These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
||||||||||
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
||||||||||
|
|
|
|
||||||||
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class | Trading symbol(s) | Name of each exchange on which registered | ||||||
|
|
|
|
☒ | Accelerated Filer | ☐ | ||||||||
Non-accelerated Filer | ☐ | Smaller Reporting Company |
|
||||||||
Emerging Growth Company |
|
PART I – FINANCIAL INFORMATION |
Item 1. FINANCIAL STATEMENTS |
DELUXE CORPORATION
CONSOLIDATED BALANCE SHEETS
(unaudited)
|
(in thousands, except share par value) |
March 31,
2022 |
December 31,
2021 |
||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ |
|
$ |
|
||||||||||
Trade accounts receivable, net of allowance for credit losses
|
|
|
||||||||||||
Inventories and supplies |
|
|
||||||||||||
Funds held for customers, including securities carried at fair value of $
|
|
|
||||||||||||
Prepaid expenses |
|
|
||||||||||||
Revenue in excess of billings
|
|
|
||||||||||||
Other current assets |
|
|
||||||||||||
Total current assets |
|
|
||||||||||||
Deferred income taxes |
|
|
||||||||||||
Long-term investments
|
|
|
||||||||||||
Property, plant and equipment, net of accumulated depreciation of $
|
|
|
||||||||||||
Operating lease assets |
|
|
||||||||||||
Intangibles, net of accumulated amortization of $
|
|
|
||||||||||||
Goodwill |
|
|
||||||||||||
Other non-current assets |
|
|
||||||||||||
Total assets | $ |
|
$ |
|
||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ |
|
$ |
|
||||||||||
Funds held for customers |
|
|
||||||||||||
Accrued liabilities |
|
|
||||||||||||
Current portion of long-term debt |
|
|
||||||||||||
Total current liabilities |
|
|
||||||||||||
Long-term debt |
|
|
||||||||||||
Operating lease liabilities |
|
|
||||||||||||
Deferred income taxes |
|
|
||||||||||||
Other non-current liabilities |
|
|
||||||||||||
Commitments and contingencies (Note 13) |
|
|
||||||||||||
Shareholders' equity: | ||||||||||||||
Common shares $
|
|
|
||||||||||||
Additional paid-in capital |
|
|
||||||||||||
Retained earnings |
|
|
||||||||||||
Accumulated other comprehensive loss |
(
|
(
|
||||||||||||
Non-controlling interest |
|
|
||||||||||||
Total shareholders’ equity |
|
|
||||||||||||
Total liabilities and shareholders’ equity | $ |
|
$ |
|
DELUXE CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
|
Quarter Ended
March 31, |
||||||||||||||||||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | ||||||||||||||||||||||||
Product revenue | $ |
|
$ |
|
||||||||||||||||||||||
Service revenue |
|
|
||||||||||||||||||||||||
Total revenue |
|
|
||||||||||||||||||||||||
Cost of products |
(
|
(
|
||||||||||||||||||||||||
Cost of services |
(
|
(
|
||||||||||||||||||||||||
Total cost of revenue |
(
|
(
|
||||||||||||||||||||||||
Gross profit |
|
|
||||||||||||||||||||||||
Selling, general and administrative expense |
(
|
(
|
||||||||||||||||||||||||
Restructuring and integration expense |
(
|
(
|
||||||||||||||||||||||||
Operating income |
|
|
||||||||||||||||||||||||
Interest expense |
(
|
(
|
||||||||||||||||||||||||
Other income |
|
|
||||||||||||||||||||||||
Income before income taxes |
|
|
||||||||||||||||||||||||
Income tax provision |
(
|
(
|
||||||||||||||||||||||||
Net income |
|
|
||||||||||||||||||||||||
Net income attributable to non-controlling interest |
(
|
(
|
||||||||||||||||||||||||
Net income attributable to Deluxe | $ |
|
$ |
|
||||||||||||||||||||||
Total comprehensive income | $ |
|
$ |
|
||||||||||||||||||||||
Comprehensive income attributable to Deluxe |
|
|
||||||||||||||||||||||||
Basic earnings per share |
|
|
||||||||||||||||||||||||
Diluted earnings per share |
|
|
DELUXE CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(unaudited)
|
(in thousands) | Common shares |
Common shares
par value |
Additional paid-in capital | Retained earnings | Accumulated other comprehensive loss | Non-controlling interest | Total | |||||||||||||||||||||||||||||||||||||
Balance, December 31, 2021
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
Net income | — | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||||||||||
Cash dividends ($
|
— | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
Common shares issued |
|
|
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Common shares retired |
(
|
(
|
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
Employee share-based compensation
|
— | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Other comprehensive income
|
— | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||
Balance, March 31, 2022
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
(in thousands) | Common shares |
Common shares
par value |
Additional paid-in capital | Retained earnings | Accumulated other comprehensive loss | Non-controlling interest | Total | |||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
Net income | — | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||||||||||
Cash dividends ($
|
— | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
Common shares issued |
|
|
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Common shares retired |
(
|
(
|
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
