|
不列顛哥倫比亞省
(州或其他司法管轄區 成立公司或組織) |
| |
7374
(主要標準行業 分類代碼號) |
| |
98-1362229
(税務局僱主 識別碼) |
|
|
洛娜·納倫加拉
Jason Lehner Searman&Sterling LLP 列剋星敦大道599號 紐約州,郵編:10022-6069 (212) 848-4000 |
| |
德斯蒙德·李
詹姆斯·布朗 奧斯勒,霍斯金& HarCourt LLP 國王西街100號6200套房 加拿大多倫多M5X 1B8航班 (416) 362-2111 |
| |
安德魯·J·福利
Paul,Weiss,Rifkind,Wharton& Garrison LLP 美洲大道1285號 紐約州,郵編:10019-6064 (212) 373-3000 |
| |
羅伯特·卡雷利
Amélie Métivier Stikeman Elliott LLP 1155勒內-萊維斯克大道(René-Lévesque Blvd.)西 41層 加拿大QC H3B 3v2蒙特雷亞爾 (514) 397-3000 |
|
| | |||||||||||||||||||||||||
每個班級的標題
待登記的證券 |
| | |
金額為
已註冊(1) |
| | |
建議的最大值
發行價 每股(2) |
| | |
建議的最大值
聚合產品 價格(1)(2) |
| | |
金額
註冊費 |
| |||||||||
無票面價值的次級有表決權股票將由出售股東提供轉售
|
| | | | | | | | $ | | | | | | $ | | | | | | $ | | | |
| | |
第
頁
|
| |||
招股説明書摘要
|
| | | | 1 | | |
彙總歷史合併財務和其他數據
|
| | | | 10 | | |
風險因素
|
| | | | 15 | | |
有關前瞻性陳述的特別説明
|
| | | | 55 | | |
行業和市場數據
|
| | | | 57 | | |
收益使用情況
|
| | | | 58 | | |
股利政策
|
| | | | 59 | | |
大寫
|
| | | | 60 | | |
稀釋
|
| | | | 62 | | |
未經審計的備考壓縮合併合並財務信息
|
| | | | 63 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 70 | | |
業務
|
| | | | 101 | | |
管理
|
| | | | 127 | | |
高管薪酬
|
| | | | 139 | | |
某些關係和關聯方交易
|
| | | | 174 | | |
主要股東和銷售股東
|
| | | | 179 | | |
對某些債務的描述
|
| | | | 182 | | |
股本説明
|
| | | | 183 | | |
針對美國人的某些美國聯邦所得税考慮因素
|
| | | | 192 | | |
加拿大所得税的某些考慮因素
|
| | | | 196 | | |
承銷 | | | | | 198 | | |
此次發售的費用
|
| | | | 212 | | |
法律事務
|
| | | | 213 | | |
專家
|
| | | | 213 | | |
民事責任的執行
|
| | | | 213 | | |
在哪裏可以找到更多信息
|
| | | | 213 | | |
引用合併
|
| | | | 215 | | |
財務報表索引
|
| | | | F-1 | | |
合併收益表數據:
|
| |
年終
12月31日 |
| |
六個月結束
6月30日 |
| ||||||||||||||||||||||||||||||
|
形式
2020 |
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||
| | |
(百萬美元,不包括每股金額和百分比)
|
| |||||||||||||||||||||||||||||||||
收入
|
| | | $ | 1,854 | | | | | $ | 1,582 | | | | | $ | 1,020 | | | | | $ | 835 | | | | | $ | 1,038 | | | | | $ | 713 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合併收益表數據:
|
| |
年終
12月31日 |
| |
截至6個月
6月30日 |
| ||||||||||||||||||||||||||||||
|
形式
2020 |
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||
| | |
(百萬美元,不包括每股金額和百分比)
|
| |||||||||||||||||||||||||||||||||
工資和福利
|
| | | | 1,052 | | | | | | 947 | | | | | | 617 | | | | | | 514 | | | | | | 581 | | | | | | 439 | | |
購買的商品和服務
|
| | | | 369 | | | | | | 244 | | | | | | 177 | | | | | | 174 | | | | | | 197 | | | | | | 122 | | |
基於股份的薪酬
|
| | | | 29 | | | | | | 29 | | | | | | 13 | | | | | | 6 | | | | | | 45 | | | | | | 12 | | |
收購、整合和其他
|
| | | | 60 | | | | | | 59 | | | | | | 7 | | | | | | 4 | | | | | | 12 | | | | | | 26 | | |
折舊
|
| | | | 100 | | | | | | 99 | | | | | | 73 | | | | | | 31 | | | | | | 56 | | | | | | 47 | | |
無形資產攤銷
|
| | | | 138 | | | | | | 83 | | | | | | 19 | | | | | | 18 | | | | | | 72 | | | | | | 37 | | |
總運營費用
|
| | |
|
1,748
|
| | | |
|
1,461
|
| | | |
|
906
|
| | | |
|
747
|
| | | |
|
963
|
| | | |
|
683
|
| |
營業收入
|
| | |
|
106
|
| | | |
|
121
|
| | | |
|
114
|
| | | |
|
88
|
| | | |
|
75
|
| | | |
|
30
|
| |
企業合併相關撥備變更
|
| | | | (74) | | | | | | (74) | | | | | | (14) | | | | | | (13) | | | | | | — | | | | | | (74) | | |
利息費用
|
| | | | 69 | | | | | | 46 | | | | | | 36 | | | | | | 24 | | | | | | 26 | | | | | | 25 | | |
外匯(收益)損失
|
| | | | (2) | | | | | | (2) | | | | | | (3) | | | | | | 8 | | | | | | 2 | | | | | | 3 | | |
所得税前收入
|
| | |
|
113
|
| | | |
|
151
|
| | | |
|
95
|
| | | |
|
69
|
| | | |
|
47
|
| | | |
|
76
|
| |
所得税
|
| | | | 43 | | | | | | 48 | | | | | | 26 | | | | | | 22 | | | | | | 28 | | | | | | 22 | | |
淨收入
|
| | | $ | 70 | | | | | $ | 103 | | | | | $ | 69 | | | | | $ | 47 | | | | | $ | 19 | | | | | $ | 54 | | |
每股收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.29 | | | | | $ | 0.46 | | | | | $ | 0.36 | | | | | $ | 0.25 | | | | | $ | 0.07 | | | | | $ | 0.25 | | |
稀釋
|
| | | $ | 0.29 | | | | | $ | 0.46 | | | | | $ | 0.36 | | | | | $ | 0.25 | | | | | $ | 0.07 | | | | | $ | 0.25 | | |
其他數據
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TI調整後淨收入(1)
|
| | | $ | 164 | | | | | $ | 160 | | | | | $ | 82 | | | | | $ | 65 | | | | | $ | 122 | | | | | $ | 41 | | |
TI調整後的基本收益
共享(1) |
| | | $ | 0.69 | | | | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.47 | | | | | $ | 0.19 | | |
TI調整後稀釋後每股收益
共享(1) |
| | | $ | 0.69 | | | | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.46 | | | | | $ | 0.19 | | |
TI調整後EBITDA(2)
|
| | | $ | 433 | | | | | $ | 391 | | | | | $ | 226 | | | | | $ | 147 | | | | | $ | 260 | | | | | $ | 152 | | |
經營活動提供的現金
|
| | | | 不適用 | | | | | $ | 263 | | | | | $ | 142 | | | | | $ | 94 | | | | | $ | 132 | | | | | $ | 84 | | |
TI自由現金流(3)
|
| | | | 不適用 | | | | | $ | 189 | | | | | $ | 79 | | | | | $ | 43 | | | | | $ | 89 | | | | | $ | 55 | | |
毛利率(%)(4)
|
| | | | 不適用 | | | | | | 31.8% | | | | | | 33.2% | | | | | | 32.3% | | | | | | 28.5% | | | | | | 29.9% | | |
TI調整後毛利率(%)(4)
|
| | | | 不適用 | | | | | | 43.3% | | | | | | 42.3% | | | | | | 38.2% | | | | | | 40.8% | | | | | | 41.7% | | |
財務狀況數據合併報表:
|
| |
截至12月31日
|
| |
截至
6月30日 |
| ||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| ||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||
現金和現金等價物
|
| | |
$
|
153
|
| | | | $ | 80 | | | | | $ | 66 | | | | |
$
|
119
|
| |
物業、廠房和設備,淨額
|
| | |
|
362
|
| | | | | 301 | | | | | | 115 | | | | |
|
374
|
| |
無形資產淨值
|
| | |
|
1,294
|
| | | | | 90 | | | | | | 105 | | | | |
|
1,206
|
| |
商譽 | | | |
|
1,487
|
| | | | | 418 | | | | | | 421 | | | | |
|
1,464
|
| |
總資產
|
| | |
|
3,732
|
| | | | | 1,169 | | | | | | 909 | | | | |
|
3,688
|
| |
長期債務當期到期日
|
| | |
|
92
|
| | | | | 43 | | | | | | 6 | | | | |
|
95
|
| |
長期債務
|
| | |
|
1,674
|
| | | | | 478 | | | | | | 302 | | | | |
|
1,081
|
| |
總負債
|
| | |
|
2,621
|
| | | | | 924 | | | | | | 712 | | | | |
|
2,071
|
| |
所有者權益
|
| | |
|
1,111
|
| | | | | 245 | | | | | | 197 | | | | |
|
1,617
|
| |
總負債和所有者權益
|
| | |
|
3,732
|
| | | | | 1,169 | | | | | | 909 | | | | |
|
3,688
|
| |
| | |
年終
12月31日 |
| |
六個月結束
6月30日 |
| | ||||||||||||||||||||||||||||||||
|
形式
2020 |
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| | ||||||||||||||||||||||
|
(百萬美元,每股除外)
|
| ||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | $ | 70 | | | | |
$
|
103
|
| | | | $ | 69 | | | | | $ | 47 | | | | |
$
|
19
|
| | | | $ | 54 | | | | ||
加(扣): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
企業合併相關規定的變化(A)
|
| | | | (74) | | | | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (74) | | | | ||
收購、整合和其他(B)
|
| | | | 60 | | | | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
12
|
| | | | | 26 | | | | ||
基於股份的薪酬(C)
|
| | | | 29 | | | | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
45
|
| | | | | 12 | | | | ||
外匯(收益)損失(D)
|
| | | | (2) | | | | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
2
|
| | | | | 3 | | | | ||
購入無形資產攤銷(E)
|
| | | | 125 | | | | |
|
75
|
| | | | | 15 | | | | | | 15 | | | | |
|
67
|
| | | | | 33 | | | | ||
調整對税收的影響
以上 |
| | | | (44) | | | | |
|
(30)
|
| | | | | (5) | | | | | | (2) | | | | |
|
(23)
|
| | | | | (13) | | | | ||
TI調整後淨收入
|
| | | $ | 164 | | | | | $ | 160 | | | | | $ | 82 | | | | | $ | 65 | | | | | $ | 122 | | | | | $ | 41 | | | | ||
TI調整後的基本收益
共享 |
| | | $ | 0.69 | | | | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.47 | | | | | $ | 0.19 | | | | ||
TI調整後稀釋後每股收益
共享 |
| | | $ | 0.69 | | | | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.46 | | | | | $ | 0.19 | | | |
| | |
年終
12月31日 |
| |
六個月結束
6月30日 |
| | ||||||||||||||||||||||||||||||||
|
形式
2020 |
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| | ||||||||||||||||||||||
|
(百萬美元)
|
| ||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | $ | 70 | | | | |
$
|
103
|
| | | | $ | 69 | | | | | $ | 47 | | | | |
$
|
19
|
| | | | $ | 54 | | | | ||
加(扣): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
企業合併相關規定變更(A)
|
| | | | (74) | | | | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (74) | | | | ||
收購、整合和其他(B)
|
| | | | 60 | | | | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
12
|
| | | | | 26 | | | | ||
基於股份的薪酬(C)
|
| | | | 29 | | | | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
45
|
| | | | | 12 | | | | ||
外匯(收益)損失(D)
|
| | | | (2) | | | | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
2
|
| | | | | 3 | | | | ||
折舊和
攤銷 |
| | | | 238 | | | | |
|
182
|
| | | | | 92 | | | | | | 49 | | | | |
|
128
|
| | | | | 84 | | | | ||
利息支出
|
| | | | 69 | | | | |
|
46
|
| | | | | 36 | | | | | | 24 | | | | |
|
26
|
| | | | | 25 | | | | ||
所得税
|
| | | | 43 | | | | |
|
48
|
| | | | | 26 | | | | | | 22 | | | | |
|
28
|
| | | | | 22 | | | | ||
TI調整後EBITDA
|
| | | $ | 433 | | | | | $ | 391 | | | | | $ | 226 | | | | | $ | 147 | | | | | $ | 260 | | | | | $ | 152 | | | |
| | |
年終
12月31日 |
| |
六個月結束
6月30日 |
| | ||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| | |||||||||||||||||||
|
(百萬美元)
|
| ||||||||||||||||||||||||||||||||
經營活動提供的現金
|
| | |
$
|
263
|
| | | | $ | 142 | | | | | $ | 94 | | | | |
$
|
132
|
| | | | $ | 84 | | | | ||
減去:資本支出
|
| | |
|
(74)
|
| | | | | (63) | | | | | | (51) | | | | |
|
(43)
|
| | | | | (29) | | | | ||
TI自由現金流
|
| | | $ | 189 | | | | | $ | 79 | | | | | $ | 43 | | | | | $ | 89 | | | | | $ | 55 | | | |
| | |
年終
12月31日 |
| |
六個月結束
6月30日 |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(百萬美元,不包括百分比)
|
| |||||||||||||||||||||||||||||
收入
|
| | |
$
|
1,582
|
| | | | $ | 1,020 | | | | | $ | 835 | | | | |
$
|
1,038
|
| | | | $ | 713 | | |
減去:運營費用
|
| | |
|
(1,461)
|
| | | | | (906) | | | | | | (747) | | | | |
|
(963)
|
| | | | | (683) | | |
追加:間接和行政費用
|
| | |
|
382
|
| | | | | 225 | | | | | | 182 | | | | |
|
221
|
| | | | | 183 | | |
毛利
|
| | |
|
503
|
| | | | | 339 | | | | | | 270 | | | | |
|
296
|
| | | | | 213 | | |
補回:折舊和
攤銷 |
| | |
|
182
|
| | | | | 92 | | | | | | 49 | | | | |
|
128
|
| | | | | 84 | | |
TI調整後毛利潤
|
| | | $ | 685 | | | | | $ | 431 | | | | | $ | 319 | | | | | $ | 424 | | | | | $ | 297 | | |
毛利率(%)
|
| | | | 31.8% | | | | | | 33.2% | | | | | | 32.3% | | | | | | 28.5% | | | | | | 29.9% | | |
TI調整後毛利率(%)
|
| | | | 43.3% | | | | | | 42.3% | | | | | | 38.2% | | | | | | 40.8% | | | | | | 41.7% | | |
| | |
截至2021年6月30日
(百萬美元) |
| |||||||||
|
實際
|
| |
調整後的
|
| ||||||||
現金和現金等價物(1)
|
| | |
$
|
119
|
| | | |
|
|
| |
短期債務總額
|
| | | $ | — | | | | | | | | |
長期債務 | | | | | | | | | | | | | |
信用額度(2)
|
| | | $ | 983 | | | |
|
| |||
延期債務交易成本
|
| | | | (10) | | | |
|
| |||
租賃負債
|
| | | | 203 | | | | | | | | |
長期債務總額
|
| | |
|
1,176
|
| | | |
|
|
| |
所有者權益: | | | | | | | | | | | | | |
股票期權獎勵
|
| | | | 2 | | | |
|
| |||
下屬表決權股份 - 19,000,000股授權但未發行;51,940,151股
已授權、已發行和已發行股票,實際; 股票已授權、已發行 調整後未償還; |
| | | | 716 | | | |
|
| |||
多投票權股份 - 5,000,000股授權但未發行;213,579,876股
已授權、已發行和已發行股票,實際; 股票已授權、已發行 調整後未償還; |
| | | | 803 | | | |
|
| |||
股票發行成本
|
| | | | (31) | | | |
|
| |||
繳款盈餘
|
| | | | 9 | | | |
|
| |||
留存收益
|
| | | | 52 | | | |
|
| |||
累計其他綜合收益
|
| | | | 66 | | | | | | | | |
所有者權益總額
|
| | |
|
1,617
|
| | | |
|
|
| |
總市值
|
| | | $ | 2,793 | | | | | | | |
截至2020年12月31日的年度(百萬)
|
| |
歷史(1)
|
| |
ccc
交易 會計 調整(4) |
| |
Lionbridge
人工智能 交易 會計 調整(5) |
| |
形式
組合 |
| ||||||||||||||||||||||||||||||||||||
|
TELUS
國際 |
| |
ccc
一個 月 已結束 1月31日 2020 |
| |
ccc
一個 月 已結束 1月31日, 2020(2) |
| |
Lionbridge
人工智能 九個 個月 已結束 9月30日 2020(3) |
| |
Lionbridge
人工智能 三個 個月 已結束 12月31日 2020 |
| |||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
收入
|
| | |
$
|
1,582
|
| | | | € | 29 | | | | | $ | 33 | | | | | $ | 178 | | | | | $ | 61 | | | | | $ | — | | | | | $ | — | | | | |
$
|
1,854
|
| |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
工資福利
|
| | |
|
947
|
| | | | | 19 | | | | | | 21 | | | | | | 65 | | | | | | 19 | | | | | | — | | | | | | — | | | | |
|
1,052
|
| |
購買的商品和服務
|
| | |
|
244
|
| | | | | 2 | | | | | | 2 | | | | | | 90 | | | | | | 33 | | | | | | — | | | | | | — | | | | |
|
369
|
| |
基於股份的薪酬
|
| | |
|
29
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
29
|
| |
收購、整合等
|
| | |
|
59
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | |
|
60
|
| |
折舊
|
| | |
|
99
|
| | | | | 1 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
100
|
| |
無形資產攤銷
|
| | |
|
83
|
| | | | | 1 | | | | | | 1 | | | | | | 3 | | | | | | 1 | | | | | | 4(3a) | | | | | | 46(4a) | | | | |
|
138
|
| |
| | | |
|
1,461
|
| | | | | 23 | | | | | | 25 | | | | | | 158 | | | | | | 54 | | | | | | 4 | | | | | | 46 | | | | |
|
1,748
|
| |
營業收入
|
| | | | 121 | | | | | | 6 | | | | | | 8 | | | | | | 20 | | | | | | 7 | | | | | | (4) | | | | | | (46) | | | | | | 106 | | |
企業合併相關撥備變更
|
| | |
|
(74)
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(74)
|
| |
利息支出
|
| | |
|
46
|
| | | | | 7 | | | | | | 8 | | | | | | — | | | | | | — | | | | | | (2)(3b) | | | | | | 17(4b) | | | | |
|
69
|
| |
外匯收益
|
| | |
|
(2)
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(2)
|
| |
未計收入/(虧損)
税 |
| | |
|
151
|
| | | | | (1) | | | | | | — | | | | | | 20 | | | | | | 7 | | | | | | (2) | | | | | | (63) | | | | |
|
113
|
| |
所得税
|
| | |
|
48
|
| | | | | — | | | | | | — | | | | | | 6 | | | | | | 2 | | | | | | — | | | | | | (13)(4c) | | | | |
|
43
|
| |
淨收入
|
| | | $ | 103 | | | | | € | (1) | | | | | $ | — | | | | | $ | 14 | | | | | $ | 5 | | | | | $ | (2) | | | | | $ | (50) | | | | | $ | 70 | | |
每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
基礎版
|
| | | $ | 0.46 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.29(6) | | |
稀釋
|
| | | $ | 0.46 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.29(6) | | |
| | |
美元/歐洲歐元
|
| |||
截至2020年12月31日的年度平均匯率
|
| | | $ | 1.14 | | |
截至2020年1月31日期間的平均匯率
|
| | | $ | 1.11 | | |
|
沖銷CCC歷史無形資產攤銷費用(1)
|
| | | $ | (1) | | |
|
記錄與交易相關的無形資產攤銷(2)
|
| | | | 5 | | |
|
運營費用調整
|
| | | $ | 4 | | |
| | |
公允價值
|
| |
預計使用壽命
|
|
客户關係
|
| |
4.81億歐元
|
| |
10年
|
|
品牌名稱
|
| |
2300萬歐元
|
| |
3年
|
|
標準操作程序
|
| |
歐元 900萬歐元
|
| |
5年
|
|
|
消除CCC的歷史利息支出(3)
|
| | | $ | (3) | | |
|
記錄與債務發行相關的增量利息支出,為ccc收購融資(4)
|
| | | | 1 | | |
|
利息費用調整
|
| | | $ | (2) | | |
|
取消Lionbridge AI的歷史無形資產攤銷費用(1)
|
| | | $ | (4) | | |
|
預計交易相關無形資產攤銷(2)
|
| | | | 50 | | |
|
預計調整運營費用
|
| | | $ | 46 | | |
| | |
預計公允價值
|
| |
預計使用壽命
|
|
客户關係
|
| |
5.23億美元
|
| |
15年
|
|
眾包平臺和流程
|
| |
1.2億美元
|
| |
8年
|
|
|
為獅橋AI收購融資而發行債券的預計增量利息支出(4)
|
| | | $ | 17 | | |
| | |
截至
2020年12月31日 |
| |||||||||
|
歷史
|
| |
形式
|
| ||||||||
已發行普通股基本總加權平均數
|
| | | | 224,156,034 | | | | | | 237,993,610 | | |
股權薪酬的稀釋效應
|
| | | | 1,366,938 | | | | | | 1,366,938 | | |
稀釋後的已發行普通股加權平均總數
|
| | | | 225,522,972 | | | | | | 239,360,548 | | |
| | |
截至9個月
2020年9月30日 |
| |
截止三個月
2020年12月31日 |
| | | | ||||||||||||||||||||||||||||||||||||
| | | | | | |
(未審核)
|
| | | | |||||||||||||||||||||||||||||||||||
|
美國
公認會計原則 |
| |
重新分類
|
| |
國際財務報告準則
|
| |
美國
公認會計原則 |
| |
重新分類
|
| |
國際財務報告準則
|
| | | | ||||||||||||||||||||||||||
|
(百萬)
|
| ||||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | $ | 178 | | | | | $ | — | | | | | $ | 178 | | | | | $ | 61 | | | | | $ | — | | | | | $ | 61 | | | | | | ||||||
運營費用
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
收入成本
|
| | | | 129 | | | | | | (129) | | | | | | — | | | | | | 44 | | | | | | (44) | | | | | | — | | | | | | ||||||
研發
|
| | | | 2 | | | | | | (2) | | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | ||||||
一般和行政
|
| | | | 24 | | | | | | (24) | | | | | | — | | | | | | 8 | | | | | | (8) | | | | | | — | | | | | | ||||||
銷售和營銷
|
| | | | 3 | | | | | | (3) | | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | ||||||
工資和福利
|
| | | | — | | | | | | 65 | | | | | | 65 | | | | | | — | | | | | | 33 | | | | | | 33 | | | | | | ||||||
購買的商品和服務
|
| | | | — | | | | | | 90 | | | | | | 90 | | | | | | — | | | | | | 19 | | | | | | 19 | | | | | | ||||||
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
收購、整合和其他
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | ||||||
折舊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
無形資產攤銷
|
| | | | — | | | | | | 3 | | | | | | 3 | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | ||||||
所得税前收入
|
| | | | 20 | | | | | | — | | | | | | 20 | | | | | | 7 | | | | | | — | | | | | | 7 | | | | | | ||||||
所得税撥備
|
| | | | 6 | | | | | | — | | | | | | 6 | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | ||||||
淨收入
|
| | | $ | 14 | | | | | $ | — | | | | | $ | 14 | | | | | $ | 5 | | | | | $ | — | | | | | $ | 5 | | | | | |
| | |
截至2013年12月31日的年度
|
| |
三個月結束
6月30日 |
| |
六個月結束
6月30日 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入
|
| |
收入
|
| |
%的
合計 |
| |
收入
|
| |
%的
合計 |
| |
收入
|
| |
%的
合計 |
| |
收入
|
| |
%的
合計 |
| |
收入
|
| |
%的
合計 |
| |
收入
|
| |
%的
合計 |
| |
收入
|
| |
%的
合計 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
美元
|
| | |
$
|
549
|
| | | |
|
35%
|
| | | | $ | 512 | | | | | | 50% | | | | | $ | 407 | | | | | | 49% | | | | |
$
|
300
|
| | | |
|
56%
|
| | | | $ | 124 | | | | | | 32% | | | | |
$
|
587
|
| | | |
|
56%
|
| | | | $ | 250 | | | | | | 35% | | |
歐洲歐元
|
| | |
|
635
|
| | | |
|
40%
|
| | | | | 240 | | | | | | 24% | | | | | | 225 | | | | | | 27% | | | | |
