EX-99.1 2 tm2132463d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

TTEC Announces Record Third Quarter 2021 Financial Results

 

Third Quarter 2021

 

Revenue Increased 15.0 Percent to $566.7 Million

Operating Income was 26.0 Million or 4.6 Percent of Revenue

(Non-GAAP $59.4 Million or 10.5 Percent of Revenue)

Net Income was $14.4 Million ($47.7 Million Non-GAAP)

Adjusted EBITDA was $78.7 Million or 13.9 Percent of Revenue

Fully Diluted EPS was $0.30 ($1.01 Non-GAAP)

Bookings of $171 million

 

 

DENVER, November 9, 2021 – TTEC Holdings, Inc. (NASDAQ: TTEC), one of the largest, global CX (customer experience) technology and services innovators for end-to-end digital CX solutions, announced today financial results for the third quarter ended September 30, 2021.

 

"We delivered strong results this quarter and continue to gain momentum in the market. Our robust sales pipeline heading into the fourth quarter, combined with our strong bookings momentum, positions us for continued long-term profitable growth as our clients leverage the full depth and breadth of our technology enabled solutions and services,” commented Ken Tuchman, chairman and chief executive officer of TTEC. “Leading brands are looking for a comprehensive solution - a purpose-built, technology-enabled service provider who can solve their end-to-end CX challenges and deliver measurable value-based outcomes. The fastest growing digital brands and the elite Fortune 500 leaders alike are choosing TTEC to successfully compete and win in the customer-centric economy,” continued Tuchman.

 

THIRD QUARTER 2021 FINANCIAL HIGHLIGHTS

 

Revenue

Third quarter 2021 GAAP revenue increased 15.0 percent to $566.7 million compared to $493.0 million in the prior year period.

 

Foreign exchange had a $3.1 million positive impact on revenue in the third quarter 2021.

 

Income from Operations

Third quarter 2021 GAAP income from operations was $26.0 million, or 4.6 percent of revenue, compared to $53.4 million, or 10.8 percent of revenue in the prior year period.

 

Non-GAAP income from operations, excluding restructuring and impairment charges, equity-based compensation expenses, amortization of purchased intangibles, cybersecurity incident related impact, and other items, was $59.4 million or 10.5 percent of revenue versus $63.1 million or 12.8 percent for the prior year period.

 

Foreign exchange had a $1.3 million positive impact on income from operations in the third quarter 2021.

 

Investor Relations Contact

Paul Miller

+1.303.397.8641

Public Relations Contact

Tim Blair

+1.303.397.9267

Address

9197 South Peoria Street

Englewood, CO 80112

Contact

ttec.com

+1.800.835.3832

 

 

 

 

 

 

Adjusted EBITDA

Third quarter 2021 Non-GAAP Adjusted EBITDA was $78.7 million or 13.9 percent of revenue, compared to $77.2 million or 15.7 percent of revenue in the prior year period.

 

Earnings Per Share

Third quarter 2021 GAAP fully diluted earnings per share was $0.30 compared to $0.45 for the same period last year.

 

Non-GAAP fully diluted earnings per share was $1.01 compared to $1.00 in the prior year period.

 

Bookings

During the third quarter 2021, TTEC signed an estimated $171 million in annualized contract value compared to $170 million in the prior year period. Third quarter 2021 bookings mix was diversified across segments, verticals, and geographies.

 

STRONG CASH FLOW AND BALANCE SHEET FUND INVESTMENTS AND DIVIDENDS

 

Cash flow from operations in the third quarter 2021 was $42.2 million compared to $81.5 million for the third quarter 2020.

 

Capital expenditures in the third quarter 2021 were $17.2 million compared to $15.9 million for the third quarter 2020.

 

As of September 30, 2021, TTEC had cash and cash equivalents of $148.9 million and debt of $811.8 million, resulting in a net debt position of $662.9 million. This compares to a net debt position of $203.0 million for the same period 2020. The increase in net debt is primarily attributable to the acquisition of Avtex Solutions Holdings, LLC in April 2021 and capital distributions.

 

As of September 30, 2021, TTEC had approximately $390 million of additional borrowing capacity available under its credit facility compared to $570 million for the same period 2020.