Employee share-based compensation
|
— | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Other comprehensive income
|
— | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||
Balance, March 31, 2021
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
DELUXE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
Quarter Ended March 31, | ||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income | $ |
|
$ |
|
||||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||||
Depreciation |
|
|
||||||||||||||||||
Amortization of intangibles |
|
|
||||||||||||||||||
Operating lease expense |
|
|
||||||||||||||||||
Amortization of prepaid product discounts |
|
|
||||||||||||||||||
Deferred income taxes |
(
|
|
||||||||||||||||||
Employee share-based compensation expense |
|
|
||||||||||||||||||
Other non-cash items, net |
|
|
||||||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||||
Trade accounts receivable |
|
|
||||||||||||||||||
Inventories and supplies |
(
|
|
||||||||||||||||||
Other current assets |
(
|
(
|
||||||||||||||||||
Payments for cloud computing arrangement implementation costs |
(
|
(
|
||||||||||||||||||
Other non-current assets |
(
|
(
|
||||||||||||||||||
Accounts payable |
(
|
(
|
||||||||||||||||||
Prepaid product discount payments |
(
|
(
|
||||||||||||||||||
Other accrued and non-current liabilities |
(
|
(
|
||||||||||||||||||
Net cash provided by operating activities |
|
|
||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Purchases of capital assets |
(
|
(
|
||||||||||||||||||
Other |
|
(
|
||||||||||||||||||
Net cash used by investing activities |
(
|
(
|
||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Proceeds from issuing long-term debt and swingline loans |
|
|
||||||||||||||||||
Payments on long-term debt and swingline loans |
(
|
(
|
||||||||||||||||||
Net change in customer funds obligations |
(
|
|
||||||||||||||||||
Proceeds from issuing shares |
|
|
||||||||||||||||||
Employee taxes paid for shares withheld |
(
|
(
|
||||||||||||||||||
Cash dividends paid to shareholders |
(
|
(
|
||||||||||||||||||
Other |
(
|
(
|
||||||||||||||||||
Net cash used by financing activities |
(
|
(
|
||||||||||||||||||
Effect of exchange rate change on cash, cash equivalents, restricted cash and restricted cash equivalents
|
|
|
||||||||||||||||||
Net change in cash, cash equivalents, restricted cash and restricted cash equivalents |
(
|
|
||||||||||||||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents, beginning of year |
|
|
||||||||||||||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents, end of period (Note 3) | $ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 1: CONSOLIDATED FINANCIAL STATEMENTS |
NOTE 2: NEW ACCOUNTING PRONOUNCEMENT |
NOTE 3: SUPPLEMENTAL BALANCE SHEET AND CASH FLOW INFORMATION |
(in thousands) |
March 31,
2022 |
December 31,
2021 |
||||||||||||
Trade accounts receivable – gross | $ |
|
$ |
|
||||||||||
Allowance for credit losses |
(
|
(
|
||||||||||||
Trade accounts receivable – net
(1)
|
$ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Quarter Ended
March 31, |
||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Balance, beginning of year | $ |
|
$ |
|
||||||||||
Bad debt expense (benefit) |
|
(
|
||||||||||||
Write-offs and other |
(
|
(
|
||||||||||||
Balance, end of period | $ |
|
$ |
|
(in thousands) |
March 31,
2022 |
December 31,
2021 |
||||||||||||
Raw materials | $ |
|
$ |
|
||||||||||
Semi-finished goods |
|
|
||||||||||||
Finished goods |
|
|
||||||||||||
Supplies |
|
|
||||||||||||
Reserves for excess and obsolete items |
(
|
(
|
||||||||||||
Inventories and supplies, net of reserves | $ |
|
$ |
|
Quarter Ended
March 31, |
||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Balance, beginning of year | $ |
|
$ |
|
||||||||||
Amounts charged to expense |
|
|
||||||||||||
Write-offs and other |
(
|
(
|
||||||||||||
Balance, end of period | $ |
|
$ |
|
March 31, 2022 | ||||||||||||||||||||||||||
(in thousands) | Cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||||||||||||||||
Funds held for customers:
(1)
|
||||||||||||||||||||||||||
Canadian and provincial government securities
|
$ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||
Canadian guaranteed investment certificate |
|
|
|
|
||||||||||||||||||||||
Available-for-sale debt securities | $ |
|
$ |
|
$ |
(
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
December 31, 2021 | ||||||||||||||||||||||||||
(in thousands) | Cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||||||||||||||||
Funds held for customers:
(1)
|
||||||||||||||||||||||||||
Canadian and provincial government securities | $ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||
Canadian guaranteed investment certificate |
|
|
|
|
||||||||||||||||||||||
Available-for-sale debt securities | $ |
|
$ |
|
$ |
(
|
$ |
|
(in thousands) | Fair value | |||||||
Due in one year or less | $ |
|
||||||
Due in two to five years |
|
|||||||
Due in six to ten years |
|
|||||||
Available-for-sale debt securities | $ |
|
(in thousands) |
March 31,
2022 |
December 31,
2021 |
||||||||||||
Conditional right to receive consideration | $ |
|
$ |
|
||||||||||
Unconditional right to receive consideration
(1)
|
|
|
||||||||||||
