Try our mobile app
Exhibit 99.2
TTEC Announces Record Fourth Quarter and
Full Year 2020 Financial Results
Full Year 2020
Revenue was $1.949 Billion
Operating Income was $204.7 Million or 10.5 Percent of Revenue
(Non-GAAP $242.4 Million or 12.4 Percent of Revenue)
Net Income was $118.6 Million ($179.7 Million Non-GAAP)
Adjusted EBITDA was $304.0 Million or 15.6 Percent of Revenue
Fully Diluted EPS was $2.52 ($3.82 Non-GAAP)
Fourth Quarter 2020
Revenue was $571.0 Million
Operating Income was $61.6 Million or 10.8 Percent of Revenue
(Non-GAAP $73.9 Million or 12.9 Percent of Revenue)
Net Income was $44.4 Million ($57.6 Million Non-GAAP)
Adjusted EBITDA was $92.3 Million or 16.2 Percent of Revenue
Fully Diluted EPS was $0.94 ($1.22 Non-GAAP)
Signs Bookings of $188 Million in the Fourth Quarter and $659 Million in 2020
Provides Outlook for Full Year 2021
DENVER, March 1, 2021 – TTEC Holdings, Inc. (NASDAQ: TTEC), one of the largest, global CX (customer experience) technology and services innovators for end-to-end digital CX solutions, announced today financial results for the fourth quarter and full year ended December 31, 2020.
“TTEC achieved record performance across our 2020 booking, revenue, and profitability metrics. The full year 19 percent revenue growth, including the fourth quarter’s 24 percent revenue growth and our full year 58 percent Non-GAAP operating income growth are the result of a growing market demand for partners who can with quality and reliability deliver virtual, digital and outcome-based customer experience solutions,” commented Ken Tuchman, chairman and chief executive officer of TTEC.
Tuchman continued, “Our ability to swiftly and safely bring the technology and human talent to unprecedented levels of customer and citizen interaction has resulted in a significant increase in our overall client momentum. This increased market share, our strong revenue backlog, and growing sales pipeline, alongside our continued execution of strategic and accretive acquisitions, including Avtex, confidently sets us up to continue to deliver industry leading solutions and financial results into 2021 and beyond.”
FULL YEAR 2020 FINANCIAL HIGHLIGHTS
Revenue
| · | Full year 2020 GAAP revenue increased 18.6 percent to $1.949 billion compared to $1.644 billion in the prior year. |
| · | Foreign exchange had a $0.3 million positive impact on revenue for the full year 2020. |
Investor Relations Contact Paul Miller +1.303.397.8641 |
Public Relations Contact Nick Cerise +1.303.397.8331 |
Address 9197 South Peoria Street Englewood, CO 80112 |
Contact ttec.com +1.800.835.3832 |
Income from Operations
| · | Full year 2020 GAAP income from operations was $204.7 million, or 10.5 percent of revenue, compared to $123.7 million, or 7.5 percent of revenue in the prior year. |
| · | Non-GAAP income from operations, excluding restructuring and impairment charges, equity-based compensation expenses, and amortization of purchased intangibles, was $242.4 million or 12.4 percent of revenue versus 9.3 percent for the prior year. |
| · | Foreign exchange had a $1.2 million positive impact on income from operations for the full year 2020. |
Adjusted EBITDA
| · | Full year 2020 Non-GAAP Adjusted EBITDA was $304.0 million, or 15.6 percent of revenue, compared to $209.1 million, or 12.7 percent of revenue in the prior year. |
Earnings Per Share
| · | Full year 2020 GAAP fully diluted earnings per share was $2.52 compared to $1.65 for the same period last year. |
| · | Non-GAAP fully diluted earnings per share was $3.82 compared to $2.25 in the prior year. |
Bookings