 

Paid a $0.47 per share, $22.1 million in the aggregate, semi-annual dividend on October 22, 2021, an approximate 17.5 percent increase over the semi-annual dividend paid in October 2020 and a 9.3 percent increase over the April 2021 dividend.

 

Investor Relations Contact

Paul Miller

+1.303.397.8641

Public Relations Contact

Tim Blair

+1.303.397.9267

Address

9197 South Peoria Street

Englewood, CO 80112

Contact

ttec.com

+1.800.835.3832

 

 

 

 

  

 

SEGMENT REPORTING & COMMENTARY

 

TTEC reports financial results for the following two business segments: TTEC Digital (Digital) and TTEC Engage (Engage). Financial highlights for the two segments are provided below.

 

TTEC Digital – Design, build and operate tech-enabled, insight-driven CX solutions

Third quarter 2021 GAAP revenue for TTEC Digital increased 62.1 percent to $124.1 million from $76.6 million for the year ago period. Income from operations was $8.7 million or 7.0 percent of revenue compared to operating income of $13.0 million or 17.0 percent of revenue for the prior year period.

 

Non-GAAP income from operations was $15.6 million or 12.5 percent of revenue compared to $15.4 million or 20.1 percent of revenue in the prior year period.

 

Foreign exchange had a $0.4 million positive impact on revenue and $0.1 million positive impact on income from operations.

 

TTEC Engage – Digitally-enabled customer care, acquisition, and fraud mitigation services 

Third quarter 2021 GAAP revenue for TTEC Engage increased 6.3 percent to $442.6 million from $416.4 million for the year ago period. Income from operations was $17.4 million or 3.9 percent of revenue compared to operating income of $40.4 million or 9.7 percent of revenue for the prior year period.

 

Non-GAAP income from operations was $43.8 million or 9.9 percent of revenue compared to $47.7 million or 11.5 percent of revenue in the prior year period.

 

Foreign exchange had a $2.7 million positive impact on revenue and $1.2 million positive impact on income from operations.

 

BUSINESS OUTLOOK

 

“Our strong business fundamentals reflect our successful delivery of outcome-based customer experiences,” commented Regina Paolillo, chief financial and administrative officer. “Our integrated CX technology and service offerings are a marketplace differentiator within a dynamic, growing addressable market. Our business momentum is reflected in our robust sales pipeline and strong bookings. We anticipate full year 2021 results relatively consistent with our previous guidance, despite the one-time costs related to the cyber incident.”

 

Paolillo continued, “We remain highly encouraged by our near- and longer-term outlook. We are confident in our strategy and the strength of our business model. Importantly, we are making the leadership, R&D and go to market investments necessary to execute on our strategy and drive further growth. The breadth and depth of our technology rich offerings sets us apart, enabling us to win new client relationships and increase our wallet share in our expansive embedded client base.”

 

Including the third quarter impact of the cybersecurity incident, which is offset by the underlying strength in the business, our current estimate for 2021 full year results remains consistent with our previous guidance. Adjusted for the one-time revenue loss and expenses, we are at the high end or exceeding our previous guidance.

 

Investor Relations Contact

Paul Miller

+1.303.397.8641

Public Relations Contact

Tim Blair

+1.303.397.9267

Address

9197 South Peoria Street

Englewood, CO 80112

Contact

ttec.com

+1.800.835.3832

 

 

 

 

 

 

Revenue of approximately $2,255.0, an increase of 15.7 percent over the prior year.

 

Non-GAAP Operating Income margin of approximately 12.6 percent.

Margin of approximately 13.2 percent for TTEC Digital and 12.5 percent for TTEC Engage

 

Adjusted EBITDA margin of approximately 15.6 percent.

Margin of approximately 16.1 percent for TTEC Digital and 15.5 percent for TTEC Engage

 

Non-GAAP Earnings Per Share of approximately $4.57

 

Capital expenditures of approximately 2.9 percent of revenue, of which approximately 70 percent is growth oriented.

 

Effective tax rate of approximately 22 percent.

 

Diluted share count of approximately 47.4 million.

