | | $ | — | | | | | $ | 2.7 | | | | | $ | 1.8 | | | | |
$
|
10.1
|
| | | | $ | — | | | | | $ | (7.1) | | | | |
$
|
10.1
|
| | | | $ | (2.7) | | | | | $ | 5.3 | | |
U.S. dollar depreciates
|
| | | | — | | | | | | | | | | | | | | | | |
|
(10.1)
|
| | | | | | | | | | | | | | | |
|
(10.1)
|
| | | | $ | 2.7 | | | | | $ | (5.3) | | |
10% change in U.S. dollar: Philippine peso exchange
rate |
| | | | | | | | | $ | (0.3) | | | | | $ | 1.6 | | | | | | | | | | | $ | — | | | | | $ | — | | | | | | | | | | | | | | | | | | | | |
U.S. dollar appreciates
|
| | |
$
|
(0.9)
|
| | | | $ | 0.3 | | | | | $ | (1.6) | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | |
$
|
(0.9)
|
| | | | $ | (0.3) | | | | | $ | 1.6 | | |
U.S. dollar depreciates
|
| | |
|
0.9
|
| | | | $ | (0.4) | | | | | $ | (0.1) | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | |
|
0.9
|
| | | | $ | 0.3 | | | | | $ | (1.6) | | |
| | |
Estimated useful lives
|
|
Computer hardware and network assets
|
| |
2 to 10 years
|
|
Buildings and leasehold improvements
|
| |
5 to 20 years
|
|
Furniture and equipment
|
| |
3 to 7 years
|
|
Right-of-use lease assets
|
| |
3 to 20 years
|
|
| | |
Estimated useful lives
|
|
Customer contracts and related customer relationships
|
| |
4 to 15 years
|
|
Software
|
| |
3 to 7 years
|
|
Brand
|
| |
3 years
|
|
Standard operating procedures
|
| |
5 years
|
|
Crowdsource assets
|
| |
8 years
|
|
As at January 1, 2019
|
| |
Excluding
effects of IFRS 16 |
| |
IFRS 16
effects |
| |
As reported
under IFRS 16 |
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | $ | 115 | | | | | $ | 139 | | | | | $ | 254 | | |
Deferred income taxes
|
| | | $ | 3 | | | | | $ | 1 | | | | | $ | 4 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Current maturities of long-term debt
|
| | | $ | 6 | | | | | $ | 27 | | | | | $ | 33 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Long-term debt
|
| | | $ | 302 | | | | | $ | 128 | | | | | $ | 430 | | |
Owners’ equity | | | | | | | | | | | | | | | | | | | |
Retained earnings
|
| | | $ | (108) | | | | | $ | (15) | | | | | $ | (123) | | |
Accumulated other comprehensive income
|
| | | $ | 21 | | | | | $ | — | | | | | $ | 21 | | |
Function
|
| |
As at
June 30, 2021 |
| |
As at
December 31, 2020 |
| |
As at
December 31, 2019 |
| |||||||||
Delivery of our services
|
| | |
|
54,770
|
| | | | | 48,570 | | | | | | 37,041 | | |
Sales and Marketing, or other corporate support functions
|
| | |
|
1,401
|
| | | | | 1,256 | | | | | | 1,061 | | |
TOTAL | | | | | 56,171 | | | | | | 49,826 | | | | | | 38,102 | | |
Region
|
| |
June 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Asia-Pacific(1) | | | |
|
22,343
|
| | | | | 19,824 | | | | | | 19,238 | | |
Europe(2) | | | |
|
18,201
|
| | | | | 14,761 | | | | | | 6,449 | | |
Central America(3)
|
| | |
|
12,554
|
| | | | | 12,201 | | | | | | 9,923 | | |
North America(4)
|
| | |
|
3,073
|
| | | | | 3,040 | | | | | | 2,492 | | |
TOTAL | | | | | 56,171 | | | | | | 49,826 | | | | | | 38,102 | | |
Name
|
| |
Province/State and
Country of Residence |
| |
Age
|
| |
Position
|
|
Jeffrey Puritt | | |
Nevada, United States
|
| |
58
|
| |
President, Chief Executive Officer and Director
|
|
Marilyn Tyfting | | |
British Columbia, Canada
|
| |
50
|
| |
Chief Corporate Officer
|
|
Vanessa Kanu | | |
Ontario, Canada
|
| |
44
|
| |
Chief Financial Officer
|
|
Charles Koskovich | | |
Colorado, United States
|
| |
53
|
| |
Chief Operating Officer
|
|
Michael Ringman | | |
Colorado, United States
|
| |
50
|
| |
Chief Information Officer
|
|
Michel E. Belec | | |
British Columbia, Canada
|
| |
58
|
| |
Chief Legal Officer and Corporate Secretary
|
|
James Radzicki | | |
California, United States
|
| |
51
|
| |
Chief Technology Officer
|
|
Maria Pardee | | |
Colorado, United States
|
| |
59
|
| |
Chief Commercial Officer
|
|
Josh Blair | | |
British Columbia, Canada
|
| |
48
|
| |
Chair and Director
|
|
Olin Anton | | |
British Columbia, Canada
|
| |
68
|
| |
Director
|
|
Kenneth Cheong | | |
Singapore
|
| |
53
|
| |
Director
|
|
Doug French | | |
Ontario, Canada
|
| |
56
|
| |
Director
|
|
Tony Geheran | | |
British Columbia, Canada
|
| |
58
|
| |
Director
|
|
Stephen Lewis | | |
British Columbia, Canada
|
| |
57
|
| |
Director
|
|
Sue Paish | | |
British Columbia, Canada
|
| |
63
|
| |
Director
|
|
Carolyn Slaski | | |
Florida, United States
|
| |
59
|
| |
Director
|
|
| | |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||
Category of Fees | | | | | | | | | | | | | |
Audit fees(1)
|
| | | $ | 1,980,000 | | | | | $ | 1,067,978 | | |
Audit-related fees(2)
|
| | | | 1,502,303 | | | | | | 326,922 | | |
Tax fees(3)
|
| | | | 281,155 | | | | | | 58,703 | | |
All other fees(4)
|
| | | | — | | | | | | — | | |
| | | | $ | 3,763,458 | | | | | $ | 1,453,603 | | |
|
WHAT WE DO
|
| |||
|
•
Compensation consultant — We use an external executive compensation consultant to assess our executive compensation program to ensure alignment with shareholder and corporate objectives, best practices and governance principles
|
| |
•
Balance between short-term and long-term incentives — Reasonable balance between compensation elements that focus on short-term financial performance and longer-term Company and TELUS share price appreciation
|
|
|
•
Pay for performance — Our performance metrics are well communicated and regularly monitored through the corporate scorecards, see “— TELUS International Performance Bonus Program — Methodology — Step 2,” and include short- and long-term performance measures to avoid the pursuit of a performance metric at the expense of the business more generally. Additionally, 70% of the TELUS International Performance Bonus plan payments are based on corporate performance
|
| |
•
Overlapping performance periods — Within our long-term incentive (“LTI”) program, the overlap in performance periods ensures that executives remain exposed to the risks of their decision-making and risk-taking through their unvested equity awards and the shares that they are required to own. See “— At-Risk Pay: Long-Term Incentives” for a summary of the treatment of the final grant of LTI awards under the MIP in light of our initial public offering
|
|
|
•
Stringent share ownership requirements — In place for our executives with respect to Company shares granted under the Omnibus Long-Term Incentive Plan, amended and restated on January 31, 2021 (“MIP”) (CEO — 7x base salary and NEOs — 3x base salary), our non-employee directors under our Board Policy Manual (5x the annual cash retainer portion of each director’s total annual compensation within five years of their initial election), and the additional holding periods applicable to certain awards granted to our CEO, as described in “— Summary of NEO Employment and Separation Agreements — Jeff Puritt”
|
| |
•
Caps on payouts — Incentive awards are generally capped to avoid excessive payouts and are in line with market practices
|
|
|
WHAT WE DO NOT DO
|
| |||
|
•
Maintain or reduce performance target levels for incentive plans. Instead, steadily increasing performance levels must be achieved to realize payouts year after year
|
| |
•
Over-emphasize any single performance metric
|
|
|
•
Allow any director, executive or employee to monetize or hedge our shares or equity-based compensation to undermine the risk alignment in our equity ownership requirements
|
| |
•
Guarantee annual base salary increases or bonus payments
|
|
|
•
Guarantee a minimum level of vesting for our long-term incentives
|
| |
•
Offer excessive perquisites
|
|
|
Component
|
| |
Description
|
| |
Objective
|
|
|
Fixed-base salary
|
| |
•
Ranges are established for each position based on market practice, with the mid-point of the range being set at the median of the comparator group
|
| | Recognizes varying levels of responsibility, prior experience, breadth of knowledge, overall individual performance and internal equity, as well as the pay practices of companies in the comparator group | |
|
Annual performance bonus
|
| |
•
Target ranging from 50% – 60% of base salary for NEOs and target of 100% base salary for the CEO
•
TELUS International Performance Bonus Program (“PBP”) tied to the performance of the NEO and the Company’s and TELUS’ overall corporate performance, with corporate performance given 70% weighting
|
| | Provides an annual performance bonus paid in cash based on corporate and individual performance for the applicable year (and sales for the former Chief Commercial Officer) | |
| | | |
•
PBP metrics can lead to payouts ranging from zero (for substandard performance) to a maximum of 150% of target (for exceptional performance)
•
TELUS International Sales Incentive Plan (for the former Chief Commercial Officer) tied to the annual revenue billed on net new sales by the Company’s sales team
|
| | | |
|
Equity compensation
|
| |
•
Links a significant portion of the at-risk compensation to Company shareholder return and helps to promote retention of executives
|
| | Helps to promote retention of executives | |
|
Benefits and perquisites
|
| |
•
A competitive executive benefits program
•
Vehicle allowance for the CEO and CCO and annual allowance for the CEO and other perquisites
|
| |||
|
Retirement benefits
|
| |
•
Benefits under TELUS’ Amended and Restated Pension Plan for Management and Professional Employees of TELUS Corporation (the “DB Plan”), a contributory, Canadian-registered defined benefit plan for our CEO and CCO, benefits under the Supplemental Retirement Arrangement for Designated Executives of TELUS Corporation (“SRA”) consistent with market practice for Canadian executives for our CEO, benefits under TELUS’ Supplementary Employee Retirement Plan for Vice Presidents and Certain Other Designated Employees (“SERP 2020”) for our CCO and benefits under TELUS’ Defined Contribution Pension Plan for Provincially Regulated Employees (the “Defined Contribution Plan”) (a registered defined contribution plan) for our CFO. Our
|
|
|
Component
|
| |
Description
|
| |
Objective
|
|
| | | |
CEO and CCO also have retirement benefits in the TELUS Supplementary Savings Plan (the “Savings Plan”) (a nonqualified after-tax account), but no longer contribute to the Savings Plan. These retirement programs are further described in “— TELUS Retirement Plan Benefits”.
|
| |||
| | | |
•
Competitive 401(k) plan with Company match for US executives
|
|
Named Executive Officer
|
| |
Number
of TI RSUs |
| |
Number
of TI Options(1) |
| |
Total
Grant Date Fair Value |
| |||||||||
Jeff Puritt
|
| | | | 205,308 | | | | | | 167,693 | | | | | $ | 6,026,166 | | |
Vanessa Kanu
|
| | | | 65,358 | | | | | | 83,849 | | | | | $ | 2,080,695 | | |
Chuck Koskovich
|
| | | | 65,358 | | | | | | 83,849 | | | | | $ | 2,080,695 | | |
Marilyn Tyfting
|
| | | | 65,358 | | | | | | 83,849 | | | | | $ | 2,080,695 | | |
Michael Ringman
|
| | | | 43,569 | | | | | | 55,899 | | | | | $ | 1,387,055 | | |
Name
|
| |
2020
Annual Base Salary(1) ($) |
| |||
Jeff Puritt
|
| | | | 700,000 | | |
Vanessa Kanu
|
| | | | 395,000(2) | | |
Chuck Koskovich
|
| | | | 380,000 | | |
Marilyn Tyfting
|
| | | | 275,245(3) | | |
Michael Ringman
|
| | | | 300,000 | | |
Rick Rodick
|
| | | | 301,959(4) | | |
George Puig
|
| | | | 260,000(5) | | |
Named Executive Officer
|
| |
2020 PBP
Payout |
| |||
Jeff Puritt
|
| | | $ | 686,449 | | |
Vanessa Kanu
|
| | | $ | 255,960(1) | | |
Chuck Koskovich
|
| | | $ | 204,742 | | |
Marilyn Tyfting
|
| | | $ | 153,284(1) | | |
Michael Ringman
|
| | | $ | 146,965 | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Change in
Pension Value and Nonqualified Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
Compensation ($) |
| |||||||||||||||||||||||||||
Jeff Puritt
|
| | | | 2020 | | | | | | 611,809 | | | | | | — | | | | | | — | | | | | | — | | | | | | 686,449 | | | | | | 2,004,072(3) | | | | | | 103,909(4) | | | | | | 3,406,239 | | |
President and Chief Executive Officer
|
| | | | 2019 | | | | | | 565,965 | | | | | | — | | | | | | 1,443,461 | | | | | | 157,434 | | | | | | 636,145 | | | | | | 2,942,170 | | | | | | 97,835 | | | | | | 5,843,010 | | |
Vanessa Kanu
|
| | | | 2020 | | | | | | 121,135(5) | | | | | | 395,000(6) | | | | | | — | | | | | | — | | | | | | 255,960(7)(9) | | | | | | — | | | | | | 8,951(8) | | | | | | 781,046 | | |
Chief Financial Officer
|
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles (Chuck) Koskovich
|
| | | | 2020 | | | | | | 361,613(9) | | | | | | — | | | | | | — | | | | | | — | | | | | | 204,742 | | | | | | — | | | | | | 48,189(10) | | | | | | 614,544 | | |
Senior Vice President and Chief Operating Officer
|
| | | | 2019 | | | | | | 349,835 | | | | | | — | | | | | | 577,385 | | | | | | 62,972 | | | | | | 189,785 | | | | | | — | | | | | | 37,472 | | | | | | 1,217,449 | | |
Marilyn Tyfting
|
| | | | 2020 | | | | | | 268,920(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | 153,284(7) | | | | | | 134,458(12) | | | | | | 46,746(13) | | | | | | 603,408 | | |
Senior Vice President and Chief Corporate Officer
|
| | | | 2019 | | | | | | 266,014 | | | | | | — | | | | | | 577,385 | | | | | | 62,972 | | | | | | 148,303 | | | | | | — | | | | | | 70,325 | | | | | | 1,124,999 | | |
Michael Ringman
|
| | | | 2020 | | | | | | 272,158 | | | | | | 50,000(14) | | | | | | — | | | | | | — | | | | | | 146,965 | | | | | | — | | | | | | 28,826(10) | | | | | | 497,949 | | |
Chief Information Officer
|
| | | | 2019 | | | | | | 261,753 | | | | | | — | | | | | | 384,923 | | | | | | 41,981 | | | | | | 142,001 | | | | | | — | | | | | | 33,374 | | | | | | 864,032 | | |
Richard (Rick) Rodick
|
| | | | 2020 | | | | | | 216,481 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 811,447(15) | | | | | | 1,027,928 | | |
Former Chief Financial Officer(16)
|
| | | | 2019 | | | | | | 299,591 | | | | | | — | | | | | | 577,385 | | | | | | 62,972 | | | | | | 160,281 | | | | | | — | | | | | | 33,492 | | | | | | 1,133,721 | | |
George Puig(17)
|
| | | | 2020 | | | | | | 110,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 373,228(15) | | | | | | 483,228 | | |
Former Senior Vice President and Chief
Commercial Officer |
| | | | 2019 | | | | | | 260,000 | | | | | | — | | | | | | 336,808 | | | | | | 36,736 | | | | | | 252,244 | | | | | | — | | | | | | 26,100 | | | | | | 911,888 | | |
Name
|
| |
Grant Date
|
| |
Estimated future payouts under non-equity
incentive plan awards |
| |||||||||||||||
|
Threshold
($) |
| |
Target
($) |
| |
Maximum
($) |
| ||||||||||||||
Jeff Puritt
|
| |
Annual Incentive(1)
|
| | | | — | | | | | | 700,000 | | | | | | 1,050,000 | | |
Vanessa Kanu
|
| |
Annual Incentive(1)
|
| | | | — | | | | | | 237,000(2) | | | | | | 355,500(2) | | |
Chuck Koskovich
|
| |
Annual Incentive(1)
|
| | | | — | | | | | | 228,000 | | | | | | 342,000 | | |
Marilyn Tyfting
|
| |
Annual Incentive(1)
|
| | | | — | | | | | | 137,623(2) | | | | | | 206,434(2) | | |
Michael Ringman
|
| |
Annual Incentive(1)
|
| | | | — | | | | | | 150,000 | | | | | | 225,000 | | |
Rick Rodick
|
| |
Annual Incentive(3)
|
| | | | — | | | | | | 150,980 | | | | | | 226,469 | | |
George Puig
|
| | SIP(4) | | | | | — | | | | | | 65,000 | | | | | | — | | |
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Option Awards(1)
|
| |
Stock Awards(2)
|
| ||||||||||||||||||||||||
|
Number of
securities underlying unexercised options (#) unexercisable |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |
Equity
incentive plan awards: number of unearned shares, units or other rights that have not vested (#) |