Revenue in excess of billings | $ |
|
$ |
|
March 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||
(in thousands) | Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | ||||||||||||||||||||||||||||||||
Customer lists/relationships | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||
Internal-use software |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Technology-based intangibles |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Partner relationships |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Trade names |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Software to be sold |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Intangibles | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
(in thousands) |
Estimated
amortization expense |
|||||||
Remainder of 2022 | $ |
|
||||||
2023 |
|
|||||||
2024 |
|
|||||||
2025 |
|
|||||||
2026 |
|
(in thousands) | Amount |
Weighted-average amortization period
(in years) |
||||||||||||
Internal-use software | $ |
|
|
|||||||||||
Customer lists/relationships |
|
|
||||||||||||
Partner relationships |
|
|
||||||||||||
Acquired intangibles | $ |
|
|
(in thousands) | Payments | Cloud Solutions | Promotional Solutions | Checks | Total | |||||||||||||||||||||||||||
Balance, December 31, 2021:
|
||||||||||||||||||||||||||||||||
Goodwill, gross | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||
Accumulated impairment charges |
|
(
|
(
|
|
(
|
|||||||||||||||||||||||||||
Goodwill, net of accumulated impairment charges
|
|
|
|
|
|
|||||||||||||||||||||||||||
Currency translation adjustment | — | — |
|
— |
|
|||||||||||||||||||||||||||
Balance, March 31, 2022
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||
Balance, March 31, 2022:
|
||||||||||||||||||||||||||||||||
Goodwill, gross | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||
Accumulated impairment charges |
|
(
|
(
|
|
(
|
|||||||||||||||||||||||||||
Goodwill, net of accumulated impairment charges
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
(in thousands) |
March 31,
2022 |
December 31,
2021 |
||||||||||||
Postretirement benefit plan asset | $ |
|
$ |
|
||||||||||
Cloud computing arrangements implementation costs |
|
|
||||||||||||
Prepaid product discounts |
|
|
||||||||||||
Deferred contract acquisition costs
(1)
|
|
|
||||||||||||
Loans and notes receivable from distributors, net of allowance for credit losses
(2)
|
|
|
||||||||||||
Assets held for sale
(3)
|
|
|
||||||||||||
Other |
|
|
||||||||||||
Other non-current assets | $ |
|
$ |
|
Quarter Ended
March 31, |
||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Balance, beginning of year | $ |
|
$ |
|
||||||||||
Bad debt expense (benefit) |
|
(
|
||||||||||||
Exchange for customer lists |
(
|
|
||||||||||||
Balance, end of period | $ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Loans and notes receivable from distributors amortized cost basis by origination year | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2020 | 2019 | 2018 | 2017 | Prior | Total | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||||||||
1-2 internal grade | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||
3-4 internal grade |
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
Loans and notes receivable
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
Quarter Ended
March 31, |
||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||
Balance, beginning of year | $ |
|
$ |
|
||||||||||
Additions
(1)
|
|
|
||||||||||||
Amortization |
(
|
(
|
||||||||||||
Other |
|
(
|
||||||||||||
Balance, end of period | $ |
|
$ |
|
(in thousands) |
March 31,
2022 |
December 31,
2021 |
||||||||||||
Deferred revenue
(1)
|
$ |
|
$ |
|
||||||||||
Employee cash bonuses, including sales incentives |
|
|
||||||||||||
Interest |
|
|
||||||||||||
Operating lease liabilities |
|
|
||||||||||||
Customer rebates |
|
|
||||||||||||
Prepaid product discounts due within one year |
|
|
||||||||||||
Other |
|
|
||||||||||||
Accrued liabilities | $ |
|
$ |
|
(in thousands) |
March 31,
2022 |
March 31,
2021 |
||||||||||||
Cash and cash equivalents | $ |
|
$ |
|
||||||||||
Restricted cash and restricted cash equivalents included in funds held for customers |
|
|
||||||||||||
Cash and cash equivalents included in other current assets
(1)
|
|
|
||||||||||||
Non-current restricted cash included in other non-current assets |
|
|
||||||||||||
Total cash, cash equivalents, restricted cash and restricted cash equivalents | $ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 4: EARNINGS PER SHARE | ||
Quarter Ended
March 31, |
||||||||||||||||||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | ||||||||||||||||||||||||
Earnings per share – basic: | ||||||||||||||||||||||||||
Net income | $ |
|
$ |
|
||||||||||||||||||||||
Net income attributable to non-controlling interest |
(
|
(
|
||||||||||||||||||||||||
Net income attributable to Deluxe |
|
|
||||||||||||||||||||||||
Income allocated to participating securities |
(
|
(
|
||||||||||||||||||||||||
Income attributable to Deluxe available to common shareholders | $ |
|
$ |
|
||||||||||||||||||||||
Weighted-average shares outstanding |
|
|
||||||||||||||||||||||||
Earnings per share – basic | $ |
|
$ |
|
