CONCENTRIX UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
The Concentrix Unaudited Pro Forma Condensed Combined Financial Statements, which are referred to herein as the Unaudited Pro Forma Financial Statements, presented below are derived from the historical
consolidated financial statements of Concentrix Corporation (“Concentrix”) and Marnix Lux SA, a public limited liability company (société anonyme) incorporated under the laws of the Grand Duchy of Luxembourg (“Webhelp Parent”). The Unaudited Pro
Forma Financial Statements are prepared as a business combination and Concentrix has been treated as the acquirer in the combination for accounting purposes. The unaudited pro forma condensed combined statements of operations have been prepared as
if Concentrix’ combination with Webhelp Parent had been completed on December 1, 2021, and the unaudited pro forma condensed combined balance sheet has been prepared as if Concentrix’ combination with Webhelp Parent had been completed on May 31,
2023.
The Unaudited Pro Forma Financial Statements are developed from and should be read in conjunction with: (a) the unaudited consolidated financial statements of Concentrix contained in its Quarterly Report
on Form 10-Q for the quarterly period ended May 31, 2023, which was filed with the Securities and Exchange Commission (“the SEC”) on July 7, 2023 (the “Concentrix Second Quarter 2023 10-Q”); (b) the audited consolidated financial statements of
Concentrix contained in its Annual Report on Form 10-K for the year ended November 30, 2022, which was filed with the SEC on January 27, 2023 (the “Concentrix 2022 10-K”); (c) the audited consolidated financial statements of Webhelp Parent as of
December 31, 2022 and 2021 and for each of the years then ended (which include unaudited financial information for the year ended December 31, 2020), which were included in our 8-K filed with the SEC on July 17, 2023 (the “Concentrix 8-K”); and (d)
the unaudited consolidated financial statements of Webhelp Parent as of March 31, 2023 and for the three months ended March 31, 2023 and 2022, which were included in the Concentrix 8-K.
The Concentrix column in the unaudited pro forma condensed combined statement of operations for the year ended November 30, 2022 was derived from the audited consolidated financial statements of Concentrix
included in the Concentrix 2022 10-K. The Concentrix column in the unaudited pro forma condensed combined statement of operations for the six months ended May 31, 2023 was derived from the unaudited consolidated financial statements of Concentrix
included in the Concentrix Second Quarter 2023 10-Q. The Webhelp Parent column in the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2022 was derived from the audited consolidated financial
statements of Webhelp Parent, which were included in the Concentrix 8-K. The Webhelp Parent column in the unaudited pro forma condensed combined statements of operations for the six months ended March 31, 2023 was derived from the unaudited
consolidated financial statements of Webhelp Parent for the three months ended March 31, 2023, which were included in the Concentrix 8-K, combined with the unaudited consolidated financial information of Webhelp Parent for the three months ended
December 31, 2022.
Concentrix and Webhelp Parent have different fiscal years. Concentrix’ fiscal year ends on November 30, whereas Webhelp Parent’s fiscal year ends on December 31. The unaudited pro forma condensed combined
balance sheet and statements of operations have been prepared utilizing period ends that differ by less than 93 days, as permitted by Rule 11-02 of Regulation S-X. The unaudited pro forma condensed combined balance sheet as of May 31, 2023 combines
Concentrix’ balance sheet as of May 31, 2023 with the Webhelp Parent balance sheet as of March 31, 2023. The unaudited pro forma condensed combined statement of operations for the year ended November 30, 2022 combines Concentrix’ statement of
operations for the year ended November 30, 2022 with Webhelp Parent’s statement of operations for the year ended December 31, 2022. The unaudited pro forma condensed combined statement of operations for the six months ended May 31, 2023 combines
Concentrix’ statement of operations for the six months ended May 31, 2023 with Webhelp Parent’s statement of operations for the six months ended March 31, 2023, which is prepared based on Webhelp Parent’s unaudited statement of operations for the
three months ended March 31, 2023 combined with the Webhelp Parent’s unaudited statement of operations for the three months ended December 31, 2022.
The historical financial statements of Concentrix have been prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”) and in its reporting currency of U.S.
dollars. The historical financial statements of Webhelp Parent have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS”) and in its reporting currency of
euros. The historical financial statements of Webhelp Parent have been adjusted to give effect to the differences between U.S. GAAP and IFRS and to translate to U.S. dollars for the purposes of the unaudited pro forma condensed combined financial
information.
As of the date of these Unaudited Pro Forma Financial Statements, Concentrix has not completed the detailed valuation studies necessary to arrive at final estimates of the fair value of Webhelp Parent’s
assets to be acquired and the liabilities to be assumed and the related allocations of purchase price, nor has it identified all adjustments necessary to conform Webhelp Parent to Concentrix’ accounting policies. As indicated in Note 4 to the
Unaudited Pro Forma Financial Statements, based on information currently available, Concentrix has made certain adjustments to the historical book values of the assets and liabilities of Webhelp Parent to reflect preliminary estimates of fair
values necessary to prepare the Unaudited Pro Forma Financial Statements, with the excess of the purchase price over the adjusted historical net assets of Webhelp Parent recorded as goodwill. Actual results may differ from these Unaudited Pro Forma
Financial Statements once the combination is completed and Concentrix has determined the final purchase price for Webhelp Parent, has completed the valuation studies necessary to finalize the required purchase price allocations and has identified
any additional conforming accounting policy changes for Webhelp Parent. There can be no assurance that such finalization will not result in material changes.
The Unaudited Pro Forma Financial Statements have been prepared to include proforma adjustments, which include transaction accounting adjustments that give effect to the Transaction (as defined below) and
the incurrence of indebtedness to finance the Transaction.
The pro forma financial information has been prepared by Concentrix only for illustrative and informational purposes, in accordance with Regulation S-X Article 11, Pro Forma Financial Information, as
amended by the final rule, “Amendments to Financial Disclosures About Acquired and Disposed Businesses,” as adopted by the SEC on May 21, 2020 (“Article 11”). The pro forma financial information, based on various adjustments and assumptions, is
provided for illustrative purposes only and is not necessarily indicative of what Concentrix’ consolidated statements of operations or consolidated statement of financial condition actually would have been had the Transaction, the incurrence of
indebtedness to finance the Transaction, and the issuance of the Closing Shares (as defined below) been completed as of the dates presented or will be for any future periods. The Unaudited Pro Forma Financial Statements do not purport to project
the future financial position or operating results of Concentrix following the completion of the Transaction and do not include the realization of cost savings from operating efficiencies, revenue synergies or other integration costs expected to
result from the Transaction. The pro forma financial information does not include adjustments to reflect any potential synergies or dis-synergies cost in connection with the Transaction.
CONCENTRIX CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
(currency in thousands)
|
|
Historical
|
|
|
|
|
|
|
|
|
|
|
May 31, 2023
|
|
|
March 31, 2023
|
|
|
|
|
|
|
|
|
|
|
Concentrix
|
|
|
Webhelp Parent Reclassified and in U.S. GAAP
(Note 5D)
|
|
|
Pro forma adjustments
|
|
Note
|
|
Pro forma combined
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
152,896
|
|
|
$
|
160,452
|
|
|
$
|
89,415
|
|
(5A)
|
|
$
|
402,763
|
|
Accounts receivable, net
|
|
|
1,394,012
|
|
|
|
523,183
|
|
|
|
—
|
|
|
|
|
|
1,917,195
|
|
Other current assets
|
|
|
205,149
|
|
|
|
452,250
|
|
|
|
—
|
|
|
|
|
|
657,399
|
|
Total current assets
|
|
|
1,752,057
|
|
|
|
1,135,885
|
|
|
|
89,415
|
|
|
|
|
|
2,977,357
|
|
Property and equipment, net
|
|
|
394,464
|
|
|
|
303,411
|
|
|
|
—
|
|
|
|
|
|
697,875
|
|
Goodwill
|
|
|
2,903,594
|
|
|
|
2,302,146
|
|
|
|
(2,302,146)
|
|
(5B)
|
|
|
5,079,529
|
|
|
|
|
|
|
|
|
|
|
|
|
2,175,935
|
|
(5B)
|
|
|
|
|
Intangible assets, net
|
|
|
910,784
|
|
|
|
829,821
|
|
|
|
(829,821)
|
|
(5C)
|
|
|
3,117,784
|
|
|
|
|
|
|
|
|
|
|
|
|
2,207,000
|
|
(5C)
|
|
|
|
|
Deferred tax assets
|
|
|
44,892
|
|
|
|
12,477
|
|
|
|
—
|
|
|
|
|
|
57,369
|
|
Other assets
|
|
|
554,214
|
|
|
|
338,635
|
|
|
|
—
|
|
|
|
|
|
892,849
|
|
Total assets
|
|
$
|
6,560,005
|
|
|
$
|
4,922,375
|
|
|
$
|
1,340,383
|
|
|
|
|
$
|
12,822,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
148,679
|
|
|
$
|
138,604
|
|
|
$
|
—
|
|
|
|
|
$
|
287,283
|
|
Current portion of long-term debt
|
|
|
—
|
|
|
|
13,381
|
|
|
|
(3,510)
|
|
(3),(4),(5A)
|
|
|
9,871
|
|
Accrued compensation and benefits
|
|
|
418,221
|
|
|
|
181,709
|
|
|
|
—
|
|
|
|
|
|
599,930
|
|
Other accrued liabilities
|
|
|
399,539
|
|
|
|
530,559
|
|
|
|
82,500
|
|
(5E)
|
|
|
1,012,598
|
|
Income taxes payable
|
|
|
41,045
|
|
|
|
31,385
|
|
|
|
(17,250)
|
|
(5E)
|
|
|
55,180
|
|
Total current liabilities
|
|
|
1,007,484
|
|
|
|
895,638
|
|
|
|
61,740
|
|
|
|
|
|
1,964,862
|
|
Long-term debt, net
|
|
|
2,130,960
|
|
|
|
1,898,866
|
|
|
|
2,150,000
|
|
(5A)
|
|
|
5,294,376
|
|
|
|
|
|
|
|
|
|
|
|
|
294,702
|
|
(5A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,500)
|
|
(5A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
727,650
|
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,920,034)
|
|
(3),(4),(5A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,732
|
|
(4)
|
|
|
|
|
Other long-term liabilities
|
|
|
490,120
|
|
|
|
357,448
|
|
|
|
74,571
|
|
(3)
|
|
|
922,139
|
|
Deferred tax liabilities
|
|
|
77,179
|
|
|
|
152,179
|
|
|
|
373,816
|
|
(5F)
|
|
|
603,174
|
|
Total liabilities
|
|
|
3,705,743
|
|
|
|
3,304,131
|
|
|
|
1,774,677
|
|
|
|
|
|
8,784,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
—
|
|
Common stock
|
|
|
5
|
|
|
|
14,829
|
|
|
|
(14,829)
|
|
(5G)
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
(3)
|
|
|
|
|
Additional paid-in capital
|
|
|
2,459,234
|
|
|
|
1,445,730
|
|
|
|
(1,445,730)
|
|
(5G)
|
|
|
3,711,802
|
|
|
|
|
|
|
|
|
|
|
|
|
1,252,568
|
|
(3)
|
|
|
|
|
Treasury stock
|
|
|
(214,172)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
(214,172)
|
|
Retained earnings
|
|
|
912,204
|
|
|
|
14,948
|
|
|
|
(14,948)
|
|
(5G)
|
|
|
842,351
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,603)
|
|
(5A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(65,250)
|
|
(5E)
|
|
|
|
|
Accumulated other comprehensive loss
|
|
|
(303,009)
|
|
|
|
141,503
|
|
|
|
(141,503)
|
|
(5G)
|
|
|
(303,009)
|
|
Non-controlling interests
|
|
|
—
|
|
|
|
1,234
|
|
|
|
—
|
|
|
|
|
|
1,234
|
|
Total stockholders’ equity
|
|
|
2,854,262
|
|
|
|
1,618,244
|
|
|
|
(434,294)
|
|
|
|
|
|
4,038,212
|
|
Total liabilities and stockholders’ equity
|
|
$
|
6,560,005
|
|
|
$
|
4,922,375
|
|
|
$
|
1,340,383
|
|
|
|
|
$
|
12,822,763
|
|
The accompanying notes are an integral part of the Unaudited Pro Forma Condensed Combined Financial Statements.
