0001764046 false 00-0000000 0001764046 2021-06-08 2021-06-08 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT 

Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

 

June 8, 2021 

Date of Report (date of earliest event reported)

  

CLARIVATE PLC 

(Exact name of registrant as specified in its charter)

 

Jersey, Channel Islands
(State or other jurisdiction of incorporation or organization)

 

001-38911 N/A
(Commission File Number) (I.R.S. Employer Identification No.)

 

Friars House
160 Blackfriars Road
London SE1 8EZ
United Kingdom

(Address of Principal Executive Offices)

 

(44) 207-433-4000

Registrant’s telephone number, including area code

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol

Name of each exchange on which registered

Ordinary shares CLVT New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 

 

Item 7.01 Regulation FD Disclosure

 

Attached as Exhibit 99.1 hereto are materials that Clarivate Plc (the “Company”) intends to present in connection with certain upcoming meetings. The materials include reaffirmance of the Company’s 2021 outlook, previously reaffirmed on May 17, 2021, for adjusted revenues, adjusted EBITDA, adjusted EBITDA margin, adjusted diluted EPS and adjusted free cash flow, excluding the Company’s previously announced acquisition of ProQuest LLC and its wholly owned subsidiaries (“ProQuest”). The information in this Item 7.01, including Exhibit 99.1 furnished herewith, is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, and shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or the Exchange Act, except as otherwise expressly stated in such filing.

 

Item 8.01 Other Events

 

Attached hereto as Exhibit 99.2 is a press release issued by the Company on June 8, 2021 announcing an offering of its ordinary shares and an offering of its mandatory convertible preferred shares.

 

The Company is providing herewith certain pre-acquisition financial statements for CPA Global Group Holdings Limited ("CPA Global"), which the Company acquired on October 1, 2020, and ProQuest, which the Company has agreed to acquire, as announced on May 17, 2021. The Company is also providing pro forma financial information reflecting the acquisition of CPA Global, the proposed acquisition of ProQuest and the other transactions referred to therein.

 

Item 9.01 Financial Statements and Exhibits

 

(a) Financial Statements of Business Acquired

 

The audited consolidated financial statements of ProQuest as of and for the year ended December 31, 2020 are included as Exhibit 99.3 hereto. The unaudited consolidated financial statements of ProQuest as of and for the interim period ended March 31, 2021 are included as Exhibit 99.4 hereto. The audited consolidated financial statements of CPA Global as of and for the years ended December 31, 2019 and December 31, 2018 are included as Exhibit 99.5 hereto. The unaudited consolidated financial statements of CPA Global as of and for the interim period ended September 30, 2020 are included as Exhibit 99.6 hereto.

 

(b) Pro Forma Financial Information

 

The Company's unaudited pro forma condensed combined balance sheet as of March 31, 2021 and statements of operations for the year ended December 31, 2020 and the interim periods ended March 31, 2021 and March 31, 2020 are included as Exhibit 99.7 hereto.

 

(c) Exhibits

 

No. Document Description
23.1 Consent of Deloitte & Touche LLP, independent auditors
23.2 Consent of KPMG LLP, independent auditors
99.1 Supplemental materials dated June 8, 2021
99.2 Press release dated June 8, 2021
99.3 The audited consolidated financial statements of ProQuest as of and for the year ended December 31, 2020
99.4 The unaudited consolidated financial statements of ProQuest as of and for the interim period ended March 31, 2021
99.5 The audited consolidated financial statements of CPA Global as of and for the years ended December 31, 2019 and December 31, 2018 (incorporated by reference to Exhibit 99.1 to the Company's Form 8-K/A, filed on October 26, 2020)
99.6 The unaudited consolidated financial statements of CPA Global as of and for the interim period ended September 30, 2020
99.7 The Company’s unaudited pro forma condensed combined balance sheet as of March 31, 2021 and statements of operations for the year ended December 31, 2020 and the interim period ended March 31, 2021
104 The cover page from the Company's Current Report on Form 8-K formatted in Inline XBRL

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

    CLARIVATE PLC
     
Date: June 8, 2021 By: /s/ Richard Hanks
  Name: Richard Hanks
  Title: Chief Financial Officer

 

 

 

 

 

Exhibit 23.1

 

Consent of Independent Auditors

 

We consent to the incorporation by reference in Registration Statement No. 333-239328 on Form S-3 and Registration Statement No. 333-231405 on Form S-8 of Clarivate Plc of our report dated April 26, 2021, relating to the financial statements of ProQuest LLC appearing in this Current Report on Form 8-K dated June 8, 2021. We also consent to the reference to us under the heading "Experts" in such Registration Statements.

 

/s/ Deloitte & Touche LLP

Detroit, MI

June 8, 2021

 

 

 

Exhibit 23.2

 

Consent of Independent Auditors

 

 

We consent to the incorporation by reference in the registration statement (No. 333-239328) on Form S-3 and registration statement (No. 333-231405) on Form S-8 of Clarivate Plc of our report dated October 22, 2020, with respect to the consolidated financial statements of CPA Global Group Holdings Limited, which report appears in the Form 8-K of Clarivate Plc dated June 8, 2021.

 

/s/ KPMG LLP

London, United Kingdom

June 8, 2021

 

 

Exhibit 99.1

 

Investor Presentation June 2021 NYSE: CLVT

 

 

Forward - Looking Statements The accompanying materials contain certain forward - looking statements regarding Clarivate Plc (“ Clarivate or the “Company”), its financial condition and its results of operations, anticipated synergies and other future expectations . Forward - looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times at, or by which, if at all, such performance or results will be achieved . All of these statements, particularly those relating to expected synergies and expected cost savings from the acquisitions of ProQuest, DRG and CPA Global (each as defined herein), are based on estimates and assumptions prepared by the Company’s management as of the date of this presentation that, although the Company believes to be reasonable as of such date, are inherently uncertain . These statements involve risks and uncertainties, including, but not limited to, statements regarding our intentions, beliefs or current expectations concerning, among other things, the Company’s results of operations, financial condition, liquidity, prospects, growth, strategies and the markets in which the Company operates . Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward - looking statements are more fully discussed under the caption “Risk Factors” in Amendment No . 1 to our Annual Report on Form 10 - K/A for the year ended December 31 , 2020 filed with the U . S . Securities and Exchange Commission (“SEC”) on May 10 , 2021 , along with the documents filed with the SEC and incorporated by reference therein . However, those factors should not be considered to be a complete statement of all potential risks and uncertainties . Forward - looking statements speak only as of the date the statements are made . The Company undertakes no obligation to update or revise any of the forward - looking statements contained herein, whether as a result of new information, future events or otherwise . If the Company does update one or more forward - looking statements, no inference should be drawn that the Company will make any additional updates with respect thereto or with respect to any other forward - looking statements . The pro forma financial information presented herein was based on certain assumptions and estimates, and may not necessarily reflect the results of operations that would have occurred if the Company had completed the acquisitions during the periods presented or the Company’s future results of operations . In addition, the estimated costs and anticipated cost savings presented herein, are based on management’s expectations, beliefs and projections, are subject to change and there can be no assurance that such expectations, beliefs or projections will be achieved . Non - GAAP Financial Measures This presentation contains financial measures which have not been calculated in accordance with United States generally accepted accounting principles (“GAAP”), including Adjusted Revenues, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted EPS, Free Cash Flow, Adjusted Free Cash Flow, and net debt, because they are a basis upon which our management assesses our performance and we believe they reflect the underlying trends and indicators of our business . Although we believe these measures may be useful for investors for the same reasons, these financial measures should not be considered as an alternative to GAAP financial measures as a measure of the Company’s financial condition, profitability and performance or liquidity . In addition, these financial measures may not be comparable to similar measures used by other companies . In the Appendix to this presentation, we provide further descriptions of these non - GAAP measures and reconciliations of these non - GAAP measures to the corresponding most closely related GAAP measures . Basis of Presentation Certain financial information contained in this presentation, including Clarivate’s LTM 3 / 31 / 2021 pro forma financial information, has not been prepared in accordance with the rules of the SEC and may not reflect all of the adjustments that would be required to comply with the rules promulgated by the SEC . The financial information does not purport to indicate the results that would have been obtained had Clarivate, DRG, CPA Global, and ProQuest been operating as a combined company during the periods presented, or the results that may be realized in any future period .

 

 

Key Management Presenters Jerre Stead Executive Chairman & Chief Executive Officer Richard Hanks Chief Financial Officer Mark Donohue VP, Investor Relations 1 Mukhtar Ahmed President, Science Group

 

 

We have world - leading assets serving large and stable end - markets Leading provider of intellectual property and scientific information , analytical tools & services Products support customers’ critical decisions in discovery, protection and commercialization of ideas and brands Global, diversified customer base Portfolio of curated proprietary databases deeply embedded in customers’ workflows 2

 

 

We are serving the end - to - end needs of five large innovation intensive customer segments representing over $100B of addressable opportunity Life Sciences & Healthcare Manufacturing 1 Technology & Consumer Products 2 Professional Services Process (incl. Chemicals) and Discrete (incl. Automotive) Consulting; Financial Services; Law Firms Pharma; Healthcare; Medical Devices Computer Tech; Communications; Consumer Tech; Retail Clarivate has significant opportunity to grow in the industries representing the largest share of patent & TM applications (e.g., manufacturing, technology) % Clarivate revenue ~31% ~$17B ~7% ~$14B ~14% ~$33B ~22% ~$16B Academia; Applied R&D; Publishing; Gov't; Non - Profit ~26% ~$26B # TAM TOTAL ADDRESSABLE MARKET Academic & Government 3 Source: Clarivate financials, BCG analysis. 1. Includes Chemicals, Energy, Industrials, Automotive & Aviation, Electronics & Telecom. 2. Includes High Tech, IT & Services , Consumer Goods & Services.

 

 

Global market trends continue to support Clarivate strategy Clarivate — the only company with an integrated global data set covering the entire IP universe, including global case law analytics to analyze risk Innovation and brand activity continues despite 2020 macro conditions +5.2% increase in patent applications +21.8% increase in utility model applications +15.5% increase in trademarks applications +5.7% increase in industrial design applications Source: WIPO IP Facts and Figures 2019. 4

 

 

Bibliometric databases Other reference databases eBook Marketplace & Collection Integrated Library Systems Discovery Citation Management CRIS Institutional Repositories Funding Opportunities Content Aggregation Databases Research Management Life Sciences Research Cycle Complete the value chain across the research lifecycle with products that are differentiated and serve different needs Enhance capabilities to offer customers a unique value proposition across content, analytics and workflow solutions Broader product offering will present significant cross - selling opportunities across combined customer base Substantial opportunity to optimize combined business through strategic cost savings Complementary Assets Create Industry’s Most Robust, End - to - End Platform Serving the Complete Research Ecosystem 5

 

 

Key Terms & Structure • Purchase price of $5.3B, including refinancing of ~$1.0B of net debt • Cash and stock transaction in which ProQuest shareholders will receive ~$1.3B of Clarivate ordinary shares, representing ~7% combined ownership of the combined company and ~$ 3 .0B of cash • Including the benefit of tax assets, transaction value implies ~14x 2020 ProQuest combined adjusted EBITDA multiple , inclusive of more than $100M of expected run - rate cost savings 1 Financing & Closing • Cash portion of the consideration, including refinancing of ProQuest net debt, intended to be financed through a combination of cash on hand, new debt offerings and primary equity offering s • Targeting combined net leverage of ~4.5x at closing • Expected to close Q3 2021, subject to customary closing conditions and regulatory approvals Governance • And y Snyder, Chairman and CEO of Cambridge Information Group (“CIG”), will be Vice Chairman of the Clarivate board and Michael Angel a kis will also be joining the Clarivate board upon completion of the transaction • Certain ProQuest shareholders, including CIG along with funds advised by Atairos and Goldman Sachs, will be locked - up from selling their Clarivate shares for a period of 1 – 2 years Note: ProQuest combined financials reflect the full year impact of ProQuest’s prior acquisitions . 1. We may be unable to derive fully the anticipated benefits from anticipated revenue and cost synergies, and the costs associat ed with achieving these synergies or integrating acquisition of ProQuest may exceed our expectations. Transaction Highlights 6

 

 

EBITDA Expansion • ~$1. 2 B 2020 combined adjusted EBITDA, including $100 million run - rate cost savings 2 • 2020 combined adjusted EBITDA margins of ~45% • More than $100M cost - savings expected to be fully achieved within 15 – 18 months 3 Robust Cash Flow & Balance Sheet • ~$65M in annual cash tax savings from transaction structure over the next 15 years 3 • Strong cash flow generation of ~$1.0B 2020 (i.e. combined adjusted EBITDA less capex 4 ) • Targeting closing combined adjusted net leverage of ~4.5x, and ~3.5x by end of 2022 Revenue Scale, Diversification & Growth Enhancement • ~$2.6B 2020 combined adjusted revenue 1 • ~55,000 customers across 170+ countries, with ~48% revenue outside the Americas • Very high historical revenue and customer retention rates across business segments Note: See the Appendix for a reconciliation of GAAP to Non - GAAP measures. 1. For illustrative purposes only based on historical FY 2020 financial statements of Clarivate and ProQuest, as well as additio nal adjustments to reflect the full year impact of Clarivate’s acquisitions, including DRG and CPA Global (based on historical 2020 standalone interim period financial statements of such entities), and divestitures including Techstreet. 2. We may be unable to derive fully the anticipated benefits from anticipated revenue and cost synergies, and the costs associat ed with achieving these synergies or integrating acquisition of ProQuest may exceed our expectations. 3. See “Risk Factors — We may be unable to derive fully the anticipated benefits from organic growth, existing or future acquisitions , joint ventures, investments or dispositions, including anticipated revenue and cost synergies, and costs associated with achieving synergies or integrating such acquisitions may exceed our expectations” includ ed in Clarivate’s Annual Report on Form 10 - K/A filed with the SEC on May 10, 2021. 4. Includes more than $10M of capex synergies. Significant Shareholder Value Creation 7

 

 

ProQuest Overview

 

 

Aggregator of Multi - Type Content Solutions for Research, Teaching & Learning 1. % mix based on 2020 combined revenue. Excludes Print Books segment, which represents 4% of 2020 revenue . Access to >5 million Dissertations 824 million issues and three centuries of global, national, regional and specialty newspapers > 7 Billion Digital Pages 285 million Journal Articles Data on 40 million Books 1.8 million eBooks Business Overview 1 Offers a SaaS Platform with Deeply Integrated Workflow Solutions Key Customers Key Products Key Products Content Solutions (62% of Revenue) Software Solutions (34% of Revenue) ProQuest Provides Leading Content and Software Solutions for Academic and Research Institutions 8

 

 

Legend Headquarters Sales Offices Countries of Operation Primary Knowledge Centers Michigan U.K. Israel 43 Office Locations 2,723 FTEs 538 Engineers 440 Sales & Marketing Reps Clients in 158 Countries Languages ProQuest platform caters to more than 23 languages, with users in over 150 countries Local Tech Support Tech support delivered in local language, by agents working within same region of the globe Content Aggregation at Scale Content is aggregated onto the ProQuest platform regardless of content provider’s global origination Note: FTEs exclude open positions . ProQuest’s Geographic Reach and Global Distribution Capabilities 9

 

 

1. Represents ~82% of total re - oc curring revenue . Selected Customers 25,000+ Customers Including Each of the Top 50 Universities Worldwide ~100% Customer Retention Rate Among Top 2,500 Re - Occurring Revenue Customers 1 No Single Customer Accounts for >1% of Revenue Higher Ed Research Public Library Gov’t & Corporates By Geography By Customer Type 2020 Revenue Mix North America 60% International 40% Corporate 7% Public Libraries, Community Colleges, K - 12 & Government 12% Higher Education 81% Loyal, Established and Diverse Client Base Including Top Universities, Libraries and Research Institutes 10

 

 

Note: ProQuest combined financials reflect the full year impact of ProQuest’s prior acquisitions . See the Appendix for a reconciliation of GAAP to Non - GAAP measures. 1. Excludes Print Books segment . 2. Based on top 2,500 re - oc curring revenue customers, which represents approximately 82% of re - oc curring revenue . 3. Defined as combined adjusted EBITDA less capex divided by combined adjusted EBITDA . 4% % Organic Growth 1 ProQuest 2020 Key Metrics (Excluding Cost Synergies) % Re - Occurring % Retention of Top Re - Oc curring Revenue Customers 2 % Growth 1 % Margin 1 % Growth 1 % Conversion 92% ~100% 30% 11% 80% 15% 3 $202M $253M Pro Forma Adjusted EBITDA - Capex Pro Forma Adjusted EBITDA Pro Forma Revenue $876 Revenue Adjusted EBITDA Adjusted EBITDA - CapEx ProQuest – Summary Financial Highlights 11

 

 

Combined Business Highlights

 

 

• Proud heritage • Customer - first focus • Commitment to excellence and innovation • Dedication to colleague engagement ~2,700 Colleagues ~8,500 Colleagues Our Connected Workplace strategy enables us to build inspired and highly collaborative teams across multiple global locations 43 Global Offices and Knowledge in 158 Countries 12 Aligned Culture with Shared Core Principles

 

 

Note: Figures represent 2020 combined financials . 1. See the Appendix for a reconciliation of GAAP to Non - GAAP measures . 2. For illustrative purposes only based on historical FY 2020 financial statements of Clarivate and ProQuest, as well as additio nal adjustments to reflect the full year impact of Clarivate’s acquisitions, including DRG and CPA Global, and divestitures including Techstreet. 3. Adjusted EBITDA margin equals adjusted EBITDA divided by adjusted revenue . ~$2.6B Combined Adjusted Revenue 1, 2 ~$1. 2 B Combined Adjusted EBITDA 1, 2 ~$1.0B Combined Adjusted EBITDA Less CapEx 1, 2 ~45% Combined Adjusted EBITDA Margin 1, 2, 3 ~40% Combined Adjusted EBITDA Less CapEx Margin 1, 2, 3 64% 36% Science Group Intellectual Property Group By Product Group By Type 2 By Geography 2, 3 83% 17% Subscription / Re-Occurring Transactional 52% 28% 20% Americas EMEA APAC Combined 2020 Clarivate Overview 13 Significantly Increased Scale, Diversification and Robust Cash Flow Generation

 

 

• Significantly broadens and complements content offering – On completion, Clarivate will provide learners, researchers and innovators in academia, corporations, governments, schools and libraries with the world’s largest collection of curated content and data from ideation to outcomes – Combined with technologies that enhance content discovery, sharing and management $1.3B 1 Academic and Government Business Attractive Market Opportunity • $ 33 B+ global academic , research , public and government library market for analytics, software and content aggregation – M id single digit market growth rate – Highly a - cyclical market – Enterprise software is fastest growing segment, comprising ~30% of this market 1. For illustrative purposes only based on historical FY 2020 financial statements of Clarivate and ProQuest, as well as additio nal adjustments to reflect the full year impact of Clarivate’s acquisitions, including DRG and CPA Global (based on historical 2020 standalone interim period financial statemen ts of such entities), and divestitures including Techstreet. Acquisition Creates a Synergistic Portfolio of Solutions Addressing the Very Attractive Academic and Government Customer Segment 14

 

 

Direct Costs More than $100M of Run - Rate Cost and $10M of CapEx Synergies Identified 1 Expected to be fully Realized within 15 - 18 months Content Sources Technology Infrastructure Corporate & Real Estate >$100M $ - $20M $40M $60M $80M $100M $120M 2021E 2022E 2023E Significant Cost Synergies Identified to Accelerate Earnings Growth 15 1. See “Risk Factors — We may be unable to derive fully the anticipated benefits from organic growth, existing or future acquisitions , joint ventures, investments or dispositions, including anticipated revenue and cost synergies, and costs associated with achieving synergies or integrating suc h acquisitions may exceed our expectations” included in Clarivate’s Annual Report on Form 10 - K/A filed with the SEC on May 10, 2021.

 

 

• Opens new sales opportunities to drive growth across complementary industry and geographical markets, and to expanded end - user communities • ProQuest data cloud complements Clarivate Research Intelligence Cloud, providing unique analytical opportunities across the entire research value chain • World class product management will accelerate new and enhanced products, commercialized data assets and consulting solutions Revenue synergy opportunity driven by Cross - Sell & Upsell New Products / Solutions Combined ~ 55K global customers Retention Customer retention upside with deeper relationships and combined value proposition Accelerates new products and features including indices, analytics and workflow tools Strengthened Go - to - Market Complementary workflow provides opportunities for combined offerings 16 Substantial Revenue Synergy Opportunities Represent Further Upside

 

 

Clarivate Overview

 

 

Business model provides clear path to long - term profitable growth Recurring subscription revenue with high retention and revenue visibility ‘Build once, sell many times’ creates significant operating leverage Low capital requirements allow high cash flow conversion and strong reinvestment capacity Free cashflow profile supports M&A and capital return = strong cash flow = capacity to reinvest + profitable incremental growth Recurring revenue The image part with relationship ID rId6 was not found in the file. 17

 

 

Significant Progress Across Four Strategic Goals in 2020 Provide superior investor returns Targeting $1.1B - $1.2B free cash flow 1 exiting 2023 Further increase customer delight score Goal 82+ (best practice 82) Continue to improve colleague engagement score Goal 80+ (benchmark 74) Sustainability Focus on strong top and bottom - line growth Targeting $2.8B - $3.0B revenue - $1.3B - $1.4B EBITDA 1 exiting 2023 DJSI - listed world leader b y 2023 Increased engagement score to 77 from 69 Increased customer delight score to 79 from 76 Delivered $302M adjusted free cash flow (2021 Standalone outlook = $450 - $500M ) 2 Delivered $1.3B adjusted revenue and $487M adjusted EBITDA 1 in 2020 (2021 Standalone outlook = Adjusted revenue $1.79B - $1.84B and Adjusted EBITDA $790M - $825M) 2 1. See the Appendix for a reconciliation of GAAP to Non - GAAP measures. 2. 2021 Standalone outlook excludes the proposed acquisition of ProQuest. 18

 

 

Clarivate’s strategic acquisitions have established market - leading businesses in Science and IP Tuck - ins to add product capabilities Complete IP value chain, transform our platform Complete the life sciences value chain 19

 

 

12 Q1 Highlights “One Clarivate” Operational Highlights 1. Revenue at constant currency. 2. See the Appendix for a reconciliation of GAAP to Non - GAAP measures. 3. Adjusted EBITDA Margin equals Adjusted EBITDA divided by Adjusted Revenue. x Transforming from being a collection of distinct market - leading products and services to becoming a key partner to our customers by delivering the critical data, insights and workflow solutions coupled with deep domain expertise that they need to drive their innovations and their businesses with confidence x Strategy to become outside - in; changing from a product - centric organization to a customer - centric organization x Industry - focused rather than product - focused x Customer - facing activities in 5 industries: 1. Healthcare & Life Sciences 2. Professional Services 3. Academic & Government 4. Manufacturing 5. Technology & Consumer Products Financial Highlights 1 +75% $428M +75% $432M +7% +$17M 38% +600bps Revenue Adjusted Revenue 2 Adjusted organic revenue growth Adjusted EBITDA Margin 2,3 +277% $174M Net Cash Operating Activities +110% $163M Adjusted Free Cash Flow 2 21% $34M Loss from operations +111% $165M Adjusted EBITDA 2 x Improving overdue renewal discipline ▪ $31M / 85% decline compared to 1Q’20 x Driving growth in professional services ▪ 11% growth compared to 1Q’20 x Migrating majority of customer accounts to new inside sales / Global Business Centers ▪ On target to complete by end of 2Q’21 x CPA Global integration 4 mths ahead of schedule ▪ On target to achieve $75M of cost synergies x “Easier to do business with”; simplifying processes and approvals to be even more efficient and quick to respond to customer needs x Connected Workforce initiative; closed / downsized 35% of our global real estate footprint out of our total target of 60% reduction 20

 

 

13 $241 $428 Q1'20 Q1'21 $78 $165 Q1'20 Q1'21 Q1 Results ($ in millions, actual f/x) Adjusted Revenue 3 $112 $49 $84 $193 $235 Q1'20 Q1'21 +78 % actual f/x +75% constant f/x $243 $432 Subscription +22% Transactional +71% Adjusted EBITDA 3 Adjusted EBITDA Margin 4 38% up 600 basis points +111% Growth was driven by the acquisitions of DRG and CPA Global and an improvement in adjusted organic revenue of 7% 1 1. Adjusted organic revenue at constant currency. 2. 1Q’21 includes $3M and 1Q’20 includes $2M of deferred revenue adjustment, a result of purchase accounting primarily related t o a cquisitions. 3. See the Appendix for a reconciliation of GAAP to Non - GAAP measures. 4. Adjusted EBITDA Margin equals Adjusted EBITDA divided by Adjusted Revenue. See the Appendix for a reconciliation of GAAP to N on - GAAP measures. Re - occurring +100% Revenue 2 +78 % actual f/x +75% constant f/x Organic Revenue Growth (at constant f/x) Adjusted subscription 6% Adjusted transactional 10% Adjusted re - occurring --- Adjusted Revenue 7% 21

 

 

14 Q1 Financial Highlights ($ in millions except per share data) 2021 2020 Change Excluding Divestitures 2 Organic 2 Commentary Subscription revenue 1 $235 $193 22% 23% 6% Acquisitions, timing benefits due to tighter operating procedures and price increases, partially offset by divested products Transactional revenue 1 84 49 71% 80% 10% Acquisitions and an increase in consulting services and patent and trademark search volumes, partially offset by divested products Re - occurring revenue 1 112 --- 100% --- --- A component of revenue from the acquisition of CPA Global Adjusted revenues, net 1 432 243 78% 81% 7% Annual Contract Value (“ACV”) 909 820 11% 6% Acquisitions, organic growth and annual price increases Adjusted EBITDA 1 165 78 111% Revenue growth with strong flow - through and benefit of cost savings/synergies Adjusted EBITDA margin 1 38% 32% 600 bps Combination of acquisitions and underlying growth and efficiencies within the core business Other operating income (expense) (16) 6 (367%) Impact of the remeasurement of the assets and liabilities that are denominated in currencies other that each relevant entity’s functional currency Interest expense (37) (31) (19%) A result of additional borrowings related to acquisitions Cash taxes 3 5 (40%) The decrease in cash taxes is primarily driven by reduced U.S. Federal payments made in Q1 2021 compared to Q1 2020, as well as refunds associated with CPA Global in Q1 2021 that did not exist during Q1 2020. 1. See the A ppendix for a reconciliation of GAAP to Non - GAAP measures. 2. At constant currency. Three Months Ended March 31, 22

 

 

1 Selected Balance Sheet and Cash Flow Information ($ in millions) March 31, 2021 December 31, 2020 $ Change Commentary on Change Cash and cash equivalents $399 $258 $143 Increase a result of significant growth in cash flow from operations Total debt outstanding $3,540 $3,547 ($7) N/A Net debt 1,2 $3,141 $3,289 ($148) Lower due to increase in cash and cash equivalents March 31, 2021 March 31, 2020 Capital expenditures $33 $19 $14 Addition of DRG and CPA Global Cash flow from operations $174 $46 $128 Driven by increased revenues, EBITDA and improved working capital management Free cash flow 1 $141 $27 $114 Higher operating cash flow partially offset by increased capital expenditures Adjusted free cash flow 1 $163 $78 $85 Adds back cash paid for transition, transformation and integration expenses, restructuring and transaction related costs 1. See the A ppendix for a reconciliation of GAAP to Non - GAAP measures. 2. Calculated as total outstanding debt minus cash and cash equivalents. 23

 

 

2 ($ in millions) Low High Adjusted Revenue $1,790 $1,840 Adjusted EBITDA $790 $825 Adjusted EBITDA margin % 44% 45% Adjusted diluted EPS $0.74 $0.79 Adjusted Free Cash Flow $450 $500 1. See Appendix for reconciliation of GAAP to Non - GAAP measures. Excludes proposed acquisition of ProQuest. 24 2021 Clarivate Standalone Outlook 1

 

 

3 $712 $720 $727 $786 $817 $823 $907 $909 Q2 '19 Q3 '19 Q4 '19 Q1 '20 Q2 '20 Q3 '20 Q4 '20 Q1'21 Annualized Contract Value (ACV) 1 ($ in millions) 1. Annualized Contract Value refers to the annualized value for a 12 - month period following a given date of all subscription - based client license agreements, assuming that all license agreements that come up for renewal during that period are renewed at their current prices. Quarters include acquisitions as of the period acquired and excludes divestitures from all periods $820 $909 Q1 '20 Q1 '21 As Reported Adjusted to Include Acquisitions and Exclude Divestitures +11% Organic ACV Growth of 6% as of 1Q’21 25

 

 

4 Efficiently Managing Cost Structure and Freeing up Resources 1 Total Savings Permanent Savings Completed Through 2020 Timing 2019 cost savings program $75 million $75 million $73 million Completed $75 million run - rate COVID related $30 million At least $5 million $5 million Q1 - Q4 2020 DRG synergies $30 million $30 million $20 million Targeting $30 million run - rate exiting 2021 CPA Global Savings $75 million $75 million $20 million Targeting $75 million run - rate exiting 2021 Total Cost Savings $210 million $185 million $118 million Approximately $185 million in permanent cost reductions 26 1. See “Risk Factors — We may be unable to derive fully the anticipated benefits from organic growth, existing or future acquisitions , joint ventures, investments or dispositions, including anticipated revenue and cost synergies, and costs associated with achieving synergies or integrating suc h acquisitions may exceed our expectations” included in Clarivate’s Annual Report on Form 10 - K/A filed with the SEC on May 10, 2021.