||||||||||||||||||||||
Earnings per share – diluted: | ||||||||||||||||||||||||||
Net income | $ |
|
$ |
|
||||||||||||||||||||||
Net income attributable to non-controlling interest |
(
|
(
|
||||||||||||||||||||||||
Net income attributable to Deluxe |
|
|
||||||||||||||||||||||||
Income allocated to participating securities |
(
|
|
||||||||||||||||||||||||
Re-measurement of share-based awards classified as liabilities
|
(
|
|
||||||||||||||||||||||||
Income attributable to Deluxe available to common shareholders | $ |
|
$ |
|
||||||||||||||||||||||
Weighted-average shares outstanding |
|
|
||||||||||||||||||||||||
Dilutive impact of potential common shares |
|
|
||||||||||||||||||||||||
Weighted-average shares and potential common shares outstanding
|
|
|
||||||||||||||||||||||||
Earnings per share – diluted | $ |
|
$ |
|
||||||||||||||||||||||
Antidilutive options excluded from calculation |
|
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 5: OTHER COMPREHENSIVE INCOME |
Accumulated other comprehensive loss components | Amounts reclassified from accumulated other comprehensive loss | Affected line item in consolidated statements of comprehensive income | ||||||||||||||||||||||||||||||
Quarter Ended
March 31, |
||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||||||||||||||
Realized loss on interest rate swap
|
$ |
(
|
$ |
(
|
Interest expense | |||||||||||||||||||||||||||
Tax benefit
|
|
|
Income tax provision | |||||||||||||||||||||||||||||
Realized loss on interest rate swap, net of tax
|
(
|
(
|
Net income | |||||||||||||||||||||||||||||
Amortization of postretirement benefit plan items:
|
||||||||||||||||||||||||||||||||
Prior service credit |
|
|
Other income | |||||||||||||||||||||||||||||
Net actuarial loss |
(
|
(
|
Other income | |||||||||||||||||||||||||||||
Total amortization |
|
(
|
Other income | |||||||||||||||||||||||||||||
Tax expense |
(
|
(
|
Income tax provision | |||||||||||||||||||||||||||||
Amortization of postretirement benefit plan items, net of tax |
|
(
|
Net income | |||||||||||||||||||||||||||||
Total reclassifications, net of tax | $ |
(
|
$ |
(
|
(in thousands) | Postretirement benefit plans |
Net unrealized loss on available-for-sale debt securities
(1)
|
Net unrealized loss on cash flow hedge
(2)
|
Currency translation adjustment | Accumulated other comprehensive loss | |||||||||||||||||||||||||||
Balance, December 31, 2021
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||||||
Other comprehensive (loss) income before reclassifications
|
|
(
|
|
|
|
|||||||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss
|
(
|
|
|
|
|
|||||||||||||||||||||||||||
Net current-period other comprehensive (loss) income
|
(
|
(
|
|
|
|
|||||||||||||||||||||||||||
Balance, March 31, 2022
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 6: ACQUISITION AND DIVESTITURE |
(in thousands) | Increase in pro forma net income (loss) attributable to Deluxe | |||||||
Quarter ended June 30, 2021 | $ |
|
||||||
Six Months ended June 30, 2021 |
|
|||||||
Quarter ended September 30, 2021 |
|
|||||||
Nine Months ended September 30, 2021 |
|
|||||||
Year Ended December 31, 2021 |
|
|||||||
Year Ended December 31, 2020 |
(
|
As Revised | |||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) |
Quarter Ended
March 31, 2021 |
Quarter Ended
June 30, 2021 |
Six Months Ended
June 30, 2021 |
Quarter Ended
Sept. 30, 2021
(1)
|
Nine Months Ended
Sept. 30, 2021 |
Year Ended December 31, 2021 | Year Ended December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||
Revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||
Net income (loss) attributable to Deluxe |
|
|
|
|
|
|
(
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 7: DERIVATIVE FINANCIAL INSTRUMENTS |
NOTE 8: FAIR VALUE MEASUREMENTS |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Fair value measurements using | ||||||||||||||||||||||||||||||||||||||
March 31, 2022 |
Quoted prices in active markets for identical assets
(Level 1) |
Significant other observable inputs
(Level 2) |
Significant unobservable inputs
(Level 3) |
|||||||||||||||||||||||||||||||||||
(in thousands) | Balance sheet location | Carrying value | Fair value | |||||||||||||||||||||||||||||||||||
Measured at fair value through comprehensive income:
|
||||||||||||||||||||||||||||||||||||||
Available-for-sale debt securities
|
Funds held for customers | $ |
|
$ |
|
$ | — | $ |
|
$ | — | |||||||||||||||||||||||||||
Derivative liability (Note 7) | Accrued liabilities |
(
|
(
|
— |
(
|
— | ||||||||||||||||||||||||||||||||
Amortized cost: | ||||||||||||||||||||||||||||||||||||||
Cash | Cash and cash equivalents |
|
|
|
— | — | ||||||||||||||||||||||||||||||||
Cash | Funds held for customers |
|
|
|
— | — | ||||||||||||||||||||||||||||||||
Cash | Other current assets |
|
|
|
— | — | ||||||||||||||||||||||||||||||||
Cash | Other non-current assets |
|
|
|
— | — | ||||||||||||||||||||||||||||||||
Loans and notes receivable from distributors
|
Other current and non-current assets |
|
|
— | — |
|
||||||||||||||||||||||||||||||||
Long-term debt | Current portion of long-term debt and long-term debt |
|
|
— |
|
— |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Fair value measurements using | ||||||||||||||||||||||||||||||||||||||