| |
Equity
incentive plan awards: market or payout value of unearned shares, units or other rights that have not vested ($)(3) |
| ||||||||||||||||||||
Jeff Puritt
|
| | | | | | | 134,973(4) | | | | | | 3.54 | | | | | | 06/30/2026 | | | | | | | | | | | | | | |
| | | | | | | | 296,942(5) | | | | | | 4.87 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 539,892(6) | | | | | | 4.87 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 1,259,748(6) | | | | | | 8.94 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 162,000(7) | | | | | | 6.16 | | | | | | 12/29/2027 | | | | | | | | | | | | | | |
| | | | | | | | 170,712(8) | | | | | | 6.18 | | | | | | 12/27/2028 | | | | | | | | | | | | | | |
| | | | | | | | 170,712(9) | | | | | | 8.46 | | | | | | 12/27/2029 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 246,236(10) | | | | | | 5,505,826 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 58,129(11) | | | | | | 1,157,930 | | |
Chuck Koskovich
|
| | | | | | | 172,800(7) | | | | | | 6.16 | | | | | | 12/29/2027 | | | | | | | | | | | | | | |
| | | | | | | | 68,288(8) | | | | | | 6.18 | | | | | | 12/27/2028 | | | | | | | | | | | | | | |
| | | | | | | | 68,283(9) | | | | | | 8.46 | | | | | | 12/27/2029 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 81,946(12) | | | | | | 1,832,313 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 23,163(13) | | | | | | 461,407 | | |
Marilyn Tyfting
|
| | | | | | | 53,991(4) | | | | | | 3.54 | | | | | | 06/30/2026 | | | | | | | | | | | | | | |
| | | | | | | | 118,778(14) | | | | | | 4.87 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 64,800(7) | | | | | | 6.16 | | | | | | 12/29/2027 | | | | | | | | | | | | | | |
| | | | | | | | 68,288(8) | | | | | | 6.18 | | | | | | 12/27/2028 | | | | | | | | | | | | | | |
| | | | | | | | 68,283(9) | | | | | | 8.46 | | | | | | 12/27/2029 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 81,946(12) | | | | | | 1,832,313 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 23,078(15) | | | | | | 459,714 | | |
Michael Ringman
|
| | | | | | | 35,991(4) | | | | | | 3.54 | | | | | | 06/30/2026 | | | | | | | | | | | | | | |
| | | | | | | | 79,182(14) | | | | | | 4.87 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 43,200(7) | | | | | | 6.16 | | | | | | 12/29/2027 | | | | | | | | | | | | | | |
| | | | | | | | 45,522(8) | | | | | | 6.18 | | | | | | 12/27/2028 | | | | | | | | | | | | | | |
| | | | | | | | 45,522(9) | | | | | | 8.46 | | | | | | 12/27/2029 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 54,630(16) | | | | | | 1,221,527 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 15,468(17) | | | | | | 308,123 | | |
Name
|
| |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||
|
Number of shares
acquired or exercised ($) |
| |
Value realized
on exercise ($) |
| |
Number of shares
acquired on vesting (#)(1) |
| |
Value realized
on vesting ($)(2) |
| ||||||||||||||
Jeff Puritt
|
| | | | — | | | | | | — | | | | | | 122,664 | | | | | | 1,584,901 | | |
Vanessa Kanu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chuck Koskovich
|
| | | | — | | | | | | — | | | | | | 130,840 | | | | | | 1,690,545 | | |
Marilyn Tyfting
|
| | | | — | | | | | | — | | | | | | 49,065 | | | | | | 645,939(3) | | |
Michael Ringman
|
| | | | — | | | | | | — | | | | | | 32,709 | | | | | | 422,613 | | |
Rick Rodick
|
| | | | 374,135 | | | | | | 2,154,343 | | | | | | 115,123 | | | | | | 1,501,302 | | |
George Puig
|
| | | | 180,468 | | | | | | 915,670 | | | | | | 94,302 | | | | | | 1,203,039 | | |
Name
|
| |
Plan Name
|
| |
Number of
Years Credited Service (#) |
| |
Present Value
of Accumulated Benefit ($)(1) |
| |
Payments
During Last Fiscal Year ($) |
| |||||||||
Jeff Puritt
|
| | DB Plan | | | | | 5 | | | | | | 247,823(2) | | | | | | — | | |
| | | SRA | | | | | 14.667 | | | | | | 6,417,249(3) | | | | | | — | | |
Marilyn Tyfting
|
| | DB Plan | | | | | 1 | | | | | | 51,192(4) | | | | | | — | | |
| | |
SERP 2020
|
| | | | 1 | | | | | | 83,266(5) | | | | | | — | | |
Name
|
| |
Executive
Contributions in Last Fiscal Year ($) |
| |
Registrant
Contributions in Last Fiscal Year ($)(2) |
| |
Aggregate
Earnings in Last Fiscal Year ($)(3) |
| |
Aggregate
Withdrawals/ Distributions ($) |
| |
Aggregate
Balance at Last Fiscal Year-End ($) |
| |||||||||||||||
Jeff Puritt
|
| | | | — | | | | | | — | | | | | | 35,068 | | | | | | — | | | | | | 344,865 | | |
Marilyn Tyfting
|
| | | | — | | | | | | — | | | | | | 15,881 | | | | | | — | | | | | | 152,775 | | |
| | |
Annual Cash
|
| |
Long-Term Incentives
|
| |
Benefits
($) |
| |
Continued
Pension Accrual ($) |
| |
Total
($) |
| |||||||||||||||||||||||||||
|
Base Salary
($) |
| |
Bonus
($) |
| |
Options
($) |
| |
RSUs
($) |
| ||||||||||||||||||||||||||||||||
Jeff Puritt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Resignation(1) | | | | | 175,000(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 175,000 | | |
Termination without just cause
|
| | | | 1,050,000(3) | | | | | | — | | | | | | 5,134,258(4) | | | | | | 6,663,755(4) | | | | | | 38,135(5) | | | | | | 681,612(6) | | | | | | 13,567,760 | | |
Retirement(7) | | | | | — | | | | | | — | | | | | | 5,134,258 | | | | | | 6,663,755 | | | | | | — | | | | | | — | | | | | | 11,798,013 | | |
Disability(7) | | | | | 1,050,000(8) | | | | | | — | | | | | | 5,134,258 | | | | | | 6,663,755 | | | | | | 38,135(5) | | | | | | 3,355,130(9) | | | | | | 16,241,278 | | |
Death(10) | | | | | — | | | | | | — | | | | | | 5,134,258 | | | | | | 6,663,755 | | | | | | — | | | | | | — | | | | | | 11,798,013 | | |
Termination with just cause
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Change of control(11)
|
| | | | — | | | | | | — | | | | | | 5,134,258 | | | | | | 6,663,755 | | | | | | — | | | | | | — | | | | | | 11,798,013 | | |
Vanessa Kanu | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Resignation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Termination without just cause
|
| | | | 395,000(12) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,743(5) | | | | | | — | | | | | | 396,743 | | |
Retirement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Disability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Death
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Termination with just cause
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Change of control
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chuck Koskovich | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Resignation(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Termination without just cause
|
| | | | 316,667(13) | | | | | | 134,987(14) | | | | | | 2,800,128(15) | | | | | | 1,377,426(16) | | | | | | 14,680(17) | | | | | | — | | | | | | 4,643,888 | | |
Retirement(7) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Disability(7) | | | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,293,697 | | | | | | — | | | | | | — | | | | | | 4,347,419 | | |
Death(10) | | | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,293,697 | | | | | | — | | | | | | — | | | | | | 4,347,419 | | |
Termination with just cause
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Change of control(11)
|
| | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,293,697 | | | | | | — | | | | | | — | | | | | | 4,347,419 | | |
Marilyn Tyfting | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Resignation(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Termination without just cause
|
| | | | 412,868(3) | | | | | | 204,420(18) | | | | | | 4,143,853(15) | | | | | | 1,376,741(16) | | | | | | 2,615(5) | | | | | | 197,263(19) | | | | | | 6,337,760 | | |
Retirement(7) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Disability(7) | | | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,292,004 | | | | | | — | | | | | | 1,332,651(20) | | | | | | 5,678,377 | | |
Death(10) | | | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,292,004 | | | | | | — | | | | | | — | | | | | | 4,345,726 | | |
Termination with just cause
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Change of control(11)
|
| | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,292,004 | | | | | | — | | | | | | — | | | | | | 4,345,726 | | |
| | |
Annual Cash
|
| |
Long-Term Incentives
|
| |
Benefits
($) |
| |
Continued
Pension Accrual ($) |
| |
Total
($) |
| |||||||||||||||||||||||||||
|
Base Salary
($) |
| |
Bonus
($) |
| |
Options
($) |
| |
RSUs
($) |
| ||||||||||||||||||||||||||||||||
Michael Ringman | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Resignation(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Termination without just cause
|
| | | | 350,000 | | | | | | 145,056(14) | | | | | | 2,762,460(15) | | | | | | 918,502(16) | | | | | | 20,553(17) | | | | | | — | | | | | | 4,196,571 | | |
Retirement(7) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Disability(7) | | | | | — | | | | | | — | | | | | | 1,369,099 | | | | | | 1,529,649 | | | | | | — | | | | | | — | | | | | | 2,898,748 | | |
Death(10) | | | | | — | | | | | | — | | | | | | 1,369,099 | | | | | | 1,529,649 | | | | | | — | | | | | | — | | | | | | 2,898,748 | | |
Termination with just cause
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Change of control(11)
|
| | | | — | | | | | | — | | | | | | 1,369,099 | | | | | | 1,529,649 | | | | | | — | | | | | | — | | | | | | 2,898,748 | | |
Rick Rodick | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Separation Pay
|
| | | | 756,177 | | | | | | — | | | | | | 2,154,343 | | | | | | 867,345 | | | | | | — | | | | | | — | | | | | | 3,777,865 | | |
George Puig | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Separation Pay
|
| | | | 303,333 | | | | | | 20,670 | | | | | | 915,670 | | | | | | 1,203,040 | | | | | | 19,356 | | | | | | — | | | | | | 2,462,069 | | |
Role
|
| |
Cash
Retainer ($) |
| |
Equity
Awards ($) |
| ||||||
Annual Retainer for Board Membership | | | | | | | | | | | | | |
Annual service on the board of directors
|
| | | | 63,200(1) | | | | | | 94,800(2) | | |
Additional Annual Retainer for Committee Membership | | | | | | | | | | | | | |
Annual service as chair of the board of directors(3)
|
| | | | 118,500(4) | | | | | | 158,000(5) | | |
Annual service as chair of the audit committee
|
| | | | — | | | | | | 15,800(6) | | |
Annual service as chair of the human resources committee(7)(8)
|
| | | | — | | | | | | 13,825(9) | | |
Annual service as chair of the governance and nominating committee(7)
|
| | | | — | | | | | | 11,850(10) | | |
Name of Beneficial Owner
|
| |
Beneficial
Ownership Before the Offering |
| |
Beneficial
Ownership After the Offering |
| ||||||||||||||||||||||||||||||||||||||||||
|
Subordinate
Voting Shares |
| |
Multiple
Voting Shares |
| |
% of
Total Voting Power before the Offering |
| |
Subordinate
Voting Shares |
| |
Multiple
Voting Shares |
| |
% of
Total Voting Power after the Offering(7) |
| ||||||||||||||||||||||||||||||||
|
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares(6)
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||
Directors and Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jeffrey Puritt
|
| | | | 238,693 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Marilyn Tyfting
|
| | | | 170,746 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Vanessa Kanu
|
| | | | 8,333 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Charles Koskovich
|
| | | | 57,874 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Michael Ringman
|
| | | | 106,329 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Michel E. Belec
|
| | | | 116,916 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
James Radzicki
|
| | | | 4,041 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Maria Pardee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Josh Blair
|
| | | | 78,816 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Olin Anton
|
| | | | 8,535 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Kenneth Cheong(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Doug French(2)
|
| | | | 12,691 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Tony Geheran(2)
|
| | | | 26,118 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Stephen Lewis(2)
|
| | | | 9,691 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Sue Paish
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Carolyn Slaski
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
All directors and executive officers as a group (14 persons)
|
| | | | 838,783 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
5% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TELUS(3) | | | | | — | | | | | | — | | | | | | 146,504,019 | | | | | | 68.6% | | | | | | 67.0% | | | | | | | | | | | | | | | | | | | | |
Baring(4) | | | | | — | | | | | | — | | | | | | 67,075,857 | | | | | | 31.4% | | | | | | 30.7% | | | | | | | | | | | | | | | | | | | | |
Capital International Investors
|
| | | | 6,190,119 | | | | | | 11.9% | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Mackenzie Financial Corporation
|
| | | | 7,862,911 | | | | | | 15.1% | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Other Selling Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | % | | | | | | | | | | | | | | | | | | | | |
Date of Issue
|
| |
Security
|
| |
Number of Securities
Issued or Sold |
| |
Issue Price/Exercise Price
per Security |
|
October 19, 2020
|
| |
Class B common shares(2)
|
| |
1,070,253(1)
|
| |
$62.10(1)
|
|
December 29, 2020
|
| |
Class A common shares
|
| |
1,678,242(1)
|
| |
$89.17(1)
|
|
December 29, 2020
|
| |
Class B common shares
|
| |
901,101(1)
|
| |
$89.17(1)
|
|
February 3, 2021
|
| |
Subordinate Voting Shares
|
| |
20,997,375
|
| |
$25.00
|
|
June 30, 2021
|
| |
Subordinate Voting Shares
|
| |
7,910
|
| |
$31.13
|
|
July 12, 2021
|
| |
Subordinate Voting Shares
|
| |
32,244
|
| |
$31.01
|
|
August 3, 2021
|
| |
Subordinate Voting Shares
|
| |
282,069
|
| |
$30.54
|
|
Name
|
| |
Number of
Subordinate Voting Shares |
|
J.P. Morgan Securities LLC
|
| |
|
|
| | | | |
| | | | |
| | | | |
| | | ||
Total:
|
| |
|
|
| | |
Per Subordinate
Voting Share |
| |
No Exercise
|
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by the selling shareholders
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to the selling shareholders
|
| | | $ | | | | | $ | | | | | $ | | | |
Item
|
| |
Amount to
be Paid |
| |||
SEC registration fee
|
| | | $ | | | |
FINRA filing fee
|
| | | | | | |
NYSE listing fee
|
| | | | | | |
TSX listing fee
|
| | | | | | |
Printing and engraving expenses
|
| | | | | | |
Legal fees and expenses
|
| | | | | | |
Accounting fees and expenses
|
| | | | | | |
Miscellaneous expenses
|
| | | | | | |
Total
|
| | | $ | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
| | |
Page
|
| |||
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | |
| | |
Page
|
| |||
| | | | F-72 | | | |
| | | | F-73 | | | |
| | | | F-74 | | | |
| | | | F-75 | | | |
| | | | F-76 | | |
| | |
Page
|
| |||
| | | | F-88 | | | |
| | | | F-89 | | | |
| | | | F-90 | | | |
| | | | F-91 | | | |
| | | | F-92 | | | |
| | | | F-93 | | |
(in € thousands)
|
| |
Note
|
| |
Nine months ended
September 30, |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
Operating Revenues | | | | | | | | | | | | | | | | | | | |
Revenues arising from contracts with customers
|
| | | | 5.1 | | | | | | 234,561 | | | | | | 160,061 | | |
Other operating income
|
| | | | | | | | | | 654 | | | | | | 3,236 | | |
| | | | | | | | | | | 235,215 | | | | | | 163,297 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | |
Goods and services purchased
|
| | | | | | | | | | (15,978) | | | | | | (14,984) | | |
Employee benefit expense
|
| | | | | | | | | | (148,086) | | | | | | (105,923) | | |
Depreciation
|
| | | | | | | | | | (8,080) | | | | | | (6,276) | | |
Amortization of intangible assets
|
| | | | | | | | | | (12,086) | | | | | | (12,173) | | |
Other operating expenses
|
| | | | | | | | | | (1,363) | | | | | | (4,946) | | |
| | | | | | | | | | | (185,593) | | | | | | (144,302) | | |
Operating Income
|
| | | | | | | | | | 49,622 | | | | | | 18,995 | | |
Financial income
|
| | | | | | | | | | 4,310 | | | | | | 148 | | |
Financial expenses
|
| | | | | | | | | | (9,149) | | | | | | (10,581) | | |
Income Before Income Taxes
|
| | | | | | | | | | 44,783 | | | | | | 8,562 | | |
Income tax (expense)/recovery
|
| | | | | | | | | | (15,024) | | | | | | (1,054) | | |
Net Income(*)
|
| | | | | | | | | | 29,759 | | | | | | 7,508 | | |
Other Comprehensive Income | | | | | | | | | | | | | | | | | | | |
Items that may subsequently be reclassified to income | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment arising from translating financial statements of foreign operations
|
| | | | | | | | | | 68 | | | | | | (1,372) | | |
| | | | | | | | | | | 68 | | | | | | (1,372) | | |
Total Comprehensive Income(*)
|
| | | | | | | | | | 29,827 | | | | | | 6,136 | | |
(in € thousands)
|
| |
Note
|
| |
As at
|
| |
As at
|
| ||||||||||||
|
September 30,
2019 |
| |
December 31,
2018 |
| |
January 1,
2018 |
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 34,232 | | | | | | 15,323 | | | | | | 25 | | |
Accounts receivables and other receivables
|
| | | | | | | 42,133 | | | | | | 53,431 | | | | | | — | | |
Income taxes receivable
|
| | | | | | | 175 | | | | | | 216 | | | | | | — | | |
Current financial assets
|
| | | | | | | 1,531 | | | | | | 1,560 | | | | | | — | | |
Prepaid expenses
|
| | | | | | | 798 | | | | | | 456 | | | | | | — | | |
| | | | | | | | 78,869 | | | | | | 70,986 | | | | | | 25 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | | | | 40,867 | | | | | | 42,538 | | | | | | — | | |
Intangible assets, net
|
| | | | | | | 129,758 | | | | | | 141,690 | | | | | | — | | |
Goodwill
|
| | | | | | | 86,947 | | | | | | 86,947 | | | | | | — | | |
Other long-term assets
|
| | | | | | | 2,238 | | | | | | 1,345 | | | | | | — | | |
Non-current financial assets
|
| | | | | | | 865 | | | | | | 865 | | | | | | — | | |
| | | | | | | | 260,675 | | | | | | 273,385 | | | | | | — | | |
| | | | | | | | 339,544 | | | | | | 344,371 | | | | | | 25 | | |
Liabilities and owner’s equity | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | | | | 26,374 | | | | | | 26,491 | | | | | | — | | |
Income and other taxes payable
|
| | | | | | | 29,764 | | | | | | 12,194 | | | | | | — | | |
Current portion of long-term debt
|
| | | | | | | 7,286 | | | | | | 5,921 | | | | | | — | | |
Current derivative financial liabilities
|
| | | | | | | 78 | | | | | | — | | | | | | — | | |
| | | | | | | | 63,502 | | | | | | 44,606 | | | | | | — | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Provisions
|
| | | | | | | 4,420 | | | | | | 4,418 | | | | | | — | | |
Long-term debt
|
| | | | | | | 141,749 | | | | | | 190,828 | | | | | | — | | |
Deferred income tax liabilities
|
| | | | | | | 33,802 | | | | | | 38,275 | | | | | | — | | |
| | | | | | | | 179,971 | | | | | | 233,521 | | | | | | — | | |
| | | | | | | | 243,473 | | | | | | 278,127 | | | | | | — | | |
Owner’s equity | | | | | | | | | | | | | | | | | | | | | | |
Total equity
|
| | | | | | | 96,071 | | | | | | 66,244 | | | | | | 25 | | |
| | | | | | | | 96,071 | | | | | | 66,244 | | | | | | 25 | | |
| | | | | | | | 339,544 | | | | | | 344,371 | | | | | | 25 | | |
(in € thousands)
|
| |
Note
|
| |
Common equity
|
| ||||||||||||||||||||||||||||||
|
Equity
contributed |
| |
Accumulated other
comprehensive income |
| ||||||||||||||||||||||||||||||||
|
Share
Capital |
| |
capital
reserve |
| |
Retained
earnings |
| |
Foreign
currency translation |
| |
Total
|
| |||||||||||||||||||||||
Balance as at January 1, 2018 (Previous GAAP)
|
| | | | | | | 25 | | | | | | — | | | |
—
|
| | | | — | | | | |
|
25
|
| | ||||||
Adjustment on initial application of IFRS
|
| | | | | | | — | | | | | | — | | | |
—
|
| | | | — | | | | |
|
—
|
| | ||||||
Balance as at January 1, 2018 (IFRS)
|
| | | | | | | 25 | | | | | | — | | | |
—
|
| | | | — | | | | | | 25 | | | ||||||
Net income
|
| | | | | | | — | | | | | | — | | | |
7,508
|
| | | | — | | | | |
|
7,508
|
| | ||||||
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | |
—
|
| | | | (1,372) | | | | |
|
(1,372)
|
| | ||||||
Capital contributions
|
| | | | | | | 75 | | | | | | 52,844 | | | |
—
|
| | | | — | | | | |
|
52,919
|
| | ||||||
Balance as at September 30, 2018
|
| | | | | | | 100 | | | | | | 52,844 | | | |
7,508
|
| | | | (1,372) | | | | | | 59,080 | | | ||||||
Balance as at January 1, 2019
|
| | | | | | | 100 | | | | | | 52,844 | | | |
14,102
|
| | | | (802) | | | | | | 66,244 | | | ||||||
Net income
|
| | | | | | | — | | | | | | — | | | |
29,759
|
| | | | — | | | | |
|
29,759
|
| | ||||||
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | |
—
|
| | | | 68 | | | | |
|
68
|
| | ||||||
Balance as at September 30, 2019
|
| | | | | | | 100 | | | | | | 52,844 | | | |
43,861
|
| | | | (734) | | | | | | 96,071 | | | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in € thousands)
|
| |
Note
|
| |
Nine months
ended September 30, |
| |||||||||
|
2019
|
| |
2018
|
| |||||||||||
Operating Activities | | | | | | | | | | | | | | | | |
Net income
|
| | | | | | | 29,759 | | | | | | 7,508 | | |
Adjustments to reconcile net income to cash provided by operating activities: | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | | | | 20,166 | | | | | | 18,449 | | |
Deferred income taxes
|
| | | | | | | (4,473) | | | | | | (933) | | |
Interest income/expense
|
| | | | | | | 4,839 | | | | | | 10,433 | | |
Other
|
| | | | | | | 70 | | | | | | (1,322) | | |
Net change in non-cash operating working capital
|
| | | | | | | 27,635 | | | | | | 4,973 | | |
Interest received
|
| | | | | | | 3 | | | | | | 3 | | |
Cash provided by operating activities
|
| | | | | | | 77,999 | | | | | | 39,111 | | |
Investing Activities | | | | | | | | | | | | | | | | |
Cash payments for acquisitions, net
|
| | | | | | | — | | | | | | (114,307) | | |
Payments for acquisitions of property, plant and equipment and intangible assets
|
| | | | | | | (4,103) | | | | | | (5,793) | | |
Cash used by investing activities
|
| | | | | | | (4,103) | | | | | | (120,100) | | |
Financing Activities | | | | | | | | | | | | | | | | |
Repayment of long-term debt
|
| | | | | | | (43,713) | | | | | | — | | |
Proceeds from long-term debt
|
| | | | | | | — | | | | | | 78,970 | | |
Capital contributions
|
| | | | | | | — | | | | | | 52,919 | | |
Payment of lease liabilities
|
| | | | | | | (4,064) | | | | | | (2,382) | | |
Interest paid
|
| | | | | | | (7,239) | | | | | | (13,477) | | |
Other financing activities
|
| | | | | | | 29 | | | | | | (2,505) | | |
Cash (used) provided by financing activities
|
| | | | | | | (54,987) | | | | | | 113,525 | | |
Cash Position | | | | | | | | | | | | | | | | |
Increase in cash and cash equivalents
|
| | | | | | | 18,909 | | | | | | 32,536 | | |
Cash and cash equivalents, beginning of period
|
| | | | | | | 15,323 | | | | | | 25 | | |
Cash and cash equivalents, end of period
|
| | | | | | | 34,232 | | | | | | 32,561 | | |
Supplemental Disclosure of Operating Cash Flows | | | | | | | | | | | | | | | | |
Income taxes paid, net
|
| | | | | | | (18,466) | | | | | | (979) | | |
| | | | | |
As at December 31, 2018
|
| |||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
a
|
| | | | 17,748 | | | | | | (2,425) | | | | | | 15,323 | | |
Accounts receivables and other receivable
|
| |
b
|
| | | | 53,715 | | | | | | (284) | | | | | | 53,431 | | |
Income taxes receivable
|
| | | | | | | 216 | | | | | | — | | | | | | 216 | | |
Current financial assets
|
| |
a
|
| | | | — | | | | | | 1,560 | | | | | | 1,560 | | |
Prepaid expenses
|
| | | | | | | 456 | | | | | | — | | | | | | 456 | | |
Derivative assets
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 72,135 | | | | | | (1,149) | | | | | | 70,986 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| |
e
|
| | | | 12,708 | | | | | | 29,830 | | | | | | 42,538 | | |
Intangible assets, net
|
| |
d
|
| | | | 149,105 | | | | | | (7,415) | | | | | | 141,690 | | |
Goodwill
|
| |
d
|
| | | | 34,100 | | | | | | 52,847 | | | | | | 86,947 | | |
Other long-term assets
|
| | | | | | | 1,345 | | | | | | — | | | | | | 1,345 | | |
| | | | | |
As at December 31, 2018
|
| |||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |||||||||
Non-current financial assets
|
| |
a
|
| | | | — | | | | | | 865 | | | | | | 865 | | |
Deferred income tax assets
|
| |
g
|
| | | | 472 | | | | | | (472) | | | | | | — | | |
| | | | | | | | 197,730 | | | | | | 75,655 | | | | | | 273,385 | | |
| | | | | | | | 269,865 | | | | | | 74,506 | | | | | | 344,371 | | |
Liabilities and owner’s equity | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | | | | 26,491 | | | | | | — | | | | | | 26,491 | | |
Income and other taxes payable
|
| |
f
|
| | | | 11,803 | | | | | | 391 | | | | | | 12,194 | | |
Advance billings and customer deposits
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Provisions
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Current portion of long-term debt
|
| |
c,e
|
| | | | 13,713 | | | | | | (7,792) | | | | | | 5,921 | | |
Current derivative liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 52,007 | | | | | | (7,401) | | | | | | 44,606 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Provisions
|
| | | | | | | — | | | | | | 4,418 | | | | | | 4,418 | | |
Long-term debt
|
| |
c,e
|
| | | | 155,000 | | | | | | 35,828 | | | | | | 190,828 | | |
Other long-term liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| |
g
|
| | | | 4,973 | | | | | | 33,302 | | | | | | 38,275 | | |
| | | | | | | | 159,973 | | | | | | 73,548 | | | | | | 233,521 | | |
| | | | | | | | 211,980 | | | | | | 66,147 | | | | | | 278,127 | | |
Owner’s equity
|
| | | | | | | 57,885 | | | | | | 8,359 | | | | | | 66,244 | | |
Total equity
|
| | | | | | | 57,885 | | | | | | 8,359 | | | | | | 66,244 | | |
| | | | | | | | 269,865 | | | | | | 74,506 | | | | | | 344,371 | | |
|
| | | | | |
As at September 30, 2018
|
| |||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
a
|
| | | | 35,066 | | | | | | (2,505) | | | | | | 32,561 | | |
Accounts receivables and other receivable
|
| |
b
|
| | | | 38,024 | | | | | | (284) | | | | | | 37,740 | | |
Income taxes receivable
|
| | | | | | | 364 | | | | | | — | | | | | | 364 | | |
Current financial assets
|
| |
a
|
| | | | — | | | | | | 1,640 | | | | | | 1,640 | | |
Prepaid expenses
|
| | | | | | | 486 | | | | | | — | | | | | | 486 | | |
Derivative assets
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 73,940 | | | | | | (1,149) | | | | | | 72,791 | | |
| | | | | |
As at September 30, 2018
|
| |||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| |
e
|
| | | | 10,860 | | | | | | 31,411 | | | | | | 42,271 | | |
Intangible assets, net
|
| |
d
|
| | | | 153,130 | | | | | | (7,732) | | | | | | 145,398 | | |
Goodwill
|
| |
d
|
| | | | 34,905 | | | | | | 52,042 | | | | | | 86,947 | | |
Other long-term assets
|
| | | | | | | 1,236 | | | | | | — | | | | | | 1,236 | | |
Non-current financial assets
|
| |
a
|
| | | | — | | | | | | 865 | | | | | | 865 | | |
Deferred income tax assets
|
| |
g
|
| | | | 65 | | | | | | (65) | | | | | | — | | |
| | | | | | | | 200,196 | | | | | | 76,521 | | | | | | 276,717 | | |
| | | | | | | | 274,136 | | | | | | 75,372 | | | | | | 349,508 | | |
Liabilities and owner’s equity | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| |
f
|
| | | | 22,254 | | | | | | — | | | | | | 22,254 | | |
Income and other taxes payable
|
| | | | | | | 5,485 | | | | | | 299 | | | | | | 5,784 | | |
Advance billings and customer deposits
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Provisions
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Current portion of long-term debt
|
| |
c,e
|
| | | | 75,175 | | | | | | (69,715) | | | | | | 5,460 | | |
Current derivative liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 102,914 | | | | | | (69,416) | | | | | | 33,498 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Provisions
|
| | | | | | | — | | | | | | 4,418 | | | | | | 4,418 | | |
Long-term debt
|
| |
c,e
|
| | | | 110,000 | | | | | | 104,212 | | | | | | 214,212 | | |
Other long-term liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| |
g
|
| | | | 5,057 | | | | | | 33,243 | | | | | | 38,300 | | |
| | | | | | | | 115,057 | | | | | | 141,873 | | | | | | 256,930 | | |
| | | | | | | | 217,971 | | | | | | 72,457 | | | | | | 290,428 | | |
Owner’s equity | | | | | | | | | | | | | | | | | | | | | | |
Total equity
|
| | | | | | | 56,165 | | | | | | 2,915 | | | | | | 59,080 | | |
| | | | | | | | 56,165 | | | | | | 2,915 | | | | | | 59,080 | | |
| | | | | | | | 274,136 | | | | | | 75,372 | | | | | | 349,508 | | |
|
| | | | | |
As at January 1, 2018
|
| |||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
a
|
| | | | 25 | | | | | | — | | | | | | 25 | | |
Accounts receivables and other receivable
|
| |
b
|
| | | | — | | | | | | — | | | | | | — | | |
Income taxes receivable
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Current financial assets
|
| |
a
|
| | | | — | | | | | | — | | | | | | — | | |
Prepaid expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Derivative assets
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 25 | | | | | | — | | | | | | 25 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| |
e
|
| | | | — | | | | | | — | | | | | | — | | |
Intangible assets, net
|
| |
d
|
| | | | — | | | | | | — | | | | | | — | | |
Goodwill
|
| |
d
|
| | | | — | | | | | | — | | | | | | — | | |
Other long-term assets
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Non-current financial assets
|
| |
a
|
| | | | — | | | | | | — | | | | | | — | | |
Deferred income tax assets
|
| |
g
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | | |
|
—
|
| | | | | — | | | | | | — | | |
| | | | | | |
|
25
|
| | | | | — | | | | | | 25 | | |
Liabilities and owner’s equity | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Income and other taxes payable
|
| |
f
|
| | | | — | | | | | | — | | | | | | — | | |
Advance billings and customer deposits
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Provisions
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Current portion of long-term debt
|
| |
c,e
|
| | | | — | | | | | | — | | | | | | — | | |
Current derivative liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Provisions
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Long-term debt
|
| |
c,e
|
| | | | — | | | | | | — | | | | | | — | | |
Other long-term liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| |
g
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | |
As at January 1, 2018
|
| |||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |||||||||
Owner’s equity | | | | | | | | | | | | | | | | | | | | | | |
Total equity
|
| | | | | | | 25 | | | | | | — | | | | | | 25 | | |
| | | | | | | | 25 | | | | | | — | | | | | | 25 | | |
| | | | | | | | 25 | | | | | | — | | | | | | 25 | | |
|
| | | | | |
Year ended December 31, 2018
|