|
201
|
| | | |
|
38%
|
| | | | | 162 | | | | | | 41% | | | | |
|
389
|
| | | |
|
38%
|
| | | | | 281 | | | | | | 39% | | |
加元
|
| | |
|
398
|
| | | |
|
25%
|
| | | | | 268 | | | | | | 26% | | | | | | 202 | | | | | | 24% | | | | |
|
32
|
| | | |
|
6%
|
| | | | | 105 | | | | | | 27% | | | | |
|
62
|
| | | |
|
6%
|
| | | | | 182 | | | | | | 26% | | |
其他幣種
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
總收入
|
| | | $ | 1,582 | | | | | | 100% | | | | | $ | 1,020 | | | | | | 100% | | | | | $ | 835 | | | | | | 100% | | | | | $ | 533 | | | | | | 100% | | | | | $ | 391 | | | | | | 100% | | | | | $ | 1,038 | | | | | | 100% | | | | | $ | 713 | | | | | | 100% | | |
| | |
截至2013年12月31日的年度
|
| |
三個月結束
6月30日 |
| |
六個月結束
6月30日 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
運營費用
|
| |
費用
|
| |
%的
合計 |
| |
費用
|
| |
%的
合計 |
| |
費用
|
| |
%的
合計 |
| |
費用
|
| |
%的
合計 |
| |
費用
|
| |
%的
合計 |
| |
費用
|
| |
%的
合計 |
| |
費用
|
| |
%的
合計 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
美元
|
| | |
$
|
573
|
| | | |
|
39%
|
| | | | $ | 476 | | | | | | 53% | | | | | $ | 403 | | | | | | 54% | | | | |
$
|
245
|
| | | |
|
50%
|
| | | | $ | 147 | | | | | | 39% | | | | |
$
|
471
|
| | | |
|
49%
|
| | | | $ | 290 | | | | | | 42% | | |
歐洲歐元
|
| | |
|
332
|
| | | |
|
23%
|
| | | | | 37 | | | | | | 4% | | | | | | 43 | | | | | | 6% | | | | |
|
97
|
| | | |
|
20%
|
| | | | | 85 | | | | | | 23% | | | | |
|
184
|
| | | |
|
19%
|
| | | | | 151 | | | | | | 22% | | |
菲律賓比索
|
| | |
|
187
|
| | | |
|
13%
|
| | | | | 183 | | | | | | 20% | | | | | | 155 | | | | | | 21% | | | | |
|
54
|
| | | |
|
11%
|
| | | | | 46 | | | | | | 12% | | | | |
|
103
|
| | | |
|
11%
|
| | | | | 91 | | | | | | 13% | | |
加元
|
| | |
|
130
|
| | | |
|
9%
|
| | | | | 44 | | | | | | 5% | | | | | | 15 | | | | | | 2% | | | | |
|
46
|
| | | |
|
9%
|
| | | | | 36 | | | | | | 10% | | | | |
|
93
|
| | | |
|
10%
|
| | | | | 52 | | | | | | 8% | | |
其他幣種(1)
|
| | |
|
239
|
| | | |
|
16%
|
| | | | | 166 | | | | | | 18% | | | | | | 131 | | | | | | 17% | | | | |
|
51
|
| | | |
|
10%
|
| | | | | 60 | | | | | | 16% | | | | |
|
112
|
| | | |
|
11%
|
| | | | | 99 | | | | | | 15% | | |
總運營費用
|
| | | $ | 1,461 | | | | | | 100% | | | | | $ | 906 | | | | | | 100% | | | | | $ | 747 | | | | | | 100% | | | | | $ | 493 | | | | | | 100% | | | | | $ | 374 | | | | | | 100% | | | | | $ | 963 | | | | | | 100% | | | | | $ | 683 | | | | | | 100% | | |
外匯匯率
|
| |
截至2013年12月31日的年度
|
| |
三個月
截至6月30日 |
| |
六個月
截至6月30日 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
美元兑歐洲歐元
|
| | |
|
0.8768
|
| | | | | 0.8935 | | | | | | 0.8474 | | | | |
|
0.8301
|
| | | | | 0.9071 | | | | |
|
0.8301
|
| | | | | 0.9079 | | |
美元兑菲律賓比索
|
| | |
|
49.5783
|
| | | | | 51.7652 | | | | | | 52.6780 | | | | |
|
48.2975
|
| | | | | 50.8776 | | | | |
|
48.2347
|
| | | | | 50.6335 | | |
美元兑加元
|
| | |
|
1.3415
|
| | | | | 1.3266 | | | | | | 1.2957 | | | | |
|
1.2656
|
| | | | | 1.3449 | | | | |
|
1.2468
|
| | | | | 1.3671 | | |
| | |
年終
12月31日 |
| |
三個月
截至6月30日 |
| |
六個月
截至6月30日 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||||
收入
|
| | |
$
|
1,582
|
| | | | $ | 1,020 | | | | | $ | 835 | | | | |
$
|
533
|
| | | | $ | 391 | | | | |
$
|
1,038
|
| | | | $ | 713 | | |
運營費用 | | | | | | | | | |||||||||||||||||||||||||||||||||||
工資和福利
|
| | |
|
947
|
| | | | | 617 | | | | | | 514 | | | | |
|
299
|
| | | | | 233 | | | | |
|
581
|
| | | | | 439 | | |
購買的商品和服務
|
| | |
|
244
|
| | | | | 177 | | | | | | 174 | | | | |
|
103
|
| | | | | 74 | | | | |
|
197
|
| | | | | 122 | | |
基於股份的薪酬
|
| | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
19
|
| | | | | 10 | | | | |
|
45
|
| | | | | 12 | | |
收購、整合和其他
|
| | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
7
|
| | | | | 7 | | | | |
|
12
|
| | | | | 26 | | |
折舊
|
| | |
|
99
|
| | | | | 73 | | | | | | 31 | | | | |
|
29
|
| | | | | 26 | | | | |
|
56
|
| | | | | 47 | | |
無形資產攤銷
|
| | |
|
83
|
| | | | | 19 | | | | | | 18 | | | | |
|
36
|
| | | | | 24 | | | | |
|
72
|
| | | | | 37 | | |
| | | |
$
|
1,461
|
| | | | $ | 906 | | | | | $ | 747 | | | | |
$
|
493
|
| | | | $ | 374 | | | | |
$
|
963
|
| | | | $ | 683 | | |
營業收入
|
| | |
$
|
121
|
| | | | $ | 114 | | | | | $ | 88 | | | | |
$
|
40
|
| | | | $ | 17 | | | | |
$
|
75
|
| | | | $ | 30 | | |
企業合併相關條款變更
|
| | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (51) | | | | |
|
—
|
| | | | | (74) | | |
利息費用
|
| | |
|
46
|
| | | | | 36 | | | | | | 24 | | | | |
|
12
|
| | | | | 12 | | | | |
|
26
|
| | | | | 25 | | |
外匯(收益)損失
|
| | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
(1)
|
| | | | | 3 | | | | |
|
2
|
| | | | | 3 | | |
所得税前收入
|
| | |
|
151
|
| | | | | 95 | | | | | | 69 | | | | |
|
29
|
| | | | | 53 | | | | |
|
47
|
| | | | | 76 | | |
所得税
|
| | |
|
48
|
| | | | | 26 | | | | | | 22 | | | | |
|
13
|
| | | | | 10 | | | | |
|
28
|
| | | | | 22 | | |
淨收入
|
| | | $ | 103 | | | | | $ | 69 | | | | | $ | 47 | | | | | $ | 16 | | | | | $ | 43 | | | | | $ | 19 | | | | | $ | 54 | | |
| | |
年終
12月31日 |
| |
六個月
截至6月30日 |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||
前5名客户端
|
| | |
|
52%
|
| | | | | 55% | | | | | | 55% | | | | |
|
51%
|
| | | | | 53% | | |
排名前10位的客户端
|
| | |
|
62%
|
| | | | | 67% | | | | | | 69% | | | | |
|
61%
|
| | | | | 65% | | |
前15個客户端
|
| | |
|
68%
|
| | | | | 75% | | | | | | 78% | | | | |
|
67%
|
| | | | | 71% | | |
排名前20位的客户端
|
| | |
|
73%
|
| | | | | 80% | | | | | | 83% | | | | |
|
72%
|
| | | | | 74% | | |
| | |
截至2013年12月31日的年度
|
| |
三個月
截至6月30日 |
| |
六個月
截至6月30日 |
| |||||||||||||||||||||||||||||||||
按行業縱向劃分的收入
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||
科技與遊戲
|
| | |
$
|
617
|
| | | | $ | 321 | | | | | $ | 270 | | | | |
$
|
244
|
| | | | $ | 153 | | | | |
$
|
468
|
| | | | $ | 272 | | |
通信和媒體
|
| | |
|
481
|
| | | | | 390 | | | | | | 317 | | | | |
|
132
|
| | | | | 119 | | | | |
|
261
|
| | | | | 230 | | |
電子商務與金融科技
|
| | |
|
171
|
| | | | | 108 | | | | | | 92 | | | | |
|
61
|
| | | | | 41 | | | | |
|
116
|
| | | | | 77 | | |
旅行和酒店業
|
| | |
|
54
|
| | | | | 40 | | | | | | 22 | | | | |
|
13
|
| | | | | 11 | | | | |
|
27
|
| | | | | 25 | | |
醫療保健 | | | |
|
36
|
| | | | | 43 | | | | | | 39 | | | | |
|
11
|
| | | | | 7 | | | | |
|
23
|
| | | | | 16 | | |
其他(1)個
|
| | |
|
223
|
| | | | | 118 | | | | | | 95 | | | | |
|
72
|
| | | | | 60 | | | | |
|
143
|
| | | | | 93 | | |
合計 | | | |
$
|
1,582
|
| | | |
$
|
1,020
|
| | | |
$
|
835
|
| | | |
$
|
533
|
| | | |
$
|
391
|
| | | |
$
|
1,038
|
| | | |
$
|
713
|
| |
| | |
截至2013年12月31日的年度
|
| |
三個月
截至6月30日 |
| |
六個月
截至6月30日 |
| |||||||||||||||||||||||||||||||||
地理區域
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||
歐洲 | | | |
$
|
636
|
| | | | $ | 221 | | | | | $ | 201 | | | | |
$
|
227
|
| | | | $ | 162 | | | | |
$
|
437
|
| | | | $ | 282 | | |
北美
|
| | |
|
346
|
| | | | | 261 | | | | | | 193 | | | | |
|
123
|
| | | | | 91 | | | | |
|
238
|
| | | | | 156 | | |
亞太地區 | | | |
|
337
|
| | | | | 329 | | | | | | 268 | | | | |
|
106
|
| | | | | 75 | | | | |
|
210
|
| | | | | 158 | | |
中美洲
|
| | |
|
263
|
| | | | | 209 | | | | | | 173 | | | | |
|
77
|
| | | | | 63 | | | | |
|
153
|
| | | | | 117 | | |
合計 | | | | $ | 1,582 | | | | | $ | 1,020 | | | | | $ | 835 | | | | | $ | 533 | | | | | $ | 391 | | | | | $ | 1,038 | | | | | $ | 713 | | |
| | |
年終
12月31日 |
| |
三個月結束
6月30日 |
| |
截至6個月
6月30日 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||||
所得税費用
|
| | |
$
|
48
|
| | | | $ | 26 | | | | | $ | 22 | | | | |
$
|
13
|
| | | | $ | 10 | | | | |
$
|
28
|
| | | | $ | 22 | | |
按適用法定税率計算的所得税
|
| | |
|
24.2%
|
| | | | | 28.2% | | | | | | 29.4% | | | | |
|
24.9%
|
| | | | | 24.4% | | | | |
|
23.6%
|
| | | | | 25.4% | | |
有效税率(%)
|
| | | | 31.8% | | | | | | 27.4% | | | | | | 31.9% | | | | | | 44.8% | | | | | | 18.9% | | | | | | 59.6% | | | | | | 28.9% | | |
| | |
年終
12月31日 |
| |
三個月
截至6月30日 |
| |
六個月
截至6月30日 |
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(百萬美元,每股除外)
|
| |||||||||||||||||||||||||||||||||||||||
淨收入
|
| | |
$
|
103
|
| | | | $ | 69 | | | | | $ | 47 | | | | |
$
|
16
|
| | | | $ | 43 | | | | |
$
|
19
|
| | | | $ | 54 | | |
加(扣): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
企業合併相關撥備變更(1)
|
| | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (51) | | | | |
|
—
|
| | | | | (74) | | |
收購、整合和其他(2)
|
| | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
7
|
| | | | | 7 | | | | |
|
12
|
| | | | | 26 | | |
基於股份的薪酬(3)
|
| | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
19
|
| | | | | 10 | | | | |
|
45
|
| | | | | 12 | | |
外匯(收益)損失(4)
|
| | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
(1)
|
| | | | | 3 | | | | |
|
2
|
| | | | | 3 | | |
購入無形資產攤銷(5)
|
| | |
|
75
|
| | | | | 15 | | | | | | 15 | | | | |
|
34
|
| | | | | 21 | | | | |
|
67
|
| | | | | 33 | | |
上述調整的税收影響
|
| | |
|
(30)
|
| | | | | (5) | | | | | | (2) | | | | |
|
(12)
|
| | | | | (7) | | | | |
|
(23)
|
| | | | | (13) | | |
TI調整後的淨收入
|
| | | $ | 160 | | | | | $ | 82 | | | | | $ | 65 | | | | | $ | 63 | | | | | $ | 26 | | | | | $ | 122 | | | | | $ | 41 | | |
TI調整後的基本每股收益
|
| | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.24 | | | | | $ | 0.12 | | | | | $ | 0.47 | | | | | $ | 0.19 | | |
TI調整後稀釋後每股收益
|
| | | $ | 0.71 | | | | | $ | 0.43 | | | | | $ | 0.34 | | | | | $ | 0.24 | | | | | $ | 0.12 | | | | | $ | 0.46 | | | | | $ | 0.19 | | |
| | |
截至2013年12月31日的年度
|
| |
三個月
截至6月30日 |
| |
六個月
截至6月30日 |
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||
淨收入
|
| | |
$
|
103
|
| | | | $ | 69 | | | | | $ | 47 | | | | |
$
|
16
|
| | | | $ | 43 | | | | |
$
|
19
|
| | | | $ | 54 | | |
加(扣): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
企業合併相關撥備變更(1)
|
| | |
|
(74)
|
| | | | | (14) | | | | | | (13) | | | | |
|
—
|
| | | | | (51) | | | | |
|
—
|
| | | | | (74) | | |
收購、整合和其他(2)
|
| | |
|
59
|
| | | | | 7 | | | | | | 4 | | | | |
|
7
|
| | | | | 7 | | | | |
|
12
|
| | | | | 26 | | |
基於股份的薪酬(3)
|
| | |
|
29
|
| | | | | 13 | | | | | | 6 | | | | |
|
19
|
| | | | | 10 | | | | |
|
45
|
| | | | | 12 | | |
外匯(收益)損失(4)
|
| | |
|
(2)
|
| | | | | (3) | | | | | | 8 | | | | |
|
(1)
|
| | | | | 3 | | | | |
|
2
|
| | | | | 3 | | |
折舊和攤銷
|
| | |
|
182
|
| | | | | 92 | | | | | | 49 | | | | |
|
65
|
| | | | | 50 | | | | |
|
128
|
| | | | | 84 | | |
利息費用
|
| | |
|
46
|
| | | | | 36 | | | | | | 24 | | | | |
|
12
|
| | | | | 12 | | | | |
|
26
|
| | | | | 25 | | |
所得税
|
| | |
|
48
|
| | | | | 26 | | | | | | 22 | | | | |
|
13
|
| | | | | 10 | | | | |
|
28
|
| | | | | 22 | | |
TI調整後的EBITDA
|
| | | $ | 391 | | | | | $ | 226 | | | | | $ | 147 | | | | | $ | 131 | | | | | $ | 84 | | | | | $ | 260 | | | | | $ | 152 | | |
| | |
截至12月31日的年度
|
| |
三個月
6月30日結束 |
| |
六個月
6月30日結束 |
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||
經營活動提供的現金
|
| | |
$
|
263
|
| | | | $ | 142 | | | | | $ | 94 | | | | |
$
|
96
|
| | | | $ | 50 | | | | |
$
|
132
|
| | | | $ | 84 | | |
減去:資本支出
|
| | |
|
(74)
|
| | | | | (63) | | | | | | (51) | | | | |
|
(25)
|
| | | | | (16) | | | | |
|
(43)
|
| | | | | (29) | | |
TI自由現金流
|
| | | $ | 189 | | | | | $ | 79 | | | | | $ | 43 | | | | | $ | 71 | | | | | $ | 34 | | | | | $ | 89 | | | | | $ | 55 | | |
| | |
年終
12月31日 |
| |
截止三個月
6月30日 |
| |
截至6個月
6月30日 |
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
| | |
(百萬美元,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||
收入
|
| | |
$
|
1,582
|
| | | | $ | 1,020 | | | | | $ | 835 | | | | |
$
|
533
|
| | | | $ | 391 | | | | |
$
|
1,038
|
| | | | $ | 713 | | |
減去:運營費用
|
| | |
|
(1,461)
|
| | | | | (906) | | | | | | (747) | | | | |
|
(493)
|
| | | | | (374) | | | | |
|
(963)
|
| | | | | (683) | | |
補回:間接費用和行政費用
|
| | |
|
382
|
| | | | | 225 | | | | | | 182 | | | | |
|
107
|
| | | | | 101 | | | | |
|
221
|
| | | | | 183 | | |
毛利(美元)
|
| | |
|
503
|
| | | | | 339 | | | | | | 270 | | | | |
|
147
|
| | | | | 118 | | | | |
|
296
|
| | | | | 213 | | |
追加:折舊攤銷
|
| | |
|
182
|
| | | | | 92 | | | | | | 49 | | | | |
|
65
|
| | | | | 50 | | | | |
|
128
|
| | | | | 84 | | |
TI調整後毛利潤(美元)
|
| | |
$
|
685
|
| | | |
$
|
431
|
| | | |
$
|
319
|
| | | |
$
|
212
|
| | | | $ | 168 | | | | |
$
|
424
|
| | | | $ | 297 | | |
毛利率(%)
|
| | |
|
31.8%
|
| | | |
|
33.2%
|
| | | |
|
32.3%
|
| | | |
|
27.6%
|
| | | | | 30.2% | | | | |
|
28.5%
|
| | | | | 29.9% | | |
TI調整後毛利率(%)
|
| | |
|
43.3%
|
| | | |
|
42.3%
|
| | | |
|
38.3%
|
| | | |
|
39.8%
|
| | | | | 43.0% | | | | |
|
40.8%
|
| | | | | 41.7% | | |
(百萬美元,不包括每股金額)
|
| |
2021 Q2
|
| |
2021 Q1
|
| |
2020 Q4
|
| |
2020 Q3
|
| |
2020 Q2
|
| |
2020 Q1
|
| |
2019 Q4
|
| |
2019 Q3
|
| ||||||||||||||||||||||||
收入
|
| | |
$
|
533
|
| | | | $ | 505 | | | | | $ | 442 | | | | | $ | 427 | | | | | $ | 391 | | | | | $ | 322 | | | | | $ | 273 | | | | | $ | 265 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
工資和福利
|
| | |
|
299
|
| | | | | 282 | | | | | | 259 | | | | | | 249 | | | | | | 233 | | | | | | 206 | | | | | | 161 | | | | | | 159 | | |
購買的商品和服務
|
| | |
|
103
|
| | | | | 94 | | | | | | 55 | | | | | | 67 | | | | | | 74 | | | | | | 48 | | | | | | 48 | | | | | | 44 | | |
基於股份的薪酬
|
| | |
|
19
|
| | | | | 26 | | | | | | 12 | | | | | | 5 | | | | | | 10 | | | | | | 2 | | | | | | 6 | | | | | | 2 | | |
收購、整合等
|
| | |
|
7
|
| | | | | 5 | | | | | | 25 | | | | | | 8 | | | | | | 7 | | | | | | 19 | | | | | | 3 | | | | | | 3 | | |
折舊
|
| | |
|
29
|
| | | | | 27 | | | | | | 27 | | | | | | 25 | | | | | | 26 | | | | | | 21 | | | | | | 20 | | | | | | 19 | | |
無形資產攤銷
|
| | |
|
36
|
| | | | | 36 | | | | | | 23 | | | | | | 23 | | | | | | 24 | | | | | | 13 | | | | | | 5 | | | | | | 5 | | |
| | | |
|
493
|
| | | | | 470 | | | | | | 401 | | | | | | 377 | | | | | | 374 | | | | | | 309 | | | | | | 243 | | | | | | 232 | | |
營業收入
|
| | |
|
40
|
| | | | | 35 | | | | | | 41 | | | | | | 50 | | | | | | 17 | | | | | | 13 | | | | | | 30 | | | | | | 33 | | |
其他(收入)支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
企業合併相關條款變更
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (51) | | | | | | (23) | | | | | | (12) | | | | |
|
—
|
| |
利息費用
|
| | |
|
12
|
| | | | | 14 | | | | | | 11 | | | | | | 10 | | | | | | 12 | | | | | | 13 | | | | | | 8 | | | | | | 9 | | |
匯兑損失(收益)
|
| | |
|
(1)
|
| | | | | 3 | | | | | | (4) | | | | | | (1) | | | | | | 3 | | | | |
|
—
|
| | | | | (1) | | | | | | 2 | | |
所得税前收入
|
| | |
|
29
|
| | | | | 18 | | | | | | 34 | | | | | | 41 | | | | | | 53 | | | | | | 23 | | | | | | 35 | | | | | | 22 | | |
所得税
|
| | |
|
13
|
| | | | | 15 | | | | | | 13 | | | | | | 13 | | | | | | 10 | | | | | | 12 | | | | | | 8 | | | | | | 7 | | |
淨收入
|
| | |
$
|
16
|
| | | | $ | 3 | | | | | $ | 21 | | | | | $ | 28 | | | | | $ | 43 | | | | | $ | 11 | | | | | $ | 27 | | | | | $ | 15 | | |
基本每股收益
|
| | |
$
|
0.06
|
| | | | $ | 0.01 | | | | | $ | 0.09 | | | | | $ | 0.12 | | | | | $ | 0.19 | | | | | $ | 0.05 | | | | | $ | 0.14 | | | | | $ | 0.08 | | |
稀釋後每股收益
|
| | |
$
|
0.06
|
| | | | $ | 0.01 | | | | | $ | 0.09 | | | | | $ | 0.12 | | | | | $ | 0.19 | | | | | $ | 0.05 | | | | | $ | 0.14 | | | | | $ | 0.08 | | |
其他財務信息(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TI調整後的淨收入
|
| | |
$
|
63
|
| | | | $ | 59 | | | | | $ | 66 | | | | | $ | 53 | | | | | $ | 26 | | | | | $ | 15 | | | | | $ | 26 | | | | | $ | 24 | | |
TI調整後的基本每股收益
|
| | |
$
|
0.24
|
| | | | $ | 0.23 | | | | | $ | 0.27 | | | | | $ | 0.23 | | | | | $ | 0.12 | | | | | $ | 0.07 | | | | | $ | 0.14 | | | | | $ | 0.13 | | |
TI調整後稀釋後每股收益
|
| | |
$
|
0.24
|
| | | | $ | 0.23 | | | | | $ | 0.27 | | | | | $ | 0.23 | | | | | $ | 0.12 | | | | | $ | 0.07 | | | | | $ | 0.14 | | | | | $ | 0.13 | | |
TI調整後的EBITDA
|
| | |
$
|
131
|
| | | | $ | 129 | | | | | $ | 128 | | | | | $ | 111 | | | | | $ | 84 | | | | | $ | 68 | | | | | $ | 64 | | | | | $ | 62 | | |
運營提供的現金
活動 |
| | |
$
|
96
|
| | | | $ | 36 | | | | | $ | 95 | | | | | $ | 84 | | | | | $ | 50 | | | | | $ | 34 | | | | | $ | 49 | | | | | $ | 56 | | |
TI自由現金流
|
| | |
$
|
71
|
| | | | $ | 18 | | | | | $ | 70 | | | | | $ | 64 | | | | | $ | 34 | | | | | $ | 21 | | | | | $ | 33 | | | | | $ | 44 | | |
毛利率
|
| | |
|
27.6%
|
| | | | | 29.5% | | | | | | 33.0% | | | | | | 33.7% | | | | | | 30.2% | | | | | | 29.5% | | | | | | 34.1% | | | | | | 34.3% | | |
TI調整後的毛利率
|
| | |
|
39.8%
|
| | | | | 42.0% | | | | | | 44,3% | | | | | | 45.0% | | | | | | 43.0% | | | | | | 40.1% | | | | | | 34.2% | | | | | | 43.4% | | |
團隊成員計數
|
| | |
|
56,171
|
| | | | | 51,387 | | | | | | 50,618 | | | | | | 48,324 | | | | | | 47,660 | | | | | | 46,209 | | | | | | 38,102 | | | | | | 37,184 | | |
| | |
年終
12月31日 |
| |
三個月
截至6月30日 |
| |
截至6個月
6月30日 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||||
收入
|
| | |
$
|
310
|
| | | | $ | 268 | | | | | $ | 203 | | | | |
$
|
86
|
| | | | $ | 75 | | | | |
$
|
168
|
| | | | $ | 147 | | |
管理費和其他服務
|
| | |
|
(29)
|
| | | | | (5) | | | | | | (5) | | | | |
|
(6)
|
| | | | | (9) | | | | |
|
(16)
|