CONCENTRIX CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
(currency and share amounts in thousands, except per share amounts)
|
|
Historical
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2023
|
|
|
March 31, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentrix
|
|
|
Webhelp Parent Reclassified and in U.S. GAAP
(Note 5D)
|
|
|
Pro forma adjustments
|
|
|
Note
|
|
|
Pro forma combined
|
|
|
Note
|
|
Revenue
|
|
$
|
3,251,110
|
|
|
$
|
1,423,251
|
|
|
$
|
—
|
|
|
|
|
|
$
|
4,674,361
|
|
|
|
|
Cost of revenue
|
|
|
2,089,724
|
|
|
|
921,786
|
|
|
|
—
|
|
|
|
|
|
|
3,011,510
|
|
|
|
|
Gross profit
|
|
|
1,161,386
|
|
|
|
501,465
|
|
|
|
—
|
|
|
|
|
|
|
1,662,851
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
842,773
|
|
|
|
381,927
|
|
|
|
132,625
|
|
|
(5C)
|
|
|
|
1,357,325
|
|
|
|
|
Operating income
|
|
|
318,613
|
|
|
|
119,538
|
|
|
|
(132,625)
|
|
|
|
|
|
|
|
305,526
|
|
|
|
|
Interest expense and finance charges, net
|
|
|
81,203
|
|
|
|
59,252
|
|
|
|
25,591
|
|
|
(5H)
|
|
|
|
166,046
|
|
|
|
|
Other expense (income), net
|
|
|
13,097
|
|
|
|
4,431
|
|
|
|
—
|
|
|
|
|
|
|
|
17,528
|
|
|
|
|
Income before income taxes
|
|
|
224,313
|
|
|
|
55,855
|
|
|
|
(158,216)
|
|
|
|
|
|
|
|
121,952
|
|
|
|
|
Provision for income taxes
|
|
|
57,593
|
|
|
|
18,387
|
|
|
|
(44,457)
|
|
|
(5I)
|
|
|
|
31,523
|
|
|
|
|
Net income before non-controlling interest
|
|
|
166,720
|
|
|
|
37,468
|
|
|
|
(113,759)
|
|
|
|
|
|
|
|
90,429
|
|
|
|
|
Less: Net income attributable to non-controlling interest
|
|
|
—
|
|
|
|
109
|
|
|
|
—
|
|
|
|
|
|
|
|
109
|
|
|
|
|
Net income attributable to Concentrix Corporation
|
|
$
|
166,720
|
|
|
$
|
37,359
|
|
|
$
|
(113,759)
|
|
|
|
|
|
|
$
|
90,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
3.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.35
|
|
|
(5J)
|
|
Diluted
|
|
$
|
3.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.34
|
|
|
(5J)
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
51,165
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,027
|
|
|
(5J)
|
|
Diluted
|
|
|
51,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,319
|
|
|
(5J)
|
|
The accompanying notes are an integral part of the Unaudited Pro Forma Condensed Combined Financial Statements.
CONCENTRIX CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
(currency and share amounts in thousands, except per share amounts)
|
|
Historical
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended
|
|
|
|
|
|
|
|
|
|
|
|
November 30, 2022
|
|
|
December 31, 2022
|
|
|
|
|
|
|
|
|
|
|
|
Concentrix
|
|
|
Webhelp Parent Reclassified and in U.S. GAAP
(Note 5D)
|
|
Pro forma adjustments
|
|
Note
|
|
Pro forma combined
|
|
Note
|
|
Revenue
|
|
$
|
6,324,473
|
|
|
$
|
2,618,656
|
|
$
|
—
|
|
|
|
$
|
8,943,129
|
|
|
|
Cost of revenue
|
|
|
4,067,210
|
|
|
|
1,687,408
|
|
|
—
|
|
|
|
|
5,754,618
|
|
|
|
Gross profit
|
|
|
2,257,263
|
|
|
|
931,248
|
|
|
—
|
|
|
|
|
3,188,511
|
|
|
|
Selling, general and administrative expenses
|
|
|
1,617,071
|
|
|
|
723,495
|
|
|
210,102
|
|
(5C)
|
|
|
2,633,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82,500
|
|
(5E)
|
|
|
|
|
|
|
Operating income
|
|
|
640,192
|
|
|
|
207,753
|
|
|
(292,602)
|
|
|
|
|
|
555,343
|
|
|
|
Interest expense and finance charges, net
|
|
|
70,076
|
|
|
|
87,750
|
|
|
81,618
|
|
(5H)
|
|
|
239,444
|
|
|
|
Other expense (income), net
|
|
|
(34,887)
|
|
|
|
59,370
|
|
|
—
|
|
|
|
|
|
24,483
|
|
|
|
Income before income taxes
|
|
|
605,003
|
|
|
|
60,633
|
|
|
(374,220)
|
|
|
|
|
|
291,416
|
|
|
|
Provision for income taxes
|
|
|
169,363
|
|
|
|
19,368
|
|
|
(97,396)
|
|
(5I)
|
|
|
91,335
|
|
|
|
Net income before non-controlling interest
|
|
|
435,640
|
|
|
|
41,265
|
|
|
(276,824)
|
|
|
|
|
|
200,081
|
|
|
|
Less: Net income attributable to non-controlling interest
|
|
|
591
|
|
|
|
(200)
|
|
|
—
|
|
|
|
|
|
391
|
|
|
|
Net income attributable to Concentrix Corporation
|
|
$
|
435,049
|
|
|
$
|
41,465
|
|
$
|
(276,824)
|
|
|
|
|
$
|
199,690
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
8.34
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2.98
|
|
(5J)
|
|
Diluted
|
|
$
|
8.28
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2.96
|
|
(5J)
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
51,353
|
|
|
|
|
|
|
|
|
|
|
|
|
66,215
|
|
(5J)
|
|
Diluted
|
|
|
51,740
|
|
|
|
|
|
|
|
|
|
|
|
|
66,602
|
|
(5J)
|
|
The accompanying notes are an integral part of the Unaudited Pro Forma Condensed Combined Financial Statements.
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
(except for per share amounts and as otherwise stated, currency and share amounts in thousands)
NOTE 1—BACKGROUND AND BASIS OF PRESENTATION
On March 29, 2023, Concentrix and OSYRIS S.à r.l., a private limited liability company (société à responsabilité limitée) incorporated under the laws of the Grand Duchy of Luxembourg and a direct wholly
owned subsidiary of Concentrix (“Purchaser”), entered into a binding put option letter agreement (the “Put Option”) with certain stockholders (the “Beneficiaries”) of Webhelp Parent and the parent company of Webhelp SAS (“Webhelp”). Pursuant to the
Put Option, Concentrix and Purchaser committed to acquire (the “Offer”) all of the issued and outstanding capital stock of Webhelp Parent (the “Shares”) from the holders of Webhelp Parent (the “Sellers”), subject to the terms and conditions of the
Share Purchase and Contribution Agreement. On June 12, 2023, Concentrix, the Purchaser, the Beneficiaries and Webhelp Parent entered into the Share Purchase and Contribution Agreement.
