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 | $ | $ | ||||||||||||
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: | ||||||||||||||||||||||||||||||||||||||
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 | $ | $ | $ | $ | — | $ | — | ||||||||||||||||||||||||||||||
Other non-current assets | — | — | ||||||||||||||||||||||||||||||||||||
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) | |||||
Date: November 7, 2024 | /s/ Barry C. McCarthy | ||||
Barry C. McCarthy | |||||
President and Chief Executive Officer |
Date: November 7, 2024 | /s/ William C. Zint | ||||
William C. Zint | |||||
Senior Vice President, Chief Financial Officer |
Date: November 7, 2024 | /s/ Barry C. McCarthy | ||||
Barry C. McCarthy | |||||
President and Chief Executive Officer |
/s/ William C. Zint | |||||
William C. Zint | |||||
Senior Vice President, Chief Financial Officer |
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parentheticals) - USD ($) shares in Thousands, $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Cash and cash equivalents, securities carried at fair value | $ 22,000 | |
Accumulated depreciation | $ 350,084 | 334,101 |
Accumulated amortization | $ 790,413 | $ 775,190 |
Common stock, par value (per share) | $ 1 | $ 1 |
Common stock, shares authorized | 500,000 | 500,000 |
Common stock, shares outstanding | 44,272 | 43,743 |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Total revenue | $ 528,444 | $ 537,844 | $ 1,601,215 | $ 1,654,896 |
Total cost of revenue | (246,577) | (255,127) | (747,020) | (775,737) |
Gross profit | 281,867 | 282,717 | 854,195 | 879,159 |
Selling, general and administrative expense | (227,764) | (233,891) | (695,677) | (726,880) |
Restructuring and integration expense | (11,031) | (22,935) | (35,899) | (60,067) |
Asset impairment charge | (6,700) | 0 | (6,700) | 0 |
Gain (loss) on sale of businesses and long-lived assets | 5,208 | (4,324) | 29,190 | 17,618 |
Operating income | 41,580 | 21,567 | 145,109 | 109,830 |
Interest expense | (29,905) | (32,034) | (90,910) | (93,982) |
Other income, net | 1,834 | 1,316 | 6,560 | 4,562 |
Income (loss) before income taxes | 13,509 | (9,151) | 60,759 | 20,410 |
Income tax (provision) benefit | (4,540) | 1,194 | (20,463) | (9,186) |
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 |
Total comprehensive income (loss) | 1,017 | (5,716) | 36,472 | 19,838 |
Comprehensive income (loss) attributable to Deluxe | $ 979 | $ (5,742) | $ 36,369 | $ 19,758 |
Basic earnings (loss) per share | $ 0.20 | $ (0.18) | $ 0.91 | $ 0.26 |
Diluted earnings (loss) per share | $ 0.20 | $ (0.18) | $ 0.90 | $ 0.25 |
Product [Member] | ||||
Total revenue | $ 298,693 | $ 304,840 | $ 908,230 | $ 938,872 |
Total cost of revenue | (109,090) | (118,050) | (338,595) | (361,938) |
Service [Member] | ||||
Total revenue | 229,751 | 233,004 | 692,985 | 716,024 |
Total cost of revenue | $ (137,487) | $ (137,077) | $ (408,425) | $ (413,799) |
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited) (Parentheticals) - $ / shares |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Statement of Stockholders' Equity [Abstract] | ||||
Cash dividends per share | $ 0.30 | $ 0.30 | $ 0.90 | $ 0.90 |
Consolidated financial statements |
9 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||||
Consolidated financial statements |
The consolidated balance sheet as of September 30, 2024, the consolidated statements of comprehensive income (loss) for the quarters and nine months ended September 30, 2024 and 2023, the consolidated statements of shareholders’ equity for the quarters and nine months ended September 30, 2024 and 2023 and the consolidated statements of cash flows for the nine months ended September 30, 2024 and 2023 are unaudited. The consolidated balance sheet as of December 31, 2023 was derived from audited consolidated financial statements, but does not include all disclosures required by U.S. generally accepted accounting principles ("GAAP"). In the opinion of management, all adjustments necessary for a fair statement of the consolidated financial statements are included. Adjustments consist only of normal recurring items, except for any items discussed in the notes below. Interim results are not necessarily indicative of results for a full year or future results. The consolidated financial statements and notes are presented in accordance with instructions for Form 10-Q and do not contain certain information included in our annual consolidated financial statements and notes. The consolidated financial statements and notes appearing in this report should be read in conjunction with the consolidated audited financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2023 (the "2023 Form 10-K"). The preparation of the consolidated financial statements requires us to make certain estimates and assumptions affecting the amounts reported in the consolidated financial statements and related notes. We base our estimates on historical experience and on various other factors and assumptions that we believe are reasonable, the results of which form the basis for making judgments about the carrying values of our assets, liabilities, revenues and expenses and the related disclosure of contingent assets and liabilities. Actual results may differ significantly from our estimates and assumptions. Comparability – The consolidated statement of cash flows for the nine months ended September 30, 2023 has been modified to conform to the current year presentation. Within net cash provided by operating activities, other current and other non-current assets have been combined. In addition, amortization of cloud computing arrangement implementation costs is presented separately. Previously, this amount was included in other non-cash items, net. Within net cash used by financing activities, employee taxes paid for shares withheld is included in other. Previously, this amount was presented separately. The consolidated statements of shareholders' equity for the quarter and nine months ended September 30, 2023 have also been modified to conform to the current year presentation. Common shares retired are included in common shares issued, net of tax withholding. Previously, these amounts were presented separately.
|
New accounting pronouncements |
9 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||
Accounting Standards Update and Change in Accounting Principle [Abstract] | |||||||
New accounting pronouncements |
ASU No. 2023-07 – In November 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2023-07, Improvements to Reportable Segment Disclosures, which is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The guidance is to be applied retrospectively to all prior periods presented in the financial statements. Upon transition, the segment expense categories and amounts disclosed in the prior periods should be based on the significant segment expense categories identified and disclosed in the period of adoption. We are currently evaluating the potential impact of adopting this new guidance on the related disclosures within our consolidated financial statements. ASU No. 2023-09 – In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures, which modifies the required income tax disclosures to include specific categories in the income tax rate reconciliation and to require the disclosure of income tax payments by jurisdiction, among other changes. The guidance is effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The standard is required to be applied on a prospective basis, but retrospective application is permitted. We are currently evaluating the potential impact of adopting this new guidance on the related disclosures within our consolidated financial statements.
|
Supplemental balance sheet and cash flow information |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance Sheet Related Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Supplemental balance sheet and cash flow information |
Trade accounts receivable – Net trade accounts receivable was comprised of the following:
(1) Includes unbilled receivables of $61,416 as of September 30, 2024 and $43,673 as of December 31, 2023. Changes in the allowance for credit losses for the nine months ended September 30, 2024 and 2023 were as follows:
Inventories and supplies – Inventories and supplies were comprised of the following:
Available-for-sale debt securities – We did not hold any available-for-sale debt securities as of September 30, 2024. Available-for-sale debt securities held as of December 31, 2023 were comprised of the following:
The domestic money market fund held highly liquid, short-term investments managed by the financial institution. Further information regarding the fair value of available-for-sale debt securities can be found in Note 8. Revenue in excess of billings – Revenue in excess of billings was comprised of the following:
(1) Represents revenues that are earned but not currently billable under the related contract terms. Intangibles – Intangibles were comprised of the following:
Amortization of intangibles was $38,626 for the quarter ended September 30, 2024, $34,941 for the quarter ended September 30, 2023, $111,690 for the nine months ended September 30, 2024 and $110,017 for the nine months ended September 30, 2023. During the second quarter of 2024, we modified the useful life of a trade name asset that we no longer expect to utilize beyond 2024. This change resulted in incremental amortization expense of $6,674 during the quarter ended September 30, 2024 and $13,349 during the nine months ended September 30, 2024. The amount expected to be recognized during the fourth quarter of 2024 is not material. Based on the intangibles in service as of September 30, 2024, estimated future amortization expense is as follows:
In the normal course of business, we acquire and develop internal-use software. We also, at times, purchase customer list and partner relationship assets. During the nine months ended September 30, 2024, we acquired or developed $56,163 of internal-use software with a weighted-average useful life of 3 years. Other intangibles acquired during the period were not material. Goodwill – In conjunction with the realignment of our reportable business segments effective January 1, 2024 (Note 15), the goodwill amounts by reportable segment as of December 31, 2023 have been recast to reflect our new segment structure. No goodwill impairment charges were recorded in conjunction with the segment realignment. Changes in goodwill by reportable segment and in total were as follows for the nine months ended September 30, 2024:
(1) The Data Solutions and Print balances are net of accumulated impairment charges of $145,584 and $193,699, respectively, for each period. All Other is net of accumulated impairment charges of $6,700 as of September 30, 2024. Other non-current assets – Other non-current assets were comprised of the following:
(1) Amortization of prepaid product discounts was $24,844 for the nine months ended September 30, 2024 and $25,291 for the nine months ended September 30, 2023. (2) Amortization of deferred contract acquisition costs was $9,445 for the nine months ended September 30, 2024 and $8,088 for the nine months ended September 30, 2023. (3) Amount includes the non-current portion of loans and notes receivable. The current portion of these receivables is included in other current assets on the consolidated balance sheets and was $1,678 as of September 30, 2024 and $987 as of December 31, 2023. Changes in the allowance for credit losses related to loans and notes receivable from distributors were as follows for the nine months ended September 30, 2024 and 2023:
Past due receivables and those on non-accrual status were not material as of September 30, 2024 or December 31, 2023. We categorize loans and notes receivable into risk categories based on information about the ability of borrowers to service their debt, including current financial information, historical payment experience, current economic trends and other factors. The highest quality receivables are assigned a 1-2 internal grade. Those that have a potential weakness requiring management's attention are assigned a 3-4 internal grade. The following table presents loans and notes receivable from distributors, including the current portion, by credit quality indicator and by year of origination, as of September 30, 2024. There were no write-offs or recoveries recorded during the nine months ended September 30, 2024.