 

 

Clarivate Continues to Deliver on its Priorities Strategic Acquisitions Relentless Operational Improvement 1 Complete the IP Value Chain & Transform Our Platform Complete the Life Sciences Value Chain • More than $100M of run - rate cost savings expected to be achieved within 15 – 18 months • $75M of cost savings expected to be achieved by end of 2021 and will likely exceed that target • $30M+ of DRG cost savings are tracking ahead of plan laid out at the time of acquisition • $70 - 75M of identified cost efficiencies post - public offering in May 2019 ~$2.6B Combined Adjusted Revenue ~$1.2B Combined Adjusted EBITDA ~4 5 % Combined Adjusted EBITDA Margin ~8 5 % Combined Adjusted EBITDA Less CapEx Conversion 2020 Combined Highlights 2 Complete the Academic / Research Value Chain Tuck - Ins to Add Product Capabilities Note: See the Appendix for a reconciliation of GAAP to Non - GAAP measures. 1. See “Risk Factors — We may be unable to derive fully the anticipated benefits from organic growth, existing or future acquisitions , joint ventures, investments or dispositions, including anticipated revenue and cost synergies, and costs associated with achieving synergies or integrating such acquisitions may exceed our expectations” includ ed in Clarivate’s Annual Report on Form 10 - K/A filed with the SEC on May 10, 2021. 2. For illustrative purposes only based on historical FY 2020 financial statements of Clarivate and ProQuest, as well as additio nal adjustments to reflect the full year impact of Clarivate’s acquisitions and divestitures, including DRG, CPA Global (based on historical 2020 standalone interim period financial statements of such entities), and Techstreet . 27

 

 

Appendix

 

 

A professor planning a research program accesses Web of Science {"WOS"} to evaluate the current state of research in her discipline, identifying trends within highly regarded and relevant academic journals A university provost evaluating her university's chemistry department accesses lnCites to measure the strength of the university's research output and benchmark it against comparable institutions An analyst at a pharmaceutical firm evaluating several potential R&D programs will access Cortellis database to assess competitive products in the drug development pipeline, review clinical trial data and summarize regulatory information An employee developing a new product or idea (e.g., a chemical engineer or a product designer) will access the Derwent lnnovation database of patents to evaluate the novelty and determine the patentability of the new product or idea An attorney helps clear a trademark for a customer . First, they request a curated report from CompuMark Search to ensure the availability of the proposed trademark ; then they subscribe to CompuMark Watch's trademark watching services to ensure that none of the trademarks are infringed upon An inhouse attorney can ensure the company’s domains are protected from security threats by using best - of - breed technology, secu rity and expertise, and make smart registration decisions, maximize portfolio values and rein in costs I nnov at io n Domain management An employee at a pharmaceutical firm evaluating the most effective manner to bring a newly developed drug to market uses DRG’s data - driven resources and analytics solutions to better understand critical commercial challenges . The principal activities are renewal and validation of IP rights on behalf of customers and the development and provision of IP management software to help IP professionals develop and protect world - changing ideas. 28 High quality products embedded with customer workflows

 

 

Non - GAAP Financial Measures Non - GAAP Financial Measures The non - GAAP financial measures discussed herein are not recognized terms under, and should not be considered as a substitute for, financial measures calculated in accordance with U . S . generally accepted accounting principles (“GAAP”) . Our definitions of and method of calculating non - GAAP financial measures may vary from the definitions and methods used by other companies, which may limit their usefulness as a comparative measure . Our presentation of non - GAAP financial measures should not be construed as an inference that our future results will be unaffected by any of the adjusted items, or that our projections and estimates will be realized in their entirety or at all . In addition, because of these limitations, non - GAAP financial measures should not be considered as measures of liquidity or discretionary cash available to us to fund our cash needs, including investing in the growth of our business and meeting our obligations . See the Appendix for definitions of the non - GAAP measures used herein and a reconciliation to the most directly comparable GAAP measures . Combined Financial Presentation In this presentation, we present certain estimated combined financial information for the combined business . Such financial information is presented for illustrative purposes only based on historical FY 2020 financial statements of Clarivate and ProQuest, as well as additional adjustments to reflect the full year impact of Clarivate's acquisitions and divestitures, including DRG, CPA Global and Techstreet, but does not reflect all of the adjustments that would be required to be presented in order for such combined financial information to comply with Article 11 of Regulation S - X . Our combined financial information may differ materially from our actual combined results, and such differences may be material . You should not place undue reliance on our estimated combined financial information as an indication of how we would have performed as a combined business in FY 2020 , or what our results of operations will be for any future period . Adjusted Revenue/ Combined Adjusted Revenue Adjusted Revenues excludes the impact of the deferred revenues purchase accounting adjustment (primarily recorded in connection with recent acquisitions) . Combined adjusted revenue represents the historical FY 2020 adjusted revenue of Clarivate and ProQuest, as well as additional adjustments to reflect the full year impact of Clarivate's acquisitions and divestitures, including DRG, CPA Global and Techstreet . Adjusted EBITDA/ Combined Adjusted EBITDA Adjusted EBITDA is calculated using net (loss) income before provision for income taxes, depreciation and amortization and interest income and expense adjusted to exclude acquisition or disposal - related transaction costs (such costs include net income from continuing operations before provision for income taxes, depreciation and amortization and interest income), share - based compensation, unrealized foreign currency gains/(losses), mark to market on financial instruments, acquisition - related adjustments to deferred revenues, non - operating income or expense, the impact of certain non - cash and other items that are included in net income for the period that the Company does not consider indicative of its ongoing operating performance, and certain unusual items impacting results in a particular period . Combined adjusted EBITDA represents the historical FY 2020 adjusted revenue of Clarivate and ProQuest, as well as additional adjustments to reflect the full year impact of Clarivate's acquisitions and divestitures, including DRG, CPA Global and Techstreet . Additionally, synergies and integration costs are included in the calculation . Adjusted EBITDA Margin/ Combined Adjusted EBITDA Margin Adjusted EBITDA margin is defined as adjusted EBITDA divided by Adjusted Revenues . Combined adjusted EBITDA margin represents the historical FY 2020 adjusted revenue of Clarivate and ProQuest, as well as additional adjustments to reflect the full year impact of Clarivate's acquisitions and divestitures, including DRG, CPA Global and Techstreet . Combined Adjusted EBITDA Less Cap E x Conversion Combined adjusted EBITDA less capex conversion represents the historical FY 2020 adjusted EBITDA less capex conversion of Clarivate and ProQuest, as well as additional adjustments to reflect the full year impact of Clarivate's acquisitions and divestitures, including DRG, CPA Global and Techstreet . 29

 

 

Non - GAAP Financial Measures 30 The use of Adjusted EBITDA instead of GAAP measures has limitations as an analytical tool, and you should not consider Adjusted EBITDA in isolation, or as a substitute for analysis of the Company’s results of operations and operating cash flows as reported under GAAP . For example, Adjusted EBITDA does not reflect : – the Company’s cash expenditures or future requirements for capital expenditures – changes in, or cash requirements for, the Company’s working capital needs – interest expense, or the cash requirements necessary to service interest or principal payments, on the Company’s debt – any cash income taxes that the Company may be required to pay – any cash requirements for replacements of assets that are depreciated or amortized over their estimated useful lives and may have to be replaced in the future – all non - cash income or expense items that are reflected in the Company’s statements of cash flows The Company’s definition of and method of calculating Adjusted EBITDA may vary from the definitions and methods used by other companies when calculating adjusted EBITDA, which may limit their usefulness as comparative measures . The Company prepared the information included in this presentation based upon available information and assumptions and estimates that it believes are reasonable . The Company cannot assure you that its estimates and assumptions will prove to be accurate . Because the Company incurred transaction, transition, integration, transformation, restructuring, and Transition Services Agreement costs in connection with the 2016 Transaction and the transition, borrowed money in order to finance its operations, and used capital and intangible assets in its business, and because the payment of income taxes is necessary if the Company generates taxable income after the utilization of its net operating loss carryforwards, any measure that excludes these items has material limitations . As a result of these limitations, these measures should not be considered as a measure of discretionary cash available to the Company to invest in the growth of its business or as a measure of its liquidity . Free Cash Flow and Adjusted Free Cash Flow We use free cash flow and adjusted free cash flow in our operational and financial decision - making and believe free cash flow and adjusted free cash is useful to investors because similar measures are frequently used by securities analysts, investors, ratings agencies and other interested parties to evaluate our competitors and to measure the ability of companies to service their debt . Free cash flow is calculated using net cash provided by operating activities less capital expenditures . Adjusted free cash flow is calculated as free cash flow, less cash paid for transition services agreement, transition, transformation and integration expenses, transaction related costs and debt issuance costs offset by cash received for hedge accounting transactions .

 

 

Non - GAAP Financial Measures Combined Adjusted Net Leverage Combined adjusted Net Leverage represents the net debt of Clarivate and ProQuest (total debt less cash and equivalents) divided by the latest twelve month adjusted EBITDA . ProQuest Adjusted Organic Revenue ProQuest adjusted organic revenue represents ProQuest’s revenue adjusted for revenue from the Print Books segment . Combined Adjusted EBITDA Less CapEx Margin Combined adjusted EBITDA less capex margin represents the historical FY 2020 combined adjusted EBITDA less capex margin of Clarivate and ProQuest . Net Debt Net debt is the total outstanding debt less the balance of cash and cash equivalence as of period - end. ProQuest Adjusted EBITDA ProQuest Adjusted EBITDA is calculated by using net (loss) before provision for income taxes, depreciation and amortization a nd interest income and expense adjusted to exclude the other items identified in the table below that ProQuest does not consider indicative of its ongoing operating performance. 31

 

 

Value ($ in billions) Revenue Clarivate Revenue 1.3$ ProQuest Revenue 0.9 Adjustments to Revenue: Clarivate Adjustments to Revenue - DRG, CPA Global, Techstreet and Other 0.5 Combined Adjusted Revenue 2.6$ Combined Adjusted EBITDA Clarivate Net Loss (0.3)$ Clarivate Adjustments to EBITDA: Depreciation and Amortization 0.3 Interest, Net 0.1 Transaction Related Costs 0.1 Mark to Market Adjustment on Financial Instruments 0.2 Adjustments including DRG, CPA Global, TechStreet and Other 0.2 CPA Cost Synergies 0.1 Clarivate Adjusted EBITDA 0.8$ ProQuest Net Income 0.2$ ProQuest Adjustments to EBITDA: Non-Recurring Costs 0.1 ProQuest Adjusted EBITDA 0.3$ Synergies and Integration 0.1 Combined Adjusted EBITDA 1.2$ % Margin 45% CapEx Clarivate CapEx 0.1$ ProQuest CapEx 0.1 Total CapEx 0.2$ Adjusted EBITDA Less CapEx 1.0$ Combined Adjusted EBITDA Less CapEx Conversion 85% Combined Non-GAAP Information for the Fiscal Year Ended December 31, 2020 32 Reconciliations of Non - GAAP Financial Measures

 

 

12 ($ in millions) Q1 2019 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Q3 2020 Q4 2020 Q1 2021 Revenues, net $234.0 $242.3 $243.0 $255.0 $240.6 $273.5 $284.4 $455.6 $428.4 Deferred revenue adjustment $0.2 $0 . 1 $0.1 $0.1 $1.9 $3.4 $2.1 $15.7 $3.0 Adjusted Revenue 1,2 $234.2 $242.4 $243.1 $255.1 $242.5 $276.9 $286.5 $471.3 $431.5 Adj. Subscription Revenue 1,2 $192.5 $202.7 $200.8 $209.5 $193.2 $216.5 $222.1 $235.9 $235.1 Adj. Transactional Revenue 1,2 $41.7 $39.7 $42.3 $45.6 $49.2 $60.4 $64.4 $120.9 $84.2 Adj. Re - occurring Revenue 1,2 --- --- --- --- --- --- --- $114.5 $112.2 Income (loss) from operations ($25.9) ($36.6) $35.8 ($16.4) ($28.3) $14.2 ($12.7) $29.5 ($34.2) Adjusted EBITDA 2 $59.2 $73.2 $77.0 $84.6 $78.2 $100.1 $108.2 $200.1 $164.8 Adjusted EBITDA margin % 2 25% 30% 32% 33% 32% 36% 38% 42% 38% 1. Adjusted Revenue adds back the deferred revenue purchase accounting adjustment. 2. See the following Appendix pages for a reconciliation of GAAP to non - GAAP financial measures. 33 Clarivate Quarterly Financial Summary

 

 

13 Growth in organic revenue illustrates growth in businesses owned by the Company as of January 1, 2020, the beginning of the e arl iest period presented. The following tables present the amounts of our subscription and transactional revenues, including as a percentage of our total revenues, f or the periods indicated, as well the drivers of the variances between periods. 1. Reflects the deferred revenues adjustment made as a result of purchase accounting. 1 1 Variance Increase/(Decrease) Percentage of Factors Increase/(Decrease) Three Months Ended March 31, Total Variance (Dollars) Total Variance (Percentage) Acquisitive Disposal FX Impact Organic (in millions, except percentages) 2021 2020 Subscription revenues $ 235.1 $ 193.2 $ 41.9 22 % 17 % (4) % 3 % 6 % Re - occurring revenues 112.2 — 112.2 100 % 100 % — % — % — % Transactional revenues 84.2 49.2 34.9 71 % 70 % (12) % 3 % 10 % Deferred revenues adjustment (3.0) (1.9) (1.1) (61)% NM — % — % 99 % Revenues, net $ 428.4 $ 240.6 $ 187.8 78 % 73 % (6) % 3 % 8 % Deferred revenues adjustment 3.0 1.9 1.1 61% NM — % — % (99) % Adjusted revenues, net $ 431.5 $ 242.5 $ 189.0 78 % 74 % (6) % 3 % 7 % 34 Reconciliation of Non - GAAP Financial Measures

 

 

14 Descriptions Adjusted EBITDA adjustments 1. In 2020, this is related to a new transition services agreement and offset by the reverse transition services agreement from the sale of MarkMonitor assets. 2. Includes costs incurred in connection with and after our separation from Thomson Reuters in 2016 relating to the implementation of our standalone company infrastructure and related cost - savings initiatives. These costs include mainly transition consulting, technology infrastructure, personnel and severance expenses relating to our standalone company infrastructure, which are recorded in Transition, integration, and other related expenses line - item of our income statement, as well as expenses related to the restructuring and transformation of our business following our separation from Thomson Reuters in 2016, mainly related to the integration of separate business units into one functional organization and enhancements in our technology. 3. Reflects the deferred revenues adjustment as a result of purchase accounting. 4. Includes costs incurred to complete business combination transactions, including acquisitions, dispositions and capital market activities and include advisory, legal, and other professional and consulting costs. 5. Reflects costs incurred in connection with the initiative, following our merger with Churchill Capital Corp in 2019, to streamline our operations by simplifying our organization and focusing on two product groups. This also includes restructuring related costs following the acquisition of DRG and CPA Global in 2020. 6. Includes primarily the net impact of foreign exchange gains and losses related to the re - measurement of balances and other items that do not reflect our ongoing operating performance. 1 2 3 4 6 5 Three Months Ended March 31, (in millions) 2021 2020 Loss from Operations $ (34.2) $ (28.3) Depreciation and amortization 131.7 51.4 Transition services agreement costs — 1.6 Transition, transformation and integration expense — 2.2 Deferred revenues adjustment 3.0 1.9 Transaction related costs (26.6) 26.7 Share - based compensation expense 10.7 17.5 Restructuring and impairment 64.7 7.8 Other 15.6 (2.5) Adjusted EBITDA $ 164.8 $ 78.2 Adjusted EBITDA Margin 38 % 32 % 35 Reconciliation of Non - GAAP Financial Measures

 

 

Reconciliation of Non - GAAP Financial Measures Clarivate Fiscal Year 2020 Adjusted EBITDA Descriptions Adjusted EBITDA adjustments 1. In 2020, this is related to a new transition services agreement and offset by the reverse transition services agreement from the sale of MarkMonitor assets. 2. Includes costs incurred in connection with and after our separation from Thomson Reuters in 2016 relating to the implementation of our standalone company infrastructure and related cost - savings initiatives. These costs include mainly transition consulting, technology infrastructure, personnel and severance expenses relating to our standalone company infrastructure, which are recorded in Transition, integration, and other related expenses line - item of our income statement, as well as expenses related to the restructuring and transformation of our business following our separation from Thomson Reuters in 2016, mainly related to the integration of separate business units into one functional organization and enhancements in our technology. 3. Reflects the deferred revenues adjustment as a result of purchase accounting. 4. Includes costs incurred to complete business combination transactions, including acquisitions, dispositions and capital market activities and include advisory, legal, and other professional and consulting costs. 5. Reflects the IPM Product Line’s operating margin, excluding amortization and depreciation, prior to its divestiture in October 2018. 6. Reflects the write down of a tax indemnity asset. 7. Reflects costs incurred in connection with the initiative, following our merger with Churchill Capital Corp in 2019, to streamline our operations by simplifying our organization and focusing on two segments. This also includes restructuring related costs following the acquisition of DRG and CPA Global in 2020 . 8. Reflects mark to market adjustments on financial instruments under Accounting Standards Codification 815, Derivatives and Hedging , ("ASC 815"). Warrant instruments that do not meet the criteria to be considered indexed to an entity's own stock shall be initially classified as a liability at their estimated fair values, regardless of the likelihood that such instruments will ever be settled in cash. In periods subsequent to issuance, changes in the estimated fair value of the liabilities are reported through earnings. 9. Includes primarily the net impact of foreign exchange gains and losses related to the re - measurement of balances and other items that do not reflect our ongoing performance. 1 2 3 4 5 6 7 9 8 36

 

 

16 Debt to Net debt Net Cash Provided by Operating Activities to Free Cash Flow and Adjusted Free Cash Flow 37 Reconciliation of Non - GAAP Financial Measures December 31, 2020 December 31, 2019 (in millions) Total debt outstanding $ 3,547.4 $ 1,665.0 Cash and cash equivalents 257.7 76.1 Total net debt outstanding $ 3,289.7 $ 1,588.9 Descriptions Free Cash Flow and Adjusted Free Cash Flow Adjustments 1. Includes cash payments to Thomson Reuters under the Transition Services Agreement. These costs decreased substantially in 2019, as we were in the final stages of implementing our standalone company infrastructure. In 2019, the Transition Services Agreement cash paid is offset by cash receipts from the IPM Product Line divestiture. 2. Includes cash payments in connection with and after our separation from Thomson Reuters in 2016 relating to the implementation of our standalone company infrastructure and related cost - savings initiatives. These cash payments include mainly transition consulting, technology infrastructure, personnel and severance expenses relating to our standalone company infrastructure, which are recorded in Transition, integration, and other related expenses line - item of our income statement, as well as cash payments related to the restructuring and transformation of our business following our separation from Thomson Reuters in 2016 mainly related to the integration of separate business units into one functional organization and enhancements in our technology. This also includes cash payments following our merger with Churchill Capital Corp in 2019, to streamline our operations by simplifying our organization and focusing on two product groups. This also includes restructuring related payments following the acquisition of DRG and CPA Global in 2020. 3. Includes costs incurred to complete business combination transactions, including acquisitions, dispositions and capital market activities and include advisory, legal, and other professional and consulting costs. Twelve Months Ended December 31, (in millions) 2020 2019 Net cash provided by operating activities $ 263.5 $ 117.6 Capital expenditures (107.7) (69.8) Free cash flow 155.8 47.8 Cash paid for transition services agreement (2.2) 12.0 Cash paid for transition, transformation and integration expense 46.3 40.9 Cash paid for transaction related costs 95.8 45.1 Cash paid for debt issuance costs 7.7 — Cash received for hedge accounting transactions (1.7) — Cash received for legal settlement — (45.3) Adjusted free cash flow $ 301.7 $ 100.5 1 2 3

 

 

17 Descriptions Free Cash Flow and Adjusted Free Cash Flow Adjustments 1. Includes cash payments in connection with and after our separation from Thomson Reuters in 2016 relating to the implementation of our standalone company infrastructure and related cost - savings initiatives. These cash payments include mainly transition consulting, technology infrastructure, personnel and severance expenses relating to our standalone company infrastructure, which are recorded in Transition, integration, and other related expenses line - item of our income statement, as well as cash payments related to the restructuring and transformation of our business following our separation from Thomson Reuters in 2016 mainly related to the integration of separate business units into one functional organization and enhancements in our technology. This also includes cash payments following our merger with Churchill Capital Corp in 2019, to streamline our operations by simplifying our organization and focusing on two product groups. This also includes restructuring related payments following the acquisition of DRG and CPA Global in 2020. 2. Includes costs incurred to complete business combination transactions, including acquisitions, dispositions and capital market activities and include advisory, legal, and other professional and consulting costs. 1 2 Three Months Ended March 31, (in millions) 2021 2020 Net cash provided by operating activities $ 174.0 $ 46.1 Capital expenditures (33.0) (19.4) Free cash flow 141.0 26.7 Cash paid for transition, transformation and integration expense 17.0 20.6 Cash paid for transaction related costs 5.2 24.1 Cash paid for debt issuance costs — 7.7 Cash received for hedge accounting transactions — (1.2) Adjusted free cash flow $ 163.2 $ 77.9 March 31, 2021 December 31, 2020 (in millions) Total debt outstanding $ 3,540.3 $ 3,547.4 Cash and cash equivalents 399.0 257.7 Total net debt outstanding $ 3,141.3 $ 3,289.7 Debt to Net debt Net Cash Provided by Operating Activities to Free Cash Flow and Adjusted Free Cash Flow 38 Reconciliation of Non - GAAP Financial Measures

 

 

Clarivate Fiscal Year 2020 Adjusted Revenue ProQuest Organic Revenue Growth (Excluding Print Books) 39 Reconciliation of Non - GAAP Financial Measures IC5

 

 

1 2 3 4 5 6 Descriptions Adjusted EBITDA adjustments 1. In 2020, this is related to a new transition services agreement and offset by the reverse transition services agreement from the sale of MarkMonitor assets. 2. Includes costs incurred in connection with and after our separation from Thomson Reuters in 2016 relating to the implementati on of our standalone company infrastructure and related cost - savings initiatives. These costs include mainly transition consulting, technology infrastructure, personnel and severance expenses relating to our standalone company inf rastructure, which are recorded in Transition, integration, and other related expenses line - item of our income statement, as well as expenses related to the restructuring and transformation of our business following our separ ati on from Thomson Reuters in 2016, mainly related to the integration of separate business units into one functional organization and enhancements in our technology. 3. Reflects the deferred revenues adjustment as a result of purchase accounting. 4. Includes costs incurred to complete business combination transactions, including acquisitions, dispositions and capital marke t a ctivities and include advisory, legal, and other professional and consulting costs. 5. Reflects costs incurred in connection with the initiative, following our merger with Churchill Capital Corp in 2019, to strea mli ne our operations by simplifying our organization and focusing on two segments. This also includes restructuring related costs following the acquisition of DRG and CPA Global in 2020. 6. Includes primarily the net impact of foreign exchange gains and losses related to the re - measurement of balances and other items that do not reflect our ongoing performance. 40 Combined Adjusted EBITDA TTM March 31, 2021 Reconciliation Twelve Months Ended Three Months Ended Three Months Ended 12/31/2020 3/31/2020 3/31/2021 TTM 3/31/2021 Net income (loss) (744.7)$ (359.1)$ (28.2)$ (413.8)$ Provision (benefit) for income taxes (28.3) (10.0) 6.0 (12.3) Depreciation and amortization 685.9 168.7 180.7 697.9 Interest expense and amortization of debt discount, net 267.6 71.2 63.6 260.0 Transition services agreement costs (revenues) 0.7 1.6 - (0.9) Transition, transformation and integration expense 7.8 2.2 - 5.6 Deferred revenues adjustment 117.1 27.1 3.4 93.4 Transaction related costs 260.2 130.9 (21.6) 107.7 Share-based compensation expense 93.7 66.0 11.9 39.6 Gain on sale of Techstreet (28.1) - - (28.1) Restructuring and impairment 53.5 9.6 64.7 108.6 Mark to market adjustment on financial instruments 205.0 55.6 (51.2) 98.2 Legal Settlement 0.8 - - 0.8 One-time policy adjustments 9.8 9.8 Other 7.2 13.0 (0.7) (6.5) Adjusted EBITDA 908.2 176.8 228.6 960.0

 

 

