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) |
September 30,
2024 |
December 31,
2023 |
||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents, including securities carried at fair value of $
|
$ |
|
$ |
|
||||||||||
Trade accounts receivable, net of allowance for credit losses
|
|
|
||||||||||||
Inventories and supplies, net of reserve |
|
|
||||||||||||
Funds held for customers |
|
|
||||||||||||
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 (LOSS)
(unaudited)
|
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
(in thousands, except per share amounts) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
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 |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Asset impairment charge |
(
|
|
(
|
|
||||||||||||||||||||||
Gain (loss) on sale of businesses and long-lived assets |
|
(
|
|
|
||||||||||||||||||||||
Operating income |
|
|
|
|
||||||||||||||||||||||
Interest expense |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Other income, net |
|
|
|
|
||||||||||||||||||||||
Income (loss) before income taxes |
|
(
|
|
|
||||||||||||||||||||||
Income tax (provision) benefit |
(
|
|
(
|
(
|
||||||||||||||||||||||
Net income (loss) |
|
(
|
|
|
||||||||||||||||||||||
Net income attributable to non-controlling interest |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Net income (loss) attributable to Deluxe | $ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||
Total comprehensive income (loss) | $ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||
Comprehensive income (loss) attributable to Deluxe |
|
(
|
|
|
||||||||||||||||||||||
Basic earnings (loss) per share |
|
(
|
|
|
||||||||||||||||||||||
Diluted earnings (loss) 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, June 30, 2024
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
Net income | — | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||||||||||
Cash dividends ($
|
— | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
Common shares issued, net of tax withholding |
|
|
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Employee share-based compensation
|
— | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Other comprehensive loss
|
— | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||
Dividend paid to non-controlling interest | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
Balance, September 30, 2024
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
(in thousands) | Common shares |
Common shares
par value |
Additional paid-in capital | Retained earnings | Accumulated other comprehensive loss | Non-controlling interest | Total | |||||||||||||||||||||||||||||||||||||
Balance, June 30, 2023
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
Net loss | — | — | — |
(
|
— |
|
(
|
|||||||||||||||||||||||||||||||||||||
Cash dividends ($
|
— | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
Common shares issued, net of tax withholding |
|
|
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Employee share-based compensation
|
— | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Other comprehensive income
|
— | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||
Balance, September 30, 2023
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
DELUXE CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (continued)
(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, 2023
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
Net income | — | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||||||||||
Cash dividends ($
|
— | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
Common shares issued, net of tax withholding |
|
|
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
Employee share-based compensation
|
— | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Other comprehensive loss
|
— | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||
Dividend paid to non-controlling interest | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
Balance, September 30, 2024
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
(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, 2022
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
Net income | — | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||||||||||
Cash dividends ($
|
— | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
Common shares issued, net of tax withholding |
|
|
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
Employee share-based compensation
|
— | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
Other comprehensive income
|
— | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||
Balance, September 30, 2023
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
DELUXE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
Nine Months Ended
September 30, |
||||||||||||||||||||
(in thousands) | 2024 | 2023 | ||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income | $ |
|
$ |
|
||||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||||
Depreciation |
|
|
||||||||||||||||||
Amortization of intangibles |
|
|
||||||||||||||||||
Asset impairment charge |
|
|
||||||||||||||||||
