Skip to main content

TTEC Announces Second Quarter 2024 Financial Results

Second Quarter 2024
Revenue was $534.1 Million, down 11.0 Percent
Operating Loss of $224.4 Million or negative 42.0 Percent of Revenue, due to $233.5 Million
Non-cash Goodwill Impairments and Related Tax Adjustments
(Operating Income of $29.5 Million or 5.5 Percent of Revenue Non-GAAP)
Net Loss of $296.8 Million or negative 55.6 Percent of Revenue
(Net Income of $6.6 Million or 1.2 Percent of Revenue Non-GAAP)
Adjusted EBITDA was $46.2 Million or 8.7 Percent of Revenue
Fully Diluted Net Loss Per Share of $6.23 (Net Income Per Share of $0.14 Non-GAAP)

Updated Outlook for Full Year 2024

DENVER, Aug. 8, 2024 /PRNewswire/ -- TTEC Holdings, Inc. (NASDAQ:TTEC), a leading global CX (customer experience) technology and services innovator for AI-enabled CX with solutions from TTEC Engage and TTEC Digital, announced today financial results for the second quarter ended June 30, 2024.

"Our results this quarter are impacted by non-cash goodwill impairment charges and related tax adjustments. We continue to operate in a dynamic macroeconomic environment where clients are facing softer demand and budget constraints putting pressure on our top line in the Engage business, while our Digital business had a solid quarter," commented Ken Tuchman, chairman and chief executive officer of TTEC.

Tuchman continued, "We have continued to implement material cost optimization and transformation initiatives to improve the profitability of our Engage segment. In addition, we are making meaningful progress on our diversification strategy expanding our geographic footprint, attracting new enterprise clients, launching new solutions and deepening our partnerships. With these initiatives, we are confident in our ability to return the company to sustainable long-term growth and increased profitability."

SECOND QUARTER 2024 FINANCIAL HIGHLIGHTS                  

Revenue        

  • Second quarter 2024 GAAP revenue decreased 11.0 percent to $534.1 million compared to $600.4 million in the prior year.
  • Foreign exchange had a $1.8 million negative impact on revenue in the second quarter of 2024.

Income (Loss) from Operations

  • Second quarter 2024 GAAP loss from operations was $224.4 million, or negative 42.0 percent of revenue, compared to income from operations of $31.3 million, or 5.2 percent of revenue in the prior year. The significant decrease in operating income was primarily the result of a non-cash pre-tax $196 million impairment charge related to the fair value of the TTEC Engage reporting unit, in addition to other factors.
  • Non-GAAP income from operations, excluding restructuring and impairment charges, equity-based compensation expenses, amortization of purchased intangibles, and other items, was $29.5 million, or 5.5 percent of revenue, compared to $50.6 million, or 8.4 percent, for the prior year.
  • Foreign exchange had a $0.8 million positive impact on Non-GAAP income from operations in the second quarter of 2024.

Adjusted EBITDA    

  • Second quarter 2024 Non-GAAP Adjusted EBITDA was $46.2 million, or 8.7 percent of revenue, compared to $67.2 million, or 11.2 percent of revenue, in the prior year.

Net Income (Loss) Per Share

  • Second quarter 2024 GAAP fully diluted net loss per share was $6.23 compared to net income per share of $0.08 in the prior year.
  • Non-GAAP fully diluted net income per share was $0.14 compared to Non-GAAP net income per share of $0.55 in the prior year.

CASH FLOW AND BALANCE SHEET 

  • Cash flow from operations in the second quarter of 2024 was $49.3 million compared to $95.9 million for the second quarter of 2023.
  • Capital expenditures in the second quarter of 2024 were $14.2 million compared to $19.3 million for the second quarter of 2023.
  • As of June 30, 2024, TTEC had cash and cash equivalents of $79.8 million and debt of $933.2 million, resulting in a net debt position of $853.4 million. This compares to a net debt position of $804.2 million for the same period in 2023.
  • As of June 30, 2024, TTEC's remaining borrowing capacity under its revolving credit facility was approximately $100 million compared to $265 million for the same period in 2023.
  • On April 30, 2024, TTEC paid a dividend of $0.06 per share, or $2.8 million, to shareholders of record as of April 3, 2024.