Accrued liabilities – Accrued liabilities were comprised of the following:
(1) Revenue recognized for amounts included in deferred revenue at the beginning of the period was $30,707 for the nine months ended September 30, 2024 and $37,972 for the nine months ended September 30, 2023. Supplemental cash flow information – The reconciliation of cash, cash equivalents, restricted cash and restricted cash equivalents to the consolidated balance sheets was as follows:
|
Earnings (loss) per share |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings (loss) per share |
The following table reflects the calculation of basic and diluted earnings (loss) per share. During each period, certain share-based awards, as noted below, were excluded from the calculation of diluted earnings (loss) per share because their effect would have been antidilutive.
|
Other comprehensive income (loss) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) |
Reclassification adjustments – Information regarding amounts reclassified from accumulated other comprehensive loss to net income (loss) was as follows:
(1) Relates to the sale of our North American web hosting business during the quarter ended June 30, 2023 (Note 6). Accumulated other comprehensive loss – Changes in the components of accumulated other comprehensive loss for the nine months ended September 30, 2024 and 2023 were as follows:
(1) Other comprehensive loss before reclassifications is net of an income tax benefit of $375.
(1) Other comprehensive loss before reclassifications is net of an income tax benefit of $63. (2) Other comprehensive income before reclassifications is net of income tax expense of $3,114.
|
Divestitures |
9 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||
Disposal Group, Not Discontinued Operation, Disposal Disclosures [Abstract] | |||||||
Divestitures |
In September and December 2023, we executed agreements allowing for the conversion of our U.S. and Canadian payroll and human resources services customers to other service providers. We recognized related income of $5,208 during the quarter ended September 30, 2024 and $28,190 during the nine months ended September 30, 2024, and we received related cash proceeds of $18,321 during the nine months ended September 30, 2024. The income recognized is included in gain (loss) on sale of businesses and long-lived assets on the consolidated statements of comprehensive income (loss). Recognition of the remaining income will be based on actual customer conversion and retention activity, which we expect to be completed during the fourth quarter of 2024. These businesses generated annual revenue of approximately $27,000 during 2023. During the quarter ended September 30, 2024, we recognized a related pretax goodwill impairment charge of $6,700, as we determined that the remaining cash flows expected to be generated by these businesses no longer supported the carrying value of the related reporting unit as of September 30, 2024. Subsequent to the impairment charge, the remaining goodwill balance for this reporting unit was $1,043. In conjunction with our phased transition out of these businesses, we expect that this goodwill will be fully impaired during the fourth quarter of 2024. During the nine months ended September 30, 2024, we also recognized a gain of $1,000 on the sale of a small business distributor customer list. In June 2023, we completed the sale of our North American web hosting and logo design businesses for net cash proceeds of $31,230. During the quarter ended September 30, 2023, we recorded an out-of-period correcting adjustment that decreased the gain recognized on this sale by $4,457. This adjustment was not material to the period or any other historical interim or annual period. During the nine months ended September 30, 2023, we recognized a pretax gain of $17,486 on this sale. These businesses generated revenue of approximately $28,000 during 2023, through the sale date. Further information regarding this sale can be found under the caption "Note 6: Acquisition and Divestitures" in the Notes to Consolidated Financial Statements appearing in the 2023 Form 10-K.
|
Derivative financial instruments |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments |
As part of our interest rate risk management strategy, we have entered into interest rate swaps, which we designated as cash flow hedges, to mitigate variability in interest payments on a portion of our variable-rate debt (Note 12). Our derivative instruments were comprised of the following:
(1) In addition, an applicable margin ranging from 1.5% to 2.5%, depending on our consolidated total leverage ratio, is paid on amounts outstanding under our credit facility (Note 12). Changes in the fair values of the interest rate swaps are recorded in accumulated other comprehensive loss on the consolidated balance sheets and are subsequently reclassified to interest expense as interest payments are made on the variable-rate debt. The fair values of the derivatives are calculated based on the applicable reference rate curve on the date of measurement. The cash flow hedges were fully effective as of September 30, 2024 and December 31, 2023, and their impact on consolidated net income and the consolidated statements of cash flows was not material. We also expect that the amount that will be reclassified to interest expense during the next 12 months will not be material.
|
Fair value measurements |
Jul. 01, 2024 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value measurements |
Goodwill impairment analyses – Our policy regarding goodwill impairment can be found under the caption "Note 1: Significant Accounting Policies" in the Notes to Consolidated Financial Statements appearing in the 2023 Form 10-K. This policy explains our methodology for assessing the impairment of goodwill. In completing the 2024 annual impairment analysis as of July 31, 2024, we elected to perform quantitative analyses for certain of our reporting units: Merchant Services, Treasury Management and Business Essentials. These quantitative analyses indicated that the estimated fair values of the reporting units exceeded their carrying values. In determining the estimated fair values of our reporting units, we are required to estimate a number of factors, including revenue growth rates; earnings before interest, taxes, depreciation and amortization ("EBITDA") margins; terminal growth rates; discount rates; and the allocation of shared and corporate items. These assumptions require significant judgement. Actual results may differ from our assumptions and may result in future impairment charges. We elected to complete qualitative analyses for our remaining reporting units with goodwill. These qualitative analyses evaluated factors, including, but not limited to, economic, market and industry conditions, cost factors and the overall financial performance of the reporting units. We also considered the most recent quantitative analyses completed in prior periods. In completing these qualitative assessments, we noted no changes in events or circumstances that indicated it was more likely than not that the fair value of any reporting unit was less than its carrying amount. As such, no goodwill impairment charges were recorded as a result of our 2024 annual impairment analysis. As of September 30, 2024, we also completed a quantitative analysis of the goodwill related to our U.S. and Canadian payroll and human resources services business, which we are currently in the process of exiting. This analysis resulted in a pretax goodwill impairment charge of $6,700 during the quarter ended September 30, 2024. Further information can be found in Note 6. Recurring fair value measurements – Cash and cash equivalents included available-for-sale debt securities at December 31, 2023 (Note 3), which consisted of a domestic money market fund. The cost of the fund, which was traded in an active market, approximated its fair value because of the short-term nature of the underlying investments. The fair value of derivative instruments (Note 7) is calculated based on the applicable reference rate curve on the date of measurement. Information regarding the fair values of our financial instruments was as follows:
|
Restructuring and integration expense |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and Related Activities [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and integration expense |
Restructuring and integration expense consists of costs related to initiatives to drive earnings and cash flow growth and also includes costs related to the consolidation and migration of certain applications and processes. These costs consist primarily of consulting, project management services and internal labor, as well as other costs associated with our initiatives, such as costs related to facility closures and consolidations. In addition, we have recorded employee severance costs across functional areas. Restructuring and integration expense is not allocated to our reportable business segments. We are currently pursuing several initiatives designed to support our growth strategy and to increase our efficiency, including several initiatives that we collectively refer to as our North Star program. The goal of these initiatives is to further drive shareholder value by (1) expanding our EBITDA growth trajectory, (2) increasing cash flow, (3) paying down debt, and (4) improving our leverage ratio. Our various initiatives include a balanced mix of structural cost reductions focused on organizational structure, processes and operational improvements, in addition to workstreams to drive revenue growth. As part of these initiatives, we have already combined like-for-like capabilities, reduced management layers and consolidated core operations to run more efficiently and to create the ability to invest in high impact talent to accelerate our growth businesses of payments and data. The associated expense, which consisted primarily of consulting and severance costs, was approximately $11,000 during the quarter ended September 30, 2024 and $20,000 during the quarter ended September 30, 2023. For the nine months ended September 30, 2024 and September 30, 2023, the associated expense was approximately $33,000 and $35,000, respectively. To date, we have incurred expense of approximately $80,000, and we anticipate that we will incur additional North Star restructuring and integration expense of approximately $30,000 through 2025. Restructuring and integration expense is reflected on the consolidated statements of comprehensive income (loss) as follows:
Restructuring and integration expense for each period was comprised of the following:
Our restructuring and integration accruals are included in accrued liabilities on the consolidated balance sheets and represent expected cash payments required to satisfy the remaining severance obligations to those employees already terminated and those expected to be terminated under our various initiatives. The majority of the employee reductions, as well as the related severance payments, are expected to be completed by mid-2025. Changes in our restructuring and integration accruals were as follows:
The charges and reversals presented in the rollforward of our restructuring and integration accruals do not include items charged directly to expense as incurred, as those items are not reflected in accrued liabilities on the consolidated balance sheets.