41 Combined Net income (loss) TTM March 31, 2021 Reconciliation Twelve Months Ended Three Months Ended Three Months Ended 12/31/2020 3/31/2020 3/31/2021 TTM 3/31/2021 Revenues, net 2,495.8$ 602.1$ 647.9$ 2,541.6$ Operating costs and expenses: - Cost of revenues (911.6) (229.9) (222.7) (904.4) Selling, general and administrative costs, excluding depreciation and amortization (1,176.1) (420.4) (189.5) (945.2) Depreciation (31.7) (8.1) (6.8) (30.4) Amortization (654.2) (160.6) (173.9) (667.5) Restructuring and impairment (53.5) (9.6) (64.7) (108.6) Other operating income (expense), net 31.7 (15.8) (0.1) 47.4 Total operating expenses (2,795.4) (844.4) (657.7) (2,608.7) Income (loss) from operations (299.6) (242.3) (9.8) (67.1) Mark to market adjustment on financial instruments (205.0) (55.6) 51.2 (98.2) Legal Settlement (0.8) - - (0.8) Income (loss) before interest expense and income tax (505.4) (297.9) 41.4 (166.1) Interest expense and amortization of debt discount, net (267.6) (71.2) (63.6) (260.0) Loss before income tax (773.0) (369.1) (22.2) (426.1) (Provision) benefit for income taxes 28.3 10.0 (6.0) 12.3 Net income (loss) (744.7) (359.1) (28.2) (413.8)

 

 

Combined Adjusted Net Leverage Targets and Other Ratios 1 42 Reconciliation of Non - GAAP Financial Measures Twelve Months Ended March 31, 2021 x End of 2022 (in millions) Historical Combined Pro Forma Targeted Deleveraging Combined Pro Forma Target Standalone Adjusted EBITDA $780 $1,136 Cash and cash equivalents 399 380 Cash interest expense 113 159 Total debt 3,540 5,540 Net total debt $3,141 $5,160 Net senior secured debt $3,141 $4,160 Ratio of net senior secured debt to Standalone Adjusted EBITDA 4.0x 3.7x Ratio of net total debt to Standalone Adjusted EBITDA 4.0x 4.5x ~(1.0x) ~3.5x Ratio of Standalone Adjusted EBITDA to cash interest expense 6.9x 7.2x (1) This table presents, for illustrative purposes only, our calculation of certain leverage ratios and other financial measu res for the twelve months ended March 31, 2021 (i) on a historical basis and (ii) on a combined pro forma basis, assuming we were to finance the ProQuest acquisition with a mix of equity and debt financing that includes $1 billion in aggregate principle amount of secured debt and $1 billion in aggregate principal amount of unsecured debt, in addition to certain other estimates (including estimated fees and expenses) and assumptions. Actual amounts, fees, exp enses and ratios, as well as the actual timing of our consummation of the ProQuest acquisition, may vary materially from such illustrative assumptions. (2) We have not provided a line - item reconciliation for our target Ratio of net total debt to Standalone Adjusted EBITDA, or adj usted net leverage, as of this future date because we do not provide guidance on Standalone Adjusted EBITDA, and we cannot produce a quantitative reconciliation of such measure to Net income (loss), which is the most directly com parable financial measure calculated and presented in accordance with GAAP, without unreasonable effort. We are required to report Standalone Adjusted EBITDA, which is identical to Consolidated EBITDA and EBIT DA as such terms are defined under our credit agreement, dated as of October 31, 2019, governing the Company’s term loan facility and revolving credit facility, and the indenture governing the Company’s 4.50% senior secure d n otes due 2026, respectively, pursuant to the reporting covenants contained in such agreements. In addition, management uses Standalone Adjusted EBITDA, and the corresponding adjusted net leverage ratio derived therefrom, to as sess compliance with various incurrence - based covenants in these agreements. Our combined pro forma target adjusted net leverage as of the end of 2022 will be calculated by dividing (x) our Standalone Adjusted EBITD A f or the twelve months ended December 31, 2022 by (y) our total debt as of December 31, 2022 less our unrestricted cash and cash equivalents as of such date, and such amounts cannot be reasonably quantified as of the date of th is presentation. 2

 

 

22 Revenues, Net to Adjusted Revenues Year Ending December 31, 2021 (Forecasted) Low High ($ in millions) Income from operations $178.2 $213.2 Depreciation and amortization 545.8 545.8 Transition, TSA and integration expenses 40.3 40.3 Share - based compensation expense 26.0 26.0 Other (0.3) (0.3) Adjusted EBITDA $790.0 $825.0 Adjusted EBITDA Year Ending December 31, 2021 (Forecasted) ($ in millions) Low High Revenues, net $1,790.0 $1,840.0 Adjusted EBITDA $790.0 $825.0 Adjusted EBITDA Margin 44% 45% Adjusted EBITDA Margin Descriptions 1. Reflects the deferred revenues adjustment made as a result of purchase accounting. 2. Includes restructuring costs, other cost optimization activities, and payments and receipts under transition service agreements. 2 Year Ending December 31, 2021 (Forecasted) (in millions) Low High Revenues, net $ 1,786.4 $ 1,836.4 Deferred revenues adjustment 3.6 3.6 Adjusted revenues, net $ 1,790.0 $ 1,840.0 The following table presents our calculation of Adjusted Revenues for the Outlook for 2021 and reconciles this measure to Rev enu es for the same period: 1 The following table presents our calculation of Adjusted EBITDA for the Outlook for 2021 and reconciles this measure to our Loss from operations for the same period : 43 Reconciliation of Non - GAAP Financial Measures

 

 

23 Year Ending December 31, 2021 (Forecasted) Low High (in millions) Net cash provided by operating activities $ 559.7 $ 609.7 Capital expenditures (151.7) (151.7) Free Cash Flow 408.0 458.0 Transition, transformation and integration expense 42.0 42.0 Adjusted Free Cash Flow $ 450.0 $ 500.0 Descriptions 1. Includes cash payments related to restructuring and other cost optimization activities. 2. Includes restructuring costs, other cost optimization activities, and payments and receipts under transition service agreements. Net Cash Provided by Operating Activities to Free Cash Flow and Adjusted Free Cash Flow 1 The following tables presents our calculation of Free Cash Flow, Adjusted Free Cash Flow and Adjusted Diluted EPS for the Out loo k for 2021 and reconciles these measures to our Net cash provided by operating activities and to Net income (loss) for the same period: 44 Year Ending December 31, 2021 (Forecasted) (in millions, except per share amounts) Low High Per Share Per Share Net income (loss) $0.00 $0.05 Transition, transition services agreement, and integration expense 0.07 0.07 Share - based compensation 0.04 0.04 Amortization related to acquired intangible assets 0.68 0.68 Income tax impact of related adjustments (0.05) (0.05) Adjusted Diluted EPS $0.74 $0.79 Weighted average common shares (diluted) 631,043,005 2 Adjusted Diluted EPS Reconciliation of Non - GAAP Financial Measures

 

 

45 Reconciliation of Non - GAAP Financial Measures Twelve Months Ended March 31, 2021 (in millions) Net loss (206.2)$ Provision for income taxes (13.5) Depreciation and amortization 383.4 Interest, net 118.4 Transition services agreement costs (0.9) Transition, transformation and integration expense 1.3 Deferred revenues adjustment 24.2 Transaction related costs 44.2 Share-based compensation expense 34.8 Gain on sale of Techstreet (28.1) Restructuring and impairment 104.5 Legal Settlement - Impairment on assets held for sale - Mark to market adjustment on financial instruments 98.2 Other 12.9 Adjusted EBITDA 573.2$ Realized foreign exchange gain 0.9 DRG Adjusted EBITDA impact - CPA Global Adjusted EBITDA impact 137.6 IncoPat Adjusted EBITDA impact (0.2) Hanlim Adjusted EBITDA impact 0.2 Cost savings 68.7 Excess standalone costs - Standalone Adjusted EBITDA 780.4$ 1 2 3 4 5 6 7 8 8 8 8 9 Descriptions Adjusted EBITDA adjustments 1. In 2020, this is related to a new transition services agreement and offset by the reverse transition services agreement from the sale of MarkMonitor . 2. Includes costs incurred in connection with and after our separation from Thomson Reuters in 2016 relating to the implementation of our standalone company infrastructure and related cost - savings initiatives. These costs include mainly transition consulting, technology infrastructure, personnel and severance expenses relating to our standalone company infrastructure, which are recorded in transition, integration, and other line - items of our income statement, as well as expenses related to the restructuring and transformation of our business following our separation from Thomson Reuters in 2016 mainly related to the integration of separate business units into one functional organization and enhancements in our technology . 3. Reflects the deferred revenues adjustment as a result of purchase accounting . 4. Includes costs incurred to complete business combination transactions, including acquisitions, dispositions and capital market activities and include advisory, legal, and other professional and consulting costs . 5. Reflects costs related to restructuring and impairment associated with the acquisition of DRG and CPA Global in 2020. This also includes costs incurred in connection with the initiative, following our merger with Churchill Capital Corp in 2019, to streamline our operations by simplifying our organization and focusing on two segments. 6. Reflects mark to market adjustments on financial instruments under Accounting Standards Codification 815, Derivatives and Hedging, ("ASC 815"). Warrant instruments that do not meet the criteria to be considered indexed to an entity's own stock shall be initially classified as a liability at their estimated fair values, regardless of the likelihood that such instruments will ever be settled in cash. In periods subsequent to issuance, changes in the estimated fair value of the liabilities are reported through earnings . 7. Includes primarily the net impact of foreign exchange gains and losses related to the re - measurement of balances and other items that do not reflect our ongoing operating performance . 8. Represents the acquisition Adjusted EBITDA for the period beginning January 1, 2020 through the respective acquisition date of each acquired business to reflect the company's Standalone Adjusted EBITDA as though material acquisitions occurred at the beginning of the presented period . 9. Reflects the estimated annualized run - rate cost savings, net of actual cost savings realized, related to restructuring and other cost savings initiatives undertaken during the period (exclusive of any cost reductions in our estimated standalone operating costs), including synergies related to acquisitions .

 

 

46 Reconciliation of Non - GAAP Financial Measures Twelve Months Ended March 31, 2021 (in millions) Adjusted EBITDA 573.2$ Realized foreign exchange gain 0.9 DRG Adjusted EBITDA impact - CPA Global Adjusted EBITDA impact 137.6 IncoPat Adjusted EBITDA impact (0.2) Hanlim Adjusted EBITDA impact 0.2 Cost savings 68.7 Excess standalone costs - Standalone Adjusted EBITDA 780.4$ ProQuest realized foreign exchange loss 0.2 ProQuest Adjusted EBITDA 255.1 ProQuest Synergies 100.0 Standalone Adjusted EBITDA, pro forma for ProQuest Acquisition 1,135.7$ Descriptions Adjusted EBITDA adjustments 1. Represents the acquisition Adjusted EBITDA for the period beginning January 1, 2020 through the respective acquisition date of each acquired business to reflect the company’s Standalone Adjusted EBITDA as though material acquisitions occurred at the beginning of the presented period . 2. Reflects the estimated annualized run - rate cost savings, net of actual cost savings realized, related to restructuring and other cost savings initiatives undertaken during the period (exclusive of any cost reductions in our estimated standalone operating costs), including synergies related to acquisitions . 3. Reflects the difference between our actual standalone company infrastructure costs and our estimated steady state standalone operating costs. 4. Reflects ProQuest Adjusted EBITDA for the twelve months ended March 31, 2021 . 5. Reflects the estimated annualized run - rate cost savings and cost synergies we expect to achieve in connection with the ProQuest Acquisition. 1 2 3 4 5 1 1 1

 

 

47 Reconciliation of Non - GAAP Financial Measures Descriptions Adjusted EBITDA adjustments 1. Reflects costs incurred to complete business combination transactions, including acquisitions, dispositions and related capital market activities and include advisory, legal and other professional and consulting costs. 2. Reflects the deferred revenues adjustment as a result of purchase accounting . 3. Reflects primarily the net impact of foreign exchange gains and losses related to the re - measurement of balances and other items that do not reflect ProQuest’s ongoing operating performance. Twelve Months Ended March 31, 2021 (in millions) Net lncome 68.2$ Interest expense and amortization of debt discount, net 46.9 Provision (benefit) for income taxes 6.1 Depreciation and amortization 118.0 EBITDA 239.2$ Transaction related costs 14.8 Deferred revenues adjustment 5.5 Share-based compensation expense 4.8 Other (9.2) ProQuest Adjusted EBITDA 255.1$ The following table includes a reconciliation of ProQuest Adjusted EBITDA to ProQuest’s net income, its most directly comparable GAAP measure: 2 3 1

 

 

© 2020 Clarivate. All rights reserved. Republication or redistribution of Clarivate content, including by framing or similar mea ns, is prohibited without the prior written consent of Clarivate. Clarivate and its logo, as well as all other trademarks used herein are trademar ks of their respective owners and used under license. Thank you

 

 

 

Exhibit 99.2

 

Clarivate Announces Proposed Offerings of Ordinary Shares and Convertible Preferred Shares

 

LONDON, June 8, 2021 /PRNewswire/ -- Clarivate Plc (NYSE: CLVT), a global leader in providing trusted information and insights to accelerate the pace of innovation, announced today that it has commenced concurrent proposed offerings of $750 million of ordinary shares, alongside which certain existing shareholders intend to offer $250 million of ordinary shares (the “Ordinary Share Offering”), and $1.25 billion of Series A Mandatory Convertible preferred shares (the “convertible preferred shares”) (the “Convertible Preferred Share Offering,” and together with the Ordinary Share Offering, the “Offerings”). Neither the completion of the Ordinary Share Offering nor the Convertible Preferred Share Offering is contingent upon completion of the other. The Offerings are both subject to market and other conditions, and there can be no assurance as to whether or when either Offering may be completed, if at all, or as to the actual size or terms of either Offering. Clarivate intends to use the net proceeds from the Offerings to finance a portion of the purchase price for its pending acquisition of ProQuest, announced on May 17, 2021. None of the Offerings is conditioned on consummation of the ProQuest acquisition. If the ProQuest acquisition is not consummated, Clarivate intends to use the net proceeds received by it from the Offerings for general corporate purposes.

 

Unless earlier converted or redeemed, each convertible preferred share will automatically convert into a variable number of Clarivate’s ordinary shares on or around June 1, 2024. The conversion terms, dividend rate and the other terms of the convertible preferred shares will be determined at the time of pricing of the Convertible Preferred Share Offering.

 

Citigroup is acting as sole global coordinator and joint book-running manager, and BofA Securities, RBC Capital Markets, Barclays, HSBC and J. P. Morgan are also acting as joint book-running managers for the Offerings.

 

Clarivate is conducting the Offerings pursuant to an effective shelf registration statement, including a base prospectus, under the Securities Act of 1933, as amended. Each of the Offerings is being made only by means of a separate prospectus supplement and the accompanying prospectus. Copies of the preliminary prospectus supplement and accompanying prospectus relating to either Offering may be obtained by contacting Citigroup, c/o Broadridge Financial Solutions, 1155 Long Island Avenue, Edgewood, New York 11717, telephone: 1-800-831-9146 or by emailing prospectus@citi.com; BofA Securities, NC1-004-03-43; 200 North College Street, 3rd floor, Charlotte NC 28255-0001, Attn: Prospectus Department, Toll Free: 1 800 294 1322, Email: dg.prospectus_requests@bofa.com; RBC Capital Markets, Attention: Equity Syndicate, 200 Vesey Street, 8th Floor, New York, NY 10281-8098, or by telephone at (877) 822-4089 or by email at equityprospectus@rbccm.com; Barclays, c/o Broadridge Financial Solutions, 1155 Long Island Avenue, Edgewood, NY 11717, by emailing Barclaysprospectus@broadridge.com or calling 888-603-5847; HSBC at 1-866-811-8049 and J.P. Morgan at 212-834-4533. Before you invest in either Offering, you should read the applicable prospectus supplement relating to such Offering and accompanying prospectus, the registration statement and the other documents that Clarivate has filed with the Securities and Exchange Commission as incorporated by reference therein, for more complete information about Clarivate and the Offerings. Investors may obtain these documents for free by visiting the SEC’s website at www.sec.gov.

 

This press release shall not constitute an offer to sell, or a solicitation of an offer to buy, nor shall there be any sale of these securities in any state or jurisdiction in which such an offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state or jurisdiction.

 

About Clarivate

 

Clarivate™ is a global leader in providing solutions to accelerate the lifecycle of innovation. Our bold mission is to help customers solve some of the world’s most complex problems by providing actionable information and insights that reduce the time from new ideas to life-changing inventions in the areas of science and intellectual property. We help customers discover, protect and commercialize their inventions using our trusted subscription and technology-based solutions coupled with deep domain expertise.

 

 

 

Forward-Looking Statements

 

This communication contains “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. These statements, which express management’s current views concerning future business, events, trends, contingencies, financial performance, or financial condition, appear at various places in this communication and may use words like “aim,” “anticipate,” “assume,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “future,” “goal,” “intend,” “likely,” “may,” “might,” “plan,” “potential,” “predict,” “project,” “see,” “seek,” “should,” “strategy,” “strive,” “target,” “will,” and “would” and similar expressions, and variations or negatives of these words. Examples of forward-looking statements include, among others, statements we make regarding: our pending acquisition of ProQuest; guidance outlook and predictions relating to expected operating results, such as revenue growth and earnings; strategic actions such as acquisitions, joint ventures, and dispositions, including the anticipated benefits therefrom, and our success in integrating acquired businesses; anticipated levels of capital expenditures in future periods; our ability to successfully realize cost savings initiatives and transition services expenses; our belief that we have sufficiently liquidity to fund our ongoing business operations; expectations of the effect on our financial condition of claims, litigation, environmental costs, the COVID-19 pandemic and governmental responses thereto, contingent liabilities, and governmental and regulatory investigations and proceedings; and our strategy for customer retention, growth, product development, market position, financial results, and reserves. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on management’s current beliefs, expectations, and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy, and other future conditions. Because forward-looking statements relate to the future, they are difficult to predict and many of which are outside of our control. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include those factors discussed under the caption “Risk Factors” in our most recent annual report on Form 10-K, as amended, along with our other filings with the U.S. Securities and Exchange Commission (“SEC”). However, those factors should not be considered to be a complete statement of all potential risks and uncertainties. Additional risks and uncertainties not known to us or that we currently deem immaterial may also impair our business operations. Forward-looking statements are based only on information currently available to our management and speak only as of the date of this communication. We do not assume any obligation to publicly provide revisions or updates to any forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws. Please consult our public filings with the SEC.

 

Media Contact:

 

Tabita Seagrave, Head of Global Corporate Communications

tabita.seagrave@clarivate.com

 

Investor Relations Contact:

 

Mark Donohue, Head of Global Investor Relations

mark.donohue@clarivate.com

215-243-2202

 

 

 

Exhibit 99.3

 

Independent Auditors’ Report

 

The Board of Directors

ProQuest LLC

Ann Arbor, MI

 

We have audited the accompanying consolidated financial statements of ProQuest LLC and its subsidiaries (the "Company"), which comprise the consolidated statement of financial position as of December 31, 2020, and the related consolidated statements of operations, comprehensive income, member’s equity, and cash flows for the year then ended, and the related notes to the consolidated financial statements.

 

Management's Responsibility for the Consolidated Financial Statements

 

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditors' Responsibility

 

Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company's preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of ProQuest LLC and its subsidiaries as of December 31, 2020, and the results of their operations and their cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.

 

/s/ DELOITTE & TOUCHE LLP  
   
Detroit, Michigan  
April 26, 2021  

 

1 

 

 

PROQUEST LLC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

(In millions)   2020  
Assets      
Current assets:        
Cash and cash equivalents   $ 86.0  
Restricted cash     2.5  
Accounts receivable (net of allowances $7.7)     138.1  
Deferred royalties     19.5  
Other current assets     34.6  
Total current assets     280.7  
Property and equipment, net     51.6  
Content and software development, net     109.4  
Other intangible assets, net     284.9  
Goodwill     629.1  
Other long-term assets     15.3  
Total assets   $ 1,371.0  
Liabilities and Member's Equity        
Current liabilities        
Accounts payable   $ 36.1  
Accrued wages and benefits     46.0  
Accrued royalty cost     65.9  
Deferred revenue     334.0  
Other current liabilities     33.2  
Total current liabilities     515.2  
Long-term deferred revenue     5.7  
Long-term debt     1,016.8  
Long-term capital lease     22.3  
Long-term deferred income taxes     17.2  
Other long-term liabilities     48.3  
Total liabilities   $ 1,625.5  
Commitments and Contingencies (Note 15)        
Member’s Equity        
Member’s equity     (243.9 )
Accumulated other comprehensive loss     (10.6 )
Total member’s equity   $ (254.5 )
Total liabilities and member’s equity   $ 1,371.0  

  

See accompanying Notes to Consolidated Financial Statements.

 

2 

 

 

PROQUEST LLC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS

 

(In millions)   Year Ended
December 31,
2020
 
Revenues:      
Subscription and maintenance   $ 651.2  
Content licenses and other products     211.7  
Total revenues     862.9  
Cost and expenses:        
Cost of subscription and maintenance (exclusive of depreciation and amortization shown below)     191.0  
Cost of content licenses and other products (exclusive of depreciation and amortization shown below)     136.4  
Selling, general and administrative     237.8  
Depreciation and amortization     131.6  
Research and development     75.1  
Management fee - related party     7.0  
Total costs and expenses     778.9  
Income from operations     84.0  
Interest expense, net     (48.4 )
Unrealized losses on derivative instruments     (30.6 )
Foreign currency transaction losses     (1.0 )
Other expense     (0.1 )
Gain on contingent considerations     1.2  
Non-operating expenses, net     (78.9 )
Income before income taxes     5.1  
Provision for federal, state and foreign taxes     (1.7 )
Net income   $ 3.4  

  

See accompanying Notes to Consolidated Financial Statements.

 

3 

 

 

PROQUEST LLC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

(In millions)   2020  
Net Income   $ 3.4  
Other comprehensive income:        
Currency translation adjustment     2.1  
Tax effect      
Total other comprehensive income     2.1  
Comprehensive income   $ 5.5  

 

See accompanying Notes to Consolidated Financial Statements.

 

4 

 

 

 

 

PROQUEST LLC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

 

(In millions)   2020  
Cash flows provided by operating activities:        
Net income   $ 3.4  
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     131.6  
Amortization of debt issuance costs     2.5  
Loss on extinguishment of debt      
Deferred compensation     4.6  
Unrealized losses on derivative instruments     30.6  
Gain on contingent considerations     (1.2 )
Changes in deferred taxes     (5.6 )
Changes in deferred rent     (0.6 )
Increase in accounts receivable allowances     4.9  
Imputed interest     0.2  
Changes in assets and liabilities, net of effects of acquisitions made:        
Increase in accounts receivable     (10.1 )
Increase in other assets     (1.4 )
Decrease in deferred royalties     6.6  
Increase in accounts payable and accrued expenses     6.9  
Decrease in accrued royalties     (3.3 )
Increase in deferred revenue     29.9  
Net cash provided by operating activities     199.0  
Cash flows from investing activities:        
Property and equipment purchases     (8.7 )
Product development costs     (41.4 )
Acquisition of business, net of cash acquired     (225.3 )
Purchase of other investments     (1.5 )
Net cash used in investing activities     (276.9 )
Cash flows from financing activities:        
Payments on contingent considerations     (2.9 )
Payments on capital lease     (0.7 )
Proceeds from revolver     171.4  
Payments on revolver     (171.4 )
Proceeds from long-term debt     360.0  
Repayment of long-term debt     (54.3 )
Debt issuance costs     (7.2 )
Changes in due to affiliates, net     (0.8 )
Capital distributions, net     (168.3 )
Net cash provided by financing activities     125.8  
Effect of exchange rate changes on cash     0.1  
Net increase in cash, cash equivalents, and restricted cash     48.0  
Cash, cash equivalents and restricted cash:        
Beginning     40.5  
Ending   $ 88.5  

 

5 

 

 

PROQUEST LLC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

 

(In millions)   2020  
Supplemental disclosures of cash flow information:        
Interest paid   $ 45.9  
Income taxes paid     4.1  
Supplemental schedule of non-cash investing and financing activities:        
Accrued member’s distribution     0.2  
Non-cash due from affiliate      
Contingent considerations     (1.2 )
Accrued capital expenditures     0.6  
Reconciliation of cash, cash equivalents and restricted cash:        
Cash and cash equivalents     86.0  
Restricted cash     2.5  
Total cash, cash equivalents and restricted cash shown in the statement of cash flows   $ 88.5  

 

See accompanying Notes to Consolidated Financial Statements.

 

6 

 

 

PROQUEST LLC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF MEMBER’S EQUITY

 

          Accumulated Other
Comprehensive Loss
       
(In millions)   Member’s
Equity
    Currency Translation
Adjustment
    Total Member’s
Equity
 
Balance at December 31, 2019   $ (83.6 )   $ (12.7 )   $ (96.3 )
Net income     3.4             3.4  
Deferred compensation     4.6             4.6  
Capital distributions, net     (168.3 )           (168.3 )
Other comprehensive income           2.1       2.1  
Balance at December 31, 2020   $ (243.9 )   $ (10.6 )   $ (254.5 )

  

See accompanying Notes to Consolidated Financial Statements

 

7 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 1. ORGANIZATION AND BASIS OF REPORTING

 

The accompanying consolidated financial statements include the accounts of ProQuest LLC (“ProQuest”) and its subsidiaries (together with ProQuest, the “Company”). All significant intercompany transactions and balances have been eliminated from the consolidated financial statements.

 

Business

 

The Company is a leading provider of scholarly and historical digital content and software to researchers, students and professionals within higher education institutions, companies and government agencies, public libraries, and schools worldwide. The Company develops and provides premium databases and content archives, which it aggregates, sorts and indexes from its own collections and from the content of publishers worldwide. The Company provides this content as well as software services to enable discovery of information and management of electronic content and library resources to a diverse customer base, including academic research, universities, and other libraries.

 

8 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 2. ACCOUNTING POLICIES

 

Basis of presentation

 

The accompanying consolidated financial statements have been prepared in accordance with accounting standards generally accepted in the United States (“U.S. GAAP”) and include all the accounts of the Company and its subsidiaries. All amounts are in millions, except per share amounts, and approximate due to rounding.

 

Estimates and assumptions

 

The Company’s consolidated financial statements are prepared in accordance with U.S. GAAP. These accounting principles require the Company make certain estimates, judgments and assumptions. The Company believes that the estimates, judgments and assumptions that the Company makes are reasonable based upon information available to it at the time that these estimates, judgments and assumptions were made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities as of the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. These estimates include, among other items, royalty expense and other variable considerations, sales return and refund reserves, allocation of acquisition purchase price to assets acquired and liabilities assumed, goodwill and indefinite-lived intangible assets, intangible assets with definite lives and other long-lived assets, interest calculations, tax liabilities and uncertain tax positions. To the extent there are material differences between these estimates, judgments or assumptions and actual results, the consolidated financial statements will be affected. In many cases, the accounting treatment of a particular transaction is specifically dictated by U.S. GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting among available alternatives would not produce a materially different result.

 

Revenue recognition

 

Revenue is recognized upon transfer of control of promised products or services to customers in an amount which reflects the consideration the Company expects to receive in exchange for those products or services which are generally capable of being distinct and accounted for as separate performance obligations. Revenue is recognized net of allowances for returns and any taxes collected from operations, which are subsequently remitted to the appropriate government entity. Returns and credits are estimated at contract inception and updated at the end of each reporting period if additional information becomes available.