Amortization of prepaid product discounts |
|
|
||||||||||||||||||
Employee share-based compensation expense |
|
|
||||||||||||||||||
Operating lease expense |
|
|
||||||||||||||||||
Amortization of cloud computing arrangement implementation costs |
|
|
||||||||||||||||||
Gain on sale of businesses and long-lived assets |
(
|
(
|
||||||||||||||||||
Deferred income taxes |
(
|
(
|
||||||||||||||||||
Other non-cash items, net |
|
|
||||||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||||
Trade accounts receivable |
|
(
|
||||||||||||||||||
Inventories and supplies |
(
|
(
|
||||||||||||||||||
Payments for cloud computing arrangement implementation costs |
(
|
(
|
||||||||||||||||||
Other current and 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 |
(
|
(
|
||||||||||||||||||
Proceeds from sale of businesses and long-lived assets |
|
|
||||||||||||||||||
Other |
|
(
|
||||||||||||||||||
Net cash used by investing activities |
(
|
(
|
||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Proceeds from issuing long-term debt and swingline loans, net of debt issuance costs |
|
|
||||||||||||||||||
Payments on long-term debt and swingline loans |
(
|
(
|
||||||||||||||||||
Net change in customer funds obligations |
(
|
(
|
||||||||||||||||||
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 PRONOUNCEMENTS |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 3: SUPPLEMENTAL BALANCE SHEET AND CASH FLOW INFORMATION |
(in thousands) |
September 30,
2024 |
December 31,
2023 |
||||||||||||
Trade accounts receivable – gross | $ |
|
$ |
|
||||||||||
Allowance for credit losses |
(
|
(
|
||||||||||||
Trade accounts receivable – net
(1)
|
$ |
|
$ |
|
Nine Months Ended
September 30, |
||||||||||||||
(in thousands) | 2024 | 2023 | ||||||||||||
Balance, beginning of year | $ |
|
$ |
|
||||||||||
Bad debt expense |
|
|
||||||||||||
Write-offs and other |
(
|
(
|
||||||||||||
Balance, end of period | $ |
|
$ |
|
(in thousands) |
September 30,
2024 |
December 31,
2023 |
||||||||||||
Finished and semi-finished goods | $ |
|
$ |
|
||||||||||
Raw materials and supplies |
|
|
||||||||||||
Reserve for excess and obsolete items |
(
|
(
|
||||||||||||
Inventories and supplies, net of reserve | $ |
|
$ |
|
December 31, 2023 | ||||||||||||||||||||||||||
(in thousands) | Cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||||||||||||||||
Cash equivalents: | ||||||||||||||||||||||||||
Domestic money market fund | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
Available-for-sale debt securities | $ |
|
$ |
|
$ |
|
$ |
|
(in thousands) |
September 30,
2024 |
December 31,
2023 |
||||||||||||
Conditional right to receive consideration | $ |
|
$ |
|
||||||||||
Unconditional right to receive consideration
(1)
|
|
|
||||||||||||
Revenue in excess of billings | $ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||||||||||||||
(in thousands) | Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | ||||||||||||||||||||||||||||||||
Internal-use software | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||
Customer lists/relationships |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Partner relationships |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Technology-based intangibles |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Trade names |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Software to be sold |
|
(
|
|
|
(
|
|
||||||||||||||||||||||||||||||||
Intangibles | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
(in thousands) |
Estimated
amortization expense |
|||||||
Remainder of 2024 | $ |
|
||||||
2025 |
|
|||||||
2026 |
|
|||||||
2027 |
|
|||||||
2028 |
|
(in thousands) | Merchant Services | B2B Payments |
Data Solutions
(1)
|
Print
(1)
|
All Other
(1)
|
Total | ||||||||||||||||||||||||||||||||
Balance, December 31, 2023
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||
Asset impairment charge (Note 6) | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||
Currency translation adjustment | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||
Balance, September 30, 2024
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
(in thousands) |
September 30,
2024 |
December 31,
2023 |
||||||||||||
Postretirement benefit plan asset | $ |
|
$ |
|
||||||||||
Cloud computing arrangement implementation costs |
|
|
||||||||||||
Prepaid product discounts
(1)
|
|
|
||||||||||||
Deferred contract acquisition costs
(2)
|
|
|
||||||||||||
Loans and notes receivable from distributors, net of allowance for credit losses
(3)
|
|
|
||||||||||||
Other |
|
|
||||||||||||
Other non-current assets | $ |
|
$ |
|
Nine Months Ended
September 30, |
||||||||||||||
(in thousands) | 2024 | 2023 | ||||||||||||
Balance, beginning of year | $ |
|
$ |
|
||||||||||
Bad debt expense (benefit) |
|
(
|
||||||||||||
Balance, end of period | $ |
|
$ |
|
Loans and notes receivable from distributors amortized cost basis by origination year | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2020 | 2019 | Prior | Total | ||||||||||||||||||||||||||||||||
Risk rating: | ||||||||||||||||||||||||||||||||||||||
1-2 internal grade | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||
3-4 internal grade |