 

The company has not quantitatively reconciled its guidance for Non-GAAP operating income margins, Non-GAAP adjusted EBITDA margins, or Non-GAAP earnings per share to their respective most comparable GAAP measures because certain of the reconciling items that impact these metrics, including asset impairment, restructuring and integration charges, cybersecurity incident-related costs, gains or losses on the sale of business units or other assets, equity-based compensation expense, changes in acquisition contingent consideration, depreciation and amortization expense, and provision for income taxes are dependent on the timing of future events outside of the company’s control or cannot be reliably predicted. Accordingly, the company is unable to provide reconciliations to GAAP operating income margins, net income margins, and diluted earnings per share without unreasonable effort. Please note that the unavailable reconciling items could significantly impact the company’s 2021 financial results as reported under GAAP.

 

NON-GAAP FINANCIAL MEASURES

 

This press release contains a discussion of certain Non-GAAP financial measures that the company includes to allow investors and analysts to measure, analyze and compare its financial condition and results of operations in a meaningful and consistent manner. A reconciliation of these Non-GAAP financial measures can be found in the tables accompanying this press release.

 

GAAP metrics are presented in accordance with Generally Accepted Accounting Principles.

 

Non-GAAP - As reflected in the attached reconciliation table, the definition of Non-GAAP may exclude from operating income, EBITDA, net income and earnings per share restructuring and impairment charges, equity-based compensation expenses, amortization of purchased intangibles, cybersecurity incident-related costs, among other items.

 

Investor Relations Contact

Paul Miller

+1.303.397.8641

Public Relations Contact

Tim Blair

+1.303.397.9267

Address

9197 South Peoria Street

Englewood, CO 80112

Contact

ttec.com

+1.800.835.3832

 

 

 

 

 

 

ABOUT TTEC

 

TTEC Holdings, Inc. (NASDAQ: TTEC) is one of the largest, global CX (customer experience) technology and services innovators for end-to-end, digital CX solutions. The company delivers leading CX technology and operational CX orchestration at scale through its proprietary cloud-based CXaaS (Customer Experience as a Service) platform.  Serving iconic and disruptive brands, TTEC's outcome-based solutions span the entire enterprise, touch every virtual interaction channel, and improve each step of the customer journey. Leveraging next gen digital and cognitive technology, the company’s Digital business designs, builds, and operates omnichannel contact center technology, conversational messaging, CRM, automation (AI / ML and RPA), and analytics solutions.  The company’s Engage business delivers digital customer engagement, customer acquisition & growth, content moderation, fraud mitigation, and data annotation solutions. Founded in 1982, the Company’s singular obsession with CX excellence has earned it leading client NPS scores across the globe. The company's nearly 62,300 employees operate on six continents and bring technology and humanity together to deliver happy customers and differentiated business results. To learn more visit us at https://www.ttec.com

 

FORWARD-LOOKING STATEMENTS

 

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current beliefs and expectations of TTEC Holdings, Inc.’s management and are subject to significant risks and uncertainties. We caution you not to rely unduly on any forward-looking statements. Actual results may differ materially from those expressed in the forward-looking statements, and you should review and consider carefully the risks, uncertainties and other factors that affect our business and may cause such differences as outlined in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2020 and any subsequent filings with the U.S. Securities and Exchange Commission (the “SEC”) which are available on TTEC’s website www.ttec.com, and on the SEC's public website at www.sec.gov. Specifically, important factors that could cause our actual results to differ materially from those indicated in the forward looking statements include, among others, risks related to our business operations and strategy, including our strategy execution in a competitive market; our ability to innovate and introduce technologies that are sufficiently disruptive to allow us to maintain and grow our market share; risks inherent in the reliability of our information technology systems; risks related to our information technology infrastructure’s cyber security in general, and criminal activity such as ransomware, other malware and data exfiltration or destruction in particular, which can impact our ability to consistently deliver uninterrupted service to our clients; our dependance on 3rd parties for our cloud solutions; risks inherent in our rapid transition to a work from home environment; our ability to attract and retain qualified and skilled personnel at a price point that we can afford and our clients are willing to pay; our M&A activity, including our ability to identify, acquire and properly integrate acquired businesses in accordance with our strategy; the risk related to our international operations; the risks related to legal and regulatory impacts on our operations, in particular rapidly changing laws that regulate our and our clients’ business, such as data privacy and data protection laws and regulatory changes impacting our healthcare business, financial and public sector specific regulations, our ability to comply with these laws timely and cost effectively; impact of COVID-19 pandemic and post-pandemic economic and regulatory realities on our business and our clients’ business; cost of wage and hour litigation in the United States; and risks inherent in our equity structure including our controlling shareholder risk, and Delaware choice of dispute resolution risks. TTEC Holdings, Inc. does not undertake to update any forward-looking statements.