 

The Company enters into arrangements that can include various combinations of software and services. In arrangements where the Company has multiple performance obligations, each performance obligation that is capable of being distinct and is distinct within the context of a contract is accounted for as a separate performance obligation. The transaction price is allocated among the performance obligations based on their relative selling prices at the inception of the arrangement. The stand-alone selling prices are determined based on the prices at which the Company charges other customers for similar products in similar circumstances. Revenue arrangements with multiple performance obligations are divided into separate units and revenue is allocated to the respective elements.

 

The timing of revenue recognition may differ from the timing of payments from customers. The Company records a receivable for advance billings when it has the unconditional right to bill and collect with an offsetting entry to deferred revenue, and upon shipping when control transfers to the customer prior to payment. Payment terms and conditions vary by contract type, although terms generally include a requirement of payment within 30 to 60 days of invoicing. In instances where the timing of revenue recognition differs from the timing of invoicing, the Company determined those contracts do not include a significant financing component.

 

Non-refundable upfront fees charged to the customers do not result in a transfer of goods and /or services and are considered an advance payment for future goods and / or services. These payments are recognized as revenue when those future goods and/or services are transferred.

 

Services

 

The Company accounts for SaaS subscription arrangements as a series of distinct service periods because each distinct service period is substantially the same, meets the criteria for over time recognition, and the same method would be used to measure progress over each distinct service period. As such, we account for revenue from our subscription services as a single performance obligation and recognize the associated revenue from SaaS subscription agreements, a portion of which are for multiple year terms, over time as the performance obligation is satisfied. Our SaaS offerings may include implementation services. Implementation services, which are capable of being distinct and are distinct in the context of the contract, typically occur before the start of the subscription arrangement. We can reasonably estimate implementation services performed and we recognize allocated revenue on a proportional performance basis as the implementation service is provided. Revenue attributable to any ongoing professional services provided subsequent to customer acceptance, are recorded as service revenue when the service is provided.

 

9 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

The Company accounts for Maintenance arrangements, for its On-premise solutions, which includes customer support and do not include implementation services and training, as a series of distinct service periods because each distinct service period is substantially the same, meets the criteria for over time recognition, and the same method would be used to measure progress over each distinct service period. As such, we account for revenue from our maintenance services as a single performance obligation and recognize the associated revenue from maintenance agreements, over time as the performance obligation is satisfied.

 

Content

 

Revenues from subscription agreements to access content are recognized as the performance obligation is satisfied over time. Transfer of control occurs over time for subscription services as the customer receives the benefit over the contract term. For content licenses where the product is controlled by the customer and hard copies of books and other materials, revenue is recognized when the customer has the contracted right to use the product and control has transferred to the customer, generally upon shipment or delivery.

 

Deferred revenues and Capitalized commissions

 

Contract assets primarily consist of capitalized commissions while contract liabilities primarily consist of deferred revenue. Deferred revenue is mostly for annual contracts related to amounts paid upfront for maintenance, subscription and SaaS services, and is recognized over time as we fulfill our obligation to the respective customer. Some contracts are for longer term and result in long term deferred revenue.

 

The following disaggregates sales and other operating revenue by major source for the year ended December 31, 2020:

 

(In millions)   2020  
Subscription and maintenance:        
Subscription and maintenance   $ 627.0  
Implementation services     24.2  
Total subscription and maintenance     651.2  
Content licenses and other products:        
Perpetual archive licenses     155.4  
Books and other     56.3  
Total content licenses and other products   $ 211.7  
Total revenues     862.9  

 

Changes in deferred revenue were as follows:

 

    2020  
Balance, at the beginning of period   $ 271.4  
Additions from acquisitions     38.4  
Deferral of revenue     684.3  
Recognition of deferred revenue     (654.4 )
Balance, at the end of period   $ 339.7  

 

Long-term deferred revenue as of December 31, 2020 is $5.7. Of the long-term deferred revenue as of December 31, 2020, $4.7 will be recognized in 2022 and the remaining $1.0 will be recognized in periods 2023 and beyond.

 

Capitalized commissions are included in other current assets. Changes in capitalized commissions were as follows:

 

    2020  
Balance, at the beginning of the period   $ 7.3  
Additions from acquisitions     0.6  
Costs associated with new projects     5.0  
Costs amortized during the period     (4.8 )
Balance, at the end of period   $ 8.1  

 

For the year ended December 31, 2020, the Company incurred $16.2 of commission expense within selling, general and administrative expense on the consolidated statement of operations.

 

10 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Accounts receivable allowances

 

The allowance for bad debts is established through a provision charged to expense. Accounts receivable are charged against the allowance for bad debts when management believes that collectability of the balance due is unlikely. The allowance is an amount that management believes will be adequate to cover estimated losses on existing accounts receivable based on an evaluation of the collectability of accounts receivable and prior bad debt experience. This evaluation also takes into consideration such factors as changes in the nature and volume of the accounts receivable, overall accounts receivable quality, review of specific problem accounts receivable and current economic conditions that may affect the customer’s ability to pay. An allowance for sales credits is established through a provision charged against revenue. The allowance is an amount that management believes will be adequate to cover potential future product returns based on an evaluation of historical returns and changes in customers’ acceptance of products. While management uses the best information available to make its evaluation, future adjustments to the allowance may be necessary if there are significant changes in economic conditions.

 

Cost of subscription and maintenance

 

Cost of Subscription and Maintenance consists primarily of royalties, employee compensation costs for employees associated with subscriptions, support and maintenance arrangements, customer success function, amortization of capitalized content and software costs, amortization of internal software development, and third-party hosting fees related to SaaS subscriptions. Employee compensation and related costs include cash compensation and benefits to employees and associated overhead costs.

 

Cost of content licenses and other products

 

Cost for content licenses and other products consists of royalties for intellectual property, cost of print books, amortization of capitalized content and software costs, and amortization of internal software development and employee compensation costs. Employee compensation and related costs include cash compensation and benefits to employees and associated overhead costs.

 

Royalty expense

 

Royalty expense is recorded based on historical average royalty rates by product line. Royalty rates by product line are reviewed on an ongoing basis to ensure that estimates are appropriate and take into consideration any significant changes to the royalty calculations or contractual minimum royalties due to individual publishers. Estimates are necessary since the timing of billings and revenues, which determine royalty payments, varies and results in differences in timing compared to most royalties, which are paid annually, semiannually or quarterly. Royalty expenses associated with subscription contracts are deferred and recognized over the term of the contracts; while expenses associated with PAL contracts are recognized with revenue, at a point in time when the performance obligation is satisfied. Royalty expense is included in cost of subscription and maintenance and cost of content licenses and other products on the consolidated statement of operations.

 

Selling, general and administrative

 

Selling, general and administrative expenses consist primarily of employee compensation costs for corporate personnel, such as those in executive, human resource, facilities, accounting and finance, legal and compliance, and information technology departments.

 

Advertising expense

 

Advertising expenses consist primarily of advertising efforts and expenses related to trade shows and are expensed as incurred. Advertising expenses are included in selling, general and administrative expense on the consolidated statement of operations.

 

11 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Depreciation and amortization

 

Depreciation and amortization expenses consist primarily of depreciation of property and equipment, and amortization of intangible assets.

 

Research and development

 

Costs related to research, design, and development of software products prior to establishment of technological feasibility are charged to software development expense as incurred. Software development costs are capitalized beginning when a product’s technological feasibility has been established and ending when a product is available for general release to customers.

 

Commissions

 

Commissions are generally expensed as incurred and are included in selling, general and administrative expense on the consolidated statement of financial position. In sales with implementations and multiyear subscription periods, commissions are capitalized and included as an asset under other current assets on the consolidated statement of financial position and amortized into selling, general and administrative expense over the term of the contracts.

 

Management fee – related party

 

Management fee – related party expenses consist primarily of certain management services, including legal, compliance, regulatory, acquisition and debt financing, executive compensation, insurance procurement and other administrative services provided to the Company by Cambridge Information Group Inc. (“CIG”). CIG is the majority owner of ProQuest Holdings LLC (“ProQuest Holdings”), which is the owner of ProQuest.

 

Cash and cash equivalents

 

The Company maintains its cash in bank deposit accounts, which at times may exceed federally insured limits, and in various foreign countries where it conducts business. The Company considers cash deposits in banks as cash, and investments with original maturities of less than 90 days as cash equivalents.

 

Restricted cash

 

Restricted cash is invested in bank deposits, which are pledged to the bank and provide guarantees with respect to office lease agreements and customer letters of credit.

 

Property and equipment, net

 

Property and equipment are stated at cost, net of accumulated depreciation. Depreciation expense is recorded on a straight-line basis over the estimated useful lives of the assets, which are as follows:

 

Machinery and equipment 3 to 8 years
Furniture and fixtures 5 to 8 years
Computer software 3 to 5 years

 

Leased assets under capital leases are recorded at the present value of future minimum lease payments. Amortization of capital leases are computed by the straight-line method over the lease term. Amortization of capital leases is $1.6 as of December 31, 2020. Leasehold improvements are amortized over their respective lives or the terms of the applicable lease, whichever is shorter.

 

Content and software development, net

 

Costs associated with the creation of electronic content databases and software development are capitalized and depreciated on a straight-line basis over a five-year useful life, as this methodology most closely matches how revenue is generated from content.

 

Capitalized content and software costs: The Company capitalizes labor and other material costs required to create new content for future sale. Costs related to the acquisition of source materials, content selection, document processing, editing, abstracting, and indexing are capitalized. The Company also capitalizes internal and external costs associated with the development of product-related software that adds functionality and improves the customer’s ability to search the Company’s content. The Company does not capitalize any costs associated with research and development or marketing.

 

12 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Internal software development: As required by Internal-Use Software ASC Topic 350 Goodwill and Other Intangible Assets, the Company capitalizes labor and other material costs related to the development of software that adds functionality, provides efficiencies, and otherwise meets the Company’s internal needs. The Company does not capitalize costs related to maintenance, training, or network support.

 

Other intangible assets, net

 

Intangible assets subject to amortization, which include subscription lists, trademarks, publisher relations, databases, licenses, and archive tapes, are recorded at cost and are expensed as amortization over the estimated lives of the assets, which range between 3 and 17 years on a straight-line basis. See Note 6.

 

Impairment of long-lived assets

 

The Company evaluates long-lived assets, such as property and equipment, purchased intangibles, capitalized content and software subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying value of an asset group may not be recoverable. If the estimated future cash flows (undiscounted and without interest charges) from the use of an asset are less than the carrying value, a write-down would be recorded to reduce the related asset to its estimated fair value. There was no impairment loss recognized in the periods presented.

 

Goodwill

 

Goodwill represents the excess, at the date of acquisition, of the purchase price of the business acquired over the fair value of the net tangible and intangible assets acquired. The Company evaluates goodwill for impairment in accordance with ASC Topic 350, which requires goodwill to be either qualitatively or quantitatively assessed for impairment annually (or more frequently if impairment indicators arise) for each reporting unit. The Company has four reporting units. When a quantitative test is performed, the Company estimates the fair value of the respective reporting units using a combination of the discounted cash flow method and the guideline public company method. Significant assumptions included in the model include changes in revenue growth rates, future gross margins, future EBITDA margins, the weighted average cost of capital ("WACC") and terminal growth rates. For the guideline public company method, the Company utilizes recent market multiples of guideline companies for both revenue and pre-tax net income weighted as appropriate by reporting unit. Each of these assumptions requires the Company to use its knowledge of the industry, recent transactions and reasonable performance expectations for its operation. If the Company’s reporting unit’s carrying amount exceeds its fair value an impairment charge will be recorded based on that difference. The impairment charge will be limited to the amount of goodwill currently recognized in the Company's reporting unit.

 

Debt issuance costs

 

The Company capitalized original issue discount and financing costs incurred related to the long-term debt financing described in Note 9. The Company is amortizing such costs as additional interest expense over the term of the respective debt. Amortization of financing costs is $2.5 for the year ended December 31, 2020.

 

Foreign currency translation

 

The Company conducts operations worldwide. The Company’s reporting currency is the U.S. dollar. Transaction-based adjustments denominated in foreign currencies were included in operations. The Company also translates foreign denominated assets and liabilities from the functional currency into the reporting currency using exchange rates in effect at the end of each period. Foreign currency transaction losses are included in the Company’s results of operations are $1.0 for the year ended December 31, 2020. Financial statement translation adjustments arising from differences in exchange rates from period to period are included in the determination of other comprehensive income, which is reflected as a component of member’s equity.

 

Gain on contingent considerations

 

Gain on contingent considerations consists of a non-recurring gain on earn-out obligations related to acquisitions.

 

Other expense

 

For the year ended December 31, 2020, other expense is related to a one-time loss on an investment.

 

Income taxes

 

The Company is comprised of a partnership, various single member limited liability companies that are disregarded for tax purposes, and several domestic and foreign corporations. The primary operating entity in the partnership structure is ProQuest LLC, and the primary operating entities in the corporate structure are Ex Libris (USA), Inc., Ex Libris Ltd., and Innovative Interfaces Inc. For the partnership and disregarded entities, taxable income and the resulting liabilities are allocated among the owners of the entities and reported on the tax filings of those owners. The Company’s members are liable for federal and state income taxes on their respective share of the Company’s taxable income. Through its U.S. corporate subsidiaries, the Company is subject to federal and state income taxes. Through foreign subsidiaries of both ProQuest LLC and its corporate subsidiaries, the Company is also subject to foreign income taxes in various jurisdictions.

 

13 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

As of December 31, 2020, the Company owned several “C” corporations for which it files federal and state income tax returns on an annual basis. The Company’s total tax provision reflects the impact of its corporate subsidiaries to the extent that these subsidiaries have taxable income or losses. The Company’s foreign subsidiaries are subject to income taxes in their country of incorporation and/or operations. Income taxes have been provided for at prevailing enacted tax rates for each jurisdiction.

 

Deferred income tax assets and liabilities for the Company’s “C” corporations and foreign subsidiaries are determined based on temporary differences between financial reporting bases and tax reporting bases of assets and liabilities. Deferred tax assets are also recognized for certain tax attributes, including net operating loss carryforwards, credit carryforwards, and interest carryforwards. These deferred tax assets and liabilities are measured using the enacted tax rates and laws that will be in effect when such amounts are expected to be reversed or utilized. All deferred tax assets are subject to valuation allowance considerations to ensure recognition only of amounts that are more likely than not to be ultimately realized.

 

The Company accounts for uncertainty in income taxes for its “C” corporations and foreign subsidiaries utilizing the guidance in ASC Topic 740 - Income Taxes. Under these standards, income tax benefits should be recognized when, based on the technical merits of a tax position, the Company believes that if a dispute arose with the taxing authority and were taken to a court of last resort, it is more likely than not (i.e., a probability of greater than fifty percent) that the tax position would be sustained as filed. If a position is determined to be more likely than not of being sustained, the reporting enterprise should recognize the largest amount of tax benefit that is greater than fifty percent likely of being realized upon ultimate settlement with the taxing authority. The Company recognizes interest and penalties, if any, in its provision for income taxes.

 

On March 27, 2020 the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), was signed into law. The CARES Act contains several provisions that may favorably impact the Company, including an allowance for the deferral of the employer portion of social security tax, an allowance for the deferral of certain income tax payments, a new employee retention tax credit, an increase in the limitation on the annual amount of the interest expense that can be deducted, and a technical correction to the earlier Tax Cuts and Jobs Act of 2017 (“TCJA”) to allow for a 100% bonus depreciation deduction for qualified leasehold improvements. The increase in the limitation on the amount of interest expense that can be currently deducted resulted in the realization of a deferred tax benefit of $2.6. The Company deferred the payment of the employer portion of payroll taxes for the period April 1, 2020 through December 31, 2020 of approximately $4.9. The Company will repay this liability during 2021 and 2022.

 

Financial instruments

 

The Company’s financial instruments are cash and cash equivalents, accounts receivable, accounts payable, long-term debt obligations, and derivative instruments, principally interest rate swaps, foreign currency hedges and foreign currency swaps. The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable, and current maturities of long-term debt approximate fair value because of their short-term maturity and interest rates which approximate current rates. The carrying amount of long-term debt approximates fair value because the floating interest rates are based on current rates offered to the Company for debt with similar terms and maturities. The fair value of interest rate swaps (used for purposes other than trading) is the estimated amount to terminate the swap agreements at the reporting date, taking into account current interest rates and the creditworthiness of the swap counterparty.

 

Derivatives

 

The Company is exposed to certain risks, primarily interest rate and foreign currency exchange rate risk, related to its ongoing business operations. Interest rate swaps and caps are entered into to manage interest rate risk associated with the Company’s floating rate borrowings. Foreign currency hedges are entered into to manage foreign currency exchange rate volatility associated with the Company’s payables and receivables denominated in various currencies. The guidance related to accounting for derivatives requires companies to recognize all derivative instruments as either assets or liabilities at fair value in the consolidated statement of financial position and the related unrealized gains and losses in the statement of operations as the Company has not designated any financial instrument for hedge accounting.

 

14 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Derivative financial instruments are recorded by type in other current assets, other long-term assets, other current liabilities and other long- term liabilities in the consolidated statement of financial position and are measured at fair value. Changes in fair value are recognized in earnings, unless the derivative is designated and qualifies to be in a hedge accounting relationship. Currently, the Company has not designated any financial instrument for hedge accounting.

 

Fair value of financial instruments

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date and the fair value measurement guidance in GAAP sets forth a fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). Inputs are broadly defined as assumptions market participants would use in pricing an asset or liability.

 

The three levels of the fair value hierarchy under Fair Value Measurement ASC Topic 820 are described below:

 

Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. The types of investments in Level 1 include securities traded on a national securities exchange or reported on the Nasdaq national market. These securities are stated at the last reported sales price on the day of valuation.

 

Level 2: Inputs other than quoted prices within Level 1 that are observable for the asset or liability, either directly or indirectly, and fair value that is determined using models or other valuation methodologies. A significant adjustment to a Level 2 input could result in the Level 2 measurement becoming a Level 3 measurement. The Company’s Level 2 investments are interest rate swap contracts, foreign currency forward contracts and cross currency swap contracts (see Note 10). The fair value for Level 2 instruments is derived using the market approach based on observable market inputs including quoted prices of similar instruments and foreign exchange and interest rate forward curves.

 

Level 3: Inputs that are unobservable for the asset or liability and that include situations where there is little, if any, market activity for the asset or liability. The inputs into the determination of fair value are based upon the best information in the circumstances and may require significant management judgment or estimation. Level 3 liabilities relate to business and asset acquisitions made in 2019. The fair value of the liabilities for the contingent considerations recognized upon each acquisition as part of the purchase accounting opening balance sheet is estimated by discounting to present value the probability-weighted contingent payments expected to be made. As the fair value measure is based on significant inputs that are not observable in the market, they are categorized as Level 3 (see Note 11). The fair value of the contingent considerations related to the purchase accounting for acquisitions made in 2019.

 

The financial assets and financial liabilities measured at fair value on a recurring basis are the following:

 

    December 31, 2020  
    Level 1     Level 2     Level 3     Total Fair Value  
Financial assets                                
Derivative financial instruments   $     $ 1.0     $     $ 1.0  
Total assets           1.0             1.0  
Financial liabilities                                
Derivative financial instruments           36.7             36.7  
Contingent considerations                 0.9       0.9  
Total liabilities   $     $ 36.7     $ 0.9     $ 37.6  

 

15 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

The following table provides a roll-forward of the fair value of the contingent considerations categorized as Level 3 for the year ended December 31, 2020:

 

    December 31,
2020
 
Beginning balance   $ 4.7  
Issuance of contingent considerations in connection with acquisition      
Payments made on contingent liabilities     (2.9 )
Gain on contingent considerations     (1.2 )
Imputed Interest     0.3  
Ending balance   $ 0.9  

 

Recently issued accounting pronouncements

 

In August 2018, the Financial Accounting Standards Board (“FASB”) issued ASU 2018-15, Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40). The ASU aligned accounting for implementation costs incurred in a hosting agreement with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software and is effective for fiscal years beginning after December 15, 2020. The Company adopted this ASU on January 1, 2020 and the adoption had no material impact on the consolidated financial statements.

 

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). This ASU supersedes the lease recognition requirements in ASU Topic 840, Leases. Under Topic 842, lessees are required to recognize assets and liabilities on the statement of financial position for most leases and provide enhanced disclosures. Leases will continue to be classified as either finance or operating. In July 2018, the FASB issued ASU 2018-11, Leases (Topic 842) which added an optional modified retrospective transition method. In the period of adoption, under the new transition method, comparative periods within the financial statements will not need to be restated. Topic 842 is effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. The Company is currently evaluating the impact on the consolidated financial statements.

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments. The FASB’s new guidance changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income, including trade receivables, based on historical experience, current conditions and reasonable and supportable forecasts. This amendment is effective for interim and annual reporting periods beginning after December 15, 2022. The Company is currently evaluating the impact on the consolidated financial statements.

 

In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The ASU reduces the complexity of accounting for income taxes by clarifying and amending existing guidance as well as removing certain exceptions. For private companies, the ASU is effective for fiscal years beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022 with early adoption permitted. The Company will adopt this ASU on January 1, 2021 and expects no material impact on the consolidated financial statements.

 

In March 2020, the FASB issued ASU No. 2020-04 - Reference Rate Reform (Topic 848), codified as ASC 848 (“ASC 848”). The purpose of ASC 848 is to provide optional guidance to ease the potential effects on financial reporting of the market-wide migration away from Interbank Offered Rates (“IBORs”) to alternative reference rates. ASC 848 applies only to contracts, hedging relationships, and other transactions that reference a reference rate expected to be discontinued because of reference rate reform. The guidance may be applied upon issuance of ASC 848. In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848): Scope, which clarified the scope of ASU 2020-04 indicating that certain optional expedients and exceptions included in ASU 2020-04 are applicable to derivative instruments affected by the market-wide change in interest rates used for discounting, margining, or contract price alignment. We are currently in the process of evaluating the amendments and we anticipate they will facilitate the transition away from LIBOR. The Company is currently assessing the impact of adopting this new guidance.

 

16 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Impact of COVID-19

 

Continuing concerns over economic and business prospects in the United States and throughout the world, including the recent outbreak of a novel strain of coronavirus (COVID-19), have contributed to increased volatility and diminished expectations for the global economy. These factors may precipitate a slowdown in the global economy or recession, which could materially adversely affect the Company’s business and operations. The Company cannot presently predict the scope and severity of any potential business shutdowns or disruptions, but if any of the third parties with whom the Company engages were to experience shutdowns or other business disruptions, the Company’s ability to conduct business in the manner and on the timelines presently planned could be materially and negatively impacted. The Company has not experienced any known business disruptions as a result of the pandemic, as most services are delivered remotely or capable of being delivered remotely. In addition, the pandemic has accelerated trends towards digital learning, including the acceleration in adoption rates of the ebook platform as purchases continue to transition from print to digital formats. The Company has taken actions to address the present situation including establishing a Business Continuity Plan task force, comprised of senior leadership and other key managers, directing all global employees with remote access to work from home. Further, in collaboration with publishers, the Company began providing trial period access for many of its PQIS subscription products. The full extent to which COVID-19 may impact the Company’s financial condition or results of operations over the medium to long term, however, remains uncertain. Due to the Company’s recurring revenue business model, the effect of COVID-19 may not be fully reflected in the results of operations until future periods, if at all. The Company will continue to actively monitor the situation and may take further actions that alter its business operations as may be required by federal, state or local authorities, or that the Company determines are in the best interests of its employees, customers, publishers, partners and members.

 

Subsequent events

 

The Company performed review procedures to evaluate subsequent events and determine any necessary disclosures that arise from such evaluation through April 26, 2021, the date on which the financial statements are issued.

 

On February 2, 2021, the Company entered into a third amendment to the Amended and Restated Credit Agreement to reduce the term loan interest rate to LIBOR plus 3.25% and also added a provision to reduce the rate to LIBOR plus 3.00% if the Net First Lien Leverage Ratio is 3.00 or below.

 

17 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated) 

 

Note 3. ACQUISITIONS

 

Acquisition of Energy Abstract LLC

 

On November 15, 2020, the Company entered into a unit purchase agreement with Energy Abstract LLC (“Energy Abstract”), a subsidiary of CIG, pursuant to which the Company acquired all of the shares of Energy Abstract for a final purchase price of $2.7. Energy Abstract is an information source for published scientific and technical knowledge related to oil and gas exploration and production founded by the University of Tulsa. The purchase price was paid with available funds. The Company expects to finalize purchase price allocation in accordance with the Business Combination guidance of ASC Topic 805 as soon as practical but no later than one year from the acquisition. Pro forma financial information does not have a material impact on the consolidated financial statements. A summary of the significant assets acquired, and liabilities assumed in this business acquisition are as follows:

  

    2020  
Accounts receivable and other current assets   $ 0.2  
Intangible assets     2.5  
Goodwill     0.9  
Total assets     3.6  
         
Accrued expenses and other liabilities     0.1  
Deferred revenues     0.8  
Total liabilities     0.9  
Net assets acquired     2.7  
Net assets acquired, net of cash   $ 2.7  

 

Acquisition of Underline Sciences Inc.

 

On September 22, 2020, the Company acquired preferred stock, representing approximately a 25% ownership interest, in Underline Sciences Inc. (“Underline”) for $1.5. Underline is a virtual conference platform for events in science, medicine, academia and other professional fields. The purchase price was paid out of available funds.

 

Acquisition of Innovative Interfaces, Inc.

 

On January 15, 2020, the Company acquired all of the shares of Innovative Interfaces, Inc. (“Innovative”) for $222.6 net of cash acquired. The purchase price was financed with an incremental loan of $210.0 and available funds. The acquisition was accounted for as a purchase in accordance with ASC Topic 805 Business Combinations. The revenue of Innovative on the consolidated statement of operations from and including January 15, 2020 to December 31, 2020 was $82.9 million. Unaudited Pro forma financial information is as follows:

 

    2020  
    As Reported     Innovative
Proforma
    As Adjusted  
Revenue   $ 862.9     $ 3.5      $ 866.4  
Net Income     3.4       (0.0 )     3.4  

 

18 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

The U.S. Federal Trade Commission (FTC) routinely evaluates the potential impact of acquisitions on competition and customers, and the Company received a formal notification of a review of the acquisition of Innovative. On November 2, 2020 the FTC closed its review of the Company’s acquisition of Innovative, allowing Innovative to be integrated with the Company. A summary of the significant assets acquired, and liabilities assumed in this business acquisition are as follows:

 

    2020  
Cash and cash equivalents   $ 13.7  
Accounts receivable and other current assets     20.5  
Property and equipment, net     1.6  
Intangible assets     193.3  
Goodwill     50.6  
Other long-term assets     0.9  
Total assets     280.6  
         
Accounts payable     1.2  
Other current liabilities     5.5  
Deferred revenues     37.6  
Total liabilities     44.3  
Net assets acquired     236.3  
Net assets acquired, net of cash   $ 222.6  

 

Developed technology, trademarks, and customer relationships were recognized as intangible assets in the Innovative acquisition. Amortization is recorded on a straight -line basis over the estimated useful life of the assets. The following is the weighted average useful life for each asset class in the period of acquisition:

 

Developed Technology     15 years     $ 91.1  
Customer Relationships     16 years       88.9  
Trademarks     13 years       13.3  
            $ 193.3  

 

Goodwill represents the excess of the consideration transferred over the aggregate fair values of assets acquired and liabilities assumed. The goodwill recorded in connection with this acquisition was based on operating synergies and other benefits expected to result from the combined operations and the assembled workforce acquired. The majority of the goodwill acquired is not deductible for tax purposes.