|
Income tax provision |
9 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||
Income Tax Disclosure [Abstract] | |||||||
Income tax provision |
Our effective income tax rate was 33.6% for the quarter ended September 30, 2024 and 33.7% for the nine months ended September 30, 2024, compared to an effective income tax rate of 34.1% for the year ended December 31, 2023. While there was a larger tax rate benefit from business exit activity in 2023 than in 2024, the 2024 tax rate benefited from lower tax impacts for share-based compensation, foreign operations and tax return to provision adjustments. For comparison, the reconciliation of our effective income tax rate for 2023 to the U.S. federal statutory tax rate can be found under the caption "Note 10: Income Tax Provision" in the Notes to Consolidated Financial Statements appearing in the 2023 Form 10-K. Our effective income tax rate for the quarter ended September 30, 2023 was 13.0%. This tax rate was driven by the pretax loss for the period, the impact of discrete items related to our business exit activity, and an increase in our state effective income tax rate during the quarter. Our effective income tax rate for the nine months ended September 30, 2023 was 45.0%. This tax rate was driven by the lower pretax income for the period, combined with tax expense related to share-based compensation and our foreign operations, including the repatriation of foreign earnings.
|
Postretirement benefits |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plans and Other Postretirement Benefit Plans Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Postretirement benefits |
We have historically provided certain health care benefits for eligible retired U.S. employees. In addition to our retiree health care plan, we also have a U.S. supplemental executive retirement plan. Further information regarding our postretirement benefit plans can be found under the caption “Note 12: Postretirement Benefits” in the Notes to Consolidated Financial Statements appearing in the 2023 Form 10-K. Postretirement benefit income is included in other income, net on the consolidated statements of comprehensive income (loss) and consisted of the following components:
|
Debt |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt |
Debt outstanding was comprised of the following:
Maturities of long-term debt were as follows as of September 30, 2024:
Credit facility – In June 2021, we executed a senior, secured credit facility consisting of a revolving credit facility with commitments of $500,000 and a $1,155,000 term loan facility. The revolving credit facility includes a $40,000 swingline sub-facility and a $25,000 letter of credit sub-facility. Loans under the revolving credit facility may be borrowed, repaid and re-borrowed until June 1, 2026, at which time all amounts borrowed must be repaid. The term loan facility is required to be repaid in equal quarterly installments of $21,656 through June 30, 2025 and $28,875 from September 30, 2025 through March 31, 2026. The remaining balance is due on June 1, 2026. The term loan facility also includes mandatory prepayment requirements related to asset sales, new debt (other than permitted debt) and excess cash flow, subject to certain limitations. No premium or penalty is payable in connection with any mandatory or voluntary prepayment of the term loan facility. Interest is payable on the credit facility at a fluctuating rate of interest determined by reference to the Secured Overnight Financing Rate ("SOFR") plus an applicable margin ranging from 1.5% to 2.5%, depending on our consolidated total leverage ratio, as defined in the credit agreement, and a commitment fee is payable on the unused portion of the revolving credit facility. Amounts outstanding under the credit facility had a weighted-average interest rate of 6.60% as of September 30, 2024 and 6.83% as of December 31, 2023, including the impact of interest rate swaps that effectively convert a portion of our variable-rate debt to fixed-rate debt. Further information regarding the interest rate swaps can be found in Note 7. Borrowings under the credit facility are collateralized by substantially all of the present and future tangible and intangible personal property held by us and our subsidiaries that have guaranteed our obligations under the credit facility, subject to certain exceptions. The credit agreement contains customary covenants regarding limits on levels of indebtedness, liens, mergers, certain asset dispositions, changes in business, advances, investments, loans and restricted payments. The covenants are subject to a number of limitations and exceptions set forth in the credit agreement. The credit agreement also includes requirements regarding our consolidated total leverage ratio and our consolidated secured leverage ratio, as defined in the credit agreement. During each remaining quarterly period, the consolidated total leverage ratio may not equal or exceed 4.25 to 1.00 and the consolidated secured leverage ratio may not equal or exceed 3.50 to 1.00. In addition, we must maintain a minimum interest coverage ratio of at least 3.00 to 1.00 throughout the remaining term of the credit facility. Failure to meet any of the above requirements would result in an event of default that would allow lenders to declare amounts outstanding immediately due and payable and would allow the lenders to enforce their interests against collateral pledged if we are unable to settle the amounts outstanding. We were in compliance with all debt covenants as of September 30, 2024. The credit agreement contains customary representations and warranties and, as a condition to borrowing, requires that all such representations and warranties be true and correct in all material respects on the date of each borrowing, including representations as to no material adverse change in our business, assets, operations or financial condition. If our consolidated total leverage ratio exceeds 2.75 to 1.00, the aggregate annual amount of permitted dividends and share repurchases in connection with incentive-based equity and compensation is limited to $60,000. As of September 30, 2024, amounts available for borrowing under our revolving credit facility were as follows:
(1) We use standby letters of credit primarily to collateralize certain obligations related to our self-insured workers' compensation claims, as well as claims for environmental matters, as required by certain states. These letters of credit reduce the amount available for borrowing under our revolving credit facility. Senior, unsecured notes – In June 2021, we issued $500,000 of 8.0% senior unsecured notes that mature in June 2029. The notes were issued via a private placement under Rule 144A of the Securities Act of 1933. Proceeds from the offering, net of discount and offering costs, were $490,741, resulting in an effective interest rate of 8.3%. The net proceeds from the notes were used to fund the acquisition of First American Payment Systems, L.P. in June 2021. Interest payments are due each June and December. During 2022, we settled $25,000 of these notes via open market purchases. The indenture governing the notes contains covenants that limit our ability and the ability of our restricted subsidiaries to, among other things, incur additional indebtedness and liens, issue redeemable stock and preferred stock, pay dividends and distributions, make loans and investments, and consolidate or merge or sell all or substantially all of our assets. Securitization facility – In March 2024, Deluxe Receivables LLC, a wholly-owned subsidiary, entered into a receivables financing agreement (the “Securitization Facility”) with a group of financial institutions. The agreement terminates in March 2027, unless extended in accordance with its terms. The maximum amount available under the Securitization Facility is $80,000, subject to certain borrowing base adjustments. Under the agreement, we sold and will continue to automatically sell certain of our accounts receivable to the subsidiary as collateral for borrowings under the facility. Borrowings bear interest at SOFR plus an applicable margin, and a commitment fee is payable on the unused portion of the facility. Interest and fees are due monthly. As of September 30, 2024, $65,776 was outstanding under the facility at an interest rate of 6.64%. We utilized the proceeds from these borrowings to prepay amounts due under our secured term loan facility. The Securitization Facility is accounted for as a collateralized financing activity, rather than the sale of assets. As such, the subsidiary is consolidated, and the receivable balances pledged as collateral are presented as accounts receivable on the consolidated balance sheet, and the borrowings are presented as long-term debt. Cash receipts related to the underlying receivables are reflected as operating cash flows and borrowings and repayments under the collateralized loans are reflected as financing cash flows within the consolidated statement of cash flows.
|
Other commitments and contingencies |
9 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||
Commitments and Contingencies Disclosure [Abstract] | |||||||
Other commitments and contingencies |
Indemnifications – In the normal course of business, we periodically enter into agreements that incorporate general indemnification language. These indemnification provisions generally encompass third-party claims arising from our products and services, including, without limitation, service failures, breach of security, intellectual property rights, governmental regulations and/or employment-related matters. Performance under these indemnities would generally be triggered by our breach of the terms of the contract. In disposing of assets or businesses, we often provide representations, warranties and/or indemnities to cover various risks including, for example, unknown damage to the assets, environmental risks involved in the sale of real estate, liability to investigate and remediate environmental contamination at waste disposal sites and manufacturing facilities, and unidentified tax liabilities and legal matters related to periods prior to disposition. We do not have the ability to estimate the potential liability from such indemnities because they relate to unknown conditions. However, we do not believe that any liability under these indemnities would have a material adverse effect on our financial position, annual results of operations or annual cash flows. We have recorded liabilities for known indemnifications related to environmental matters. These liabilities were not material as of September 30, 2024 or December 31, 2023. Self-insurance – We are self-insured for certain costs, primarily workers' compensation claims and medical and dental benefits for active employees and those employees on long-term disability. The liabilities associated with these items represent our best estimate of the ultimate obligations for reported claims plus those incurred, but not reported, and totaled $9,047 as of September 30, 2024 and $9,024 as of December 31, 2023. These accruals are included in accrued liabilities and other non-current liabilities on the consolidated balance sheets. Our workers' compensation liability is recorded at present value. The difference between the discounted and undiscounted liability was not material as of September 30, 2024 or December 31, 2023. Our self-insurance liabilities are estimated, in part, by considering historical claims experience, demographic factors and other actuarial assumptions. The estimated accruals for these liabilities could be significantly affected if future events and claims differ from these assumptions and historical trends. Litigation – Recorded liabilities for legal matters, as well as related charges recorded in each period, were not material to our financial position, results of operations or cash flows during the periods presented, and we do not believe that any of the currently identified claims or litigation will materially affect our financial position, results of operations or cash flows, upon resolution. However, litigation is subject to inherent uncertainties, and unfavorable rulings could occur. If an unfavorable ruling were to occur, it may cause a material adverse impact on our financial position, results of operations or cash flows in the period in which the ruling occurs or in future periods.