| | | | | (10) | | |
合計 | | | | $ | 281 | | | | | $ | 263 | | | | | $ | 198 | | | | | $ | 80 | | | | | $ | 66 | | | | | $ | 152 | | | | | $ | 137 | | |
從TELUS公司收到的金額
|
| | | $ | 284 | | | | | $ | 252 | | | | | $ | 199 | | | | | $ | 86 | | | | | $ | 73 | | | | | $ | 168 | | | | | $ | 131 | | |
支付給TELUS公司的金額
|
| | | $ | 38 | | | | | $ | 27 | | | | | $ | 19 | | | | | $ | 13 | | | | | | — | | | | | $ | 17 | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |
三個月
截至6月30日 |
| |
六個月
截至6月30日 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||||
運營提供的現金
活動 |
| | |
$
|
263
|
| | | | $ | 142 | | | | | $ | 94 | | | | |
$
|
96
|
| | | | $ | 50 | | | | |
$
|
132
|
| | | | $ | 84 | | |
投資活動中使用的現金
|
| | |
|
(1,872)
|
| | | | | (104) | | | | | | (163) | | | | |
|
(24)
|
| | | | | (67) | | | | |
|
(38)
|
| | | | | (873) | | |
融資活動提供的現金(用於)
|
| | |
|
1,691
|
| | | | | (24) | | | | | | 51 | | | | |
|
(72)
|
| | | | | 5 | | | | |
|
(126)
|
| | | | | 845 | | |
匯率變動對現金的影響
|
| | |
|
(9)
|
| | | | | — | | | | | | (2) | | | | |
|
2
|
| | | | | (1) | | | | |
|
(2)
|
| | | | | (1) | | |
期間現金頭寸增加(減少)
|
| | |
$
|
73
|
| | | |
$
|
14
|
| | | |
$
|
(20)
|
| | | |
$
|
2
|
| | | |
$
|
(13)
|
| | | |
$
|
(34)
|
| | | |
$
|
55
|
| |
期初現金和現金等價物
|
| | |
$
|
80
|
| | | |
$
|
66
|
| | | |
$
|
86
|
| | | |
$
|
117
|
| | | |
$
|
148
|
| | | |
$
|
153
|
| | | |
$
|
80
|
| |
現金和現金等價物,期末
|
| | | $ | 153 | | | | | $ | 80 | | | | | $ | 66 | | | | | $ | 119 | | | | | $ | 135 | | | | | $ | 119 | | | | | $ | 135 | | |
截至(百萬美元,不包括比率)
|
| |
06月31日
2021 |
| |
12月31日
2020 |
| |
12月31日
2019 |
| |||||||||
未償還信貸額度
|
| | |
$
|
983
|
| | | | $ | 1,568 | | | | | $ | 335 | | |
應急設施利用率
|
| | |
|
7
|
| | | | | 7 | | | | | | 3 | | |
淨導數
|
| | |
|
39
|
| | | | | 56 | | | | | | — | | |
現金餘額(1)
|
| | |
|
(100)
|
| | | | | (100) | | | | | | (40) | | |
截至(百萬美元,不包括比率)
|
| |
06月31日
2021 |
| |
12月31日
2020 |
| |
12月31日
2019 |
| |||||||||
信貸協議規定的淨債務
|
| | | $ | 929 | | | | | $ | 1,531 | | | | | $ | 298 | | |
TI調整後EBITDA(往績12個月)
|
| | | $ | 499 | | | | | $ | 391 | | | | | $ | 226 | | |
根據信貸協議需要進行調整
|
| | | $ | (97) | | | | | $ | (20) | | | | | $ | 33 | | |
根據信貸協議,TI淨債務與調整後的EBITDA槓桿率
|
| | | | 2.3 | | | | | | 4.1 | | | | | | 1.2 | | |
|
| | |
年終
12月31日 |
| |
三個月
結束 6月30日 |
| |
六個月
已結束 6月30日 |
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||
|
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||||
資本支出
|
| | |
$
|
74
|
| | | | $ | 63 | | | | | $ | 51 | | | | |
$
|
25
|
| | | | $ | 16 | | | | |
$
|
43
|
| | | | $ | 29 | | |
| | |
非派生
|
| |
衍生產品
|
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
截至2021年6月30日(百萬)
|
| |
非
利息 軸承 財務 負債 |
| |
由於
附屬公司 公司 |
| |
複合
長期 債務 |
| |
貨幣互換
協議金額 待換 |
| |
利息
利率互換 協議 |
| |||||||||||||||||||||||||||||||||
|
長期
債務, 不包括 租約(1) |
| |
租約
|
| |
(接收)
|
| |
支付
|
| ||||||||||||||||||||||||||||||||||||||
2021年(年度餘額)
|
| | | $ | 360 | | | | | $ | 52 | | | | | $ | 21 | | | | | $ | 33 | | | | | $ | (78) | | | | | $ | 78 | | | | | $ | 3 | | | | | $ | 469 | | |
2022
|
| | | | 21 | | | | | | — | | | | | | 268 | | | | | | 56 | | | | | | (57) | | | | | | 56 | | | | | | 1 | | | | | | 345 | | |
2023
|
| | | | — | | | | | | — | | | | | | 30 | | | | | | 48 | | | | | | (28) | | | | | | 25 | | | | | | — | | | | | | 75 | | |
2024
|
| | | | — | | | | | | — | | | | | | 30 | | | | | | 31 | | | | | | (29) | | | | | | 25 | | | | | | — | | | | | | 57 | | |
2025
|
| | | | — | | | | | | — | | | | | | 634 | | | | | | 21 | | | | | | (321) | | | | | | 347 | | | | | | — | | | | | | 681 | | |
之後
|
| | | | — | | | | | | — | | | | | | — | | | | | | 56 | | | | | | — | | | | | | — | | | | | | — | | | | | | 56 | | |
合計 | | | | $ | 381 | | | | | $ | 52 | | | | | $ | 983 | | | | | $ | 245 | | | | | $ | (513) | | | | | $ | 531 | | | | | $ | 4 | | | | | $ | 1,683 | | |
截至6月30日的6個月
(百萬) |
| |
淨收入
|
| |
其他綜合性
收入 |
| |
綜合
收入 |
| |||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||
市場風險合理可能的變化 | | | | | | | | | | | | | | | | | | | |
截至6月30日的6個月
(百萬) |
| |
淨收入
|
| |
其他
全面 收入 |
| |
綜合
收入 |
| |||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||
美元變化10%:歐洲歐元匯率
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美元升值
|
| | |
$
|
—
|
| | | | $ | — | | | | |
$
|
10
|
| | | | $ | 10 | | | | |
$
|
10
|
| | | | $ | 10 | | |
美元貶值
|
| | |
$
|
—
|
| | | | $ | — | | | | |
$
|
(10)
|
| | | | $ | (10) | | | | |
$
|
(10)
|
| | | | $ | (10) | | |
美元:加元匯率變化10%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美元升值
|
| | |
$
|
—
|
| | | | $ | 1 | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | 1 | | |
美元貶值
|
| | |
$
|
—
|
| | | | $ | (1) | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | (1) | | |
美元變動10%:菲律賓比索匯率
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美元升值
|
| | |
$
|
(1)
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
(1)
|
| | | | $ | — | | |
美元貶值
|
| | |
$
|
1
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
1
|
| | | | $ | — | | |
截至2013年12月31日的年度
(增加(減少)百萬) |
| |
淨收入
|
| |
其他綜合性
收入 |
| |
綜合
收入 |
| |||||||||||||||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||
市場風險合理可能的變化
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美元10%變動:加元匯率
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美元升值
|
| | |
$
|
(2.3)
|
| | | | $ | (0.4) | | | | | $ | (0.1) | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | |
$
|
(2.3)
|
| | | | $ | (0.4) | | | | | $ | (0.1) | | |
美元貶值
|
| | |
|
2.3
|
| | | | $ | 0.4 | | | | | $ | 0.1 | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | |
|
2.3
|
| | | | $ | 0.4 | | | | | $ | 0.1 | | |
美元變動10%:歐元匯率
|
| | | | | | | | | $ | (2.7) | | | | | $ | (1.8) | | | | | | | | | | | $ | — | | | | | $ | 7.1 | | | | | | | | | | | | | | | | | | | | |
美元升值
|
| | | $ | — | | | | | $ | 2.7 | | | | | $ | 1.8 | | | | |
$
|
10.1
|
| | | | $ | — | | | | | $ | (7.1) | | | | |
$
|
10.1
|
| | | | $ | (2.7) | | | | | $ | 5.3 | | |
美元貶值
|
| | | | — | | | | | | | | | | | | | | | | |
|
(10.1)
|
| | | | | | | | | | | | | | | |
|
(10.1)
|
| | | | $ | 2.7 | | | | | $ | (5.3) | | |
美元變動10%:菲律賓比索兑換
費率 |
| | | | | | | | | $ | (0.3) | | | | | $ | 1.6 | | | | | | | | | | | $ | — | | | | | $ | — | | | | | | | | | | | | | | | | | | | | |
美元升值
|
| | |
$
|
(0.9)
|
| | | | $ | 0.3 | | | | | $ | (1.6) | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | |
$
|
(0.9)
|
| | | | $ | (0.3) | | | | | $ | 1.6 | | |
美元貶值
|
| | |
|
0.9
|
| | | | $ | (0.4) | | | | | $ | (0.1) | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | |
|
0.9
|
| | | | $ | 0.3 | | | | | $ | (1.6) | | |
| | |
預計使用壽命
|
|
計算機硬件和網絡資產
|
| |
2年至10年
|
|
建築物和租賃改進
|
| |
5年至20年
|
|
傢俱和設備
|
| |
3到7年
|
|
使用權租賃資產
|
| |
3到20年
|
|
| | |
預計使用壽命
|
|
客户合同和相關客户關係
|
| |
4至15年
|
|
軟件
|
| |
3到7年
|
|
品牌
|
| |
3年
|
|
標準操作程序
|
| |
5年
|
|
眾包資產
|
| |
8年
|
|
截至2019年1月1日
|
| |
不包括
影響 IFRS 16 |
| |
IFRS 16
效果 |
| |
如報道的那樣
下的 IFRS 16 |
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
非流動資產 | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備,淨額
|
| | | $ | 115 | | | | | $ | 139 | | | | | $ | 254 | | |
遞延所得税
|
| | | $ | 3 | | | | | $ | 1 | | | | | $ | 4 | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
長期債務當期到期日
|
| | | $ | 6 | | | | | $ | 27 | | | | | $ | 33 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
長期債務
|
| | | $ | 302 | | | | | $ | 128 | | | | | $ | 430 | | |
所有者權益 | | | | | | | | | | | | | | | | | | | |
留存收益
|
| | | $ | (108) | | | | | $ | (15) | | | | | $ | (123) | | |
累計其他綜合收益
|
| | | $ | 21 | | | | | $ | — | | | | | $ | 21 | | |
函數
|
| |
截至
6月30日 2021 |
| |
截至
12月31日, 2020 |
| |
截至
12月31日 2019 |
| |||||||||
我們的服務交付
|
| | |
|
54,770
|
| | | | | 48,570 | | | | | | 37,041 | | |
銷售和營銷或其他公司支持職能
|
| | |
|
1,401
|
| | | | | 1,256 | | | | | | 1,061 | | |
合計 | | | | | 56,171 | | | | | | 49,826 | | | | | | 38,102 | | |
區域
|
| |
06月30日
2021 |
| |
12月31日
2020 |
| |
12月31日
2019 |
| |||||||||
亞太地區(1) | | | |
|
22,343
|
| | | | | 19,824 | | | | | | 19,238 | | |
歐洲(2) | | | |
|
18,201
|
| | | | | 14,761 | | | | | | 6,449 | | |
中美洲(3)
|
| | |
|
12,554
|
| | | | | 12,201 | | | | | | 9,923 | | |
北美(4)
|
| | |
|
3,073
|
| | | | | 3,040 | | | | | | 2,492 | | |
總計 | | | | | 56,171 | | | | | | 49,826 | | | | | | 38,102 | | |
名稱
|
| |
省/州和
居住國 |
| |
年齡
|
| |
職位
|
|
傑弗裏·普利特 | | |
美國內華達州
|
| |
58
|
| |
總裁、首席執行官兼董事
|
|
瑪麗蓮·泰弗茨 | | |
加拿大不列顛哥倫比亞省
|
| |
50
|
| |
首席企業官
|
|
Vanessa Kanu | | |
加拿大安大略省
|
| |
44
|
| |
首席財務官
|
|
查爾斯·科斯科維奇 | | |
美國科羅拉多州
|
| |
53
|
| |
首席運營官
|
|
邁克爾·林曼 | | |
美國科羅拉多州
|
| |
50
|
| |
首席信息官
|
|
米歇爾·E·貝萊克 | | |
加拿大不列顛哥倫比亞省
|
| |
58
|
| |
首席法務官兼公司祕書
|
|
詹姆斯·拉茲基 | | |
美國加利福尼亞州
|
| |
51
|
| |
首席技術官
|
|
Maria Pardee | | |
美國科羅拉多州
|
| |
59
|
| |
首席商務官
|
|
喬希·布萊爾 | | |
加拿大不列顛哥倫比亞省
|
| |
48
|
| |
主席兼主任
|
|
奧林·安東 | | |
加拿大不列顛哥倫比亞省
|
| |
68
|
| |
導演
|
|
張建宗 | | |
新加坡
|
| |
53
|
| |
導演
|
|
道格·弗倫奇 | | |
加拿大安大略省
|
| |
56
|
| |
導演
|
|
託尼·蓋赫蘭 | | |
加拿大不列顛哥倫比亞省
|
| |
58
|
| |
導演
|
|
斯蒂芬·劉易斯 | | |
加拿大不列顛哥倫比亞省
|
| |
57
|
| |
導演
|
|
蘇·派什 | | |
加拿大不列顛哥倫比亞省
|
| |
63
|
| |
導演
|
|
卡羅琳·斯拉斯基 | | |
美國佛羅裏達州
|
| |
59
|
| |
導演
|
|
| | |
年終
2020年12月31日 |
| |
年終
2019年12月31日 |
| ||||||
費用類別 | | | | | | | | | | | | | |
審計費(1)
|
| | | $ | 1,980,000 | | | | | $ | 1,067,978 | | |
審計相關費用(2)
|
| | | | 1,502,303 | | | | | | 326,922 | | |
税費(3)
|
| | | | 281,155 | | | | | | 58,703 | | |
所有其他費用(4)
|
| | | | — | | | | | | — | | |
| | | | $ | 3,763,458 | | | | | $ | 1,453,603 | | |
|
我們的工作
|
| |||
|
•
薪酬顧問-我們使用外部高管薪酬顧問來評估我們的高管薪酬計劃,以確保與股東和公司目標、最佳實踐和治理原則保持一致
|
| |
•
短期和長期激勵之間的平衡-注重短期財務業績和長期公司與TELUS股價升值的薪酬要素之間的合理平衡
|
|
|
•
按績效付費-我們的績效指標通過公司記分卡進行了良好的溝通和定期監控,請參閲“-TELUS國際績效獎勵計劃 - Methodology - Step 2”,幷包括短期和長期績效衡量標準,以避免以犧牲業務為代價追求績效指標。此外,TELUS國際績效獎金計劃70%的支付基於公司業績
|
| |
•
業績期重疊-在我們的長期激勵(LTI)計劃中,業績期的重疊確保高管通過其未授予的股權獎勵和他們必須擁有的股票,繼續面臨決策和風險承擔的風險。有關根據我們的首次公開募股(IPO)對MIP下最終授予LTI獎勵的處理情況的摘要,請參閲“風險薪酬:長期激勵”
|
|
|
•
嚴格的股權要求-針對根據2021年1月31日修訂和重申的綜合長期激勵計劃授予的公司股票(MIP)(首席執行官-7倍基本工資和近地天體-3倍基本工資),根據我們的董事會政策手冊,我們的非僱員董事(在每位董事首次當選後五年內,每年現金預留金佔每位董事總年薪的5倍),以及適用於授予我們首席執行官的某些獎勵的額外持有期,如中所述
|
| |
•
獎金的上限-獎勵通常是有上限的,以避免過高的獎金,並符合市場慣例
|
|
|
我們不做的事情
|
| |||
|
•
維持或降低獎勵計劃的績效目標級別。相反,必須穩步提高績效水平才能年復一年地實現支出
|
| |
•
過分強調任何單一的績效指標
|
|
|
•
允許任何董事、高管或員工將我們的股票或基於股權的薪酬貨幣化或對衝,以破壞我們股權要求中的風險對齊
|
| |
•
保證年度基本工資增加或獎金髮放
|
|
|
•
為我們的長期激勵提供最低級別的獎勵
|
| |
•
提供額外優惠
|
|
|
組件
|
| |
説明
|
| |
目標
|
|
|
固定基薪
|
| |
•
根據市場慣例為每個職位設定區間,區間的中點設為比較組的中值
|
| | 認可不同級別的責任、以前的經驗、知識廣度、整體個人表現和內部公平,以及比較組中公司的薪酬做法 | |
|
年度績效獎金
|
| |
•
近地天體的目標為基本工資的50%-60%, - 的目標為100%基本工資
•
TELUS國際績效獎金計劃(“PBP”)與NEO的業績以及公司和TELUS的整體公司業績掛鈎,公司業績被賦予70%的權重
|
| | 根據適用年度的公司和個人業績(以及前首席商務官的銷售額),以現金形式發放年度績效獎金 | |
| | | |
•
PBP指標可能導致支出從零(業績不達標)到最高150%的目標(業績優異)
•
TELUS國際銷售獎勵計劃(針對前首席商務官)與公司銷售團隊按新增淨銷售額計算的年度收入掛鈎
|
| | | |
|
股權薪酬
|
| |
•
風險薪酬的很大一部分與公司股東回報掛鈎,有助於留住高管
|
| | 有助於留住高管 | |
|
福利和額外津貼
|
| |
•
具有競爭力的高管福利計劃
•
CEO和CCO的車輛津貼以及CEO和其他額外津貼的年度津貼
|
| |||
|
退休福利
|
| |
•
TELUS公司經修訂和重新調整的TELUS公司管理層和專業員工養老金計劃(“DB計劃”)下的福利,該計劃是為我們的首席執行官和CCO在加拿大註冊的繳費型固定福利計劃,根據TELUS公司指定高管(“SRA”)的補充退休安排提供的福利,與我們首席執行官的加拿大高管的市場慣例一致,我們CCO的TELUS副總裁和其他指定員工的補充員工退休計劃(“SERP 2020”)下的福利,以及我們CFO的TELUS的省管員工固定繳款養老金計劃(“固定繳款計劃”)(註冊的固定繳款計劃)下的福利。我們的
|
|
|
組件
|
| |
説明
|
| |
目標
|
|
| | | |
首席執行官和CCO在TELUS補充儲蓄計劃(“儲蓄計劃”)(不合格的税後賬户)中也享有退休福利,但不再為儲蓄計劃繳費。這些退休計劃在“-TELUS退休計劃和福利”中有進一步説明。
|
| |||
| | | |
•
針對美國高管的競爭性401(K)計劃與公司匹配
|
|
被任命為首席執行官
|
| |
號碼
TI的 RSU |
| |
號碼
TI的 選項(1) |
| |
合計
授予 交流會 值 |
| |||||||||
傑夫·普利特
|
| | | | 205,308 | | | | | | 167,693 | | | | | $ | 6,026,166 | | |
Vanessa Kanu
|
| | | | 65,358 | | | | | | 83,849 | | | | | $ | 2,080,695 | | |
查克·科斯科維奇
|
| | | | 65,358 | | | | | | 83,849 | | | | | $ | 2,080,695 | | |
瑪麗蓮·泰弗茨
|
| | | | 65,358 | | | | | | 83,849 | | | | | $ | 2,080,695 | | |
邁克爾·林曼
|
| | | | 43,569 | | | | | | 55,899 | | | | | $ | 1,387,055 | | |
名稱
|
| |
2020
年度 基本工資(1) ($) |
| |||
傑夫·普利特
|
| | | | 700,000 | | |
Vanessa Kanu
|
| | | | 395,000(2) | | |
查克·科斯科維奇
|
| | | | 380,000 | | |
瑪麗蓮·泰弗茨
|
| | | | 275,245(3) | | |
邁克爾·林曼
|
| | | | 300,000 | | |
裏克·羅迪克
|
| | | | 301,959(4) | | |
喬治·普伊格
|
| | | | 260,000(5) | | |
被任命為首席執行官
|
| |
2020 PBP
支出 |
| |||
傑夫·普利特
|
| | | $ | 686,449 | | |
Vanessa Kanu
|
| | | $ | 255,960(1) | | |
查克·科斯科維奇
|
| | | $ | 204,742 | | |
瑪麗蓮·泰弗茨
|
| | | $ | 153,284(1) | | |
邁克爾·林曼
|
| | | $ | 146,965 | | |
姓名和主要職務
|
| |
年
|
| |
工資
($)(1) |
| |
獎金
($) |
| |
庫存
獎項 ($)(2) |
| |
選項
獎項 ($)(2) |
| |
非股權
獎勵 計劃 薪酬 ($) |
| |
更改
養老金價值 和 不合格 延期 薪酬 收入 ($) |
| |
所有其他
薪酬 ($) |
| |
合計
薪酬 ($) |
| |||||||||||||||||||||||||||
傑夫·普利特
|
| | | | 2020 | | | | | | 611,809 | | | | | | — | | | | | | — | | | | | | — | | | | | | 686,449 | | | | | | 2,004,072(3) | | | | | | 103,909(4) | | | | | | 3,406,239 | | |
總裁兼首席執行官
|
| | | | 2019 | | | | | | 565,965 | | | | | | — | | | | | | 1,443,461 | | | | | | 157,434 | | | | | | 636,145 | | | | | | 2,942,170 | | | | | | 97,835 | | | | | | 5,843,010 | | |
Vanessa Kanu
|
| | | | 2020 | | | | | | 121,135(5) | | | | | | 395,000(6) | | | | | | — | | | | | | — | | | | | | 255,960(7)(9) | | | | | | — | | | | | | 8,951(8) | | | | | | 781,046 | | |
首席財務官
|
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
查爾斯(查克)科斯科維奇
|
| | | | 2020 | | | | | | 361,613(9) | | | | | | — | | | | | | — | | | | | | — | | | | | | 204,742 | | | | | | — | | | | | | 48,189(10) | | | | | | 614,544 | | |
高級副總裁兼首席運營官
|
| | | | 2019 | | | | | | 349,835 | | | | | | — | | | | | | 577,385 | | | | | | 62,972 | | | | | | 189,785 | | | | | | — | | | | | | 37,472 | | | | | | 1,217,449 | | |
瑪麗蓮·泰弗茨
|
| | | | 2020 | | | | | | 268,920(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | 153,284(7) | | | | | | 134,458(12) | | | | | | 46,746(13) | | | | | | 603,408 | | |
高級副總裁兼首席企業官
|
| | | | 2019 | | | | | | 266,014 | | | | | | — | | | | | | 577,385 | | | | | | 62,972 | | | | | | 148,303 | | | | | | — | | | | | | 70,325 | | | | | | 1,124,999 | | |
邁克爾·林曼
|
| | | | 2020 | | | | | | 272,158 | | | | | | 50,000(14) | | | | | | — | | | | | | — | | | | | | 146,965 | | | | | | — | | | | | | 28,826(10) | | | | | | 497,949 | | |
首席信息官
|
| | | | 2019 | | | | | | 261,753 | | | | | | — | | | | | | 384,923 | | | | | | 41,981 | | | | | | 142,001 | | | | | | — | | | | | | 33,374 | | | | | | 864,032 | | |
理查德(裏克)羅迪克
|
| | | | 2020 | | | | | | 216,481 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 811,447(15) | | | | | | 1,027,928 | | |
前首席財務官(16)
|
| | | | 2019 | | | | | | 299,591 | | | | | | — | | | | | | 577,385 | | | | | | 62,972 | | | | | | 160,281 | | | | | | — | | | | | | 33,492 | | | | | | 1,133,721 | | |
喬治·普伊格(17歲)
|
| | | | 2020 | | | | | | 110,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 373,228(15) | | | | | | 483,228 | | |
前高級副總裁兼首席
商務官員 |
| | | | 2019 | | | | | | 260,000 | | | | | | — | | | | | | 336,808 | | | | | | 36,736 | | | | | | 252,244 | | | | | | — | | | | | | 26,100 | | | | | | 911,888 | | |
名稱
|
| |
授予日期
|
| |
非股權項下的預計未來支出
獎勵計劃獎勵 |
| |||||||||||||||
|
閾值
($) |
| |
目標
($) |
| |
最大
($) |
| ||||||||||||||
傑夫·普利特
|
| |
年度獎勵(1)
|
| | | | — | | | | | | 700,000 | | | | | | 1,050,000 | | |
Vanessa Kanu
|
| |
年度獎勵(1)
|
| | | | — | | | | | | 237,000(2) | | | | | | 355,500(2) | | |
查克·科斯科維奇
|
| |
年度獎勵(1)
|
| | | | — | | | | | | 228,000 | | | | | | 342,000 | | |
瑪麗蓮·泰弗茨
|
| |
年度獎勵(1)
|
| | | | — | | | | | | 137,623(2) | | | | | | 206,434(2) | | |
邁克爾·林曼
|
| |
年度獎勵(1)
|
| | | | — | | | | | | 150,000 | | | | | | 225,000 | | |
裏克·羅迪克
|
| |
年度獎勵(3)
|
| | | | — | | | | | | 150,980 | | | | | | 226,469 | | |
喬治·普伊格
|
| | SIP(4) | | | | | — | | | | | | 65,000 | | | | | | — | | |
名稱
|
| |
數量
證券 底層 未鍛鍊 選項 (#) 可鍛鍊 |
| |
選項獎(1)
|
| |
股票獎勵(2)
|
| ||||||||||||||||||||||||
|
數量
證券 底層 未鍛鍊 選項 (#) 不能行使 |
| |
選項
練習 價格 ($) |
| |
選項
到期 日期 |
| |
股權
獎勵 計劃獎勵: 數量 未賺取股份, 個單位或 其他權利 具有 未授予 (#) |
| |
股權
獎勵 計劃獎勵: 市場或 支付值 共 個 個 未賺取股份, 個單位或 其他權利 具有 未授予 ($)(3) |
| ||||||||||||||||||||
傑夫·普利特
|
| | | | | | | 134,973(4) | | | | | | 3.54 | | | | | | 06/30/2026 | | | | | | | | | | | | | | |
| | | | | | | | 296,942(5) | | | | | | 4.87 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 539,892(6) | | | | | | 4.87 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 1,259,748(6) | | | | | | 8.94 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 162,000(7) | | | | | | 6.16 | | | | | | 12/29/2027 | | | | | | | | | | | | | | |
| | | | | | | | 170,712(8) | | | | | | 6.18 | | | | | | 12/27/2028 | | | | | | | | | | | | | | |
| | | | | | | | 170,712(9) | | | | | | 8.46 | | | | | | 12/27/2029 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 246,236(10) | | | | | | 5,505,826 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 58,129(11) | | | | | | 1,157,930 | | |
查克·科斯科維奇
|
| | | | | | | 172,800(7) | | | | | | 6.16 | | | | | | 12/29/2027 | | | | | | | | | | | | | | |
| | | | | | | | 68,288(8) | | | | | | 6.18 | | | | | | 12/27/2028 | | | | | | | | | | | | | | |
| | | | | | | | 68,283(9) | | | | | | 8.46 | | | | | | 12/27/2029 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 81,946(12) | | | | | | 1,832,313 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 23,163(13) | | | | | | 461,407 | | |