| · | During full year 2020, TTEC signed an estimated $659 million in annualized contract value compared to $487 million in the prior year. Full year bookings mix was diversified across segments, verticals, and geographies. |
FOURTH QUARTER 2020 FINANCIAL HIGHLIGHTS
Revenue
| · | Fourth quarter 2020 GAAP revenue increased 23.8 percent to $571.0 million compared to $461.3 million in the prior year period. |
| · | Foreign exchange had a $3.1 million positive impact on revenue in the fourth quarter 2020. |
Income from Operations
| · | Fourth quarter 2020 GAAP income from operations was $61.6 million, or 10.8 percent of revenue, compared to $42.8 million, or 9.3 percent of revenue in the prior year period. |
| · | Non-GAAP income from operations, excluding restructuring and impairment charges, equity-based compensation expenses, and amortization of purchased intangibles, was $73.9 million or 12.9 percent of revenue versus 10.8 percent for the prior year period. |
| · | Foreign exchange had a negligible positive impact on income from operations in the fourth quarter 2020. |
Adjusted EBITDA
| · | Fourth quarter 2020 Non-GAAP Adjusted EBITDA was $92.3 million, or 16.2 percent of revenue, compared to $63.2 million, or 13.7 percent of revenue in the prior year period. |
Investor Relations Contact Paul Miller +1.303.397.8641 |
Public Relations Contact Nick Cerise +1.303.397.8331 |
Address 9197 South Peoria Street Englewood, CO 80112 |
Contact ttec.com +1.800.835.3832 |
Earnings Per Share
| · | Fourth quarter 2020 GAAP fully diluted earnings per share was $0.94 compared to $0.60 for the same period last year. |
| · | Non-GAAP fully diluted earnings per share was $1.22 compared to $0.76 in the prior year period. |
Bookings
| · | During the fourth quarter 2020, TTEC signed an estimated $188 million in annualized contract value compared to $120 million in the prior year period. Fourth quarter bookings mix was diversified across segments, verticals, and geographies. |
STRONG CASH FLOW AND BALANCE SHEET FUND INVESTMENTS AND DIVIDENDS
| · | Cash flow from operations in the fourth quarter 2020 was $85.1 million compared to $53.6 million for the fourth quarter 2019. For the full year 2020, cash flow from operations was $271.9 million compared to $238.0 million for the same period 2019. |
| · | Capital expenditures in the fourth quarter 2020 were $11.9 million compared to $16.3 million for the fourth quarter 2019. For the full year 2020, capital expenditures were $59.8 million compared to $60.8 million for the same period 2019. |
| · | As of December 31, 2020, TTEC had cash and cash equivalents of $132.9 million and debt of $396.3 million, resulting in a net debt position of $263.4 million. This compares to a net debt position of $225.1 million for the same period 2019. |
| · | As of December 31, 2020, TTEC had approximately $510 million of additional borrowing capacity available under its revolving credit facility compared to $530 million for the same period 2019. |
| · | In the fourth quarter 2020, TTEC paid a $0.40 per share, or $18.7 million, semi-annual dividend on October 29, 2020, and paid a $2.14 per share, or $100.0 million, one-time special dividend on December 30, 2020. On February 25, 2021, the Board declared the next semi-annual dividend of $0.43 per share, payable on April 21, 2021 to shareholders of record as of April 5, 2021. This dividend represents a 7.5 percent increase over the October 2020 dividend and 26.5 percent over the April 2020 dividend. |
SEGMENT REPORTING & COMMENTARY
TTEC reports financial results for the following two business segments: TTEC Digital (Digital) and TTEC (Engage). Financial highlights for the two segments are provided below.