SEGMENT REPORTING & COMMENTARY

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

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

  • Second quarter 2024 GAAP revenue for TTEC Digital decreased 1.0 percent to $116.4 million from $117.6 million for the year ago period. Income from operations was $6.0 million or 5.2 percent of revenue compared to an operating income of $7.2 million, or 6.1 percent of revenue, in the prior year.
  • Non-GAAP income from operations was $15.0 million, or 12.8 percent of revenue, compared to Non-GAAP income from operations of $14.7 million, or 12.5 percent of revenue, in the prior year.

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

  • Second quarter 2024 GAAP revenue for TTEC Engage decreased 13.5 percent to $417.7 million from $482.8 million for the year ago period. Loss from operations was ($230.4) million, or negative 55.2 percent of revenue, compared to operating income of $24.1 million, or 5.0 percent of revenue in the prior year.
  • Non-GAAP income from operations was $14.6 million, or 3.5 percent of revenue, compared to Non-GAAP income from operations of $35.9 million, or 7.4 percent of revenue, in the prior year.
  • Foreign exchange had a $1.7 million negative impact on revenue and $0.8 million positive impact on income from operations.

BUSINESS OUTLOOK 

"While our second quarter Non-GAAP results were largely in line with our expectations, we see continued pressure in the back half of the year primarily in our Engage business where operational execution remains a top priority," commented Kenny Wagers, chief financial officer of TTEC.

Wagers continued, "We are taking measurable actions in our Engage business to strengthen the foundation for increased profitability. This includes broad actions to align our Engage and corporate cost structure with forecasted revenue as well as initiatives to improve our operating efficiencies at the client program level. Our bottoms-up approach has been meticulous to deliver the intended benefits without impacting the quality of our service delivery and go-to-market platform as we position ourselves for 2025. In our Digital business, clients across numerous industries are increasingly using our CX technology professional and managed services, with particularly strong demand for our cloud-based offerings."

Wagers concluded, "We continue to believe that the second quarter will be the peak of the headwinds in our Engage business. While we expect moderate sequential top- and bottom-line improvement in the third quarter, we are forecasting softer third quarter performance than originally anticipated before seeing stronger results in the fourth quarter."  

TTEC Full Year 2024 Outlook





Full Year 2024
Guidance


Full Year 2024
Mid-Point

Revenue

$2,210M$2,260M


$2,235M

Non-GAAP adjusted EBITDA

$201M$217M


$209M

Non-GAAP adjusted EBITDA margins

9.1% — 9.6%


9.3 %

Non-GAAP operating income

$134M$150M


$142M

Non-GAAP operating income margins

6.0% — 6.6%


6.3 %

Interest expense, net

($82M) — ($84M)


($83M)

Non-GAAP adjusted tax rate

32% — 34%


33 %

Diluted share count

47.5M — 47.7M


47.6M

Non-GAAP earnings per a share

$0.74$0.97


$0.86









Engage Full Year 2024 Outlook





Full Year 2024
Guidance


Full Year 2024
Mid-Point

Revenue

$1,730M$1,760M


$1,745M

Non-GAAP adjusted EBITDA

$130M$140M


$135M

Non-GAAP adjusted EBITDA margins

7.5% — 8.0%


7.8 %

Non-GAAP operating income

$74M$84M


$79M

Non-GAAP operating income margins

4.3% — 4.8%


4.5 %









Digital Full Year 2024 Outlook





Full Year 2024
Guidance


Full Year 2024
Mid-Point

Revenue

$480M$500M


$490M

Non-GAAP adjusted EBITDA

$70M$76M


$73M

Non-GAAP adjusted EBITDA margins

14.7% — 15.3%


15.0 %

Non-GAAP operating income

$59M$65M


$62M

Non-GAAP operating income margins

12.4% — 13.1%


12.7 %

The Company has not quantitatively reconciled its guidance for Non-GAAP operating income, Non-GAAP operating income margins, Non-GAAP adjusted EBITDA, Non-GAAP adjusted EBITDA margins, or Non-GAAP earnings per share to their respective most comparable GAAP measures because certain of the reconciling items that impact these metrics, including restructuring and impairment charges, equity-based compensation expense, changes in acquisition contingent consideration, depreciation and amortization expense, and provision for income taxes are dependent on the timing of future events outside of the Company's control or cannot be reliably predicted. Accordingly, the Company is unable to provide reconciliations to GAAP operating income, operating income margins, EBITDA margins, and diluted earnings per share without unreasonable effort. Please note that the unavailable reconciling items could significantly impact the Company's 2024 financial results as reported under GAAP.