Subject to the terms and conditions of the Share Purchase and Contribution Agreement, Purchaser will acquire (directly and further to a contribution by Concentrix) all of the Sellers’ Shares. The aggregate
consideration for the acquisition of the Shares will consist of:
|
● |
€500,000 in cash, subject to adjustment as set forth in the Share Purchase and Contribution Agreement (the “Closing Cash Payment”);
|
|
● |
a note issued by Concentrix in execution of a delegation of payment by Purchaser to Concentrix of a portion of the consideration for the Acquired Shares (as defined below) (the “Sellers’ Note” and, together with the Closing Cash Payment,
the “Cash Purchase Price”) in the aggregate principal amount of €700,000, with a term of two years and bearing interest at a rate of 2% per annum;
|
|
● |
14,861.885 shares (the “Closing Shares”) of common stock, par value $0.0001 per share, of Concentrix (the “Concentrix common stock”); and
|
|
● |
the contingent right to earn an additional 750 shares of Concentrix common stock (the “Earnout Shares”) if certain conditions set forth in the Share Purchase and Contribution Agreement occur, including the share price of Concentrix
common stock reaching $170.00 per share within seven years from the closing of the Transaction (as defined below) (the “Closing Date”) (based on daily volume weighted average prices measured over a specified period).
|
On the Closing Date, (i) Purchaser will purchase certain of the Sellers’ Shares (the “Acquired Shares”) in exchange for the Cash Purchase Price, (ii) certain Sellers will contribute certain of their Shares
(the “Contributed Shares”) to Concentrix in exchange for the Closing Shares, (iii) the Sellers will transfer and exchange certain of their Shares (the “Exchanged Shares”) to Purchaser in exchange for the contingent right to earn the Earnout Shares,
(iv) Concentrix will execute and deliver the Sellers’ Note to the Sellers party thereto, and (v) Concentrix will transfer to Purchaser the Contributed Shares (collectively, and together with the other transactions contemplated by the Share Purchase
and Contribution Agreement, the “Transaction”). As a result of the Transaction, Purchaser will hold all of the share capital and voting rights of Webhelp Parent on a fully diluted basis, and Webhelp Parent will become a wholly owned subsidiary of
Purchaser, which in turn is a wholly owned subsidiary of Concentrix.
See Note 3 for additional details related to the estimated purchase consideration.
To finance the Transaction and repay certain indebtedness of Webhelp Parent, Concentrix obtained long-term financing commitments of $5,290,000 in the aggregate (See Note 5A).
NOTE 2—BASIS OF PRO FORMA PRESENTATION
The Unaudited Pro Forma Financial Statements are derived from the historical consolidated financial statements of Concentrix and Webhelp Parent. The Unaudited Pro Forma Financial Statements are prepared as
a business combination using the acquisition method, and Concentrix has been treated as the acquirer for accounting purposes. The unaudited pro forma condensed combined statements of operations have been prepared as if Concentrix’ combination with
Webhelp Parent had been completed on December 1, 2021, and the unaudited pro forma condensed combined balance sheet has been prepared as if Concentrix’ combination with Webhelp Parent had been completed on May 31, 2023.
As of the date of these Unaudited Pro Forma Financial Statements, Concentrix has not performed the detailed valuation studies necessary to arrive at the final estimates of the fair value of the Webhelp
Parent assets to be acquired, the liabilities to be assumed and the related allocations of purchase price. As indicated in Note 5 to the Unaudited Pro Forma Financial Statements, Concentrix has made certain adjustments to the historical book values
of the assets and liabilities of Webhelp Parent to reflect preliminary estimates of fair value necessary to prepare the Unaudited Pro Forma Financial Statements, with the excess of the purchase price over the adjusted historical net assets of
Webhelp Parent, recorded as goodwill. Actual results may differ from these Unaudited Pro Forma Financial Statements once the Transaction is completed and Concentrix has determined the final purchase price for Webhelp Parent and has completed the
valuation studies necessary to finalize the required purchase price allocations and identified any additional conforming accounting policy changes for Webhelp Parent. There can be no assurance that such finalization will not result in material
changes.
The Unaudited Pro Forma Financial Statements have been prepared to include proforma adjustments, which include transaction accounting adjustments that give effect to the Transaction and the incurrence of
indebtedness to finance the Transaction.
These Unaudited Pro Forma Financial Statements are presented for illustrative purposes only and do not give effect to any cost savings from operating efficiencies, revenue synergies or costs for the
integration of Concentrix and Webhelp Parent’s operations. In addition, the Unaudited Pro Forma Financial Statements do not purport to represent what the actual consolidated results of operations of Concentrix would have been had the combination
with Webhelp Parent occurred on the dates assumed, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position. Although Concentrix projects that significant cost savings will result from the
combination, there can be no assurance that these cost savings will be achieved. Any restructuring or integration costs will be expensed in the appropriate accounting periods after completion of the Transaction.
Accounting periods presented
Concentrix and Webhelp Parent have different fiscal years. Concentrix’ fiscal year ends on November 30, whereas Webhelp Parent’s fiscal year ends on December 31. The unaudited pro forma condensed combined
balance sheet and statements of operations have been prepared utilizing period ends that differ by less than 93 days, as permitted by Rule 11-02 of Regulation S-X. The unaudited pro forma condensed combined balance sheet as of May 31, 2023 is
presented as if the Transaction and issuance of the Closing Shares to the Webhelp Parent stockholders had occurred on May 31, 2023 and combines Concentrix’ balance sheet as of May 31, 2023 with Webhelp Parent’s balance sheet as of March 31, 2023.
The unaudited pro forma condensed combined statement of operations for the year ended November 30, 2022 combines Concentrix’ statement of operations for the year ended November 30, 2022 with Webhelp Parent’s statement of operations for the year
ended December 31, 2022. The unaudited pro forma condensed combined statement of operations for the six months ended May 31, 2023 combines Concentrix’ unaudited statement of operations for the six months ended May 31, 2023 with Webhelp Parent’s
unaudited statement of operations for the six months ended March 31, 2023 which is prepared based on Webhelp Parent’s unaudited statement of operations for the three months ended March 31, 2023 combined with the Webhelp Parent’s unaudited statement
of operations for the three months ended December 31, 2022.
Conforming accounting policies
Certain reclassifications have been made to Webhelp Parent’s historical financial statements to conform to the presentation used in Concentrix’ historical financial information. Such reclassifications had
no effect on Webhelp Parent’s previously reported financial position or results of operations. The pro forma financial data may not reflect all reclassifications necessary to conform Webhelp Parent’s presentation to that of Concentrix due to
limitations on the availability of information as of the date of the Unaudited Pro Forma Financial Statements. Upon completion of the Transaction, Concentrix will review Webhelp Parent’s accounting policies. As a result of that review, Concentrix
may identify differences between the accounting policies of the two companies that, when conformed, could have a material impact on the combined financial statements. At this time, Concentrix is not aware of any differences that would have a
material impact on the combined financial statements, and therefore, the Unaudited Pro Forma Financial Statements assume there are no differences in accounting policies.
The historical financial statements of Concentrix have been prepared in accordance with U.S. GAAP and in its reporting currency of U.S. dollars. The historical financial statements of Webhelp Parent have
been prepared in accordance with IFRS and in its reporting currency of euros. The historical financial statements of Webhelp Parent have been adjusted to give effect to the differences between U.S. GAAP and IFRS and to translate to U.S. dollars for
the purposes of the unaudited pro forma condensed combined financial information. See Note 5D for further details.
NOTE 3—ESTIMATED PURCHASE PRICE CONSIDERATION
The estimated purchase price allocation set forth in this Note 3 is based upon an estimated purchase price using the closing price of Concentrix common stock on July 10, 2023. If the closing price of a
share of Concentrix common stock on the date the Transaction is completed has increased or decreased by 35% from the price assumed in these Unaudited Pro Forma Financial Statements, the consideration transferred would increase or decrease by
approximately $438,429, which would be reflected in these Unaudited Pro Forma Financial Statements as an increase or decrease to estimated goodwill.
The estimated purchase price consideration, together with a sensitivity analysis for the range of potential outcomes based upon recent variations in the trading price of Concentrix common stock, is
calculated as follows:
|
|
|
|
Estimated purchase consideration
|
|
|
|
|
|
|
|
Assuming
issuance of
Closing Shares
based on closing
price on July 10,
2023
|
|
|
|
Assuming
decrease in
trading price of
Concentrix
common stock
based on
historical
volatility
percentage
|
|
|
|
Assuming
increase in
trading price of
Concentrix
common stock
based on
historical
volatility
percentage
|
|
Closing price per share of Concentrix common stock on July 10, 2023
|
|
|
[a]
|
|
$
|
84.28
|
|
|
$
|
84.28
|
|
|
$
|
84.28
|
|
Assumed share price of Concentrix common stock based on historical 35% volatility
|
|
|
[b]
|
|
$
|
84.28
|
|
|
$
|
54.78
|
|
|
$
|
113.78
|
|
Number of Closing Shares issued
|
|
|
[c]
|
|
|
14,862
|
|
|
|
14,862
|
|
|
|
14,862
|
|
Aggregate value of Closing Shares issued
|
|
[d=b*c]
|
|
$
|
1,252,569
|
|
|
$
|
814,140
|
|
|
$
|
1,690,998
|
|
Cash payable to Webhelp Parent stockholders (1)
|
|
|
[e]
|
|
|
410,640
|
|
|
|
410,640
|
|
|
|
410,640
|
|
Note payable to Webhelp Parent stockholders (2)
|
|
|
[f]
|
|
|
727,650
|
|
|
|
727,650
|
|
|
|
727,650
|
|
Estimated repayment of Webhelp Parent debt that will be paid upon close of the transaction (3)
|
|
|
[g]
|
|
|
1,923,544
|
|
|
|
1,923,544
|
|
|
|
1,923,544
|
|
Earnout Shares (4)
|
|
|
[h]
|
|
|
74,571
|
|
|
|
74,571
|
|
|
|
74,571
|
|
Aggregate purchase consideration
|
|
[i=e+f+g+h]
|
|
$
|
4,388,974
|
|
|
$
|
3,950,545
|
|
|
$
|
4,827,403
|
|
Stock consideration attributed to par at $0.0001 par value
|
|
[j=c*$.0001]
|
|
$
|
1.49
|
|
|
$
|
1.49
|
|
|
$
|
1.49
|
|
Balance of stock consideration to additional paid in capital
|
|
[k=d-j]
|
|
$
|
1,252,568
|
|
|
$
|
814,139
|
|
|
$
|
1,690,997
|
|
(1)
|
Represents the €500,000 cash payment translated to USD at an exchange rate of 1.0905 and adjusted for a) Webhelp Parent’s net debt as of March 31, 2023 in comparison to the target net debt of €1,550,000 and b) Company Leakage, as
defined in the Share Purchase and Contribution Agreement, based on Webhelp Parent’s estimated transaction expenses.
|
(2)
|
Represents the fair value of the €700,000 Sellers’ Note translated to USD at an exchange rate of 1.0905.
|
(3)
|
Represents estimated repayment of Webhelp Parent senior loan debt that will be paid upon close of the Transaction based on the outstanding balance as of March 31, 2023. Includes the current and long-term portions of the senior loan
debt.
|
(4)
|
The contingently issuable Earnout Shares represent the right to earn an additional 750 shares of Concentrix common stock if the share price of Concentrix common stock reaches $170.00 per share within seven years from the Closing Date
(based on daily volume weighted average prices measured over a specified period). The estimated fair value of this contingent consideration was determined using a Monte-Carlo simulation model. The inputs include the closing price of
Concentrix common stock as of the valuation date, Concentrix-specific historical equity volatility, and the risk-free rate.
|
The estimated purchase price consideration assumes that all Closing Shares will be newly issued shares. However, Concentrix may issue treasury shares for a portion of the Closing Shares.