TTEC Digital – Design, build and operate tech-enabled, insight-driven CX solutions
| · | Fourth quarter 2020 GAAP revenue for TTEC Digital decreased 8.1 percent to $75.7 million from $82.4 million for the year ago period. Income from operations was $7.6 million or 10.1 percent of revenue compared to operating income of $11.8 million or 14.3 percent of revenue for the prior year period. |
Investor Relations Contact Paul Miller +1.303.397.8641 |
Public Relations Contact Nick Cerise +1.303.397.8331 |
Address 9197 South Peoria Street Englewood, CO 80112 |
Contact ttec.com +1.800.835.3832 |
| · | Non-GAAP income from operations was $9.9 million, or 13.1 percent of revenue compared to operating income of $13.3 million or 16.2 percent of revenue in the prior year period. |
TTEC Engage – Digitally-enabled customer care, acquisition, and fraud prevention services
| · | Fourth quarter 2020 GAAP revenue for TTEC Engage increased 30.7 percent to $495.3 million from $379.0 million for the year ago period. Income from operations was $54.0 million or 10.9 percent of revenue compared to operating income of $31.0 million or 8.2 percent of revenue for the prior year period. |
| · | Non-GAAP income from operations was $64.0 million, or 12.9 percent of revenue compared to operating income of $36.6 million or 9.7 percent of revenue in the prior year period. |
| · | Foreign exchange had a $2.9 million positive impact on revenue and negligible impact on income from operations. |
BUSINESS OUTLOOK
“Our performance over the past year demonstrates the resiliency of our global team, the strength of our client relationships, and the market relevancy of our Digital and Engage assets,” commented Regina Paolillo, chief financial and administrative officer. “From the very onset of the pandemic, we responded with agility and ingenuity. We protected the safety of our employees and clients and rapidly deployed our secure Humanify Cloud @home platform to enable over 100 thousand users to work virtually. By successfully responding to our client’s initial challenges including continuity, quality of service and surge volumes, we have been rewarded with more permanent volumes including virtualizing and digitizing their customer experience platforms with our OneTTEC technology-rich, suite of solutions.”
Paolillo continued, “Our demonstrated capabilities and deep domain expertise in delivering differentiated outcome-based CX solutions has propelled TTEC to a new level of performance with record fourth quarter and full year 2020 financial results. We are well positioned to deliver continued profitable revenue growth in 2021, substantiated by the size and diversity of our bookings, revenue backlog, sales pipeline and history of strategic and accretive acquisitions, including Avtex.”
Our full-year 2021 outlook, including Avtex, is as follows:
Revenue between $2.147 and $2.183 billion, an increase of 10.2 and 12.0 percent over the prior year.
Non-GAAP Operating Income margins between 11.9 and 12.2 percent.
| · | Margins of approximately 13.8 percent for TTEC Digital and 11.7 percent for TTEC Engage |
Non-GAAP Adjusted EBITDA margins between 14.8 and 15.2 percent.
| · | Margins of approximately 17.4 percent for TTEC Digital and 14.5 percent for TTEC Engage |
Non-GAAP Earnings Per Share between $4.06 and $4.25.
Capital expenditures are estimated to between 3.1 and 3.3 percent of revenue, of which approximately 60 percent is growth oriented.
Effective tax rate for the full year is estimated between 21 and 24 percent.
Investor Relations Contact Paul Miller +1.303.397.8641 |
Public Relations Contact Nick Cerise +1.303.397.8331 |
Address 9197 South Peoria Street Englewood, CO 80112 |
Contact ttec.com +1.800.835.3832 |
Diluted share count for the full year is estimated between 47.2 and 47.6 million.