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
Loans and notes receivable | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
(in thousands) |
September 30,
2024 |
December 31,
2023 |
||||||||||||
Employee bonuses, including sales incentives | $ |
|
$ |
|
||||||||||
Deferred revenue
(1)
|
|
|
||||||||||||
Interest |
|
|
||||||||||||
Operating lease liabilities |
|
|
||||||||||||
Income taxes |
|
|
||||||||||||
Customer rebates |
|
|
||||||||||||
Wages and payroll liabilities, including vacation |
|
|
||||||||||||
Restructuring |
|
|
||||||||||||
Prepaid product discounts |
|
|
||||||||||||
Other |
|
|
||||||||||||
Accrued liabilities | $ |
|
$ |
|
(in thousands) |
September 30,
2024 |
September 30,
2023 |
||||||||||||
Cash and cash equivalents | $ |
|
$ |
|
||||||||||
Restricted cash and restricted cash equivalents included in funds held for customers |
|
|
||||||||||||
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 (LOSS) PER SHARE | ||
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
(in thousands, except per share amounts) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Earnings (loss) per share – basic: | ||||||||||||||||||||||||||
Net income (loss) | $ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||
Net income attributable to non-controlling interest |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Net income (loss) attributable to Deluxe |
|
(
|
|
|
||||||||||||||||||||||
Income allocated to participating securities |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Income (loss) attributable to Deluxe available to common shareholders | $ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||
Weighted-average shares outstanding |
|
|
|
|
||||||||||||||||||||||
Earnings (loss) per share – basic | $ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||
Earnings (loss) per share – diluted: | ||||||||||||||||||||||||||
Net income (loss) | $ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||
Net income attributable to non-controlling interest |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Net income (loss) attributable to Deluxe |
|
(
|
|
|
||||||||||||||||||||||
Income allocated to participating securities |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Re-measurement of share-based awards classified as liabilities
|
(
|
|
(
|
|
||||||||||||||||||||||
Income (loss) 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 (loss) per share – diluted | $ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||
Antidilutive potential common shares excluded from calculation |
|
|
|
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 5: OTHER COMPREHENSIVE INCOME (LOSS) |
Accumulated other comprehensive loss components | Amounts reclassified from accumulated other comprehensive loss | Affected line item in consolidated statements of comprehensive income (loss) | ||||||||||||||||||||||||||||||
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||
Amortization of postretirement benefit plan items:
|
||||||||||||||||||||||||||||||||
Prior service credit | $ |
|
$ |
|
$ |
|
$ |
|
Other income | |||||||||||||||||||||||
Net actuarial loss |
(
|
(
|
(
|
(
|
Other income | |||||||||||||||||||||||||||
Total amortization |
|
(
|
|
(
|
Other income | |||||||||||||||||||||||||||
Tax (expense) benefit |
(
|
|
(
|
|
Income tax (provision) benefit | |||||||||||||||||||||||||||
Amortization of postretirement benefit plan items, net of tax |
(
|
(
|
(
|
(
|
Net income (loss) | |||||||||||||||||||||||||||
Realized gain on cash flow hedges
|
|
|
|
|
Interest expense | |||||||||||||||||||||||||||
Tax expense
|
(
|
(
|
(
|
(
|
Income tax (provision) benefit | |||||||||||||||||||||||||||
Realized gain on cash flow hedges, net of tax
|
|
|
|
|
Net income (loss) | |||||||||||||||||||||||||||
Currency translation adjustment
(1)
|
|
|
|
(
|
Gain (loss) on sale of businesses and long-lived assets | |||||||||||||||||||||||||||
Total reclassifications, net of tax | $ |
|
$ |
|
$ |
|
$ |
|
(in thousands) | Postretirement benefit plans |
Net unrealized loss on cash flow hedges
(1)
|
Currency translation adjustment | Accumulated other comprehensive loss | ||||||||||||||||||||||
Balance, December 31, 2023
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
Other comprehensive loss before reclassifications
|
|
(
|
(
|
(
|
||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss
|
|
(
|
|
(
|
||||||||||||||||||||||
Net current-period other comprehensive income (loss)
|
|
(
|
(
|
(
|
||||||||||||||||||||||
Balance, September 30, 2024
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
(in thousands) | Postretirement benefit plans |
Net unrealized loss on debt securities
(1)
|
Net unrealized gain on cash flow hedges
(2)
|
Currency translation adjustment | Accumulated other comprehensive loss | |||||||||||||||||||||||||||
Balance, December 31, 2022
|
$ |
(
|
$ |
(
|
$ |
|
$ |
(
|
$ |
(
|
||||||||||||||||||||||
Other comprehensive (loss) income before reclassifications
|
|
(
|
|
|
|
|||||||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss
|
|
|
(
|
|
(
|
|||||||||||||||||||||||||||
Net current-period other comprehensive income (loss)
|
|
(
|
|
|
|
|||||||||||||||||||||||||||