瑪麗蓮·泰弗茨
|
| | | | | | | 53,991(4) | | | | | | 3.54 | | | | | | 06/30/2026 | | | | | | | | | | | | | | |
| | | | | | | | 118,778(14) | | | | | | 4.87 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 64,800(7) | | | | | | 6.16 | | | | | | 12/29/2027 | | | | | | | | | | | | | | |
| | | | | | | | 68,288(8) | | | | | | 6.18 | | | | | | 12/27/2028 | | | | | | | | | | | | | | |
| | | | | | | | 68,283(9) | | | | | | 8.46 | | | | | | 12/27/2029 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 81,946(12) | | | | | | 1,832,313 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 23,078(15) | | | | | | 459,714 | | |
邁克爾·林曼
|
| | | | | | | 35,991(4) | | | | | | 3.54 | | | | | | 06/30/2026 | | | | | | | | | | | | | | |
| | | | | | | | 79,182(14) | | | | | | 4.87 | | | | | | 12/23/2026 | | | | | | | | | | | | | | |
| | | | | | | | 43,200(7) | | | | | | 6.16 | | | | | | 12/29/2027 | | | | | | | | | | | | | | |
| | | | | | | | 45,522(8) | | | | | | 6.18 | | | | | | 12/27/2028 | | | | | | | | | | | | | | |
| | | | | | | | 45,522(9) | | | | | | 8.46 | | | | | | 12/27/2029 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 54,630(16) | | | | | | 1,221,527 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 15,468(17) | | | | | | 308,123 | | |
名稱
|
| |
期權獎勵
|
| |
股票獎勵
|
| ||||||||||||||||||
|
股份數量
收購或 鍛鍊 ($) |
| |
已實現價值
練習 ($) |
| |
股份數量
在 獲取 歸屬 (#)(1) |
| |
已實現價值
關於歸屬 ($)(2) |
| ||||||||||||||
傑夫·普利特
|
| | | | — | | | | | | — | | | | | | 122,664 | | | | | | 1,584,901 | | |
Vanessa Kanu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
查克·科斯科維奇
|
| | | | — | | | | | | — | | | | | | 130,840 | | | | | | 1,690,545 | | |
瑪麗蓮·泰弗茨
|
| | | | — | | | | | | — | | | | | | 49,065 | | | | | | 645,939(3) | | |
邁克爾·林曼
|
| | | | — | | | | | | — | | | | | | 32,709 | | | | | | 422,613 | | |
裏克·羅迪克
|
| | | | 374,135 | | | | | | 2,154,343 | | | | | | 115,123 | | | | | | 1,501,302 | | |
喬治·普伊格
|
| | | | 180,468 | | | | | | 915,670 | | | | | | 94,302 | | | | | | 1,203,039 | | |
名稱
|
| |
計劃名稱
|
| |
數量
年貸記 服務 (#) |
| |
現值
累計 個 福利 ($)(1) |
| |
付款
最近 期間 會計年度 ($) |
| |||||||||
傑夫·普利特
|
| | 數據庫計劃 | | | | | 5 | | | | | | 247,823(2) | | | | | | — | | |
| | | SRA | | | | | 14.667 | | | | | | 6,417,249(3) | | | | | | — | | |
瑪麗蓮·泰弗茨
|
| | 數據庫計劃 | | | | | 1 | | | | | | 51,192(4) | | | | | | — | | |
| | |
SERP 2020
|
| | | | 1 | | | | | | 83,266(5) | | | | | | — | | |
名稱
|
| |
高管
投稿 上一財年 年($) |
| |
註冊人
投稿 上一財年 年份($)(2) |
| |
聚合
年收入 上一財年 年 ($)(3) |
| |
聚合
取款/ 分配 ($) |
| |
聚合
餘額為 上一財年 年終 ($) |
| |||||||||||||||
傑夫·普利特
|
| | | | — | | | | | | — | | | | | | 35,068 | | | | | | — | | | | | | 344,865 | | |
瑪麗蓮·泰弗茨
|
| | | | — | | | | | | — | | | | | | 15,881 | | | | | | — | | | | | | 152,775 | | |
| | |
年度現金
|
| |
長期激勵
|
| |
福利
($) |
| |
繼續
養老金 預提 ($) |
| |
合計
($) |
| |||||||||||||||||||||||||||
|
基本工資
($) |
| |
獎金
($) |
| |
選項
($) |
| |
RSU
($) |
| ||||||||||||||||||||||||||||||||
傑夫·普利特 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
辭職(1) | | | | | 175,000(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 175,000 | | |
無正當理由解僱
|
| | | | 1,050,000(3) | | | | | | — | | | | | | 5,134,258(4) | | | | | | 6,663,755(4) | | | | | | 38,135(5) | | | | | | 681,612(6) | | | | | | 13,567,760 | | |
退休(7) | | | | | — | | | | | | — | | | | | | 5,134,258 | | | | | | 6,663,755 | | | | | | — | | | | | | — | | | | | | 11,798,013 | | |
殘疾(7) | | | | | 1,050,000(8) | | | | | | — | | | | | | 5,134,258 | | | | | | 6,663,755 | | | | | | 38,135(5) | | | | | | 3,355,130(9) | | | | | | 16,241,278 | | |
死亡(10) | | | | | — | | | | | | — | | | | | | 5,134,258 | | | | | | 6,663,755 | | | | | | — | | | | | | — | | | | | | 11,798,013 | | |
正當理由終止
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
控制更改(11)
|
| | | | — | | | | | | — | | | | | | 5,134,258 | | | | | | 6,663,755 | | | | | | — | | | | | | — | | | | | | 11,798,013 | | |
Vanessa Kanu | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
辭職
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
無正當理由解僱
|
| | | | 395,000(12) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,743(5) | | | | | | — | | | | | | 396,743 | | |
退休
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
殘疾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
死亡
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
正當理由終止
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
控件更改
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
查克·科斯科維奇 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
辭職(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
無正當理由解僱
|
| | | | 316,667(13) | | | | | | 134,987(14) | | | | | | 2,800,128(15) | | | | | | 1,377,426(16) | | | | | | 14,680(17) | | | | | | — | | | | | | 4,643,888 | | |
退休(7) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
殘疾(7) | | | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,293,697 | | | | | | — | | | | | | — | | | | | | 4,347,419 | | |
死亡(10) | | | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,293,697 | | | | | | — | | | | | | — | | | | | | 4,347,419 | | |
正當理由終止
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
控制更改(11)
|
| | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,293,697 | | | | | | — | | | | | | — | | | | | | 4,347,419 | | |
瑪麗蓮·泰弗茨 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
辭職(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
無正當理由解僱
|
| | | | 412,868(3) | | | | | | 204,420(18) | | | | | | 4,143,853(15) | | | | | | 1,376,741(16) | | | | | | 2,615(5) | | | | | | 197,263(19) | | | | | | 6,337,760 | | |
退休(7) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
殘疾(7) | | | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,292,004 | | | | | | — | | | | | | 1,332,651(20) | | | | | | 5,678,377 | | |
死亡(10) | | | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,292,004 | | | | | | — | | | | | | — | | | | | | 4,345,726 | | |
正當理由終止
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
控制更改(11)
|
| | | | — | | | | | | — | | | | | | 2,053,722 | | | | | | 2,292,004 | | | | | | — | | | | | | — | | | | | | 4,345,726 | | |
| | |
年度現金
|
| |
長期激勵
|
| |
福利
($) |
| |
繼續
養老金 預提 ($) |
| |
合計
($) |
| |||||||||||||||||||||||||||
|
基本工資
($) |
| |
獎金
($) |
| |
選項
($) |
| |
RSU
($) |
| ||||||||||||||||||||||||||||||||
邁克爾·林曼 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
辭職(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
無正當理由解僱
|
| | | | 350,000 | | | | | | 145,056(14) | | | | | | 2,762,460(15) | | | | | | 918,502(16) | | | | | | 20,553(17) | | | | | | — | | | | | | 4,196,571 | | |
退休(7) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
殘疾(7) | | | | | — | | | | | | — | | | | | | 1,369,099 | | | | | | 1,529,649 | | | | | | — | | | | | | — | | | | | | 2,898,748 | | |
死亡(10) | | | | | — | | | | | | — | | | | | | 1,369,099 | | | | | | 1,529,649 | | | | | | — | | | | | | — | | | | | | 2,898,748 | | |
正當理由終止
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
控制更改(11)
|
| | | | — | | | | | | — | | | | | | 1,369,099 | | | | | | 1,529,649 | | | | | | — | | | | | | — | | | | | | 2,898,748 | | |
裏克·羅迪克 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
離職金
|
| | | | 756,177 | | | | | | — | | | | | | 2,154,343 | | | | | | 867,345 | | | | | | — | | | | | | — | | | | | | 3,777,865 | | |
喬治·普伊格 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
離職金
|
| | | | 303,333 | | | | | | 20,670 | | | | | | 915,670 | | | | | | 1,203,040 | | | | | | 19,356 | | | | | | — | | | | | | 2,462,069 | | |
角色
|
| |
現金
固定器 ($) |
| |
股權
獎項 ($) |
| ||||||
董事會成員年度聘用費 | | | | | | | | | | | | | |
董事會年度服務
|
| | | | 63,200(1) | | | | | | 94,800(2) | | |
委員會成員的額外年度聘用費 | | | | | | | | | | | | | |
董事會主席年度服務(3)
|
| | | | 118,500(4) | | | | | | 158,000(5) | | |
擔任審計委員會主席的年度服務
|
| | | | — | | | | | | 15,800(6) | | |
擔任人力資源委員會主席的年度服務(7)(8)
|
| | | | — | | | | | | 13,825(9) | | |
擔任治理和提名委員會主席的年度服務(7)
|
| | | | — | | | | | | 11,850(10) | | |
受益人姓名
|
| |
受益
發售前的所有權 |
| |
受益
發售後的所有權 |
| ||||||||||||||||||||||||||||||||||||||||||
|
下屬
投票 個共享 |
| |
多個
投票 個共享 |
| |
%的
合計 投票 通電前 產品 |
| |
下屬
投票 個共享 |
| |
多個
投票 個共享 |
| |
%的
合計 投票 之後通電 產品(7) |
| ||||||||||||||||||||||||||||||||
|
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
共享(6)
|
| |
%
|
| |
個共享
|
| |
%
|
| ||||||||||||||||||||||||||
董事和高管:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傑弗裏·普利特
|
| | | | 238,693 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
瑪麗蓮·泰弗茨
|
| | | | 170,746 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
Vanessa Kanu
|
| | | | 8,333 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
查爾斯·科斯科維奇
|
| | | | 57,874 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
邁克爾·林曼
|
| | | | 106,329 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
米歇爾·E·貝萊克
|
| | | | 116,916 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
詹姆斯·拉齊基
|
| | | | 4,041 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
瑪麗亞·帕迪
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
喬什·布萊爾
|
| | | | 78,816 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
奧林·安東
|
| | | | 8,535 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
張建宗(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
道格·弗倫奇(2)
|
| | | | 12,691 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
託尼·蓋赫蘭(2)
|
| | | | 26,118 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
斯蒂芬·劉易斯(2)
|
| | | | 9,691 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
蘇·派什
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
卡羅琳·斯拉斯基
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
全體董事和高管(14人)
|
| | | | 838,783 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
5%股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TELUS(3) | | | | | — | | | | | | — | | | | | | 146,504,019 | | | | | | 68.6% | | | | | | 67.0% | | | | | | | | | | | | | | | | | | | | |
霸王(4) | | | | | — | | | | | | — | | | | | | 67,075,857 | | | | | | 31.4% | | | | | | 30.7% | | | | | | | | | | | | | | | | | | | | |
資本國際投資者
|
| | | | 6,190,119 | | | | | | 11.9% | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
麥肯齊金融公司
|
| | | | 7,862,911 | | | | | | 15.1% | | | | | | — | | | | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
其他出售股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | % | | | | | | | | | | | | | | | | | | | | |
簽發日期
|
| |
安全性
|
| |
證券數量
發行或銷售 |
| |
出庫價/行權價
每個安全性 |
|
2020年10月19日
|
| |
B類普通股(2)
|
| |
1,070,253(1)
|
| |
$62.10(1)
|
|
2020年12月29日
|
| |
A類普通股
|
| |
1,678,242(1)
|
| |
$89.17(1)
|
|
2020年12月29日
|
| |
B類普通股
|
| |
901,101(1)
|
| |
$89.17(1)
|
|
2021年2月3日
|
| |
從屬表決權股份
|
| |
20,997,375
|
| |
$25.00
|
|
2021年6月30日
|
| |
從屬表決權股份
|
| |
7,910
|
| |
$31.13
|
|
2021年7月12日
|
| |
從屬表決權股份
|
| |
32,244
|
| |
$31.01
|
|
2021年8月3日
|
| |
從屬表決權股份
|
| |
282,069
|
| |
$30.54
|
|
名稱
|
| |
數量
從屬投票 個共享 |
|
摩根大通證券有限責任公司
|
| |
|
|
| | | | |
| | | | |
| | | | |
| | | ||
總計:
|
| | |
| | |
每個下屬
投票份額 |
| |
不鍛鍊
|
| |
已滿
練習 |
| |||||||||
公開發行價
|
| | | $ | | | | | $ | | | | | $ | | | |||
承銷折扣和佣金由出售股東支付
|
| | | $ | | | | | $ | | | | | $ | | | |||
出售股東未計費用的收益
|
| | | $ | | | | | $ | | | | | $ | | | |
物品
|
| |
金額為
發工資 |
| |||
SEC註冊費
|
| | | $ | | | |
FINRA申請費
|
| | | | | | |
紐交所上市費
|
| | | | | | |
多倫多證交所上市費
|
| | | | | | |
印刷費和雕刻費
|
| | | | | | |
律師費和開支
|
| | | | | | |
會計費和費用
|
| | | | | | |
雜費
|
| | | | | | |
合計
|
| | | $ | | |
| | |
第
頁
|
| |||
簡明中期合併損益表和其他全面收益表
|
| | | | F-2 | | |
簡明中期合併財務狀況報表
|
| | | | F-3 | | |
所有者權益變動簡明中期合併報表
|
| | | | F-4 | | |
現金流量壓縮中期合併表
|
| | | | F-5 | | |
簡明中期合併財務報表附註
|
| | | | F-6 | | |
| | |
第
頁
|
| |||
獨立審計師報告
|
| | | | F-30 | | |
合併損益表和其他全面收益表(歐元)
|
| | | | F-31 | | |
合併財務狀況表(歐元)
|
| | | | F-32 | | |
所有者權益變動合併報表(歐元)
|
| | | | F-33 | | |
現金流量合併報表(歐元)
|
| | | | F-34 | | |
合併財務報表附註
|
| | | | F-35 | | |
| | |
第
頁
|
| |||
精簡合併資產負債表
|
| | | | F-72 | | |
精簡合併經營報表和全面收益
|
| | | | F-73 | | |
母公司權益變動簡明合併報表
|
| | | | F-74 | | |
現金流量表簡明合併報表
|
| | | | F-75 | | |
精簡合併財務報表附註
|
| | | | F-76 | | |
| | |
第
頁
|
| |||
獨立審計師報告
|
| | | | F-88 | | |
合併資產負債表
|
| | | | F-89 | | |
綜合經營表和全面收益表
|
| | | | F-90 | | |
母公司權益變動合併報表
|
| | | | F-91 | | |
現金流量合併報表
|
| | | | F-92 | | |
合併財務報表附註
|
| | | | F-93 | | |
(千歐元)
|
| |
備註
|
| |
截至9個月
09月30日 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
營業收入 | | | | | | | | | | | | | | | | | | | |
與客户簽訂合同帶來的收入
|
| | | | 5.1 | | | | | | 234,561 | | | | | | 160,061 | | |
其他營業收入
|
| | | | | | | | | | 654 | | | | | | 3,236 | | |
| | | | | | | | | | | 235,215 | | | | | | 163,297 | | |
運營費用 | | | | | | | | | | | | | | | | | | | |
購買的商品和服務
|
| | | | | | | | | | (15,978) | | | | | | (14,984) | | |
員工福利費用
|
| | | | | | | | | | (148,086) | | | | | | (105,923) | | |
折舊
|
| | | | | | | | | | (8,080) | | | | | | (6,276) | | |
無形資產攤銷
|
| | | | | | | | | | (12,086) | | | | | | (12,173) | | |
其他運營費用
|
| | | | | | | | | | (1,363) | | | | | | (4,946) | | |
| | | | | | | | | | | (185,593) | | | | | | (144,302) | | |
營業收入
|
| | | | | | | | | | 49,622 | | | | | | 18,995 | | |
財務收入
|
| | | | | | | | | | 4,310 | | | | | | 148 | | |
財務費用
|
| | | | | | | | | | (9,149) | | | | | | (10,581) | | |
所得税前收入
|
| | | | | | | | | | 44,783 | | | | | | 8,562 | | |
所得税(費用)/退税
|
| | | | | | | | | | (15,024) | | | | | | (1,054) | | |
淨收入(*)
|
| | | | | | | | | | 29,759 | | | | | | 7,508 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | |
隨後可能重新分類為收入的項目 | | | | | | | | | | | | | | | | | | | |
對外業務財務報表折算引起的外幣折算調整
|
| | | | | | | | | | 68 | | | | | | (1,372) | | |
| | | | | | | | | | | 68 | | | | | | (1,372) | | |
綜合總收入(*)
|
| | | | | | | | | | 29,827 | | | | | | 6,136 | | |
(千歐元)
|
| |
備註
|
| |
截至
|
| |
截至
|
| ||||||||||||
|
09月30日
2019 |
| |
12月31日
2018 |
| |
1月1日
2018 |
| ||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 34,232 | | | | | | 15,323 | | | | | | 25 | | |
應收賬款和其他應收賬款
|
| | | | | | | 42,133 | | | | | | 53,431 | | | | | | — | | |
應收所得税
|
| | | | | | | 175 | | | | | | 216 | | | | | | — | | |
流動金融資產
|
| | | | | | | 1,531 | | | | | | 1,560 | | | | | | — | | |
預付費用
|
| | | | | | | 798 | | | | | | 456 | | | | | | — | | |
| | | | | | | | 78,869 | | | | | | 70,986 | | | | | | 25 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備,淨額
|
| | | | | | | 40,867 | | | | | | 42,538 | | | | | | — | | |
無形資產淨值
|
| | | | | | | 129,758 | | | | | | 141,690 | | | | | | — | | |
商譽
|
| | | | | | | 86,947 | | | | | | 86,947 | | | | | | — | | |
其他長期資產
|
| | | | | | | 2,238 | | | | | | 1,345 | | | | | | — | | |
非流動金融資產
|
| | | | | | | 865 | | | | | | 865 | | | | | | — | | |
| | | | | | | | 260,675 | | | | | | 273,385 | | | | | | — | | |
| | | | | | | | 339,544 | | | | | | 344,371 | | | | | | 25 | | |
負債和所有者權益 | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | | | | | | 26,374 | | | | | | 26,491 | | | | | | — | | |
應繳所得税和其他税款
|
| | | | | | | 29,764 | | | | | | 12,194 | | | | | | — | | |
長期債務的當前部分
|
| | | | | | | 7,286 | | | | | | 5,921 | | | | | | — | | |
流動衍生金融負債
|
| | | | | | | 78 | | | | | | — | | | | | | — | | |
| | | | | | | | 63,502 | | | | | | 44,606 | | | | | | — | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
供應
|
| | | | | | | 4,420 | | | | | | 4,418 | | | | | | — | | |
長期債務
|
| | | | | | | 141,749 | | | | | | 190,828 | | | | | | — | | |
遞延所得税負債
|
| | | | | | | 33,802 | | | | | | 38,275 | | | | | | — | | |
| | | | | | | | 179,971 | | | | | | 233,521 | | | | | | — | | |
| | | | | | | | 243,473 | | | | | | 278,127 | | | | | | — | | |
所有者權益 | | | | | | | | | | | | | | | | | | | | | | |
總股本
|
| | | | | | | 96,071 | | | | | | 66,244 | | | | | | 25 | | |
| | | | | | | | 96,071 | | | | | | 66,244 | | | | | | 25 | | |
| | | | | | | | 339,544 | | | | | | 344,371 | | | | | | 25 | | |
(千歐元)
|
| |
備註
|
| |
普通股
|
| ||||||||||||||||||||||||||||||
|
股權
貢獻 |
| |
累計其他
綜合收益 |
| ||||||||||||||||||||||||||||||||
|
共享
大寫 |
| |
大寫
預訂 |
| |
保留
收入 |
| |
外來
幣種 翻譯 |
| |
合計
|
| |||||||||||||||||||||||
截至2018年1月1日的餘額(以前的GAAP)
|
| | | | | | | 25 | | | | | | — | | | |
—
|
| | | | — | | | | |
|
25
|
| | ||||||
國際財務報告準則首次應用調整
|
| | | | | | | — | | | | | | — | | | |
—
|
| | | | — | | | | |
|
—
|
| | ||||||
截至2018年1月1日的餘額(IFRS)
|
| | | | | | | 25 | | | | | | — | | | |
—
|
| | | | — | | | | | | 25 | | | ||||||
淨收入
|
| | | | | | | — | | | | | | — | | | |
7,508
|
| | | | — | | | | |
|
7,508
|
| | ||||||
其他綜合收益
|
| | | | | | | — | | | | | | — | | | |
—
|
| | | | (1,372) | | | | |
|
(1,372)
|
| | ||||||
出資
|
| | | | | | | 75 | | | | | | 52,844 | | | |
—
|
| | | | — | | | | |
|
52,919
|
| | ||||||
截至2018年9月30日的餘額
|
| | | | | | | 100 | | | | | | 52,844 | | | |
7,508
|
| | | | (1,372) | | | | | | 59,080 | | | ||||||
截至2019年1月1日的餘額
|
| | | | | | | 100 | | | | | | 52,844 | | | |
14,102
|
| | | | (802) | | | | | | 66,244 | | | ||||||
淨收入
|
| | | | | | | — | | | | | | — | | | |
29,759
|
| | | | — | | | | |
|
29,759
|
| | ||||||
其他綜合收益
|
| | | | | | | — | | | | | | — | | | |
—
|
| | | | 68 | | | | |
|
68
|
| | ||||||
截至2019年9月30日的餘額
|