December 31, 2021 |
Quoted prices in active markets for identical assets
(Level 1) |
Significant other observable inputs
(Level 2) |
Significant unobservable inputs
(Level 3) |
|||||||||||||||||||||||||||||||||||
(in thousands) | Balance sheet location | Carrying value | Fair value | |||||||||||||||||||||||||||||||||||
Measured at fair value through comprehensive income:
|
||||||||||||||||||||||||||||||||||||||
Available-for-sale debt securities
|
Funds held for customers | $ |
|
$ |
|
$ | — | $ |
|
$ | — | |||||||||||||||||||||||||||
Derivative liability (Note 7) | Other non-current liabilities |
(
|
(
|
— |
(
|
— | ||||||||||||||||||||||||||||||||
Amortized cost: | ||||||||||||||||||||||||||||||||||||||
Cash | Cash and cash equivalents |
|
|
|
— | — | ||||||||||||||||||||||||||||||||
Cash
|
Funds held for customers |
|
|
|
— | — | ||||||||||||||||||||||||||||||||
Cash
|
Other non-current assets |
|
|
|
— | — | ||||||||||||||||||||||||||||||||
Loans and notes receivable from distributors
|
Other current and non-current assets |
|
|
— | — |
|
||||||||||||||||||||||||||||||||
Long-term debt
|
Current portion of long-term debt and long-term debt |
|
|
— |
|
— |
NOTE 9: RESTRUCTURING AND INTEGRATION EXPENSE |
Quarter Ended
March 31, |
||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||||||||
Total cost of revenue | $ |
|
$ |
|
||||||||||||||||||||||
Operating expenses |
|
|
||||||||||||||||||||||||
Restructuring and integration expense | $ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Quarter Ended
March 31, |
||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||||||||
External consulting fees | $ |
|
$ |
|
||||||||||||||||||||||
Internal labor |
|
|
||||||||||||||||||||||||
Employee severance benefits |
|
|
||||||||||||||||||||||||
Other |
|
|
||||||||||||||||||||||||
Restructuring and integration expense | $ |
|
$ |
|
(in thousands) | Employee severance benefits | |||||||
Balance, December 31, 2021
|
$ |
|
||||||
Charges |
|
|||||||
Reversals |
(
|
|||||||
Payments |
(
|
|||||||
Balance, March 31, 2022
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 10: INCOME TAX PROVISION |
Quarter Ended March 31, 2022 | Year Ended December 31, 2021 | |||||||||||||
Income tax at federal statutory rate |
|
% |
|
% | ||||||||||
Change in valuation allowance |
|
% |
|
% | ||||||||||
Tax impact of share-based compensation |
|
% |
|
% | ||||||||||
State income tax expense, net of federal income tax benefit |
|
% |
|
% | ||||||||||
Non-deductible executive compensation |
|
% |
|
% | ||||||||||
Foreign tax rate differences |
|
% |
|
% | ||||||||||
Tax on repatriation of foreign earnings |
|
% |
|
% | ||||||||||
Non-deductible acquisition costs |
|
% |
|
% | ||||||||||
Basis difference in Australian web hosting business |
(
|
%) |
|
|||||||||||
Research and development tax credit |
(
|
%) |
(
|
%) | ||||||||||
Other |
|
% |
(
|
%) | ||||||||||
Effective tax rate |
|
% |
|
% |
NOTE 11: POSTRETIREMENT BENEFITS |
Quarter Ended
March 31, |
||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||||||||
Interest cost | $ |
|
$ |
|
||||||||||||||||||||||
Expected return on plan assets |
(
|
(
|
||||||||||||||||||||||||
Amortization of prior service credit |
(
|
(
|
||||||||||||||||||||||||
Amortization of net actuarial losses |
|
|
||||||||||||||||||||||||
Net periodic benefit income | $ |
(
|
$ |
(
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 12: DEBT |
(in thousands) |
March 31,
2022 |
December 31, 2021 | ||||||||||||
Senior, secured term loan facility | $ |
|
$ |
|
||||||||||
Senior, unsecured notes |
|
|
||||||||||||
Amounts drawn on senior, secured revolving credit facility |
|
|
||||||||||||
Total principal amount |
|
|
||||||||||||
Less: unamortized discount and debt issuance costs |
(
|
(
|
||||||||||||
Total debt, net of discount and debt issuance costs |
|
|
||||||||||||
Less: current portion of long-term debt, net of debt issuance costs |
(
|
(
|
||||||||||||
Long-term debt | $ |
|
$ |
|
(in thousands) | Debt obligations | |||||||
Remainder of 2022 | $ |
|
||||||
2023 |
|
|||||||
2024 |
|
|||||||
2025 |
|
|||||||
2026 |
|
|||||||
Thereafter |
|
|||||||
Total principal amount | $ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Fiscal Quarter Ending | Consolidated total leverage ratio | Consolidated secured leverage ratio | ||||||||||||
March 31, 2022 |
|
|
||||||||||||
June 30, 2022 through March 31, 2023 |
|
|
||||||||||||
June 30, 2023 through March 31, 2024 |
|
|
||||||||||||
June 30, 2024 and each fiscal quarter thereafter |
|
|
(in thousands) | Quarter Ended March 31, 2022 |
Year Ended
December 31, 2021 |
||||||||||||
Daily average amount outstanding | $ |
|
$ |
|
||||||||||
Weighted-average
interest rate
|
|
% |
|
% |
(in thousands) | Total available | |||||||
Revolving credit facility commitment | $ |
|
||||||
Amounts drawn on revolving credit facility |
(
|
|||||||
Outstanding letters of credit
(1)
|
(
|
|||||||
Net available for borrowing as of March 31, 2022
|
$ |
|
NOTE 13: OTHER COMMITMENTS AND CONTINGENCIES |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 14: SHAREHOLDERS' EQUITY |