Balance, September 30, 2023
|
$ |
(
|
$ |
(
|
$ |
|
$ |
(
|
$ |
(
|
NOTE 6: DIVESTITURES |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 7: DERIVATIVE FINANCIAL INSTRUMENTS |
September 30,
2024 |
December 31,
2023 |
|||||||||||||||||||||||||||||||||||||
(in thousands) | Notional amount |
Interest rate
(1)
|
Maturity | Balance sheet location |
Fair value
asset / (liability) |
Fair value
asset / (liability) |
||||||||||||||||||||||||||||||||
June 2023 amortizing interest rate swap: | ||||||||||||||||||||||||||||||||||||||
$ |
|
|
% | June 2026 | Other non-current liabilities | $ |
(
|
$ |
(
|
|||||||||||||||||||||||||||||
March 2023
interest rate swap: |
||||||||||||||||||||||||||||||||||||||
|
|
% | March 2026 | Other non-current liabilities and other non-current assets |
(
|
|
||||||||||||||||||||||||||||||||
September 2022 interest rate swap: | ||||||||||||||||||||||||||||||||||||||
|
|
% | September 2025 | Accrued liabilities and other non-current assets |
(
|
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
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 | ||||||||||||||||||||||||||||||||||||||
September 30, 2024 |
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:
|
||||||||||||||||||||||||||||||||||||||
Derivative liabilities (Note 7) | Accrued liabilities and 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 assets and other 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, 2023 |
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
|
Cash and cash equivalents | $ |
|
$ |
|
$ |
|
$ | — | $ | — | |||||||||||||||||||||||||||
Derivative assets (Note 7) | Other non-current assets |
|
|
— |
|
— | ||||||||||||||||||||||||||||||||
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 assets and other non-current assets |
|
|
— | — |
|
||||||||||||||||||||||||||||||||
Long-term debt
|
Current portion of long-term debt and long-term debt |
|
|
— |
|
— |
NOTE 9: RESTRUCTURING AND INTEGRATION EXPENSE |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Total cost of revenue | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
Operating expenses |
|
|
|
|
||||||||||||||||||||||
Restructuring and integration expense | $ |
|
$ |
|
$ |
|
$ |
|
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
External consulting and other costs | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
Employee severance benefits |
|
|
|
|
||||||||||||||||||||||
Internal labor |
|
|
|
|
||||||||||||||||||||||
Other |
|
|
|
|
||||||||||||||||||||||
Restructuring and integration expense | $ |
|
$ |
|
$ |
|
$ |
|
(in thousands) | Employee severance benefits | |||||||
Balance, December 31, 2023
|
$ |
|
||||||
Charges |
|
|||||||
Reversals |
(
|
|||||||
Payments |
(
|
|||||||
Balance, September 30, 2024
|
$ |
|
NOTE 10: INCOME TAX PROVISION |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 11: POSTRETIREMENT BENEFITS |
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Interest cost | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
Expected return on plan assets |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Amortization of prior service credit |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Amortization of net actuarial losses |
|
|
|
|
||||||||||||||||||||||
Net periodic benefit income | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
NOTE 12: DEBT |
(in thousands) |
September 30,
2024 |
December 31,
2023 |
||||||||||||
Senior, secured term loan facility | $ |
|
$ |
|
||||||||||
Senior, unsecured notes |
|
|
||||||||||||
Amounts drawn on senior, secured revolving credit facility |
|
|
||||||||||||
Securitization obligations |
|
|
||||||||||||
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 | |||||||
2025 | $ |
|
||||||
2026 |
|
|||||||
2027 |
|
|||||||
2028 |
|
|||||||
2029 |
|
|||||||
Total principal amount | $ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
(in thousands) | Available borrowings | |||||||
Revolving credit facility commitment | $ |
|
||||||
Amounts drawn on revolving credit facility |
(
|
|||||||
Outstanding letters of credit
(1)
|
(
|
|||||||
Net available for borrowing as of September 30, 2024
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 13: OTHER COMMITMENTS AND CONTINGENCIES |
NOTE 14: SHAREHOLDERS' EQUITY |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
NOTE 15: BUSINESS SEGMENT INFORMATION |
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Merchant Services: | ||||||||||||||||||||||||||
Revenue | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
Adjusted EBITDA |
|
|
|
|
||||||||||||||||||||||
B2B Payments: | ||||||||||||||||||||||||||
Revenue |
|
|
|
|
||||||||||||||||||||||
Adjusted EBITDA |
|
|
|
|
||||||||||||||||||||||
Data Solutions: | ||||||||||||||||||||||||||
Revenue |
|
|
|
|
||||||||||||||||||||||
Adjusted EBITDA |
|
|
|
|
||||||||||||||||||||||
Print: | ||||||||||||||||||||||||||
Revenue |
|
|
|
|
||||||||||||||||||||||
Adjusted EBITDA |
|
|
|
|
||||||||||||||||||||||
Total reportable segments: | ||||||||||||||||||||||||||
Revenue | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
Adjusted EBITDA |
|
|
|
|
||||||||||||||||||||||
All other:
(1)
|
||||||||||||||||||||||||||
Revenue |