| |||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |||||||||
Operating Revenues | | | | | | | | | | | | | | | | | | | | | | |
Revenues arising from contracts with customers
|
| | | | | | | 238,821 | | | | | | — | | | | | | 238,821 | | |
Other operating income
|
| | | | | | | 3,724 | | | | | | — | | | | | | 3,724 | | |
| | | | | | | | 242,545 | | | | | | — | | | | | | 242,545 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | |
Goods and services purchased
|
| |
a,h
|
| | | | (30,550) | | | | | | 8,276 | | | | | | (22,274) | | |
Employee benefit expense
|
| | | | | | | (153,434) | | | | | | — | | | | | | (153,434) | | |
Depreciation
|
| |
e
|
| | | | (3,036) | | | | | | (5,821) | | | | | | (8,857) | | |
Amortization of intangible assets
|
| |
d
|
| | | | (20,039) | | | | | | 3,811 | | | | | | (16,228) | | |
Other operating expenses
|
| |
b,h
|
| | | | (1,515) | | | | | | (4,064) | | | | | | (5,579) | | |
| | | | | | | | (208,574) | | | | | | 2,202 | | | | | | (206,372) | | |
Operating Income
|
| | | | | | | 33,971 | | | | | | 2,202 | | | | | | 36,173 | | |
Financial income
|
| |
c,e
|
| | | | 3 | | | | | | 253 | | | | | | 256 | | |
Financial expenses
|
| |
c,e
|
| | | | (17,254) | | | | | | 3,052 | | | | | | (14,202) | | |
Income Before Income Taxes
|
| | | | | | | 16,720 | | | | | | 5,507 | | | | | | 22,227 | | |
Taxes on income
|
| |
f,g
|
| | | | (10,977) | | | | | | 2,852 | | | | | | (8,125) | | |
Net Income(*)
|
| | | | | | | 5,743 | | | | | | 8,359 | | | | | | 14,102 | | |
Other Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | |
Items that may subsequently be reclassified to income | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment arising from translating
financial statements of foreign operations |
| | | | | | | — | | | | | | (802) | | | | | | (802) | | |
| | | | | | |
|
—
|
| | | | | (802) | | | | | | (802) | | |
Total Comprehensive Income(*)
|
| | | | | | | 5,743 | | | | | | 7,557 | | | | | | 13,300 | | |
| | | | | |
Nine months ended September 30, 2018
|
| |||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |||||||||
Operating Revenues | | | | | | | | | | | | | | | | | | | | | | |
Revenues arising from contracts with customers
|
| | | | | | | 160,061 | | | | | | — | | | | | | 160,061 | | |
Other operating income
|
| | | | | | | 3,236 | | | | | | — | | | | | | 3,236 | | |
| | | | | | | | 163,297 | | | | | | — | | | | | | 163,297 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | |
Goods and services purchased
|
| |
a,h
|
| | | | (21,695) | | | | | | 2,684 | | | | | | (19,011) | | |
Employee benefit expense
|
| | | | | | | (105,923) | | | | | | — | | | | | | (105,923) | | |
Depreciation
|
| |
e
|
| | | | (2,139) | | | | | | (4,137) | | | | | | (6,276) | | |
Amortization of intangible assets
|
| |
d
|
| | | | (14,862) | | | | | | 2,689 | | | | | | (12,173) | | |
Other operating expenses
|
| |
b,h
|
| | | | (882) | | | | | | (37) | | | | | | (919) | | |
| | | | | | | | (145,501) | | | | | | 1,199 | | | | | | (144,302) | | |
Operating Income
|
| | | | | | | 17,796 | | | | | | 1,199 | | | | | | 18,995 | | |
Financial income
|
| |
c,e
|
| | | | 3 | | | | | | 145 | | | | | | 148 | | |
Financial expenses
|
| |
c,e
|
| | | | (8,530) | | | | | | (2,051) | | | | | | (10,581) | | |
Income Before Income Taxes
|
| | | | | | | 9,269 | | | | | | (707) | | | | | | 8,562 | | |
Taxes on income
|
| |
f,g
|
| | | | (4,676) | | | | | | 3,622 | | | | | | (1,054) | | |
Net Income(*)
|
| | | | | | | 4,593 | | | | | | 2,915 | | | | | | 7,508 | | |
Other Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | |
Items that may subsequently be reclassified to income | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment arising from translating
financial statements of foreign operations |
| | | | | | | — | | | | | | (1,372) | | | | | | (1,372) | | |
| | | | | | | | — | | | | | | (1,372) | | | | | | (1,372) | | |
Total Comprehensive Income(*)
|
| | | | | | | 4,593 | | | | | | 1,543 | | | | | | 6,136 | | |
| | |
Estimated
useful lives |
|
Buildings and leasehold improvements
|
| |
5 to 10 years
|
|
Operating equipment
|
| |
3 to 8 years
|
|
Right of Use asset
|
| |
1 to 11 years
|
|
| | |
Estimated
useful lives |
|
Software
|
| |
3 years
|
|
Brands
|
| |
10 years
|
|
Customer relationships
|
| |
10 years
|
|
| | |
Nine months ended
September 30, 2019 |
| |
Nine months ended
September 30, 2018 |
| |
Year ended
December 31, 2018 |
| |||||||||||||||||||||||||||||||||
|
Nine months
end rate |
| |
Average
rate |
| |
Nine months
end rate |
| |
Average
rate |
| |
Year-end
rate |
| |
Average
rate |
| |
As at
January 1, 2018 |
| |||||||||||||||||||||||
Euros per Turkish Lira
(“TRY”) |
| | | | 6.1836 | | | | | | 6.3288 | | | | | | 6.9505 | | | | | | 5.5098 | | | | | | 6.0588 | | | | | | 5.7077 | | | | | | n/a | | |
Euros per Swiss Francs (“CHR”)
|
| | | | 1.1461 | | | | | | 1.1226 | | | | | | 1.2015 | | | | | | 1.1611 | | | | | | 1.1269 | | | | | | 1.1550 | | | | | | n/a | | |
Euros per Polish Zloty
(“PLN”) |
| | | | 4.3866 | | | | | | 4.3007 | | | | | | 4.2714 | | | | | | 4.2488 | | | | | | 4.3014 | | | | | | 4.2615 | | | | | | n/a | | |
Romanian Leu (“RON”)
|
| | | | 4.7511 | | | | | | 4.7187 | | | | | | 4.6637 | | | | | | 4.6518 | | | | | | 4.6635 | | | | | | 4.6540 | | | | | | n/a | | |
Convertible Mark (“BAM”)
|
| | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | n/a | | |
New or revised standards
|
| |
Effective date
|
|
IFRS 4 (A) Insurance Contracts – deferral of IFRS 9
|
| |
January 1, 2021
|
|
IFRS 17 (A) Insurance Contracts | | |
January 1, 2023
|
|
IAS 1 (A) Presentation of Financial Statements: Classification of Liabilities as Current or Non-current | | |
January 1, 2023
|
|
IAS 1 (A) and IAS 8 (A) Definition of Material | | |
January 1, 2020
|
|
IFRS 3 (A) Business Combinations | | |
January 1, 2022
|
|
IFRS 9 (A), IAS 39 (A) and IFRS 7 (A) Interest Rate Benchmark Reform | | |
January 1, 2020
|
|
IAS 16 (A) Property, Plant and Equipment | | |
January 1, 2022
|
|
IAS 37 (A) Provisions, Contingent Liabilities and Contingent Assets | | |
January 1, 2022
|
|
Annual Improvements 2018 – 2020 | | |
January 1, 2022
|
|
(in € thousands)
|
| |
Nine months ended
September 30, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Germany
|
| | | | 141,053 | | | | | | 109,353 | | |
Spain
|
| | | | 46,309 | | | | | | 10,058 | | |
Switzerland
|
| | | | 13,197 | | | | | | 10,774 | | |
Turkey
|
| | | | 9,256 | | | | | | 9,930 | | |
Austria
|
| | | | 6,943 | | | | | | 7,993 | | |
Other European countries(1)
|
| | | | 17,802 | | | | | | 11,953 | | |
Total | | | | | 234,561 | | | | | | 160,061 | | |
(in € thousands)
|
| |
Carrying
amount |
| |
No category in
accordance to IFRS 9 |
| |
Category in
accordance with IFRS 9 |
| |
Fair Value
|
| |
Fair Value
hierarchy level |
| ||||||||||||
As at September 30, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other long-term assets
|
| | | | 2,238 | | | | | | | | | AC | | | | | | | | | | | | 2 | | |
Non-current financial assets
|
| | | | 865 | | | | | | | | | AC | | | | | | | | | | | | — | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivables and other receivables
|
| | | | 42,133 | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 39,129 | | | | | | | | | AC | | | | | | | | | | | | — | | |
Miscellaneous receivables
|
| | | | 3,004 | | | |
IAS 2/IAS 12
|
| | | | n/a | | | | | | | | | | | | — | | |
Current financial assets
|
| | | | 1,531 | | | | | | | | | AC | | | | | | | | | | | | — | | |
Cash and cash equivalents
|
| | | | 34,232 | | | | | | | | | AC | | | | | | | | | | | | — | | |
Non-current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long term debt
|
| | | | 141,749 | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 23,197 | | | |
IFRS 16
|
| | | | n/a | | | | | | | | | | | | — | | |
Liabilities to banks
|
| | | | 118,552 | | | | | | | | | FLAC | | | | | | 123,482,122 | | | | | | 2 | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt
|
| | | | 7,286 | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 7,286 | | | |
IFRS 16
|
| | | | n/a | | | | | | | | | | | | — | | |
Derivatives
|
| | | | 78 | | | | | | | | | FVPL | | | | | | | | | | | | 2 | | |
Accounts payable and accrued liabilities
|
| | | | 26,374 | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 1,348 | | | | | | | | | FLAC | | | | | | | | | | | | — | | |
Miscellaneous other payables
|
| | | | 25,026 | | | |
Misc.
|
| | | | n/a | | | | | | | | | | | | — | | |
(in € thousands)
|
| |
Carrying
amount |
| |
No category in
accordance to IFRS 9 |
| |
Category in
accordance with IFRS 9 |
| |
Fair Value
|
| |
Fair Value
hierarchy level |
| ||||||||||||
As at December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other long-term assets
|
| | | | 1,345 | | | | | | | | | AC | | | | | | 1,345 | | | | | | 2 | | |
Non-current financial assets
|
| | | | 865 | | | | | | | | | AC | | | | | | — | | | | | | — | | |
Current financial assets
|
| | | | | | | | | | | | | | | | | | | — | | | | | | | | |
Accounts receivables and other
receivables |
| | | | 53,431 | | | | | | | | | | | | | | | — | | | | | | | | |
Trade receivables
|
| | | | 52,062 | | | | | | | | | AC | | | | | | — | | | | | | — | | |
Miscellaneous receivables
|
| | | | 1,369 | | | |
IAS 2/IAS 12
|
| | | | n/a | | | | | | — | | | | | | — | | |
Current financial assets
|
| | | | 1,560 | | | | | | | | | AC | | | | | | — | | | | | | — | | |
Cash and cash equivalents
|
| | | | 15,323 | | | | | | | | | AC | | | | | | — | | | | | | — | | |
Non-current financial liabilities
|
| | | | | | | | | | | | | | | | | | | — | | | | | | | | |
Long term debt
|
| | | | 190,828 | | | | | | | | | | | | | | | — | | | | | | | | |
Lease liabilities
|
| | | | 26,166 | | | |
IFRS 16
|
| | | | n/a | | | | | | — | | | | | | — | | |
Liabilities to banks
|
| | | | 150,965 | | | | | | | | | FLAC | | | | | | 152,255 | | | | | | 2 | | |
Shareholder loan
|
| | | | 13,698 | | | | | | | | | FLAC | | | | | | 13,385 | | | | | | 2 | | |
Current financial liabilities
|
| | | | | | | | | | | | | | | | | | | — | | | | | | | | |
Current portion of long-term debt
|
| | | | 5,921 | | | | | | | | | | | | | | | — | | | | | | | | |
Lease liabilities
|
| | | | 5,921 | | | |
IFRS 16
|
| | | | n/a | | | | | | — | | | | | | — | | |
Accounts payable and accrued liabilities
|
| | | | 26,491 | | | | | | | | | | | | | | | — | | | | | | | | |
Trade payables
|
| | | | 2,444 | | | | | | | | | FLAC | | | | | | — | | | | | | — | | |
Miscellaneous other payables
|
| | | | 24,047 | | | |
Misc.
|
| | | | n/a | | | | | | — | | | | | | — | | |
(in € thousands)
|
| |
Carrying
amount |
| |
No category in
accordance to IFRS 9 |
| |
Category in
accordance with IFRS 9 |
| |
Fair Value
|
| |
Fair Value
hierarchy level |
| ||||||||||||
As at January 1, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 25 | | | | | | | | | AC | | | | | | n/a | | | | | | n/a | | |
(in € thousands)
|
| |
Note
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| |||||||||||
Operating Revenues | | | | | | | | | | | | | | | | |
Revenues arising from contracts with customers
|
| |
6.1
|
| | | | 316,852 | | | | | | 238,821 | | |
Other operating income
|
| |
6.2
|
| | | | 1,009 | | | | | | 3,724 | | |
| | | | | | | | 317,861 | | | | | | 242,545 | | |
Operating Expenses | | | | | | | | | | | | | | | | |
Goods and services purchased
|
| | | | | | | (21,928) | | | | | | (22,274) | | |
Employee benefit expense
|
| |
6.3
|
| | | | (199,646) | | | | | | (153,434) | | |
Depreciation
|
| |
7.1
|
| | | | (10,987) | | | | | | (8,857) | | |
Amortization of intangible assets
|
| |
7.2
|
| | | | (16,393) | | | | | | (16,228) | | |
Other operating expenses
|
| |
6.2
|
| | | | (1,633) | | | | | | (5,579) | | |
| | | | | | | | (250,587) | | | | | | (206,372) | | |
Operating Income
|
| | | | | | | 67,274 | | | | | | 36,173 | | |
Financial income
|
| |
6.4
|
| | | | 4,322 | | | | | | 256 | | |
Financial expenses
|
| |
6.4
|
| | | | (11,410) | | | | | | (14,202) | | |
Income Before Income Taxes
|
| | | | | | | 60,186 | | | | | | 22,227 | | |
Taxes on income
|
| |
6.5/ 7.6
|
| | | | (20,225) | | | | | | (8,125) | | |
Net Income(*)
|
| | | | | | | 39,961 | | | | | | 14,102 | | |
Other Comprehensive Income | | | | | | | | | | | | | | | | |
Items that may subsequently be reclassified to income | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment arising from translating financial statements of foreign operations
|
| | | | | | | (264) | | | | | | (802) | | |
| | | | | | | | (264) | | | | | | (802) | | |
Total Comprehensive Income(*)
|
| | | | | | | 39,697 | | | | | | 13,300 | | |
(in € thousands)
|
| |
Note
|
| |
As at December 31,
|
| |
As at January 1,
2018 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
8
|
| | | | 38,942 | | | | | | 15,323 | | | |
25
|
|
Accounts receivables and other receivables
|
| |
8
|
| | | | 56,540 | | | | | | 53,431 | | | |
—
|
|
Income taxes receivable
|
| | | | | | | 196 | | | | | | 216 | | | |
—
|
|
Other current financial assets
|
| |
7.8
|
| | | | 1,531 | | | | | | 1,560 | | | |
—
|
|
Prepaid expenses
|
| | | | | | | 704 | | | | | | 456 | | | |
—
|
|
| | | | | | | | 97,913 | | | | | | 70,986 | | | |
25
|
|
Non-current assets | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| |
7.1
|
| | | | 39,453 | | | | | | 42,538 | | | |
—
|
|
Intangible assets, net
|
| |
7.2
|
| | | | 125,870 | | | | | | 141,690 | | | |
—
|
|
Goodwill
|
| |
7.2
|
| | | | 86,947 | | | | | | 86,947 | | | |
—
|
|
Other long-term assets
|
| | | | | | | 2,056 | | | | | | 1,345 | | | |
—
|
|
Other non-current financial assets
|
| |
7.8
|
| | | | 865 | | | | | | 865 | | | |
—
|
|
| | | | | | | | 255,191 | | | | | | 273,385 | | | |
—
|
|
| | | | | | | | 353,104 | | | | | | 344,371 | | | |
25
|
|
Liabilities and owner’s equity | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| |
7.3
|
| | | | 29,441 | | | | | | 26,491 | | | |
—
|
|
Income and other taxes payable
|
| | | | | | | 31,870 | | | | | | 12,194 | | | |
—
|
|
Current portion of long-term debt
|
| |
7.5, 8
|
| | | | 7,547 | | | | | | 5,921 | | | |
—
|
|
Current derivative financial liabilities
|
| |
8
|
| | | | 78 | | | | | | — | | | |
—
|
|
| | | | | | | | 68,936 | | | | | | 44,606 | | | |
—
|
|
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Provisions
|
| |
7.4
|
| | | | 4,421 | | | | | | 4,418 | | | |
—
|
|
Long-term debt
|
| |
7.5, 8
|
| | | | 140,116 | | | | | | 190,828 | | | |
—
|
|
Deferred income tax liabilities
|
| |
7.6
|
| | | | 33,690 | | | | | | 38,275 | | | |
—
|
|
| | | | | | | | 178,227 | | | | | | 233,521 | | | |
—
|
|
| | | | | | | | 247,163 | | | | | | 278,127 | | | |
—
|
|
Owner’s equity | | | | | | | | | | | | | | | | | | | |
Total equity
|
| |
7.7
|
| | | | 105,941 | | | | | | 66,244 | | | |
25
|
|
| | | | | | | | 105,941 | | | | | | 66,244 | | | |
25
|
|
| | | | | | | | 353,104 | | | | | | 344,371 | | | |
25
|
|
(in € thousands)
|
| |
Note
|
| |
Common equity
|
| |||||||||||||||||||||||||||
|
Equity
contributed |
| |
Retained
earnings |
| |
Accumulated
other comprehensive income |
| |
Total
|
| |||||||||||||||||||||||
|
Share
capital |
| |
Capital
reserve |
| |
Foreign
currency translation |
| ||||||||||||||||||||||||||
Balance as at January 1, 2018
(Previous GAAP) |
| | | | | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
25
|
| |
Adjustment on initial application of IFRS
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance as at January 1, 2018 (IFRS)
|
| | | | | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | |
Net income
|
| |
7.7
|
| | | | — | | | | | | — | | | | | | 14,102 | | | | | | — | | | | |
|
14,102
|
| |
Other comprehensive income
|
| | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | (802) | | | | |
|
(802)
|
| |
Capital contributions
|
| |
7.7
|
| | | | 75 | | | | | | 52,844 | | | | | | — | | | | | | — | | | | |
|
52,919
|
| |
Balance as at December 31, 2018
|
| | | | | | | 100 | | | | | | 52,844 | | | | | | 14,102 | | | | | | (802) | | | | | | 66,244 | | |
Balance as at January 1, 2019
|
| | | | | | | 100 | | | | | | 52,844 | | | | | | 14,102 | | | | | | (802) | | | | |
|
66,244
|
| |
Net income
|
| |
7.7
|
| | | | — | | | | | | — | | | | | | 39,961 | | | | |
|
—
|
| | | |
|
39,961
|
| |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (264) | | | | |
|
(264)
|
| |
Balance as at December 31, 2019
|
| | | | | | | 100 | | | | | | 52,844 | | | | | | 54,063 | | | | | | (1,066) | | | | | | 105,941 | | |
(in € thousands)
|
| |
Note
|
| |
2019
|
| |
2018
|
| ||||||
Operating Activities | | | | | | | | | | | | | | | | |
Net income
|
| | | | | | | 39,961 | | | | | | 14,102 | | |
Adjustments to reconcile net income to cash provided by operating activities:
|
| | | | | | | | | | | | | | | |
Depreciation and amortization
|
| |
7.1, 7.2
|
| | | | 27,380 | | | | | | 25,085 | | |
Deferred income taxes
|
| |
6.5
|
| | | | (4,583) | | | | | | (4,035) | | |
Interest income/expense
|
| |
6.4
|
| | | | 7,088 | | | | | | 13,946 | | |
Other
|
| | | | | | | (339) | | | | | | (201) | | |
Net change in non-cash operating working capital
|
| | | | | | | 18,385 | | | | | | (1,908) | | |
Interest received
|
| |
6.4
|
| | | | 4 | | | | | | 3 | | |
Cash provided by operating activities
|
| | | | | | | 87,896 | | | | | | 46,992 | | |
Investing Activities | | | | | | | | | | | | | | | | |
Cash payments for acquisitions, net
|
| |
5
|
| | | | — | | | | | | (113,394) | | |
Payments for acquisitions of property, plant and equipment and intangible assets
|
| |
7.1, 7.2
|
| | | | (6,177) | | | | | | (10,037) | | |
Proceedings from disposals of property, plant and equipment and intangible
assets |
| |
7.1, 7.2
|
| | | | 12 | | | | | | 26 | | |
Other investing activities
|
| |
7.8
|
| | | | 29 | | | | | | (2,425) | | |
Cash used by investing activities
|
| | | | | | | (6,136) | | | | | | (125,830) | | |
Financing Activities | | | | | | | | | | | | | | | | |
Repayment of long-term debt
|
| |
7.5
|
| | | | (43,713) | | | | | | (106,205) | | |
Proceeds from long-term debt
|
| | | | | | | — | | | | | | 168,713 | | |
Capital contributions
|
| | | | | | | — | | | | | | 52,919 | | |
Payment of lease liabilities
|
| |
7.1, 7.6
|
| | | | (5,643) | | | | | | (3,291) | | |
Interest paid
|
| | | | | | | (8,785) | | | | | | (18,000) | | |
Cash (used) provided by financing activities
|
| | | | | | | (58,141) | | | | | | 94,136 | | |
Cash Position | | | | | | | | | | | | | | | | |
Increase in cash and cash equivalents
|
| | | | | | | 23,619 | | | | | | 15,298 | | |
Cash and cash equivalents, beginning of period
|
| |
8.1
|
| | | | 15,323 | | | | | | 25 | | |
Cash and cash equivalents, end of period
|
| |
8.1
|
| | |
|
38,942
|
| | | |
|
15,323
|
| |
Supplemental Disclosure of Operating Cash Flows | | | | | | | | | | | | | | | | |
Income taxes paid, net
|
| | | | | | | (24,808) | | | | | | (12,159) | | |
| | | | | |
As at December 31, 2018
|
| |
As at January 1, 2018
|
| ||||||||||||||||||||||||||||||
(in € thousands)
|
| |
Note
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| |
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
a
|
| | | | 17,748 | | | | | | (2,425) | | | | | | 15,323 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
Accounts receivables and other receivables
|
| |
b
|
| | | | 53,715 | | | | | | (284) | | | | | | 53,431 | | | | | | — | | | | | | — | | | | | | — | | |
Income taxes receivable
|
| | | | | | | 216 | | | | | | — | | | | | | 216 | | | | | | — | | | | | | — | | | | | | — | | |
Current financial assets
|
| |
a
|
| | | | — | | | | | | 1,560 | | | | | | 1,560 | | | | | | — | | | | | | — | | | | | | — | | |
Prepaid expenses
|
| | | | | | | 456 | | | | | | — | | | | | | 456 | | | | | | — | | | | | | — | | | | | | — | | |
Derivative assets
|
| | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 72,135 | | | | | | (1,149) | | | | | | 70,986 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| |
e
|
| | | | 12,708 | | | | | | 29,830 | | | | | | 42,538 | | | | | | — | | | | | | — | | | | | | — | | |
Intangible assets, net
|
| |
d
|
| | | | 149,105 | | | | | | (7,415) | | | | | | 141,690 | | | | | | — | | | | | | — | | | | | | — | | |
Goodwill
|
| |
d
|
| | | | 34,100 | | | | | | 52,847 | | | | | | 86,947 | | | | | | — | | | | | | — | | | | | | — | | |
Other long-term assets
|
| | | | | | | 1,345 | | | | | | — | | | | | | 1,345 | | | | | | — | | | | | | — | | | | | | — | | |
Non-current financial assets
|
| |
a
|
| | | | — | | | | | | 865 | | | | | | 865 | | | | | | — | | | | | | | | | | | | — | | |
Deferred income tax assets
|
| |
g
|
| | | | 472 | | | | | | (472) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 197,730 | | | | | | 75,655 | | | | | | 273,385 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 269,865 | | | | | | 74,506 | | | | | | 344,371 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
Liabilities and owner’s equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | | | | 26,491 | | | | | | — | | | | | | 26,491 | | | | | | — | | | | | | — | | | | | | — | | |
Income and other taxes payable
|
| |
f
|
| | | | 11,803 | | | | | | 391 | | | | | | 12,194 | | | | | | — | | | | | | — | | | | | | — | | |
Advance billings and customer deposits
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Provisions
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Current portion of long-term debt
|
| |
c,e
|
| | | | 13,713 | | | | | | (7,792) | | | | | | 5,921 | | | | | | — | | | | | | — | | | | | | — | | |
Current derivative liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 52,007 | | | | | | (7,401) | | | | | | 44,606 | | | | | | — | | | | | | — | | | | | | — | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provisions
|
| | | | | | | — | | | | | | 4,418 | | | | | | 4,418 | | | | | | — | | | | | | — | | | | | | — | | |
Long-term debt
|
| |
c,e
|
| | | | 155,000 | | | | | | 35,828 | | | | | | 190,828 | | | | | | — | | | | | | — | | | | | | — | | |
Other long-term liabilities
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| |
g
|
| | | | 4,973 | | | | | | 33,302 | | | | | | 38,275 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 159,973 | | | | | | 73,548 | | | | | | 233,521 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 211,980 | | | | | | 66,147 | | | | | | 278,127 | | | | | | — | | | | | | — | | | | | | — | | |
Owner’s equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total equity
|
| | | | | | | 57,885 | | | | | | 8,359 | | | | | | 66,244 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
| | | | | | | | 57,885 | | | | | | 8,359 | | | | | | 66,244 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
| | | | | | | | 269,865 | | | | | | 74,506 | | | | | | 344,371 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
(in € thousands)
|
| |
Note
|
| |
Year ended December 31, 2018
|
| |||||||||||||||
|
Previous
GAAP |
| |
Effect of
transition to IFRS |
| |
IFRS
|
| ||||||||||||||
Operating Revenues | | | | | | | | | | | | | | | | | | | | | | |
Revenues arising from contracts with customers
|
| | | | | | | 238,821 | | | | | | — | | | | | | 238,821 | | |
Other operating income
|
| | | | | | | 3,724 | | | | | | — | | | | | | 3,724 | | |
| | | | | | | | 242,545 | | | | | | — | | | | | | 242,545 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | |
Goods and services purchased
|
| |
e,h
|
| | | | (30,550) | | | | | | 8,276 | | | | | | (22,274) | | |
Employee benefit expense
|
| | | | | | | (153,434) | | | | | | — | | | | | | (153,434) | | |
Depreciation
|
| |
e
|
| | | | (3,036) | | | | | | (5,821) | | | | | | (8,857) | | |
Amortization of intangible assets
|
| |
d
|
| | | | (20,039) | | | | | | 3,811 | | | | | | (16,228) | | |
Other operating expenses
|
| |
b,h
|
| | | | (1,515) | | | | | | (4,064) | | | | | | (5,579) | | |
| | | | | | | | (208,574) | | | | | | 2,202 | | | | | | (206,372) | | |
Operating Income
|
| | | | | | | 33,971 | | | | | | 2,202 | | | | | | 36,173 | | |
Financial income
|
| |
c
|
| | | | 3 | | | | | | 253 | | | | | | 256 | | |
Financial expenses
|
| |
c,e
|
| | | | (17,254) | | | | | | 3,052 | | | | | | (14,202) | | |
Income Before Income Taxes
|
| | | | | | | 16,720 | | | | | | 5,507 | | | | | | 22,227 | | |
Taxes on income
|
| |
f,g
|
| | | | (10,977) | | | | | | 2,852 | | | | | | (8,125) | | |
Net Income(*)
|
| | | | | | | 5,743 | | | | | | 8,359 | | | | | | 14,102 | | |
Other Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | |
Items that may subsequently be reclassified to income | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment arising from translating financial statements of foreign operations
|
| | | | | | | — | | | | | | (802) | | | | | | (802) | | |
| | | | | | | | — | | | | | | (802) | | | | | | (802) | | |
Total Comprehensive Income(*)
|
| | | | | | | 5,743 | | | | | | 7,557 | | | | | | 13,300 | | |
| | |
Estimated
useful lifes |
|
Buildings and leasehold improvements
|
| |
5 to 10 years
|
|
Operating equipment
|
| |
3 to 8 years
|
|
Right of Use asset
|
| |
1 to 11 years
|
|
| | |
Estimated
useful lifes |
|
Software
|
| |
3 years
|
|
Brands
|
| |
10 years
|
|
Customer relationships
|
| |
10 years
|
|
| | |
Year ended December 31, 2019
|
| |
Year ended December 31, 2018
|
| ||||||||||||||||||||||||
|
Year-end
rate |
| |
Average
rate |
| |
Year-end
rate |
| |
Average
rate |
| |
As at
January 1, 2018 |
| |||||||||||||||||
Euros per Turkish Lira (“TRY”)
|
| | | | 6.6506 | | | | | | 6.6843 | | | | | | 6.0588 | | | | | | 5.7077 | | | | | | n/a | | |
Euros per Swiss Francs (“CHR”)
|
| | | | 1.0870 | | | | | | 1.0854 | | | | | | 1.1269 | | | | | | 1.1550 | | | | | | n/a | | |
Euros per Polish Zloty (“PLN”)
|
| | | | 4.2585 | | | | | | 4.2568 | | | | | | 4.3014 | | | | | | 4.2615 | | | | | | n/a | | |
Romanian Leu (“RON”)
|
| | | | 4.7793 | | | | | | 4.7830 | | | | | | 4.6635 | | | | | | 4.6540 | | | | | | n/a | | |
Convertible Mark (“BAM”)
|
| | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | n/a | | |
New or revised standards
|
| |
Effective date
|
|
IFRS 4(A) Insurance Contracts – deferral of IFRS 9
|
| |
January 1, 2021
|
|
IFRS 17(A) Insurance Contracts
|
| |
January 1, 2023
|
|
IAS 1(A) Presentation of Financial Statements: Classification of Liabilities as Current or Non-current
|
| |
January 1, 2023
|
|
IAS 1(A) and IAS 8(A) Definition of Material
|
| |
January 1, 2020
|
|
IFRS 3(A) Business Combinations
|
| |
January 1, 2022
|
|
IFRS 9(A), IAS 39(A) and IFRS 7(A) Interest Rate Benchmark Reform
|
| |
January 1, 2020
|
|
IAS 16(A) Property, Plant and Equipment
|
| |
January 1, 2022
|
|
IAS 37(A) Provisions, Contingent Liabilities and Contingent Assets
|
| |
January 1, 2022
|
|
Annual Improvements 2018-2020
|
| |
January 1, 2022
|
|
(in € thousands)
|
| |
As at
January 8, 2018 |
| |||
Cash paid
|
| | | | 121,574 | | |
Total purchase consideration
|
| | | | 121,574 | | |
(in € thousands)
|
| |
As at
January 8, 2018 |
| |||
Cash and cash equivalents
|
| | | | 8,180 | | |
Accounts receivables and other receivables
|
| | | | 29,889 | | |
Income taxes receivable
|
| | | | 424 | | |
Prepaid expenses
|
| | | | 360 | | |
Property, plant and equipment
|
| | | | 29,613 | | |
Intangible assets
|
| | | | 94 | | |
Brand
|
| | | | 15,037 | | |
(in € thousands)
|
| |
As at
January 8, 2018 |
| |||
Customer relationships
|
| | | | 141,295 | | |
Other long-term assets
|
| | | | 274 | | |
Accounts payable and accrued liabilities
|
| | | | (14,631) | | |
Income and other taxes payable
|
| | | | (1,321) | | |
Current portion of long-term debt
|
| | | | (69,581) | | |
Provisions
|
| | | | (4,163) | | |
Long-term debt
|
| | | | (58,780) | | |
Deferred income taxes
|
| | | | (42,063) | | |
Net identifiable assets acquired
|
| | | | 34,627 | | |
Goodwill | | | | | 86,947 | | |
Net assets acquired
|
| | | | 121,574 | | |
|
Acquired assets
|
| |
Valuation technique
|
|
Intangible assets
|
| | Relief from Royalty Method and Multi-period excess method (MEEM): The brand-related intangible assets were valued using the relief from royalty method. The principle behind this method is that the value of the intangible asset is equal to the present value of the after-tax royalty savings attributable to owning the intangible asset. The customer-related intangible assets were valued using the multi-period excess method (MEEM), a method of the income approach. The principle behind this method is that the value of the intangible asset is equal to the present value of the after-tax cash flows attributable to the intangible asset only. | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Germany
|
| | | | 188,492 | | | | | | 157,736 | | |
Spain
|
| | | | 63,715 | | | | | | 24,340 | | |
Switzerland
|
| | | | 18,139 | | | | | | 14,923 | | |
Turkey
|
| | | | 12,365 | | | | | | 12,900 | | |
Austria
|
| | | | 9,143 | | | | | | 11,128 | | |
Other European countries(1)
|
| | | | 24,998 | | | | | | 17,794 | | |
Total | | | | | 316,852 | | | | | | 238,821 | | |
(in € thousands)
|
| |
As at
December 31, |
| |
As at
January 1, 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
Trade receivables
|
| | | | 54,794 | | | | | | 52,458 | | | | | | — | | |
Allowance for impairment losses
|
| | | | (667) | | | | | | (395) | | | | | | — | | |
Other receivables
|
| | | | 2,413 | | | | | | 1,368 | | | | | | — | | |
Total | | | | | 56,540 | | | | | | 53,431 | | | | | | — | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Foreign exchange income
|
| | | | 786 | | | | | | 2,433 | | |
Other
|
| | | | 223 | | | | | | 1,291 | | |
Other operating income
|
| | | | 1,009 | | | | | | 3,724 | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Foreign exchange losses
|
| | | | (886) | | | | | | (1,350) | | |
Expense from valuation of bad debt
|
| | | | (270) | | | | | | (149) | | |
Expense from write-off of receivables
|
| | | | (472) | | | | | | (33) | | |
Other operating expense
|
| | | | (5) | | | | | | (20) | | |
Transaction costs
|
| | | | — | | | | | | (4,027) | | |
Other operating expense
|
| | | | (1,633) | | | | | | (5,579) | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Wages and salaries
|
| | | | (154,205) | | | | | | (117,593) | | |
Social security contributions
|
| | | | (35,028) | | | | | | (23,543) | | |
Other
|
| | | | (10,413) | | | | | | (12,298) | | |
Employee benefit expense
|
| | | | (199,646) | | | | | | (153,434) | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Finance income | | | | | | | | | | | | | |
Interest income from current bank accounts
|
| | | | 2 | | | | | | 1 | | |
Other interest income
|
| | | | 4,320 | | | | | | 255 | | |
| | | | | 4,322 | | | | | | 256 | | |
Finance expense | | | | | | | | | | | | | |
Interest expense from lease liabilities
|
| | | | (893) | | | | | | (746) | | |
Interest expense from borrowings
|
| | | | (10,517) | | | | | | (13,456) | | |
| | | | | (11,410) | | | | | | (14,202) | | |
Finance expense, net
|
| | | | (7,088) | | | | | | (13,946) | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Current income taxes
|
| | | | 24,808 | | | | | | 12,159 | | |
Deferred income taxes
|