NON-GAAP FINANCIAL MEASURES

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

  • GAAP metrics are presented in accordance with Generally Accepted Accounting Principles.
  • Non-GAAP - As reflected in the attached reconciliation table, the definition of Non-GAAP may exclude from operating income, EBITDA, net income and earnings per share restructuring and impairment charges, equity-based compensation expenses, amortization of purchased intangibles, among other items.

EARNINGS WEBCAST/CONFERENCE CALL

The Company will host a live webcast and conference call at 8:30 a.m. ET on Friday, August 9, 2024. You are invited to join a live webcast of the conference call by visiting the "Investors Relations" section of the TTEC website at www.ttec.com. If you are unable to participate during the live webcast, a replay will be available on the TTEC website.

ABOUT TTEC 

TTEC (pronounced T-TEC) Holdings, Inc. (NASDAQ:TTEC) is a leading global CX (customer experience) technology and services innovator for AI-enabled digital CX solutions. Serving iconic and disruptive brands, TTEC's outcome-based solutions span the entire enterprise, touch every virtual interaction channel, and improve each step of the customer journey. Leveraging next-gen digital technology, the Company's TTEC Digital business designs, builds, and operates omnichannel contact center technology, CRM, AI and analytics solutions. The Company's TTEC Engage business delivers AI-enabled customer engagement, customer acquisition and growth, tech support, back office, and fraud prevention services. Founded in 1982, the Company's singular obsession with CX excellence has earned it leading client, customer, and employee satisfaction scores across the globe. The Company's approximately 54,000 employees operate on six continents and bring technology and humanity together to deliver happy customers and differentiated business results. To learn more visit us at https://www.ttec.com.

FORWARD-LOOKING STATEMENTS

This Earnings Press Release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, but are not limited to, statements relating to our operations, expected financial position, results of operation, effective tax rate, cash flow, leverage, liquidity, business strategy, competitive position, demand for our services in international operations, acquisition opportunities and impact of acquisitions, capital allocation and dividends, growth opportunities, spending, capital expenditures and investments, competition and market forecasts, industry trends, our human capital resources, and other business matters that are based on our current expectations, assumptions, and projections with respect to the future, and are not a guarantee of performance.

In this Release when we use words such as "may," "believe," "plan," "will," "anticipate," "estimate," "expect," "intend," "project," "would," "could," "target," or similar expressions, or when we discuss our strategy, plans, goals, initiatives, or objectives, we are making forward-looking statements. Unless otherwise indicated or except where the context otherwise requires, the terms "TTEC," "the Company," "we," "us" and "our" and other similar terms in this report refer to TTEC Holdings, Inc. and its subsidiaries. We caution you not to rely unduly on any forward-looking statements. Actual results may differ materially from those expressed in the forward-looking statements, and you should review and consider carefully the risks, uncertainties, and other factors that affect our business and may cause such differences as outlined in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023 and any subsequent filings with the U.S. Securities and Exchange Commission (the "SEC") which are available on TTEC's website www.ttec.com, and on the SEC's public website at www.sec.gov.

Our forward-looking statements speak only as of the date that this release is issued. We undertake no obligation to update them, except as may be required by applicable law. Although we believe that our forward-looking statements are reasonable, they depend on many factors outside of our control and we can provide no assurance that they will prove to be correct.

Corporate Comms

Investor Relations

Marji Chimes

Paul Miller

marji.chimes@ttec.com 

paul.miller@ttec.com 

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(unaudited)
























Three months ended


Six months ended




June 30,


June 30,




2024


2023


2024


2023











Revenue


$ 534,085


$ 600,394


$ 1,110,723


$ 1,233,680











Operating Expenses:










Cost of services


417,890


464,686


871,708


947,364


Selling, general and administrative


73,726


75,338


148,301


149,348


Depreciation and amortization


25,071


24,946


50,216


50,773


Restructuring charges, net


5,095


1,474


5,344


3,527


Impairment losses


236,716


2,652


236,856


6,959

         Total operating expenses


758,498


569,096


1,312,425


1,157,971











(Loss) / Income From Operations


(224,413)