|
|
|
|
||||||||||||||||||||||
Adjusted EBITDA |
|
|
|
|
||||||||||||||||||||||
Total: | ||||||||||||||||||||||||||
Revenue | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
Adjusted EBITDA |
|
|
|
|
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Total segment adjusted EBITDA | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
Corporate operations |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Depreciation and amortization expense |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Interest expense |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Net income attributable to non-controlling interest |
|
|
|
|
||||||||||||||||||||||
Asset impairment charge |
(
|
|
(
|
|
||||||||||||||||||||||
Restructuring and integration expense |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Share-based compensation expense |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
Certain legal-related benefit (expense) |
|
(
|
|
(
|
||||||||||||||||||||||
Gain (loss) on sale of businesses and long-lived assets |
|
(
|
|
|
||||||||||||||||||||||
Income (loss) before income taxes | $ |
|
$ |
(
|
$ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Quarter Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||
(in thousands) | Merchant Services |
B2B
Payments |
Data
Solutions |
All
Other |
Consolidated | |||||||||||||||||||||||||||||||||
Checks | $ | — | $ | — | $ | — | $ |
|
$ | — | $ |
|
||||||||||||||||||||||||||
Merchant services |
|
— | — | — | — |
|
||||||||||||||||||||||||||||||||
Promotional solutions | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||
Forms and other business products | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||
Treasury management solutions
|
— |
|
— | — | — |
|
||||||||||||||||||||||||||||||||
Data-driven marketing | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||
Other | — |
|
|
— |
|
|
||||||||||||||||||||||||||||||||
Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
Quarter Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
(in thousands) | Merchant Services |
B2B
Payments |
Data
Solutions |
All
other |
Consolidated | |||||||||||||||||||||||||||||||||
Checks | $ | — | $ | — | $ | — | $ |
|
$ | — | $ |
|
||||||||||||||||||||||||||
Merchant services |
|
— | — | — | — |
|
||||||||||||||||||||||||||||||||
Promotional solutions | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||
Forms and other business products | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||
Treasury management solutions
|
— |
|
— | — | — |
|
||||||||||||||||||||||||||||||||
Data-driven marketing | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||
Other | — |
|
|
— |
|
|
||||||||||||||||||||||||||||||||
Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||
(in thousands) | Merchant Services |
B2B
Payments |
Data
Solutions |
All
Other |
Consolidated | |||||||||||||||||||||||||||||||||
Checks | $ | — | $ | — | $ | — | $ |
|
$ | — | $ |
|
||||||||||||||||||||||||||
Merchant services |
|
— | — | — | — |
|
||||||||||||||||||||||||||||||||
Promotional solutions | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||
Forms and other business products | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||
Treasury management solutions
|
— |
|
— | — | — |
|
||||||||||||||||||||||||||||||||
Data-driven marketing | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||
Other | — |
|
|
— |
|
|
||||||||||||||||||||||||||||||||
Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
DELUXE CORPORATION
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
|
Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
(in thousands) | Merchant Services |
B2B
Payments |
Data
Solutions |
All
Other |
Consolidated | |||||||||||||||||||||||||||||||||
Checks | $ | — | $ | — | $ | — | $ |
|
$ | — | $ |
|
||||||||||||||||||||||||||
Merchant services |
|
— | — | — | — |
|
||||||||||||||||||||||||||||||||
Promotional solutions | — | — | — |
|
|
|
||||||||||||||||||||||||||||||||
Forms and other business products | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||
Treasury management solutions | — |
|
— | — | — |
|
||||||||||||||||||||||||||||||||
Data-driven marketing | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||
Other | — |
|
|
— |
|
|
||||||||||||||||||||||||||||||||
Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
EXECUTIVE OVERVIEW |
CONSOLIDATED RESULTS OF OPERATIONS |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Total revenue | $ | 528,444 | $ | 537,844 | (1.7%) | $ | 1,601,215 | $ | 1,654,896 | (3.2%) |
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Merchant Services | 17.7 | % | 16.4 | % | 18.0 | % | 16.2 | % | ||||||||||||||||||
B2B Payments | 14.2 | % | 13.8 | % | 13.4 | % | 13.7 | % | ||||||||||||||||||
Data Solutions | 11.5 | % | 11.9 | % | 11.1 | % | 10.1 | % | ||||||||||||||||||
56.3 | % | 56.6 | % | 56.8 | % | 57.0 | % | |||||||||||||||||||
All other | 0.3 | % | 1.3 | % | 0.7 | % | 3.0 | % | ||||||||||||||||||
Total revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Total cost of revenue | $ | 246,577 | $ | 255,127 | (3.4%) | $ | 747,020 | $ | 775,737 | (3.7%) | ||||||||||||||||||||||||||||