|
Shareholders' equity |
9 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||
Stockholders' Equity Note [Abstract] | |||||||
Shareholders' equity |
In October 2018, our board of directors authorized the repurchase of up to $500,000 of our common stock. This authorization has no expiration date. No shares were repurchased under this authorization during the nine months ended September 30, 2024 or September 30, 2023, and $287,452 remained available for repurchase as of September 30, 2024.
|
Business segment information |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business segment information |
Effective January 1, 2024, we revised our reportable business segments to align with structural and management reporting changes that better reflect our portfolio mix and offerings. We now operate the following reportable segments, generally organized by product and service type: •Merchant Services – provides electronic credit and debit card authorization and payment systems and processing services, primarily to small and medium-sized retail and service businesses. •B2B Payments – provides treasury management solutions, including remittance and lockbox processing, remote deposit capture, receivables management, payment processing and paperless treasury management, as well as fraud and security services and Deluxe Payment Exchange+, an accounts payable automation solution. •Data Solutions – provides data-driven marketing solutions, including digital engagement, financial institution profitability reporting and account switching tools, and business incorporation services. •Print – provides printed personal and business checks, printed business forms, business accessories and promotional products. The accounting policies of the segments are the same as those described in the Notes to Consolidated Financial Statements included in the 2023 Form 10-K. We allocate corporate costs for our shared services functions to our business segments when the costs are directly attributable to a segment. This includes certain sales and marketing, supply chain, real estate, finance, information technology and legal costs. Costs that are not directly attributable to a business segment are reported as Corporate operations and consist primarily of marketing, accounting, information technology, human resources, facilities, executive management, and legal, tax and treasury costs that support the corporate function. All of our segments operate primarily in the U.S., with some operations in Canada. Through June 2023, we operated our former web hosting business in portions of Europe and through partners in Central and South America. Revenue and long-lived assets related to our foreign operations were not material to our consolidated financial statements during the periods covered by this report. No single customer accounted for more than 10% of consolidated revenue during the nine months ended September 30, 2024 and 2023. Our chief operating decision maker ("CODM") is our Chief Executive Officer. He reviews EBITDA on an adjusted basis for each segment when deciding how to allocate resources and to assess segment operating performance. Adjusted EBITDA for each segment excludes depreciation and amortization expense, interest expense, income tax expense and certain other amounts, which may include, from time to time: asset impairment charges; restructuring and integration expense; share-based compensation expense; acquisition transaction costs; certain legal-related expenses outside of the normal course of business; and gains or losses on sales of businesses and long-lived assets. The CODM does not review segment asset information when making investment or operating decisions regarding our reportable business segments. The following is our segment information for the quarters and nine months ended September 30, 2024 and 2023. The segment information for 2023 has been recast to reflect our current segment structure.
(1) Includes our North American web hosting and logo design businesses, which were sold in June 2023, and our payroll and human resources services business, which we are in the process of exiting (Note 6). The following table presents the reconciliation of total segment adjusted EBITDA to consolidated income (loss) before income taxes:
The following tables present revenue disaggregated by our product and service offerings:
|
Pay vs Performance Disclosure - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Pay vs Performance Disclosure | ||||
Net income (loss) attributable to Deluxe | $ 8,931 | $ (7,983) | $ 40,193 | $ 11,144 |
Insider Trading Arrangements |
3 Months Ended |
---|---|
Sep. 30, 2024 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Consolidated financial statements (Policies) |
9 Months Ended |
---|---|
Sep. 30, 2024 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Comparability | Comparability – The consolidated statement of cash flows for the nine months ended September 30, 2023 has been modified to conform to the current year presentation. Within net cash provided by operating activities, other current and other non-current assets have been combined. In addition, amortization of cloud computing arrangement implementation costs is presented separately. Previously, this amount was included in other non-cash items, net. Within net cash used by financing activities, employee taxes paid for shares withheld is included in other. Previously, this amount was presented separately. The consolidated statements of shareholders' equity for the quarter and nine months ended September 30, 2023 have also been modified to conform to the current year presentation. Common shares retired are included in common shares issued, net of tax withholding. Previously, these amounts were presented separately.
|
Supplemental balance sheet and cash flow information (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventories and supplies | Inventories and supplies – Inventories and supplies were comprised of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Available-for-sale debt securities | Available-for-sale debt securities – We did not hold any available-for-sale debt securities as of September 30, 2024. Available-for-sale debt securities held as of December 31, 2023 were comprised of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue in excess of billings | Revenue in excess of billings – Revenue in excess of billings was comprised of the following:
(1) Represents revenues that are earned but not currently billable under the related contract terms.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangibles | Intangibles – Intangibles were comprised of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Estimated future amortization expense | Based on the intangibles in service as of September 30, 2024, estimated future amortization expense is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill | Goodwill – In conjunction with the realignment of our reportable business segments effective January 1, 2024 (Note 15), the goodwill amounts by reportable segment as of December 31, 2023 have been recast to reflect our new segment structure. No goodwill impairment charges were recorded in conjunction with the segment realignment. Changes in goodwill by reportable segment and in total were as follows for the nine months ended September 30, 2024:
(1) The Data Solutions and Print balances are net of accumulated impairment charges of $145,584 and $193,699, respectively, for each period. All Other is net of accumulated impairment charges of $6,700 as of September 30, 2024.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other non-current assets | Other non-current assets – Other non-current assets were comprised of the following:
(1) Amortization of prepaid product discounts was $24,844 for the nine months ended September 30, 2024 and $25,291 for the nine months ended September 30, 2023. (2) Amortization of deferred contract acquisition costs was $9,445 for the nine months ended September 30, 2024 and $8,088 for the nine months ended September 30, 2023. (3) Amount includes the non-current portion of loans and notes receivable. The current portion of these receivables is included in other current assets on the consolidated balance sheets and was $1,678 as of September 30, 2024 and $987 as of December 31, 2023.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans and notes receivable by credit quality Indicator | The following table presents loans and notes receivable from distributors, including the current portion, by credit quality indicator and by year of origination, as of September 30, 2024. There were no write-offs or recoveries recorded during the nine months ended September 30, 2024.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued liabilities | Accrued liabilities – Accrued liabilities were comprised of the following:
(1) Revenue recognized for amounts included in deferred revenue at the beginning of the period was $30,707 for the nine months ended September 30, 2024 and $37,972 for the nine months ended September 30, 2023.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Supplemental cash flow information | Supplemental cash flow information – The reconciliation of cash, cash equivalents, restricted cash and restricted cash equivalents to the consolidated balance sheets was as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Trade accounts receivable [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for credit losses | Trade accounts receivable – Net trade accounts receivable was comprised of the following:
(1) Includes unbilled receivables of $61,416 as of September 30, 2024 and $43,673 as of December 31, 2023. Changes in the allowance for credit losses for the nine months ended September 30, 2024 and 2023 were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans and notes receivable [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for credit losses | Changes in the allowance for credit losses related to loans and notes receivable from distributors were as follows for the nine months ended September 30, 2024 and 2023:
|
Earnings (loss) per share (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings (loss) per share | The following table reflects the calculation of basic and diluted earnings (loss) per share. During each period, certain share-based awards, as noted below, were excluded from the calculation of diluted earnings (loss) per share because their effect would have been antidilutive.
|
Other comprehensive income (loss) (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification adjustments | Reclassification adjustments – Information regarding amounts reclassified from accumulated other comprehensive loss to net income (loss) was as follows:
(1) Relates to the sale of our North American web hosting business during the quarter ended June 30, 2023 (Note 6).
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated other comprehensive loss | Accumulated other comprehensive loss – Changes in the components of accumulated other comprehensive loss for the nine months ended September 30, 2024 and 2023 were as follows:
(1) Other comprehensive loss before reclassifications is net of an income tax benefit of $375.