31,298


(201,702)


75,709












Other income (expense), net


(18,229)


(21,439)


(38,111)


(37,011)











(Loss) / Income Before Income Taxes

(242,642)


9,859


(239,813)


38,698












Provision for income taxes


(54,126)


(6,102)


(56,455)


(14,024)











Net (Loss) / Income


(296,768)


3,757


(296,268)


24,674












Net (loss) / income attributable to noncontrolling interest

(2,771)


(2,546)


(5,576)


(4,816)











Net (Loss) / Income Attributable to TTEC Stockholders

$(299,539)


$     1,211


$  (301,844)


$     19,858





















Net (Loss) / Income Per Share




















Basic


$      (6.24)


$       0.08


$        (6.24)


$         0.52












Diluted


$      (6.23)


$       0.08


$        (6.23)


$         0.52











Net (Loss) / Income Per Share Attributable to TTEC Stockholders


















Basic


$      (6.30)


$       0.03


$        (6.35)


$         0.42












Diluted


$      (6.29)


$       0.03


$        (6.34)


$         0.42





















 (Loss) / Income From Operations Margin

(42.0) %


5.2 %


(18.2) %


6.1 %

Net (Loss) /  Income Margin


(55.6) %


0.6 %


(26.7) %


2.0 %

Net (Loss) / Income Attributable to TTEC Stockholders Margin

(56.1) %


0.2 %


(27.2) %


1.6 %

Effective Tax Rate


(22.3) %


61.9 %


(23.5) %


36.2 %





















Weighted Average Shares Outstanding








  Basic


47,564


47,264


47,498


47,249

  Diluted


47,623


47,453


47,585


47,417

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

SEGMENT INFORMATION

(In thousands)

(unaudited)





















Three months ended


Six months ended



June 30,


June 30,



2024


2023


2024


2023










Revenue:









TTEC Digital


$     116,368


$     117,585


$    228,399


$   234,512

TTEC Engage


417,717


482,809


882,324


999,168

Total


$     534,085


$     600,394


$ 1,110,723


$1,233,680










(Loss) / Income From Operations









TTEC Digital


$         6,008


$         7,154


$        9,296


$       7,939

TTEC Engage


(230,421)


24,144


(210,998)


67,770

Total


$    (224,413)


$       31,298


$   (201,702)


$     75,709

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

(unaudited)








June 30,


December 31,



2024


2023






ASSETS





Current assets:





   Cash and cash equivalents


$          79,780


$       172,747

   Accounts receivable, net


381,685


394,868

   Prepaids and other current assets


117,081


95,064

   Income and other tax receivables


24,872


18,524

      Total current assets


603,418


681,203






Property and equipment, net


149,114


191,003

Assets Held for Sale


29,449


-

Operating lease assets


106,185


121,574

Goodwill


573,625


808,988

Other intangibles assets, net


181,338


198,433

Income and other tax receivables, long-term


37,194


44,673

Other assets


112,298


139,724






Total assets


$      1,792,621


$    2,185,598






LIABILITIES AND EQUITY





Current liabilities:





   Accounts payable


$           87,115


$         96,577

   Accrued employee compensation and benefits


132,824


146,184

   Deferred revenue


77,783


81,171

   Current operating lease liabilities


35,650


38,271

   Other current liabilities


54,284


40,824

      Total current liabilities


387,656


403,027






Long-term liabilities:





   Line of credit


930,000


995,000

   Non-current operating lease liabilities


83,855


96,809

   Other long-term liabilities


86,934


75,220

      Total long-term liabilities


1,100,789


1,167,029











Equity:





   Common stock


476


474

   Additional paid in capital


414,728


407,415

   Treasury stock


(586,812)


(589,807)

   Accumulated other comprehensive income (loss)


(107,581)


(89,876)

   Retained earnings


565,738


870,429

   Noncontrolling interest


17,627


16,907

      Total equity


304,176


615,542






Total liabilities and equity


$      1,792,621


$    2,185,598

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(unaudited)






 Six Months Ended 


 Six Months Ended 


 June 30, 


 June 30, 


2024


2023





Cash flows from operating activities:




     Net (loss) income 

$                   (296,268)


$                       24,674

     Adjustment to reconcile net (loss) income to net cash provided by operating activities:



          Depreciation and amortization

50,216


50,773

          Amortization of contract acquisition costs

677


1,158

          Amortization of debt issuance costs

985


534

          Imputed interest expense and fair value adjustments to contingent consideration

(1,047)


6,762

          Provision for credit losses

2,644


1,704

          Loss on disposal of assets

1,252


856

          Impairment losses

236,856


6,959

          Loss on dissolution of subsidiary

-


301

          Deferred income taxes

37,148


(10,390)

          Excess tax benefit from equity-based awards

1,732


243

          Equity-based compensation expense

10,916


9,802

          Loss / (gain) on foreign currency derivatives

145


247

          Changes in assets and liabilities, net of acquisitions:




                Accounts receivable 

8,315


14,645

                Prepaids and other assets 

(10,804)


20,324

                Accounts payable and accrued expenses 

(996)


43,429

                Deferred revenue and other liabilities 

(8,126)


(27,072)

                    Net cash provided by operating activities

33,645


144,949





Cash flows from investing activities:




     Proceeds from sale of property, plant and equipment

116


28

     Purchases of property, plant and equipment

(27,682)


(32,954)

          Net cash used in investing activities

(27,566)


(32,926)





Cash flows from financing activities:




     Net proceeds from / (repayments of) line of credit

(65,000)


(45,000)

     Payments on other debt

(1,379)


(1,217)

     Payments of contingent consideration and hold back payments to acquisitions

-


(37,676)

     Dividends paid to shareholders

(2,847)


(24,572)

     Payments to noncontrolling interest

(4,770)


(5,887)

     Tax payments related to the issuance of restricted stock units

(606)


(629)

     Payments of debt issuance costs

(1,100)


-

          Net cash used in financing activities

(75,702)


(114,981)





Effect of exchange rate changes on cash and cash equivalents and restricted cash

(4,612)


1,275





(Decrease) in cash, cash equivalents and restricted cash

(74,235)


(1,683)

Cash, cash equivalents and restricted cash, beginning of period

173,905


167,064

Cash, cash equivalents and restricted cash, end of period

$                      99,670


$                     165,381

 

TTEC HOLDINGS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION

(In thousands, except per share data)

(unaudited)















Three months ended





Six months ended



June 30,





June 30,



2024


2023





2024


2023













Revenue


$  534,085


$  600,394





$ 1,110,723


$ 1,233,680













Reconciliation of Non-GAAP Income from Operations and EBITDA:























Net (Loss) / Income from Operations


$ (224,413)


$   31,298





$   (201,702)


$      75,709

Restructuring charges, net


5,095


1,474





5,344


3,527

Impairment losses


236,716


2,652





236,856


6,959

Cybersecurity incident related impact, net of insurance recovery


-


26





-


(3,210)

Grant income for pandemic relief


-


40





-


40

Property costs not related to operations


872


-





1,905


-

Change in acquisition related obligation


-


483





-


483

Liability related to notifications triggered by labor scheme   (1)


(2,275)


-





(2,750)


-

Equity-based compensation expenses


5,104


5,648





10,916


9,802

Amortization of purchased intangibles 


8,439


9,007





16,884


18,010













         Non-GAAP Income from Operations


$   29,538


$   50,628





$      67,453


$    111,320













         Non-GAAP Income from Operations Margin


5.5 %


8.4 %





6.1 %


9.0 %













Depreciation and amortization


16,210


15,939





32,279


32,763

Changes in acquisition contingent consideration


193


3,584





(1,047)


6,762

Change in escrow balance related to acquisition


-


-





-


625

Loss on dissolution of subsidiary


-


-





-


301

Foreign SS Tax Recovery


(853)


-





(853)


-

Foreign VAT receivable writeoff


-


-





770


-

Foreign exchange loss / (gain), net


(636)


578





556


1,212

Other Income (expense), net


1,788


(3,574)





1,994


(2,919)













         Adjusted EBITDA


$   46,240


$   67,155





$    101,152


$    150,064













         Adjusted EBITDA Margin


8.7 %


11.2 %





9.1 %


12.2 %













Reconciliation of Non-GAAP EPS:
























Net Income


$ (296,768)


$     3,757





$   (296,268)