Total cost of revenue as a percentage of total revenue
|
46.7 | % | 47.4 | % | (0.7) pts. | 46.7 | % | 46.9 | % | (0.2) pts. |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
SG&A expense | $ | 227,764 | $ | 233,891 | (2.6%) | $ | 695,677 | $ | 726,880 | (4.3%) | ||||||||||||||||||||||||||||
SG&A expense as a percentage of total revenue
|
43.1 | % | 43.5 | % | (0.4) pts. | 43.4 | % | 43.9 | % | (0.5) pts. |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Restructuring and integration expense | $ | 11,031 | $ | 22,935 | $ | (11,904) | $ | 35,899 | $ | 60,067 | $ | (24,168) |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Asset impairment charge | $ | 6,700 | $ | — | $ | 6,700 | $ | 6,700 | $ | — | $ | 6,700 |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Gain (loss) on sale of businesses and long-lived assets | $ | 5,208 | $ | (4,324) | $ | 9,532 | $ | 29,190 | $ | 17,618 | $ | 11,572 |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Interest expense | $ | 29,905 | $ | 32,034 | (6.6%) | $ | 90,910 | $ | 93,982 | (3.3%) | ||||||||||||||||||||||||||||
Weighted-average debt outstanding | 1,572,201 | 1,682,442 | (6.6%) | 1,588,327 | 1,691,137 | (6.1%) | ||||||||||||||||||||||||||||||||
Weighted-average interest rate | 7.1 | % | 7.1 | % | — | 7.1 | % | 7.0 | % | 0.1 pts. |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Income tax provision (benefit) | $ | 4,540 | $ | (1,194) | 480.2% | $ | 20,463 | $ | 9,186 | 122.8% | ||||||||||||||||||||||||||||
Effective income tax rate | 33.6 | % | 13.0 | % | 20.6 pts. | 33.7 | % | 45.0 | % | (11.3) pts. |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Net income (loss) | $ | 8,969 | $ | (7,957) | 212.7% | $ | 40,296 | $ | 11,224 | 259.0% | ||||||||||||||||||||||||||||
Diluted earnings (loss) per share | 0.20 | (0.18) | 211.1% | 0.90 | 0.25 | 260.0% | ||||||||||||||||||||||||||||||||
Adjusted diluted EPS
(1)
|
0.84 | 0.79 | 6.3% | 2.46 | 2.53 | (2.8%) |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Adjusted EBITDA
(1)
|
$ | 104,902 | $ | 101,890 | 3.0% | $ | 308,745 | $ | 310,698 | (0.6%) | ||||||||||||||||||||||||||||
Adjusted EBITDA as a percentage of total revenue (adjusted EBITDA margin)
(1)
|
19.9 | % | 18.9 | % | 1.0 pts. | 19.3 | % | 18.8 | % | 0.5 pts. |
Nine Months Ended
September 30, |
||||||||||||||||||||
(in thousands) | 2024 | 2023 | ||||||||||||||||||
Net cash provided by operating activities | $ | 134,122 | $ | 114,906 | ||||||||||||||||
Purchases of capital assets | (69,777) | (80,809) | ||||||||||||||||||
Free cash flow | $ | 64,345 | $ | 34,097 |
(in thousands) |
September 30,
2024 |
December 31,
2023 |
||||||||||||||||||
Total debt | $ | 1,531,527 | $ | 1,592,851 | ||||||||||||||||
Cash and cash equivalents | (41,307) | (71,962) | ||||||||||||||||||
Net debt | $ | 1,490,220 | $ | 1,520,889 |
(in thousands) |
September 30,
2024 |
December 31,
2023 |
||||||||||||||||||
Cash and cash equivalents | $ | 41,307 | $ | 71,962 | ||||||||||||||||
Amount available for borrowing under revolving credit facility | 283,327 | 240,514 | ||||||||||||||||||
Liquidity | $ | 324,634 | $ | 312,476 |
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
(in thousands, except per share amounts) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Net income (loss) | $ | 8,969 | $ | (7,957) | $ | 40,296 | $ | 11,224 | ||||||||||||||||||
Net income attributable to non-controlling interest | (38) | (26) | (103) | (80) | ||||||||||||||||||||||
Net income (loss) attributable to Deluxe | 8,931 | (7,983) | 40,193 | 11,144 | ||||||||||||||||||||||
Acquisition amortization | 13,475 | 16,514 | 42,251 | 58,811 | ||||||||||||||||||||||
Accelerated amortization | 6,851 | — | 16,740 | — | ||||||||||||||||||||||
Restructuring and integration expense | 11,265 | 29,364 | 37,031 | 70,935 | ||||||||||||||||||||||
Share-based compensation expense | 4,842 | 4,539 | 14,972 | 15,889 | ||||||||||||||||||||||
Certain legal-related (benefit) expense | (350) | 1,949 | (50) | 2,195 | ||||||||||||||||||||||
Asset impairment charge | 6,700 | — | 6,700 | — | ||||||||||||||||||||||
(Gain) loss on sale of businesses and long-lived assets | (5,208) | 4,324 | (29,190) | (17,618) | ||||||||||||||||||||||
Adjustments, pretax | 37,575 | 56,690 | 88,454 | 130,212 | ||||||||||||||||||||||
Income tax provision impact of pretax adjustments
(1)
|
(9,001) | (13,773) | (18,845) | (30,669) | ||||||||||||||||||||||
Adjustments, net of tax | 28,574 | 42,917 | 69,609 | 99,543 | ||||||||||||||||||||||
Adjusted net income attributable to Deluxe | 37,505 | 34,934 | 109,802 | 110,687 | ||||||||||||||||||||||
Income allocated to participating securities | (8) | — | (8) | — | ||||||||||||||||||||||
Re-measurement of share-based awards classified as liabilities
|
(8) | — | (47) | (20) | ||||||||||||||||||||||
Adjusted income attributable to Deluxe available to common shareholders
|
$ | 37,489 | $ | 34,934 | $ | 109,747 | $ | 110,667 | ||||||||||||||||||
Weighted average shares and potential common shares outstanding | 44,806 | 43,663 | 44,656 | 43,771 | ||||||||||||||||||||||
Adjustment
(2)
|
— | 378 | 11 | 50 | ||||||||||||||||||||||