NOTE 4—PRELIMINARY PURCHASE PRICE ALLOCATION
Under the acquisition method of accounting, the total purchase price is allocated to the tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values as
of the date of the Transaction. The pro forma purchase price allocation below is based on preliminary estimates of fair value as of July 10, 2023, using the historical balance sheet of Webhelp Parent as of March 31, 2023. As of the date of these
Unaudited Pro Forma Financial Statements, Concentrix has not completed the detailed valuation studies necessary to arrive at the required estimates of the fair value of Webhelp Parent’s assets to be acquired and the liabilities to be assumed and
the related allocations of purchase price. Therefore, the allocation of the purchase price to acquired intangible assets is based on preliminary fair value estimates and is subject to final management analysis, with the assistance of third-party
valuation advisors, following the completion of the Transaction. The estimated intangible asset values and their useful lives could be affected by a variety of factors that may become known to Concentrix only upon access to additional information
and/or changes in these factors that may occur prior to the Closing Date of the Transaction.
The following table sets forth a preliminary allocation of the estimated purchase price to identifiable net assets to be acquired and liabilities to be assumed. The excess of the estimated purchase
consideration over the preliminary net tangible assets and preliminary intangible assets was recorded as goodwill:
|
|
Estimated fair value
|
|
Purchase consideration (see Note 3)
|
|
$
|
4,388,974
|
|
|
|
|
|
|
Estimated purchase price allocation:
|
|
|
|
|
Historical book value of Webhelp Parent equity excluding non-controlling interest
|
|
|
1,617,010
|
|
Less:
|
|
|
|
|
Elimination of historical Webhelp Parent goodwill
|
|
|
(2,302,146)
|
|
Elimination of historical Webhelp Parent intangible assets
|
|
|
(829,821)
|
|
Elimination of Webhelp Parent debt that will be paid upon close of Transaction
|
|
|
1,923,544
|
|
Elimination of Webhelp Parent debt issuances costs related to debt that will be paid upon close of Transaction
|
|
|
(28,732)
|
|
Elimination of deferred taxes on historical Webhelp Parent intangible assets
|
|
|
166,899
|
|
Add:
|
|
|
|
|
Preliminary value of identifiable intangible assets
|
|
|
2,207,000
|
|
Deferred tax impact of identifiable intangible assets
|
|
|
(540,715)
|
|
Preliminary estimate of fair value of identifiable net assets acquired
|
|
|
2,213,039
|
|
Preliminary estimate of goodwill
|
|
$
|
2,175,935
|
|
The Unaudited Pro Forma Financial Statements reflect a preliminary allocation of the purchase price to identifiable assets and liabilities and unless otherwise noted in Note 5, fair values are assumed to
approximate historical book values as of March 31, 2023. The remaining unallocated purchase price was allocated to goodwill. The final purchase price allocations, which will be based on third-party valuations, may result in different allocations
for tangible and intangible assets than presented in these Unaudited Pro Forma Financial Statements, and those differences could be material.
NOTE 5—PRO FORMA ADJUSTMENTS
The following sets forth the pro forma adjustments recorded to prepare the Unaudited Pro Forma Financial Statements:
A. The unaudited pro forma condensed combined balance sheet has been adjusted as indicated below to record the effects of the incurrence of indebtedness to finance
the Transaction. To provide the debt financing required by Concentrix to consummate the Transaction, Concentrix entered into a commitment letter dated March 29, 2023 (the “Bridge Commitment Letter,” and the commitments pursuant to the Bridge
Commitment Letter, the “Bridge Facility”), under which certain financing institutions committed to provide a 364-day bridge loan facility in an aggregate principal amount of $5,290,000 consisting of (i) a $1,850,000 tranche of term bridge loans,
(ii) a $1,000,000 tranche of revolving commitments and (iii) a $2,440,000 tranche of term bridge loans, each subject to the satisfaction of certain customary closing conditions, including the consummation of the combination. On April 21, 2023,
(i) the $1,850,000 commitment with respect to the term loan amendment bridge facility and the $1,000,000 commitment with respect to the revolving amendment bridge revolving facility were each reduced to zero, and (ii) the $2,440,000 commitment
with respect to the term loan acquisition bridge facility was reduced by approximately $294,702, in each case, in connection with Concentrix entering into an Amendment and Restatement Agreement with the lenders party thereto, JPMorgan Chase and
Bank of America, N.A, in order to amend and restate Concentrix’ prior credit agreement (as amended and restated, the “Restated Credit Agreement”). In connection with the Bridge Facility, Concentrix paid fees of $17,005 during the three months
ended May 31, 2023. Concentrix estimates that it will pay approximately $4,603 of additional financing fees associated with the Bridge Facility.
The Restated Credit Agreement provides for the extension of a senior unsecured revolving credit facility not to exceed an aggregate principal amount of $1,042,500. The Restated Credit
Agreement also provides for a senior unsecured term loan facility in an aggregate principal amount not to exceed approximately $2,144,700, of which $1,850,000 is outstanding and approximately $294,702 is available to be drawn on a delayed draw
basis (the “Delayed Draw Term Loans”), subject to customary conditions, concurrent with closing of the Transaction. Concentrix incurred debt issuance costs related to the Restated Credit Agreement of $3,369, including $1,102 allocated to the
revolving credit facility that were capitalized as an asset and $2,267 allocated to the term loan facility that were netted against the debt and are recorded on the Concentrix balance sheet as of May 31, 2023.
Concentrix intends to issue senior unsecured notes in lieu of utilizing the remaining Bridge Facility commitments, which are syndicated to a number of financial institutions. The
unaudited pro forma condensed combined balance sheet assumes that senior unsecured notes of $2,150,000 are issued at, or near, the Closing Date of the Transaction with varying maturities, with an assumed weighted average interest rate of 6.175%,
including estimated debt issuance costs. The unaudited pro forma condensed combined balance sheet also assumes that Concentrix will incur additional indebtedness of $294,702 by drawing on the Delayed Draw Term Loans. The Delayed Draw Term Loans
have an assumed weighted-average interest rate of 2.93% for the year-ended November 30, 2022 and 6.30% for the six months ended May 31, 2023.
|
|
Amount
|
|
Cash proceeds from senior unsecured notes planned to be issued
|
|
$
|
2,150,000
|
|
Cash proceeds from Delayed Draw Term Loans to be incurred
|
|
|
294,702
|
|
Debt discount and issuance costs on senior unsecured notes planned to be issued
|
|
|
(16,500)
|
|
Financing expenses for Bridge Facility
|
|
|
(4,603)
|
|
Less cash paid to:
|
|
|
|
|
Webhelp Parent stockholders (1)
|
|
|
(410,640)
|
|
Webhelp Parent debt holders (1)
|
|
|
(1,923,544)
|
|
|
|
$
|
89,415
|
|
(1)
|
See further details in Note 3. Note the cash paid to Webhelp Parent debt holders includes the current and long-term portions of the debt to be paid off in connection with the close of the Transaction.
|
B. To eliminate Webhelp Parent’s historical goodwill and record the preliminary estimate of goodwill as a result of the combination.