| | | | (4,583) | | | | | | (4,034) | | |
Income tax expense
|
| | | | 20,225 | | | | | | 8,125 | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Income before income taxes
|
| | | | 60,186 | | | | | | 22,227 | | |
Expected taxes
|
| | | | 19,220 | | | | | | 7,098 | | |
Tax rate differences
|
| | | | (245) | | | | | | (98) | | |
Change in permanent differences
|
| | | | (58) | | | | | | 70 | | |
Non-deductible expenses
|
| | | | 48 | | | | | | 368 | | |
Tax-free income
|
| | | | (149) | | | | | | (225) | | |
Trade tax adjustments
|
| | | | 357 | | | | | | 523 | | |
Addition to non-recognized tax loss carryforward
|
| | | | 47 | | | | | | 49 | | |
Use of non-recognized tax loss carryforward
|
| | | | (13) | | | | | | (835) | | |
Prior year taxes (current tax)
|
| | | | 1,172 | | | | | | 1,322 | | |
Prior year taxes (deferred tax)
|
| | | | 33 | | | | | | (114) | | |
Other
|
| | | | (187) | | | | | | (33) | | |
Taxes on income
|
| | | | 20,225 | | | | | | 8,125 | | |
(in € thousands)
|
| |
Owned assets
|
| |
Right-of-use lease
assets |
| ||||||||||||||||||||||||
|
Operating
equipment |
| |
Buildings and
leasehold improvements |
| |
Total
|
| |
Real
estate |
| |
Total
|
| |||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2018
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
Additions
|
| | | | 4,267 | | | | | | 4,272 | | | | |
|
8,539
|
| | | | | 13,478 | | | | |
|
22,017
|
| |
Additions arising from business acquisitions
|
| | | | 2,640 | | | | | | 4,800 | | | | |
|
7,440
|
| | | | | 22,173 | | | | |
|
29,613
|
| |
Dispositions, retirements and other
|
| | | | (330) | | | | | | — | | | | |
|
(330)
|
| | | | | — | | | | |
|
(330)
|
| |
Net foreign exchange differences
|
| | | | (273) | | | | | | (202) | | | | |
|
(475)
|
| | | | | — | | | | |
|
(475)
|
| |
As at December 31, 2018
|
| | | | 6,304 | | | | | | 8,870 | | | | | | 15,174 | | | | | | 35,651 | | | | | | 50,825 | | |
As at January 1, 2019
|
| | | | 6,304 | | | | | | 8,870 | | | | |
|
15,174
|
| | | | | 35,651 | | | | |
|
50,825
|
| |
Additions
|
| | | | 2,846 | | | | | | 2,746 | | | | |
|
5,592
|
| | | | | 2,404 | | | | |
|
7,996
|
| |
Dispositions, retirements and other
|
| | | | (182) | | | | | | (471) | | | | |
|
(653)
|
| | | | | — | | | | |
|
(653)
|
| |
Net foreign exchange differences
|
| | | | (111) | | | | | | (76) | | | | |
|
(187)
|
| | | | | — | | | | |
|
(187)
|
| |
As at December 31, 2019
|
| | | | 8,857 | | | | | | 11,069 | | | | | | 19,926 | | | | | | 38,055 | | | | | | 57,981 | | |
Accumulated depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2018
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
Depreciation
|
| | | | 1,782 | | | | | | 1,254 | | | | |
|
3,036
|
| | | | | 5,821 | | | | |
|
8,857
|
| |
Dispositions, retirements and other
|
| | | | (304) | | | | | | — | | | | |
|
(304)
|
| | | | | — | | | | |
|
(304)
|
| |
Net foreign exchange differences
|
| | | | (185) | | | | | | (81) | | | | |
|
(266)
|
| | | | | — | | | | |
|
(266)
|
| |
As at December 31, 2018
|
| | | | 1,293 | | | | | | 1,173 | | | | | | 2,466 | | | | | | 5,821 | | | | | | 8,287 | | |
As at January 1, 2019
|
| | | | 1,293 | | | | | | 1,173 | | | | |
|
2,466
|
| | | | | 5,821 | | | | |
|
8,287
|
| |
Depreciation
|
| | | | 2,148 | | | | | | 1,847 | | | | |
|
3,995
|
| | | | | 6,992 | | | | |
|
10,987
|
| |
Dispositions, retirements and other
|
| | | | (179) | | | | | | (468) | | | | |
|
(647)
|
| | | | | — | | | | |
|
(647)
|
| |
Net foreign exchange differences
|
| | | | (105) | | | | | | 6 | | | | |
|
(99)
|
| | | | | — | | | | |
|
(99)
|
| |
As at December 31, 2019
|
| | | | 3,157 | | | | | | 2,558 | | | | | | 5,715 | | | | | | 12,813 | | | | | | 18,528 | | |
Net book value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2018
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
As at December 31, 2018
|
| | | | 5,011 | | | | | | 7,697 | | | | | | 12,708 | | | | | | 29,830 | | | | | | 42,538 | | |
As at December 31, 2019
|
| | | | 5,700 | | | | | | 8,511 | | | | | | 14,211 | | | | | | 25,242 | | | | | | 39,453 | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Interest on lease liabilities
|
| | | | 893 | | | | | | 746 | | |
Expenses relating to short-term leases
|
| | | | 1,152 | | | | | | 1,005 | | |
Depreciation of right-of-use lease assets
|
| | | | 6,992 | | | | | | 5,821 | | |
Total | | | | | 9,037 | | | | | | 7,572 | | |
(in € thousands)
|
| |
Intangible assets subject to amortization
|
| |
Goodwill
|
| |
Total
intangible assets and goodwill |
| |||||||||||||||||||||||||||
|
Customer
relationships |
| |
Brand
|
| |
Software,
licences and patent rights |
| |
Total
|
| ||||||||||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2018
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
Additions
|
| | | | — | | | | | | — | | | | | | 1,498 | | | | |
|
1,498
|
| | | | | — | | | | |
|
1,498
|
| |
Additions arising from business acquisitions
|
| | | | 141,295 | | | | | | 15,037 | | | | | | 94 | | | | |
|
156,426
|
| | | | | 86,947 | | | | |
|
243,373
|
| |
Dispositions, retirements and other
|
| | | | — | | | | | | — | | | | | | (670) | | | | |
|
(670)
|
| | | | | — | | | | |
|
(670)
|
| |
Net foreign exchange differences
|
| | | | — | | | | | | — | | | | | | (6) | | | | |
|
(6)
|
| | | | | — | | | | |
|
(6)
|
| |
As at December 31, 2018
|
| | | | 141,295 | | | | | | 15,037 | | | | | | 916 | | | | | | 157,248 | | | | | | 86,947 | | | | | | 244,195 | | |
As at January 1, 2019
|
| | | | 141,295 | | | | | | 15,037 | | | | | | 916 | | | | |
|
157,248
|
| | | | | 86,947 | | | | |
|
244,195
|
| |
Additions
|
| | | | — | | | | | | — | | | | | | 585 | | | | |
|
585
|
| | | | | — | | | | |
|
585
|
| |
Dispositions, retirements and other
|
| | | | — | | | | | | — | | | | | | (63) | | | | |
|
(63)
|
| | | | | — | | | | |
|
(63)
|
| |
Net foreign exchange differences
|
| | | | — | | | | | | — | | | | | | (6) | | | | |
|
(6)
|
| | | | | — | | | | |
|
(6)
|
| |
As at December 31, 2019
|
| | | | 141,295 | | | | | | 15,037 | | | | | | 1,432 | | | | | | 157,764 | | | | | | 86,947 | | | | | | 244,711 | | |
Accumulated amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2018
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
Amortization
|
| | | | 13,820 | | | | | | 1,422 | | | | | | 986 | | | | |
|
16,228
|
| | | | | — | | | | |
|
16,228
|
| |
Dispositions, retirements and other
|
| | | | — | | | | | | | | | | | | (670) | | | | |
|
(670)
|
| | | | | — | | | | |
|
(670)
|
| |
As at December 31, 2018
|
| | | | 13,820 | | | | | | 1,422 | | | | | | 316 | | | | | | 15,558 | | | | | | — | | | | | | 15,558 | | |
As at January 1, 2019
|
| | | | 13,820 | | | | | | 1,422 | | | | | | 316 | | | | |
|
15,558
|
| | | | | — | | | | |
|
15,558
|
| |
Amortization
|
| | | | 14,130 | | | | | | 1,454 | | | | | | 809 | | | | |
|
16,393
|
| | | | | — | | | | |
|
16,393
|
| |
Dispositions, retirements and other
|
| | | | — | | | | | | — | | | | | | (57) | | | | |
|
(57)
|
| | | | | — | | | | |
|
(57)
|
| |
As at December 31, 2019
|
| | | | 27,950 | | | | | | 2,876 | | | | | | 1,068 | | | | | | 31,894 | | | | | | — | | | | | | 31,894 | | |
Net book value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at January 1, 2018
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
As at December 31, 2018
|
| | | | 127,475 | | | | | | 13,615 | | | | | | 600 | | | | | | 141,690 | | | | | | 86,947 | | | | | | 228,637 | | |
As at December 31, 2019
|
| | | | 113,345 | | | | | | 12,161 | | | | | | 364 | | | | | | 125,870 | | | | | | 86,947 | | | | | | 212,817 | | |
| | |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Terminal growth rate
|
| | | | 1.0% | | | | | | 1.0% | | |
Discount rate
|
| | | | 7.4% | | | | | | 7.3% | | |
(in € thousands)
|
| |
As at
December 31, |
| |
As at
January 1, 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
Accruals for personnel expenses
|
| | | | 12,386 | | | | | | 12,247 | | | | | | — | | |
Other accruals
|
| | | | 1,328 | | | | | | 848 | | | | | | — | | |
| | | | | 13,714 | | | | | | 13,095 | | | | | | — | | |
Trade payables
|
| | | | 1,444 | | | | | | 2,444 | | | | | | — | | |
Payroll liabilities
|
| | | | 6,661 | | | | | | 6,316 | | | | | | — | | |
Liabilities from taxes
|
| | | | 4,519 | | | | | | 4,590 | | | | | | — | | |
Other liabilities
|
| | | | 3,103 | | | | | | 46 | | | | | | — | | |
| | | | | 29,441 | | | | | | 26,491 | | | | | | — | | |
(in € thousands)
|
| |
Provisions for
dismantling & removing |
| |
Tax
related provisions |
| |
Total
|
| |||||||||
As at January 1, 2018
|
| | | | — | | | | | | — | | | | | | — | | |
Additions arising from business acquisitions
|
| | | | 18 | | | | | | 4,145 | | | | | | 4,163 | | |
Additions
|
| | | | 253 | | | | | | — | | | | | | 253 | | |
Interest effect
|
| | | | 2 | | | | | | — | | | | | | 2 | | |
As at December 31, 2018
|
| | | | 273 | | | | | | 4,145 | | | | | | 4,418 | | |
Interest effect
|
| | | | 3 | | | | | | — | | | | | | 3 | | |
As at December 31, 2019
|
| | | | 276 | | | | | | 4,145 | | | | | | 4,421 | | |
(in € thousands)
|
| |
As at December 31,
|
| |
As at
January 1, 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
Current | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 7,547 | | | | | | 5,921 | | | | | | — | | |
| | | | | 7,547 | | | | | | 5,921 | | | | | | — | | |
Non-current | | | | | | | | | | | | | | | | | | | |
Liabilities to a shareholder
|
| | | | — | | | | | | 13,713 | | | | | | — | | |
Liabilities to banks
|
| | | | 118,817 | | | | | | 150,949 | | | | | | — | | |
Lease liabilities
|
| | | | 21,299 | | | | | | 26,166 | | | | | | — | | |
| | | | | 140,116 | | | | | | 190,828 | | | | | | — | | |
Long-term debt
|
| | | | 147,663 | | | | | | 196,749 | | | | | | — | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Balance, beginning of period
|
| | | | 32,087 | | | | | | — | | |
Additions arising from business acquisitions
|
| | | | — | | | | | | 22,156 | | |
Additions
|
| | | | 3,295 | | | | | | 13,968 | | |
Interest expenses
|
| | | | (893) | | | | | | (746) | | |
Payments reducing lease liability
|
| | | | (5,643) | | | | | | (3,291) | | |
Balance, end of period
|
| | | | 28,846 | | | | | | 32,087 | | |
Current | | | | | 7,547 | | | | | | 5,921 | | |
Non-current | | | | | 21,299 | | | | | | 26,166 | | |
(in € thousands)
|
| |
As at December 31,
|
| |
As at
January 1, 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
Deferred income tax assets | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 388 | | | | | | 251 | | | | | | — | | |
Accrued liabilities
|
| | | | 922 | | | | | | 500 | | | | | | — | | |
Current portion of long-term debt
|
| | | | 2,034 | | | | | | 1,535 | | | | | | — | | |
Long-term debt
|
| | | | 5,987 | | | | | | 7,236 | | | | | | — | | |
Tax loss carryforward
|
| | | | 898 | | | | | | 899 | | | | | | — | | |
Other
|
| | | | 168 | | | | | | 162 | | | | | | — | | |
Total deferred income tax assets
|
| | | | 10,397 | | | | | | 10,583 | | | | | | — | | |
Deferred income tax liabilities | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | (7,026) | | | | | | (8,160) | | | | | | — | | |
Intangible assets
|
| | | | (35,014) | | | | | | (39,374) | | | | | | — | | |
Long-term debt
|
| | | | (1,973) | | | | | | (1,288) | | | | | | — | | |
Other
|
| | | | (74) | | | | | | (36) | | | | | | — | | |
Total deferred income tax liabilities
|
| | | | (44,087) | | | | | | (48,858) | | | | | | — | | |
Offsetting | | | | | (10,397) | | | | | | (10,583) | | | | | | — | | |
Total deferred income tax assets, net
|
| | | | — | | | | | | — | | | | | | — | | |
Total deferred income tax liabilities, net
|
| | | | (33,690) | | | | | | (38,275) | | | | | | — | | |
(in € thousands)
|
| |
As at
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Short-terms benefits
|
| | | | 5,941 | | | | | | 862 | | |
Total | | | | | 5,941 | | | | | | 862 | | |
(in € thousands)
|
| |
Carrying
amount |
| |
No category in
accordance to IFRS 9 |
| |
Category in
accordance with IFRS 9 |
| |
Fair Value
|
| |
Fair Value
hierarchy level |
| |||||||||
As at December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Other long-term assets
|
| | | | 2,056 | | | | | | |
AC
|
| | | | 2,056 | | | | | | 2 | | |
Non-current financial assets
|
| | | | 865 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivables and other receivables
|
| | | | 56,540 | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 54,127 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
Miscellaneous receivables
|
| | | | 2,413 | | | |
IAS 2/IAS 12
|
| |
n/a
|
| | | | — | | | | | | — | | |
Current financial assets
|
| | | | 1,531 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
Cash and cash equivalents
|
| | | | 38,942 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
Non-current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Long term debt
|
| | | | 140,116 | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 21,299 | | | |
IFRS 16
|
| |
n/a
|
| | | | — | | | | | | — | | |
Liabilities to banks
|
| | | | 118,817 | | | | | | |
FLAC
|
| | | | 119,389 | | | | | | 2 | | |
(in € thousands)
|
| |
Carrying
amount |
| |
No category in
accordance to IFRS 9 |
| |
Category in
accordance with IFRS 9 |
| |
Fair Value
|
| |
Fair Value
hierarchy level |
| |||||||||
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt
|
| | | | 7,547 | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 7,547 | | | |
IFRS 16
|
| |
n/a
|
| | | | — | | | | | | — | | |
Derivatives
|
| | | | 78 | | | | | | |
FVPL
|
| | | | 78 | | | | | | 2 | | |
Accounts payable and accrued liabilities
|
| | | | 29,441 | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 1,444 | | | | | | |
FLAC
|
| | | | — | | | | | | — | | |
Miscellaneous other payables
|
| | | | 27,997 | | | |
Misc.
|
| |
n/a
|
| | | | — | | | | | | — | | |
(in € thousands)
|
| |
Carrying
amount |
| |
No category in
accordance to IFRS 9 |
| |
Category in
accordance with IFRS 9 |
| |
Fair Value
|
| |
Fair Value
hierarchy level |
| |||||||||
As at December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Other long-term assets
|
| | | | 1,345 | | | | | | |
AC
|
| | | | 1,345 | | | | | | 2 | | |
Non-current financial assets
|
| | | | 865 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivables and other receivables
|
| | | | 53,431 | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 52,076 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
Miscellaneous receivables
|
| | | | 1,355 | | | |
IAS 2/IAS 12
|
| |
n/a
|
| | | | — | | | | | | — | | |
Current financial assets
|
| | | | 1,560 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
Cash and cash equivalents
|
| | | | 15,323 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
Non-current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Long term debt
|
| | | | 190,828 | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 26,166 | | | |
IFRS 16
|
| |
n/a
|
| | | | — | | | | | | — | | |
Liabilities to banks
|
| | | | 150,965 | | | | | | |
FLAC
|
| | | | 152,255 | | | | | | 2 | | |
Shareholder loan
|
| | | | 13,698 | | | | | | |
FLAC
|
| | | | 13,385 | | | | | | 2 | | |
Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt
|
| | | | 5,921 | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 5,921 | | | |
IFRS 16
|
| |
n/a
|
| | | | — | | | | | | — | | |
Accounts payable and accrued liabilities
|
| | | | 26,491 | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 2,444 | | | | | | |
FLAC
|
| | | | — | | | | | | — | | |
Miscellaneous other payables
|
| | | | 24,047 | | | |
Misc.