| | | | | | | 100 | | | | | | 52,844 | | | |
43,861
|
| | | | (734) | | | | | | 96,071 | | | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(千歐元)
|
| |
備註
|
| |
九個月
已結束 09月30日 |
| |||||||||
|
2019
|
| |
2018
|
| |||||||||||
經營活動 | | | | | | | | | | | | | | | | |
淨收入
|
| | | | | | | 29,759 | | | | | | 7,508 | | |
將淨收入與經營活動提供的現金進行調整: | | | | | | | | | | | | | | | | |
折舊攤銷
|
| | | | | | | 20,166 | | | | | | 18,449 | | |
遞延所得税
|
| | | | | | | (4,473) | | | | | | (933) | | |
利息收入/費用
|
| | | | | | | 4,839 | | | | | | 10,433 | | |
其他
|
| | | | | | | 70 | | | | | | (1,322) | | |
非現金營運資金淨變化
|
| | | | | | | 27,635 | | | | | | 4,973 | | |
收到利息
|
| | | | | | | 3 | | | | | | 3 | | |
經營活動提供的現金
|
| | | | | | | 77,999 | | | | | | 39,111 | | |
投資活動 | | | | | | | | | | | | | | | | |
用於收購的現金支付,淨額
|
| | | | | | | — | | | | | | (114,307) | | |
購置房產、廠房和設備以及無形資產的付款
|
| | | | | | | (4,103) | | | | | | (5,793) | | |
投資活動使用的現金
|
| | | | | | | (4,103) | | | | | | (120,100) | | |
融資活動 | | | | | | | | | | | | | | | | |
償還長期債務
|
| | | | | | | (43,713) | | | | | | — | | |
長期債務收益
|
| | | | | | | — | | | | | | 78,970 | | |
出資
|
| | | | | | | — | | | | | | 52,919 | | |
支付租賃債務
|
| | | | | | | (4,064) | | | | | | (2,382) | | |
已支付利息
|
| | | | | | | (7,239) | | | | | | (13,477) | | |
其他融資活動
|
| | | | | | | 29 | | | | | | (2,505) | | |
融資活動提供的現金(已用)
|
| | | | | | | (54,987) | | | | | | 113,525 | | |
現金頭寸 | | | | | | | | | | | | | | | | |
現金和現金等價物增加
|
| | | | | | | 18,909 | | | | | | 32,536 | | |
期初現金和現金等價物
|
| | | | | | | 15,323 | | | | | | 25 | | |
現金和現金等價物,期末
|
| | | | | | | 34,232 | | | | | | 32,561 | | |
經營性現金流補充披露 | | | | | | | | | | | | | | | | |
已繳納所得税,淨額
|
| | | | | | | (18,466) | | | | | | (979) | | |
| | | | | |
截至2018年12月31日
|
| |||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡 至國際財務報告準則 |
| |
國際財務報告準則
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| |
a
|
| | | | 17,748 | | | | | | (2,425) | | | | | | 15,323 | | |
應收賬款和其他應收賬款
|
| |
b
|
| | | | 53,715 | | | | | | (284) | | | | | | 53,431 | | |
應收所得税
|
| | | | | | | 216 | | | | | | — | | | | | | 216 | | |
流動金融資產
|
| |
a
|
| | | | — | | | | | | 1,560 | | | | | | 1,560 | | |
預付費用
|
| | | | | | | 456 | | | | | | — | | | | | | 456 | | |
衍生資產
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 72,135 | | | | | | (1,149) | | | | | | 70,986 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備,淨額
|
| |
e
|
| | | | 12,708 | | | | | | 29,830 | | | | | | 42,538 | | |
無形資產淨值
|
| |
d
|
| | | | 149,105 | | | | | | (7,415) | | | | | | 141,690 | | |
商譽
|
| |
d
|
| | | | 34,100 | | | | | | 52,847 | | | | | | 86,947 | | |
其他長期資產
|
| | | | | | | 1,345 | | | | | | — | | | | | | 1,345 | | |
| | | | | |
截至2018年12月31日
|
| |||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡 至國際財務報告準則 |
| |
國際財務報告準則
|
| |||||||||
非流動金融資產
|
| |
a
|
| | | | — | | | | | | 865 | | | | | | 865 | | |
遞延所得税資產
|
| |
g
|
| | | | 472 | | | | | | (472) | | | | | | — | | |
| | | | | | | | 197,730 | | | | | | 75,655 | | | | | | 273,385 | | |
| | | | | | | | 269,865 | | | | | | 74,506 | | | | | | 344,371 | | |
負債和所有者權益 | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | | | | | | 26,491 | | | | | | — | | | | | | 26,491 | | |
應繳所得税和其他税款
|
| |
f
|
| | | | 11,803 | | | | | | 391 | | | | | | 12,194 | | |
預付賬單和客户押金
|
| | | | | | | — | | | | | | — | | | | | | — | | |
供應
|
| | | | | | | — | | | | | | — | | | | | | — | | |
長期債務的當前部分
|
| |
c,e
|
| | | | 13,713 | | | | | | (7,792) | | | | | | 5,921 | | |
流動衍生負債
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 52,007 | | | | | | (7,401) | | | | | | 44,606 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
供應
|
| | | | | | | — | | | | | | 4,418 | | | | | | 4,418 | | |
長期債務
|
| |
c,e
|
| | | | 155,000 | | | | | | 35,828 | | | | | | 190,828 | | |
其他長期負債
|
| | | | | | | — | | | | | | — | | | | | | — | | |
遞延所得税
|
| |
g
|
| | | | 4,973 | | | | | | 33,302 | | | | | | 38,275 | | |
| | | | | | | | 159,973 | | | | | | 73,548 | | | | | | 233,521 | | |
| | | | | | | | 211,980 | | | | | | 66,147 | | | | | | 278,127 | | |
所有者權益
|
| | | | | | | 57,885 | | | | | | 8,359 | | | | | | 66,244 | | |
總股本
|
| | | | | | | 57,885 | | | | | | 8,359 | | | | | | 66,244 | | |
| | | | | | | | 269,865 | | | | | | 74,506 | | | | | | 344,371 | | |
|
| | | | | |
截至2018年9月30日
|
| |||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡 至國際財務報告準則 |
| |
國際財務報告準則
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| |
a
|
| | | | 35,066 | | | | | | (2,505) | | | | | | 32,561 | | |
應收賬款和其他應收賬款
|
| |
b
|
| | | | 38,024 | | | | | | (284) | | | | | | 37,740 | | |
應收所得税
|
| | | | | | | 364 | | | | | | — | | | | | | 364 | | |
流動金融資產
|
| |
a
|
| | | | — | | | | | | 1,640 | | | | | | 1,640 | | |
預付費用
|
| | | | | | | 486 | | | | | | — | | | | | | 486 | | |
衍生資產
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 73,940 | | | | | | (1,149) | | | | | | 72,791 | | |
| | | | | |
截至2018年9月30日
|
| |||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡 至國際財務報告準則 |
| |
國際財務報告準則
|
| |||||||||
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備,淨額
|
| |
e
|
| | | | 10,860 | | | | | | 31,411 | | | | | | 42,271 | | |
無形資產淨值
|
| |
d
|
| | | | 153,130 | | | | | | (7,732) | | | | | | 145,398 | | |
商譽
|
| |
d
|
| | | | 34,905 | | | | | | 52,042 | | | | | | 86,947 | | |
其他長期資產
|
| | | | | | | 1,236 | | | | | | — | | | | | | 1,236 | | |
非流動金融資產
|
| |
a
|
| | | | — | | | | | | 865 | | | | | | 865 | | |
遞延所得税資產
|
| |
g
|
| | | | 65 | | | | | | (65) | | | | | | — | | |
| | | | | | | | 200,196 | | | | | | 76,521 | | | | | | 276,717 | | |
| | | | | | | | 274,136 | | | | | | 75,372 | | | | | | 349,508 | | |
負債和所有者權益 | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| |
f
|
| | | | 22,254 | | | | | | — | | | | | | 22,254 | | |
應繳所得税和其他税款
|
| | | | | | | 5,485 | | | | | | 299 | | | | | | 5,784 | | |
預付賬單和客户押金
|
| | | | | | | — | | | | | | — | | | | | | — | | |
供應
|
| | | | | | | — | | | | | | — | | | | | | — | | |
長期債務的當前部分
|
| |
c,e
|
| | | | 75,175 | | | | | | (69,715) | | | | | | 5,460 | | |
流動衍生負債
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 102,914 | | | | | | (69,416) | | | | | | 33,498 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
供應
|
| | | | | | | — | | | | | | 4,418 | | | | | | 4,418 | | |
長期債務
|
| |
c,e
|
| | | | 110,000 | | | | | | 104,212 | | | | | | 214,212 | | |
其他長期負債
|
| | | | | | | — | | | | | | — | | | | | | — | | |
遞延所得税
|
| |
g
|
| | | | 5,057 | | | | | | 33,243 | | | | | | 38,300 | | |
| | | | | | | | 115,057 | | | | | | 141,873 | | | | | | 256,930 | | |
| | | | | | | | 217,971 | | | | | | 72,457 | | | | | | 290,428 | | |
所有者權益 | | | | | | | | | | | | | | | | | | | | | | |
總股本
|
| | | | | | | 56,165 | | | | | | 2,915 | | | | | | 59,080 | | |
| | | | | | | | 56,165 | | | | | | 2,915 | | | | | | 59,080 | | |
| | | | | | | | 274,136 | | | | | | 75,372 | | | | | | 349,508 | | |
|
| | | | | |
截至2018年1月1日
|
| |||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡 至國際財務報告準則 |
| |
國際財務報告準則
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| |
a
|
| | | | 25 | | | | | | — | | | | | | 25 | | |
應收賬款和其他應收賬款
|
| |
b
|
| | | | — | | | | | | — | | | | | | — | | |
應收所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | |
流動金融資產
|
| |
a
|
| | | | — | | | | | | — | | | | | | — | | |
預付費用
|
| | | | | | | — | | | | | | — | | | | | | — | | |
衍生資產
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 25 | | | | | | — | | | | | | 25 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備,淨額
|
| |
e
|
| | | | — | | | | | | — | | | | | | — | | |
無形資產淨值
|
| |
d
|
| | | | — | | | | | | — | | | | | | — | | |
商譽
|
| |
d
|
| | | | — | | | | | | — | | | | | | — | | |
其他長期資產
|
| | | | | | | — | | | | | | — | | | | | | — | | |
非流動金融資產
|
| |
a
|
| | | | — | | | | | | — | | | | | | — | | |
遞延所得税資產
|
| |
g
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | | |
|
—
|
| | | | | — | | | | | | — | | |
| | | | | | |
|
25
|
| | | | | — | | | | | | 25 | | |
負債和所有者權益 | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | | | | | | — | | | | | | — | | | | | | — | | |
應繳所得税和其他税款
|
| |
f
|
| | | | — | | | | | | — | | | | | | — | | |
預付賬單和客户押金
|
| | | | | | | — | | | | | | — | | | | | | — | | |
供應
|
| | | | | | | — | | | | | | — | | | | | | — | | |
長期債務的當前部分
|
| |
c,e
|
| | | | — | | | | | | — | | | | | | — | | |
流動衍生負債
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
供應
|
| | | | | | | — | | | | | | — | | | | | | — | | |
長期債務
|
| |
c,e
|
| | | | — | | | | | | — | | | | | | — | | |
其他長期負債
|
| | | | | | | — | | | | | | — | | | | | | — | | |
遞延所得税
|
| |
g
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | |
截至2018年1月1日
|
| |||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡 至國際財務報告準則 |
| |
國際財務報告準則
|
| |||||||||
所有者權益 | | | | | | | | | | | | | | | | | | | | | | |
總股本
|
| | | | | | | 25 | | | | | | — | | | | | | 25 | | |
| | | | | | | | 25 | | | | | | — | | | | | | 25 | | |
| | | | | | | | 25 | | | | | | — | | | | | | 25 | | |
|
| | | | | |
截至2018年12月31日的年度
|
| |||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡 至國際財務報告準則 |
| |
國際財務報告準則
|
| |||||||||
營業收入 | | | | | | | | | | | | | | | | | | | | | | |
與客户簽訂合同帶來的收入
|
| | | | | | | 238,821 | | | | | | — | | | | | | 238,821 | | |
其他營業收入
|
| | | | | | | 3,724 | | | | | | — | | | | | | 3,724 | | |
| | | | | | | | 242,545 | | | | | | — | | | | | | 242,545 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | |
購買的商品和服務
|
| |
a,h
|
| | | | (30,550) | | | | | | 8,276 | | | | | | (22,274) | | |
員工福利費用
|
| | | | | | | (153,434) | | | | | | — | | | | | | (153,434) | | |
折舊
|
| |
e
|
| | | | (3,036) | | | | | | (5,821) | | | | | | (8,857) | | |
無形資產攤銷
|
| |
d
|
| | | | (20,039) | | | | | | 3,811 | | | | | | (16,228) | | |
其他運營費用
|
| |
b,h
|
| | | | (1,515) | | | | | | (4,064) | | | | | | (5,579) | | |
| | | | | | | | (208,574) | | | | | | 2,202 | | | | | | (206,372) | | |
營業收入
|
| | | | | | | 33,971 | | | | | | 2,202 | | | | | | 36,173 | | |
財務收入
|
| |
c,e
|
| | | | 3 | | | | | | 253 | | | | | | 256 | | |
財務費用
|
| |
c,e
|
| | | | (17,254) | | | | | | 3,052 | | | | | | (14,202) | | |
所得税前收入
|
| | | | | | | 16,720 | | | | | | 5,507 | | | | | | 22,227 | | |
所得税
|
| |
f,g
|
| | | | (10,977) | | | | | | 2,852 | | | | | | (8,125) | | |
淨收入(*)
|
| | | | | | | 5,743 | | | | | | 8,359 | | | | | | 14,102 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | |
隨後可能重新分類為收入的項目 | | | | | | | | | | | | | | | | | | | | | | |
折算引起的外幣折算調整
對外經營財務報表 |
| | | | | | | — | | | | | | (802) | | | | | | (802) | | |
| | | | | | |
|
—
|
| | | | | (802) | | | | | | (802) | | |
綜合總收入(*)
|
| | | | | | | 5,743 | | | | | | 7,557 | | | | | | 13,300 | | |
| | | | | |
截至2018年9月30日的9個月
|
| |||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡 至國際財務報告準則 |
| |
國際財務報告準則
|
| |||||||||
營業收入 | | | | | | | | | | | | | | | | | | | | | | |
與客户簽訂合同帶來的收入
|
| | | | | | | 160,061 | | | | | | — | | | | | | 160,061 | | |
其他營業收入
|
| | | | | | | 3,236 | | | | | | — | | | | | | 3,236 | | |
| | | | | | | | 163,297 | | | | | | — | | | | | | 163,297 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | |
購買的商品和服務
|
| |
a,h
|
| | | | (21,695) | | | | | | 2,684 | | | | | | (19,011) | | |
員工福利費用
|
| | | | | | | (105,923) | | | | | | — | | | | | | (105,923) | | |
折舊
|
| |
e
|
| | | | (2,139) | | | | | | (4,137) | | | | | | (6,276) | | |
無形資產攤銷
|
| |
d
|
| | | | (14,862) | | | | | | 2,689 | | | | | | (12,173) | | |
其他運營費用
|
| |
b,h
|
| | | | (882) | | | | | | (37) | | | | | | (919) | | |
| | | | | | | | (145,501) | | | | | | 1,199 | | | | | | (144,302) | | |
營業收入
|
| | | | | | | 17,796 | | | | | | 1,199 | | | | | | 18,995 | | |
財務收入
|
| |
c,e
|
| | | | 3 | | | | | | 145 | | | | | | 148 | | |
財務費用
|
| |
c,e
|
| | | | (8,530) | | | | | | (2,051) | | | | | | (10,581) | | |
所得税前收入
|
| | | | | | | 9,269 | | | | | | (707) | | | | | | 8,562 | | |
所得税
|
| |
f,g
|
| | | | (4,676) | | | | | | 3,622 | | | | | | (1,054) | | |
淨收入(*)
|
| | | | | | | 4,593 | | | | | | 2,915 | | | | | | 7,508 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | |
隨後可能重新分類為收入的項目 | | | | | | | | | | | | | | | | | | | | | | |
折算引起的外幣折算調整
對外經營財務報表 |
| | | | | | | — | | | | | | (1,372) | | | | | | (1,372) | | |
| | | | | | | | — | | | | | | (1,372) | | | | | | (1,372) | | |
綜合總收入(*)
|
| | | | | | | 4,593 | | | | | | 1,543 | | | | | | 6,136 | | |
| | |
預計
使用壽命 |
|
建築物和租賃改進
|
| |
5年至10年
|
|
操作設備
|
| |
3到8年
|
|
使用權資產
|
| |
1至11年
|
|
| | |
預計
使用壽命 |
|
軟件
|
| |
3年
|
|
品牌
|
| |
10年
|
|
客户關係
|
| |
10年
|
|
| | |
截至9個月
2019年9月30日 |
| |
截至9個月
2018年9月30日 |
| |
年終
2018年12月31日 |
| |||||||||||||||||||||||||||||||||
|
九個月
終止率 |
| |
平均
費率 |
| |
九個月
終止率 |
| |
平均
費率 |
| |
年終
費率 |
| |
平均
費率 |
| |
截至
1月1日 2018 |
| |||||||||||||||||||||||
每土耳其里拉1歐元
(“嘗試”) |
| | | | 6.1836 | | | | | | 6.3288 | | | | | | 6.9505 | | | | | | 5.5098 | | | | | | 6.0588 | | | | | | 5.7077 | | | | | | 不適用 | | |
歐元兑瑞士法郎(“chr”)
|
| | | | 1.1461 | | | | | | 1.1226 | | | | | | 1.2015 | | | | | | 1.1611 | | | | | | 1.1269 | | | | | | 1.1550 | | | | | | 不適用 | | |
波蘭茲羅提1歐元
(“pln”) |
| | | | 4.3866 | | | | | | 4.3007 | | | | | | 4.2714 | | | | | | 4.2488 | | | | | | 4.3014 | | | | | | 4.2615 | | | | | | 不適用 | | |
羅馬尼亞人Leu(“Ron”)
|
| | | | 4.7511 | | | | | | 4.7187 | | | | | | 4.6637 | | | | | | 4.6518 | | | | | | 4.6635 | | | | | | 4.6540 | | | | | | 不適用 | | |
可兑換商標(“BAM”)
|
| | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 不適用 | | |
新標準或修訂標準
|
| |
生效日期
|
|
IFRS 4(A)保險合同 - 推遲IFRS 9
|
| |
2021年1月1日
|
|
IFRS 17(A)保險合同 | | |
2023年1月1日
|
|
國際會計準則1(A)財務報表列報:負債分類為流動負債或 非流動負債 | | |
2023年1月1日
|
|
國際會計準則1(A)和國際會計準則8(A)對材料的定義 | | |
2020年1月1日
|
|
IFRS 3(A)企業合併 | | |
2022年1月1日
|
|
IFRS 9(A)、IAS 39(A)和IFRS 7(A)利率基準改革 | | |
2020年1月1日
|
|
國際會計準則16(A)物業、廠房和設備 | | |
2022年1月1日
|
|
國際會計準則第37(A)條、或有負債和或有資產 | | |
2022年1月1日
|
|
2018年 - 2020年年度改進 | | |
2022年1月1日
|
|
(千歐元)
|
| |
截至9個月
09月30日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
德國
|
| | | | 141,053 | | | | | | 109,353 | | |
西班牙
|
| | | | 46,309 | | | | | | 10,058 | | |
瑞士
|
| | | | 13,197 | | | | | | 10,774 | | |
土耳其
|
| | | | 9,256 | | | | | | 9,930 | | |
奧地利
|
| | | | 6,943 | | | | | | 7,993 | | |
其他歐洲國家(1)
|
| | | | 17,802 | | | | | | 11,953 | | |
合計 | | | | | 234,561 | | | | | | 160,061 | | |
(千歐元)
|
| |
攜帶
金額 |
| |
中沒有類別
按照 IFRS 9 |
| |
中的類別
一致性 國際財務報告準則9 |
| |
公允價值
|
| |
公允價值
層次結構 級別 |
| ||||||||||||
截至2019年9月30日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他長期資產
|
| | | | 2,238 | | | | | | | | | 交流電 | | | | | | | | | | | | 2 | | |
非流動金融資產
|
| | | | 865 | | | | | | | | | 交流電 | | | | | | | | | | | | — | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款和其他應收賬款
|
| | | | 42,133 | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 39,129 | | | | | | | | | 交流電 | | | | | | | | | | | | — | | |
其他應收賬款
|
| | | | 3,004 | | | |
IAS 2/IAS 12
|
| | | | 不適用 | | | | | | | | | | | | — | | |
流動金融資產
|
| | | | 1,531 | | | | | | | | | 交流電 | | | | | | | | | | | | — | | |
現金和現金等價物
|
| | | | 34,232 | | | | | | | | | 交流電 | | | | | | | | | | | | — | | |
非流動金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期債務
|
| | | | 141,749 | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 23,197 | | | |
IFRS 16
|
| | | | 不適用 | | | | | | | | | | | | — | | |
欠銀行的債務
|
| | | | 118,552 | | | | | | | | | FLAC | | | | | | 123,482,122 | | | | | | 2 | | |
流動金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期債務的當前部分
|
| | | | 7,286 | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 7,286 | | | |
IFRS 16
|
| | | | 不適用 | | | | | | | | | | | | — | | |
衍生品
|
| | | | 78 | | | | | | | | | FVPL | | | | | | | | | | | | 2 | | |
應付賬款和應計負債
|
| | | | 26,374 | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 1,348 | | | | | | | | | FLAC | | | | | | | | | | | | — | | |
其他雜項應付款
|
| | | | 25,026 | | | |
其他
|
| | | | 不適用 | | | | | | | | | | | | — | | |
(千歐元)
|
| |
攜帶
金額 |
| |
中沒有類別
按照 IFRS 9 |
| |
中的類別
一致性 國際財務報告準則9 |
| |
公允價值
|
| |
公允價值
層次結構 級別 |
| ||||||||||||
截至2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他長期資產
|
| | | | 1,345 | | | | | | | | | 交流電 | | | | | | 1,345 | | | | | | 2 | | |
非流動金融資產
|
| | | | 865 | | | | | | | | | 交流電 | | | | | | — | | | | | | — | | |
流動金融資產
|
| | | | | | | | | | | | | | | | | | | — | | | | | | | | |
應收賬款及其他
應收賬款 |
| | | | 53,431 | | | | | | | | | | | | | | | — | | | | | | | | |
貿易應收賬款
|
| | | | 52,062 | | | | | | | | | 交流電 | | | | | | — | | | | | | — | | |
其他應收賬款
|
| | | | 1,369 | | | |
IAS 2/IAS 12
|
| | | | 不適用 | | | | | | — | | | | | | — | | |
流動金融資產
|
| | | | 1,560 | | | | | | | | | 交流電 | | | | | | — | | | | | | — | | |
現金和現金等價物
|
| | | | 15,323 | | | | | | | | | 交流電 | | | | | | — | | | | | | — | | |
非流動金融負債
|
| | | | | | | | | | | | | | | | | | | — | | | | | | | | |
長期債務
|
| | | | 190,828 | | | | | | | | | | | | | | | — | | | | | | | | |
租賃負債
|
| | | | 26,166 | | | |
IFRS 16
|
| | | | 不適用 | | | | | | — | | | | | | — | | |