We estimate the first half - second half 2021 mix as follows:
| · | Revenue: 49 percent first half, 51 percent second half |
| · | Non-GAAP Operating Income: 51 percent first half, 49 percent second half |
| · | Non-GAAP Adjusted EBITDA: 51 percent first half, 49 percent second half |
| · | Non-GAAP Earnings Per Share: 52 percent first half, 48 percent second half |
We estimate the Digital - Engage 2021 mix as follows:
| · | Revenue: 17.5 percent Digital, 82.5 percent Engage, of which 39 percent of Digital and 51 percent of Engage in the first half, respectively. |
| · | Non-GAAP Operating Income: 20 percent Digital, 80 percent Engage, of which 30 percent of Digital and 57 percent of Engage in the first half, respectively. |
| · | Adjusted EBITDA: 20 percent Digital 80 percent Engage, of which 33 percent of Digital and 55 percent of Engage in the first half, respectively. |
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. |
ABOUT TTEC
TTEC Holdings, Inc. (NASDAQ: TTEC) is one of the largest, global CX (customer experience) technology and services innovators for end-to-end, digital CX solutions. The Company delivers leading CX technology and operational CX orchestration at scale through its proprietary cloud-based CXaaS (Customer Experience as a Service) platform. Serving iconic and disruptive brands, TTEC's outcome-based solutions span the entire enterprise, touch every virtual interaction channel, and improve each step of the customer journey. Leveraging next gen digital and cognitive technology, the Company’s Digital business designs, builds, and operates omnichannel contact center technology, conversational messaging, CRM, automation (AI / ML and RPA), and analytics solutions. The Company’s Engage business delivers digital customer engagement, customer acquisition & growth, content moderation, fraud prevention, and data annotation solutions. Founded in 1982, the Company’s singular obsession with CX excellence has earned it leading client NPS scores across the globe. The company's nearly 61,000 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
Investor Relations Contact Paul Miller +1.303.397.8641 |
Public Relations Contact Nick Cerise +1.303.397.8331 |
Address 9197 South Peoria Street Englewood, CO 80112 |
Contact ttec.com +1.800.835.3832 |
FORWARD-LOOKING STATEMENTS
This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current beliefs and expectations of TTEC Holding, Inc.’s management and are subject to significant risks and uncertainties. Specifically, we would like for you to focus on risks related to COVID-19 global pandemic and the various government mandates designed to contain the pandemic, and how these risks may impact our business in the short and longer term; the risks related to our strategy execution; our ability to innovate and introduce technologies that are sufficiently disruptive to allow us to maintain and grow our market share; cybersecurity; consolidation activities undertaken by our clients; changes in laws that impact our business and our ability to comply with those and other laws governing our operations; the reliability of our information technology infrastructure and our ability to consistently deliver uninterrupted service to our clients; the need to forecast demand for services accurately and the impact of such forecasts on our capacity utilization; our ability to attract and retain qualified and skilled personnel at a price point that we can afford and our clients are willing to pay; our M&A activity, including our ability to identify, acquire and properly integrate acquired businesses in accordance with our strategy; and our equity structure including our controlling shareholder risk, and the potential volatility of our stock price resulting therefrom. Risk Factors that could cause TTEC’s results to differ materially from those described in the forward-looking statements can be found in TTEC’s Annual Report on Form 10-K for the year ended December 31, 2020, which has been filed with the U.S. Securities and Exchange Commission (the "SEC") and is available on TTEC’s website www.ttec.com, and on the SEC's public website at www.sec.gov. TTEC Holdings, Inc. does not undertake to update any forward-looking statements.