|
| |
n/a
|
| | | | — | | | | | | — | | |
(in € thousands)
|
| |
Carrying
amount |
| |
No category in
accordance to IFRS 9 |
| |
Category in
accordance with IFRS 9 |
| |
Fair Value
|
| |
Fair Value
hierarchy level |
| ||||||||||||
As at January 1, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 25 | | | | | | | | | AC | | | | | | n/a | | | | | | n/a | | |
(in € thousands)
|
| |
As at December 31,
|
| |
As at
January 1, 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
Financial assets measured at amortized cost (AC)
|
| | | | 83,608 | | | | | | 71,169 | | | | | | 25 | | |
Financial liabilities measured at amortized cost (FLAC)
|
| | | | 120,261 | | | | | | 167,106 | | | | | | — | | |
Financial assets and liabilities measured at fair value through profit or loss
(FVPL) |
| | | | 78 | | | | | | — | | | | | | — | | |
(in € thousands)
|
| |
Gross amount at
recognized financial assets |
| |
Gross amount of
recognized financial liabilities set off in the balance sheet |
| |
Net amount of
financial assets presented in the balance sheet |
| |
Net amount
|
| ||||||||||||
As at January 1, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
As at December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 52,682 | | | | | | (224) | | | | | | 52,458 | | | | | | 52,458 | | |
Cash and cash equivalents
|
| | | | 17,748 | | | | | | — | | | | | | 17,748 | | | | | | 17,748 | | |
As at December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 54,859 | | | | | | (65) | | | | | | 54,794 | | | | | | 54,794 | | |
Cash and cash equivalents
|
| | | | 41,338 | | | | | | — | | | | | | 41,338 | | | | | | 41,338 | | |
(in € thousands)
|
| |
Gross amount at
recognized financial liabilities |
| |
Gross amount of
recognized financial assets set off in the balance sheet |
| |
Net amount of
financial liabilities presented in the balance sheet |
| |
Net amount
|
| ||||||||||||
As at January 1, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
As at December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 2,444 | | | | | | — | | | | | | 2,444 | | | | | | 2,444 | | |
Financial liabilities
|
| | | | 164,661 | | | | | | — | | | | | | 164,661 | | | | | | 164,661 | | |
As at December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 1,444 | | | | | | — | | | | | | 1,444 | | | | | | 1,444 | | |
Financial liabilities
|
| | | | 118,817 | | | | | | — | | | | | | 118,817 | | | | | | 118,817 | | |
Derivative
|
| | | | 78 | | | | | | — | | | | | | 78 | | | | | | 78 | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Financial assets measured at amortized cost (AC)
|
| | | | (270) | | | | | | 1,389 | | |
Financial liabilities measured at amortized cost (FLAC)
|
| | | | (5,427) | | | | | | (12,817) | | |
Financial liabilities measured at fair value through profit or loss (FVPL)
|
| | | | (79) | | | | | | — | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Financial assets measured at amortized cost (AC) | | | | | | | | | | | | | |
Interest income
|
| | | | 1 | | | | | | 1 | | |
Interest expense
|
| | | | — | | | | | | (2) | | |
Financial liabilities measured at amortized cost (FLAC) | | | | | | | | | | | | | |
Gain on interest rate adjustments
|
| | | | 4,319 | | | | | | 255 | | |
Interest expense
|
| | | | (9,746) | | | | | | (13,074) | | |
(in € thousands)
|
| |
Profit or loss
|
| |||||||||
|
€ appreciation +10%
|
| |
€ depreciation −10%
|
| ||||||||
Year ended December 31, 2018 | | | | | | | | | | | | | |
CHF
|
| | | | 203 | | | | | | (248) | | |
RON
|
| | | | 99 | | | | | | (121) | | |
TRY
|
| | | | (33) | | | | | | 41 | | |
Year ended December 31, 2019 | | | | | | | | | | | | | |
CHF
|
| | | | 233 | | | | | | (285) | | |
RON
|
| | | | 138 | | | | | | (169) | | |
TRY
|
| | | | (39) | | | | | | 48 | | |
(in € thousands)
|
| |
Profit or loss
|
| |
Decrease 50 bps
|
| ||||||
|
Increase 50 bps
|
| |||||||||||
January 1, 2018
|
| | | | — | | | | | | — | | |
December 31, 2018
|
| | | | 91 | | | | | | — | | |
December 31, 2019
|
| | | | 166 | | | | | | — | | |
(in € thousands)
|
| |
Remaining
term 1 year or less |
| |
Remaining
term 1 to 5 years |
| |
Remaining
term more than 5 years |
| |
Total
|
| |
Carrying
amount |
| |||||||||||||||
January 1, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | |
Financial liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | |
Accounts payables
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | |
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 6,735 | | | | | | 28,289 | | | | | | 3,871 | | | | |
|
38,895
|
| | | | | 32,087 | | |
Financial liabilities
|
| | | | 10,558 | | | | | | 42,740 | | | | | | 181,852 | | | | |
|
235,150
|
| | | | | 164,661 | | |
Accounts payables
|
| | | | 2,444 | | | | | | — | | | | | | — | | | | |
|
2,444
|
| | | | | — | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 8,290 | | | | | | 21,986 | | | | | | 1,845 | | | | |
|
32,121
|
| | | | | 28,848 | | |
Financial liabilities
|
| | | | 6,608 | | | | | | 60,509 | | | | | | 90,125 | | | | |
|
157,242
|
| | | | | 118,817 | | |
Derivative financial liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 78 | | |
Cash inflow
|
| | | | 8,172 | | | | | | 184 | | | | | | — | | | | |
|
8,356
|
| | | | | — | | |
Cash outflow
|
| | | | 8,234 | | | | | | 184 | | | | | | — | | | | |
|
8,418
|
| | | | | — | | |
Accounts payables
|
| | | | 1,444 | | | | | | — | | | | | | — | | | | |
|
1,444
|
| | | | | — | | |
(in € thousands)
|
| |
Not credit impaired
|
| |
More than
90 days overdue |
| |
Credit
|
| |
Total
|
| ||||||||||||||||||||||||||||||
|
Not
overdue |
| |
Less than
31 days overdue |
| |
31 – 60 days
overdue |
| |
61 – 90 days
overdue |
| ||||||||||||||||||||||||||||||||
As at January 1, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
As at December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 50,429 | | | | | | 1,573 | | | | | | 242 | | | | | | 11 | | | | | | 71 | | | | | | 132 | | | | | | 52,458 | | |
As at December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 52,684 | | | | | | 1,428 | | | | | | 87 | | | | | | 31 | | | | | | 69 | | | | | | 495 | | | | | | 54,794 | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Balance, beginning of period
|
| | | | (285) | | | | | | — | | |
Change due to business acquisition
|
| | | | — | | | | | | (245) | | |
Change during period
|
| | | | 34 | | | | | | (40) | | |
Balance, end of period
|
| | | | (251) | | | | | | (285) | | |
(in € thousands)
|
| |
Year ended
December 31, |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
Balance, beginning of period
|
| | | | (111) | | | | | | — | | |
Change during period
|
| | | | (304) | | | | | | (111) | | |
Balance, end of period
|
| | | | (415) | | | | | | (111) | | |
(in € thousands)
|
| |
As at December 31,
|
| |
As at
January 1, 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
Contingent liabilities
|
| | | | 2,448,863 | | | | | | 1,794,450 | | | | | | — | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
|
(unaudited)
|
| | | | | | | |||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Accounts receivable, net
|
| | |
$
|
20,497
|
| | | | $ | 18,136 | | |
Due from parent
|
| | |
|
773
|
| | | | | 2,116 | | |
Unbilled receivables
|
| | |
|
19,215
|
| | | | | 17,208 | | |
Prepaid expenses and other current assets
|
| | |
|
1,295
|
| | | | | 236 | | |
Total Current Assets
|
| | |
|
41,780
|
| | | | | 37,696 | | |
Property and Equipment, net
|
| | |
|
297
|
| | | | | 88 | | |
Goodwill
|
| | |
|
54,004
|
| | | | | 54,004 | | |
Other Intangible Assets
|
| | |
|
33,583
|
| | | | | 36,576 | | |
Total Assets
|
| | |
$
|
129,664
|
| | | | $ | 128,364 | | |
Liabilities and Parent Company Equity | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
7,816
|
| | | | $ | 6,493 | | |
Accrued expenses and other current liabilities
|
| | |
|
15,085
|
| | | | | 12,246 | | |
Deferred revenue
|
| | |
|
589
|
| | | | | 735 | | |
Total Current Liabilities
|
| | |
|
23,490
|
| | | | | 19,474 | | |
Deferred Tax Liability
|
| | |
|
10,166
|
| | | | | 10,809 | | |
Other Liabilities
|
| | |
|
403
|
| | | | | 361 | | |
Total Liabilities
|
| | |
|
34,059
|
| | | | | 30,644 | | |
Commitments and Contingencies (Note 10) | | | | | | | | | | | | | |
Parent Company Equity
|
| | |
|
95,605
|
| | | | | 97,720 | | |
Total Liabilities and Parent Company Equity
|
| | |
$
|
129,664
|
| | | | $ | 128,364 | | |
Nine months ended September 30,
|
| |
2020
|
| |
2019
|
| ||||||
Revenue
|
| | |
$
|
178,128
|
| | | | $ | 143,298 | | |
Cost of Revenue
|
| | |
|
129,134
|
| | | | | 103,908 | | |
Gross Margin
|
| | |
|
48,994
|
| | | | | 39,390 | | |
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | |
|
2,234
|
| | | | | 1 | | |
General and administrative
|
| | |
|
23,615
|
| | | | | 20,451 | | |
Sales and marketing
|
| | |
|
3,087
|
| | | | | 2,484 | | |
Total Operating Expenses
|
| | |
|
28,936
|
| | | | | 22,936 | | |
Income before Income Taxes
|
| | |
|
20,058
|
| | | | | 16,454 | | |
Provision for Income Taxes
|
| | |
|
5,907
|
| | | | | 4,759 | | |
Net Income and Comprehensive Income
|
| | |
$
|
14,151
|
| | | | $ | 11,695 | | |
| | |
Parent
Company Equity |
| |||
Balance as of December 31, 2018
|
| | | $ | 98,936 | | |
Stock-based compensation
|
| | | | 245 | | |
Net income and comprehensive income
|
| | | | 11,695 | | |
Change in net parent investment
|
| | | | (14,564) | | |
Balance as of September 30, 2019
|
| | | $ | 96,312 | | |
Balance as of December 31, 2019
|
| | | $ | 97,720 | | |
Stock-based compensation
|
| | | | 414 | | |
Net income and comprehensive income
|
| | | | 14,151 | | |
Change in net parent investment
|
| | | | (16,680) | | |
Balance as of September 30, 2020
|
| | | $ | 95,605 | | |
Nine months ended September 30,
|
| |
2020
|
| |
2019
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income and comprehensive income
|
| | |
$
|
14,151
|
| | | | $ | 11,695 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Stock-based compensation
|
| | |
|
414
|
| | | | | 245 | | |
Depreciation and amortization
|
| | |
|
3,175
|
| | | | | 2,993 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | |
|
(2,361)
|
| | | | | (1,225) | | |
Due from parent
|
| | |
|
1,343
|
| | | | | (314) | | |
Unbilled receivables
|
| | |
|
(2,007)
|
| | | | | (1,880) | | |
Prepaid expenses and other current assets
|
| | |
|
(1,059)
|
| | | | | 184 | | |
Accounts payable
|
| | |
|
1,323
|
| | | | | 912 | | |
Accrued expenses and other current liabilities
|
| | |
|
2,838
|
| | | | | 1,940 | | |
Deferred revenue
|
| | |
|
(146)
|
| | | | | 856 | | |
Deferred tax liability
|
| | |
|
(643)
|
| | | | | (798) | | |
Other liabilities
|
| | |
|
44
|
| | | | | 9 | | |
Net Cash Provided by Operating Activities
|
| | |
|
17,072
|
| | | | | 14,617 | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | |
|
(392)
|
| | | | | (53) | | |
Net Cash Used in Investing Activities
|
| | |
|
(392)
|
| | | | | (53) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Change in net parent investment
|
| | |
|
(16,680)
|
| | | | | (14,564) | | |
Net Cash Used in Financing Activities
|
| | |
|
(16,680)
|
| | | | | (14,564) | | |
Net Change in Cash and Cash Equivalents
|
| | |
|
—
|
| | | | | — | | |
Cash and Cash Equivalents at Beginning of Period
|
| | |
|
—
|
| | | | | — | | |
Cash and Cash Equivalents at End of Period
|
| | |
$
|
—
|
| | | | $ | — | | |
Assets
|
| |
Estimated Useful Life
|
|
Computers and electronic equipment
|
| |
2 to 7 years
|
|
Furniture and equipment
|
| |
3 to 10 years
|
|
Leasehold improvements
|
| |
Lesser of lease term or useful life
|
|
(In thousands)
|
| |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Computer software and equipment
|
| | |
$
|
2,507
|
| | | | $ | 2,276 | | |
Furniture and office equipment
|
| | |
|
16
|
| | | | | 23 | | |
Leasehold improvements
|
| | |
|
175
|
| | | | | 7 | | |
| | | |
|
2,698
|
| | | | | 2,306 | | |
Less: Accumulated depreciation
|
| | |
|
(2,401)
|
| | | | | (2,218) | | |
Total
|
| | |
$
|
297
|
| | | | $ | 88 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
|
(unaudited)
|
| | ||||||||||
Accrued outsourcing
|
| | |
$
|
7,186
|
| | | | $ | 6,646 | | |
Accrued payroll and related costs
|
| | |
|
5,812
|
| | | | | 4.780 | | |
Accrued professional fees
|
| | |
|
1,043
|
| | | | | 513 | | |
Income taxes payable
|
| | |
|
—
|
| | | | | 15 | | |
Other accrued expenses
|
| | |
|
1,044
|
| | | | | 292 | | |
Total
|
| | |
$
|
15,085
|
| | | | $ | 12,246 | | |
| | |
September 30, 2020
(unaudited) |
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
|
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||||
Customer relationships
|
| | | $ | 47,881 | | | | | $ | (14,298) | | | | | $ | 33,583 | | | | | $ | 47,881 | | | | | $ | (11,305) | | | | | $ | 36,576 | | |
Fiscal years ending December 31,
|
| |
Future
Amortization |
| |||
| | |
(unaudited)
|
| |||
2020 (remaining three months)
|
| | | $ | 997 | | |
2021
|
| | | | 3,990 | | |
2022
|
| | | | 3,990 | | |
2023
|
| | | | 3,990 | | |
2024
|
| | | | 3,990 | | |
Thereafter
|
| | | | 16,626 | | |
| | | | $ | 33,583 | | |
Nine months ended September 30,
|
| |
2020
|
| |
2019
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
General and administrative
|
| | | $ | 331 | | | | | $ | 191 | | |
Sales and marketing
|
| | | | 75 | | | | | | 51 | | |
Research and development
|
| | | | 8 | | | | | | 3 | | |
Total Stock-Based Compensation Expense
|
| | | $ | 414 | | | | | $ | 245 | | |
Fiscal years ending December 31,
|
| |
Minimum Lease
Payments |
| |||
| | |
(unaudited)
|
| |||
2020 (remaining three months)
|
| | | $ | 259 | | |
2021
|
| | | | 641 | | |
2022
|
| | | | 337 | | |
2023
|
| | | | 337 | | |
2024
|
| | | | 337 | | |
Thereafter
|
| | | | 946 | | |
| | | | $ | 2,857 | | |
December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Accounts receivable, net
|
| | |
$
|
18,136
|
| | | | $ | 17,194 | | |
Due from parent
|
| | |
|
2,116
|
| | | | | 1,607 | | |
Unbilled receivables
|
| | |
|
17,208
|
| | | | | 12,718 | | |
Prepaid expenses and other current assets
|
| | |
|
236
|
| | | | | 296 | | |
Total Current Assets
|
| | |
|
37,696
|
| | | | | 31,815 | | |
Property and Equipment, net
|
| | |
|
88
|
| | | | | — | | |
Goodwill
|
| | |
|
54,004
|
| | | | | 54,004 | | |
Other Intangible Assets
|
| | |
|
36,576
|
| | | | | 40,566 | | |
Total Assets
|
| | |
$
|
128,364
|
| | | | $ | 126,385 | | |
Liabilities and Parent Company Equity | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
6,493
|
| | | | $ | 4,810 | | |
Accrued expenses and other current liabilities
|
| | |
|
12,246
|
| | | | | 9,043 | | |
Deferred revenue
|
| | |
|
735
|
| | | | | 1,376 | | |
Total Current Liabilities
|
| | |
|
19,474
|
| | | | | 15,229 | | |
Deferred Tax Liability
|
| | |
|
10,809
|
| | | | | 11,911 | | |
Other Liabilities
|
| | |
|
361
|
| | | | | 309 | | |
Total Liabilities
|
| | |
|
30,644
|
| | | | | 27,449 | | |
Commitments and Contingencies (Note 11) | | | | | | | | | | | | | |