NOTE 15: BUSINESS SEGMENT INFORMATION |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Quarter Ended March 31, | ||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||||||||
Payments: | ||||||||||||||||||||||||||
Revenue | $ |
|
$ |
|
||||||||||||||||||||||
Adjusted EBITDA |
|
|
||||||||||||||||||||||||
Cloud Solutions: | ||||||||||||||||||||||||||
Revenue |
|
|
||||||||||||||||||||||||
Adjusted EBITDA |
|
|
||||||||||||||||||||||||
Promotional Solutions: | ||||||||||||||||||||||||||
Revenue |
|
|
||||||||||||||||||||||||
Adjusted EBITDA |
|
|
||||||||||||||||||||||||
Checks: | ||||||||||||||||||||||||||
Revenue |
|
|
||||||||||||||||||||||||
Adjusted EBITDA |
|
|
||||||||||||||||||||||||
Total segment: | ||||||||||||||||||||||||||
Revenue | $ |
|
$ |
|
||||||||||||||||||||||
Adjusted EBITDA |
|
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Quarter Ended March 31, | ||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||||||||
Total segment adjusted EBITDA | $ |
|
$ |
|
||||||||||||||||||||||
Corporate operations |
(
|
(
|
||||||||||||||||||||||||
Depreciation and amortization expense |
(
|
(
|
||||||||||||||||||||||||
Interest expense |
(
|
(
|
||||||||||||||||||||||||
Net income attributable to non-controlling interest |
|
|
||||||||||||||||||||||||
Restructuring, integration and other costs
|
(
|
(
|
||||||||||||||||||||||||
Share-based compensation expense |
(
|
(
|
||||||||||||||||||||||||
Acquisition transaction costs |
(
|
(
|
||||||||||||||||||||||||
Certain legal-related expense |
(
|
|
||||||||||||||||||||||||
Income before income taxes | $ |
|
$ |
|
Quarter Ended March 31, 2022 | ||||||||||||||||||||||||||||||||
(in thousands) | Payments | Cloud Solutions | Promotional Solutions | Checks | Consolidated | |||||||||||||||||||||||||||
Checks | $ | — | $ | — | $ | — | $ |
|
$ |
|
||||||||||||||||||||||
Merchant services and other payment solutions |
|
— | — | — |
|
|||||||||||||||||||||||||||
Forms and other products
|
— | — |
|
— |
|
|||||||||||||||||||||||||||
Marketing and promotional solutions
|
— | — |
|
— |
|
|||||||||||||||||||||||||||
Treasury management solutions
|
|
— | — | — |
|
|||||||||||||||||||||||||||
Data-driven marketing solutions
|
— |
|
— | — |
|
|||||||||||||||||||||||||||
Web and hosted solutions
|
— |
|
— | — |
|
|||||||||||||||||||||||||||
Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
Quarter Ended March 31, 2021 | ||||||||||||||||||||||||||||||||
(in thousands) | Payments | Cloud Solutions | Promotional Solutions | Checks | Consolidated | |||||||||||||||||||||||||||
Checks | $ | — | $ | — | $ | — | $ |
|
$ |
|
||||||||||||||||||||||
Merchant services and other payment solutions |
|
— | — | — |
|
|||||||||||||||||||||||||||
Forms and other products
|
— | — |
|
— |
|
|||||||||||||||||||||||||||
Marketing and promotional solutions
|
— | — |
|
— |
|
|||||||||||||||||||||||||||
Treasury management solutions
|
|
— | — | — |
|
|||||||||||||||||||||||||||
Data-driven marketing solutions
|
— |
|
— | — |
|
|||||||||||||||||||||||||||
Web and hosted solutions
|
— |
|
— | — |
|
|||||||||||||||||||||||||||
Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Quarter Ended March 31, 2022 | ||||||||||||||||||||||||||||||||
(in thousands) | Payments | Cloud Solutions | Promotional Solutions | Checks | Consolidated | |||||||||||||||||||||||||||
United States | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||
Foreign, primarily Canada and Australia
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
Quarter Ended March 31, 2021 | ||||||||||||||||||||||||||||||||
(in thousands) | Payments | Cloud Solutions | Promotional Solutions | Checks | Consolidated | |||||||||||||||||||||||||||
United States | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||
Foreign, primarily Canada and Australia
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
EXECUTIVE OVERVIEW |
CONSOLIDATED RESULTS OF OPERATIONS |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Total revenue | $ | 556,015 | $ | 441,264 | 26.0% |
Quarter Ended
March 31, |
||||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||||
Payments | 29.9 | % | 18.0 | % | ||||||||||||||||||||||
Cloud Solutions
|
12.5 | % | 14.1 | % | ||||||||||||||||||||||
Promotional Solutions
|
24.0 | % | 28.2 | % | ||||||||||||||||||||||
Checks
|
33.6 | % | 39.7 | % | ||||||||||||||||||||||
Total revenue | 100.0 | % | 100.0 | % |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Total cost of revenue | $ | 249,194 | $ | 178,509 | 39.6% | |||||||||||||||||||||||||||||||||
Total cost of revenue as a percentage of total revenue
|
44.8 | % | 40.5 | % | 4.3 pts. |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
SG&A expense | $ | 259,699 | $ | 212,436 | 22.2% | |||||||||||||||||||||||||||||||||
SG&A expense as a percentage of total revenue
|
46.7 | % | 48.1 | % | (1.4) pts. |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Restructuring and integration expense
|
$ | 16,244 | $ | 14,313 | $ | 1,931 |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Interest expense | $ | 20,324 | $ | 4,524 | 349.2% | |||||||||||||||||||||||||||||||||
Weighted-average debt outstanding
|
1,696,720 | 840,165 | 102.0% | |||||||||||||||||||||||||||||||||||