Adjusted weighted average shares and potential common shares outstanding | 44,806 | 44,041 | 44,667 | 43,821 | ||||||||||||||||||||||
GAAP diluted EPS | $ | 0.20 | $ | (0.18) | $ | 0.90 | $ | 0.25 | ||||||||||||||||||
Adjustments, net of tax | 0.64 | 0.97 | 1.56 | 2.28 | ||||||||||||||||||||||
Adjusted diluted EPS | $ | 0.84 | $ | 0.79 | $ | 2.46 | $ | 2.53 |
Quarter Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Net income (loss) | $ | 8,969 | $ | (7,957) | $ | 40,296 | $ | 11,224 | ||||||||||||||||||
Net income attributable to non-controlling interest | (38) | (26) | (103) | (80) | ||||||||||||||||||||||
Depreciation and amortization expense | 44,277 | 38,857 | 127,716 | 124,985 | ||||||||||||||||||||||
Interest expense | 29,905 | 32,034 | 90,910 | 93,982 | ||||||||||||||||||||||
Income tax provision (benefit) | 4,540 | (1,194) | 20,463 | 9,186 | ||||||||||||||||||||||
Restructuring and integration expense | 11,265 | 29,364 | 37,031 | 70,935 | ||||||||||||||||||||||
Share-based compensation expense | 4,842 | 4,539 | 14,972 | 15,889 | ||||||||||||||||||||||
Certain legal-related (benefit) expense | (350) | 1,949 | (50) | 2,195 | ||||||||||||||||||||||
Asset impairment charge | 6,700 | — | 6,700 | — | ||||||||||||||||||||||
(Gain) loss on sale of businesses and long-lived assets | (5,208) | 4,324 | (29,190) | (17,618) | ||||||||||||||||||||||
Adjusted EBITDA | $ | 104,902 | $ | 101,890 | $ | 308,745 | $ | 310,698 | ||||||||||||||||||
Adjusted EBITDA margin | 19.9 | % | 18.9 | % | 19.3 | % | 18.8 | % |
RESTRUCTURING AND INTEGRATION EXPENSE |
SEGMENT RESULTS |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Total revenue | $ | 93,531 | $ | 87,984 | 6.3% | $ | 288,536 | $ | 268,556 | 7.4% | ||||||||||||||||||||||||||||
Adjusted EBITDA | 17,752 | 17,393 | 2.1% | 58,377 | 53,120 | 9.9% | ||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 19.0 | % | 19.8 | % | (0.8 pts.) | 20.2 | % | 19.8 | % | 0.4 pts. |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Total revenue | $ | 75,140 | $ | 74,581 | 0.7% | $ | 214,788 | $ | 226,118 | (5.0%) | ||||||||||||||||||||||||||||
Adjusted EBITDA | 15,264 | 16,074 | (5.0%) | 42,537 | 44,741 | (4.9%) | ||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 20.3 | % | 21.6 | % | (1.3) pts. | 19.8 | % | 19.8 | % | — |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Total revenue | $ | 61,065 | $ | 64,080 | (4.7%) | $ | 178,169 | $ | 167,735 | 6.2% | ||||||||||||||||||||||||||||
Adjusted EBITDA | 17,485 | 15,317 | 14.2% | 48,150 | 38,956 | 23.6% | ||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 28.6 | % | 23.9 | % | 4.7 pts. | 27.0 | % | 23.2 | % | 3.8 pts. |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||
Total revenue | $ | 297,313 | $ | 304,282 | (2.3%) | $ | 909,393 | $ | 942,839 | (3.5%) | ||||||||||||||||||||||||||||
Adjusted EBITDA | 97,407 | 98,044 | (0.6%) | 282,226 | 298,015 | (5.3%) | ||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 32.8 | % | 32.2 | % | 0.6 pts. | 31.0 | % | 31.6 | % | (0.6) pts. |
CASH FLOWS AND LIQUIDITY |
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | |||||||||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 134,122 | $ | 114,906 | $ | 19,216 | ||||||||||||||||||||||||||||||||
Net cash used by investing activities | (51,323) | (50,735) | (588) | |||||||||||||||||||||||||||||||||||
Net cash used by financing activities | (452,081) | (213,590) | (238,491) | |||||||||||||||||||||||||||||||||||
Effect of exchange rate change on cash, cash equivalents, restricted cash and restricted cash equivalents
|
(3,156) | 993 | (4,149) | |||||||||||||||||||||||||||||||||||
Net change in cash, cash equivalents, restricted cash and restricted cash equivalents
|
$ | (372,438) | $ | (148,426) | $ | (224,012) | ||||||||||||||||||||||||||||||||
Free cash flow
(1)
|
$ | 64,345 | $ | 34,097 | $ | 30,248 |
Nine Months Ended September 30, | ||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | |||||||||||||||||
Interest payments | $ | 82,778 | $ | 80,707 | $ | 2,071 | ||||||||||||||
Performance-based compensation payments
(1)
|
39,045 | 44,316 | (5,271) | |||||||||||||||||
Income tax payments | 35,599 | 31,261 | 4,338 | |||||||||||||||||
Prepaid product discount payments | 22,945 | 21,798 | 1,147 | |||||||||||||||||
Severance payments | 9,212 | 11,448 | (2,236) | |||||||||||||||||
Payments for cloud computing arrangement implementation costs | 475 | 6,944 | (6,469) |
Nine Months Ended September 30, | ||||||||||||||||||||
(in thousands) | 2024 | 2023 | Change | |||||||||||||||||
Net change in customer funds obligations | $ | (338,955) | $ | (150,936) | $ | (188,019) | ||||||||||||||
Purchases of capital assets | (69,777) | (80,809) | 11,032 | |||||||||||||||||
Net change in debt | (64,511) | (14,532) | (49,979) | |||||||||||||||||
Cash dividends paid to shareholders | (40,826) | (40,140) | (686) | |||||||||||||||||
Proceeds from sale of businesses and long-lived assets | 18,321 | 39,872 | (21,551) | |||||||||||||||||
CAPITAL RESOURCES |
September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||||||||
(in thousands) | Amount |
Weighted-
average interest rate |
Amount |
Weighted-
average interest rate |
Change | |||||||||||||||||||||||||||
Fixed interest rate