欠銀行的債務
|
| | | | 150,965 | | | | | | | | | FLAC | | | | | | 152,255 | | | | | | 2 | | |
股東貸款
|
| | | | 13,698 | | | | | | | | | FLAC | | | | | | 13,385 | | | | | | 2 | | |
流動金融負債
|
| | | | | | | | | | | | | | | | | | | — | | | | | | | | |
長期債務的當前部分
|
| | | | 5,921 | | | | | | | | | | | | | | | — | | | | | | | | |
租賃負債
|
| | | | 5,921 | | | |
IFRS 16
|
| | | | 不適用 | | | | | | — | | | | | | — | | |
應付賬款和應計負債
|
| | | | 26,491 | | | | | | | | | | | | | | | — | | | | | | | | |
貿易應付款
|
| | | | 2,444 | | | | | | | | | FLAC | | | | | | — | | | | | | — | | |
其他雜項應付款
|
| | | | 24,047 | | | |
其他
|
| | | | 不適用 | | | | | | — | | | | | | — | | |
(千歐元)
|
| |
攜帶
金額 |
| |
中沒有類別
按照 IFRS 9 |
| |
中的類別
一致性 國際財務報告準則9 |
| |
公允價值
|
| |
公允價值
層次結構 級別 |
| ||||||||||||
截至2018年1月1日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 25 | | | | | | | | | 交流電 | | | | | | 不適用 | | | | | | 不適用 | | |
(千歐元)
|
| |
備註
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| |||||||||||
營業收入 | | | | | | | | | | | | | | | | |
與客户簽訂合同帶來的收入
|
| |
6.1
|
| | | | 316,852 | | | | | | 238,821 | | |
其他營業收入
|
| |
6.2
|
| | | | 1,009 | | | | | | 3,724 | | |
| | | | | | | | 317,861 | | | | | | 242,545 | | |
運營費用 | | | | | | | | | | | | | | | | |
購買的商品和服務
|
| | | | | | | (21,928) | | | | | | (22,274) | | |
員工福利費用
|
| |
6.3
|
| | | | (199,646) | | | | | | (153,434) | | |
折舊
|
| |
7.1
|
| | | | (10,987) | | | | | | (8,857) | | |
無形資產攤銷
|
| |
7.2
|
| | | | (16,393) | | | | | | (16,228) | | |
其他運營費用
|
| |
6.2
|
| | | | (1,633) | | | | | | (5,579) | | |
| | | | | | | | (250,587) | | | | | | (206,372) | | |
營業收入
|
| | | | | | | 67,274 | | | | | | 36,173 | | |
財務收入
|
| |
6.4
|
| | | | 4,322 | | | | | | 256 | | |
財務費用
|
| |
6.4
|
| | | | (11,410) | | | | | | (14,202) | | |
所得税前收入
|
| | | | | | | 60,186 | | | | | | 22,227 | | |
所得税
|
| |
6.5/ 7.6
|
| | | | (20,225) | | | | | | (8,125) | | |
淨收入(*)
|
| | | | | | | 39,961 | | | | | | 14,102 | | |
其他綜合收益 | | | | | | | | | | | | | | | | |
隨後可能重新分類為收入的項目 | | | | | | | | | | | | | | | | |
對外業務財務報表折算引起的外幣折算調整
|
| | | | | | | (264) | | | | | | (802) | | |
| | | | | | | | (264) | | | | | | (802) | | |
綜合總收入(*)
|
| | | | | | | 39,697 | | | | | | 13,300 | | |
(千歐元)
|
| |
備註
|
| |
截至12月31日
|
| |
截至1月1日
2018 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| |
8
|
| | | | 38,942 | | | | | | 15,323 | | | |
25
|
|
應收賬款和其他應收賬款
|
| |
8
|
| | | | 56,540 | | | | | | 53,431 | | | |
—
|
|
應收所得税
|
| | | | | | | 196 | | | | | | 216 | | | |
—
|
|
其他流動金融資產
|
| |
7.8
|
| | | | 1,531 | | | | | | 1,560 | | | |
—
|
|
預付費用
|
| | | | | | | 704 | | | | | | 456 | | | |
—
|
|
| | | | | | | | 97,913 | | | | | | 70,986 | | | |
25
|
|
非流動資產 | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備,淨額
|
| |
7.1
|
| | | | 39,453 | | | | | | 42,538 | | | |
—
|
|
無形資產淨值
|
| |
7.2
|
| | | | 125,870 | | | | | | 141,690 | | | |
—
|
|
商譽
|
| |
7.2
|
| | | | 86,947 | | | | | | 86,947 | | | |
—
|
|
其他長期資產
|
| | | | | | | 2,056 | | | | | | 1,345 | | | |
—
|
|
其他非流動金融資產
|
| |
7.8
|
| | | | 865 | | | | | | 865 | | | |
—
|
|
| | | | | | | | 255,191 | | | | | | 273,385 | | | |
—
|
|
| | | | | | | | 353,104 | | | | | | 344,371 | | | |
25
|
|
負債和所有者權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| |
7.3
|
| | | | 29,441 | | | | | | 26,491 | | | |
—
|
|
應繳所得税和其他税款
|
| | | | | | | 31,870 | | | | | | 12,194 | | | |
—
|
|
長期債務的當前部分
|
| |
7.5, 8
|
| | | | 7,547 | | | | | | 5,921 | | | |
—
|
|
流動衍生金融負債
|
| |
8
|
| | | | 78 | | | | | | — | | | |
—
|
|
| | | | | | | | 68,936 | | | | | | 44,606 | | | |
—
|
|
非流動負債 | | | | | | | | | | | | | | | | | | | |
供應
|
| |
7.4
|
| | | | 4,421 | | | | | | 4,418 | | | |
—
|
|
長期債務
|
| |
7.5, 8
|
| | | | 140,116 | | | | | | 190,828 | | | |
—
|
|
遞延所得税負債
|
| |
7.6
|
| | | | 33,690 | | | | | | 38,275 | | | |
—
|
|
| | | | | | | | 178,227 | | | | | | 233,521 | | | |
—
|
|
| | | | | | | | 247,163 | | | | | | 278,127 | | | |
—
|
|
所有者權益 | | | | | | | | | | | | | | | | | | | |
總股本
|
| |
7.7
|
| | | | 105,941 | | | | | | 66,244 | | | |
25
|
|
| | | | | | | | 105,941 | | | | | | 66,244 | | | |
25
|
|
| | | | | | | | 353,104 | | | | | | 344,371 | | | |
25
|
|
(千歐元)
|
| |
備註
|
| |
普通股
|
| |||||||||||||||||||||||||||
|
股權
貢獻 |
| |
保留
收入 |
| |
累計
其他 全面 收入 |
| |
合計
|
| |||||||||||||||||||||||
|
共享
大寫 |
| |
大寫
預訂 |
| |
外來
幣種 翻譯 |
| ||||||||||||||||||||||||||
截至2018年1月1日的餘額
(以前的公認會計原則) |
| | | | | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
25
|
| |
國際財務報告準則首次應用調整
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2018年1月1日的餘額(IFRS)
|
| | | | | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | |
淨收入
|
| |
7.7
|
| | | | — | | | | | | — | | | | | | 14,102 | | | | | | — | | | | |
|
14,102
|
| |
其他綜合收益
|
| | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | (802) | | | | |
|
(802)
|
| |
出資
|
| |
7.7
|
| | | | 75 | | | | | | 52,844 | | | | | | — | | | | | | — | | | | |
|
52,919
|
| |
截至2018年12月31日的餘額
|
| | | | | | | 100 | | | | | | 52,844 | | | | | | 14,102 | | | | | | (802) | | | | | | 66,244 | | |
截至2019年1月1日的餘額
|
| | | | | | | 100 | | | | | | 52,844 | | | | | | 14,102 | | | | | | (802) | | | | |
|
66,244
|
| |
淨收入
|
| |
7.7
|
| | | | — | | | | | | — | | | | | | 39,961 | | | | |
|
—
|
| | | |
|
39,961
|
| |
其他綜合收益
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (264) | | | | |
|
(264)
|
| |
截至2019年12月31日的餘額
|
| | | | | | | 100 | | | | | | 52,844 | | | | | | 54,063 | | | | | | (1,066) | | | | | | 105,941 | | |
(千歐元)
|
| |
備註
|
| |
2019
|
| |
2018
|
| ||||||
經營活動 | | | | | | | | | | | | | | | | |
淨收入
|
| | | | | | | 39,961 | | | | | | 14,102 | | |
將淨收入與經營活動提供的現金進行調整:
|
| | | | | | | | | | | | | | | |
折舊攤銷
|
| |
7.1, 7.2
|
| | | | 27,380 | | | | | | 25,085 | | |
遞延所得税
|
| |
6.5
|
| | | | (4,583) | | | | | | (4,035) | | |
利息收入/費用
|
| |
6.4
|
| | | | 7,088 | | | | | | 13,946 | | |
其他
|
| | | | | | | (339) | | | | | | (201) | | |
非現金營運資金淨變化
|
| | | | | | | 18,385 | | | | | | (1,908) | | |
收到利息
|
| |
6.4
|
| | | | 4 | | | | | | 3 | | |
經營活動提供的現金
|
| | | | | | | 87,896 | | | | | | 46,992 | | |
投資活動 | | | | | | | | | | | | | | | | |
用於收購的現金支付,淨額
|
| |
5
|
| | | | — | | | | | | (113,394) | | |
購置房產、廠房和設備以及無形資產的付款
|
| |
7.1, 7.2
|
| | | | (6,177) | | | | | | (10,037) | | |
處置財產、廠房和設備以及無形資產的訴訟
資產 |
| |
7.1, 7.2
|
| | | | 12 | | | | | | 26 | | |
其他投資活動
|
| |
7.8
|
| | | | 29 | | | | | | (2,425) | | |
投資活動使用的現金
|
| | | | | | | (6,136) | | | | | | (125,830) | | |
融資活動 | | | | | | | | | | | | | | | | |
償還長期債務
|
| |
7.5
|
| | | | (43,713) | | | | | | (106,205) | | |
長期債務收益
|
| | | | | | | — | | | | | | 168,713 | | |
出資
|
| | | | | | | — | | | | | | 52,919 | | |
支付租賃債務
|
| |
7.1, 7.6
|
| | | | (5,643) | | | | | | (3,291) | | |
已支付利息
|
| | | | | | | (8,785) | | | | | | (18,000) | | |
融資活動提供的現金(已用)
|
| | | | | | | (58,141) | | | | | | 94,136 | | |
現金頭寸 | | | | | | | | | | | | | | | | |
現金和現金等價物增加
|
| | | | | | | 23,619 | | | | | | 15,298 | | |
期初現金和現金等價物
|
| |
8.1
|
| | | | 15,323 | | | | | | 25 | | |
現金和現金等價物,期末
|
| |
8.1
|
| | |
|
38,942
|
| | | |
|
15,323
|
| |
經營性現金流補充披露 | | | | | | | | | | | | | | | | |
已繳納所得税,淨額
|
| | | | | | | (24,808) | | | | | | (12,159) | | |
| | | | | |
截至2018年12月31日
|
| |
截至2018年1月1日
|
| ||||||||||||||||||||||||||||||
(千歐元)
|
| |
備註
|
| |
之前的
公認會計原則 |
| |
效果
過渡到 國際財務報告準則 |
| |
國際財務報告準則
|
| |
之前的
公認會計原則 |
| |
效果
過渡到 國際財務報告準則 |
| |
國際財務報告準則
|
| ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| |
a
|
| | | | 17,748 | | | | | | (2,425) | | | | | | 15,323 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
應收賬款和其他應收賬款
|
| |
b
|
| | | | 53,715 | | | | | | (284) | | | | | | 53,431 | | | | | | — | | | | | | — | | | | | | — | | |
應收所得税
|
| | | | | | | 216 | | | | | | — | | | | | | 216 | | | | | | — | | | | | | — | | | | | | — | | |
流動金融資產
|
| |
a
|
| | | | — | | | | | | 1,560 | | | | | | 1,560 | | | | | | — | | | | | | — | | | | | | — | | |
預付費用
|
| | | | | | | 456 | | | | | | — | | | | | | 456 | | | | | | — | | | | | | — | | | | | | — | | |
衍生資產
|
| | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 72,135 | | | | | | (1,149) | | | | | | 70,986 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備,淨額
|
| |
e
|
| | | | 12,708 | | | | | | 29,830 | | | | | | 42,538 | | | | | | — | | | | | | — | | | | | | — | | |
無形資產淨值
|
| |
d
|
| | | | 149,105 | | | | | | (7,415) | | | | | | 141,690 | | | | | | — | | | | | | — | | | | | | — | | |
商譽
|
| |
d
|
| | | | 34,100 | | | | | | 52,847 | | | | | | 86,947 | | | | | | — | | | | | | — | | | | | | — | | |
其他長期資產
|
| | | | | | | 1,345 | | | | | | — | | | | | | 1,345 | | | | | | — | | | | | | — | | | | | | — | | |
非流動金融資產
|
| |
a
|
| | | | — | | | | | | 865 | | | | | | 865 | | | | | | — | | | | | | | | | | | | — | | |
遞延所得税資產
|
| |
g
|
| | | | 472 | | | | | | (472) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 197,730 | | | | | | 75,655 | | | | | | 273,385 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 269,865 | | | | | | 74,506 | | | | | | 344,371 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
負債和所有者權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | | | | | | 26,491 | | | | | | — | | | | | | 26,491 | | | | | | — | | | | | | — | | | | | | — | | |
應繳所得税和其他税款
|
| |
f
|
| | | | 11,803 | | | | | | 391 | | | | | | 12,194 | | | | | | — | | | | | | — | | | | | | — | | |
預付賬單和客户押金
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
供應
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
長期債務的當前部分
|
| |
c,e
|
| | | | 13,713 | | | | | | (7,792) | | | | | | 5,921 | | | | | | — | | | | | | — | | | | | | — | | |
流動衍生負債
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 52,007 | | | | | | (7,401) | | | | | | 44,606 | | | | | | — | | | | | | — | | | | | | — | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
供應
|
| | | | | | | — | | | | | | 4,418 | | | | | | 4,418 | | | | | | — | | | | | | — | | | | | | — | | |
長期債務
|
| |
c,e
|
| | | | 155,000 | | | | | | 35,828 | | | | | | 190,828 | | | | | | — | | | | | | — | | | | | | — | | |
其他長期負債
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
遞延所得税
|
| |
g
|
| | | | 4,973 | | | | | | 33,302 | | | | | | 38,275 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 159,973 | | | | | | 73,548 | | | | | | 233,521 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | 211,980 | | | | | | 66,147 | | | | | | 278,127 | | | | | | — | | | | | | — | | | | | | — | | |
所有者權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總股本
|
| | | | | | | 57,885 | | | | | | 8,359 | | | | | | 66,244 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
| | | | | | | | 57,885 | | | | | | 8,359 | | | | | | 66,244 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
| | | | | | | | 269,865 | | | | | | 74,506 | | | | | | 344,371 | | | | | | 25 | | | | | | — | | | | | | 25 | | |
(千歐元)
|
| |
備註
|
| |
截至2018年12月31日的年度
|
| |||||||||||||||
|
之前的
公認會計原則 |
| |
效果
過渡到 國際財務報告準則 |
| |
國際財務報告準則
|
| ||||||||||||||
營業收入 | | | | | | | | | | | | | | | | | | | | | | |
與客户簽訂合同帶來的收入
|
| | | | | | | 238,821 | | | | | | — | | | | | | 238,821 | | |
其他營業收入
|
| | | | | | | 3,724 | | | | | | — | | | | | | 3,724 | | |
| | | | | | | | 242,545 | | | | | | — | | | | | | 242,545 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | |
購買的商品和服務
|
| |
e,h
|
| | | | (30,550) | | | | | | 8,276 | | | | | | (22,274) | | |
員工福利費用
|
| | | | | | | (153,434) | | | | | | — | | | | | | (153,434) | | |
折舊
|
| |
e
|
| | | | (3,036) | | | | | | (5,821) | | | | | | (8,857) | | |
無形資產攤銷
|
| |
d
|
| | | | (20,039) | | | | | | 3,811 | | | | | | (16,228) | | |
其他運營費用
|
| |
b,h
|
| | | | (1,515) | | | | | | (4,064) | | | | | | (5,579) | | |
| | | | | | | | (208,574) | | | | | | 2,202 | | | | | | (206,372) | | |
營業收入
|
| | | | | | | 33,971 | | | | | | 2,202 | | | | | | 36,173 | | |
財務收入
|
| |
c
|
| | | | 3 | | | | | | 253 | | | | | | 256 | | |
財務費用
|
| |
c,e
|
| | | | (17,254) | | | | | | 3,052 | | | | | | (14,202) | | |
所得税前收入
|
| | | | | | | 16,720 | | | | | | 5,507 | | | | | | 22,227 | | |
所得税
|
| |
f,g
|
| | | | (10,977) | | | | | | 2,852 | | | | | | (8,125) | | |
淨收入(*)
|
| | | | | | | 5,743 | | | | | | 8,359 | | | | | | 14,102 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | |
隨後可能重新分類為收入的項目 | | | | | | | | | | | | | | | | | | | | | | |
對外業務財務報表折算引起的外幣折算調整
|
| | | | | | | — | | | | | | (802) | | | | | | (802) | | |
| | | | | | | | — | | | | | | (802) | | | | | | (802) | | |
綜合總收入(*)
|
| | | | | | | 5,743 | | | | | | 7,557 | | | | | | 13,300 | | |
| | |
預計
使用壽命 |
|
建築物和租賃改進
|
| |
5年至10年
|
|
操作設備
|
| |
3到8年
|
|
使用權資產
|
| |
1至11年
|
|
| | |
預計
使用壽命 |
|
軟件
|
| |
3年
|
|
品牌
|
| |
10年
|
|
客户關係
|
| |
10年
|
|
| | |
截至2019年12月31日的年度
|
| |
截至2018年12月31日的年度
|
| ||||||||||||||||||||||||
|
年終
費率 |
| |
平均
費率 |
| |
年終
費率 |
| |
平均
費率 |
| |
截至
1月1日 2018 |
| |||||||||||||||||
每土耳其里拉(“嘗試”)
|
| | | | 6.6506 | | | | | | 6.6843 | | | | | | 6.0588 | | | | | | 5.7077 | | | | | | 不適用 | | |
歐元兑瑞士法郎(“chr”)
|
| | | | 1.0870 | | | | | | 1.0854 | | | | | | 1.1269 | | | | | | 1.1550 | | | | | | 不適用 | | |
每波蘭茲羅提(“PLN”)歐元
|
| | | | 4.2585 | | | | | | 4.2568 | | | | | | 4.3014 | | | | | | 4.2615 | | | | | | 不適用 | | |
羅馬尼亞人Leu(“Ron”)
|
| | | | 4.7793 | | | | | | 4.7830 | | | | | | 4.6635 | | | | | | 4.6540 | | | | | | 不適用 | | |
可兑換商標(“BAM”)
|
| | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 1.9558 | | | | | | 不適用 | | |
新標準或修訂標準
|
| |
生效日期
|
|
IFRS 4(A)保險合同 - 推遲IFRS 9
|
| |
2021年1月1日
|
|
IFRS 17(A)保險合同
|
| |
2023年1月1日
|
|
國際會計準則1(A)財務報表列報:負債分類為流動負債和非流動負債
|
| |
2023年1月1日
|
|
國際會計準則1(A)和國際會計準則8(A)對材料的定義
|
| |
2020年1月1日
|
|
IFRS 3(A)企業合併
|
| |
2022年1月1日
|
|
IFRS 9(A)、IAS 39(A)和IFRS 7(A)利率基準改革
|
| |
2020年1月1日
|
|
國際會計準則16(A)物業、廠房和設備
|
| |
2022年1月1日
|
|
國際會計準則第37(A)條、或有負債和或有資產
|
| |
2022年1月1日
|
|
2018-2020年度改進
|
| |
2022年1月1日
|
|
(千歐元)
|
| |
截至
1月8日 2018 |
| |||
現金支付
|
| | | | 121,574 | | |
總購買考量
|
| | | | 121,574 | | |
(千歐元)
|
| |
截至
1月8日 2018 |
| |||
現金和現金等價物
|
| | | | 8,180 | | |
應收賬款和其他應收賬款
|
| | | | 29,889 | | |
應收所得税
|
| | | | 424 | | |
預付費用
|
| | | | 360 | | |
物業、廠房和設備
|
| | | | 29,613 | | |
無形資產
|
| | | | 94 | | |
品牌
|
| | | | 15,037 | | |
(千歐元)
|
| |
截至
1月8日 2018 |
| |||
客户關係
|
| | | | 141,295 | | |
其他長期資產
|
| | | | 274 | | |
應付賬款和應計負債
|
| | | | (14,631) | | |
應繳所得税和其他税款
|
| | | | (1,321) | | |
長期債務的當前部分
|
| | | | (69,581) | | |
供應
|
| | | | (4,163) | | |
長期債務
|
| | | | (58,780) | | |
遞延所得税
|
| | | | (42,063) | | |
取得的可確認淨資產
|
| | | | 34,627 | | |
商譽 | | | | | 86,947 | | |
獲取的淨資產
|
| | | | 121,574 | | |
|
收購資產
|
| |
估值技術
|
|
無形資產
|
| | 免版税法和多期超額法(MEEM):使用免版税法對與品牌相關的無形資產進行估值。這種方法背後的原則是,無形資產的價值等於可歸因於擁有無形資產的税後特許權使用費節省的現值。使用收益法中的多期超額法(MEEM)對與客户相關的無形資產進行估值。該方法背後的原則是無形資產的價值等於僅歸屬於無形資產的税後現金流量的現值。 | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
德國
|
| | | | 188,492 | | | | | | 157,736 | | |
西班牙
|
| | | | 63,715 | | | | | | 24,340 | | |
瑞士
|
| | | | 18,139 | | | | | | 14,923 | | |
土耳其
|
| | | | 12,365 | | | | | | 12,900 | | |
奧地利
|
| | | | 9,143 | | | | | | 11,128 | | |
其他歐洲國家(1)
|
| | | | 24,998 | | | | | | 17,794 | | |
合計 | | | | | 316,852 | | | | | | 238,821 | | |
(千歐元)
|
| |
截至
12月31日 |
| |
截至
1月1日 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
貿易應收賬款
|
| | | | 54,794 | | | | | | 52,458 | | | | | | — | | |
減值損失準備
|
| | | | (667) | | | | | | (395) | | | | | | — | | |
其他應收賬款
|
| | | | 2,413 | | | | | | 1,368 | | | | | | — | | |
合計 | | | | | 56,540 | | | | | | 53,431 | | | | | | — | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
外匯收入
|
| | | | 786 | | | | | | 2,433 | | |
其他
|
| | | | 223 | | | | | | 1,291 | | |
其他營業收入
|
| | | | 1,009 | | | | | | 3,724 | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
匯兑損失
|
| | | | (886) | | | | | | (1,350) | | |
壞賬計價費用
|
| | | | (270) | | | | | | (149) | | |
應收賬款核銷費用
|
| | | | (472) | | | | | | (33) | | |
其他運營費用
|
| | | | (5) | | | | | | (20) | | |
交易成本
|
| | | | — | | | | | | (4,027) | | |
其他運營費用
|
| | | | (1,633) | | | | | | (5,579) | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
工資薪金
|
| | | | (154,205) | | | | | | (117,593) | | |
社保繳費
|
| | | | (35,028) | | | | | | (23,543) | | |
其他
|
| | | | (10,413) | | | | | | (12,298) | | |
員工福利費用
|
| | | | (199,646) | | | | | | (153,434) | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
財務收入 | | | | | | | | | | | | | |
活期銀行賬户利息收入
|
| | | | 2 | | | | | | 1 | | |
其他利息收入
|
| | | | 4,320 | | | | | | 255 | | |
| | | | | 4,322 | | | | | | 256 | | |
財務費用 | | | | | | | | | | | | | |
租賃負債利息支出
|
| | | | (893) | | | | | | (746) | | |
借款利息支出
|
| | | | (10,517) | | | | | | (13,456) | | |
| | | | | (11,410) | | | | | | (14,202) | | |
財務費用淨額
|
| | | | (7,088) | | | | | | (13,946) | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
當期所得税
|
| | | | 24,808 | | | | | | 12,159 | | |
遞延所得税
|
| | | | (4,583) | | | | | | (4,034) | | |
所得税費用
|
| | | | 20,225 | | | | | | 8,125 | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
所得税前收入
|
| | | | 60,186 | | | | | | 22,227 | | |
預計税費
|
| | | | 19,220 | | | | | | 7,098 | | |