(1) Other comprehensive loss before reclassifications is net of an income tax benefit of $63. (2) Other comprehensive income before reclassifications is net of income tax expense of $3,114.
|
Derivative financial instruments (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments | Our derivative instruments were comprised of the following:
|
Fair value measurements (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value of financial instruments | Information regarding the fair values of our financial instruments was as follows:
|
Restructuring and integration expense (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and Related Activities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and integration expense | Restructuring and integration expense is reflected on the consolidated statements of comprehensive income (loss) as follows:
Restructuring and integration expense for each period was comprised of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in restructuring and integration accruals | Changes in our restructuring and integration accruals were as follows:
|
Postretirement benefits (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plans and Other Postretirement Benefit Plans Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Components of net periodic benefit income | Postretirement benefit income is included in other income, net on the consolidated statements of comprehensive income (loss) and consisted of the following components:
|
Debt (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt outstanding | Debt outstanding was comprised of the following:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Maturities of long-term debt | Maturities of long-term debt were as follows as of September 30, 2024:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revolving credit facility | As of September 30, 2024, amounts available for borrowing under our revolving credit facility were as follows:
(1) We use standby letters of credit primarily to collateralize certain obligations related to our self-insured workers' compensation claims, as well as claims for environmental matters, as required by certain states. These letters of credit reduce the amount available for borrowing under our revolving credit facility.
|
Business segment information (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business segment information | The following is our segment information for the quarters and nine months ended September 30, 2024 and 2023. The segment information for 2023 has been recast to reflect our current segment structure.
(1) Includes our North American web hosting and logo design businesses, which were sold in June 2023, and our payroll and human resources services business, which we are in the process of exiting (Note 6).
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of adjusted EBITDA to income before income taxes | The following table presents the reconciliation of total segment adjusted EBITDA to consolidated income (loss) before income taxes:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue disaggregated by product and service offerings | The following tables present revenue disaggregated by our product and service offerings:
|
Supplemental balance sheet and cash flow information (trade accounts receivable, allowance for credit losses) (Details) - USD ($) $ in Thousands |
9 Months Ended | ||||
---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Dec. 31, 2023 |
|||
Trade accounts receivable | |||||
Trade accounts receivable - gross | $ 183,466 | $ 197,546 | |||
Allowance for credit losses | (11,206) | (6,541) | |||
Trade accounts receivable - net | [1] | 172,260 | 191,005 | ||
Unbilled receivables | 61,416 | $ 43,673 | |||
Changes in allowance for credit losses | |||||
Balance, beginning of year | 6,541 | $ 4,182 | |||
Bad debt expense | 12,040 | 5,191 | |||
Write-offs and other | (7,375) | (2,774) | |||
Balance, end of period | $ 11,206 | $ 6,599 | |||
|
Supplemental balance sheet and cash flow information (inventories and supplies) (Details) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Inventories and supplies | ||
Finished and semi-finished goods | $ 34,425 | $ 34,194 |
Raw materials and supplies | 17,230 | 17,339 |
Reserve for excess and obsolete items | (12,053) | (9,445) |
Inventories and supplies, net of reserve | $ 39,602 | $ 42,088 |
Supplemental balance sheet and cash flow information (available-for-sale debt securities) (Details) $ in Thousands |
Dec. 31, 2023
USD ($)
|
---|---|
Available-for-sale debt securities [Line Items] | |
Cost | $ 22,000 |
Gross unrealized gains | 0 |
Gross unrealized losses | 0 |
Fair value | 22,000 |
Cash and cash equivalents [Member] | Money market securities [Member] | Domestic [Member] | |
Available-for-sale debt securities [Line Items] | |
Cost | 22,000 |
Gross unrealized gains | 0 |
Gross unrealized losses | 0 |
Fair value | $ 22,000 |
Supplemental balance sheet and cash flow information (revenue in excess of billings) (Details) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
||
---|---|---|---|---|
Revenue in excess of billings | ||||
Conditional right to receive consideration | $ 15,745 | $ 20,680 | ||
Unconditional right to receive consideration | [1] | 14,178 | 5,427 | |
Revenue in excess of billings | $ 29,923 | $ 26,107 | ||
|
Supplemental balance sheet and cash flow information (other non-current assets) (Details) - USD ($) $ in Thousands |
9 Months Ended | ||||||||
---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Dec. 31, 2023 |
|||||||
Other non-current assets | |||||||||
Postretirement benefit plan asset | $ 101,211 | $ 94,939 | |||||||
Cloud computing arrangements implementation costs | 44,409 | 59,234 | |||||||
Prepaid product discounts | [1] | 35,834 | 40,376 | ||||||
Deferred contract acquisition costs | [2] | 17,995 | 21,103 | ||||||
Loans and notes receivable from distributors, net of allowance for credit losses | [3] | 11,635 | 12,443 | ||||||
Other | 23,909 | 23,087 | |||||||
Other non-current assets | 234,993 | 251,182 | |||||||
Amortization of prepaid product discounts | 24,844 | $ 25,291 | |||||||
Amortization of deferred contract acquisition costs | 9,445 | 8,088 | |||||||
Loans and notes receivable from distributors, current | 1,678 | $ 987 | |||||||
Loans and notes receivable from distributors [Member] | |||||||||
Loans and notes receivable from distributors, allowance for credit losses [Line Items] | |||||||||
Balance, beginning of year | 928 | 1,024 | |||||||
Bad debt expense (benefit) | 184 | (46) | |||||||
Balance, end of period | 1,112 | $ 978 | |||||||
Write-offs | 0 | ||||||||
Recoveries | 0 | ||||||||
Loans and notes receivable from distributors, credit quality information | |||||||||
2024 | 943 | ||||||||
2023 | 328 | ||||||||
2020 | 895 | ||||||||
2019 | 324 | ||||||||
Prior | 11,935 | ||||||||
Total | 14,425 | ||||||||
Loans and notes receivable from distributors [Member] | 1-2 internal grade member [Member] | |||||||||
Loans and notes receivable from distributors, credit quality information | |||||||||
2024 | 943 | ||||||||
2023 | 328 | ||||||||
2020 | 895 | ||||||||
2019 | 324 | ||||||||
Prior | 11,223 | ||||||||
Total | 13,713 | ||||||||
Loans and notes receivable from distributors [Member] | 3-4 internal grade [Member] | |||||||||
Loans and notes receivable from distributors, credit quality information | |||||||||
2024 | 0 | ||||||||
2023 | 0 | ||||||||
2020 | 0 | ||||||||
2019 | 0 | ||||||||
Prior | 712 | ||||||||
Total | $ 712 | ||||||||
|
Supplemental balance sheet and cash flow information (accrued liabilities, supplemental cash flow information) (Details) - USD ($) $ in Thousands |
9 Months Ended | |||||
---|---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Dec. 31, 2023 |
Dec. 31, 2022 |
|||
Accrued liabilities | ||||||
Deferred revenue | [1] | $ 22,885 | $ 35,343 | |||
Employee bonuses, including sales incentives | 32,308 | 49,446 | ||||
Interest | 15,063 | 10,481 | ||||
Operating lease liabilities | 12,674 | 13,562 | ||||
Income taxes | 12,659 | 7,558 | ||||
Customer rebates | 11,313 | 12,718 | ||||
Wages and payroll liabilities, including vacation | 11,269 | 8,605 | ||||
Restructuring | 2,936 | 9,689 | ||||
Prepaid product discounts | 1,775 | 4,477 | ||||
Other | 29,149 | 39,548 | ||||
Accrued liabilities | 152,031 | 191,427 | ||||
Deferred revenue recognized | 30,707 | $ 37,972 | ||||
Supplemental cash flow information | ||||||
Cash and cash equivalents | 41,307 | 42,189 | 71,962 | |||
Restricted cash and restricted cash equivalents included in funds held for customers | $ 41,258 | $ 143,893 | ||||
Restricted cash and restricted cash equivalents included in funds held for customers [Extensible Enumeration] | Funds held for customers | Funds held for customers | ||||
Non-current restricted cash included in other non-current assets | $ 3,030 | $ 2,907 | 2,937 | |||