Investor Relations Contact Paul Miller +1.303.397.8641 |
Public Relations Contact Nick Cerise +1.303.397.8331 |
Address 9197 South Peoria Street Englewood, CO 80112 |
Contact ttec.com +1.800.835.3832 |
TTEC HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
| Three months ended | Twelve months ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Revenue | $ | 570,974 | $ | 461,326 | $ | 1,949,248 | $ | 1,643,704 | ||||||||
| Operating Expenses: | ||||||||||||||||
| Cost of services | 425,451 | 345,694 | 1,452,719 | 1,242,887 | ||||||||||||
| Selling, general and administrative | 57,235 | 53,894 | 203,902 | 202,540 | ||||||||||||
| Depreciation and amortization | 21,808 | 18,634 | 78,862 | 69,086 | ||||||||||||
| Restructuring and integration charges, net | 700 | 175 | 3,264 | 1,747 | ||||||||||||
| Impairment losses | 4,165 | 166 | 5,809 | 3,735 | ||||||||||||
| Total operating expenses | 509,359 | 418,563 | 1,744,556 | 1,519,995 | ||||||||||||
| Income From Operations | 61,615 | 42,763 | 204,692 | 123,709 | ||||||||||||
| Other income (expense), net | (3,366 | ) | (6,428 | ) | (34,424 | ) | (13,298 | ) | ||||||||
| Income Before Income Taxes | 58,249 | 36,335 | 170,268 | 110,411 | ||||||||||||
| Provision for income taxes | (11,284 | ) | (5,670 | ) | (40,937 | ) | (25,677 | ) | ||||||||
| Net Income | 46,965 | 30,665 | 129,331 | 84,734 | ||||||||||||
| Net income attributable to noncontrolling interest | (2,542 | ) | (2,402 | ) | (10,683 | ) | (7,570 | ) | ||||||||
| Net Income Attributable to TTEC Stockholders | $ | 44,423 | $ | 28,263 | $ | 118,648 | $ | 77,164 | ||||||||
| Net Income Per Share | ||||||||||||||||
| Basic | $ | 1.00 | $ | 0.66 | $ | 2.77 | $ | 1.83 | ||||||||
| Diluted | $ | 0.99 | $ | 0.65 | $ | 2.75 | $ | 1.81 | ||||||||
| Net Income Per Share Attributable to TTEC Stockholders | ||||||||||||||||
| Basic | $ | 0.95 | $ | 0.61 | $ | 2.54 | $ | 1.66 | ||||||||
| Diluted | $ | 0.94 | $ | 0.60 | $ | 2.52 | $ | 1.65 | ||||||||
| Income From Operations Margin | 10.8 | % | 9.3 | % | 10.5 | % | 7.5 | % | ||||||||
| Net Income Margin | 8.2 | % | 6.6 | % | 6.6 | % | 5.2 | % | ||||||||
| Net Income Attributable to TTEC Stockholders Margin | 7.8 | % | 6.1 | % | 6.1 | % | 4.7 | % | ||||||||
| Effective Tax Rate | 19.4 | % | 15.6 | % | 24.0 | % | 23.3 | % | ||||||||
| Weighted Average Shares Outstanding | ||||||||||||||||
| Basic | 46,736 | 46,487 | 46,647 | 46,373 | ||||||||||||
| Diluted | 47,232 | 46,830 | 46,993 | 46,758 | ||||||||||||
TTEC HOLDINGS, INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(In thousands)
| Three months ended | Twelve months ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Revenue: | ||||||||||||||||
| TTEC Digital | $ | 75,715 | $ | 82,354 | $ | 306,985 | $ | 305,346 | ||||||||
| TTEC Engage | 495,259 | 378,972 | 1,642,263 | 1,338,358 | ||||||||||||
| Total | $ | 570,974 | $ | 461,326 | $ | 1,949,248 | $ | 1,643,704 | ||||||||
| Income From Operations: | ||||||||||||||||
| TTEC Digital | $ | 7,639 | $ | 11,754 | $ | 45,315 | $ | 38,927 | ||||||||
| TTEC Engage | 53,976 | 31,009 | 159,377 | 84,782 | ||||||||||||
| Total | $ | 61,615 | $ | 42,763 | $ | 204,692 | $ | 123,709 | ||||||||
TTEC HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands)
| December 31, | December 31, | |||||||