|
|
Amount
|
|
Preliminary estimate of goodwill
|
|
$
|
2,175,935
|
|
Webhelp Parent’s historical goodwill
|
|
|
2,302,146
|
|
Net Adjustment
|
|
$
|
(126,211)
|
|
C. Upon completion of the Transaction, identifiable intangible assets are required to be measured at fair value, and these acquired intangible assets could include assets that are not intended to be
used or sold or that are intended to be used in a manner other than their highest and best use. The fair value of identifiable intangible assets is determined primarily using variations of the “income approach,” which is based on the
present value of the future after-tax cash flows attributable to each identifiable intangible asset. Other valuation methods, including the market approach and cost approach, are also considered in estimating the fair value. As of the date
of these Unaudited Pro Forma Financial Statements, Concentrix does not have sufficient information as to the amount, timing and risk of the cash flows from all of Webhelp Parent’s identifiable intangible assets to determine their fair
value. Some of the more significant assumptions inherent in the development of intangible asset values, from the perspective of a market participant, include, but are not limited to: the amount and timing of projected future cash flows
(including revenue and profitability); the discount rate selected to measure the risks inherent in the future cash flows; the assessment of the asset’s life cycle; and the competitive trends impacting the asset. However, for purposes of
these Unaudited Pro Forma Financial Statements and using historical acquisition experience, economic factors and available information, such as historical revenues, Webhelp Parent’s cost structure and certain other high-level assumptions,
the fair value of Webhelp Parent’s identifiable intangible assets and their weighted-average useful lives have been preliminarily estimated as follows:
|
|
Webhelp Parent
historical
amounts, net
|
|
|
Estimated fair
value
|
|
|
Increase/decrease
|
|
Estimated amortization (Fiscal year ended November 30, 2022)
|
|
|
Estimated
amortization
(Six months
ended May 31,
2023)
|
|
|
Estimated
weighted
average useful
life (years)
|
|
Customer relationships
|
|
$
|
660,450
|
|
|
$
|
2,068,000
|
|
|
$
|
1,407,550
|
|
$
|
226,689
|
|
|
$
|
142,215
|
|
|
|
15.0
|
|
Trade name
|
|
|
161,717
|
|
|
|
115,000
|
|
|
|
(46,717)
|
|
|
38,333
|
|
|
|
19,167
|
|
|
|
3.0
|
|
Technology
|
|
|
7,654
|
|
|
|
24,000
|
|
|
|
16,346
|
|
|
4,800
|
|
|
|
2,400
|
|
|
|
5.0
|
|
Total estimated intangible assets
|
|
$
|
829,821
|
|
|
$
|
2,207,000
|
|
|
$
|
1,377,179
|
|
$
|
269,822
|
|
|
$
|
163,782
|
|
|
|
|
|
Elimination of historical amortization of Webhelp Parent’s intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,720
|
|
|
|
31,157
|
|
|
|
|
|
Total increase in amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
210,102
|
|
|
$
|
132,625
|
|
|
|
|
|
Amortization of the identifiable intangible assets is recorded in selling, general and administrative expenses. Amortization expense for customer relationships intangible assets will be recorded on an accelerated
basis that reflects the economic benefit of the asset. The following represents the estimated amortization expense for these customer relationships intangible assets’ impact to operating results for the next five years:
Fiscal years ending November 30,
|
|
|
|
2022
|
|
$
|
226,689
|
|
2023
|
|
|
284,430
|
|
2024
|
|
|
258,767
|
|
2025
|
|
|
221,342
|
|
2026
|
|
|
189,264
|
|
Total
|
|
$
|
1,180,492
|
|
These preliminary estimates of fair value and weighted-average useful life may be different from the amounts included in the final combination accounting, and the difference could have a material impact on these
Unaudited Pro Forma Financial Statements. Once Concentrix has full access to information about Webhelp Parent’s intangible assets, additional insight may be gained that could impact (i) the estimated total value assigned to identifiable
intangible assets and/or (ii) the estimated weighted-average useful life of each category of intangible assets. The estimated intangible asset values and their useful lives could be impacted by a variety of factors that may become known to
Concentrix only upon access to additional information and/or by changes in such factors that may occur prior to completion of the Transaction. These factors include, but are not limited to, changes in the regulatory, legislative, legal,
technological or competitive environments. Increased knowledge about these and other elements could result in changes to the estimated fair values of the identifiable Webhelp Parent intangible assets or to the estimated weighted-average useful
lives that Concentrix has assumed in these Unaudited Pro Forma Financial Statements. The combined effect of any such changes could then also result in a significant increase or decrease to Concentrix’ estimate of associated amortization
expense.
D. Reclassifications have been made to the presentation of Webhelp Parent’s historical financial statements in order to conform to Concentrix’ presentation as follows:
|
|
|
As of March 31, 2023
|
|
Webhelp Parent Historical Consolidated Balance Sheet Line Items
|
Concentrix Historical Consolidated
Balance Sheet Line Items
|
|
Webhelp Parent Historical in IFRS (€)
|
|
Reclassification Adjustments and IFRS to U.S. GAAP Adjustments
|
|
Notes
|
|
Webhelp Parent Reclassified and in U.S. GAAP (€)
|
|
|
Webhelp Parent Reclassified and in U.S. GAAP ($), (g)
|
|
ASSETS
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
Cash and cash equivalents
|
|
€
|
147,141
|
|
€
|
—
|
|
|
|
€
|
147,141
|
|
|
$
|
160,452
|
|
Restricted cash
|
|
|
|
203,313
|
|
|
(203,313)
|
|
(b)
|
|
|
—
|
|
|
|
—
|
|
Trade and related receivables
|
Accounts receivable, net
|
|
|
479,780
|
|
|
—
|
|
|
|
|
479,780
|
|
|
|
523,183
|
|
Inventories and work in progress
|
|
|
|
4,294
|
|
|
(4,294)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Tax and employee related receivables
|
|
|
|
119,304
|
|
|
(119,304)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Other current assets
|
Other current assets
|
|
|
87,820
|
|
|
326,911
|
|
(a), (b)
|
|
|
414,731
|
|
|
|
452,250
|
|
Total current assets
|
Total current assets
|
|
|
1,041,652
|
|
|
|
|
|
|
|
1,041,652
|
|
|
|
1,135,885
|
|
Property, plant, and equipment
|
Property and equipment, net
|
|
|
227,974
|
|
|
50,266
|
|
(c)
|
|
|
278,240
|
|
|
|
303,411
|
|
Right of use assets
|
|
|
|
278,661
|
|
|
(278,661)
|
|
(d)
|
|
|
—
|
|
|
|
—
|
|
Goodwill
|
Goodwill
|
|
|
2,111,160
|
|
|
—
|
|
|
|
|
2,111,160
|
|
|
|
2,302,146
|
|
Other intangible assets
|
Intangible assets, net
|
|
|
815,759
|
|
|
(54,780)
|
|
(c)
|
|
|
760,979
|
|
|
|
829,821
|
|
Deferred tax assets
|
Deferred tax assets
|
|
|
11,442
|
|
|
—
|
|
|
|
|
11,442
|
|
|
|
12,477
|
|
Other financial assets
|
Other assets
|
|
|
27,367
|
|
|
283,175
|
|
(d)
|
|
|
310,542
|
|
|
|
338,635
|
|
Total assets
|
Total assets
|
|
€
|
4,514,015
|
|
|
|
|
|
|
€
|
4,514,015
|
|
|
$
|
4,922,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and related payables
|
Accounts payable
|
|
€
|
127,105
|
|
$
|
—
|
|
|
|
€
|
127,105
|
|
|
$
|
138,604
|
|
Current financial liabilities
|
Current portion of long-term debt
|
|
|
31,342
|
|
|
(19,071)
|
|
(d), (e)
|
|
|
12,271
|
|
|
|
13,381
|
|
Current lease liabilities
|
|
|
|
61,493
|
|
|
(61,493)
|
|
(d)
|
|
|
|
|
|
|
|
|
Bank overdrafts
|
|
|
|
312
|
|
|
(312)
|
|
(a)
|
|
|
|
|
|
|
|
|
Current provisions
|
|
|
|
22,604
|
|
|
(22,604)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
|
Accrued compensation and benefits
|
|
|
|
|
|
166,634
|
|
(a)
|
|
|
166,634
|
|
|
|
181,709
|
|
Tax and social security payables
|
Other accrued liabilities
|
|
|
317,928
|
|
|
168,616
|
|
(a)
|
|
|
486,544
|
|
|
|
530,559
|
|
Other current liabilities
|
|
|
|
260,551
|
|
|
(260,551)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
|
Income taxes payable
|
|
|
|
|
|
28,781
|
|
(a)
|
|
|
28,781
|
|
|
|
31,385
|
|
Total current liabilities
|
Total current liabilities
|
|
|
821,335
|
|
|
|
|
|
|
|
821,335
|
|
|
|
895,638
|
|
Non-current financial liabilities
|
Long-term debt, net
|
|
|
1,741,336
|
|
|
—
|
|
|
|
|
1,741,336
|
|
|
|
1,898,866
|
|
Non-current provisions
|
Other long-term liabilities
|
|
|
16,981
|
|
|
310,814
|
|
(d)
|
|
|
327,795
|
|
|
|
357,448
|
|
Non-current lease liabilities
|
|
|
|
250,614
|
|
|
(250,614)
|
|
(d)
|
|
|
|
|
|
|
|
|
Other non-current liabilities
|
|
|
|
60,200
|
|
|
(60,200)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Deferred tax liabilities
|
Deferred tax liabilities
|
|
|
139,554
|
|
|
—
|
|
|
|
|
139,554
|
|
|
|
152,179
|
|
Total liabilities
|
Total liabilities
|
|
|
3,030,020
|
|
|
|
|
|
|
|
3,030,020
|
|
|
|
3,304,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
Common stock
|
|
|
13,599
|
|
|
—
|
|
|
|
|
13,599
|
|
|
|
14,829
|
|
Share premium and reserves
|
Additional paid-in capital
|
|
|
1,454,582
|
|
|
(128,790)
|
|
(f)
|
|
|
1,325,792
|
|
|
|
1,445,730
|
|
Treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) for the year
|
Retained earnings
|
|
|
14,682
|
|
|
(975)
|
|
(f)
|
|
|
13,707
|
|
|
|
14,948
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
129,765
|
|
(f)
|
|
|
129,765
|
|
|
|
141,503
|
|
Non-controlling interest
|
|
|
|
1,132
|
|
|
—
|
|
|
|
|
1,132
|
|
|
|
1,234
|
|
Total shareholder’s equity
|
Total stockholders’ equity
|
|
|
1,483,995
|
|
|
|
|
|
|
|
1,483,995
|
|
|
|
1,618,244
|
|
Equity and liabilities
|
Total liabilities and stockholders’ equity
|
|
€
|
4,514,015
|
|
|
|
|
|
|
€
|
4,514,015
|
|
|
$
|
4,922,375
|
|
(a)-
|
Reclassifications of balance sheet line items to condense the presentation of certain Webhelp Parent’s historical financial statements line items to conform to Concentrix’ presentation.
|
(b)-
|
Reclassification of restricted cash to other current assets to conform to Concentrix’ presentation.
|
(c)-
|
Reclassification of capitalized software costs to conform to Concentrix’ presentation.
|
(d)-
|
Reclassification of right-of use asset and related lease liabilities to conform to Concentrix’ presentation.
|
(e)-
|
Reclassification of accrued interest to conform to Concentrix’ presentation.
|
(f)-
|
Reclassification of accumulated comprehensive income to conform to Concentrix’ presentation.
|
(g)-
|
The Webhelp Parent’s reclassified balance sheet was translated to U.S. dollars using the closing foreign exchange rate of 1.0905 USD/euro on March 31, 2023.
|
Refer to note 5L for the calculation to present the combined six months ended March 31, 2023, which consists of the unaudited consolidated financial information of Webhelp Parent for the three months ended March 31,
2023 combined with the unaudited consolidated financial information of Webhelp Parent for the three months ended December 31, 2022.
|
|
|
For the six months ended March 31, 2023
|
|
Webhelp Parent Historical
Consolidated Income Statement
Line Items
|
Concentrix Historical
Consolidated
Income Statement Line Items
|
|
Webhelp Parent
Historical in
IFRS (€) (5J)
|
|
Reclassification
Adjustments and
IFRS to U.S.