Total cash, cash equivalents, restricted cash and restricted cash equivalents | $ 85,595 | $ 188,989 | $ 458,033 | $ 337,415 | ||
|
Earnings (loss) per share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Earnings (loss) per share - basic: | ||||
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 |
Income allocated to participating securities | (3) | (9) | (15) | (29) |
Income (loss) attributable to Deluxe available to common shareholders | $ 8,928 | $ (7,992) | $ 40,178 | $ 11,115 |
Weighted-average shares outstanding | 44,250 | 43,663 | 44,106 | 43,498 |
Earnings (loss) per share - basic | $ 0.20 | $ (0.18) | $ 0.91 | $ 0.26 |
Earnings (loss) per share - diluted: | ||||
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 |
Income allocated to participating securities | (3) | (9) | (12) | (29) |
Re-measurement of share-based awards classified as liabilities | (7) | 0 | (45) | 0 |
Income (loss) attributable to Deluxe available to common shareholders | $ 8,921 | $ (7,992) | $ 40,136 | $ 11,115 |
Weighted-average shares outstanding | 44,250 | 43,663 | 44,106 | 43,498 |
Dilutive impact of potential common shares | 556 | 0 | 550 | 273 |
Weighted-average shares and potential common shares outstanding | 44,806 | 43,663 | 44,656 | 43,771 |
Earnings (loss) per share - diluted | $ 0.20 | $ (0.18) | $ 0.90 | $ 0.25 |
Antidilutive potential common shares excluded from calculation | 1,205 | 1,450 | 1,205 | 1,450 |
Other comprehensive income (loss) (reclassification adjustments) (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | |||||
---|---|---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
||||
Amounts reclassified from accumulated other comprehensive loss | |||||||
Prior service credit | $ 355 | $ 355 | $ 1,066 | $ 1,066 | |||
Net actuarial loss | (334) | (568) | (1,001) | (1,705) | |||
Total amortization | 21 | (213) | 65 | (639) | |||
Tax (expense) benefit | (44) | 17 | (133) | 49 | |||
Amortization of postretirement benefit plan items, net of tax | (23) | (196) | (68) | (590) | |||
Realized gain on cash flow hedges | 830 | 984 | 2,640 | 2,191 | |||
Tax expense | (223) | (264) | (712) | (588) | |||
Realized gain on cash flow hedges, net of tax | 607 | 720 | 1,928 | 1,603 | |||
Currency translation adjustment | 0 | 0 | 0 | 863 | [1] | ||
Total reclassifications, net of tax | $ 584 | $ 524 | $ 1,860 | $ 150 | |||
|
Other comprehensive income (loss) (accumulated other comprehensive loss) (Details) - USD ($) $ in Thousands |
9 Months Ended | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
|||||||||
Postretirement benefit plans [Member] | ||||||||||
Accumulated other comprehensive loss [Line Items] | ||||||||||
Balance, beginning of period | $ (19,824) | $ (26,872) | ||||||||
Other comprehensive income (loss) before reclassifications | 0 | 0 | ||||||||
Amounts reclassified from accumulated other comprehensive loss | 68 | 590 | ||||||||
Net current-period other comprehensive income (loss) | 68 | 590 | ||||||||
Balance, end of period | (19,756) | (26,282) | ||||||||
Net unrealized loss on debt securities [Member] | ||||||||||
Accumulated other comprehensive loss [Line Items] | ||||||||||
Balance, beginning of period | (909) | |||||||||
Other comprehensive income (loss) before reclassifications | [1] | (183) | ||||||||
Amounts reclassified from accumulated other comprehensive loss | 0 | |||||||||
Net current-period other comprehensive income (loss) | (183) | |||||||||
Balance, end of period | (1,092) | |||||||||
Unrealized loss on debt securities arising during the period, tax benefit | (63) | |||||||||
Net unrealized (loss) gain on cash flow hedges [Member] | ||||||||||
Accumulated other comprehensive loss [Line Items] | ||||||||||
Balance, beginning of period | (286) | 2,593 | ||||||||
Other comprehensive income (loss) before reclassifications | (1,013) | [2] | 8,487 | [3] | ||||||
Amounts reclassified from accumulated other comprehensive loss | (1,928) | (1,603) | ||||||||
Net current-period other comprehensive income (loss) | (2,941) | 6,884 | ||||||||
Balance, end of period | (3,227) | 9,477 | ||||||||
Unrealized (loss) gain on cash flow hedges arising during the period, tax (benefit) expense | (375) | 3,114 | ||||||||
Currency translation adjustment [Member] | ||||||||||
Accumulated other comprehensive loss [Line Items] | ||||||||||
Balance, beginning of period | (9,918) | (12,076) | ||||||||
Other comprehensive income (loss) before reclassifications | (951) | 460 | ||||||||
Amounts reclassified from accumulated other comprehensive loss | 0 | 863 | ||||||||
Net current-period other comprehensive income (loss) | (951) | 1,323 | ||||||||
Balance, end of period | (10,869) | (10,753) | ||||||||
Accumulated other comprehensive loss [Member] | ||||||||||
Accumulated other comprehensive loss [Line Items] | ||||||||||
Balance, beginning of period | (30,028) | (37,264) | ||||||||
Other comprehensive income (loss) before reclassifications | (1,964) | 8,764 | ||||||||
Amounts reclassified from accumulated other comprehensive loss | (1,860) | (150) | ||||||||
Net current-period other comprehensive income (loss) | (3,824) | 8,614 | ||||||||
Balance, end of period | $ (33,852) | $ (28,650) | ||||||||
|
Divestitures (Details) - USD ($) $ in Thousands |
1 Months Ended | 3 Months Ended | 9 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|---|---|
Jun. 30, 2023 |
Sep. 30, 2024 |
Mar. 31, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
Dec. 31, 2023 |
|
Divestitures [Line Items] | |||||||
Total revenue | $ 528,444 | $ 537,844 | $ 1,601,215 | $ 1,654,896 | |||
Gain (loss) on sale of businesses and long-lived assets | 5,208 | (4,324) | 29,190 | 17,618 | |||
Goodwill impairment charge | 6,700 | $ 0 | 0 | 6,700 | 0 | ||
Goodwill | 1,423,861 | 1,423,861 | $ 1,430,590 | ||||
North American web hosting and logo design businesses [Member] | |||||||
Divestitures [Line Items] | |||||||
Total revenue | 28,000 | ||||||
Gain (loss) on sale of businesses and long-lived assets | $ 17,486 | ||||||
Cash proceeds from business exit | $ 31,230 | ||||||
North American web hosting and logo design businesses [Member] | AmountOfAdjustmentToPriorPeriodGainOnDisposalMember [Member] | |||||||
Divestitures [Line Items] | |||||||
Gain (loss) on sale of businesses and long-lived assets | $ (4,457) | ||||||
Payroll and human resource services business | |||||||
Divestitures [Line Items] | |||||||
Total revenue | $ 27,000 | ||||||
Gain (loss) on sale of businesses and long-lived assets | 5,208 | 28,190 | |||||
Cash proceeds from business exit | 18,321 | ||||||
Goodwill impairment charge | 6,700 | ||||||
Goodwill | $ 1,043 | 1,043 | |||||
Customer lists/relationships [Member] | |||||||
Divestitures [Line Items] | |||||||
Gain (loss) on sale of businesses and long-lived assets | $ 1,000 |
Derivative financial instruments (Details) - USD ($) $ in Thousands |
9 Months Ended | |||||||
---|---|---|---|---|---|---|---|---|
Jun. 01, 2021 |
Sep. 30, 2024 |
Dec. 31, 2023 |
Jun. 20, 2023 |
Mar. 20, 2023 |
Sep. 20, 2022 |
|||
Credit facility agreement [Member] | Minimum [Member] | ||||||||
Derivative [Line Items] | ||||||||
Interest rate margin on variable-rate debt | 1.50% | 1.50% | ||||||
Credit facility agreement [Member] | Maximum [Member] | ||||||||
Derivative [Line Items] | ||||||||
Interest rate margin on variable-rate debt | 2.50% | 2.50% | ||||||
Amortizing interest rate swap June 2023 | ||||||||
Derivative [Line Items] | ||||||||
Notional amount | $ 222,932 | |||||||
Interest rate | [1] | 4.249% | ||||||
Fair value asset / (liability), other non-current liabilities | $ (3,500) | $ (2,158) | ||||||
Interest rate swap March 2023 | ||||||||
Derivative [Line Items] | ||||||||
Notional amount | $ 200,000 | |||||||
Interest rate | [1] | 4.003% | ||||||
Fair value asset / (liability), other non-current assets | 287 | |||||||
Fair value asset / (liability), other non-current liabilities | (807) | |||||||
Interest rate swap September 2022 | ||||||||
Derivative [Line Items] | ||||||||
Notional amount | $ 300,000 | |||||||
Interest rate | [1] | 3.99% | ||||||
Fair value asset / (liability), other non-current assets | $ 1,519 | |||||||
Fair value asset / (liability), accrued liabilities | $ (73) | |||||||
|
Fair value measurements (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||||
---|---|---|---|---|---|---|
Sep. 30, 2024 |
Mar. 31, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
Dec. 31, 2023 |
|
Fair value measurements [Line Items] | ||||||
Goodwill impairment charge | $ 6,700 | $ 0 | $ 0 | $ 6,700 | $ 0 | |
Derivative assets (Note 7) [Extensible Enumeration] | Other non-current assets | |||||
Derivative Liability (Note 7) [Extensible Enumeration] | Accrued liabilities, Other non-current liabilities | Accrued liabilities, Other non-current liabilities | Other non-current liabilities | |||
Derivative assets (Note 7) | $ 1,806 | |||||