 

Acquisition transaction costs recognized for the year ended December 31, 2020 such as legal, accounting, valuation and other professional services, are $6.1 and are included in selling, general and administrative expense on the accompanying consolidated statement of operations.

 

In connection with the acquisition of Innovative, the Company has reviewed potential prior year tax exposures of the acquired entities for which we could be held liable under tax authority audit and has determined that additional tax reserves under ASC 740-10 and or ASC 450- 20 are not warranted. The Company is indemnified against tax assessment loss from certain potential tax exposures for pre-acquisition periods, meaning the Company would be reimbursed for settlements with tax authorities related to these potential exposures.

 

19 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated) 

 

Note 4. ACCOUNTS RECEIVABLE

 

Accounts receivable as of December 31, 2020 is summarized below:

 

    December 31,
2020
 
Trade   $ 146.5  
Less allowance for bad debts     (7.7 )
      138.8  
Less long-term receivables     (0.7 )
Accounts receivable, net of allowances   $ 138.1  

 

20 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 5. PROPERTY AND EQUIPMENT, NET AND CAPITALIZED CONTENT AND SOFTWARE DEVELOPMENT, NET

 

Capitalized costs as of December 31, 2020 are summarized below:

 

    December 31,
2020
 
Property and equipment:        
Machinery and equipment   $ 65.4  
Furniture and fixtures     8.1  
Leasehold improvements     13.3  
Computer software     12.1  
Capital lease     24.9  
Land and buildings     1.5  
      125.3  
Less accumulated depreciation     (73.7 )
Total property and equipment, net   $ 51.6  
         
Capitalized costs:        
Capitalized content and software   $ 696.0  
Internal software development     34.3  
      730.3  
Less accumulated amortization     (620.9 )
Total capitalized costs, net   $ 109.4  

 

Depreciation expense on property and equipment is $14.7 for the year ended December 31, 2020. Amortization expense for capitalized content and software costs and internally developed software is $43.5 for the year ended December 31, 2020.

 

21 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 6. GOODWILL AND OTHER INTANGIBLE ASSETS, NET

 

Goodwill

 

As of December 31, 2020, the Company’s annual impairment testing resulted in no impairment charges recorded for any reporting units. Goodwill as of December 31, 2020 is summarized below:

 

    Total Goodwill  
Balances as of December 31, 2019   $ 577.0  
Additions(1)     51.5  
Foreign currency translation     0.6  
Disposals      
Balances as of December 31, 2020   $ 629.1  

 

(1) The increase of goodwill in the year ended December 31, 2020 is related to the acquisition of Innovative, and Energy Abstract.

 

Intangibles

 

Intangible assets as of December 31, 2020 consisted primarily of subscription and customer lists, trademarks, publisher relationships, databases and developed technology, and archive tapes. The following summarizes the changes in the Company’s intangible assets, net:

 

    Subscription
and
Customer
lists
    Trademarks     Publisher
relationships
    Databases
and
Developed
Technology
    Archive
tapes and
other
    Totals  
As of December 31, 2019                                                
Gross carrying amount   $ 264.2     $ 90.7     $ 47.1     $ 207.0     $ 44.7     $ 653.7  
Additions(1)     90.0       14.9             91.9       0.1       196.9  
Disposals     (7.9 )                 (8.3 )     (6.0 )     (22.2 )
Gross Balance as of December 31, 2020     346.3       105.6       47.1       290.6       38.8       828.4  
Accumulated amortization as of December 31, 2019     (173.4 )     (70.2 )     (40.9 )     (171.3 )     (35.6 )     (491.4 )
Amortization expenses     (25.5 )     (6.7 )     (2.0 )     (36.2 )     (3.0 )     (73.4 )
Foreign currency translation     (0.1 )     (0.1 )           0.2              
Disposals     7.9                   7.4       6.0       21.3  
Accumulated amortization as of December 31, 2020     (191.1 )     (77.0 )     (42.9 )     (199.9 )     (32.6 )     (543.5 )
Net balances as of December 31, 2020   $ 155.2     $ 28.6     $ 4.2     $ 90.7     $ 6.2     $ 284.9  

 

(1) The increase of intangible assets in the year ended December 31, 2020 was mainly related to the acquisition of Innovative and Energy Abstract.

 

22 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Aggregate amortization of intangible assets subject to amortization for each of the next five years and thereafter is as follows:

 

For Fiscal Year Ended     Subscription
and
Customer
lists
    Trademarks     Publisher
relationships
    Databases
and
Developed
Technology
    Archive
tapes and
other
    Totals  
2021     $ 23.1     $ 6.9     $ 1.5     $ 8.9     $ 1.3     $ 41.7  
2022       20.0       5.6       1.3       8.3       1.0       36.2  
2023       19.2       4.6       1.0       6.9       0.9       32.6  
2024       18.8       1.9       0.4       6.1       0.8       28.0  
2025       18.0       1.7             6.1       0.6       26.4  
Thereafter       56.1       7.9             54.4       1.6       120.0  
Total     $ 155.2     $ 28.6     $ 4.2     $ 90.7     $ 6.2     $ 284.9  

 

23 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 7. ACCUMULATED OTHER COMPREHENSIVE INCOME (AOCI)

 

The following table presents changes in and amounts reclassified out of AOCI for the year ended December 31, 2020:

 

    Foreign
Exchange
Translation
Adjustment
 
Balance, December 31, 2019   $ (12.7 )
Other comprehensive income before reclassifications     2.1  
Amounts reclassified from AOCI      
Net current period other comprehensive income     2.1  
Balance, December 31, 2020   $ (10.6 )

 

24 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Note 8. RELATED PARTY TRANSACTIONS

 

ProQuest and R. R. Bowker LLC (“Bowker”), affiliates through common ownership, entered into a license agreement for use of related intellectual property. Both engage jointly in initiatives such as marketing, finance, sales, legal, human resources, technical support, and customer service. ProQuest also includes Bowker in certain business travel procurement arrangements and provides certain management, administrative, treasury and other back-office services to Bowker pursuant to various service agreements between the parties. Expenses incurred related to these services totaled $3.0 for the year ended December 31, 2020. Such amount includes Bowker's portion of the annual management fee the Company pays to CIG.

 

CIG is the majority owner of ProQuest Holdings LLC (“ProQuest Holdings”). ProQuest Holdings is the owner of ProQuest and Bowker. On June 24, 2019, Atairos Group, Inc. (“Atairos”) purchased a majority of Goldman Sachs & Co. LLC’s (“Goldman”) minority interest in ProQuest Holdings.

 

In connection with an investor rights agreement among CIG, Atairos and Goldman, if a liquidation event has not occurred by June 24, 2027 with respect to ProQuest Holdings, the parent of ProQuest and Bowker, Atairos has the right to request that CIG, Goldman and/or ProQuest Holdings purchase its interests at a value determined by an independent appraiser, and to otherwise cause ProQuest Holdings to pursue a sale to a third party in the event that none of the investors elect to purchase Atairos’ interests.

 

Pursuant to the same investor rights agreement among CIG, Atairos and Goldman, (i) for a period of 180 days commencing on June 24, 2022, Goldman has the option to elect to cause ProQuest Holdings to purchase all of Goldman’s interests at a value determined by an independent appraiser, which purchase may be executed instead by CIG and/or Atairos upon the agreement of CIG and Atairos, and (ii) if Goldman does not exercise such right during such period, then for the following 180 day period thereafter ProQuest Holdings has the option to elect to purchase all of Goldman’s interests at a value determined by an independent appraiser, which purchase may be executed instead by CIG and/or Atairos upon the agreement of CIG and Atairos. If Goldman elects to cause ProQuest Holdings to purchase all of Goldman’s interest, the settlement can be made in cash or with a note bearing an 8% interest rate and a three-year term.

 

During 2020, the Company distributed $168.3 to ProQuest Holdings, primarily related to distributions to shareholders.

 

The Company reimburses CIG for expenses paid on the Company’s behalf for various services, including business development, certain expenses related to employees with dual responsibilities among CIG and the Company, health and welfare benefits and property and casualty insurance. For the year ended December 31, 2020, the Company reimbursed CIG $0.2 for these expenses.

 

The Company is reimbursed by CIG for various other shared services, including information technology, human resources information systems, business travel procurement arrangements and administrative services. For the year ended December 31, 2020, CIG paid the Company $1.0 for these expenses.

 

The Company also shares space in leased properties and related administrative services in New York, New York, and Bethesda, Maryland, with CIG, for which CIG reimburses the Company pro rata on the basis of headcount and square footage. For the year ended December 31, 2020, CIG reimbursed the Company $0.2 for these expenses.

 

On November 23, 2017, the Company entered into a lease agreement with a subsidiary of CIG in respect to the corporate offices in Ann Arbor, Michigan. For the year ended December 31, 2020, the total costs related to these agreements is $3.0 with $40.0 in minimum rent payments remaining through the term of the lease as of December 31, 2020. The total minimum rent due to the landlord over the full term of the lease is $48.8. In addition to the monthly rent payments, the Company is responsible for reimbursing the landlord for taxes, insurance and other operating expenses on the property. On February 2, 2021, the company agreed to extend the term of the lease, which previously expired on September 30, 2032, until September 30, 2036. The Company may further extend for a period of five years commencing October 1, 2036.

 

25 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Note 9. DEBT

 

Long-term debt comprised the following indebtedness to various lenders as of December 31, 2020:

 

    December 31,
2020
 
Senior secured first lien credit facility due 2026 (a)   $ 1,016.8  
Senior secured revolver loan (a)      
Collateralized equipment loan (b)      
Total Debt     1,016.8  
Less current maturities      
Long-term debt   $ 1,016.8  

 

(a) The senior secured first lien credit facility (the “First Lien Credit Facility 2026”) includes a term loan that is due to expire in 2026 and a revolver due to expire in 2024. Both are secured by substantially all the assets of the Company. The instruments governing the First Lien Credit Facility 2026 contain, among other matters, various financial covenants that may restrict the Company from paying distributions, subject to certain exceptions, and are presented net of original issue discount and deferred financing costs.

 

(b) The equipment loan matured in December 2020 and is secured by various equipment in accordance with the agreement.

 

As of December 31, 2020 the estimated fair value of total debt, including the current portion, is $1,016.8. The estimated fair value is based on Level 2 inputs.

 

Annual maturities of long-term debt are as follows:

 

Year ending December 31,      
2021   $  
2022      
2023      
2024      
2025     3.8  
Thereafter     1,028.5  
Total principal payments   $ 1,032.3  
Original issue and deferred financing cost     (15.5 )
Total debt   $ 1,016.8  

 

26 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

First Lien Credit Facility 2026 (a): On October 23, 2019, the Company entered into a new Amended and Restated Credit Agreement in the amount of $725.0 under the term loan facility and $150.0 under the revolving credit facility with a sub-facility for the issuance of up to $15.0 letters of credit and a swingline sub-facility of up to $15.0. The origination fees of $9.2 were paid upon closing and are treated as a discount on the term loan, which will be amortized over the life of the loan. The proceeds from the Credit Agreement, net of original issue discount, were used to extinguish the prior First Lien Credit Facility due 2021. Borrowing under the Amended and Restated Credit Agreement is at an interest rate of LIBOR plus 3.50% on the term loan and LIBOR plus 2.75% on the revolving loan. Quarterly principal payments of $1.8 began March 31, 2020. The Credit Agreement requires certain mandatory prepayments of outstanding loans under the Term Loan Facility, subject to certain exceptions, based on (i) the net cash proceeds of certain asset sales and casualty and condemnation events in excess of certain thresholds (subject to certain reinvestment rights) and (ii) a percentage of Excess Cash Flow (as defined in the Credit Agreement) in excess of certain thresholds and subject to certain credits during each fiscal year.

 

On December 4, 2019, the Company amended the Amended and Restated Credit Agreement to provide for an additional $210.0 of incremental term loans under the Term Loan Facility. Effective on January 15, 2020, the incremental $210.0 was used to fund the acquisition of Innovative. In September 2020, the Company paid $48.1 against the term loan, covering all required principal payments until September 2025.

 

On December 15, 2020, the Company amended the Amended and Restated Credit Agreement to provide for an additional $150.0 of incremental term loans under the Term Loan Facility, increasing the amount of the term loan to $1,032.3. The incremental $150.0 was used to fund a shareholder distribution. As of December 31, 2020 the outstanding borrowings under the Amended and Restated Credit Agreement are $1,016.8, which included $15.5 of original issue discount and deferred financing costs and the average interest rate was 3.6%. As of December 31, 2020 there was $0.0 drawn on the revolving credit facility and $0.6 in outstanding letters of credit.

 

Collateralized Equipment Loan (b): There is one collateralized equipment loan, with a 36-month term, paid in equal monthly installments, plus interest of 5.98%. ProQuest used the proceeds from this loan to purchase certain hardware and software, to which ProQuest retains the title. This loan matured in December 2020.

 

27 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Note 10. DERIVATIVE FINANCIAL INSTRUMENTS

 

On December 21, 2015, the Company entered into interest rate swap agreements on a total original amount of $200.0 designed to limit interest rate exposure in the event that 90-day LIBOR increases above 2.08%. The effective date of these agreements is December 30, 2016. Interest will either be paid or earned each quarter based on the difference between the 90-day LIBOR and a fixed rate of 2.08%. On February 16, 2018, the Company amended $125.0 of the interest rate swap to a fixed rate of 2.43% and extended maturity to December 31, 2023. The terms on the remaining $75.0 did not change and will expire on December 31, 2021.

 

In November 2018, the Company entered into an interest rate swap agreement on an original amount of $100.0 with an effective date of January 3, 2022. The agreement is designed to limit the interest rate exposure in the event 90-day LIBOR increases above 3.12%. This derivative instrument expires on December 31, 2024.

 

In May 2019, the Company entered into a new interest rate swap agreement on the total amount of $100.0 with an effective date of January 3, 2022. The agreement is designed to limit the interest rate exposure in the event the 90-day LIBOR increases above 2.35%. This derivative instrument expires on December 31, 2026.

 

On January 27, 2020, the Company entered into several new interest rate swap agreements for a total notional amount of $200.0. The agreements are designed to limit the interest rate exposure in the event 90-day LIBOR increases on average above 1.4914%. The derivative instruments expire on September 30, 2026.

 

As of December 31, 2020, the total mark-to-market liability value of the above various interest rate swap agreements is ($34.9).

 

On March 7, 2016, the Company entered into an interest rate cap agreement on an original amount of $250.0 with the effective date of October 1, 2016. The agreement is designed to limit interest rate exposure if 90-day LIBOR increases above 2.00%. This derivative instrument expires on September 30, 2021. As of December 31, 2020, the mark-to-market liability value of this agreement is ($0.8).

 

In March 2016, the Company entered into foreign currency hedges to partially offset its business exposure to foreign exchange risk arising from payable and receivable transactions in the normal course of business. This is due to the volatility in foreign exchange movements and in part due to the Ex Libris acquisition. These hedges expire before June 28, 2021. As of December 31, 2020, the mark-to-market (liability) asset value of these hedges is ($1.0).

 

In March 2018, the Company entered into several cross-currency swap agreements to hedge against equity value depreciation due to foreign exchange movements. The Company agreed to swap $50.0 of fixed debt for Euro denominated debt with net proceeds of 2.6% on the notional amount on a quarterly basis. The Company also agreed to swap $50.0 of fixed debt for Sterling denominated debt with net proceeds of 1.2% on the notional amount on a quarterly basis. The termination date of these agreements is March 6, 2021. As of December 31, 2020, the mark-to-market asset value of these agreements is $1.0.

 

As of December 31, 2020, the consolidated mark-to-market asset value of all the derivative instruments discussed above is $1.0 and the liability value is ($36.7), which is included in the accompanying consolidated statement of financial position. The derivatives are recorded by type and will be found under, other current assets, other long- term assets, other current liabilities or other long-term liabilities depending on the individual mark-to-market value and maturity date.

 

The unrealized gains and losses on these interest rate, foreign exchange hedging, and cross currency swap agreements are included in the accompanying consolidated statement of operations as unrealized losses on derivative instruments, which are ($30.6) for the year ended December 31, 2020.

 

28 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Note 11. OTHER ASSETS AND LIABILITIES

 

Other current and long-term assets and liabilities are comprised of the following:

 

Other current assets   December 31,
2020
 
Prepaid cloud storage and software licensing expenses   $ 10.9  
Capitalized commissions     8.1  
Prepaid taxes     6.1  
Prepaid royalties     2.1  
Security deposits     1.4  
Derivatives     1.0  
Other prepaid expenses     5.0  
Total other current assets   $ 34.6  

 

Other long-term assets   December 31,
2020
 
Long-term prepaid expenses   $ 3.7  
Long-term deferred royalty     1.6  
Long-term income taxes     1.2  
Long-term accounts receivable     0.7  
Other long-term receivables     8.1  
Total other long-term assets   $ 15.3  

 

Other current liabilities   December 31,
2020
 
Accrued other taxes   $ 10.2  
Reserve for self-insurance     4.3  
Derivatives     8.5  
Short term portion of contingent considerations     0.4  
Other current liabilities     9.8  
Total other current liabilities   $ 33.2  

 

29 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Other long-term liabilities   December 31,
2020
 
Derivatives   $ 28.2  
Long-term severance payable     10.5  
Long-term income tax reserves     4.7  
Long-term accrued royalty expense     1.6  
Other long-term liabilities     3.3  
Total other long-term liabilities   $ 48.3  

 

Contingent Considerations: The Company acquired Rapid ILL on June 14, 2019 and was obligated to pay up to an additional $3.4 of contingent considerations if specified future objectives and financial targets were met. The Company reflected this on the consolidated statement of financial position within other long-term liabilities at its fair value of $2.7, based on the likelihood of payment of these contingent earn-out payments. As of December 31, 2020, it was determined that some of the targets would likely not be met, and $1.0 was recorded as a gain on the consolidated statement of operations. At December 31, 2020, the long-term portion of the contingent considerations is $0.5.

 

As of December 31, 2020, the Company is obligated to pay up to an additional $0.4 of other contingent considerations if specified future objectives and financial targets are met as a result of other acquisitions.

 

30 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Note 12. DEFINED CONTRIBUTION PLAN

 

The Company has a defined contribution plan offered to all eligible employees in the United States, whereby eligible employees may contribute a portion of their gross earnings to the plan, subject to certain limitations. In addition, the Company matches 50% of employee contributions up to the greater of $6,000 or 5% of eligible compensation, annually. The plan is qualified under and is governed by Section 401(k) of the Internal Revenue Code. Employees of the United Kingdom are eligible to participate in a stakeholder’s savings plan. For the year ended December 31, 2020 the Company recognized expense for contribution to these plans totaling approximately $12.1.

 

31 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Note 13. DEFERRED COMPENSATION

 

Certain of the Company’s senior executives were granted profit participation through an equity interest in the ProQuest Equity Plan (the “PEP”). The PEP owns a membership interest in ProQuest Holdings through a contribution of certain Class C units made by ProQuest Holdings’ members. This profit participation interest, in the form of units, provides certain incentives to participants pursuant to the terms and conditions of the agreements governing the PEP. In accordance with the Stock Compensation Topic of ASC 718, compensation cost related to this equity granted to employees is recorded in the financial statements of the employer on a stand-alone basis, although the ultimate obligation belongs to ProQuest Holdings. Compensation expense relating to the PEP will be recorded in the financial statements of the Company as the individual grants vest. Forfeitures are recorded as they occur for the vested employees. Compensation expense of $4.6 related to the award of the PEP units has been included in selling, general and administrative expense on the accompanying consolidated statement of operations for the year ended December 31, 2020.

 

32 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Note 14. INCOME TAXES

 

Loss before income taxes in the consolidated statement of operations included the following components for the year ended December 31, 2020:

 

    2020  
Domestic loss before income taxes   $ (40.1 )
Foreign income before income taxes     45.2  
Total income (loss) before income taxes   $ 5.1  

 

The income tax benefit for the year ended December 31, 2020 consisted of the following:

 

    2020  
Current tax provision        
Federal   $ 3.0  
State     0.7  
Foreign     3.6  
    $ 7.3  
Deferred tax provision        
Federal   $ (6.6 )
State      
Foreign     1.0  
    $ (5.6 )
Total expense (benefit)   $ 1.7  

 

The Company’s tax provision for the year ended December 31, 2020 consisted of current expense of $7.3 and deferred benefit of $5.6. The current expense is primarily the result of the current tax provisions of the Company’s foreign subsidiaries and its U.S. corporate subsidiary, Ex Libris Intermediate TopCo Inc. (“Ex Libris U.S.”). The deferred benefit is primarily the result of temporary book-to-tax differences related to Ex Libris U.S., including a deferred interest benefit resulting from the carryforward of realizable but currently disallowed interest expense.

 

In January of 2020, the Company, through its corporate subsidiary Ex Libris (USA), Inc., completed the acquisition of the Innovative group. Innovative has both U.S. and foreign entities, but the primary operating entity is the U.S. corporation Innovative Interfaces Inc. (“III”).

 

Beginning in 2020, III will be part of the consolidated U.S. filing of Ex Libris U.S.. The current activities and historical deferred assets and liabilities of the Innovative group have been reflected in the December 31, 2020 global provision of the Company accordingly.

 

The Company’s effective tax rate differed from the corporate federal statutory rate of 21% as most of the Company’s activity occurs at the partnership level, and thus is not subject to entity-level domestic income tax. In addition, the effective tax rate was impacted by non-taxable income related to intercompany debt forgiveness. The Company’s tax provision is driven primarily by the activities of Ex Libris U.S., which has a U.S. corporate parent and foreign subsidiaries.

 

The items accounting for the difference between income taxes computed at the U.S. federal statutory rate and the Company’s effective rate as of December 31, 2020 are as follows:

 

33 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

    2020  
Taxes computed at the federal statutory rate   $ 1.1  
State taxes     (0.4 )
Flow-through income not taxed at the entity level     3.3  
Tax rate differential of foreign earnings     (0.1 )
Global intangible low-taxed income net of §250 (GILTI)     0.9  
§250 deduction (FDII)     (0.5 )
Subpart F income     1.4  
Non-taxable foreign income     (7.5 )
Non-deductible loss     1.3  
Impact of foreign currency gain from long term note      
Valuation allowance     (1.0 )
Reserve for uncertain tax positions     (1.3 )
Return to provision     2.8  
Other reconciling items - net     1.7  
Total tax provision   $ 1.7  
Effective tax rate     33.3 %

 

Significant components of the Company's deferred tax assets (liabilities) at December 31, 2020 are as follows:

 

    December 31,
2020
 
Deferred tax assets        
§163(j) deferred interest   $ 5.3  
Net operating loss     2.7  
R&D credits     3.5  
Foreign tax credit      
Employee benefits     1.0  
Other     0.4  
Deferred tax assets     12.9  
Valuation allowance     (3.8 )
Deferred tax assets, net of valuation allowance   $ 9.1  
Deferred tax liabilities        
Foreign earnings not permanently reinvested   $ (6.8 )
Capitalized labor costs     (1.3 )
Intangibles     (14.7 )
Depreciation and amortization     (0.6 )
Other - net     (1.6 )
Deferred tax liabilities     (25.0 )
Net deferred tax liabilities   $ (15.9 )

 

34 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Deferred tax assets and liabilities reflect the tax consequences of temporary differences between the financial statement carrying value of assets and liabilities and their respective tax bases, as well as tax credits, net operating loss carryforwards and other attributes, and the future tax impact of foreign earnings to be repatriated to the United States. Deferred tax assets are reduced by a valuation allowance when it is considered more likely than not, based upon the weight of available evidence, that a future tax benefit will not be realized. Valuation allowance needs are determined on a jurisdictional basis. The Company’s valuation allowances at December 31, 2020, related primarily to state net operating losses and state R&D tax credit carryforwards.

 

At December 31, 2020 the Company had net operating loss carryforwards, tax effected, for state tax jurisdictions of $2.3 and foreign tax jurisdictions of $0.4. The majority of the state net operating loss carryforwards will start expiring in years 2027 through 2036, if not utilized. The foreign net operating loss carryforwards can be carried forward indefinitely.

 

The Company has provided for U.S. income taxes and withholding taxes on all undistributed earnings of its significant foreign subsidiaries since the Company does not indefinitely reinvest these undistributed earnings. Beginning in 2020, this includes the undistributed earnings of the foreign subsidiaries of Innovative. The Company measures deferred tax assets and liabilities using tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The Company recognizes the effect on deferred tax assets and liabilities of a change in tax rates in income in the period that includes the enactment date.

 

The Company is subject to income taxes in the U.S. and various state and foreign jurisdictions. Significant judgment is required in evaluating tax positions and determining the provision for income taxes. The Company establishes liabilities for tax-related uncertainties based on estimates of whether, and the extent to which, additional taxes may be due. These liabilities are established when the Company believes that certain positions might be challenged despite its belief that its tax return positions are fully supportable. The Company adjusts these liabilities in light of changing facts and circumstances, such as the outcome of a tax audit. The provision for income taxes includes the impact of changes to these liabilities.

 

At December 31, 2020, total unrecognized tax benefits were $5.8, of which $4.3 would impact the effective tax rate if recognized. The change in the reserve from 2019 to 2020 was largely the result of a net decrease in foreign uncertain tax positions and was primarily related to certain intercompany transactions. Any changes in the next twelve months are not anticipated to have a significant impact on the results of operations, financial position, or cash flows of the Company.

 

The Company believes that it is reasonably possible that $0.7 of unrecognized tax benefits may be recognized in the next 12 months as a result of a lapse of the statute of limitations. The Company’s policy is to recognize interest and penalties related to unrecognized tax benefits in the provision for income taxes. As of December 31, 2020, potential interest and penalties on unrecognized tax benefits were $0.4. As of December 31, 2020, the tax years open to examination are 2017 through 2019 for U.S. tax jurisdictions and 2016 through 2019 for foreign tax jurisdictions.

 

The aggregate changes in the gross unrecognized tax benefits related to uncertain tax positions as of December 31, 2020 are as follows:

 

    2020  
Beginning unrecognized tax benefits   $ 6.7  
Increases for tax positions related to the current year     1.3  
Increases for tax positions related to prior years     1.5  
Decreases for tax positions related to prior years     (2.6 )
Decreases due to lapsed statutes of limitations     (1.1 )
Ending unrecognized tax benefits   $ 5.8  

 

35 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(In millions of U.S. dollars, unless otherwise indicated)

 

Note 15. COMMITMENTS AND CONTINGENCIES

 

Future guaranteed minimum commitments are as follows as of December 31, 2020:

 

    2021     2022     2023     2024     2025     2026 and
Thereafter
    Total  
Guaranteed royalties   $ 73.8     $ 55.4     $ 40.1     $ 33.3     $ 15.2     $ 21.0     $ 238.8  
Capital lease     3.1       3.1       3.2       3.2       3.3       24.1       40.0  
Operating leases     8.4       6.9       6.0       5.5       3.4       8.0       38.2  
Total future payments(1)   $ 85.3     $ 65.4     $ 49.3     $ 42.0     $ 21.9     $ 53.1     $ 317.0  

 

(1) Future minimum operating lease payments have not been reduced by expected minimum sublease income of $1.8 due in the future under noncancelable subleases.