Parent Company Equity
|
| | |
|
97,720
|
| | | | | 98,936 | | |
Total Liabilities and Parent Company Equity
|
| | |
$
|
128,364
|
| | | | $ | 126,385 | | |
Years ended December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Revenue
|
| | |
$
|
197,096
|
| | | | $ | 152,244 | | |
Cost of Revenue
|
| | |
|
143,797
|
| | | | | 109,019 | | |
Gross Margin
|
| | |
|
53,299
|
| | | | | 43,225 | | |
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | |
|
23
|
| | | | | — | | |
General and administrative
|
| | |
|
27,025
|
| | | | | 22,160 | | |
Sales and marketing
|
| | |
|
3,122
|
| | | | | 2,749 | | |
Total Operating Expenses
|
| | |
|
30,170
|
| | | | | 24,909 | | |
Income before Income Taxes
|
| | |
|
23,129
|
| | | | | 18,316 | | |
Provision for Income Taxes
|
| | |
|
7,114
|
| | | | | 5,344 | | |
Net Income and Comprehensive Income
|
| | |
$
|
16,015
|
| | | | $ | 12,972 | | |
| | |
Parent
Company Equity |
| |||
Balance as of December 31, 2017
|
| | | $ | 96,406 | | |
Stock – based compensation
|
| | | | 236 | | |
Net income and comprehensive income
|
| | | | 12,972 | | |
Change in net parent investment
|
| | | | (10,678) | | |
Balance as of December 31, 2018
|
| | | | 98,936 | | |
Stock – based compensation
|
| | | | 566 | | |
Net income and comprehensive income
|
| | | | 16,015 | | |
Change in net parent investment
|
| | | | (17,797) | | |
Balance as of December 31, 2019
|
| | | $ | 97,720 | | |
Years ended December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income and comprehensive income
|
| | |
$
|
16,015
|
| | | | $ | 12,972 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Stock – based compensation
|
| | |
|
566
|
| | | | | 236 | | |
Depreciation and amortization
|
| | |
|
3,995
|
| | | | | 3,990 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | |
|
(942)
|
| | | | | (5,141) | | |
Due from parent
|
| | |
|
(509)
|
| | | | | 864 | | |
Unbilled receivables
|
| | |
|
(4,490)
|
| | | | | (3,262) | | |
Prepaid expenses and other current assets
|
| | |
|
60
|
| | | | | 19 | | |
Accounts payable
|
| | |
|
1,683
|
| | | | | 302 | | |
Accrued expenses and other current liabilities
|
| | |
|
3,203
|
| | | | | 2,193 | | |
Deferred revenue
|
| | |
|
(641)
|
| | | | | 672 | | |
Deferred tax liability
|
| | |
|
(1,102)
|
| | | | | (2,219) | | |
Other liabilities
|
| | |
|
52
|
| | | | | 52 | | |
Net Cash Provided by Operating Activities
|
| | |
|
17,890
|
| | | | | 10,678 | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | |
|
(93)
|
| | | | | — | | |
Net Cash Used in Investing Activities
|
| | |
|
(93)
|
| | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Change in net parent investment
|
| | |
|
(17,797)
|
| | | | | (10,678) | | |
Net Cash Used in Financing Activities
|
| | |
|
(17,797)
|
| | | | | (10,678) | | |
Net Change in Cash and Cash Equivalents
|
| | |
|
—
|
| | | | | — | | |
Cash and Cash Equivalents at Beginning of Year
|
| | |
|
—
|
| | | | | — | | |
Cash and Cash Equivalents at End of Year
|
| | |
$
|
—
|
| | | | $ | — | | |
Assets
|
| |
Estimated Useful Life
|
|
Computers and electronic equipment
|
| |
2 to 7 years
|
|
Furniture and equipment
|
| |
3 to 10 years
|
|
Leasehold improvements
|
| |
Lesser of lease term or useful life
|
|
December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Deposits
|
| | |
$
|
160
|
| | | | $ | 88 | | |
Deferred project costs assets
|
| | |
|
69
|
| | | | | 196 | | |
Other prepaid assets
|
| | |
|
7
|
| | | | | 12 | | |
Total
|
| | |
$
|
236
|
| | | | $ | 296 | | |
(in thousands) December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Computer software and equipment
|
| | |
$
|
2,276
|
| | | | $ | 2,213 | | |
Furniture and office equipment
|
| | |
|
23
|
| | | | | — | | |
Leasehold improvements
|
| | |
|
7
|
| | | | | — | | |
| | | |
|
2,306
|
| | | | | 2,213 | | |
Less: Accumulated depreciation
|
| | |
|
(2,218)
|
| | | | | (2,213) | | |
Total
|
| | |
$
|
88
|
| | | | $ | — | | |
December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Accrued outsourcing
|
| | |
$
|
6,646
|
| | | | $ | 4,528 | | |
Accrued payroll and related costs
|
| | |
|
4,780
|
| | | | | 3,498 | | |
December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Accrued professional fees
|
| | |
|
513
|
| | | | | 921 | | |
Income taxes payable
|
| | |
|
15
|
| | | | | 14 | | |
Other accrued expenses
|
| | |
|
292
|
| | | | | 82 | | |
Total
|
| | |
$
|
12,246
|
| | | | $ | 9,043 | | |
|
| | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||||||||||||||
|
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||||
Customer relationships
|
| | |
$
|
47,881
|
| | | |
$
|
(11,305)
|
| | | |
$
|
36,576
|
| | | | $ | 47,881 | | | | | $ | (7,315) | | | | | $ | 40,566 | | |
Fiscal years ending December 31,
|
| |
Future Amortization
|
| |||
2020
|
| | | $ | 3,990 | | |
2021
|
| | | | 3,990 | | |
2022
|
| | | | 3,990 | | |
2023
|
| | | | 3,990 | | |
2024
|
| | | | 3,990 | | |
Thereafter
|
| | | | 16,626 | | |
| | | | $ | 36,576 | | |
Years ended December 31,
|
| |
2019
|
| |
2018
|
| ||||||
General and administrative
|
| | |
$
|
444
|
| | | | $ | 208 | | |
Sales and marketing
|
| | |
|
122
|
| | | | | 28 | | |
Total Stock-Based Compensation Expense
|
| | |
$
|
566
|
| | | | $ | 236 | | |
Years ended December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Current Income Tax Provision: | | | | | | | | | | | | | |
Federal
|
| | |
$
|
4,847
|
| | | | $ | 4,552 | | |
State
|
| | |
|
2,904
|
| | | | | 2,766 | | |
Foreign
|
| | |
|
484
|
| | | | | 245 | | |
Total Current Income Tax Provision
|
| | |
|
8,235
|
| | | | | 7,563 | | |
Deferred Income Tax Benefit: | | | | | | | | | | | | | |
Federal
|
| | |
|
(513)
|
| | | | | (1,362) | | |
State
|
| | |
|
(530)
|
| | | | | (831) | | |
Foreign
|
| | |
|
(78)
|
| | | | | (26) | | |
Total Deferred Income Tax (Benefit)
|
| | |
|
(1,121)
|
| | | | | (2,219) | | |
Total Provision For Income Taxes
|
| | |
$
|
7,114
|
| | | | $ | 5,344 | | |
December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Deferred Tax Assets: | | | | | | | | | | | | | |
Foreign net operating loss carryforwards
|
| | |
|
84
|
| | | | | 6 | | |
Reserves and accruals
|
| | |
|
80
|
| | | | | 168 | | |
Unrealized foreign exchange (gain) loss
|
| | |
|
14
|
| | | | | 41 | | |
Other
|
| | |
|
2
|
| | | | | 2 | | |
Total Deferred Tax Assets
|
| | |
|
180
|
| | | | | 217 | | |
Valuation allowance
|
| | |
|
(1)
|
| | | | | (2) | | |
Total Deferred Tax Assets, Net of Valuation Allowance
|
| | |
|
179
|
| | | | | 215 | | |
December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Deferred Tax Liabilities: | | | | | | | | | | | | | |
Amortization and depreciation of long-lived assets
|
| | |
|
(10,978)
|
| | | | | (12,157) | | |
Deferred revenue
|
| | |
|
(10)
|
| | | | | 31 | | |
Total Deferred Tax Liabilities
|
| | |
|
(10,988)
|
| | | | | (12,126) | | |
Net Deferred Tax Liabilities
|
| | |
$
|
(10,809)
|
| | | | $ | (11,911) | | |
|
Years ended December 31,
|
| |
2019
|
| |
2018
|
| ||||||
Unrecognized Tax Benefits at Beginning of Year
|
| | |
$
|
231
|
| | | | $ | 216 | | |
Additions based on tax positions related to the current year
|
| | |
|
65
|
| | | | | 65 | | |
Reductions due to lapse of applicable statute of limitations
|
| | |
|
(37)
|
| | | | | (50) | | |
Unrecognized Tax Benefits at End of Year
|
| | |
$
|
259
|
| | | | $ | 231 | | |
Fiscal years ending December 31,
|
| |
Minimum Lease
Payments |
| |||
2020
|
| | | $ | 662 | | |
2021
|
| | | | 483 | | |
2022
|
| | | | 312 | | |
2023
|
| | | | 312 | | |
2024
|
| | | | 294 | | |
Thereafter
|
| | | | 502 | | |
| | | | $ | 2,565 | | |
|
By:
Name: Jeffrey Puritt
Title: President and Chief Executive Officer |
| | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Jeffrey Puritt
|
| |
President and Chief Executive Officer and Director
(Principal Executive Officer) |
| | , 2021 | |
|
Vanessa Kanu
|
| |
Chief Financial Officer
(Principal Financial Officer) |
| | , 2021 | |
|
Janesh Patel
|
| |
Vice President of Finance & Controller
(Principal Accounting Officer) |
| | , 2021 | |
|
Josh Blair
|
| |
Director
|
| | , 2021 | |
|
Olin Anton
|
| |
Director
|
| | , 2021 | |
|
Kenneth Cheong
|
| |
Director
|
| | , 2021 | |
|
Tony Geheran
|
| |
Director
|
| | , 2021 | |
|
Doug French
|
| |
Director
|
| | , 2021 | |
|
Stephen Lewis
|
| |
Director
|
| | , 2021 | |
|
Sue Paish
|
| |
Director
|
| | , 2021 | |
|
Carolyn Slaski
|
| |
Director
|
| | , 2021 | |
|
By:
Name: Charles A. Koskovich
Title: Director, TELUS International (U.S.) Corp |
| | | |
|
Exhibit
Number |
| |
Exhibit Description
|
|
|
1.1
|
| | Form of Underwriting Agreement | |
|
2.1
|
| | Stock Purchase Agreement, dated as of November 6, 2020, by and among LBT Investment Holdings, LLC and LBT Intermediate Holdings, Inc., as sellers, and TELUS International Holding (U.S.A) Corp., as purchaser (incorporated by reference to Exhibit 2.1 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 8, 2021) | |
|
2.2
|
| | First Amendment to Stock Purchase Agreement, dated as of December 31, 2020, by and among LBT Investment Holdings, LLC and LBT Intermediate Holdings, Inc., as sellers, and TELUS International Holding (U.S.A) Corp., as purchaser (incorporated by reference to Exhibit 2.1 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 19, 2021) | |
|
3.1
|
| | Articles of TELUS International (Cda) Inc. (incorporated by reference to Exhibit 99.1 to the Company’s report on Form 6-K, filed with the SEC on February 5, 2021) | |
|
4.1
|
| | Specimen Share Certificate (incorporated by reference to Exhibit 4.1 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 5, 2021) | |
|
4.2
|
| | TELUS International (Cda) Inc. Registration Rights Agreement, dated as of February 5, 2021 (incorporated by reference to Exhibit 99.3 to the Company’s report on Form 6-K, filed with the SEC on February 5, 2021) | |
|
4.3*
|
| | Amendment to the TELUS International (Cda) Inc.) Registration Rights Agreement, dated as at June 30, 2021 | |
|
5.1
|
| | Opinion of Osler, Hoskin & Harcourt LLP as to the validity of the shares | |
|
10.1†
|
| | Amended and Restated Master Services Agreement, dated as of January 1, 2021, between TELUS International (Cda) Inc. and TELUS Communications Inc. (incorporated by reference to Exhibit 10.1 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 8, 2021) | |
|
10.2†
|
| | Transition and Shared Services Agreement, dated as of January 1, 2021, between TELUS Communications Inc. and TELUS International (Cda) Inc. (incorporated by reference to Exhibit 10.2 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 8, 2021) | |
|
10.3†
|
| | Amended and Restated Master Reseller Agreement, dated as of January 1, 2021, between TELUS Communications Inc. and TELUS International (Cda) Inc. (incorporated by reference to Exhibit 10.3 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 8, 2021) | |
|
10.4†
|
| | Network Infrastructure Services Agreement, dated as of January 1, 2021, among TELUS Communications Inc., TELUS Communications (U.S.) Inc., TELUS International (Cda) Inc. and TELUS International Holding (U.S.A.) Corp. (incorporated by reference to Exhibit 10.4 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 8, 2021) | |
|
10.5
|
| | Trademark License Agreement, dated as of January 1, 2021, by and between TELUS Corporation and TELUS International (Cda) Inc. (incorporated by reference to Exhibit 10.5 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 8, 2021) | |
|
10.6
|
| | Collaboration and Financial Reporting Agreement, dated as of February 5, 2021, between TELUS Corporation and TELUS International (Cda) Inc. Agreement (incorporated by reference to Exhibit 99.5 to the Company’s report on Form 6-K, filed with the SEC on February 5, 2021) | |
|
10.7
|
| | Shareholders’ Agreement, dated as of February 5, 2021, between TELUS Communications Inc. and Riel B.V. and TELUS International (Cda) Inc. Agreement (incorporated by reference to Exhibit 99.4 to the Company’s report on Form 6-K, filed with the SEC on February 5, 2021) | |
|
Exhibit
Number |
| |
Exhibit Description
|
|
|
10.8
|
| | Coattail Agreement, dated as of February 5, 2021, between TELUS International (Cda) Inc., TELUS Communications Inc., Riel B.V. and Computershare Trust Company of Canada Agreement (incorporated by reference to Exhibit 99.6 to the Company’s report on Form 6-K, filed with the SEC on February 5, 2021) | |
|
10.9
|
| | Second Amended and Restated Credit Agreement, dated as of December 22, 2020, among TELUS International (Cda) Inc., as borrower, The Bank of Nova Scotia and other financial institutions party thereto, as lenders, and The Bank of Nova Scotia, as administrative agent (incorporated by reference to Exhibit 10.9 to the Company’s registration statement on Form F-1/A, filed with the SEC on January 8, 2021) | |
|
21.1
|
| | List of Subsidiaries of TELUS International (Cda) Inc. (incorporated by reference to Exhibit 8.1 to the Company’s annual report on Form 20-F, filed with the SEC on February 23, 2021) | |
|
23.1
|
| | Consent of Deloitte LLP | |
|
23.2
|
| | Consent of KPMG AG Wirtschaftsprüefungsgesellschaft | |
|
23.3
|
| | Consent of BDO USA, LLP | |
|
23.4
|
| | Consent of Osler, Hoskin & Harcourt LLP (included in Exhibit 5.1) | |
|
24.1
|
| | Powers of Attorney | |
|
99.1
|
| | Representation pursuant to Item 8.A.4 of Form 20-F | |
|
EX-101.INS
|
| | XBRL Instance Document (incorporated by reference to EX-101.INS to the Company’s annual report on Form 20-F, filed with the SEC on February 23, 2021) | |
|
EX-101.SCH
|
| | XBRL Taxonomy Extension Schema Document (incorporated by reference to EX-101.SCH to the Company’s annual report on Form 20-F, filed with the SEC on February 23, 2021) | |
|
EX-101.CAL
|
| | XBRL Taxonomy Extension Calculation Linkbase Document (incorporated by reference to EX-101.CAL to the Company’s annual report on Form 20-F, filed with the SEC on February 23, 2021) | |
|
EX-101.DEF
|
| | XBRL Taxonomy Extension Definition Linkbase Document (incorporated by reference to EX-101.DEF to the Company’s annual report on Form 20-F, filed with the SEC on February 23, 2021) | |
|
EX-101.LAB
|
| | XBRL Taxonomy Extension Labels Linkbase Document (incorporated by reference to EX-101.LAB to the Company’s annual report on Form 20-F, filed with the SEC on February 23, 2021) | |
|
EX-101.PRE
|
| | XBRL Taxonomy Extension Presentation Linkbase Document (incorporated by reference to EX-101.PRE to the Company’s annual report on Form 20-F, filed with the SEC on February 23, 2021) | |
|
EX-101.INS
|
| | XBRL Instance Document | |
|
EX-101.SCH
|
| | XBRL Taxonomy Extension Schema Document | |
|
EX-101.CAL
|
| | XBRL Taxonomy Extension Calculation Linkbase Document | |
|
EX-101.DEF
|
| | XBRL Taxonomy Extension Definition Linkbase Document | |
|
EX-101.LAB
|
| | XBRL Taxonomy Extension Labels Linkbase Document | |
|
EX-101.PRE
|
| | XBRL Taxonomy Extension Presentation Linkbase Document | |