Derivative liability (Note 7) | $ (4,380) | $ (4,380) | (2,158) | |||
Cash, fair value | 22,000 | |||||
Restricted cash, carrying value | 3,030 | $ 2,907 | 3,030 | $ 2,907 | 2,937 | |
Restricted cash, fair value | 3,030 | 3,030 | 2,937 | |||
Recurring fair value measurements [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Derivative assets (Note 7) | 1,806 | |||||
Derivative liability (Note 7) | (4,380) | (4,380) | (2,158) | |||
Non-recurring fair value measurement [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Goodwill impairment charge | 0 | |||||
Quoted prices in active markets for identical assets (Level 1) [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Restricted cash, fair value | 3,030 | 3,030 | 2,937 | |||
Significant other observable inputs (Level 2) [Member] | Recurring fair value measurements [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Derivative assets (Note 7) | 1,806 | |||||
Derivative liability (Note 7) | (4,380) | (4,380) | (2,158) | |||
Funds held for customers [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Cash, carrying value | 41,258 | 41,258 | 383,134 | |||
Cash, fair value | 41,258 | 41,258 | 383,134 | |||
Funds held for customers [Member] | Quoted prices in active markets for identical assets (Level 1) [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Cash, fair value | 41,258 | 41,258 | 383,134 | |||
Other current and noncurrent assets [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Loans and notes receivable from distributors | 13,314 | 13,314 | 13,430 | |||
Loans and notes receivable from distributors, fair value | 14,278 | 14,278 | 13,249 | |||
Other current and noncurrent assets [Member] | Significant unobservable inputs (Level 3) [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Loans and notes receivable from distributors, fair value | 14,278 | 14,278 | 13,249 | |||
Cash and cash equivalents [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Cash, carrying value | 41,307 | 41,307 | 49,962 | |||
Cash, fair value | 41,307 | 41,307 | 49,962 | |||
Cash and cash equivalents [Member] | Money market securities [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Cash equivalents | 22,000 | |||||
Cash and cash equivalents [Member] | Money market securities [Member] | Recurring fair value measurements [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Cash, fair value | 22,000 | |||||
Cash and cash equivalents [Member] | Quoted prices in active markets for identical assets (Level 1) [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Cash, fair value | 41,307 | 41,307 | 49,962 | |||
Cash and cash equivalents [Member] | Quoted prices in active markets for identical assets (Level 1) [Member] | Money market securities [Member] | Recurring fair value measurements [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Cash, fair value | 22,000 | |||||
Current portion of long-term debt and long-term debt [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Long-term debt | 1,531,527 | 1,531,527 | 1,592,851 | |||
Long-term debt, fair value | 1,515,895 | 1,515,895 | 1,554,028 | |||
Current portion of long-term debt and long-term debt [Member] | Significant other observable inputs (Level 2) [Member] | ||||||
Fair value measurements [Line Items] | ||||||
Long-term debt, fair value | 1,515,895 | $ 1,515,895 | $ 1,554,028 | |||
Payroll and human resource services business | ||||||
Fair value measurements [Line Items] | ||||||
Goodwill impairment charge | $ 6,700 |
Restructuring and integration expense (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | 18 Months Ended | ||
---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
|
Restructuring and integration expense [Line Items] | |||||
Restructuring and integration expense | $ 11,265 | $ 29,364 | $ 37,031 | $ 70,935 | |
Total cost of revenue [Member] | |||||
Restructuring and integration expense [Line Items] | |||||
Restructuring and integration expense | 234 | 6,429 | 1,132 | 10,868 | |
Operating expenses [Member] | |||||
Restructuring and integration expense [Line Items] | |||||
Restructuring and integration expense | 11,031 | 22,935 | 35,899 | 60,067 | |
North Star program [Member] | |||||
Restructuring and integration expense [Line Items] | |||||
Restructuring and integration expense | 11,000 | 20,000 | 33,000 | 35,000 | $ 80,000 |
Anticipated additional restructuring and integration expense | 30,000 | 30,000 | $ 30,000 | ||
External consulting and other costs [Member] | |||||
Restructuring and integration expense [Line Items] | |||||
Restructuring and integration expense | 8,614 | 10,939 | 25,733 | 31,561 | |
Employee severance benefits [Member] | |||||
Restructuring and integration expense [Line Items] | |||||
Restructuring and integration expense | 2,961 | ||||
Restructuring charges, net | 902 | 11,179 | 2,459 | 17,526 | |
Internal labor [Member] | |||||
Restructuring and integration expense [Line Items] | |||||
Restructuring and integration expense | 381 | 2,469 | 1,602 | 6,341 | |
Other [Member] | |||||
Restructuring and integration expense [Line Items] | |||||
Restructuring and integration expense | $ 1,368 | $ 4,777 | $ 7,237 | $ 15,507 |
Restructuring and integration expense (accruals) (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Restructuring Cost and Reserve [Line Items] | ||||
Balance, December 31, 2023 | $ 9,689 | |||
Charges | $ 11,265 | $ 29,364 | 37,031 | $ 70,935 |
Balance, September 30, 2024 | 2,936 | 2,936 | ||
Employee severance benefits [Member] | ||||
Restructuring Cost and Reserve [Line Items] | ||||
Balance, December 31, 2023 | 9,689 | |||
Charges | 2,961 | |||
Reversals | (502) | |||
Payments | (9,212) | |||
Balance, September 30, 2024 | $ 2,936 | $ 2,936 |
Income tax provision (Details) |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||
---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
Dec. 31, 2023 |
|
Income Tax Disclosure [Abstract] | |||||
Effective income tax rate | 33.60% | 13.00% | 33.70% | 45.00% | 34.10% |
Postretirement benefits (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Net periodic benefit income | ||||
Interest cost | $ 435 | $ 496 | $ 1,306 | $ 1,489 |
Expected return on plan assets | (2,099) | (1,830) | (6,296) | (5,490) |
Amortization of prior service credit | (355) | (355) | (1,066) | (1,066) |
Amortization of net actuarial losses | 334 | 568 | 1,001 | 1,705 |
Net periodic benefit income | $ (1,685) | $ (1,121) | $ (5,055) | $ (3,362) |
Debt (Details) $ in Thousands |
3 Months Ended | 9 Months Ended | 20 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 01, 2021
USD ($)
|
Mar. 31, 2026
USD ($)
|
Dec. 31, 2025
USD ($)
|
Sep. 30, 2025
USD ($)
|
Jun. 30, 2025
USD ($)
|
Mar. 31, 2025
USD ($)
|
Sep. 30, 2024
USD ($)
|
Jun. 01, 2026
USD ($)
|
Mar. 13, 2024
USD ($)
|
Dec. 31, 2023
USD ($)
|
Dec. 31, 2022
USD ($)
|
|||
Debt instruments [Line Items] | |||||||||||||
Total principal amount | $ 1,540,339 | $ 1,604,187 | |||||||||||
Less: unamortized discount and debt issuance costs | (8,812) | (11,336) | |||||||||||
Total debt, net of discount and debt issuance costs | 1,531,527 | 1,592,851 | |||||||||||
Less: current portion of long-term debt, net of debt issuance costs | (71,914) | (86,153) | |||||||||||
Long-term debt | 1,459,613 | 1,506,698 | |||||||||||
Maturities of long-term debt | |||||||||||||
2025 | 101,063 | ||||||||||||
2026 | 898,500 | ||||||||||||
2027 | 65,776 | ||||||||||||
2028 | 0 | ||||||||||||
2029 | 475,000 | ||||||||||||
Senior, secured revolving credit facility [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Total principal amount | 209,000 | 252,000 | |||||||||||
Credit facility, commitment | $ 500,000 | 500,000 | |||||||||||
Net available for borrowing as of September 30, 2024 | 283,327 | ||||||||||||
Senior, secured term loan facility [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Total principal amount | 1,155,000 | 790,563 | $ 877,187 | ||||||||||
Senior, secured term loan facility [Member] | Forecast [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Repayment amount | $ 28,875 | $ 28,875 | $ 28,875 | $ 21,656 | $ 21,656 | ||||||||
Swingline sub-facility [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Credit facility, commitment | 40,000 | 40,000 | |||||||||||
Letter of credit sub-facility [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Credit facility, commitment | 25,000 | 25,000 | |||||||||||
Outstanding letters of credit | [1] | $ (7,673) | |||||||||||
Credit facility agreement [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Weighted-average interest rate at period end | 6.60% | 6.83% | |||||||||||
Credit facility agreement [Member] | Forecast [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Maximum consolidated total leverage ratio | 4.25 | ||||||||||||
Maximum consolidated secured leverage ratio | 3.50 | ||||||||||||
Minimum interest coverage ratio | 3.00 | ||||||||||||