 

Investor Relations Contact

Paul Miller

+1.303.397.8641

Public Relations Contact

Tim Blair

+1.303.397.9267

Address

9197 South Peoria Street

Englewood, CO 80112

Contact

ttec.com

+1.800.835.3832

 

 

 

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS 

(In thousands, except per share data)

(unaudited)

 

   Three months ended   Nine months ended 
   September 30,   September 30, 
   2021   2020   2021   2020 
Revenue  $566,734   $492,980   $1,660,747   $1,378,274 
                     
Operating Expenses:                    
Cost of services   447,786    368,405    1,236,769    1,027,268 
Selling, general and administrative   67,426    49,473    181,483    146,667 
Depreciation and amortization   25,280    19,522    70,655    57,054 
Restructuring charges, net   485    1,233    2,612    2,564 
Impairment losses   (268)   948    3,949    1,644 
Total operating expenses   540,709    439,581    1,495,468    1,235,197 
                     
Income From Operations   26,025    53,399    165,279    143,077 
                     
Other income (expense), net   (45)   (20,852)   (4,570)   (31,058)
                     
Income Before Income Taxes   25,980    32,547    160,709    112,019 
                     
Provision for income taxes   (7,939)   (8,415)   (35,271)   (29,653)
                     
Net Income   18,041    24,132    125,438    82,366 
                     
Net income attributable to noncontrolling interest   (3,606)   (2,766)   (13,216)   (8,141)
                     
Net Income Attributable to TTEC Stockholders  $14,435   $21,366   $112,222   $74,225 
                     
Net Income Per Share                    
                     
Basic  $0.38   $0.52   $2.68   $1.77 
                     
Diluted  $0.38   $0.51   $2.65   $1.76 
                     
Net Income Per Share Attributable to TTEC Stockholders                    
                     
Basic  $0.31   $0.46   $2.39   $1.59 
                     
Diluted  $0.30   $0.45   $2.37   $1.58 
                     
                     
Income From Operations Margin   4.6%   10.8%   10.0%   10.4%
Net Income Margin   3.2%   4.9%   7.6%   6.0%
Net Income Attributable to TTEC Stockholders Margin   2.5%   4.3%   6.8%   5.4%
Effective Tax Rate   30.6%   25.9%   21.9%   26.5%
                     
                     
Weighted Average Shares Outstanding                    
Basic   46,984    46,732    46,857    46,617 
Diluted   47,348    47,031    47,372    46,885 

 

 

 

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

SEGMENT INFORMATION

(In thousands)

(unaudited)

 

   Three months ended   Nine months ended 
   September 30,   September 30, 
   2021   2020   2021   2020 
Revenue:                
TTEC Digital  $124,086   $76,571   $295,668   $231,270 
TTEC Engage   442,648    416,409    1,365,079    1,147,004 
Total  $566,734   $492,980   $1,660,747   $1,378,274 
                     
Income From Operations:                    
TTEC Digital  $8,670   $13,043   $22,438   $37,677 
TTEC Engage   17,355    40,356    142,841    105,400 
Total  $26,025   $53,399   $165,279   $143,077 

 

 

 

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

(unaudited)

 

   September 30,   December 31, 
   2021   2020 
ASSETS          
Current assets:          
Cash and cash equivalents  $148,853   $132,914 
Accounts receivable, net   349,382    378,397 
Other current assets   235,733    145,491 
Total current assets   733,968    656,802 
           
Property and equipment, net   171,508    178,706 
Operating lease assets   97,866    120,820 
Goodwill   736,398    363,502 
Other intangibles assets, net   218,556    112,059 
Other assets   85,837    84,519 
           
Total assets  $2,044,133   $1,516,408 
           
LIABILITIES AND EQUITY          
Current liabilities:          
Accounts payable  $84,464   $66,658 
Accrued employee compensation and benefits   174,272    163,658 
Deferred revenue   88,870    39,956 
Current operating lease liabilties   42,643    43,651 
Other current liabilities   93,894    82,247 
Total current liabilities   484,143    396,170 
           