GAAP
Adjustments
|
|
Notes
|
|
Webhelp Parent
Reclassified and
in U.S. GAAP (€)
|
|
|
Webhelp Parent
Reclassified and
in U.S. GAAP ($),
(d)
|
|
Revenues
|
Revenue
|
|
€
|
1,359,255
|
|
|
—
|
|
|
|
€
|
1,359,255
|
|
|
$
|
1,423,251
|
|
|
Cost of revenue |
|
|
|
|
|
880,338
|
|
(a)
|
|
|
880,338
|
|
|
|
921,786
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
478,917
|
|
|
|
501,465
|
|
|
Selling, general and administrative expenses |
|
|
|
|
|
353,173
|
|
(a)
|
|
|
364,754
|
|
|
|
381,927
|
|
|
|
|
|
|
|
|
11,581
|
|
(b)
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
15,410
|
|
|
(15,410)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Purchases consumed and other external expenses
|
|
|
|
190,336
|
|
|
(190,336)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Taxes and duties
|
|
|
|
9,709
|
|
|
(9,709)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Personnel expenses
|
|
|
|
914,527
|
|
|
(914,527)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Amortization, depreciation and impairment and provision
|
|
|
|
86,879
|
|
|
(86,879)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Operating profit before other operating income and expenses
|
|
|
|
173,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating (income) and expenses
|
|
|
|
47,470
|
|
|
(47,470)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Operating profit
|
Operating income
|
|
|
125,744
|
|
|
|
|
|
|
|
114,163
|
|
|
|
119,538
|
|
Financing costs
|
Interest expense and finance charges, net
|
|
|
68,169
|
|
|
(11,581)
|
|
(b)
|
|
|
56,588
|
|
|
|
59,252
|
|
|
Other expense (income), net |
|
|
|
|
|
4,232
|
|
(c)
|
|
|
4,232
|
|
|
|
4,431
|
|
Loss on net monetary position
|
|
|
|
2,543
|
|
|
(2,543)
|
|
(c)
|
|
|
—
|
|
|
|
—
|
|
Other financial income
|
|
|
|
(81,833)
|
|
|
81,833
|
|
(c)
|
|
|
—
|
|
|
|
—
|
|
Other financial expense
|
|
|
|
83,522
|
|
|
(83,522)
|
|
(c)
|
|
|
—
|
|
|
|
—
|
|
Net financial expenses
|
|
|
|
72,401
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before taxes
|
Income before income taxes
|
|
|
53,343
|
|
|
|
|
|
|
|
53,343
|
|
|
|
55,855
|
|
Income tax
|
Provision for income taxes
|
|
|
17,560
|
|
|
—
|
|
|
|
|
17,560
|
|
|
|
18,387
|
|
Net profit
|
Net income before non-controlling interest
|
|
|
35,783
|
|
|
|
|
|
|
|
35,783
|
|
|
|
37,468
|
|
Net profit attributable to non-controlling interests
|
Less: Net income attributable to non-controlling interest
|
|
|
104
|
|
|
—
|
|
|
|
|
104
|
|
|
|
109
|
|
Net profit attributable to owners
|
Net income attributable to Concentrix Corporation
|
|
€
|
35,679
|
|
|
|
|
|
|
€
|
35,679
|
|
|
$
|
37,359
|
|
(a)-
|
Represents a reclassification of Webhelp Parent’s historical operating expenses into cost of revenue and selling, general and administrative expenses to conform with Concentrix’ presentation.
|
(b)-
|
Represents an IFRS to U.S. GAAP adjustment to reclassify Webhelp Parent’s historical interest expense related to lease liabilities included in interest expense to selling, general and administrative expenses to conform to U.S. GAAP
and Concentrix’ presentation.
|
(c)-
|
Represents a reclassification of Webhelp Parent’s historical expense to conform to Concentrix’ presentation. The majority of the reclassification relates to foreign exchange gains/losses that Concentrix classifies as other expense
(income), net.
|
(d)-
|
The Webhelp Parent’s reclassified income statement was translated to U.S. dollars using the average foreign exchange rate of 1.0471 USD/euro for the six months ended March 31, 2023.
|
|
|
|
For the year ended December 31, 2022
|
|
Webhelp Parent Historical
Consolidated Income Statement
Line Items
|
Concentrix Historical
Consolidated Income Statement
Line Items
|
|
Webhelp Parent
Historical in
IFRS
(€)
|
|
Reclassification
Adjustments and
IFRS to U.S.
GAAP
Adjustments
|
|
Notes
|
|
Webhelp Parent
Reclassified and
in U.S. GAAP (€)
|
|
|
Webhelp Parent
Reclassified and
in U.S. GAAP ($),
(d)
|
|
Revenues
|
Revenue
|
|
€
|
2,485,310
|
|
|
—
|
|
|
|
€
|
2,485,310
|
|
|
$
|
2,618,656
|
|
|
Cost of revenue
|
|
|
|
|
|
1,601,482
|
|
(a)
|
|
|
1,601,482
|
|
|
|
1,687,408
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
|
|
883,828
|
|
|
|
931,248
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
668,190
|
|
(a)
|
|
|
686,653
|
|
|
|
723,495
|
|
|
|
|
|
|
|
|
18,463
|
|
(b)
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
32,380
|
|
|
(32,380)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Purchases consumed and other external expenses
|
|
|
|
354,531
|
|
|
(354,531)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Taxes and duties
|
|
|
|
14,660
|
|
|
(14,660)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Personnel expenses
|
|
|
|
1,679,839
|
|
|
(1,679,839)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Amortization, depreciation and impairment and provision
|
|
|
|
163,289
|
|
|
(163,289)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Operating profit before other operating income and expenses
|
|
|
|
305,371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating (income) and expenses
|
|
|
|
90,335
|
|
|
(90,335)
|
|
(a)
|
|
|
—
|
|
|
|
—
|
|
Operating profit
|
Operating income
|
|
|
215,036
|
|
|
|
|
|
|
|
197,175
|
|
|
|
207,753
|
|
Financing costs
|
Interest expense and finance charges, net
|
|
|
101,745
|
|
|
(18,463)
|
|
(b)
|
|
|
83,282
|
|
|
|
87,750
|
|
|
Other expense (income), net
|
|
|
|
|
|
56,347
|
|
(c)
|
|
|
56,347
|
|
|
|
59,370
|
|
Loss on net monetary position
|
|
|
|
6,386
|
|
|
(6,386)
|
|
(c)
|
|
|
—
|
|
|
|
—
|
|
Other financial income
|
|
|
|
(62,034)
|
|
|
62,034
|
|
(c)
|
|
|
—
|
|
|
|
—
|
|
Other financial expense
|
|
|
|
111,393
|
|
|
(111,393)
|
|
(c)
|
|
|
—
|
|
|
|
—
|
|
Net financial expenses
|
|
|
|
157,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before taxes
|
Income before income taxes
|
|
|
57,546
|
|
|
|
|
|
|
|
57,546
|
|
|
|
60,633
|
|
Income tax
|
Provision for income taxes
|
|
|
18,382
|
|
|
—
|
|
|
|
|
18,382
|
|
|
|
19,368
|
|
Net profit
|
Net income before non-controlling interest
|
|
|
39,164
|
|
|
|
|
|
|
|
39,164
|
|
|
|
41,265
|
|
Net profit attributable to non-controlling interests
|
Less: Net income attributable to non-controlling interest
|
|
|
(190)
|
|
|
—
|
|
|
|
|
(190)
|
|
|
|
(200)
|
|
Net profit attributable to owners
|
Net income attributable to Concentrix Corporation
|
|
€
|
39,354
|
|
|
|
|
|
|
€
|
39,354
|
|
|
$
|
41,465
|
|
(a)-
|
Represents a reclassification of Webhelp Parent’s historical operating expenses into cost of revenue and selling, general and administrative expenses to conform with Concentrix’ presentation.
|
(b)-
|
Represents an IFRS to U.S. GAAP adjustment to reclassify Webhelp Parent’s historical interest expense related to lease liabilities included in interest expense to selling, general and administrative expenses to conform to U.S. GAAP
and Concentrix’ presentation.
|
(c)-
|
Represents a reclassification of Webhelp Parent’s historical expense to conform to Concentrix’ presentation. The majority of the reclassification relates to foreign exchange gains/losses that Concentrix classifies as other expense
(income), net.
|
(d)-
|
The Webhelp Parent’s reclassified income statement was translated to the U.S. dollar using the average foreign exchange rate of 1.0537 USD/euro on December 31, 2022.
|
E. Total preliminary estimated non-recurring acquisition-related transaction costs to be incurred by Concentrix and Webhelp Parent of approximately $82,500 in connection with the Transaction. These costs
primarily relate to professional fees associated with advisory services, legal services, regulatory filings and combination activities. The unaudited pro forma condensed combined balance sheet as of May 31, 2023 has been adjusted to record
these estimated acquisition-related costs as an increase of $82,500 in other accrued liabilities. A corresponding tax benefit of $17,250 has been recorded in income taxes payable. The expense net of the tax benefit has been recorded as a
decrease in retained earnings.