 

Guaranteed Royalties: The Company licenses content from publishers for inclusion in products in return for paying the publisher a royalty fee. Certain of these license agreements require a minimum guaranteed annual royalty payment with terms of one to ten years.

 

Capital Lease: The Company entered into a capital lease arrangement which had an original obligation of $48.8, which includes $24.1 of interest, and expires in 2032. This transaction was recorded at the present value of the future minimum lease payments on the consolidated statement of financial position as a component of property and equipment.

 

Operating Leases: The Company leases its facilities with end dates that vary through 2032. Certain of these facility leases have escalation clauses equal to the cost of living and support periodic payments of various occupancy costs. Rent holidays and rent escalation provisions are considered in determining straight-line rent expense to be recorded over the lease term. Total rent expense net of sublease income for the year ended December 31, 2020 is $9.9.

 

Litigation: The Company is a party to various claims and legal actions arising in the ordinary course of business. Litigation is subject to many uncertainties and the outcome of individual litigated matters is not probable nor estimable. Management currently believes that resolving claims against us, individually or in aggregate, will not have a material adverse impact on the consolidated financial statements.

 

Contractual Obligations: The Company does not believe there are any off-balance sheet arrangements that have, or are reasonably likely to have, a material effect on the Company. As of December 31, 2020 there is $3.0 in outstanding performance bonds issued in the normal course of business, as required by certain customers.

 

36 

 

 

Exhibit 99.4

 

PROQUEST LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

(In millions)   March 31,
2021
    December 31, 
2020
 
Assets                
Current assets:                
Cash and cash equivalents   $ 102.9     $ 86.0  
Restricted cash     2.5       2.5  
Accounts receivable (net of allowances $7.5 and $7.7, respectively)     126.5       138.1  
Deferred royalties     19.3       19.5  
Other current assets     42.1       34.6  
Total current assets     293.3       280.7  
Property and equipment, net     55.3       51.6  
Content and software development, net     109.3       109.4  
Other intangible assets, net     274.2       284.9  
Goodwill     629.1       629.1  
Other long-term assets     16.3       15.3  
Total assets   $ 1,377.5     $ 1,371.0  
Liabilities and Member's Equity                
Current liabilities                
Accounts payable   $ 32.4     $ 36.1  
Accrued wages and benefits     26.9       46.0  
Accrued royalty cost     63.5       65.9  
Deferred revenue     338.3       334.0  
Other current liabilities     35.1       33.2  
Total current liabilities     496.2       515.2  
Long-term deferred revenue     5.1       5.7  
Long-term debt     1,016.7       1,016.8  
Long-term capital lease     26.5       22.3  
Long-term deferred income taxes     17.6       17.2  
Other long-term liabilities     35.0       48.3  
Total liabilities   $ 1,597.1     $ 1,625.5  
Commitments and Contingencies (Note 15)                
Member’s Equity                
Member’s equity     (209.2 )     (243.9 )
Accumulated other comprehensive loss     (10.4 )     (10.6 )
Total member’s equity   $ (219.6 )   $ (254.5 )
Total liabilities and member’s equity   $ 1,377.5     $ 1,371.0  

 

See accompanying Notes to Unaudited Consolidated Financial Statements.

 

1 

 

 

PROQUEST LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS 

 

(In millions)   Three months
ended March 31,
2021
 
Revenues:        
Subscription and maintenance   $ 165.5  
Content licenses and other products     54.2  
Total revenues     219.7  
Cost and expenses:        
Cost of subscription and maintenance (exclusive of depreciation and amortization shown below)     45.6  
Cost of content licenses and other products (exclusive of depreciation and amortization shown below)     38.4  
Selling, general and administrative     58.4  
Depreciation and amortization     25.0  
Research and development     18.0  
Management fee - related party     1.8  
Total costs and expenses     187.2  
Income from operations     32.5  
Interest expense, net     (11.9 )
Unrealized gains on derivative instruments     17.1  
Foreign currency transaction losses     (0.9 )
Non-operating income, net     4.3  
Income before income taxes     36.8  
Provision for federal, state and foreign taxes     (3.0 )
Net income   $ 33.8  

 

See accompanying Notes to Unaudited Consolidated Financial Statements.

 

2 

 

 

PROQUEST LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

 

 

(In millions)

  Three months
ended March 31,
2021
 
Net income   $ 33.8  
Other comprehensive income:        
Currency translation adjustment     0.2  
Tax effect      
Total other comprehensive income     0.2  
Comprehensive income   $ 34.0  

 

See accompanying Notes to Unaudited Consolidated Financial Statements.

 

3 

 

 

PROQUEST LLC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

 

(In millions)   Three months
ended March 31,
2021
 
Cash flows provided by operating activities:        
Net income   $ 33.8  
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization     25.0  
Amortization of debt issuance costs     0.7  
Deferred compensation     1.2  
Unrealized gains on derivative instruments     (17.1 )
Changes in deferred taxes     0.4  
Changes in deferred rent     1.9  
Increase in accounts receivable allowances     0.1  
Changes in assets and liabilities, net of effects of acquisitions made:        
Decrease in accounts receivable     11.4  
Increase in other assets     (6.4 )
Decrease in deferred royalties     1.6  
Decrease in accounts payable and accrued expenses     (20.9 )
Decrease in accrued royalties     (3.9 )
Increase in deferred revenue     3.7  
Net cash provided by operating activities     31.5  
Cash flows from investing activities:        
Property and equipment purchases     (3.3 )
Product development costs     (10.7 )
Acquisition of business, net of cash acquired      
Change in other long-term assets      
Net cash used in investing activities     (14.0 )
Cash flows from financing activities:        
Payments on contingent consideration     (0.3 )
Payments on capital lease     (0.2 )
Debt issuance costs     (0.8 )
Changes in due to affiliates, net     0.7  
Capital distributions, net     (0.3 )
Net cash used in financing activities     (0.9 )
Effects of exchange rate changes on cash     0.3  
Net increase in cash, cash equivalents, and restricted cash     16.9  
Cash, cash equivalents, and restricted cash:        
Beginning     88.5  
Ending   $ 105.4  

 

4 

 

 

PROQUEST LLC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

 

(In millions)   Three months
ended March 31,
2021
 
Supplemental disclosures of cash flow information:        
Interest paid   $ 11.4  
Income taxes paid     0.3  
Supplemental schedule of non-cash investing and financing activities:        
Accrued member’s distribution     0.2  
Accrued capital expenditures     0.7  
Capital lease modifications     4.0  
Reconciliation of cash, cash equivalents, and restricted cash:        
Cash and cash equivalents     102.9  
Restricted cash     2.5  
Total cash, cash equivalents, and restricted cash shown in the statement of cash flows   $ 105.4  

 

See accompanying Notes to Unaudited Consolidated Financial Statements.

 

5 

 

 

PROQUEST LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF MEMBER’S EQUITY 

 

          Accumulated Other
Comprehensive Loss
       
    Member’s
Equity
    Currency Translation
Adjustment
    Total Member’s
Equity
 
Balance at December 31, 2020   $ (243.9 )   $ (10.6 )   $ (254.5 )
Net income     33.8             33.8  
Deferred compensation     1.2             1.2  
Capital distributions, net     (0.3 )           (0.3 )
Other comprehensive income           0.2       0.2  
Balance at March 31, 2021   $ (209.2 )   $ (10.4 )   $ (219.6 )

 

See accompanying Notes to Unaudited Consolidated Financial Statements.

 

6 

 

  

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 1. ORGANIZATION AND BASIS OF REPORTING

 

The accompanying unaudited consolidated financial statements include the accounts of ProQuest LLC (“ProQuest”) and its subsidiaries (together with ProQuest, the “Company”). All significant intercompany transactions and balances have been eliminated from the consolidated financial statements.

 

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (the “SEC”) regarding interim financial reporting. In the opinion of the Company’s management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting of normal recurring accruals and adjustments) necessary to present fairly the financial position, results of operations and cash flows of the Company at the dates and for the periods indicated.

 

7 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 2. ACCOUNTING POLICIES

 

Interim reporting

 

The consolidated interim financial information conforms with the appropriate form and content of interim financial statements outlined in accounting principles generally accepted in the United States of America, and has been prepared by the Company in accordance with the accounting policies described in its annual consolidated financial statements, and should be read in conjunction with the annual audited financial statements and notes thereto for the year ended December 31, 2020. The financial statements included herein reflect all adjustments (consisting of normal recurring adjustments), which are in the opinion of management, necessary for a fair statement of the financial position, results of operations and cash flows for the interim periods presented. The results of operations for the three months ended March 31, 2021 are not necessarily indicative of the results to be anticipated for the entire year ending December 31, 2021.

 

Basis of presentation

 

The accompanying consolidated financial statements have been prepared in accordance with GAAP and include all the accounts of the Company and its subsidiaries. All amounts are in millions, except per share amounts, and are approximate due to rounding.

 

Estimates and assumptions

 

The Company’s consolidated financial statements are prepared in accordance with GAAP. These accounting principles require the Company to make certain estimates, judgments and assumptions. The Company believes that the estimates, judgments and assumptions that the Company makes are reasonable based upon information available to it at the time that these estimates, judgments and assumptions were made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities as of the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. These estimates include, among other items, royalty expense and other variable considerations, sales return and refund reserves, allocation of acquisition purchase price to assets acquired and liabilities assumed, goodwill and indefinite-lived intangible assets, intangible assets with definite lives and other long-lived assets, interest calculations, tax liabilities and uncertain tax positions. To the extent there are material differences between these estimates, judgments or assumptions and actual results, the consolidated financial statements will be affected. In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting among available alternatives would not produce a materially different result.

 

Revenue recognition

 

Revenue is recognized upon transfer of control of promised products or services to customers in an amount which reflects the consideration the Company expects to receive in exchange for those products or services which are generally capable of being distinct and accounted for as separate performance obligations. Revenue is recognized net of allowances for returns and any taxes collected from operations, which are subsequently remitted to the appropriate government entity. Returns and credits are estimated at contract inception and updated at the end of each reporting period if additional information becomes available.

 

The Company enters into arrangements that can include various combinations of software and services. In arrangements where the Company has multiple performance obligations, each performance obligation that is capable of being distinct and is distinct within the context of a contract is accounted for as a separate performance obligation. The transaction price is allocated among the performance obligations based on their relative selling prices at the inception of the arrangement. The stand-alone selling prices are determined based on the prices at which the Company charges other customers for similar products in similar circumstances. Revenue arrangements with multiple performance obligations are divided into separate units and revenue is allocated to the respective elements.

 

The timing of revenue recognition may differ from the timing of payments from customers. The Company records a receivable for advance billings when it has the unconditional right to bill and collect with an offsetting entry to deferred revenue, and upon shipping when control transfers to the customer prior to payment. Payment terms and conditions vary by contract type, although terms generally include a requirement of payment within 30 to 60 days of invoicing. In instances where the timing of revenue recognition differs from the timing of invoicing, the Company determined those contracts do not include a significant financing component.

 

Non-refundable upfront fees charged to the customers do not result in a transfer of goods and /or services and are considered an advance payment for future goods and / or services. These payments are recognized as revenue when those future goods and/or services are transferred.

 

8 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Services

 

The Company accounts for SaaS subscription arrangements as a series of distinct service periods because each distinct service period is substantially the same, meets the criteria for over time recognition, and the same method would be used to measure progress over each distinct service period. As such, we account for revenue from our subscription services as a single performance obligation and recognize the associated revenue from SaaS subscription agreements, a portion of which are for multiple year terms, over time as the performance obligation is satisfied. Our SaaS offerings may include implementation services. Implementation services, which are capable of being distinct and are distinct in the context of the contract, typically occur before the start of the subscription arrangement. We can reasonably estimate implementation services performed and we recognize allocated revenue on a proportional performance basis as the implementation service is provided. Revenue attributable to any ongoing professional services provided subsequent to customer acceptance, are recorded as service revenue when the service is provided.

 

The Company accounts for Maintenance arrangements, for its On-premise solutions, which includes customer support and do not include implementation services and training, as a series of distinct service periods because each distinct service period is substantially the same, meets the criteria for over time recognition, and the same method would be used to measure progress over each distinct service period. As such, we account for revenue from our maintenance services as a single performance obligation and recognize the associated revenue from maintenance agreements, over time as the performance obligation is satisfied.

 

Content

 

Revenues from subscription agreements to access content are recognized as the performance obligation is satisfied over time. Transfer of control occurs over time for subscription services as the customer receives the benefit over the contract term. For content licenses where the product is controlled by the customer and hard copies of books and other materials, revenue is recognized when the customer has the contracted right to use the product and control has transferred to the customer, generally upon shipment or delivery.

 

Deferred revenues and Capitalized commissions

 

Contract assets primarily consist of capitalized commissions while contract liabilities primarily consist of deferred revenue. Deferred revenue is mostly for annual contracts related to amounts paid upfront for maintenance, subscription and SaaS services, and is recognized over time as we fulfill our obligation to the respective customer. Some contracts are for longer term and result in long term deferred revenue.

 

The following disaggregates sales and other operating revenue by major source for the three months ended March 31, 2021:

 

(In millions)   March 31,
2021
 
Subscription and maintenance:        
Subscription and maintenance   $ 160.5  
Implementation services     5.0  
Total subscription and maintenance     165.5  
Content licenses and other products:        
Perpetual archive licenses     43.8  
Books and other     10.4  
Total content licenses and other products   $ 54.2  
Total revenues     219.7  

  

9 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Changes in deferred revenue were as follows for the three months ended March 31, 2021 and twelve months ended December 31, 2020:

 

    March 31,
2021
    December 31,
2020
 
Balance, at the beginning of the period   $ 339.7     $ 271.4  
Additions from acquisitions           38.4  
Deferral of revenue     169.1       684.3  
Recognition of deferred revenue     (165.4 )     (654.4 )
Balance, at the end of period   $ 343.4     $ 339.7  

  

Long-term deferred revenue as of March 31, 2021 and December 31, 2020 is $5.1 and $5.7, respectively. Of the long-term deferred revenue as of March 31, 2021, $4.0 will be recognized in 2022 and the remaining $1.1 will be recognized in periods 2023 and beyond.

 

Capitalized commissions are included in other current assets. Changes in capitalized commissions for the three months ended March 31, 2021 and twelve months ended December 31, 2020 were as follows:

   

    March 31,
2021
    December 31,
2020
 
Balance, at the beginning of the period   $ 8.1     $ 7.3  
Additions from acquisitions           0.6  
Costs associated with new projects     0.7       5.0  
Costs amortized during the period     (1.4 )     (4.8 )
Balance, at the end of period   $ 7.4     $ 8.1  

  

For the three months ended March 31, 2021, the Company incurred $4.1 of commission expense within selling, general and administrative expense on the consolidated statement of operations.

 

Property and equipment, net

 

Property and equipment are stated at cost, net of accumulated depreciation. Depreciation expense is recorded on a straight-line basis over the estimated useful lives of the assets, which are as follows:

 

Machinery and equipment   3 to 8 years
Furniture and fixtures   5 to 8 years
Computer software   3 to 5 years

 

Leased assets under capital leases are recorded at the present value of future minimum lease payments. Amortization of capital leases are computed by the straight-line method over the lease term. Amortization of capital leases is $0.4 for the three months ended March 31, 2021. Leasehold improvements are amortized over their respective lives or the terms of the applicable lease, whichever is shorter.

 

Other intangible assets, net

 

Intangible assets subject to amortization, which include subscription lists, trademarks, publisher relations, databases, licenses, and archive tapes, are recorded at cost and are expensed as amortization over the estimated lives of the assets, which range between 3 and 17 years on a straight-line basis. See Note 6.

 

Impairment of long-lived assets

 

The Company evaluates long-lived assets, such as property and equipment, purchased intangibles, capitalized content and software subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying value of an asset group may not be recoverable. If the estimated future cash flows (undiscounted and without interest charges) from the use of an asset are less than the carrying value, a write-down would be recorded to reduce the related asset to its estimated fair value. There was no impairment loss recognized in the periods presented.

 

10 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

  

Goodwill

 

Goodwill represents the excess, at the date of acquisition, of the purchase price of the business acquired over the fair value of the net tangible and intangible assets acquired. The Company evaluates goodwill for impairment in accordance with Accounting Standards Codification (“ASC”) Topic 350, which requires goodwill to be either qualitatively or quantitatively assessed for impairment annually (or more frequently if impairment indicators arise) for each reporting unit. The Company has four reporting units. When a quantitative test is performed, the Company estimates the fair value of the respective reporting units using a combination of the discounted cash flow method and the guideline public company method. Significant assumptions included in the model include changes in revenue growth rates, future gross margins, future EBITDA margins, the weighted average cost of capital ("WACC") and terminal growth rates. For the guideline public company method, the Company utilizes recent market multiples of guideline companies for both revenue and pre-tax net income weighted as appropriate by reporting unit. Each of these assumptions requires the Company to use its knowledge of the industry, recent transactions and reasonable performance expectations for its operation. If the Company’s reporting unit’s carrying amount exceeds its fair value an impairment charge will be recorded based on that difference. The impairment charge will be limited to the amount of goodwill currently recognized in the Company's reporting unit.

 

Debt issuance costs

 

The Company capitalized original issue discount and financing costs incurred related to the long-term debt financing described in Note 9. The Company is amortizing such costs as additional interest expense over the term of the respective debt. Amortization of financing costs is $0.7 for the three months ended March 31, 2021.

 

Foreign currency translation

 

The Company conducts operations worldwide. The Company’s reporting currency is the U.S. dollar. Transaction-based adjustments denominated in foreign currencies were included in operations. The Company also translates foreign denominated assets and liabilities from the functional currency into the reporting currency using exchange rates in effect at the end of each period. Foreign currency transaction losses are included in the Company’s results of operations are ($0.9) for the three months ended March 31, 2021. Financial statement translation adjustments arising from differences in exchange rates from period to period are included in the determination of other comprehensive income, which is reflected as a component of member’s equity.

 

Income taxes

 

The Company is comprised of a partnership, various single member limited liability companies that are disregarded for tax purposes, and several domestic and foreign corporations. The primary operating entity in the partnership structure is ProQuest LLC, and the primary operating entities in the corporate structure are Ex Libris (USA), Inc., Ex Libris Ltd., and Innovative Interfaces Inc. For the partnership and disregarded entities, taxable income and the resulting liabilities are allocated among the owners of the entities and reported on the tax filings of those owners. The Company’s members are liable for federal and state income taxes on their respective share of the Company’s taxable income. Through its U.S. corporate subsidiaries, the Company is subject to federal and state income taxes. Through foreign subsidiaries of both ProQuest LLC and its corporate subsidiaries, the Company is also subject to foreign income taxes in various jurisdictions.

 

As of March 31, 2021, the Company owned several “C” corporations for which it files federal and state income tax returns on an annual basis. The Company’s total tax provision reflects the impact of its corporate subsidiaries to the extent that these subsidiaries have taxable income or losses. The Company’s foreign subsidiaries are subject to income taxes in their country of incorporation and/or operations. Income taxes have been provided for at prevailing enacted tax rates for each jurisdiction.

 

Deferred income tax assets and liabilities for the Company’s “C” corporations and foreign subsidiaries are determined based on temporary differences between financial reporting bases and tax reporting bases of assets and liabilities. Deferred tax assets are also recognized for certain tax attributes, including net operating loss carryforwards, credit carryforwards, and interest carryforwards. These deferred tax assets and liabilities are measured using the enacted tax rates and laws that will be in effect when such amounts are expected to be reversed or utilized. All deferred tax assets are subject to valuation allowance considerations to ensure recognition only of amounts that are more likely than not to be ultimately realized.

 

The Company accounts for uncertainty in income taxes for its “C” corporations and foreign subsidiaries utilizing the guidance in ASC Topic 740 - Income Taxes. Under these standards, income tax benefits should be recognized when, based on the technical merits of a tax position, the Company believes that if a dispute arose with the taxing authority and were taken to a court of last resort, it is more likely than not (i.e., a probability of greater than fifty percent) that the tax position would be sustained as filed. If a position is determined to be more likely than not of being sustained, the reporting enterprise should recognize the largest amount of tax benefit that is greater than fifty percent likely of being realized upon ultimate settlement with the taxing authority. The Company recognizes interest and penalties, if any, in its provision for income taxes.

 

11 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

On March 27, 2020 the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), was signed into law. The CARES Act contains several provisions that may favorably impact the Company, including an allowance for the deferral of the employer portion of social security tax, an allowance for the deferral of certain income tax payments, a new employee retention tax credit, an increase in the limitation on the annual amount of the interest expense that can be deducted for the tax years 2019 and 2020, and a technical correction to the earlier Tax Cuts and Jobs Act of 2017 to allow for a 100% bonus depreciation deduction for qualified leasehold improvements. The increase in the limitation on the amount of interest expense that can be currently deducted resulted in the realization of a deferred tax benefit of $2.6 for the tax year ended December 31, 2020. The Company deferred the payment of the employer portion of payroll taxes for the period April 1, 2020 through December 31, 2020 of approximately $4.9. The Company paid half of the liability in April 2021 and will pay the remaining liability during 2022.

 

Financial instruments

 

The Company’s financial instruments are cash and cash equivalents, accounts receivable, accounts payable, long-term debt obligations, and derivative instruments, principally interest rate swaps, foreign currency hedges and foreign currency swaps. The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable, and current maturities of long-term debt approximate fair value because of their short-term maturity and interest rates which approximate current rates. The carrying amount of long-term debt approximates fair value because the floating interest rates are based on current rates offered to the Company for debt with similar terms and maturities. The fair value of interest rate swaps (used for purposes other than trading) is the estimated amount to terminate the swap agreements at the reporting date, taking into account current interest rates and the creditworthiness of the swap counterparty.

 

Derivatives

 

The Company is exposed to certain risks, primarily interest rate and foreign currency exchange rate risk, related to its ongoing business operations. Interest rate swaps and caps are entered into to manage interest rate risk associated with the Company’s floating rate borrowings. Foreign currency hedges are entered into to manage foreign currency exchange rate volatility associated with the Company’s payables and receivables denominated in various currencies. The guidance related to accounting for derivatives requires companies to recognize all derivative instruments as either assets or liabilities at fair value in the consolidated statement of financial position and the related unrealized gains and losses in the statement of operations as the Company has not designated any financial instrument for hedge accounting.

 

Derivative financial instruments are recorded by type in other current assets, other long-term assets, other current liabilities and other long- term liabilities in the consolidated statement of financial position and are measured at fair value. Changes in fair value are recognized in earnings, unless the derivative is designated and qualifies to be in a hedge accounting relationship. Currently, the Company has not designated any financial instrument for hedge accounting.

 

Fair value of financial instruments

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date and the fair value measurement guidance in GAAP sets forth a fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). Inputs are broadly defined as assumptions market participants would use in pricing an asset or liability.

 

The three levels of the fair value hierarchy under Fair Value Measurement ASC Topic 820 are described below:

 

Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. The types of investments in Level 1 include securities traded on a national securities exchange or reported on the Nasdaq national market. These securities are stated at the last reported sales price on the day of valuation.

 

Level 2: Inputs other than quoted prices within Level 1 that are observable for the asset or liability, either directly or indirectly, and fair value that is determined using models or other valuation methodologies. A significant adjustment to a Level 2 input could result in the Level 2 measurement becoming a Level 3 measurement. The Company’s Level 2 investments are interest rate swap contracts, foreign currency forward contracts and cross currency swap contracts (see Note 10). The fair value for Level 2 instruments is derived using the market approach based on observable market inputs including quoted prices of similar instruments and foreign exchange and interest rate forward curves.

 

Level 3: Inputs that are unobservable for the asset or liability and that include situations where there is little, if any, market activity for the asset or liability. The inputs into the determination of fair value are based upon the best information in the circumstances and may require significant management judgment or estimation. Level 3 liabilities relate to business and asset acquisitions made in 2019. The fair value of the liabilities for the contingent consideration recognized upon each acquisition as part of the purchase accounting opening balance sheet is estimated by discounting to present value the probability-weighted contingent payments expected to be made. As the fair value measure is based on significant inputs that are not observable in the market, they are categorized as Level 3. The fair value of the contingent consideration related to the purchase accounting for acquisitions made in 2019.

 

12 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated) 

 

The financial assets and financial liabilities measured at fair value on a recurring basis are the following:

 

    March 31, 2021  
    Level 1     Level 2     Level 3     Total Fair Value  
Financial assets                                
Derivative financial instruments   $     $ 5.3     $     $ 5.3  
Total assets           5.3             5.3  
Financial liabilities                                
Derivative financial instruments           23.9             23.9  
Contingent consideration                 0.6       0.6  
Total liabilities   $     $ 23.9     $ 0.6     $ 24.5  

 

    December 31, 2020  
    Level 1     Level 2     Level 3     Total Fair Value  
Financial assets                                
Derivative financial instruments   $     $ 1.0     $     $ 1.0  
Total assets           1.0             1.0  
Financial liabilities                                
Derivative financial instruments           36.7             36.7  
Contingent consideration                 0.9       0.9  
Total liabilities   $     $ 36.7     $ 0.9     $ 37.6  

 

The following table provides a roll-forward of the fair value of the contingent consideration categorized as Level 3 for the three months ended March 31, 2021 and twelve months ended December 31, 2020:

 

    March 31,
2021
    December 31,
2020
 
Beginning balance   $ 0.9     $ 4.7  
Payments made on contingent liabilities     (0.3 )     (2.9 )
Gain on contingent considerations           (1.2 )
Imputed interest           0.3  
Ending balance   $ 0.6     $ 0.9  

 

Recently issued accounting pronouncements

 

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, Leases (Topic 842). This ASU supersedes the lease recognition requirements in ASU Topic 840, Leases. Under Topic 842, lessees are required to recognize assets and liabilities on the statement of financial position for most leases and provide enhanced disclosures. Leases will continue to be classified as either finance or operating. In July 2018, the FASB issued ASU 2018-11, Leases (Topic 842) which added an optional modified retrospective transition method. In the period of adoption, under the new transition method, comparative periods within the financial statements will not need to be restated. Topic 842 is effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. The Company is currently evaluating the impact on the consolidated financial statements.

 

13 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments. The FASB’s new guidance changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income, including trade receivables, based on historical experience, current conditions and reasonable and supportable forecasts. This amendment is effective for interim and annual reporting periods beginning after December 15, 2022. The Company is currently evaluating the impact on the consolidated financial statements.

 

In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The ASU reduces the complexity of accounting for income taxes by clarifying and amending existing guidance as well as removing certain exceptions. For private companies, the ASU is effective for fiscal years beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022 with early adoption permitted. The Company adopted this ASU on January 1, 2021 and the adoption had no material impact on the consolidated financial statements.