Long-term liabilities:          
Line of credit   805,000    385,000 
Non-current operating lease liabilities   73,172    98,277 
Other long-term liabilities   121,663    126,223 
Total long-term liabilities   999,835    609,500 
           
Redeemable noncontrolling interest   55,194    52,976 
           
Equity:          
Common stock   470    467 
Additional Paid in Capital   356,727    360,293 
Treasury stock   (597,051)   (601,214)
Accumulated other comprehensive income (loss)   (98,423)   (72,156)
Retained earnings   827,317    757,312 
Noncontrolling interest   15,921    13,060 
Total equity   504,961    457,762 
           
Total liabilities and equity  $2,044,133   $1,516,408 

 

 

 

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(unaudited)

 

   Nine Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2021   2020 
Cash flows from operating activities:          
     Net income  $125,438   $82,366 
     Adjustment to reconcile net income to net cash provided by operating activities :          
          Depreciation and amortization   70,655    57,054 
          Amortization of contract acquisition costs   575    332 
          Amortization of debt issuance costs   719    549 
          Imputed interest expense and fair value adjustments to contingent consideration   1,046    1,949 
          Provision for credit losses   (34)   563 
          Loss on disposal of assets   524    77 
          Loss on dissolution of subsidiary   -    19,905 
          Impairment losses   3,949    1,644 
          Deferred income taxes   514    (1,153)
          Excess tax benefit from equity-based awards   (5,284)   (708)
          Equity-based compensation expense   11,969    9,471 
          Loss / (gain) on foreign currency derivatives   134    (25)
          Changes in assets and liabilities, net of acquisitions:          
                Accounts receivable   48,816    (5,450)
                Prepaids and other assets   (42,455)   14,333 
                Accounts payable and accrued expenses   19,406    70,441 
                Deferred revenue and other liabilities   (60,910)   (64,564)
                    Net cash provided by operating activities   175,062    186,784 
           
Cash flows from investing activities:          
     Proceeds from sale of property, plant and equipment   42    16 
     Purchases of property, plant and equipment   (40,778)   (47,827)
     Acquisitions   (481,718)   (38,739)
          Net cash used in investing activities   (522,454)   (86,550)
           
Cash flows from financing activities:          
     Net proceeds / (borrowings) from line of credit   420,000    35,000 
     Payments on other debt   (5,288)   (6,602)
     Payments of contingent consideration and hold back payments to acquisitions   (11,517)   (48,686)
     Dividends paid to shareholders   (20,132)   (15,843)
     Payments to noncontrolling interest   (8,059)   (8,268)
     Tax payments related to the issuance of restricted stock units   (11,369)   (4,456)
     Payments of debt issuance costs   (1,102)   (35)
          Net cash provided by / (used in) financing activities   362,533    (48,890)
           
Effect of exchange rate changes on cash and cash equivalents and restricted cash   (6,272)   (104)
           
Increase in cash, cash equivalents and restricted cash   8,869    51,240 
Cash, cash equivalents and restricted cash, beginning of period   159,015    105,591 
Cash, cash equivalents and restricted cash, end of period  $167,884   $156,831 

 

 

 

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION

(In thousands, except per share data)

(unaudited)

 

   Three months ended   Nine months ended 
   September 30,   September 30, 
   2021   2020   2021   2020 
Revenue  $566,734   $492,980   $1,660,747   $1,378,274 
                     
Reconciliation of Adjusted EBITDA:                    
                     
Net Income  $18,041   $24,132   $125,438   $82,366 
Interest income   (171)   (566)   (580)   (1,421)
Interest expense   3,504    2,755    8,687    15,451 
Provision for income taxes   7,939    8,415    35,271    29,653 
Depreciation and amortization   25,280    19,522    70,655    57,054 
Asset impairment and restructuring charges   217    2,181    6,561    4,208 
Gain on sale of business units   -    (208)   -    (596)
Changes in acquisition contingent consideration   -    -    1,046    (4,349)
Grant income for pandemic relief   (131)   -    (8,175)   - 
Cybersecurity incident related impact, net of insurance recovery   19,455    -    19,455    - 
Loss on dissolution of subsidiary   -    17,438    -    19,905 
Equity-based compensation expenses   4,570    3,495    11,969    9,471 
                     