| 2020 | 2019 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 132,914 | $ | 82,407 | ||||
| Accounts receivable, net | 378,397 | 331,096 | ||||||
| Other current assets | 145,491 | 136,322 | ||||||
| Total current assets | 656,802 | 549,825 | ||||||
| Property and equipment, net | 178,706 | 176,633 | ||||||
| Other assets | 680,900 | 650,330 | ||||||
| Total assets | $ | 1,516,408 | $ | 1,376,788 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Total current liabilities | $ | 396,170 | $ | 363,289 | ||||
| Other long-term liabilities | 609,500 | 532,846 | ||||||
| Redeemable noncontrolling interest | 52,976 | 48,923 | ||||||
| Total equity | 457,762 | 431,730 | ||||||
| Total liabilities and equity | $ | 1,516,408 | $ | 1,376,788 | ||||
TTEC HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION
(In thousands, except per share data)
| Three months ended | Twelve months ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Revenue | $ | 570,974 | $ | 461,326 | $ | 1,949,248 | $ | 1,643,704 | ||||||||
| Reconciliation of Adjusted EBITDA: | ||||||||||||||||
| Net Income | $ | 46,965 | $ | 30,665 | $ | 129,331 | $ | 84,734 | ||||||||
| Interest income | (235 | ) | (622 | ) | (1,656 | ) | (1,913 | ) | ||||||||
| Interest expense | 2,038 | 5,576 | 17,489 | 19,113 | ||||||||||||
| Provision for income taxes | 11,284 | 5,670 | 40,937 | 25,677 | ||||||||||||
| Depreciation and amortization | 21,808 | 18,634 | 78,862 | 69,086 | ||||||||||||
| Asset impairment, restructuring and integration charges | 4,865 | 341 | 9,073 | 5,482 | ||||||||||||
| Gain on sale of business units | - | (225 | ) | (596 | ) | (1,366 | ) | |||||||||
| Gain on sale of trademarks | - | - | - | (700 | ) | |||||||||||
| Gain on recovery of receivables held by division in winddown | - | - | - | (1,416 | ) | |||||||||||
| Changes in acquisition contingent consideration | 2,526 | - | (1,823 | ) | (2,424 | ) | ||||||||||
| Loss on dissolution of subsidiary | - | - | 19,905 | - | ||||||||||||
| Equity-based compensation expenses | 3,036 | 3,151 | 12,507 | 12,814 | ||||||||||||
| Adjusted EBITDA | $ | 92,287 | $ | 63,190 | $ | 304,029 | $ | 209,087 | ||||||||
| Reconciliation of Free Cash Flow: | ||||||||||||||||
| Cash Flow From Operating Activities: | ||||||||||||||||
| Net income | $ | 46,965 | $ | 30,665 | $ | 129,331 | $ | 84,734 | ||||||||
| Adjustments to reconcile net income to net cash | ||||||||||||||||
| provided by operating activities: | ||||||||||||||||
| Depreciation and amortization | 21,808 | 18,634 | 78,862 | 69,086 | ||||||||||||
| Other | 16,363 | 4,293 | 63,727 | 84,169 | ||||||||||||
| Net cash provided by operating activities | 85,136 | 53,592 | 271,920 | 237,989 | ||||||||||||
| Less - Total Cash Capital Expenditures | 11,945 | 16,338 | 59,772 | 60,776 | ||||||||||||
| Free Cash Flow | $ | 73,191 | $ | 37,254 | $ | 212,148 | $ | 177,213 | ||||||||
| Reconciliation of Non-GAAP Income from Operations: | ||||||||||||||||
| Income from Operations | $ | 61,615 | $ | 42,763 | $ | 204,692 | $ | 123,709 | ||||||||
| Restructuring charges, net | 700 | 175 | 3,264 | 1,747 | ||||||||||||
| Impairment losses | 4,165 | 166 | 5,809 | 3,735 | ||||||||||||
| Equity-based compensation expenses | 3,036 | 3,151 | 12,507 | 12,814 | ||||||||||||