 

In March 2020, the FASB issued ASU No. 2020-04 - Reference Rate Reform (Topic 848), codified as ASC 848. The purpose of ASC 848 is to provide optional guidance to ease the potential effects on financial reporting of the market-wide migration away from Interbank Offered Rates (“IBORs”) to alternative reference rates. ASC 848 applies only to contracts, hedging relationships, and other transactions that reference a reference rate expected to be discontinued because of reference rate reform. The guidance may be applied upon issuance of ASC 848. In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848): Scope, which clarified the scope of ASU 2020-04 indicating that certain optional expedients and exceptions included in ASU 2020-04 are applicable to derivative instruments affected by the market-wide change in interest rates used for discounting, margining, or contract price alignment. We are currently in the process of evaluating the amendments and we anticipate they will facilitate the transition away from LIBOR. The Company is currently assessing the impact of adopting this new guidance.

 

Impact of COVID-19

 

Continuing concerns over economic and business prospects in the United States and throughout the world, including outbreak of a novel strain of coronavirus (COVID-19), have contributed to increased volatility and diminished expectations for the global economy. These factors may precipitate a slowdown in the global economy or recession, which could materially adversely affect the Company’s business and operations. The Company cannot presently predict the scope and severity of any potential business shutdowns or disruptions, but if any of the third parties with whom the Company engages were to experience shutdowns or other business disruptions, the Company’s ability to conduct business in the manner and on the timelines presently planned could be materially and negatively impacted. The Company has not experienced any known business disruptions as a result of the pandemic, as most services are delivered remotely or capable of being delivered remotely. In addition, the pandemic has accelerated trends towards digital learning, including the acceleration in adoption rates of the e-book platform as purchases continue to transition from print to digital formats. The Company has taken actions to address the present situation including establishing a Business Continuity Plan task force, comprised of senior leadership and other key managers, directing all global employees with remote access to work from home. Further, in collaboration with publishers, the Company began providing trial period access for many of its PQIS subscription products. The full extent to which COVID-19 may impact the Company’s financial condition or results of operations over the medium to long term, however, remains uncertain. Due to the Company’s recurring revenue business model, the effect of COVID-19 may not be fully reflected in the results of operations until future periods, if at all. The Company will continue to actively monitor the situation and may take further actions that alter its business operations as may be required by federal, state or local authorities, or that the Company determines are in the best interests of its employees, customers, publishers, partners and members.

 

Subsequent events

 

The Company performed review procedures to evaluate subsequent events and determine any necessary disclosures that arise from such evaluation through May 10, 2021, the date on which the financial statements were issued.

 

14 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 3. ACQUISITIONS

 

Acquisition of Energy Abstract LLC

 

On November 15, 2020, the Company entered into a unit purchase agreement with Energy Abstract LLC (“Energy Abstract”), a subsidiary of CIG, pursuant to which the Company acquired all of the shares of Energy Abstract for a final purchase price of $2.7. Energy Abstract is an information source for published scientific and technical knowledge related to oil and gas exploration and production founded by the University of Tulsa. The purchase price was paid with available funds. The Company expects to finalize purchase price allocation in accordance with the Business Combination guidance of ASC Topic 805 as soon as practical but no later than one year from the acquisition. Pro forma financial information does not have a material impact on the consolidated financial statements.

 

A summary of the significant assets acquired, and liabilities assumed in this business acquisition are as follows:

 

    2020  
Accounts receivable and other current assets   $ 0.2  
Intangible assets     2.5  
Goodwill     0.9  
Total assets     3.6  
         
Accrued expenses and other liabilities     0.1  
Deferred revenues     0.8  
Total liabilities     0.9  
Net assets acquired     2.7  
Net assets acquired, net of cash   $ 2.7  

 

Acquisition of Underline Sciences Inc.

 

On September 22, 2020, the Company acquired preferred stock, representing approximately a 25% ownership interest, in Underline Sciences Inc. (“Underline”) for $1.5. Underline is a virtual conference platform for events in science, medicine, academia and other professional fields. The purchase price was paid out of available funds.

 

Acquisition of Innovative Interfaces, Inc.

 

On January 15, 2020, the Company acquired all of the shares of Innovative Interfaces, Inc. (“Innovative”) for $222.6 net of cash acquired. The purchase price was financed with an incremental loan of $210.0 and available funds. The acquisition was accounted for as a purchase in accordance with ASC Topic 805 Business Combinations. The revenue of Innovative included in the consolidated statement of operations, from and including January 1, 2021 to March 31, 2021 is $23.2.

 

15 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

A summary of the significant assets acquired, and liabilities assumed in this business acquisition are as follows:

 

    2020  
Cash and cash equivalents   $ 13.7  
Accounts receivable and other current assets     20.5  
Property and equipment, net     1.6  
Intangible assets     193.3  
Goodwill     50.6  
Other long-term assets     0.9  
Total assets     280.6  
         
Accounts payable     1.2  
Other current liabilities     5.5  
Deferred revenues     37.6  
Total liabilities     44.3  
Net assets acquired     236.3  
Net assets acquired, net of cash   $ 222.6  

 

Developed technology, trademarks, and customer relationships were recognized as intangible assets in the Innovative acquisition. Amortization is recorded on a straight -line basis over the estimated useful life of the assets. The following is the weighted average useful life for each asset class in the period of acquisition:

 

Developed Technology     15 years     $ 91.1  
Customer Relationships     16 years       88.9  
Trademarks     13 years       13.3  
            $ 193.3  

 

Goodwill represents the excess of the consideration transferred over the aggregate fair values of assets acquired and liabilities assumed. The goodwill recorded in connection with this acquisition was based on operating synergies and other benefits expected to result from the combined operations and the assembled workforce acquired. The majority of the goodwill acquired is not deductible for tax purposes.

 

In connection with the acquisition of Innovative, the Company has reviewed potential prior year tax exposures of the acquired entities for which we could be held liable under tax authority audit and has determined that additional tax reserves under ASC 740-10 and or ASC 450- 20 are not warranted. The Company is indemnified against tax assessment loss from certain potential tax exposures for pre-acquisition periods, meaning the Company would be reimbursed for settlements with tax authorities related to these potential exposures.

 

16 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 4. ACCOUNTS RECEIVABLE

 

Accounts receivable as of March 31, 2021 and December 31, 2020 is summarized below:

 

    March 31,
2021
    December 31,
2020
 
Trade   $ 134.7     $ 146.5  
Less allowance for bad debts     (7.5 )     (7.7 )
      127.2       138.8  
Less long-term receivables     (0.7 )     (0.7 )
Accounts receivable, net of allowances   $ 126.5     $ 138.1  

 

17 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 5. PROPERTY AND EQUIPMENT, NET AND CAPITALIZED CONTENT AND SOFTWARE DEVELOPMENT, NET

 

Capitalized costs as of March 31, 2021 and December 31, 2020 are summarized below:

 

    March 31,
2021
    December 31,
2020
 
Property and equipment:                
Machinery and equipment   $ 67.6     $ 65.4  
Furniture and fixtures     8.1       8.1  
Leasehold improvements     13.3       13.3  
Computer software     12.8       12.1  
Capital lease     28.9       24.9  
Land and buildings     1.5       1.5  
      132.2       125.3  
Less accumulated depreciation     (76.9 )     (73.7 )
Total property and equipment, net   $ 55.3     $ 51.6  
                 
Capitalized costs:                
Capitalized content and software   $ 706.4     $ 696.0  
Internal software development     34.6       34.3  
      741.0       730.3  
Less accumulated amortization     (631.7 )     (620.9 )
Total capitalized costs, net   $ 109.3     $ 109.4  

 

Depreciation expense on property and equipment is $3.5 for the three months ended March 31, 2021. Amortization expense for capitalized content and software costs and internally developed software is $10.8 for the three months ended March 31, 2021.

 

18 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 6. GOODWILL AND OTHER INTANGIBLE ASSETS, NET

 

Goodwill

 

No impairment of goodwill was recognized during the three months ended March 31, 2021. Goodwill as of March 31, 2021 is summarized below:

 

    Total Goodwill  
Balances as of December 31, 2020   $ 629.1  
Additions      
Foreign currency translation      
Disposals      
Balances as of March 31, 2021   $ 629.1  

 

Intangibles

 

Intangible assets as of March 31, 2021 and December 31, 2020 consisted primarily of subscription and customer lists, trademarks, publisher relationships, databases and developed technology, and archive tapes. Amortization expense on definite-lived intangible assets was $10.7 for the three months ended March 31, 2021. The following summarizes the changes in the Company’s intangible assets, net:

 

    Subscription
and
Customer
lists
    Trademarks     Publisher
relationships
    Databases
and
Developed
Technology
    Archive
tapes and
other
    Totals  
As of December 31, 2020                                                
Gross carrying amount   $ 346.3     $ 105.6     $ 47.1     $ 290.6     $ 38.8     $ 828.4  
Additions                                    
Disposals                                    
Gross balance as of March 31, 2021     346.3       105.6       47.1       290.6       38.8       828.4  
Accumulated amortization as of December 31, 2020     (191.1 )     (77.0 )     (42.9 )     (199.9 )     (32.6 )     (543.5 )
Amortization expenses     (5.8 )     (1.7 )     (0.5 )     (2.4 )     (0.3 )     (10.7 )
Foreign currency translation                                    
Disposals                                    
Accumulated amortization as of March 31, 2021     (196.9 )     (78.7 )     (43.4 )     (202.3 )     (32.9 )     (554.2 )
Net balances as of March 31, 2021   $ 149.4     $ 26.9     $ 3.7     $ 88.3     $ 5.9     $ 274.2  

 

19 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 7. ACCUMULATED OTHER COMPREHENSIVE INCOME (AOCI)

 

The following table presents changes in and amounts reclassified out of AOCI for the three months ended March 31, 2021:

 

    Foreign
Exchange
Translation
Adjustment
 
Balance, December 31, 2020   $ (10.6 )
         
Currency translation     0.2  
Total currency translation     0.2  
Balance, March 31, 2021   $ (10.4 )

 

20 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 8. RELATED PARTY TRANSACTIONS

 

ProQuest and R. R. Bowker LLC (“Bowker”), affiliates through common ownership, entered into a license agreement for use of related intellectual property. Both engage jointly in initiatives such as marketing, finance, sales, legal, human resources, technical support, and customer service. ProQuest also includes Bowker in certain business travel procurement arrangements and provides certain management, administrative, treasury and other back-office services to Bowker pursuant to various service agreements between the parties. Expenses incurred related to these services totaled $0.8 for the three months ended March 31, 2021. Such amount includes Bowker's portion of the annual management fee the Company pays to CIG.

 

The Company is reimbursed by CIG for various other shared services, including information technology, human resources information systems, business travel procurement arrangements and administrative services. For the three months ended March 31, 2021, CIG paid the Company $0.5 for these expenses.

 

The Company also shares space in leased properties and related administrative services in New York, New York, and Bethesda, Maryland, with CIG, for which CIG reimburses the Company pro rata on the basis of headcount and square footage. For the three months ended March 31, 2021, CIG reimbursed the Company $0.0 for these expenses.

 

On November 23, 2017, the Company entered into a lease agreement with a subsidiary of CIG in respect to the corporate offices in Ann Arbor, Michigan. On February 2, 2021, the company agreed to extend the term of the lease, which previously expired on September 30, 2032, until September 30, 2036. The Company may further extend for a period of five years commencing October 1, 2036. For the three months ended March 31, 2021, the total costs related to these agreements is $0.8, with $55.7 in minimum rent payments remaining through the term of the lease as of March 31, 2021. The total minimum rent due to the landlord over the full term of the lease, including the lease modification, is $64.8. In addition to the monthly rent payments, the Company is responsible for reimbursing the landlord for taxes, insurance and other operating expenses on the property.

 

21 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 9. DEBT

 

Long-term debt comprised the following indebtedness to various lenders as of March 31, 2021 and December 31, 2020:

 

    March 31,
2021
    December 31,
2020
 
Senior secured first lein credit facility due 2026 (a)   $ 1,016.7     $ 1,016.8  
Senior secured revolver loan (a)            
Total Debt     1,016.7       1,016.8  
Less current maturities            
Long-term debt   $ 1,016.7     $ 1,016.8  

 

(a) The senior secured first lien credit facility (the “First Lien Credit Facility 2026”) includes a term loan that is due to expire in 2026 and a revolver due to expire in 2024. Both are secured by substantially all the assets of the Company. The instruments governing the First Lien Credit Facility 2026 contain, among other matters, various financial covenants and are presented net of original issue discount and deferred financing costs.

 

As of March 31, 2021 and December 31, 2020 the estimated fair value of total debt, including the current portion, is $1,016.7 and $1,016.8, respectively. The estimated fair values are based on Level 2 inputs.

 

Annual maturities of long-term debt are as follows:

 

Year ending December 31,        
2021 (excluding three months ended March 31, 2021)     $  
2022        
2023        
2024        
2025       3.9  
Thereafter       1,028.5  
Total principal payments     $ 1,032.4  
Original issue and deferred financing cost       (15.7 )
Total debt     $ 1,016.7  

 

First Lien Credit Facility 2026 (a): On October 23, 2019, the Company entered into a new Amended and Restated Credit Agreement in the amount of $725.0 under the term loan facility and $150.0 under the revolving credit facility with a sub-facility for the issuance of up to $15.0 letters of credit and a swingline sub-facility of up to $15.0. The origination fees of $9.2 were paid upon closing and are treated as a discount on the term loan, which will be amortized over the life of the loan. The proceeds from the Credit Agreement, net of original issue discount, were used to extinguish the prior First Lien Credit Facility due 2021. Borrowing under the Amended and Restated Credit Agreement is at an interest rate of LIBOR plus 3.50% on the term loan and LIBOR plus 2.75% on the revolving loan. Quarterly principal payments of $1.8 began March 31, 2020. The Credit Agreement requires certain mandatory prepayments of outstanding loans under the Term Loan Facility, subject to certain exceptions, based on (i) the net cash proceeds of certain asset sales and casualty and condemnation events in excess of certain thresholds (subject to certain reinvestment rights) and (ii) a percentage of Excess Cash Flow (as defined in the Credit Agreement) in excess of certain thresholds and subject to certain credits during each fiscal year.

 

On December 4, 2019, the Company amended the Amended and Restated Credit Agreement to provide for an additional $210.0 of incremental term loans under the Term Loan Facility. Effective on January 15, 2020, the incremental $210.0 was used to fund the acquisition of Innovative. In September 2020, the Company paid $48.1 against the term loan, covering all required principal payments until September 2025.

 

22 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

On December 15, 2020, the Company amended the Amended and Restated Credit Agreement to provide for an additional $150.0 of incremental term loans under the Term Loan Facility, increasing the amount of the term loan to $1,032.3. The incremental $150.0 was used to fund a shareholder distribution. As of March 31, 2021 and December 31, 2020 the outstanding borrowings under the Amended and Restated Credit Agreement are $1,016.7 and $1,016.8, which included $15.7 and $15.5 of original issue discount and deferred financing costs and the average interest rate was 3.5% and 3.6% respectively. As of March 31, 2021 and December 31, 2020 there was $0.0 drawn on the revolving credit facility and $0.6 in outstanding letters of credit.

 

23 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 10. DERIVATIVE FINANCIAL INSTRUMENTS

 

On December 21, 2015, the Company entered into interest rate swap agreements on a total original amount of $200.0 designed to limit interest rate exposure in the event that 90-day LIBOR increases above 2.08%. The effective date of these agreements is December 30, 2016. Interest will either be paid or earned each quarter based on the difference between the 90-day LIBOR and a fixed rate of 2.08%. On February 16, 2018, the Company amended $125.0 of the interest rate swap to a fixed rate of 2.43% and extended maturity to December 31, 2023. The terms on the remaining $75.0 did not change and will expire on December 31, 2021.

 

In November 2018, the Company entered into an interest rate swap agreement on an original amount of $100.0 with an effective date of January 3, 2022. The agreement is designed to limit the interest rate exposure in the event 90-day LIBOR increases above 3.12%. This derivative instrument expires on December 31, 2024.

 

In May 2019, the Company entered into a new interest rate swap agreement on the total amount of $100.0 with an effective date of January 3, 2022. The agreement is designed to limit the interest rate exposure in the event the 90-day LIBOR increases above 2.35%. This derivative instrument expires on December 31, 2026.

 

On January 11, 2021 the Company entered into new interest rate swap agreements for a total notional amount of $100.0 with an effective date of January 2, 2024. The agreements are designed to limit the interest rate exposure in the event 90-day LIBOR increases on average above 1.2903%. The derivative instruments expire on December 31, 2027.

 

As of March 31, 2021 and December 31, 2020, the total mark-to-market asset value of the above various interest rate swap agreements are $2.9 and $0.0, respectively, and the total liability value of the above various interest rate swap agreements are ($22.2) and ($34.9), respectively.

 

On March 7, 2016, the Company entered into an interest rate cap agreement on an original amount of $250.0 with the effective date of October 1, 2016. The agreement is designed to limit interest rate exposure if 90-day LIBOR increases above 2.00%. This derivative instrument expires on September 30, 2021. As of March 31, 2021 and December 31, 2020, the mark-to-market liability value of this agreement is ($0.6) and ($0.8), respectively.

 

In March 2016, the Company entered into foreign currency hedges to partially offset its business exposure to foreign exchange risk arising from payable and receivable transactions in the normal course of business. This is due to the volatility in foreign exchange movements and in part due to the Ex Libris acquisition. These hedges expire before June 28, 2021. As of March 31, 2021 and December 31, 2020, the mark- to-market liability value of these hedges are ($0.9) and ($1.0), respectively.

 

In March 2018, the Company entered into several cross-currency swap agreements to hedge against equity value depreciation due to foreign exchange movements. The Company agreed to swap $50.0 of fixed debt for Euro denominated debt with net proceeds of 2.6% on the notional amount on a quarterly basis. The Company also agreed to swap $50.0 of fixed debt for Sterling denominated debt with net proceeds of 1.2% on the notional amount on a quarterly basis. The termination date of these agreements was March 6, 2021. As of December 31, 2020, the mark-to-market asset value of these hedges was $1.0.

 

In March 2021, the Company entered into several cross-currency swap agreements to hedge against equity value depreciation due to foreign exchange movements. The Company agreed to swap $75.0 of fixed debt for Euro denominated debt with net proceeds of 0.75% on the notional amount on a quarterly basis. The Company also agreed to swap $50.0 of fixed debt for Sterling denominated debt with net proceeds of 0.05% on the notional amount on a quarterly basis. The termination date of these agreements is December 30, 2021. As of March 31, 2021, the mark-to-market asset value of these hedges are $2.4.

 

As of March 31, 2021 and December 31, 2020, the consolidated mark-to-market asset value of all the derivative instruments discussed above is $5.3 and $1.0, respectively, and the liability value is ($23.9) and ($36.7), respectively, which is included in the accompanying consolidated statement of financial position. The derivatives are recorded by type and will be found under other current assets, other long-term assets, other current liabilities, or other long-term liabilities depending on the individual mark-to-market value and maturity date.

 

The unrealized gains and losses on these interest rate, foreign exchange hedging, and cross currency swap agreements are included in the accompanying consolidated statement of operations as unrealized gain on derivative instruments, which are $17.1 for the period ended and March 31, 2021.

 

24 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 11. OTHER ASSETS AND LIABILITIES

 

Other current and long-term assets and liabilities are comprised of the following:

 

Other current assets   March 31,
2021
    December 31,
2020
 
Prepaid cloud storage and software licensing expenses   $ 15.2     $ 10.9  
Capitalized commissions     7.4       8.1  
Prepaid taxes     6.5       6.1  
Prepaid royalties     2.4       2.1  
Security deposits     1.4       1.4  
Derivatives     2.4       1.0  
Other prepaid expenses     6.8       5.0  
Total other current assets   $ 42.1     $ 34.6  

 

Other long-term assets   March 31,
2021
    December 31,
2020
 
Long-term prepaid expenses   $ 4.0     $ 3.7  
Derivatives     2.9        
Long-term income taxes     1.2       1.2  
Long-term accounts receivable     0.7       0.7  
Long-term deferred royalty     0.3       1.6  
Other long-term receivables     7.2       8.1  
Total other long-term assets   $ 16.3     $ 15.3  

 

Other current liabilities   March 31,
2021
    December 31,
2020
 
Accrued other taxes   $ 12.1     $ 10.2  
Derivatives     9.0       8.5  
Reserve for self-insurance     4.2       4.3  
Short term portion of contingent consideration     0.1       0.4  
Other current liabilities     9.7       9.8  
Total other current liabilities   $ 35.1     $ 33.2  

 

Other long-term liabilities   March 31,
2021
    December 31,
2020
 
Derivatives   $ 14.9     $ 28.2  
Long-term severance payable     10.5       10.5  
Long-term income tax reserves     4.9       4.7  
Long-term accrued royalty expense     0.3       1.6  
Other long-term liabilities     4.4       3.3  
Total other long-term liabilities   $ 35.0     $ 48.3  

 

25 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated) 

 

Note 12. DEFINED CONTRIBUTION PLAN

 

The Company has a defined contribution plan offered to all eligible employees in the United States, whereby eligible employees may contribute a portion of their gross earnings to the plan, subject to certain limitations. In addition, the Company matches 50% of employee contributions up to the greater of $6,000 or 5% of eligible compensation, annually. The plan is qualified under and is governed by Section 401(k) of the Internal Revenue Code. Employees of the United Kingdom are eligible to participate in a stakeholder’s savings plan. For the three months ended March 31, 2021 the Company recognized expense for contribution to these plans totaling approximately $4.2.

 

26 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 13. DEFERRED COMPENSATION

 

Certain of the Company’s senior executives were granted profit participation through an equity interest in the ProQuest Equity Plan (the “PEP”). The PEP owns a membership interest in ProQuest Holdings through a contribution of certain Class C units made by ProQuest Holdings’ members. This profit participation interest, in the form of units, provides certain incentives to participants pursuant to the terms and conditions of the agreements governing the PEP. In accordance with the Stock Compensation Topic of the FASB ASC 718, compensation cost related to this equity granted to employees is recorded in the financial statements of the employer on a stand-alone basis, although the ultimate obligation belongs to ProQuest Holdings. Compensation expense relating to the PEP will be recorded in the financial statements of the Company as the individual grants vest. Forfeitures are recorded as they occur for the vested employees. Compensation expense of $1.2 related to the award of the PEP units has been included in selling, general and administrative expenses in the accompanying consolidated statement of operations for the three months ended March 31, 2021.

 

27 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 14. INCOME TAXES

 

The income tax benefit for the three months ended March 31, 2021 consisted of the following:

 

    2021  
Current tax provision        
Federal   $ 0.9  
State     0.4  
Foreign     1.3  
    $ 2.6  
Deferred tax provision        
Federal   $ 0.3  
State     0.1  
Foreign      
    $ 0.4  
Total expense (benefit)   $ 3.0  

 

The Company’s tax provision for the three months ended March 31, 2021 consisted of current expense of $2.6, and deferred expense of $0.4. The current expense is primarily the result of the current tax provisions of the Company’s foreign subsidiaries and its U.S. corporate subsidiary, Ex Libris Intermediate TopCo Inc. (“Ex Libris U.S.”). The deferred expense is primarily the result of temporary book-to-tax differences related to Ex Libris U.S., including a deferred interest benefit resulting from the carryforward of realizable but currently disallowed interest expense.

 

In January of 2020, the Company, through its corporate subsidiary Ex Libris (USA), Inc., completed the acquisition of the Innovative group. Innovative has both U.S. and foreign entities, but the primary operating entity is the U.S. corporation Innovative Interfaces Inc. (“III”). Beginning in 2020, III is part of the consolidated U.S. filing of Ex Libris U.S. The current activities and historical deferred assets and liabilities of the Innovative group have been reflected in the March 31, 2021 global provision of the Company accordingly.

 

The Company’s effective tax rate for the three months ended March 31, 2021 was 8.0%. For the three months ended March 31, 2021, the Company’s effective tax rate differed from the corporate federal statutory rate of 21% as most of the Company’s activity occurs at the partnership level, and thus is not subject to entity-level domestic income tax. The Company’s tax provision is driven primarily by the activities of Ex Libris U.S., which has a U.S. corporate parent and foreign subsidiaries.

 

Deferred tax assets and liabilities reflect the tax consequences of temporary differences between the financial statement carrying value of assets and liabilities and their respective tax bases, as well as tax credits, net operating loss carryforwards and other attributes, and the future tax impact of foreign earnings to be repatriated to the United States. Deferred tax assets are reduced by a valuation allowance when it is considered more likely than not, based upon the weight of available evidence, that a future tax benefit will not be realized. Valuation allowance needs are determined on a jurisdictional basis. The Company’s valuation allowance at March 31, 2021 related primarily to state net operating losses and state R&D tax credit carryforwards and a portion of federal §163(j) carryforwards for currently disallowed interest deductions.

 

The Company has provided for U.S. income taxes and withholding taxes on all undistributed earnings of its significant foreign subsidiaries since the Company does not indefinitely reinvest these undistributed earnings. Beginning in 2020, this includes the undistributed earnings of the foreign subsidiaries of Innovative. The Company measures deferred tax assets and liabilities using tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The Company recognizes the effect on deferred tax assets and liabilities of a change in tax rates in income in the period that includes the enactment date.

 

The Company is subject to income taxes in the U.S. and various state and foreign jurisdictions. Significant judgment is required in evaluating tax positions and determining the provision for income taxes. The Company establishes liabilities for tax-related uncertainties based on estimates of whether, and the extent to which, additional taxes may be due. These liabilities are established when the Company believes that certain positions might be challenged despite its belief that its tax return positions are fully supportable. The Company adjusts these liabilities in light of changing facts and circumstances, such as the outcome of a tax audit. The provision for income taxes includes the impact of changes to these liabilities.

 

28 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

At March 31, 2021 and December 31, 2020 total unrecognized tax benefits were $6.0 and $5.8, respectively, of which $4.5 and $4.3, respectively, would impact the effective tax rate if recognized. The change in the reserve from 2020 to 2021 was largely the result of a net increase in foreign uncertain tax positions and was primarily related to certain intercompany transactions. Any changes in the next twelve months are not anticipated to have a significant impact on the results of operations, financial position, or cash flows of the Company.

 

The Company believes that it is reasonably possible that $0.7 of unrecognized tax benefits may be recognized in the next 12 months as a result of a lapse of the statute of limitations. The Company’s policy is to recognize interest and penalties related to unrecognized tax benefits in the provision for income taxes. As of March 31, 2021, the tax years open to examination are 2017 through 2020 for U.S. tax jurisdictions and 2016 through 2020 for foreign tax jurisdictions.

 

29 

 

 

Notes to the Consolidated Financial Statements

(In millions of U.S. dollars, unless otherwise indicated)

 

Note 15. COMMITMENTS AND CONTINGENCIES

 

Guaranteed Royalties: The Company licenses content from publishers for inclusion in products in return for paying the publisher a royalty fee. Certain of these license agreements require a minimum guaranteed annual royalty payment with terms of one to ten years.

 

Capital Lease: The Company entered into a capital lease arrangement on November 23, 2017. On February 2, 2021, the company agreed to extend the term of the lease, which previously expired on September 30, 2032, until September 30, 2036. The Company may further extend for a period of five years commencing October 1, 2036. The total minimum rent due to the landlord over the full term of the lease, including the lease modification, is $64.8, which includes $36.0 of interest, and expires in 2036. This transaction was recorded at the present value of the future minimum lease payments on the consolidated statement of financial position as a component of property and equipment.