Adjusted EBITDA  $78,704   $77,164   $270,327   $211,742 
                     
Reconciliation of Free Cash Flow:                    
                     
Cash Flow From Operating Activities:                    
Net income  $18,041   $24,132   $125,438   $82,366 
Adjustments to reconcile net income to net cash provided by operating activities:                    
Depreciation and amortization   25,280    19,522    70,655    57,054 
Other   (1,098)   37,852    (21,031)   47,364 
Net cash provided by operating activities   42,223    81,506    175,062    186,784 
                     
Less - Total Cash Capital Expenditures   17,185    15,912    40,778    47,827 
                     
Free Cash Flow  $25,038   $65,594   $134,284   $138,957 
                     
                     
Reconciliation of Non-GAAP Income from Operations:                    
                     
Income from Operations  $26,025   $53,399   $165,279   $143,077 
Restructuring charges, net   485    1,233    2,612    2,564 
Impairment losses   (268)   948    3,949    1,644 
Grant income for pandemic relief   (131)   -    (8,175)   - 
Cybersecurity incident related impact, net of insurance recovery   19,455    -    19,455    - 
Equity-based compensation expenses   4,570    3,495    11,969    9,471 
Amortization of purchased intangibles   9,269    4,067    22,752    11,788 
                     
Non-GAAP Income from Operations  $59,405   $63,142   $217,841   $168,544 
                     
Non-GAAP Income from Operations Margin   10.5%   12.8%   13.1%   12.2%
                     
Reconciliation of Non-GAAP EPS:                    
                     
Net Income  $18,041   $24,132   $125,438   $82,366 
Add:  Asset  impairment and restructuring charges   217    2,181    6,561    4,208 
Add:  Equity-based compensation expenses   4,570    3,495    11,969    9,471 
Add:  Amortization of purchased intangibles   9,269    4,067    22,752    11,788 
Add:  Interest charge related to future purchase of remaining 30% for Motif acquisition   -    -    -    6,273 
Add:  Loss on dissolution of subsidary   -    17,438    -    19,905 
Add:  Cybersecurity incident related impact, net of insurance recovery   19,455    -    19,455    - 
Less:  Changes in acquisition contingent consideration   -    -    1,046    (4,349)
Less:  Gain on sale of business units   -    (208)   -    (596)
Less:  Grant income for pandemic relief   (131)   -    (8,175)   - 
Less:  Changes in valuation allowance, return to provision adjustments and other, and tax effects of items separately disclosed above   (3,691)   (3,855)   (11,368)   (6,925)
                     
Non-GAAP Net Income  $47,730   $47,250   $167,678   $122,141 
                     
Diluted shares outstanding   47,348    47,031    47,372    46,885 
                     
Non-GAAP EPS  $1.01   $1.00   $3.54   $2.61 

 

  TTEC Engage   TTEC Digital   TTEC Engage   TTEC Digital 
Reconciliation of Adjusted EBITDA by Segment :  Q3 21   Q3 20   Q3 21   Q3 20   YTD 21   YTD 20   YTD 21   YTD 20 
Earnings before Income Taxes  $17,193   $19,470   $8,787   $13,077   $138,111   $74,242   $22,597   $37,777 
Interest income / expense, net   3,366    2,223    (33)   (34)   8,214    14,132    (105)   (101)
Depreciation and amortization   16,344    15,985    8,936    3,537    49,343    46,951    21,312    10,103 
Asset impairment and restructuring charges   616    1,745    (399)   436    6,092    2,755    468    1,452 
Gain on sale of business units   -    (208)   -    -    -    (596)   -    - 
Grant income for pandemic relief   (131)   -    -    -    (8,069)   -    (106)   - 
Changes in acquisition contingent consideration   -    -    -    -    1,046    (4,349)   -    - 
Loss on dissolution of subsidiary   -    17,438    -    -    -    19,905    -    - 
Cybersecurity incident related impact, net of insurance recovery   19,221    -    234    -    19,221    -    234    - 
Equity-based compensation expenses   3,472    2,353    1,098    1,142    8,505    6,551    3,464    2,920 
                                         
Adjusted EBITDA  $60,081   $59,006   $18,623   $18,158   $222,463   $159,591   $47,864   $52,151