Consolidated total leverage ratio limiting permitted payments | 2.75 | ||||||||||||
Permitted payments | $ 60,000 | ||||||||||||
Senior, unsecured notes [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Total principal amount | $ 500,000 | $ 475,000 | $ 475,000 | ||||||||||
Senior, unsecured notes | |||||||||||||
Stated interest rate | 8.00% | ||||||||||||
Proceeds from debt offering, net of discount and debt issuance costs | $ 490,741 | ||||||||||||
Effective interest rate | 8.30% | ||||||||||||
Debt settled | $ 25,000 | ||||||||||||
Securitization facility [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Total principal amount | 65,776 | $ 0 | |||||||||||
Credit facility, commitment | $ 80,000 | $ 80,000 | |||||||||||
Weighted-average interest rate at period end | 6.64% | ||||||||||||
Minimum [Member] | Credit facility agreement [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Interest rate margin on variable-rate debt | 1.50% | 1.50% | |||||||||||
Maximum [Member] | Credit facility agreement [Member] | |||||||||||||
Debt instruments [Line Items] | |||||||||||||
Interest rate margin on variable-rate debt | 2.50% | 2.50% | |||||||||||
|
Other commitments and contingencies (Details) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Commitments and Contingencies Disclosure [Abstract] | ||
Self-insurance liabilities | $ 9,047 | $ 9,024 |
Shareholders' equity (Details) - USD ($) shares in Thousands, $ in Thousands |
9 Months Ended | ||
---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Oct. 24, 2018 |
|
Stockholders' Equity Note [Abstract] | |||
Share repurchase program, authorized amount | $ 500,000 | ||
Common shares repurchased (in shares) | 0 | 0 | |
Amount remaining under share repurchase authorization | $ 287,452 |
Business segment information (Details) $ in Thousands |
3 Months Ended | 9 Months Ended | |||||
---|---|---|---|---|---|---|---|
Sep. 30, 2024
USD ($)
|
Mar. 31, 2024
USD ($)
|
Sep. 30, 2023
USD ($)
|
Sep. 30, 2024
USD ($)
customers
|
Sep. 30, 2023
USD ($)
customers
|
|||
Business segment information [Line Items] | |||||||
Revenue | $ 528,444 | $ 537,844 | $ 1,601,215 | $ 1,654,896 | |||
Depreciation and amortization expense | (44,277) | (38,857) | (127,716) | (124,985) | |||
Interest expense | (29,905) | (32,034) | (90,910) | (93,982) | |||
Net income attributable to non-controlling interest | 38 | 26 | 103 | 80 | |||
Asset impairment charge | (6,700) | $ 0 | 0 | (6,700) | 0 | ||
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) | |||
Gain (loss) on sale of businesses and long-lived assets | 5,208 | (4,324) | 29,190 | 17,618 | |||
Income (loss) before income taxes | 13,509 | (9,151) | 60,759 | 20,410 | |||
Operating segments [Member] | |||||||
Business segment information [Line Items] | |||||||
Adjusted EBITDA | 148,356 | 150,958 | 436,962 | 457,002 | |||
Operating segments [Member] | Merchant Services [Member] | |||||||
Business segment information [Line Items] | |||||||
Revenue | 93,531 | 87,984 | 288,536 | 268,556 | |||
Adjusted EBITDA | 17,752 | 17,393 | 58,377 | 53,120 | |||
Operating segments [Member] | B2B Payments [Member] | |||||||
Business segment information [Line Items] | |||||||
Revenue | 75,140 | 74,581 | 214,788 | 226,118 | |||
Adjusted EBITDA | 15,264 | 16,074 | 42,537 | 44,741 | |||
Operating segments [Member] | Data Solutions [Member] | |||||||
Business segment information [Line Items] | |||||||
Revenue | 61,065 | 64,080 | 178,169 | 167,735 | |||
Adjusted EBITDA | 17,485 | 15,317 | 48,150 | 38,956 | |||
Operating segments [Member] | Print [Member] | |||||||
Business segment information [Line Items] | |||||||
Revenue | 297,313 | 304,282 | 909,393 | 942,839 | |||
Adjusted EBITDA | 97,407 | 98,044 | 282,226 | 298,015 | |||
Operating segments [Member] | Total reportable segments [Member] | |||||||
Business segment information [Line Items] | |||||||
Revenue | 527,049 | 530,927 | 1,590,886 | 1,605,248 | |||
Adjusted EBITDA | 147,908 | 146,828 | 431,290 | 434,832 | |||
Operating segments [Member] | All Other [Member] | |||||||
Business segment information [Line Items] | |||||||
Revenue | [1] | 1,395 | 6,917 | 10,329 | 49,648 | ||
Adjusted EBITDA | [1] | 448 | 4,130 | 5,672 | 22,170 | ||
Asset impairment charge | (6,700) | ||||||
Corporate operations [Member] | |||||||
Business segment information [Line Items] | |||||||
Adjusted EBITDA | $ (43,454) | $ (49,068) | $ (128,217) | $ (146,304) | |||
Customer concentration risk [Member] | |||||||
Business segment information [Line Items] | |||||||
Number of customers | customers | 0 | 0 | |||||
Customer concentration risk [Member] | Total revenue benchmark [Member] | Major Customers [Member] | |||||||
Business segment information [Line Items] | |||||||
Concentration risk, percentage | 10.00% | 10.00% | |||||
|
Business segment information (disaggregated revenue information) (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||||
---|---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|||
Disaggregated revenue information | ||||||
Revenue | $ 528,444 | $ 537,844 | $ 1,601,215 | $ 1,654,896 | ||
Merchant Services [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 93,531 | 87,984 | 288,536 | 268,556 | ||
B2B Payments [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 75,140 | 74,581 | 214,788 | 226,118 | ||
Data Solutions [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 61,065 | 64,080 | 178,169 | 167,735 | ||
Print [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 297,313 | 304,282 | 909,393 | 942,839 | ||
All Other [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | [1] | 1,395 | 6,917 | 10,329 | 49,648 | |
Checks [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 176,827 | 179,990 | 534,672 | 545,061 | ||
Checks [Member] | Print [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 176,827 | 179,990 | 534,672 | 545,061 | ||
Merchant services [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 93,531 | 87,984 | 288,536 | 268,556 | ||
Merchant services [Member] | Merchant Services [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 93,531 | 87,984 | 288,536 | 268,556 | ||
Promotional solutions [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 61,264 | 62,309 | 193,343 | 204,998 | ||
Promotional solutions [Member] | Print [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 61,264 | 62,309 | 193,343 | 203,542 | ||
Promotional solutions [Member] | All Other [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 1,456 | |||||
Forms and other business products [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 59,222 | 61,983 | 181,378 | 194,236 | ||
Forms and other business products [Member] | Print [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 59,222 | 61,983 | 181,378 | 194,236 | ||
Treasury management solutions [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 58,574 | 59,224 | 169,000 | 180,864 | ||
Treasury management solutions [Member] | B2B Payments [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 58,574 | 59,224 | 169,000 | 180,864 | ||
Data-driven marketing [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 56,520 | 59,561 | 163,339 | 153,346 | ||
Data-driven marketing [Member] | Data Solutions [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 56,520 | 59,561 | 163,339 | 153,346 | ||
Other [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 22,506 | 26,793 | 70,947 | 107,835 | ||
Other [Member] | B2B Payments [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 16,566 | 15,357 | 45,788 | 45,254 | ||
Other [Member] | Data Solutions [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | 4,545 | 4,519 | 14,830 | 14,389 | ||
Other [Member] | All Other [Member] | Operating segments [Member] | ||||||
Disaggregated revenue information | ||||||
Revenue | $ 1,395 | $ 6,917 | $ 10,329 | $ 48,192 | ||
|
BMXF3UPOT%"2M1O:53943O58VE[/0L];3-WLWK;5-!7F0+.5*CI5M9IX3&RV "3@\+)&XOSGF.9FV-O*Y4)D>_6['^I0QG2ML;<3EBV&$_B:*249CT#
M,S<#MZ&/XK*)E'(KIA&V3<834D^WS$VW^Y!N=!?.6%2@J!'"#"AG%G!,SHOX
M2#+B/;-R[UWAO)1E6F9OV3YT,O:[]P^/I.WU+/1$S=U$_3H\I-9-VRF;>*A%
MM2&Y6'1EAWZ$&V8TW$S+KJLPD=0*F'$P>6*\BN(VC8?2,5
M">_YGO^$[U_J0JCU?FX>:@)"ZF$2L&3(_IA@X _[F;_]N0RZ6A
M?@.XK;]JU6TJK561BPI'CK3+OA=;.Z"X'/7'?*=G?OZ&MAI%9O?&TR@ZV+/:
M $DK'=%=YS,7=SL95\L1R&XD;8U@^89[4'F""C/$C&YK3G9>[FY>OE4F1M
M!A%/.Y>&,E"\N+?IR,"RD\X^\5<#C7%AXO<$VF1=5S*KS1:DN6G"=WCM8 !J
M/]8ET\!R*%LL.>BX7UO>$SEW$_D@B/^/5B* UQ[,[!*T?NZ)!K>)3(#XG%A_<&&Z@@752#T[9GWKXJU?G2Y9
M>'0N8@;>"87SNV :5!6 BSDH;UDG[40$8A."C/4SK8N40:!\_9
M$OMN9*6-]Z NE;/'="--DC&L=\B_2J2-Z-[XLEK2#2S-9>-42A$BF)7+(H:X*,82K@'DQ$Y\ 9()
M66)MIC+W524!$Y=4,C\,@KE?8LJ])')K6YE$HM:,RE)\K$Q1*]-I:<2_1V/3:CC1?S:);ZF'FZE38+TQB[R0
M[_80.4;J&[GW_N>?O-C]90?OX8KW2D1EH7JFM8@P@M9W>3C6HJ??TI]S_M%G$.$=NNJV]R(0LT7NC*PE9J(
M=B;%1-40M6JF;\1!U>"6Z@RT8 X%7*:5\['4[#0<=>>,XS.)EJ98S8%UX:
M.&$$ >C]%>=J9Y@ W21/_@)02P,$
M% @ '%!G60!ZCZM# @ B@8 !D !X;"]W;W)K