(1)
|
$ | 1,197,933 | 7.0 | % | $ | 1,246,659 | 7.0 | % | $ | (48,726) | ||||||||||||||||||||||
Floating interest rate | 342,406 | 7.2 | % | 357,528 | 7.9 | % | (15,122) | |||||||||||||||||||||||||
Debt principal | 1,540,339 | 7.0 | % | 1,604,187 | 7.2 | % | (63,848) | |||||||||||||||||||||||||
Shareholders’ equity | 612,685 | 604,616 | 8,069 | |||||||||||||||||||||||||||||
Total capital | $ | 2,153,024 | $ | 2,208,803 | $ | (55,779) |
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 | $ | 787,563 | $ | 790,563 | 6.6 | % | ||||||||||||||
Senior, unsecured notes | 469,188 | 450,556 | 8.0 | % | ||||||||||||||||
Amounts drawn on revolving credit facility | 209,000 | 209,000 | 6.6 | % | ||||||||||||||||
Securitization obligations | 65,776 | 65,776 | 6.6 | % | ||||||||||||||||
Total debt | $ | 1,531,527 | $ | 1,515,895 | 7.0 | % |
ITEM 4. CONTROLS AND PROCEDURES |
ITEM 1. LEGAL PROCEEDINGS |
ITEM 1A. RISK FACTORS |
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
ITEM 3. DEFAULTS UPON SENIOR SECURITIES |
ITEM 4. MINE SAFETY DISCLOSURES |
ITEM 5. OTHER INFORMATION |
ITEM 6. EXHIBITS |
Exhibit Number | Description | |||||||
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: November 7, 2024 | /s/ Barry C. McCarthy | ||||
Barry C. McCarthy
President and Chief Executive Officer (Principal Executive Officer) |
|||||
Date: November 7, 2024 | /s/ William C. Zint | ||||
William C. Zint
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 ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|---|---|---|
Stacey Kennedy, President, Americas Region & CEO of PMI’s US Business | |||
Director Qualifications: Mr. Olczak’s intellect and all-encompassing knowledge of the Company serve him well as its CEO and as a member of the Board. As COO, he played an instrumental role in the Company’s transformation and the superior performance of our regions and markets, particularly, in his commitment to consumer centricity, digitalized consumer engagement, and manufacturing optimization, while remaining focused on the growth of our combustible capacities brand portfolio and the seamless deployment of SFPs in over 70 markets worldwide. | |||
|
Name and
Principal Position |
| |
Year
|
| |
Salary
($) |
| |
Stock
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Change in
Pension Value ($) |
| |
All Other
Compensation ($) |
| |
Total
Compensation ($) |
|
|
Jacek Olczak,
Chief Executive Officer |
| |
2024
|
| |
1,706,594
|
| |
11,785,368
|
| |
5,821,539
|
| |
898,101
|
| |
26,314
|
| |
20,237,916
|
|
|
2023
|
| |
1,649,458
|
| |
13,225,739
|
| |
4,530,802
|
| |
6,055,916
|
| |
18,599
|
| |
25,480,514
|
| |||
|
2022
|
| |
1,461,248
|
| |
9,751,292
|
| |
4,556,303
|
| |
—
|
| |
6,265
|
| |
15,775,108
|
| |||
|
Emmanuel Babeau,
Chief Financial Officer |
| |
2024
|
| |
1,426,010
|
| |
3,961,096
|
| |
2,490,349
|
| |
1,371,989
|
| |
39,630
|
| |
9,289,074
|
|
|
2023
|
| |
1,335,944
|
| |
4,810,773
|
| |
2,166,914
|
| |
1,868,986
|
| |
28,934
|
| |
10,211,551
|
| |||
|
2022
|
| |
1,256,882
|
| |
4,575,952
|
| |
2,245,614
|
| |
403,940
|
| |
37,078
|
| |
8,519,466
|
| |||
|
Frederic de Wilde,
President, South and South-East Asia, Commonwealth of Independent States, Middle East & Africa Region |
| |
2024
|
| |
1,138,937
|
| |
3,601,159
|
| |
2,245,983
|
| |
732,770
|
| |
55,464
|
| |
7,774,313
|
|
|
2023
|
| |
1,103,535
|
| |
2,156,654
|
| |
1,969,931
|
| |
5,290,091
|
| |
253,550
|
| |
10,773,761
|
| |||
|
2022
|
| |
890,375
|
| |
2,051,202
|
| |
1,375,027
|
| |
—
|
| |
16,727
|
| |
4,333,331
|
| |||
|
Stacey Kennedy,
President, Americas Region & CEO of PMI’s US Business |
| |
2024
|
| |
904,926
|
| |
1,572,090
|
| |
1,513,600
|
| |
1,016,815
|
| |
2,313,631
|
| |
7,321,062
|
|
|
2023
|
| |
836,747
|
| |
1,227,935
|
| |
1,181,950
|
| |
1,752,402
|
| |
2,407,624
|
| |
7,406,658
|
| |||
|
Stefano Volpetti,
President, Smoke-Free Inhalable Products & Chief Consumer Officer |
| |
2024
|
| |
1,079,465
|
| |
2,177,277
|
| |
1,502,103
|
| |
916,064
|
| |
44,575
|
| |
5,719,484
|
|
|
2023
|
| |
1,045,066
|
| |
2,297,968
|
| |
1,497,137
|
| |
4,343,543
|
| |
28,356
|
| |
9,212,070
|
| |||
|
2022
|
| |
942,912
|
| |
2,279,999
|
| |
1,347,369
|
| |
—
|
| |
24,483
|
| |
4,594,763
|
|
Customers
Customer name | Ticker |
---|---|
Paychex, Inc. | PAYX |
Suppliers
Supplier name | Ticker |
---|---|
3M Company | MMM |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|---|---|---|
Calantzopoulos Andre | - | 1,094,510 | 0 |
Calantzopoulos Andre | - | 561,349 | 398,412 |
Olczak Jacek | - | 460,321 | 0 |
De Wilde Frederic | - | 198,447 | 0 |
Babeau Emmanuel | - | 182,932 | 0 |
De Wilde Frederic | - | 113,447 | 0 |
Barth Werner | - | 102,918 | 0 |
Volpetti Stefano | - | 91,780 | 0 |
NOTO LUCIO A | - | 89,707 | 17,085 |
Barth Werner | - | 87,321 | 0 |
Andolina Massimo | - | 86,737 | 0 |
Andolina Massimo | - | 72,023 | 0 |
Kennedy Stacey | - | 47,731 | 0 |
Guerin Yann | - | 30,308 | 0 |
Makihara Jun | - | 26,941 | 1,360 |
Dahlgren Lars | - | 26,828 | 0 |
Dobrowolski Reginaldo | - | 20,799 | 7,596 |
Dobrowolski Reginaldo | - | 18,530 | 10,231 |
Yanai Shlomo | - | 8,759 | 0 |
Bough Bonin | - | 6,308 | 0 |
Harker Victoria D | - | 2,416 | 0 |