F. As of the completion of the Transaction, Concentrix will establish net deferred tax liabilities and make other tax adjustments as part of the accounting for the Transaction, primarily related to
estimated fair value adjustments for identifiable intangible assets. Deferred taxes are recognized for the temporary difference between assigned values in the purchase price allocation and the carryover tax bases of assets acquired and
liabilities assumed. The pro forma adjustments to record the effect of deferred taxes were computed as follows:
Estimated fair value of intangible assets to be acquired
|
|
$
|
2,207,000
|
|
Deferred tax liabilities associated with the estimated fair value of identifiable intangible assets to be acquired (1)
|
|
|
540,715
|
|
Pro forma adjustments to deferred taxes
|
|
|
|
|
Elimination of deferred taxes on historical Webhelp Parent intangible assets
|
|
|
(166,899)
|
|
Deferred taxes associated with the estimated fair value adjustments of assets to be acquired and liabilities to be assumed
|
|
$
|
373,816
|
|
(1) |
Concentrix assumed a 25% tax rate when estimating the deferred tax impacts of the Transaction, which is based on the applicable statutory rate as of the assumed Closing Date.
|
G. The unaudited pro forma condensed combined balance sheet has been adjusted to eliminate Webhelp Parent’s historical shareholders’ equity accounts.
H. The unaudited pro forma statements of operations have been adjusted to record estimated additional interest expense related to the assumed Delayed Draw Term Loans borrowings of $294,702, the assumed
senior unsecured notes borrowings of $2,150,000 and the Sellers’ Note of €700,000 to be issued in connection with the Transaction (see Note 5(A)). The Delayed Draw Term Loans borrowings have an assumed average interest rate of 2.93% for the
year-ended November 30, 2022 and 6.30% for the six months ended May 31, 2023. The weighted average interest rate on the senior unsecured notes expected to be issued is assumed to be 6.175%, including debt issuance costs. The interest rate on
the Sellers’ Note has an interest rate of 2.00% per year. The discount on the Sellers’ Note based on the fair value in comparison to the face value is also being amortized through interest expense. Concentrix recorded expense of $10,930 in
the three months ended May 31, 2023 related to the Bridge Facility. The Company estimates remaining financing expenses associated with the Bridge Facility of $10,678, including an estimate of $4,603 of additional fees to be paid, and these
expenses have been included in the combined statement of operations for the year ended November 30, 2022. Concentrix also estimates a reduction in interest expense to eliminate Webhelp Parent’s historical interest costs associated with Webhelp
Parent’s debt assumed to be settled as part of the Transaction.
|
|
Year Ended
|
|
|
Six Months Ended
|
|
|
|
November 30, 2022
|
|
|
May 31, 2023
|
|
Additional interest expense associated with senior unsecured notes to be issued to finance the Transaction
|
|
$
|
132,737
|
|
|
$
|
66,369
|
|
Additional interest expense associated with Delayed Draw Term Loan Borrowings
|
|
|
10,133
|
|
|
|
9,599
|
|
Additional interest expense associated with Sellers’ Note
|
|
|
14,174
|
|
|
|
7,301
|
|
Financing expenses associated with Bridge Facility
|
|
|
10,678
|
|
|
|
—
|
|
Elimination of historical interest expense associated with Webhelp Parent’s debt that will be paid upon close of the Transaction
|
|
|
(86,104)
|
|
|
|
(57,678)
|
|
Total estimated increase in interest expense
|
|
$
|
81,618
|
|
|
$
|
25,591
|
|
The effect on pre-tax net income of a 1/8% variance in interest rate related to the Delayed Draw Term Loan and the senior unsecured notes borrowings that are expected to finance the combination, in part, is as
follows:
|
|
Pre-tax net income
given a 1/8% decrease
in interest rate
|
|
|
Pre-tax net income
assuming no change
in interest rate
|
|
|
Pre-tax net income
given a 1/8% increase
in interest rate
|
|
For the six months ended May 31, 2023
|
|
$
|
115,641
|
|
|
$
|
121,952
|
|
|
$
|
128,263
|
|
For the year ended November 30, 2022
|
|
$
|
279,993
|
|
|
$
|
291,416
|
|
|
$
|
302,839
|
|
I. The unaudited pro forma statements of operations have been adjusted to reflect the aggregate pro forma income tax effect of the pro forma adjustments described above. Concentrix calculated a tax rate
specific to each of the transaction adjustments using the applicable tax rate (i.e., U.S. or French federal statutory tax rates applicable to each period) related to each adjustment. This resulted in calculated tax rates of approximately 26%
for the year ended November 30, 2022 and approximately 28% for the six months ended May 31, 2023, respectively, when estimating the tax impact of the Transaction. Concentrix excluded any state tax impacts as they are unknown as of the date of
these Unaudited Pro Forma Financial Statements. Such unknown amounts are expected to be immaterial. The pro forma combined provision for income taxes does not reflect the amounts that would have resulted had Concentrix and Webhelp Parent filed
consolidated income tax returns during the periods presented. The blended tax rates are estimates and do not take into account future income tax strategies that may be applied to the combined entity. The effective tax rate of the combined
company could be significantly different depending upon post-combination activities of the combined company.
J. Pro forma combined weighted average basic and diluted common shares outstanding for the year ended November 30, 2022 and the six months ended May 31, 2023 were calculated using the Concentrix weighted
average basic and diluted common shares outstanding at those dates, together with the 14,862 Closing Shares, as follows:
|
|
Year Ended
|
|
|
Six Months Ended
|
|
|
|
November 30, 2022
|
|
|
May 31, 2023
|
|
Historical Concentrix weighted average number of common shares outstanding - basic
|
|
|
51,353
|
|
|
|
51,165
|
|
Number of Closing Shares
|
|
|
14,862
|
|
|
|
14,862
|
|
Pro forma combined weighted average number of common shares - basic
|
|
|
66,215
|
|
|
|
66,027
|
|
Concentrix historical stock options and restricted stock units
|
|
|
387
|
|
|
|
292
|
|
Pro forma combined weighted average number of common shares outstanding - diluted
|
|
|
66,602
|
|
|
|
66,319
|
|
The following table sets forth the computation of basic and diluted pro forma combined earnings per share (“EPS”) of Concentrix common stock for the periods indicated:
|
|
Year Ended
|
|
|
Six Months Ended
|
|
|
|
November 30, 2022
|
|
|
May 31, 2023
|
|
Basic pro forma combined earnings per common share
|
|
|
|
|
|
|
Pro forma combined net income
|
|
$
|
199,690
|
|
|
$
|
90,320
|
|
Less: pro forma combined net income allocated to participating securities
|
|
|
(2,369)
|
|
|
|
(1,229)
|
|
Pro forma combined net income attributable to common stockholders
|
|
$
|
197,321
|
|
|
$
|
89,091
|
|
|
|
|
|
|
|
|
|
|
Pro forma combined weighted-average number of common shares - basic
|
|
|
66,215
|
|
|
|
66,027
|
|
|
|
|
|
|
|
|
|
|
Basic pro forma earnings per Concentrix common share
|
|
$
|
2.98
|
|
|
$
|
1.35
|
|
|
|
|
|
|
|
|
|
|
Diluted pro forma combined earnings per common share:
|
|
|
|
|
|
|
|
|
Pro forma combined net income
|
|
$
|
199,690
|
|
|
$
|
90,320
|
|
Less: pro forma combined net income allocated to participating securities
|
|
|
(2,355)
|
|
|
|
(1,224)
|
|
Pro forma combined net income attributable to common stockholders
|
|
$
|
197,335
|
|
|
$
|
89,096
|
|
|
|
|
|
|
|
|
|
|
Pro forma combined weighted-average number of common shares - basic
|
|
|
66,215
|
|
|
|
66,027
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
Stock options and restricted stock units
|
|
|
387
|
|
|
|
292
|
|
Pro forma combined weighted-average number of common shares - diluted
|
|
|
66,602
|
|
|
|
66,319
|
|
|
|
|
|
|
|
|
|
|
Diluted pro forma combined earnings per Concentrix common share
|
|
$
|
2.96
|
|
|
$
|
1.34
|
|
K. The Unaudited Pro Forma Financial Statements do not present a post-Transaction dividend per share amount. Concentrix currently pays a quarterly dividend on shares of Concentrix common stock and last paid
a dividend on May 9, 2023 of $0.275 per share. Further, on June 28, 2023, the Company announced a cash dividend of $0.275 per share to stockholders of record as of July 28, 2023, payable on August 8, 2023. Under the terms of the Share Purchase
and Contribution Agreement, during the period prior to completion of the Transaction, Concentrix’ ability to issue dividends other than its regular quarterly dividend is limited. The dividend policy of Concentrix following completion of the
Transaction will be determined by the Concentrix board of directors.