Weighted-average interest rate | 4.3 | % | 2.0 | % | 2.3 pts. |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Income tax provision | $ | 2,878 | $ | 9,190 | (68.7%) | |||||||||||||||||||||||||||||||||
Effective income tax rate | 22.9 | % | 27.4 | % | (4.5) pts. |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Net income | $ | 9,680 | $ | 24,325 | (60.2%) | |||||||||||||||||||||||||||||||||
Diluted earnings per share | 0.22 | 0.57 | (61.4%) | |||||||||||||||||||||||||||||||||||
Adjusted diluted EPS
(1)
|
1.05 | 1.26 | (16.7%) |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA
(1)
|
$ | 99,620 | $ | 90,505 | 10.1% | |||||||||||||||||||||||||||||||||
Adjusted EBITDA as a percentage of total revenue (adjusted EBITDA margin) | 17.9 | % | 20.5 | % | (2.6) pts. |
Quarter Ended
March 31, |
||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||
Net cash provided by operating activities | $ | 34,265 | $ | 39,581 | ||||||||||||||||
Purchases of capital assets | (20,844) | (21,670) | ||||||||||||||||||
Free cash flow | $ | 13,421 | $ | 17,911 |
(in thousands) | March 31, 2022 | December 31, 2021 | ||||||||||||||||||
Total debt | $ | 1,692,418 | $ | 1,682,949 | ||||||||||||||||
Cash and cash equivalents | (44,059) | (41,231) | ||||||||||||||||||
Net debt | $ | 1,648,359 | $ | 1,641,718 |
(in thousands) | March 31, 2022 | December 31, 2021 | ||||||||||||||||||
Cash and cash equivalents | $ | 44,059 | $ | 41,231 | ||||||||||||||||
Amount available for borrowing under revolving credit facility | 339,194 | 362,619 | ||||||||||||||||||
Liquidity | $ | 383,253 | $ | 403,850 |
Quarter Ended
March 31, |
||||||||||||||||||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | ||||||||||||||||||||||||
Net income | $ | 9,680 | $ | 24,325 | ||||||||||||||||||||||
Net income attributable to non-controlling interest | (36) | (33) | ||||||||||||||||||||||||
Net income attributable to Deluxe | 9,644 | 24,292 | ||||||||||||||||||||||||
Acquisition amortization | 23,937 | 13,193 | ||||||||||||||||||||||||
Restructuring, integration and other costs
|
16,303 | 15,212 | ||||||||||||||||||||||||
Share-based compensation expense | 8,142 | 6,742 | ||||||||||||||||||||||||
Acquisition transaction costs | 49 | 2,765 | ||||||||||||||||||||||||
Certain legal-related expense | 683 | — | ||||||||||||||||||||||||
Adjustments, pretax | 49,114 | 37,912 | ||||||||||||||||||||||||
Income tax provision impact of pretax adjustments
(1)
|
(10,974) | (8,456) | ||||||||||||||||||||||||
Income tax impact of Australian web hosting business held for sale
(2)
|
(2,163) | — | ||||||||||||||||||||||||
Adjustments, net of tax | 35,977 | 29,456 | ||||||||||||||||||||||||
Adjusted net income attributable to Deluxe | 45,621 | 53,748 | ||||||||||||||||||||||||
Income allocated to participating securities | (33) | (41) | ||||||||||||||||||||||||
Re-measurement of share-based awards classified as liabilities
|
(40) | — | ||||||||||||||||||||||||
Adjusted income attributable to Deluxe available to common shareholders
|
$ | 45,548 | $ | 53,707 | ||||||||||||||||||||||
Weighted average shares and potential common shares outstanding | 43,232 | 42,504 | ||||||||||||||||||||||||
Adjustment
(3)
|
— | (32) | ||||||||||||||||||||||||
Adjusted weighted average shares and potential common shares outstanding | 43,232 | 42,472 | ||||||||||||||||||||||||
GAAP diluted EPS | $ | 0.22 | $ | 0.57 | ||||||||||||||||||||||
Adjustments, net of tax | 0.83 | 0.69 | ||||||||||||||||||||||||
Adjusted diluted EPS | $ | 1.05 | $ | 1.26 |
Quarter Ended
March 31, |
||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | ||||||||||||||||||||||||
Net income | $ | 9,680 | $ | 24,325 | ||||||||||||||||||||||
Net income attributable to non-controlling interest | (36) | (33) | ||||||||||||||||||||||||
Depreciation and amortization expense | 41,597 | 27,780 | ||||||||||||||||||||||||
Interest expense | 20,324 | 4,524 | ||||||||||||||||||||||||
Income tax provision | 2,878 | 9,190 | ||||||||||||||||||||||||
Restructuring, integration and other costs | 16,303 | 15,212 | ||||||||||||||||||||||||
Share-based compensation expense | 8,142 | 6,742 | ||||||||||||||||||||||||
Acquisition transaction costs | 49 | 2,765 | ||||||||||||||||||||||||
Certain legal-related expense | 683 | — | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 99,620 | $ | 90,505 | ||||||||||||||||||||||
Adjusted EBITDA margin | 17.9 | % | 20.5 | % |
RESTRUCTURING, INTEGRATION AND OTHER COSTS |
SEGMENT RESULTS |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Total revenue | $ | 166,208 | $ | 79,438 | 109.2% | |||||||||||||||||||||||||||||||||
Adjusted EBITDA | 36,435 | 18,329 | 98.8% | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 21.9 | % | 23.1 | % | (1.2) pts. |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Total revenue | $ | 69,497 | $ | 62,220 | 11.7% | |||||||||||||||||||||||||||||||||
Adjusted EBITDA | 17,326 | 17,209 | 0.7% | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 24.9 | % | 27.7 | % | (2.8) pts. |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Total revenue | $ | 133,243 | $ | 124,507 | 7.0% | |||||||||||||||||||||||||||||||||
Adjusted EBITDA | 16,945 | 17,714 | (4.3%) | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 12.7 | % | 14.2 | % | (1.5) pts. |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Total revenue | $ | 187,067 | $ | 175,099 | 6.8% | |||||||||||||||||||||||||||||||||