税率差異
|
| | | | (245) | | | | | | (98) | | |
永久性差異的變化
|
| | | | (58) | | | | | | 70 | | |
不可抵扣費用
|
| | | | 48 | | | | | | 368 | | |
免税收入
|
| | | | (149) | | | | | | (225) | | |
貿易税調整
|
| | | | 357 | | | | | | 523 | | |
增加未確認税損結轉
|
| | | | 47 | | | | | | 49 | | |
使用未確認税損結轉
|
| | | | (13) | | | | | | (835) | | |
上年度税額(當期税額)
|
| | | | 1,172 | | | | | | 1,322 | | |
上年度税金(遞延税金)
|
| | | | 33 | | | | | | (114) | | |
其他
|
| | | | (187) | | | | | | (33) | | |
所得税
|
| | | | 20,225 | | | | | | 8,125 | | |
(千歐元)
|
| |
自有資產
|
| |
使用權租賃
資產 |
| ||||||||||||||||||||||||
|
操作中
設備 |
| |
建築物和
租賃權 改進 |
| |
合計
|
| |
真實
遺產 |
| |
合計
|
| |||||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2018年1月1日
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
添加
|
| | | | 4,267 | | | | | | 4,272 | | | | |
|
8,539
|
| | | | | 13,478 | | | | |
|
22,017
|
| |
因業務收購而增加的業務
|
| | | | 2,640 | | | | | | 4,800 | | | | |
|
7,440
|
| | | | | 22,173 | | | | |
|
29,613
|
| |
處置、退休和其他
|
| | | | (330) | | | | | | — | | | | |
|
(330)
|
| | | | | — | | | | |
|
(330)
|
| |
外匯淨差額
|
| | | | (273) | | | | | | (202) | | | | |
|
(475)
|
| | | | | — | | | | |
|
(475)
|
| |
截至2018年12月31日
|
| | | | 6,304 | | | | | | 8,870 | | | | | | 15,174 | | | | | | 35,651 | | | | | | 50,825 | | |
截至2019年1月1日
|
| | | | 6,304 | | | | | | 8,870 | | | | |
|
15,174
|
| | | | | 35,651 | | | | |
|
50,825
|
| |
添加
|
| | | | 2,846 | | | | | | 2,746 | | | | |
|
5,592
|
| | | | | 2,404 | | | | |
|
7,996
|
| |
處置、退休和其他
|
| | | | (182) | | | | | | (471) | | | | |
|
(653)
|
| | | | | — | | | | |
|
(653)
|
| |
外匯淨差額
|
| | | | (111) | | | | | | (76) | | | | |
|
(187)
|
| | | | | — | | | | |
|
(187)
|
| |
截至2019年12月31日
|
| | | | 8,857 | | | | | | 11,069 | | | | | | 19,926 | | | | | | 38,055 | | | | | | 57,981 | | |
累計折舊 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2018年1月1日
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
折舊
|
| | | | 1,782 | | | | | | 1,254 | | | | |
|
3,036
|
| | | | | 5,821 | | | | |
|
8,857
|
| |
處置、退休和其他
|
| | | | (304) | | | | | | — | | | | |
|
(304)
|
| | | | | — | | | | |
|
(304)
|
| |
外匯淨差額
|
| | | | (185) | | | | | | (81) | | | | |
|
(266)
|
| | | | | — | | | | |
|
(266)
|
| |
截至2018年12月31日
|
| | | | 1,293 | | | | | | 1,173 | | | | | | 2,466 | | | | | | 5,821 | | | | | | 8,287 | | |
截至2019年1月1日
|
| | | | 1,293 | | | | | | 1,173 | | | | |
|
2,466
|
| | | | | 5,821 | | | | |
|
8,287
|
| |
折舊
|
| | | | 2,148 | | | | | | 1,847 | | | | |
|
3,995
|
| | | | | 6,992 | | | | |
|
10,987
|
| |
處置、退休和其他
|
| | | | (179) | | | | | | (468) | | | | |
|
(647)
|
| | | | | — | | | | |
|
(647)
|
| |
外匯淨差額
|
| | | | (105) | | | | | | 6 | | | | |
|
(99)
|
| | | | | — | | | | |
|
(99)
|
| |
截至2019年12月31日
|
| | | | 3,157 | | | | | | 2,558 | | | | | | 5,715 | | | | | | 12,813 | | | | | | 18,528 | | |
賬面淨值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2018年1月1日
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2018年12月31日
|
| | | | 5,011 | | | | | | 7,697 | | | | | | 12,708 | | | | | | 29,830 | | | | | | 42,538 | | |
截至2019年12月31日
|
| | | | 5,700 | | | | | | 8,511 | | | | | | 14,211 | | | | | | 25,242 | | | | | | 39,453 | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
租賃負債利息
|
| | | | 893 | | | | | | 746 | | |
與短期租賃相關的費用
|
| | | | 1,152 | | | | | | 1,005 | | |
使用權租賃資產折舊
|
| | | | 6,992 | | | | | | 5,821 | | |
合計 | | | | | 9,037 | | | | | | 7,572 | | |
(千歐元)
|
| |
應攤銷的無形資產
|
| |
商譽
|
| |
合計
無形資產 資產和 商譽 |
| |||||||||||||||||||||||||||
|
客户
關係 |
| |
品牌
|
| |
軟件,
許可證 和專利 權利 |
| |
合計
|
| ||||||||||||||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2018年1月1日
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
添加
|
| | | | — | | | | | | — | | | | | | 1,498 | | | | |
|
1,498
|
| | | | | — | | | | |
|
1,498
|
| |
因業務收購而增加的業務
|
| | | | 141,295 | | | | | | 15,037 | | | | | | 94 | | | | |
|
156,426
|
| | | | | 86,947 | | | | |
|
243,373
|
| |
處置、退休和其他
|
| | | | — | | | | | | — | | | | | | (670) | | | | |
|
(670)
|
| | | | | — | | | | |
|
(670)
|
| |
外匯淨差額
|
| | | | — | | | | | | — | | | | | | (6) | | | | |
|
(6)
|
| | | | | — | | | | |
|
(6)
|
| |
截至2018年12月31日
|
| | | | 141,295 | | | | | | 15,037 | | | | | | 916 | | | | | | 157,248 | | | | | | 86,947 | | | | | | 244,195 | | |
截至2019年1月1日
|
| | | | 141,295 | | | | | | 15,037 | | | | | | 916 | | | | |
|
157,248
|
| | | | | 86,947 | | | | |
|
244,195
|
| |
添加
|
| | | | — | | | | | | — | | | | | | 585 | | | | |
|
585
|
| | | | | — | | | | |
|
585
|
| |
處置、退休和其他
|
| | | | — | | | | | | — | | | | | | (63) | | | | |
|
(63)
|
| | | | | — | | | | |
|
(63)
|
| |
外匯淨差額
|
| | | | — | | | | | | — | | | | | | (6) | | | | |
|
(6)
|
| | | | | — | | | | |
|
(6)
|
| |
截至2019年12月31日
|
| | | | 141,295 | | | | | | 15,037 | | | | | | 1,432 | | | | | | 157,764 | | | | | | 86,947 | | | | | | 244,711 | | |
累計攤銷 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2018年1月1日
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
攤銷
|
| | | | 13,820 | | | | | | 1,422 | | | | | | 986 | | | | |
|
16,228
|
| | | | | — | | | | |
|
16,228
|
| |
處置、退休和其他
|
| | | | — | | | | | | | | | | | | (670) | | | | |
|
(670)
|
| | | | | — | | | | |
|
(670)
|
| |
截至2018年12月31日
|
| | | | 13,820 | | | | | | 1,422 | | | | | | 316 | | | | | | 15,558 | | | | | | — | | | | | | 15,558 | | |
截至2019年1月1日
|
| | | | 13,820 | | | | | | 1,422 | | | | | | 316 | | | | |
|
15,558
|
| | | | | — | | | | |
|
15,558
|
| |
攤銷
|
| | | | 14,130 | | | | | | 1,454 | | | | | | 809 | | | | |
|
16,393
|
| | | | | — | | | | |
|
16,393
|
| |
處置、退休和其他
|
| | | | — | | | | | | — | | | | | | (57) | | | | |
|
(57)
|
| | | | | — | | | | |
|
(57)
|
| |
截至2019年12月31日
|
| | | | 27,950 | | | | | | 2,876 | | | | | | 1,068 | | | | | | 31,894 | | | | | | — | | | | | | 31,894 | | |
賬面淨值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2018年1月1日
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
截至2018年12月31日
|
| | | | 127,475 | | | | | | 13,615 | | | | | | 600 | | | | | | 141,690 | | | | | | 86,947 | | | | | | 228,637 | | |
截至2019年12月31日
|
| | | | 113,345 | | | | | | 12,161 | | | | | | 364 | | | | | | 125,870 | | | | | | 86,947 | | | | | | 212,817 | | |
| | |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
終端增長率
|
| | | | 1.0% | | | | | | 1.0% | | |
折扣率
|
| | | | 7.4% | | | | | | 7.3% | | |
(千歐元)
|
| |
截至
12月31日 |
| |
截至
1月1日 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
人事費用應計項目
|
| | | | 12,386 | | | | | | 12,247 | | | | | | — | | |
其他應計項目
|
| | | | 1,328 | | | | | | 848 | | | | | | — | | |
| | | | | 13,714 | | | | | | 13,095 | | | | | | — | | |
貿易應付款
|
| | | | 1,444 | | | | | | 2,444 | | | | | | — | | |
工資總額負債
|
| | | | 6,661 | | | | | | 6,316 | | | | | | — | | |
納税負債
|
| | | | 4,519 | | | | | | 4,590 | | | | | | — | | |
其他負債
|
| | | | 3,103 | | | | | | 46 | | | | | | — | | |
| | | | | 29,441 | | | | | | 26,491 | | | | | | — | | |
(千歐元)
|
| |
撥備
拆卸& 正在刪除 |
| |
税
相關 供應 |
| |
合計
|
| |||||||||
截至2018年1月1日
|
| | | | — | | | | | | — | | | | | | — | | |
因業務收購而增加的業務
|
| | | | 18 | | | | | | 4,145 | | | | | | 4,163 | | |
添加
|
| | | | 253 | | | | | | — | | | | | | 253 | | |
利息效應
|
| | | | 2 | | | | | | — | | | | | | 2 | | |
截至2018年12月31日
|
| | | | 273 | | | | | | 4,145 | | | | | | 4,418 | | |
利息效應
|
| | | | 3 | | | | | | — | | | | | | 3 | | |
截至2019年12月31日
|
| | | | 276 | | | | | | 4,145 | | | | | | 4,421 | | |
(千歐元)
|
| |
截至12月31日
|
| |
截至
1月1日 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
當前 | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 7,547 | | | | | | 5,921 | | | | | | — | | |
| | | | | 7,547 | | | | | | 5,921 | | | | | | — | | |
非當前 | | | | | | | | | | | | | | | | | | | |
對股東的負債
|
| | | | — | | | | | | 13,713 | | | | | | — | | |
欠銀行的債務
|
| | | | 118,817 | | | | | | 150,949 | | | | | | — | | |
租賃負債
|
| | | | 21,299 | | | | | | 26,166 | | | | | | — | | |
| | | | | 140,116 | | | | | | 190,828 | | | | | | — | | |
長期債務
|
| | | | 147,663 | | | | | | 196,749 | | | | | | — | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
期初餘額
|
| | | | 32,087 | | | | | | — | | |
因業務收購而增加的業務
|
| | | | — | | | | | | 22,156 | | |
添加
|
| | | | 3,295 | | | | | | 13,968 | | |
利息支出
|
| | | | (893) | | | | | | (746) | | |
減少租賃責任的付款
|
| | | | (5,643) | | | | | | (3,291) | | |
餘額,期末
|
| | | | 28,846 | | | | | | 32,087 | | |
當前 | | | | | 7,547 | | | | | | 5,921 | | |
非當前 | | | | | 21,299 | | | | | | 26,166 | | |
(千歐元)
|
| |
截至12月31日
|
| |
截至
1月1日 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
遞延所得税資產 | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | 388 | | | | | | 251 | | | | | | — | | |
應計負債
|
| | | | 922 | | | | | | 500 | | | | | | — | | |
長期債務的當前部分
|
| | | | 2,034 | | | | | | 1,535 | | | | | | — | | |
長期債務
|
| | | | 5,987 | | | | | | 7,236 | | | | | | — | | |
税損結轉
|
| | | | 898 | | | | | | 899 | | | | | | — | | |
其他
|
| | | | 168 | | | | | | 162 | | | | | | — | | |
遞延所得税總資產
|
| | | | 10,397 | | | | | | 10,583 | | | | | | — | | |
遞延所得税負債 | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | (7,026) | | | | | | (8,160) | | | | | | — | | |
無形資產
|
| | | | (35,014) | | | | | | (39,374) | | | | | | — | | |
長期債務
|
| | | | (1,973) | | | | | | (1,288) | | | | | | — | | |
其他
|
| | | | (74) | | | | | | (36) | | | | | | — | | |
遞延所得税負債總額
|
| | | | (44,087) | | | | | | (48,858) | | | | | | — | | |
偏移 | | | | | (10,397) | | | | | | (10,583) | | | | | | — | | |
遞延所得税資產總額,淨額
|
| | | | — | | | | | | — | | | | | | — | | |
遞延所得税負債總額,淨額
|
| | | | (33,690) | | | | | | (38,275) | | | | | | — | | |
(千歐元)
|
| |
截至
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
短期福利
|
| | | | 5,941 | | | | | | 862 | | |
合計 | | | | | 5,941 | | | | | | 862 | | |
(千歐元)
|
| |
攜帶
金額 |
| |
中沒有類別
按照 IFRS 9 |
| |
中的類別
一致性 國際財務報告準則9 |
| |
公允價值
|
| |
公允價值
層次結構 級別 |
| |||||||||
截至2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
其他長期資產
|
| | | | 2,056 | | | | | | |
AC
|
| | | | 2,056 | | | | | | 2 | | |
非流動金融資產
|
| | | | 865 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款和其他應收賬款
|
| | | | 56,540 | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 54,127 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
其他應收賬款
|
| | | | 2,413 | | | |
IAS 2/IAS 12
|
| |
不適用
|
| | | | — | | | | | | — | | |
流動金融資產
|
| | | | 1,531 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
現金和現金等價物
|
| | | | 38,942 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
非流動金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
長期債務
|
| | | | 140,116 | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 21,299 | | | |
IFRS 16
|
| |
不適用
|
| | | | — | | | | | | — | | |
欠銀行的債務
|
| | | | 118,817 | | | | | | |
FLAC
|
| | | | 119,389 | | | | | | 2 | | |
(千歐元)
|
| |
攜帶
金額 |
| |
中沒有類別
按照 IFRS 9 |
| |
中的類別
一致性 國際財務報告準則9 |
| |
公允價值
|
| |
公允價值
層次結構 級別 |
| |||||||||
流動金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
長期債務的當前部分
|
| | | | 7,547 | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 7,547 | | | |
IFRS 16
|
| |
不適用
|
| | | | — | | | | | | — | | |
衍生品
|
| | | | 78 | | | | | | |
FVPL
|
| | | | 78 | | | | | | 2 | | |
應付賬款和應計負債
|
| | | | 29,441 | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 1,444 | | | | | | |
FLAC
|
| | | | — | | | | | | — | | |
其他雜項應付款
|
| | | | 27,997 | | | |
其他
|
| |
不適用
|
| | | | — | | | | | | — | | |
(千歐元)
|
| |
攜帶
金額 |
| |
中沒有類別
按照 IFRS 9 |
| |
中的類別
一致性 國際財務報告準則9 |
| |
公允價值
|
| |
公允價值
層次結構 級別 |
| |||||||||
截至2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
其他長期資產
|
| | | | 1,345 | | | | | | |
AC
|
| | | | 1,345 | | | | | | 2 | | |
非流動金融資產
|
| | | | 865 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款和其他應收賬款
|
| | | | 53,431 | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 52,076 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
其他應收賬款
|
| | | | 1,355 | | | |
IAS 2/IAS 12
|
| |
不適用
|
| | | | — | | | | | | — | | |
流動金融資產
|
| | | | 1,560 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
現金和現金等價物
|
| | | | 15,323 | | | | | | |
AC
|
| | | | — | | | | | | — | | |
非流動金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
長期債務
|
| | | | 190,828 | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 26,166 | | | |
IFRS 16
|
| |
不適用
|
| | | | — | | | | | | — | | |
欠銀行的債務
|
| | | | 150,965 | | | | | | |
FLAC
|
| | | | 152,255 | | | | | | 2 | | |
股東貸款
|
| | | | 13,698 | | | | | | |
FLAC
|
| | | | 13,385 | | | | | | 2 | | |
流動金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
長期債務的當前部分
|
| | | | 5,921 | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 5,921 | | | |
IFRS 16
|
| |
不適用
|
| | | | — | | | | | | — | | |
應付賬款和應計負債
|
| | | | 26,491 | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 2,444 | | | | | | |
FLAC
|
| | | | — | | | | | | — | | |
其他雜項應付款
|
| | | | 24,047 | | | |
其他
|
| |
不適用
|
| | | | — | | | | | | — | | |
(千歐元)
|
| |
攜帶
金額 |
| |
中沒有類別
按照 IFRS 9 |
| |
中的類別
一致性 與 IFRS 9 |
| |
公允價值
|
| |
公允價值
層次結構 級別 |
| ||||||||||||
截至2018年1月1日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 25 | | | | | | | | | 交流電 | | | | | | 不適用 | | | | | | 不適用 | | |
(千歐元)
|
| |
截至12月31日
|
| |
截至
1月1日 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
按攤銷成本(AC)計量的金融資產
|
| | | | 83,608 | | | | | | 71,169 | | | | | | 25 | | |
按攤銷成本(FLAC)計量的金融負債
|
| | | | 120,261 | | | | | | 167,106 | | | | | | — | | |
按公允價值通過損益計量的金融資產和負債
(FVPL) |
| | | | 78 | | | | | | — | | | | | | — | | |
(千歐元)
|
| |
總金額為
已識別 金融資產 |
| |
總額
公認財務 負債 出發 資產負債表 |
| |
淨額
金融資產 顯示在 中 資產負債表 |
| |
淨額
|
| ||||||||||||
截至2018年1月1日 | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 52,682 | | | | | | (224) | | | | | | 52,458 | | | | | | 52,458 | | |
現金和現金等價物
|
| | | | 17,748 | | | | | | — | | | | | | 17,748 | | | | | | 17,748 | | |
截至2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 54,859 | | | | | | (65) | | | | | | 54,794 | | | | | | 54,794 | | |
現金和現金等價物
|
| | | | 41,338 | | | | | | — | | | | | | 41,338 | | | | | | 41,338 | | |
(千歐元)
|
| |
總金額為
已識別 金融負債 |
| |
總額
公認財務 資產 出發 資產負債表 |
| |
淨額
金融負債 顯示在 中 資產負債表 |
| |
淨額
|
| ||||||||||||
截至2018年1月1日 | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 2,444 | | | | | | — | | | | | | 2,444 | | | | | | 2,444 | | |
金融負債
|
| | | | 164,661 | | | | | | — | | | | | | 164,661 | | | | | | 164,661 | | |
截至2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 1,444 | | | | | | — | | | | | | 1,444 | | | | | | 1,444 | | |
金融負債
|
| | | | 118,817 | | | | | | — | | | | | | 118,817 | | | | | | 118,817 | | |
衍生產品
|
| | | | 78 | | | | | | — | | | | | | 78 | | | | | | 78 | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
按攤銷成本(AC)計量的金融資產
|
| | | | (270) | | | | | | 1,389 | | |
按攤銷成本(FLAC)計量的金融負債
|
| | | | (5,427) | | | | | | (12,817) | | |
按公允價值通過損益(FVPL)計量的金融負債
|
| | | | (79) | | | | | | — | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
按攤銷成本(AC)計量的金融資產 | | | | | | | | | | | | | |
利息收入
|
| | | | 1 | | | | | | 1 | | |
利息支出
|
| | | | — | | | | | | (2) | | |
按攤銷成本(FLAC)計量的金融負債 | | | | | | | | | | | | | |
利率調整收益
|
| | | | 4,319 | | | | | | 255 | | |
利息支出
|
| | | | (9,746) | | | | | | (13,074) | | |
(千歐元)
|
| |
盈虧
|
| |||||||||
|
歐元升值+10%
|
| |
歐元折舊−10%
|
| ||||||||
截至2018年12月31日的年度 | | | | | | | | | | | | | |
瑞士法郎
|
| | | | 203 | | | | | | (248) | | |
羅恩
|
| | | | 99 | | | | | | (121) | | |
嘗試
|
| | | | (33) | | | | | | 41 | | |
截至2019年12月31日的年度 | | | | | | | | | | | | | |
瑞士法郎
|
| | | | 233 | | | | | | (285) | | |
羅恩
|
| | | | 138 | | | | | | (169) | | |
嘗試
|
| | | | (39) | | | | | | 48 | | |
(千歐元)
|
| |
盈虧
|
| |
降低50bps
|
| ||||||
|
提高50bps
|
| |||||||||||
2018年1月1日
|
| | | | — | | | | | | — | | |
2018年12月31日
|
| | | | 91 | | | | | | — | | |
2019年12月31日
|
| | | | 166 | | | | | | — | | |
(千歐元)
|
| |
剩餘
1年期 或更少 |
| |
剩餘
條款1至 5年 |
| |
剩餘
期限更多 超過5年 |
| |
合計
|
| |
攜帶
金額 |
| |||||||||||||||
2018年1月1日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | |
金融負債
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | |
應付賬款
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | |
2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 6,735 | | | | | | 28,289 | | | | | | 3,871 | | | | |
|
38,895
|
| | | | | 32,087 | | |
金融負債
|
| | | | 10,558 | | | | | | 42,740 | | | | | | 181,852 | | | | |
|
235,150
|
| | | | | 164,661 | | |
應付賬款
|
| | | | 2,444 | | | | | | — | | | | | | — | | | | |
|
2,444
|
| | | | | — | | |
2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 8,290 | | | | | | 21,986 | | | | | | 1,845 | | | | |
|
32,121
|
| | | | | 28,848 | | |
金融負債
|
| | | | 6,608 | | | | | | 60,509 | | | | | | 90,125 | | | | |
|
157,242
|
| | | | | 118,817 | | |
衍生金融負債
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 78 | | |
現金流入
|
| | | | 8,172 | | | | | | 184 | | | | | | — | | | | |
|
8,356
|
| | | | | — | | |
現金流出
|
| | | | 8,234 | | | | | | 184 | | | | | | — | | | | |
|
8,418
|
| | | | | — | | |
應付賬款
|
| | | | 1,444 | | | | | | — | | | | | | — | | | | |
|
1,444
|
| | | | | — | | |
(千歐元)
|
| |
信用未受損
|
| |
超過
90天 逾期 |
| |
學分
|
| |
合計
|
| ||||||||||||||||||||||||||||||