| Amortization of purchased intangibles | 4,387 | 3,679 | 16,175 | 11,585 | ||||||||||||
| Non-GAAP Income from Operations | $ | 73,903 | $ | 49,934 | $ | 242,447 | $ | 153,590 | ||||||||
| Non-GAAP Income from Operations Margin | 12.9 | % | 10.8 | % | 12.4 | % | 9.3 | % | ||||||||
| Reconciliation of Non-GAAP EPS: | ||||||||||||||||
| Net Income | $ | 46,965 | $ | 30,665 | $ | 129,331 | $ | 84,734 | ||||||||
| Add:Asset restructuring and impairment charges | 4,865 | 341 | 9,073 | 5,482 | ||||||||||||
| Add:Equity-based compensation expenses | 3,036 | 3,151 | 12,507 | 12,814 | ||||||||||||
| Add:Amortization of purchased intangibles | 4,387 | 3,679 | 16,175 | 11,585 | ||||||||||||
| Add:Interest charge related to future purchase of remaining 30% for Motif acquisition | - | 2,124 | 6,273 | 4,657 | ||||||||||||
| Less:Changes in acquisition contingent consideration | 2,526 | - | (1,823 | ) | (2,424 | ) | ||||||||||
| Less:Gain on sale of business units | - | (225 | ) | (596 | ) | (1,366 | ) | |||||||||
| Less:Gain on sale of trademarks | - | - | - | (700 | ) | |||||||||||
| Less:Gain on recovery of receivable held by division in winddown | - | - | - | (1,416 | ) | |||||||||||
| Add:Loss on dissolution of subsidiary | - | - | 19,905 | - | ||||||||||||
| Add:Changes in valuation allowance, return to provision adjustments and other, and tax effects of items separately disclosed above | (4,205 | ) | (4,154 | ) | (11,130 | ) | (8,171 | ) | ||||||||
| Non-GAAP Net Income | $ | 57,574 | $ | 35,581 | $ | 179,715 | $ | 105,195 | ||||||||
| Diluted shares outstanding | 47,232 | 46,830 | 46,993 | 46,758 | ||||||||||||
| Non-GAAP EPS | $ | 1.22 | $ | 0.76 | $ | 3.82 | $ | 2.25 | ||||||||
| Reconciliation of Adjusted EBITDA by Segment : | TTEC Engage | TTEC Digital | TTEC Engage | TTEC Digital | ||||||||||||||||||||||||||||
| Q4 20 | Q4 19 | Q4 20 | Q4 19 | YTD 20 | YTD 19 | YTD 20 | YTD 19 | |||||||||||||||||||||||||
| Earnings before Income Taxes | $ | 50,580 | $ | 24,408 | $ | 7,669 | $ | 11,928 | $ | 124,822 | $ | 71,176 | $ | 45,446 | $ | 39,238 | ||||||||||||||||
| Interest income / expense, net | 1,835 | 4,990 | (32 | ) | (37 | ) | 15,966 | 17,237 | (133 | ) | (39 | ) | ||||||||||||||||||||
| Depreciation and amortization | 17,881 | 15,472 | 3,926 | 3,161 | 64,832 | 57,868 | 14,030 | 11,217 | ||||||||||||||||||||||||
| Asset impairment, restructuring and integration charges | 4,865 | 242 | - | 99 | 7,620 | 2,936 | 1,453 | 2,546 | ||||||||||||||||||||||||
| Gain on sale of business units | - | (225 | ) | - | - | (596 | ) | (1,366 | ) | - | - | |||||||||||||||||||||
| Gain on sale of trademarks | - | - | - | - | - | (700 | ) | - | - | |||||||||||||||||||||||
| Gain on recovery of receivables held by division in winddown | - | - | - | - | - | (1,416 | ) | - | - | |||||||||||||||||||||||
| Changes in acquisition contingent consideration | 2,526 | - | - | - | (1,823 | ) | (2,424 | ) | - | - | ||||||||||||||||||||||
| Loss on dissolution of subsidiary | - | - | - | - | 19,905 | - | - | - | ||||||||||||||||||||||||
| Equity-based compensation expenses | 1,883 | 2,295 | 1,154 | 856 | 8,433 | 9,472 | 4,074 | 3,342 | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 79,570 | $ | 47,182 | $ | 12,717 | $ | 16,007 | $ | 239,159 | $ | 152,783 | $ | 64,870 | $ | 56,304 | ||||||||||||||||