Adjusted EBITDA | 82,797 | 83,534 | (0.9%) | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 44.3 | % | 47.7 | % | (3.4) pts. |
CASH FLOWS AND LIQUIDITY |
Quarter Ended March 31, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 34,265 | $ | 39,581 | $ | (5,316) | ||||||||||||||||||||||||||||||||
Net cash used by investing activities | (20,329) | (21,850) | 1,521 | |||||||||||||||||||||||||||||||||||
Net cash used by financing activities | (109,968) | (14,231) | (95,737) | |||||||||||||||||||||||||||||||||||
Effect of exchange rate change on cash, cash equivalents, restricted cash and restricted cash equivalents
|
1,320 | 1,606 | (286) | |||||||||||||||||||||||||||||||||||
Net change in cash, cash equivalents, restricted cash and restricted cash equivalents
|
$ | (94,712) | $ | 5,106 | $ | (99,818) | ||||||||||||||||||||||||||||||||
Free cash flow
(1)
|
$ | 13,421 | $ | 17,911 | $ | (4,490) |
Quarter Ended March 31, | ||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||
Performance-based compensation payments
(1)
|
$ | 34,865 | $ | 12,180 | $ | 22,685 | ||||||||||||||
Interest payments | 7,902 | 4,033 | 3,869 | |||||||||||||||||
Prepaid product discount payments | 7,859 | 9,590 | (1,731) | |||||||||||||||||
Income tax payments | 5,139 | 3,330 | 1,809 | |||||||||||||||||
Severance payments | 3,759 | 5,701 | (1,942) |
Quarter Ended March 31, | ||||||||||||||||||||
(in thousands) | 2022 | 2021 | Change | |||||||||||||||||
Net change in debt | $ | 8,562 | $ | — | $ | 8,562 | ||||||||||||||
Net change in customer funds obligations | (99,240) | 1,659 | (100,899) | |||||||||||||||||
Purchases of capital assets | (20,844) | (21,670) | 826 | |||||||||||||||||
Cash dividends paid to shareholders | (13,317) | (12,932) | (385) | |||||||||||||||||
CAPITAL RESOURCES |
March 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||
(in thousands) | Amount |
Weighted-
average interest rate |
Amount |
Weighted-
average interest rate |
Change | |||||||||||||||||||||||||||
Fixed interest rate
(1)
|
$ | 700,000 | 6.9 | % | $ | 700,000 | 6.9 | % | $ | — | ||||||||||||||||||||||
Floating interest rate | 1,010,687 | 2.8 | % | 1,002,125 | 2.4 | % | 8,562 | |||||||||||||||||||||||||
Debt principal | 1,710,687 | 4.5 | % | 1,702,125 | 4.2 | % | 8,562 | |||||||||||||||||||||||||
Shareholders’ equity | 579,015 | 574,598 | 4,417 | |||||||||||||||||||||||||||||
Total capital | $ | 2,289,702 | $ | 2,276,723 | $ | 12,979 |
(in thousands) | Total available | ||||
Revolving credit facility commitment | $ | 500,000 | |||
Amounts drawn on revolving credit facility | (153,000) | ||||
Outstanding letters of credit
(1)
|
(7,806) | ||||
Net available for borrowing as of March 31, 2022
|
$ | 339,194 |
OTHER FINANCIAL POSITION INFORMATION |
CRITICAL ACCOUNTING ESTIMATES |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
(in thousands) |
Carrying amount
(1)
|
Fair value
(2)
|
Interest rate
(3)
|
|||||||||||||||||
Senior, secured term loan facility | $ | 1,047,973 | $ | 1,057,687 | 3.0 | % | ||||||||||||||
Senior, unsecured notes | 491,445 | 509,045 | 8.0 | % | ||||||||||||||||
Amounts drawn on revolving credit facility | 153,000 | 153,000 | 3.0 | % | ||||||||||||||||
Total debt | $ | 1,692,418 | $ | 1,719,732 | 4.5 | % |
ITEM 4. CONTROLS AND PROCEDURES |
ITEM 1. LEGAL PROCEEDINGS |
ITEM 1A. RISK FACTORS |
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
Period |
Total number of shares purchased
(1)
|
Average price paid per share
(1)
|
Total number of shares purchased as part of publicly announced plans or programs |
Approximate dollar value of shares that may yet be purchased under the plans or programs
(2)
|
||||||||||||||||||||||
January 1, 2022 –
January 31, 2022
|
37,071 | $ | 29.67 | — | $ | 287,452,394 | ||||||||||||||||||||
February 1, 2022 –
February 28, 2022 |
62,926 | 31.32 | — | 287,452,394 | ||||||||||||||||||||||
March 1, 2022 –
March 31, 2022 |
35,092 | 31.08 | — | 287,452,394 | ||||||||||||||||||||||
Total | 135,089 | 30.80 | — | 287,452,394 |
ITEM 3. DEFAULTS UPON SENIOR SECURITIES |
ITEM 4. MINE SAFETY DISCLOSURES |
ITEM 5. OTHER INFORMATION |
ITEM 6. EXHIBITS |
Exhibit Number | Description | |||||||
2.1 | ||||||||
2.2 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32.1 | ||||||||
101.INS | XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |||||||
101.SCH | XBRL Taxonomy Extension Schema Document | |||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | |||||||
104 | Cover page interactive data file (formatted as Inline XBRL and contained in Exhibit 101) |
SIGNATURES |
DELUXE CORPORATION
(Registrant) |
|||||
Date: May 6, 2022 | /s/ Barry C. McCarthy | ||||
Barry C. McCarthy
President and Chief Executive Officer (Principal Executive Officer) |
|||||
Date: May 6, 2022 | /s/ Scott C. Bomar | ||||
Scott C. Bomar
Senior Vice President, Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
|||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
Customers
Customer name | Ticker |
---|---|
Paychex, Inc. | PAYX |
Suppliers
Supplier name | Ticker |
---|---|
3M Company | MMM |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|