|
不是
逾期 |
| |
少於
31天 逾期 |
| |
31 - 60天
逾期 |
| |
61 - 90天
逾期 |
| ||||||||||||||||||||||||||||||||
截至2018年1月1日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 50,429 | | | | | | 1,573 | | | | | | 242 | | | | | | 11 | | | | | | 71 | | | | | | 132 | | | | | | 52,458 | | |
截至2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 52,684 | | | | | | 1,428 | | | | | | 87 | | | | | | 31 | | | | | | 69 | | | | | | 495 | | | | | | 54,794 | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
期初餘額
|
| | | | (285) | | | | | | — | | |
因業務收購而發生變化
|
| | | | — | | | | | | (245) | | |
期間的變化
|
| | | | 34 | | | | | | (40) | | |
餘額,期末
|
| | | | (251) | | | | | | (285) | | |
(千歐元)
|
| |
年終
12月31日 |
| |||||||||
|
2019
|
| |
2018
|
| ||||||||
期初餘額
|
| | | | (111) | | | | | | — | | |
期間的變化
|
| | | | (304) | | | | | | (111) | | |
餘額,期末
|
| | | | (415) | | | | | | (111) | | |
(千歐元)
|
| |
截至12月31日
|
| |
截至
1月1日 2018 |
| ||||||||||||
|
2019
|
| |
2018
|
| ||||||||||||||
或有負債
|
| | | | 2,448,863 | | | | | | 1,794,450 | | | | | | — | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
|
(未審核)
|
| | | | | | | |||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
應收賬款淨額
|
| | |
$
|
20,497
|
| | | | $ | 18,136 | | |
家長到期
|
| | |
|
773
|
| | | | | 2,116 | | |
未開票應收賬款
|
| | |
|
19,215
|
| | | | | 17,208 | | |
預付費用和其他流動資產
|
| | |
|
1,295
|
| | | | | 236 | | |
流動資產總額
|
| | |
|
41,780
|
| | | | | 37,696 | | |
財產和設備,淨額
|
| | |
|
297
|
| | | | | 88 | | |
商譽
|
| | |
|
54,004
|
| | | | | 54,004 | | |
其他無形資產
|
| | |
|
33,583
|
| | | | | 36,576 | | |
總資產
|
| | |
$
|
129,664
|
| | | | $ | 128,364 | | |
負債和母公司權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | |
$
|
7,816
|
| | | | $ | 6,493 | | |
應計費用和其他流動負債
|
| | |
|
15,085
|
| | | | | 12,246 | | |
遞延收入
|
| | |
|
589
|
| | | | | 735 | | |
流動負債總額
|
| | |
|
23,490
|
| | | | | 19,474 | | |
遞延納税義務
|
| | |
|
10,166
|
| | | | | 10,809 | | |
其他負債
|
| | |
|
403
|
| | | | | 361 | | |
總負債
|
| | |
|
34,059
|
| | | | | 30,644 | | |
承付款和或有事項(附註10) | | | | | | | | | | | | | |
母公司股權
|
| | |
|
95,605
|
| | | | | 97,720 | | |
總負債和母公司權益
|
| | |
$
|
129,664
|
| | | | $ | 128,364 | | |
截至9月30日的9個月
|
| |
2020
|
| |
2019
|
| ||||||
收入
|
| | |
$
|
178,128
|
| | | | $ | 143,298 | | |
收入成本
|
| | |
|
129,134
|
| | | | | 103,908 | | |
毛利
|
| | |
|
48,994
|
| | | | | 39,390 | | |
運營費用: | | | | | | | | | | | | | |
研發
|
| | |
|
2,234
|
| | | | | 1 | | |
一般和行政
|
| | |
|
23,615
|
| | | | | 20,451 | | |
銷售和營銷
|
| | |
|
3,087
|
| | | | | 2,484 | | |
總運營費用
|
| | |
|
28,936
|
| | | | | 22,936 | | |
所得税前收入
|
| | |
|
20,058
|
| | | | | 16,454 | | |
所得税撥備
|
| | |
|
5,907
|
| | | | | 4,759 | | |
淨利潤和綜合收益
|
| | |
$
|
14,151
|
| | | | $ | 11,695 | | |
| | |
家長
公司 股權 |
| |||
截至2018年12月31日的餘額
|
| | | $ | 98,936 | | |
股票薪酬
|
| | | | 245 | | |
淨收益和綜合收益
|
| | | | 11,695 | | |
母公司淨投資變動
|
| | | | (14,564) | | |
截至2019年9月30日的餘額
|
| | | $ | 96,312 | | |
截至2019年12月31日的餘額
|
| | | $ | 97,720 | | |
股票薪酬
|
| | | | 414 | | |
淨收益和綜合收益
|
| | | | 14,151 | | |
母公司淨投資變動
|
| | | | (16,680) | | |
截至2020年9月30日的餘額
|
| | | $ | 95,605 | | |
截至9月30日的9個月
|
| |
2020
|
| |
2019
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收益和綜合收益
|
| | |
$
|
14,151
|
| | | | $ | 11,695 | | |
將淨收入與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
股票薪酬
|
| | |
|
414
|
| | | | | 245 | | |
折舊攤銷
|
| | |
|
3,175
|
| | | | | 2,993 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款淨額
|
| | |
|
(2,361)
|
| | | | | (1,225) | | |
家長到期
|
| | |
|
1,343
|
| | | | | (314) | | |
未開票應收賬款
|
| | |
|
(2,007)
|
| | | | | (1,880) | | |
預付費用和其他流動資產
|
| | |
|
(1,059)
|
| | | | | 184 | | |
應付帳款
|
| | |
|
1,323
|
| | | | | 912 | | |
應計費用和其他流動負債
|
| | |
|
2,838
|
| | | | | 1,940 | | |
遞延收入
|
| | |
|
(146)
|
| | | | | 856 | | |
遞延納税義務
|
| | |
|
(643)
|
| | | | | (798) | | |
其他負債
|
| | |
|
44
|
| | | | | 9 | | |
經營活動提供的淨現金
|
| | |
|
17,072
|
| | | | | 14,617 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | |
|
(392)
|
| | | | | (53) | | |
用於投資活動的淨現金
|
| | |
|
(392)
|
| | | | | (53) | | |
融資活動現金流: | | | | | | | | | | | | | |
母公司淨投資變動
|
| | |
|
(16,680)
|
| | | | | (14,564) | | |
融資活動使用的淨現金
|
| | |
|
(16,680)
|
| | | | | (14,564) | | |
現金和現金等價物淨變化
|
| | |
|
—
|
| | | | | — | | |
期初現金和現金等價物
|
| | |
|
—
|
| | | | | — | | |
期末現金和現金等價物
|
| | |
$
|
—
|
| | | | $ | — | | |
資產
|
| |
預計使用壽命
|
|
計算機和電子設備
|
| |
2至7年
|
|
傢俱和設備
|
| |
3到10年
|
|
租賃改進
|
| |
租期或使用年限較短
|
|
(千)
|
| |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
計算機軟件和設備
|
| | |
$
|
2,507
|
| | | | $ | 2,276 | | |
傢俱和辦公設備
|
| | |
|
16
|
| | | | | 23 | | |
租賃改進
|
| | |
|
175
|
| | | | | 7 | | |
| | | |
|
2,698
|
| | | | | 2,306 | | |
減去:累計折舊
|
| | |
|
(2,401)
|
| | | | | (2,218) | | |
合計
|
| | |
$
|
297
|
| | | | $ | 88 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
|
(未審核)
|
| | ||||||||||
應計外包
|
| | |
$
|
7,186
|
| | | | $ | 6,646 | | |
應計工資及相關成本
|
| | |
|
5,812
|
| | | | | 4.780 | | |
累計專業費用
|
| | |
|
1,043
|
| | | | | 513 | | |
應付所得税
|
| | |
|
—
|
| | | | | 15 | | |
其他應計費用
|
| | |
|
1,044
|
| | | | | 292 | | |
合計
|
| | |
$
|
15,085
|
| | | | $ | 12,246 | | |
| | |
2020年9月30日
(未審核) |
| |
2019年12月31日
|
| ||||||||||||||||||||||||||||||
|
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨額
攜帶 金額 |
| |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨額
攜帶 金額 |
| ||||||||||||||||||||
客户關係
|
| | | $ | 47,881 | | | | | $ | (14,298) | | | | | $ | 33,583 | | | | | $ | 47,881 | | | | | $ | (11,305) | | | | | $ | 36,576 | | |
截至2010年12月31日的會計年度
|
| |
未來
攤銷 |
| |||
| | |
(未審核)
|
| |||
2020(剩餘三個月)
|
| | | $ | 997 | | |
2021
|
| | | | 3,990 | | |
2022
|
| | | | 3,990 | | |
2023
|
| | | | 3,990 | | |
2024
|
| | | | 3,990 | | |
此後
|
| | | | 16,626 | | |
| | | | $ | 33,583 | | |
截至9月30日的9個月
|
| |
2020
|
| |
2019
|
| ||||||
| | |
(未審核)
|
| |||||||||
一般和行政
|
| | | $ | 331 | | | | | $ | 191 | | |
銷售和營銷
|
| | | | 75 | | | | | | 51 | | |
研發
|
| | | | 8 | | | | | | 3 | | |
股票薪酬總費用
|
| | | $ | 414 | | | | | $ | 245 | | |
截至2010年12月31日的會計年度
|
| |
最低租賃
付款 |
| |||
| | |
(未審核)
|
| |||
2020(剩餘三個月)
|
| | | $ | 259 | | |
2021
|
| | | | 641 | | |
2022
|
| | | | 337 | | |
2023
|
| | | | 337 | | |
2024
|
| | | | 337 | | |
此後
|
| | | | 946 | | |
| | | | $ | 2,857 | | |
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
應收賬款淨額
|
| | |
$
|
18,136
|
| | | | $ | 17,194 | | |
家長到期
|
| | |
|
2,116
|
| | | | | 1,607 | | |
未開票應收賬款
|
| | |
|
17,208
|
| | | | | 12,718 | | |
預付費用和其他流動資產
|
| | |
|
236
|
| | | | | 296 | | |
流動資產總額
|
| | |
|
37,696
|
| | | | | 31,815 | | |
財產和設備,淨額
|
| | |
|
88
|
| | | | | — | | |
商譽
|
| | |
|
54,004
|
| | | | | 54,004 | | |
其他無形資產
|
| | |
|
36,576
|
| | | | | 40,566 | | |
總資產
|
| | |
$
|
128,364
|
| | | | $ | 126,385 | | |
負債和母公司權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | |
$
|
6,493
|
| | | | $ | 4,810 | | |
應計費用和其他流動負債
|
| | |
|
12,246
|
| | | | | 9,043 | | |
遞延收入
|
| | |
|
735
|
| | | | | 1,376 | | |
流動負債總額
|
| | |
|
19,474
|
| | | | | 15,229 | | |
遞延納税義務
|
| | |
|
10,809
|
| | | | | 11,911 | | |
其他負債
|
| | |
|
361
|
| | | | | 309 | | |
總負債
|
| | |
|
30,644
|
| | | | | 27,449 | | |
承付款和或有事項(注11) | | | | | | | | | | | | | |
母公司股權
|
| | |
|
97,720
|
| | | | | 98,936 | | |
總負債和母公司權益
|
| | |
$
|
128,364
|
| | | | $ | 126,385 | | |
截至2013年12月31日的年度
|
| |
2019
|
| |
2018
|
| ||||||
收入
|
| | |
$
|
197,096
|
| | | | $ | 152,244 | | |
收入成本
|
| | |
|
143,797
|
| | | | | 109,019 | | |
毛利
|
| | |
|
53,299
|
| | | | | 43,225 | | |
運營費用: | | | | | | | | | | | | | |
研發
|
| | |
|
23
|
| | | | | — | | |
一般和行政
|
| | |
|
27,025
|
| | | | | 22,160 | | |
銷售和營銷
|
| | |
|
3,122
|
| | | | | 2,749 | | |
總運營費用
|
| | |
|
30,170
|
| | | | | 24,909 | | |
所得税前收入
|
| | |
|
23,129
|
| | | | | 18,316 | | |
所得税撥備
|
| | |
|
7,114
|
| | | | | 5,344 | | |
淨利潤和綜合收益
|
| | |
$
|
16,015
|
| | | | $ | 12,972 | | |
| | |
家長
公司 股權 |
| |||
截至2017年12月31日的餘額
|
| | | $ | 96,406 | | |
基於股票 - 的薪酬
|
| | | | 236 | | |
淨收益和綜合收益
|
| | | | 12,972 | | |
母公司淨投資變動
|
| | | | (10,678) | | |
截至2018年12月31日的餘額
|
| | | | 98,936 | | |
基於股票 - 的薪酬
|
| | | | 566 | | |
淨收益和綜合收益
|
| | | | 16,015 | | |
母公司淨投資變動
|
| | | | (17,797) | | |
截至2019年12月31日的餘額
|
| | | $ | 97,720 | | |
截至2013年12月31日的年度
|
| |
2019
|
| |
2018
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收益和綜合收益
|
| | |
$
|
16,015
|
| | | | $ | 12,972 | | |
將淨收入與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
基於股票 - 的薪酬
|
| | |
|
566
|
| | | | | 236 | | |
折舊攤銷
|
| | |
|
3,995
|
| | | | | 3,990 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款淨額
|
| | |
|
(942)
|
| | | | | (5,141) | | |
家長到期
|
| | |
|
(509)
|
| | | | | 864 | | |
未開票應收賬款
|
| | |
|
(4,490)
|
| | | | | (3,262) | | |
預付費用和其他流動資產
|
| | |
|
60
|
| | | | | 19 | | |
應付帳款
|
| | |
|
1,683
|
| | | | | 302 | | |
應計費用和其他流動負債
|
| | |
|
3,203
|
| | | | | 2,193 | | |
遞延收入
|
| | |
|
(641)
|
| | | | | 672 | | |
遞延納税義務
|
| | |
|
(1,102)
|
| | | | | (2,219) | | |
其他負債
|
| | |
|
52
|
| | | | | 52 | | |
經營活動提供的淨現金
|
| | |
|
17,890
|
| | | | | 10,678 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | |
|
(93)
|
| | | | | — | | |
用於投資活動的淨現金
|
| | |
|
(93)
|
| | | | | — | | |
融資活動現金流: | | | | | | | | | | | | | |
母公司淨投資變動
|
| | |
|
(17,797)
|
| | | | | (10,678) | | |
融資活動使用的淨現金
|
| | |
|
(17,797)
|
| | | | | (10,678) | | |
現金和現金等價物淨變化
|
| | |
|
—
|
| | | | | — | | |
年初的現金和現金等價物
|
| | |
|
—
|
| | | | | — | | |
年末現金和現金等價物
|
| | |
$
|
—
|
| | | | $ | — | | |
資產
|
| |
預計使用壽命
|
|
計算機和電子設備
|
| |
2至7年
|
|
傢俱和設備
|
| |
3到10年
|
|
租賃改進
|
| |
租期或使用年限較短
|
|
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
存款
|
| | |
$
|
160
|
| | | | $ | 88 | | |
延期項目成本資產
|
| | |
|
69
|
| | | | | 196 | | |
其他預付資產
|
| | |
|
7
|
| | | | | 12 | | |
合計
|
| | |
$
|
236
|
| | | | $ | 296 | | |
(千)年12月31日
|
| |
2019
|
| |
2018
|
| ||||||
計算機軟件和設備
|
| | |
$
|
2,276
|
| | | | $ | 2,213 | | |
傢俱和辦公設備
|
| | |
|
23
|
| | | | | — | | |
租賃改進
|
| | |
|
7
|
| | | | | — | | |
| | | |
|
2,306
|
| | | | | 2,213 | | |
減去:累計折舊
|
| | |
|
(2,218)
|
| | | | | (2,213) | | |
合計
|
| | |
$
|
88
|
| | | | $ | — | | |
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
應計外包
|
| | |
$
|
6,646
|
| | | | $ | 4,528 | | |
應計工資及相關成本
|
| | |
|
4,780
|
| | | | | 3,498 | | |
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
累計專業費用
|
| | |
|
513
|
| | | | | 921 | | |
應付所得税
|
| | |
|
15
|
| | | | | 14 | | |
其他應計費用
|
| | |
|
292
|
| | | | | 82 | | |
合計
|
| | |
$
|
12,246
|
| | | | $ | 9,043 | | |
|
| | |
2019年12月31日
|
| |
2018年12月31日
|
| ||||||||||||||||||||||||||||||
|
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| ||||||||||||||||||||
客户關係
|
| | |
$
|
47,881
|
| | | |
$
|
(11,305)
|
| | | |
$
|
36,576
|
| | | | $ | 47,881 | | | | | $ | (7,315) | | | | | $ | 40,566 | | |
截至2010年12月31日的會計年度
|
| |
未來攤銷
|
| |||
2020
|
| | | $ | 3,990 | | |
2021
|
| | | | 3,990 | | |
2022
|
| | | | 3,990 | | |
2023
|
| | | | 3,990 | | |
2024
|
| | | | 3,990 | | |
此後
|
| | | | 16,626 | | |
| | | | $ | 36,576 | | |
截至2013年12月31日的年度
|
| |
2019
|
| |
2018
|
| ||||||
一般和行政
|
| | |
$
|
444
|
| | | | $ | 208 | | |
銷售和營銷
|
| | |
|
122
|
| | | | | 28 | | |
股票薪酬總費用
|
| | |
$
|
566
|
| | | | $ | 236 | | |
截至2013年12月31日的年度
|
| |
2019
|
| |
2018
|
| ||||||
當期所得税撥備: | | | | | | | | | | | | | |
聯邦政府
|
| | |
$
|
4,847
|
| | | | $ | 4,552 | | |
狀態
|
| | |
|
2,904
|
| | | | | 2,766 | | |
外來
|
| | |
|
484
|
| | | | | 245 | | |
當期所得税撥備總額
|
| | |
|
8,235
|
| | | | | 7,563 | | |
遞延所得税優惠: | | | | | | | | | | | | | |
聯邦政府
|
| | |
|
(513)
|
| | | | | (1,362) | | |
狀態
|
| | |
|
(530)
|
| | | | | (831) | | |
外來
|
| | |
|
(78)
|
| | | | | (26) | | |
遞延所得税(福利)合計
|
| | |
|
(1,121)
|
| | | | | (2,219) | | |
所得税撥備總額
|
| | |
$
|
7,114
|
| | | | $ | 5,344 | | |
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
結轉國外淨營業虧損
|
| | |
|
84
|
| | | | | 6 | | |
準備金和應計項目
|
| | |
|
80
|
| | | | | 168 | | |
未實現匯兑(收益)損失
|
| | |
|
14
|
| | | | | 41 | | |
其他
|
| | |
|
2
|
| | | | | 2 | | |
遞延税金資產合計
|
| | |
|
180
|
| | | | | 217 | | |
估值津貼
|
| | |
|
(1)
|
| | | | | (2) | | |
遞延税金總額,扣除估值免税額
|
| | |
|
179
|
| | | | | 215 | | |
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
遞延納税義務: | | | | | | | | | | | | | |
長期資產攤銷折舊
|
| | |
|
(10,978)
|
| | | | | (12,157) | | |
遞延收入
|
| | |
|
(10)
|
| | | | | 31 | | |
遞延税金負債合計
|
| | |
|
(10,988)
|
| | | | | (12,126) | | |
遞延税金淨負債
|
| | |
$
|
(10,809)
|
| | | | $ | (11,911) | | |
|
截至2013年12月31日的年度
|
| |
2019
|
| |
2018
|
| ||||||
年初未確認的税收優惠
|
| | |
$
|
231
|
| | | | $ | 216 | | |
根據與本年度相關的税種增加
|
| | |
|
65
|
| | | | | 65 | | |
因適用訴訟時效過期而減少的費用
|
| | |
|
(37)
|
| | | | | (50) | | |
年底未確認的税收優惠
|
| | |
$
|
259
|
| | | | $ | 231 | | |
截至2010年12月31日的會計年度
|
| |
最低租賃
付款 |
| |||
2020
|
| | | $ | 662 | | |
2021
|
| | | | 483 | | |
2022
|
| | | | 312 | | |
2023
|
| | | | 312 | | |
2024
|
| | | | 294 | | |
此後
|
| | | | 502 | | |
| | | | $ | 2,565 | | |
|
發件人:
姓名: 傑弗裏·普里特
職務: 總裁兼首席執行官 |
| | | |
|
簽名
|
| |
標題
|
| |
日期
|
|
|
傑弗裏·普利特
|
| |
總裁兼首席執行官兼董事
(首席執行官) |
| | , 2021 | |
|
Vanessa Kanu
|
| |
首席財務官
(首席財務官) |
| | , 2021 | |
|
Janesh Patel
|
| |
財務兼財務總監副總裁
(首席會計官) |
| | , 2021 | |
|
喬希·布萊爾
|
| |
導演
|
| | , 2021 | |
|
奧林·安東
|
| |
導演
|
| | , 2021 | |
|
張建宗
|
| |
導演
|
| | , 2021 | |
|
託尼·蓋赫蘭
|
| |
導演
|
| | , 2021 | |
|
道格·弗倫奇
|
| |
導演
|
| | , 2021 | |
|
斯蒂芬·劉易斯
|
| |
導演
|
| | , 2021 | |
|
蘇·派什
|
| |
導演
|
| | , 2021 | |
|
卡羅琳·斯拉斯基
|
| |
導演
|
| | , 2021 | |
|
發件人:
姓名: 查爾斯·A·科斯科維奇
職務:TELUS國際(美國) 總監公司 |
| | | |
|
展品
號碼 |
| |
展品説明
|
|
|
1.1
|
| | 承保協議格式 | |
|
2.1
|
| | 作為賣方的LBT Investment Holdings、LLC和LBT Intermediate Holdings,Inc.以及作為買方的TELUS International Holding(U.S.A.)Corp.簽訂的股票購買協議,日期為2020年11月6日 (通過參考2021年1月8日提交給證券交易委員會的F-1/A表格註冊聲明附件2.1併入) | |
|
2.2
|
| | LBT Investment Holdings、LLC和LBT Intermediate Holdings,Inc.作為賣方,以及TELUS International Holding(U.S.A.)Corp.作為買方(通過引用附件2.1併入公司於2021年1月19日提交給證券交易委員會的F-1/A表格註冊聲明中) 截至2020年12月31日的股票購買協議第一修正案 | |
|
3.1
|
| | TELUS International(CDA)Inc.的文章(通過引用附件99.1併入公司於2021年2月5日提交給證券交易委員會的Form 6-K報告中) | |
|
4.1
|
| | 股票樣本(通過引用附件4.1併入公司於2021年1月5日提交給證券交易委員會的F-1/A表格註冊説明書中) | |
|
4.2
|
| | TELUS International(CDA)Inc.註冊權協議,日期為2021年2月5日(通過引用附件99.3併入公司於2021年2月5日提交給證券交易委員會的Form 6-K報告中) | |
|
4.3*
|
| | TELUS International(CDA)Inc.修正案)註冊權協議,日期為2021年6月30日 | |
|
5.1
|
| | Osler,Hoskin&HarCourt LLP對股票有效性的意見 | |
|
10.1†
|
| | 修訂並重新簽署了TELUS International(CDA)Inc.和TELUS Communications Inc.之間的主服務協議,日期為2021年1月1日(通過引用附件10.1併入公司於2021年1月8日提交給證券交易委員會的F-1/A表格註冊聲明中) | |
|
10.2†
|
| | TELUS Communications Inc.和TELUS International(CDA)Inc.之間的過渡和共享服務協議,日期為2021年1月1日(通過引用附件10.2併入公司於2021年1月8日提交給證券交易委員會的F-1/A表格註冊聲明中) | |
|
10.3†
|
| | 修訂並重新簽署了TELUS Communications Inc.和TELUS International(CDA)Inc.之間的總經銷商協議,日期為2021年1月1日(通過引用附件10.3併入該公司於2021年1月8日提交給證券交易委員會的F-1/A表格註冊聲明中) | |
|
10.4†
|
| | TELUS Communications Inc.、TELUS Communications(U.S.)TELUS International(CDA)Inc.和TELUS International Holding(U.S.A.)公司(通過引用本公司於2021年1月8日提交給證券交易委員會的F-1/A表格註冊説明書附件10.4) | |
|
10.5
|
| | 商標許可協議,日期為2021年1月1日,由TELUS Corporation和TELUS International(CDA)Inc.簽訂,日期為2021年1月1日(通過參考2021年1月8日提交給證券交易委員會的F-1/A表格註冊聲明附件10.5併入) | |
|
10.6
|
| | TELUS Corporation和TELUS International(CDA)Inc.之間的合作和財務報告協議,日期為2021年2月5日 (通過引用附件99.5併入公司於2021年2月5日提交給證券交易委員會的Form 6-K報告中) | |
|
10.7
|
| | 截至2021年2月5日,TELUS Communications Inc.與Riel B.V.和TELUS International(CDA)Inc.之間的股東協議(通過引用附件99.4併入公司於2021年2月5日提交給證券交易委員會的Form 6-K報告中) | |
|
展品
號碼 |
| |
展品説明
|
|
|
10.8
|
| | TELUS International(CDA)Inc.、TELUS Communications Inc.、Riel B.V.和加拿大Computershare Trust Company之間的燕尾協議(日期為2021年2月5日) 協議(通過引用附件99.6併入公司於2021年2月5日提交給證券交易委員會的Form 6-K報告中) | |
|
10.9
|
| | TELUS International(CDA)Inc.作為借款人,豐業銀行等金融機構作為貸款人,豐業銀行作為行政代理人,於2020年12月22日第二次修訂和重新簽署了信貸協議(通過引用附件10.9併入公司於2021年1月8日提交給證券交易委員會的F-1/A表格註冊説明書中) | |
|
21.1
|
| | TELUS International(CDA)Inc.(通過引用附件8.1併入公司於2021年2月23日提交給證券交易委員會的Form 20-F年度報告中的子公司名單) | |
|
23.1
|
| | 德勤律師事務所同意 | |
|
23.2
|
| | 畢馬威股份公司Wirtschaftsprüefunsgesellschaft同意 | |
|
23.3
|
| | BDO USA,LLP同意 | |
|
23.4
|
| | Osler,Hoskin&HarCourt LLP同意(包含在附件5.1中) | |
|
24.1
|
| | 委託書 | |
|
99.1
|
| | 根據表格20-F第8.A.4項的陳述 | |
|
EX-101.INS
|
| | XBRL實例文件(參考EX-101.INS併入公司於2021年2月23日提交給證券交易委員會的Form 20-F年度報告中) | |
|
EX-101.SCH
|
| | XBRL Taxonomy Extension Schema文檔(參考EX-101.SCH併入公司於2021年2月23日提交給證券交易委員會的Form 20-F年度報告中) | |
|
EX-101.CAL
|
| | XBRL分類擴展計算Linkbase文件(通過引用EX-101.CAL併入公司於2021年2月23日提交給證券交易委員會的Form 20-F年度報告中) | |
|
EX-101.DEF
|
| | XBRL Taxonomy Extension Definition Linkbase文件(通過引用EX-101.DEF併入公司於2021年2月23日提交給證券交易委員會的Form 20-F年度報告中) | |
|
EX-101.LAB
|
| | XBRL分類擴展標籤Linkbase文檔(通過引用EX-101.LAB併入公司於2021年2月23日提交給證券交易委員會的Form 20-F年度報告中) | |
|
EX-101.PRE
|
| | XBRL Taxonomy Extension Presentation Linkbase文檔(通過引用EX-101.PRE併入公司於2021年2月23日提交給證券交易委員會的Form 20-F年度報告中) | |
|
EX-101.INS
|
| | XBRL實例文檔 | |
|
EX-101.SCH
|
| | XBRL分類擴展架構文檔 | |
|
EX-101.CAL
|
| | XBRL分類擴展計算鏈接庫文檔 | |
|
EX-101.DEF
|
| | XBRL分類擴展定義Linkbase文檔 | |
|
EX-101.LAB
|
| | XBRL分類擴展標籤Linkbase文檔 | |
|
EX-101.PRE
|
| | XBRL分類擴展演示文稿Linkbase文檔 | |