$      24,674

Add:  Asset impairment and restructuring charges


241,811


4,126





242,200


10,486

Add:  Equity-based compensation expenses


5,104


5,648





10,916


9,802

Add:  Amortization of purchased intangibles


8,439


9,007





16,884


18,010

Add:  Cybersecurity incident related impact, net of insurance recovery


-


26





-


(3,210)

Add:  Grant income for pandemic relief


-


40





-


40

Add:  Change in acquisition related obligation


-


483





-


483

Add:  Property costs not related to operations


872


-





1,905


-

Add:  Liability related to notifications triggered by labor scheme


(2,275)


-





(2,750)


-

Add:  Foreign SS Tax Recovery


(853)


-





(853)


-

Add:  Foreign VAT receivable writeoff


-


-





770


-

Add:  Changes in acquisition contingent consideration


193


3,584





(1,047)


6,762

Add:  Changes in escrow balance related to acquisition


-


-





-


625

Add:  Loss on dissolution of subsidiary


-


-





-


301

Add:  Foreign exchange loss / (gain), net


(636)


578





556


1,212

Less:  Changes in valuation allowance, return to provision adjustments and
other, and tax effects of items separately disclosed above


50,748


(1,349)





46,942


(6,384)













         Non-GAAP Net Income


$     6,635


$   25,900





$      19,255


$      62,801













             Diluted shares outstanding


47,623


47,453





47,585


47,417













         Non-GAAP EPS


$0.14


$0.55





$0.40


$1.32













Reconciliation of Free Cash Flow:
























Cash Flow From Operating Activities:












   Net (loss) / income


$ (296,768)


$     3,757





$   (296,268)


$      24,674

   Adjustments to reconcile net income to net cash provided by operating activities:










          Depreciation and amortization


25,071


24,946





50,216


50,773

          Other


320,971


67,188





279,697


69,502

   Net cash provided by operating activities


49,274


95,891





33,645


144,949













Less - Total Cash Capital Expenditures


14,209


19,285





27,682


32,954













        Free Cash Flow


$   35,065


$   76,606





$       5,963


$    111,995

























(1) -  For further information, please see discussion in the Risk Factors section of the 2023 Form 10-K filed on February 29, 2024.





 

Reconciliation of Non-GAAP Income from Operations and Adjusted EBITDA by Segment :













TTEC Engage


TTEC Digital


TTEC Engage


TTEC Digital



Q2 24


Q2 23


Q2 24

Q2 23


YTD 24


YTD 23


YTD 24

YTD 23
















(Loss) / Income from Operations


$ (230,421)


$   24,144


$     6,008

$     7,154


$   (210,999)


$      67,770


$     9,297

$     7,939

Restructuring charges, net


4,842


801


253

673


5,495


1,793


(151)

1,734

Impairment losses


234,205


2,652


2,511

-


234,345


4,105


2,511

2,854

Cybersecurity incident related impact, net of insurance recovery




26



-




(3,210)


-

-

Grant income for pandemic relief




40



-




40


-

-

Property costs not related to operations


872


-



-


1,905


-


-

-

Change in acquisition related obligation




-



483




-


-

483

Liability related to notifications triggered by labor scheme


(2,275)


-



-


(2,750)


-


-

-

Equity-based compensation expenses


3,264


3,596


1,840

2,052


7,047


6,272


3,869

3,530

Amortization of purchased intangibles 


4,101


4,652


4,338

4,355


8,208


9,302


8,676

8,708
















         Non-GAAP Income from Operations


$   14,588


$   35,911


$   14,950

$   14,717


$      43,251


$      86,072


$   24,202

$   25,248
















Depreciation and amortization


13,534


13,572


2,676

2,367


26,891


27,888


5,388

4,875

Changes in acquisition contingent consideration


193


3,584



-


(1,047)


6,762


-

-

Change in escrow balance related to acquisition


-





-


-


625


-

-

Loss on dissolution of subsidiary


-





-


-


301


-

-

Foreign VAT receivable writeoff


-





-


770




-


     Foreign SS Tax Recovery


(853)







(853)






Foreign exchange loss / (gain), net


(585)


411


(51)

167


793


1,112


(238)

100

Other Income (expense), net


1,733


(3,422)


55

(152)


1,777


(2,910)


218

(9)
















         Adjusted EBITDA


$   28,610


$   50,056


$   17,630

$   17,099


$      71,582


$    119,850


$   29,570

$   30,214