L. Webhelp Parent’s historical consolidated income statements for the three months ended December 31, 2022 and the three months ended March 31, 2023 have been combined in order to present the results of
operations for the six months ended March 31, 2023 as follows:
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
Webhelp Parent Historical Consolidated Income Statement Line Items
|
|
December 31, 2022
|
|
|
March 31, 2023
|
|
|
March 31, 2023
|
|
Revenues
|
|
€
|
680,987
|
|
|
€
|
678,268
|
|
|
€
|
1,359,255
|
|
Other income
|
|
|
4,797
|
|
|
|
10,613
|
|
|
|
15,410
|
|
Purchases consumed and other external expenses
|
|
|
101,158
|
|
|
|
89,178
|
|
|
|
190,336
|
|
Taxes and duties
|
|
|
5,147
|
|
|
|
4,562
|
|
|
|
9,709
|
|
Personnel expenses
|
|
|
448,836
|
|
|
|
465,691
|
|
|
|
914,527
|
|
Amortization, depreciation and impairment and provision
|
|
|
46,240
|
|
|
|
40,639
|
|
|
|
86,879
|
|
Operating profit before other operating income and expenses
|
|
|
84,403
|
|
|
|
88,811
|
|
|
|
173,214
|
|
Other operating (income) and expenses
|
|
|
25,473
|
|
|
|
21,997
|
|
|
|
47,470
|
|
Operating profit
|
|
|
58,930
|
|
|
|
66,814
|
|
|
|
125,744
|
|
Financing costs
|
|
|
32,641
|
|
|
|
35,528
|
|
|
|
68,169
|
|
Loss of net monetary position
|
|
|
1,289
|
|
|
|
1,254
|
|
|
|
2,543
|
|
Other financial income
|
|
|
(62,352)
|
|
|
|
(19,481)
|
|
|
|
(81,833)
|
|
Other financial expense
|
|
|
56,505
|
|
|
|
27,017
|
|
|
|
83,522
|
|
Net financial expenses
|
|
|
28,083
|
|
|
|
44,318
|
|
|
|
72,401
|
|
Profit before taxes
|
|
|
30,847
|
|
|
|
22,496
|
|
|
|
53,343
|
|
Income tax
|
|
|
9,809
|
|
|
|
7,751
|
|
|
|
17,560
|
|
Net profit
|
|
|
21,038
|
|
|
|
14,745
|
|
|
|
35,783
|
|
Net profit attributable to non-controlling interests
|
|
|
(61)
|
|
|
|
165
|
|
|
|
104
|
|
Net profit attributable to owners
|
|
€
|
21,099
|
|
|
€
|
14,580
|
|
|
€
|
35,679
|
|
NOTE 6—CERTAIN NON-GAAP PRO FORMA COMBINED FINANCIAL INFORMATION
In addition to disclosing financial results that are determined in accordance with Article 11, Concentrix has also disclosed below:
|
● |
non-GAAP pro forma combined operating income, which is pro forma operating income, adjusted to exclude acquisition-related and integration expenses, including related restructuring costs, amortization of intangible assets,
share-based compensation and other non-recurring expenses.
|
|
● |
non-GAAP pro forma combined adjusted earnings before interest, taxes, depreciation, and amortization, or adjusted EBITDA, which is non-GAAP pro forma operating income, as defined above, plus depreciation.
|
|
● |
non-GAAP diluted pro forma combined EPS, which is diluted pro forma combined EPS excluding the per share, tax effected impact of (i) acquisition-related and integration expenses, (ii) amortization of intangible assets (iii)
share-based compensation, and (iv) transformation project and other costs.
|
Management believes that providing this additional information is useful to the reader to better assess and understand the combined entity’s base operating performance and for planning and forecasting in future periods, primarily because
management typically monitors the business adjusted for these items in addition to GAAP results. Management also uses these non-GAAP financial measures to establish operational goals and, in some cases, for measuring performance for
compensation purposes.
These non-GAAP pro forma financial measures exclude amortization of intangible assets. Concentrix’ historical acquisition activities and this combination have and will result in the recognition of intangible assets, which consist primarily
of client relationships, technology and trade names. Finite-lived intangible assets are amortized over their estimated useful lives and are tested for impairment when events indicate that the carrying value may not be recoverable. The
amortization of intangible assets is reflected in the pro forma condensed combined statements of operations. Although intangible assets contribute to revenue generation, the amortization of intangible assets does not directly relate to the
services performed for clients. Additionally, intangible asset amortization expense typically fluctuates based on the size and timing of acquisition activity. Accordingly, management believes that excluding the amortization of intangible
assets, along with the other non-GAAP adjustments, which neither relate to the ordinary course of the business nor reflect the underlying business performance, enhances management’s and investors’ ability to compare the pro forma financial
information with past financial performance and to analyze underlying business performance and trends. Intangible asset amortization excluded from the related non-GAAP pro forma financial measure represents the entire amount recorded within
these pro forma financial statements, and the revenue generated by the associated intangible assets has not been excluded from the related non-GAAP pro forma financial measure. Intangible asset amortization is excluded from the related non-GAAP
pro forma financial measure because the amortization, unlike the related revenue, is not affected by operations of any particular period unless an intangible asset becomes impaired or the estimated useful life of an intangible asset is revised.
These non-GAAP pro forma financial measures also exclude share-based compensation expense. Given the subjective assumptions and the variety of award types that companies can use when calculating share-based compensation expense, management
believes this additional information allows investors to make additional comparisons between these pro forma financial measures, Concentrix’ operating results and those of our peers.
As these non-GAAP pro forma combined financial measures are not calculated in accordance with Article 11, they may not necessarily be comparable to similarly titled measures employed by other companies. These non-GAAP pro forma combined
financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures and should be used as a complement to, and in conjunction with data presented in accordance with GAAP.
|
|
Year ended
|
|
|
Six Months Ended
|
|
|
|
November 30, 2022
|
|
|
May 31, 2023
|
|
|
|
Historical Concentrix
|
|
|
Pro Forma Combined
|
|
|
Historical Concentrix
|
|
|
Pro Forma Combined
|
|
Operating income
|
|
$
|
640,192
|
|
|
$
|
555,343
|
|
|
$
|
318,613
|
|
|
$
|
305,526
|
|
Acquisition-related and integration expenses
|
|
|
33,763
|
|
|
|
125,430
|
|
|
|
12,976
|
|
|
|
13,709
|
|
Amortization of intangibles
|
|
|
162,673
|
|
|
|
432,495
|
|
|
|
78,686
|
|
|
|
242,468
|
|
Share-based compensation
|
|
|
47,516
|
|
|
|
54,997
|
|
|
|
27,943
|
|
|
|
32,290
|
|
Transformation project and other costs
|
|
|
—
|
|
|
|
18,755
|
|
|
|
—
|
|
|
|
13,477
|
|
Non-GAAP operating income
|
|
$
|
884,144
|
|
|
$
|
1,187,020
|
|
|
$
|
438,218
|
|
|
$
|
607,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
|
14.0
|
%
|
|
|
13.3
|
%
|
|
|
13.5
|
%
|
|
|
13.0
|
%
|
|
|
Year ended
|
|
|
Six Months Ended
|
|
|
|
November 30, 2022
|
|
|
May 31, 2023
|
|
|
|
Historical Concentrix
|
|
|
Pro Forma Combined
|
|
|
Historical Concentrix
|
|
|
Pro Forma Combined
|
|
Net income
|
|
$
|
435,049
|
|
|
$
|
199,690
|
|
|
$
|
166,720
|
|
|
$
|
90,320
|
|
Net income attributable to non-controlling interest
|
|
|
591
|
|
|
|
391
|
|
|
|
—
|
|
|
|
109
|
|
Interest expense and finance charges, net
|
|
|
70,076
|
|
|
|
239,444
|
|
|
|
81,203
|
|
|
|
166,046
|
|
Provision for income taxes
|
|
|
169,363
|
|
|
|
91,335
|
|
|
|
57,593
|
|
|
|
31,523
|
|
Other (income) expense
|
|
|
(34,887)
|
|
|
|
24,483
|
|
|
|
13,097
|
|
|
|
17,528
|
|
Acquisition-related and integration expenses
|
|
|
33,763
|
|
|
|
125,430
|
|
|
|
12,976
|
|
|
|
13,709
|
|
Amortization of intangibles
|
|
|
162,673
|
|
|
|
432,495
|
|
|
|
78,686
|
|
|
|
242,468
|
|
Share-based compensation
|
|
|
47,516
|
|
|
|
54,997
|
|
|
|
27,943
|
|
|
|
32,290
|
|
Transformation project and other costs (1)
|
|
|
—
|
|
|
|
18,755
|
|
|
|
—
|
|
|
|
13,477
|
|
Depreciation
|
|
|
146,864
|
|
|
|
240,436
|
|
|
|
76,386
|
|
|
|
124,772
|
|
Adjusted EBITDA
|
|
$
|
1,031,008
|
|
|
$
|
1,427,456
|
|
|
$
|
514,604
|
|
|
$
|
732,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
|
|
|
16.3
|
%
|
|
|
16.0
|
%
|
|
|
15.8
|
%
|
|
|
15.7
|
%
|
|
|
Year Ended
|
|
|
Six Months Ended
|
|
|
|
November 30, 2022
|
|
|
May 31, 2023
|
|
Diluted EPS (3)
|
|
|
|
|
|
|
Diluted pro forma combined EPS
|
|
$
|
2.96
|
|
|
$
|
1.34
|
|
Acquisition-related and integration expenses
|
|
|
1.86
|
|
|
|
0.20
|
|
Acquisition-related expenses included in interest expense and finance charges, net (1)
|
|
|
—
|
|
|
|
0.18
|
|
Acquisition-related expenses included in other expense (income), net (1)
|
|
|
—
|
|
|
|
0.18
|
|
Amortization of intangibles
|
|
|
6.42
|
|
|
|
3.61
|
|
Share-based compensation
|
|
|
0.82
|
|
|
|
0.48
|
|
Transformation project and other costs (2)
|
|
|
0.28
|
|
|
|
0.20
|
|
Income taxes related to the above (4)
|
|
|
(2.30)
|
|
|
|
(1.21)
|
|
Non-GAAP diluted pro forma combined EPS
|
|
$
|
10.04
|
|
|
$
|
4.98
|
|
(1)
|
Included in these amounts are a) bridge financing fees expensed and b) expenses associated with non-designated call option contracts put in place to hedge foreign exchange movements in connection with the Transaction that are
included within interest expense and finance charges, net and other expense (income), net, respectively, in the combined statement of operations.
|
(2)
|
Includes Webhelp Parent real estate and systems transformation costs and other costs.
|
(3)
|
Diluted EPS is calculated using the two-class method. Unvested restricted stock awards granted to employees are considered participating securities. For purposes of calculating Diluted EPS, pro forma combined net income allocated
to participating securities was approximately 1.2% and 1.4% of pro forma combined net income for the year ended November 30, 2022 and the six months ended May 31, 2023, respectively.
|
(4)
|
The tax effect of taxable and deductible non-GAAP adjustments was calculated assuming a blended tax rate of 25% for both the year ended November 30, 2022 and the six months ended May 31, 2023.
|
20