 

Operating Leases: The Company leases its facilities with end dates that vary through 2037. Certain of these facility leases have escalation clauses equal to the cost of living and support periodic payments of various occupancy costs. Rent holidays and rent escalation provisions are considered in determining straight-line rent expense to be recorded over the lease term. Total rent expense net of sublease income for three months ended March 31, 2021 is $2.0.

 

Litigation: The Company is a party to various claims and legal actions arising in the ordinary course of business. Litigation is subject to many uncertainties and the outcome of individual litigated matters is not probable nor estimable. Management currently believes that resolving claims against us, individually or in aggregate, will not have a material adverse impact on the consolidated financial statements.

 

Contractual Obligations: The Company does not believe there are any off-balance sheet arrangements that have, or are reasonably likely to have, a material effect on the Company. As of March 31, 2021 and December 31, 2020 there is $3.0, respectively in outstanding performance bonds issued in the normal course of business, as required by certain customers.

 

30 

 

 

Exhibit 99.6

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Interim Consolidated Balance Sheets (Unaudited)

(In £ thousands, except share data)

 

    September 30, 2020     December 31, 2019  
ASSETS                
Current assets                
Cash and cash equivalents     72,049       87,286  
Restricted cash     4,916       2,732  
Accounts receivable, net of allowance for doubtful accounts of £8,613 and £3,321 at September 30, 2020 and December 31, 2019, respectively     296,811       302,424  
Related party receivables           137,664  
Prepaid expenses     8,211       13,038  
Costs to acquire contracts     2,199       2,235  
Other current assets     32,307       23,434  
Total current assets     416,493       568,813  
Property, plant and equipment     10,526       11,060  
Other intangible assets     507,229       526,502  
Goodwill     907,535       901,385  
Other non-current assets     2,830       2,318  
Deferred income taxes     15,564       11,196  
Costs to acquire contracts     21,186       20,842  
Operating lease right-of-use assets     23,648       27,299  
Total assets     1,905,011       2,069,415  
Liabilities and Shareholder's Equity                
Current liabilities                
Accounts payable     36,982       45,598  
Related party payables     61,292       61,605  
Accrued expenses and other current liabilities     135,089       96,258  
Deferred revenues     154,079       200,572  
Current portion of operating lease liability     6,003       6,873  
Related party loan           168,202  
Total current liabilities     393,445       579,108  
Non-current portion of deferred revenues     13,407        
Other non-current liabilities     7,091       9,217  
Deferred income taxes     109,096       106,476  
Operating lease liabilities     18,187       20,800  
Total liabilities     541,226       715,601  
Shareholder's equity:                
Ordinary shares, £0.1 par value; 5,008,355 shares authorized at September 30, 2020 and December 31, 2019; 5,008,285 shares issued and outstanding at September 30, 2020 and December 31, 2019;     1,448,042       1,448,042  
Additional paid-in capital     177,928        
Accumulated other comprehensive loss     (12,547 )     (7,820 )
Accumulated deficit     (249,638 )     (86,408 )
Total shareholder's equity     1,363,785       1,353,814  
Total Liabilities and Shareholder's Equity     1,905,011       2,069,415  

 

The notes on pages 7 to 33 are an integral part of these consolidated financial statements.

 

1

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Interim Consolidated Statements of Operations (Unaudited)

(In £ thousands)

 

    Nine months ended September 30,  
    2020     2019  
Revenues     346,261       303,794  
Operating costs and expenses:                
Cost of revenues, excluding depreciation and amortization     (110,131 )     (98,520 )
Selling, general and administrative costs, excluding depreciation and amortization     (101,508 )     (77,033 )
Depreciation     (2,397 )     (2,201 )
Amortization     (50,309 )     (38,716 )
Transaction expenses     (28,105 )     (6,849 )
Transition, integration and other related expenses     (4,228 )     (3,185 )
Restructuring     (4,664 )     (1,253 )
Legal settlement     (598 )     (3,538 )
Other operating income (expense), net     8,121       (13,018 )
Total operating expenses     (293,819 )     (244,313 )
Income from operations     52,442       59,481  
Related party interest expense     (6,705 )     (3,526 )
Interest expense     (1,066 )     (2,739 )
Income before income tax     44,671       53,216  
Provision for income taxes     (4,612 )     (3,402 )
Net income     40,059       49,814  

 

The notes on pages 7 to 33 are an integral part of these consolidated financial statements.

 

2

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Interim Consolidated Statements of Comprehensive Income (Unaudited)

(In £ thousands)

 

    Nine months ended September 30,  
    2020     2019  
Net income     40,059       49,814  
Other comprehensive income, net of tax:                    
Foreign currency translation adjustment     (4,727 )     6,579  
Total other comprehensive (loss) income     (4,727 )     6,579  
Comprehensive income     35,332       56,393  

 

The notes on pages 7 to 33 are an integral part of these consolidated financial statements.

 

3

 

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Interim Consolidated Statements of Changes in Equity (Unaudited)

(In £ thousands)

 

    Share Capital     Additional
Paid-in Capital
    Accumulated
Other
Comprehensive
Income (Loss)
    Accumulated
Deficit
    Total
Shareholder’s
Equity
 
Balance as at January 1, 2019     887,324             (4,196 )     (158,765 )     724,363  
Net income                       49,814       49,814  
Foreign currency translation                 6,579             6,579  
Issue of Ordinary Shares     560,718                         560,718  
Balance as at September 30, 2019     1,448,042             2,383       (108,951 )     1,341,474  
                                         
Balance as at January 1, 2020     1,448,042             (7,820 )     (86,408 )     1,353,814  
Adjustment to opening accumulated deficit related to adoption of ASC Topic 326                       (5,011 )     (5,011 )
Capital contribution           177,928                   177,928  
Net income                       40,059       40,059  
Foreign currency translation                 (4,727 )           (4,727 )
Dividend paid                       (198,278 )     (198,278 )
Balance as at September 30, 2020     1,448,042       177,928       (12,547 )     (249,638 )     1,363,785  

 

The notes on pages 7 to 33 are an integral part of these consolidated financial statements.

 

4

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Interim Consolidated Statements of Cash Flows (Unaudited)

(In £ thousands)

 

    Nine months ended September 30  
    2020     2019  

Cash flows from operating activities

               
Net income     40,059       49,814  
Adjustments to reconcile net income to net cash provided by operating activities:                
Depreciation and amortization     52,706       40,917  
Provision for bad debt expense     2,063       674  
Loss on sale of investment           141  
Benefit for Deferred taxes     (1,402 )     (1,272 )
Interest expense     7,771       6,264  
Other     (8,227 )     12,735  
Changes in operating assets and liabilities:                
Accounts receivable     14,926       (21,324 )
Prepaid expenses     5,182       177  
Other assets     (4,879 )     (13 )
Accounts payable     (10,449 )     1,696  
Accrued expenses and other current liabilities     32,608       22,751  
Related Parties     (54,795 )     (28,619 )
Income taxes payable     (875 )     (544 )
Deferred revenues     (39,523 )     2,008  
Operating lease liabilities     (5,411 )     (5,118 )
Other liabilities     (1,066 )     (2,649 )
Net cash provided by operating activities     28,688       77,638  
Cash flows from investing activities                
Capital expenditures     (2,113 )     (2,929 )
Acquisitions, net of cash acquired     (946 )     20,824  
Acquisition of intangibles     (27,823 )     (28,178 )
Proceeds from sale of investment           (367 )
Net cash (used in) investing activities     (30,882 )     (10,650 )
Cash flows from financing activities                
Principal repayment of related party loan     (8,408 )      
Principal payments on term loan           (352 )
Net cash (used in) provided by financing activities     (8,408 )     (352 )
Effects of exchange rates     (2,451 )     (8,447 )
Net (decrease) increase in cash and cash equivalents, and restricted cash     (13,053 )     58,189  
Beginning of period:                
Cash and cash equivalents     87,286       43,193  
Restricted cash     2,732       3,112  
Total cash and cash equivalents, and restricted cash at the beginning of the period     90,018       46,305  
Cash and cash equivalents and restricted cash at the end of the period     76,965       104,494  

 

5

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Interim Consolidated Statements of Cash Flows (Unaudited)

(In £ thousands)

 

    Nine months ended September 30  
    2020     2019  
End of period:                
Cash and cash equivalents     72,049       101,502  
Restricted cash     4,916       2,992  
Total cash and cash equivalents, and restricted cash at the end of the period     76,965       104,494  
Supplemental Cash Flow Information                
Cash paid for interest     1,066       2,647  
Cash paid for income tax     6,890       5,218  
Related party loan settled through capital contribution     177,928        
Related party balances settled through dividend     198,278        
Shares issued in lieu of net assets acquired/ related parties balances           539,894  
Related party loan obtained as part of ipan/Delegate acquisition           164,523  

 

The notes on pages 7 to 33 are an integral part of these consolidated financial statements.

 

6

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Consolidated Financial Statements

(In £ thousands)

 

1        Nature of Business and Basis of Presentation

 

Nature of Business

 

CPA Global Group Holdings Limited (“CPA Global,” “Company,” “we,” “us,” or “our”) was incorporated in Jersey, Channel Islands on November 13, 2009 under the Companies (Jersey) Law 1991 (as amended). The Company’s registered office is at Liberation House, Castle Street, St Helier, Jersey JE1 1BL. The Company’s principal activities include renewal and validation of intellectual property (“IP”) rights on behalf of customers, the development and provision of IP management software, patent searching, IP filing, prosecution support, and trademark watching. The Company has market leading positions across most of its core markets namely: Renewals; IP Software; Search and IP Analytics, located primarily in Europe, North America, Asia and Australia.

 

The Company serves approximately ten thousand customers in multiple industries, and our revenue is not concentrated with any single customer or industry. For each of the nine months ended September 30, 2020 and 2019, no single customer accounted for more than 8% of our revenue, and our largest ten customers accounted for less than 20% of our revenue in aggregate.

 

Basis of Presentation

 

The unaudited interim consolidated financial statements and accompanying notes have been prepared on the accrual basis of accounting in accordance with generally accepted accounting principles in the United States of America (“U.S.GAAP”). These consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany transactions and balances have been eliminated.

 

In the opinion of management, the interim financial statements for the nine months ended September 30, 2020 and 2019 reflect all adjustments, consisting only of normal recurring adjustments, considered necessary for a fair statement of the results of operations and financial position for the periods presented.

 

Subsidiaries are entities over which the Company has control, where control is defined as the power to govern financial and operating policies. Generally, the Company has a shareholding of more than 50% of the voting rights in its subsidiaries. The effect of potential voting rights that are currently exercisable are considered when assessing whether control exists. Subsidiaries are fully consolidated from the date control is transferred to the Company, and are de-consolidated from the date control ceases. The pound sterling (GBP) is the Company’s reporting currency. As such, the financial statements are reported on a pound sterling (GBP) basis.

 

Risks and Uncertainties

 

In March 2020, the World Health Organization characterized COVID-19 as a pandemic. The rapid spread of COVID-19 and the continuously evolving responses to combat it have had an increasingly negative impact on the global economy. In view of the rapidly changing business environment, market volatility and heightened degree of uncertainty resulting from COVID-19, we are currently unable to fully determine its future impact on our business. However, we continue to assess the potential effect on our financial position, results of operations, and cash flows. If the global pandemic continues to evolve into a prolonged crisis, the effects could have an adverse impact on the Company's results of operations, financial condition and cash flows. No assets or liabilities have been identified that have been materially impacted by the outbreak of COVID-19 at the date of financial statements.

 

7

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

  

2       Summary of Significant Accounting Policies

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. These relate to the allowance for doubtful accounts, valuation of goodwill and other identifiable intangible assets, income taxes, financial instruments, assumptions in goodwill impairment testing, incremental borrowing rate to measure the present value of lease payments, amortization period of capitalized sales commissions, expected period for management of notifications, and valuation of the annuitants liability. The most important of these estimates, which are subject to significant judgements and assumptions, include valuation of goodwill and other identifiable intangible assets and assumptions in goodwill impairment testing. Estimates are based on past experience and other considerations reasonable under the circumstances. Actual results may differ from these estimates.

 

Cash and Cash Equivalents

 

Cash and cash equivalents include cash in hand, deposits held at call with banks and other short-term highly liquid investments with original maturities of three months or less, that are readily convertible to a known amount of cash and which are subject to an insignificant risk of change in value.

 

Restricted Cash

 

As of September 30, 2020 and December 31, 2019, the Company held £4,916 and £2,732 of restricted cash primarily related to deposits held with patent offices and on behalf of certain customers to make payment to their vendors.

 

Accounts Receivable, net

 

Through the adoption of ASU 2016-13 and the related standards, the Company revised its policy regarding the recognition of expected credit losses and for its accounts receivable portfolio.

 

Accounts receivable are comprised of amounts due from the Company’s customers for services performed in the ordinary course of business. Accounts receivable are recorded at the invoiced amount and do not bear interest. Collections of accounts receivable are included in cash and cash equivalents, provided by operating activities in the Consolidated Statements of Cash Flows. The Company estimates credit losses for trade receivables by aggregating similar customer types, because they tend to share similar credit risk characteristics, taking into consideration the number of days the receivable is past due. Provision rates for the allowance for doubtful accounts are based upon the historical loss method by evaluating factors such as the length of time receivables are past due and historical collection experience. Additionally, provision rates are based upon current and future economic and competitive environment factors that could impact the collectability of the receivable. Trade and other receivables are written off when there is no reasonable expectation of recovery. Indicators that there is no reasonable expectation of recovery include past due status greater than 360 days or bankruptcy of the debtor. The Company has an allowance for doubtful accounts of £8,613 and £3,321 recorded at September 30, 2020 and December 31, 2019 which has been netted off on the Consolidated Balance Sheets. The current period expense to adjust the allowance for doubtful accounts is recorded within selling, general and administrative expenses in the Consolidated Statements of Operations.

 

Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. Write-offs for 2020 and 2019 approximated £2,698 and £4,665, respectively. The Company does not have any off-balance-sheet credit exposure related to its customers.

 

Property, Plant, and Equipment

 

Property, plant, and equipment (“PP&E”), is carried at cost less accumulated depreciation. PP&E is depreciated using the straight-line method over the respective estimated useful lives of assets or, in the case of leasehold improvements, over the period of the lease or useful life of the asset, whichever is shorter, as described below. The Company periodically review these estimated useful lives and, when appropriate, changes are made prospectively. Repair and maintenance costs are expensed as incurred. The cost and related accumulated depreciation of sold or retired assets are removed from the accounts and any gain or loss is included within Net income (loss) from operations in the Consolidated Statements of Operations.

 

8

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

The estimated useful lives are as follows:

 

Asset Class   Years  
Leasehold improvements   Shorter of the lease term or estimated useful life  
Furniture and equipment   5-10  
Computer equipment   5  
Other tangible assets   5  

 

Computer Software

 

Development costs that are directly attributable to the development of computer software products controlled by the Company are capitalized once a project has progressed beyond a conceptual, preliminary stage to that of the application development stage. Costs of significant improvements on existing software for internal use, both internally developed and purchased, are also capitalized. Costs related to the preliminary project stage, data conversion, and post-implementation/operation stage of an internal use software development project are expensed as incurred.

 

Capitalized costs are amortized on a straight-line bases over a period of five years from the date at which the software is ready for use. The capitalized amounts, net of accumulated amortization, are included in Other intangible assets, in the Consolidated Balance Sheets. The cost and related amortization of sold or retired assets are removed from the accounts and any gain or loss is included within Income from operations within the Consolidated Statements of Operations.

 

Identifiable Intangible Assets

 

Intangible assets acquired through business combinations are measured at fair value at the date of acquisition and subsequently carried at cost less accumulated amortization computed on straight-line basis over the estimated useful economic life as stated below. Useful lives are reviewed at the end of each reporting period and adjusted if appropriate. Fully amortized assets are retained at cost and accumulated amortization accounts until such assets are derecognized.

 

Asset Class   Years  
Customer relationships   12-23  
Software Algorithms   9  
Internal use software   5-10  
Trade name   2-25  
Reporting/Analysis Software   6  
Proprietary Software   5  
Software   6-9  

 

Impairment of Long-lived Assets

 

The Company evaluates long-lived assets, including computer hardware and other property, computer software, and finite-lived intangible assets, for impairment when facts or circumstances indicate the carrying amount of an asset or asset group may not be recoverable. If impairment indicators are present and the estimated future undiscounted cash flows are less than the carrying value of the assets, the carrying values are reduced to the estimated fair value. Fair values are determined based on quoted market values, discounted cash flows or external appraisals, as applicable. There were no impairments recorded for the nine months ended September 30, 2020 and 2019.

 

Impairment of Goodwill

 

Goodwill is measured at the acquisition date as the fair value of the consideration transferred less the net recognised amount (which is the fair value) of the identifiable assets acquired and liabilities assumed. Goodwill is not amortized, but instead tested for impairment annually or whenever events and circumstances indicate an impairment may have occurred during the period. Among the factors that could trigger an impairment review are a reporting unit’s operating results significantly declining relative to its operating plan or historical performance, and competitive pressures and changes in the general markets in which it operates. The Company evaluates goodwill for impairment annually in the fourth quarter.

 

All goodwill is assigned to a reporting unit, which is defined as the operating segment, or one level below the operating segment. The Company has two reporting units with goodwill that are assessed for potential impairment.

 

9

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

The Company has the option to first assess qualitative factors to determine whether events or circumstances indicate it is more likely than not that the fair value of a reporting unit is greater than its carrying amount, in which case a quantitative impairment test is not required. The quantitative goodwill impairment test is performed using a two-step process. The first step of the process is to compare the fair value of the reporting unit with its carrying amount, including goodwill. If the fair value of the reporting unit exceeds its carrying amount, goodwill is not impaired, and the second step of the quantitative impairment test is not required. The second step of the quantitative goodwill impairment test compares the implied fair value of the reporting unit’s goodwill with the carrying amount of that goodwill. An impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value.

 

The Company’s annual qualitative goodwill impairment assessment as of December 31, 2019 indicated that it was more likely than not that the fair value of its reporting unit exceeded the carrying amount. The Company performs impairment testing annually and no testing was performed for interim period ended September 2020 and also no indicators were identified.

 

Other Current and Non-current Assets and Liabilities

 

The Company defines current assets and liabilities as those from which it will benefit from or which it has an obligation for within one year that do not otherwise classify as assets or liabilities separately reported on the Consolidated Balance Sheets. Other non-current assets and liabilities are expected to benefit the Company or cause its obligation beyond one year. The Company classifies the current portion of long-term assets and liabilities as current assets or liabilities.

 

Other assets include investment at cost, accrued income, staff advances, security deposits, VAT receivable, derivative financial instruments assets. Other liabilities includes employee benefits obligations and payable to annuitants.

 

Leases

 

The Company determines if an arrangement is a lease at inception. The Company recognizes a right-of-use (“ROU”) asset and a lease liability based on the present value of future lease payments over the lease term at commencement date. ROU assets represent right to use an underlying asset for the lease term and lease liabilities represent obligations to make lease payments arising from the lease.

 

If an implicit rate is not provided in a lease, we use our incremental borrowing rate based on the information available at commencement date in determining the present value of future payments. The operating lease ROU asset includes any lease payments made and initial direct costs and excludes lease incentives.

 

Operating leases are included in Operating lease right-of-use assets, Current portion of operating lease liability, and Operating lease liabilities on our Consolidated Balance Sheets.

 

Accounts Payable and Accruals

 

Accounts payable and accruals are obligations to pay for goods or services that have been acquired in the ordinary course of business. Accounts payable and accruals are recognized initially at their settlement value and are classified as current liabilities if payment is due within one year or less.

 

Debt

 

Debt is recognized initially at par value, net of any applicable discounts or financing costs. Debt is subsequently stated at amortized cost with any difference between the proceeds (net of transactions costs) and the redemption value recognized in the Consolidated Statements of Operations over the term of the debt using the effective interest method. Interest on indebtedness is expensed as incurred.

 

Debt is classified as a current liability when due within 12 months after the end of the reporting period.

 

Financial Instruments

 

The Company recognizes all derivative instruments on the balance sheet at fair value. The impact on earnings from recognizing the fair values of these instruments depends on their intended use, their hedge designation and their effectiveness in offsetting changes in the fair values of the exposures they are hedging. Derivatives not designated as hedging instruments are adjusted to fair value through income. Depending on the nature of derivatives designated as hedging instruments, changes in the fair value are either offset against the change in fair value of the hedged assets, liabilities or firm commitments through earnings or recognized in shareholders’ equity through other comprehensive income until the hedged item is recognized. Gains or losses, if any, related to the ineffective portion of any hedge are recognized through earnings in the current period.

 

10

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

As of September 30, 2020 and December 31, 2019 the Company’s derivative financial instruments consist of foreign currency forward contracts (“forward contracts”) that are not designated as hedging instruments. Derivative financial instruments were neither held nor issued by the Company for trading purposes.

 

Business Combinations

 

The Company uses the acquisition method of accounting, which requires separate recognition of assets acquired and liabilities assumed from goodwill, at the acquisition date fair values. During the measurement period, which may be up to one year from the acquisition date, the Company has the ability to record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded in the Consolidated Statements of Operations.

 

Transaction costs, other than those associated with the issuance of debt or equity securities incurred in connection with a business combination, are expensed as incurred and included in Transaction expenses in the Consolidated Statements of Operations.

 

Revenue Recognition

 

The Company derives revenue by providing services including renewal and validation of intellectual property (“IP”) rights on behalf of customers, the development and provision of IP management software, patent searching, IP filing, prosecution support, and trademark watching. The Company recognizes revenue when control of these services are transferred to the customer for an amount, referred to as the transaction price, that reflects the consideration to which the Company is expected to be entitled in exchange for those goods or services. The Company determines revenue recognition utilizing the following five steps: (1) identification of the contract with a customer, (2) identification of the performance obligations in the contract (promised goods or services that are distinct), (3) determination of the transaction price, (4) allocation of the transaction price to the performance obligations, and (5) recognition of revenue when, or as, the Company transfers control of the product or service for each performance obligation. Revenue is recognized net of discounts and rebates, as well as value added and other sales taxes.

 

Amounts that have been invoiced are recorded in accounts receivable and in deferred revenue or revenue, depending on whether the revenue recognition criteria have been met. We primarily bill and collect payments from customers for our services in advance on a monthly and annual basis.

 

The Company disaggregates revenue based on the nature of services being provided as described below.

 

IP Transaction Processing

 

The revenue from IP Transaction Processing consists of patent and trademark renewals. These services consist of gathering all necessary data and information, preparing the renewal applications, and submitting payment to the patent and trademark office (“PTO”) in the relevant country on behalf of the IP holders. The Company has determined there is one performance obligation relating to the provision of the service, which includes compiling the necessary data and submitting the renewal application, as well as facilitating the payment from the customer to the PTO, hereinafter referred to as "renewal preparation". Revenue is recognized once the provision of the service is complete and this point is reached when the PTO receives the payment and documentation to renew the patent or trademark.

 

The Company evaluated whether these services have been provided in the capacity as principal or agent and on the basis of the following factors concluded the Company is acting as a Principal:

 

(a) The Company is responsible for compiling the necessary data and submitting the renewal application, as well as facilitating the payment from the customer to the PTO. In doing this, the Company’s performance obligation does not include legally renewing the IP, but instead facilitating that process, but the ultimate responsibility for legally renewing the IP rests with PTO;

 

(b) The Company has latitude in establishing pricing for its services.

 

11

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

The PTO fees and any taxes collected from customers are deemed fees collected on behalf of third parties, and therefore revenue from renewals services is recognized net of these fees.

 

Revenue is recognized upon transfer of control of the promised service to customers (i.e., at the time the renewal paperwork and payment are submitted to the PTO) because at that point the Company has a right to payment and the risks and rewards associated with the Renewal Preparation service are transferred to the customer, coupled with the fact customer acceptance is deemed a formality that does not impact the timing of transfer of control.

 

IP Software

 

The Company provides a suite of software packages and solutions designed for customers to manage their own IP, using a single IP Management Software (“IPMS”) platform. All software products are delivered to the customers in one of two ways (i) On-premise the software is purchased by the customer and installed directly onto the customer’s own operating systems and (ii) Software-as-a-Service (“SaaS”) - software is hosted centrally on a cloud-based system and usage is licensed on an annual subscription fee basis.

 

IP software contracts with customers often include a number of other services such as implementation support, installation, data migration, training to help customers deploy and use products more efficiently, upgrades released over the contract period and after sales support.

 

On-premise licenses are considered distinct performance obligations when sold with other services in the contract and revenue is recognized upfront at the point in time when the software is made available to the customer. The transaction price is a fixed price and is the standard selling price as per the contract with the customer.

 

Cases where software is sold both i) on-premise basis and ii) subscription basis, the cloud based hosted services and post-sales support and maintenance are considered as one performance obligation distinct from other services in the contract. Revenue is recognized on a straight-line basis over the period of contract as customers simultaneously consume and receive benefits, given that distinct performance obligations are satisfied over time.

 

IP Services

 

This includes services related to (i) on-premise software installation, (ii) post-sales software support services, (iii) keeping software updated for any changes in laws (i.e., law update service), (iv) docketing, (v) search and examination services provided to various PTOs. Revenue from IP services is recognized over the period of the contract as and when the service is provided. The transaction price is a fixed price and is the standard selling price as per the contract with the customer.

 

Validation

 

This involves services related to;

 

(i) registration of a patent granted in Europe, to various individual countries where it will ultimately be enforceable;
(ii) translation of documents to be submitted to a PTO in local language;
(iii) registration of address with PTO, for all future notifications to be received on behalf of the IP holder; and
(iv) management of notifications on behalf of the IP holder over the lifetime of the patent.

 

The Company has determined each of the above services performed represent separate performance obligations. Revenue is recognized once the provision of the service is complete and this point is reached when a purchase invoice is received from the agent for (i) and (ii) above, when registration with the PTO gets completed for (iii) above. With respect to management of notifications, revenue is recognized over the lifetime of the patent on a straight-line basis.

 

The Company allocates the transaction price to each performance obligation based on the best estimate of the standalone selling price of each distinct good or service in the contract. The transaction price in the contract is allocated at contract inception to the distinct good or service underlying each performance obligation in proportion to the standalone selling price. The standalone selling prices are based on the Company’s normal pricing practices when sold separately with consideration of market conditions and other factors, including customer demographics and geographic location. Discounts applied to the contract will be allocated based on the same proportion of standalone selling prices.

 

Based on the factors described above in IP Transaction Processing, it has been concluded the Company acts as a Principal in these arrangements.

 

12

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

Revenue from validation services is recognized net of official fees collected from customers for remittance to the PTO and any taxes collected from customers, which are subsequently remitted to governmental authorities.

 

Significant Financing Components

 

The Company does not have any contracts where the period between the transfer of the promised goods or services to the customer and payment by the customer exceeds one year. As such, the Company does not adjust any of the transaction prices for the time value of money.

 

The Company’s standard billing terms are that payment is due upon receipt of invoice, payable within 30 days. Invoices are generally issued as control transfers and / or services are rendered.

 

Cost to acquire contracts

 

Commission costs represents costs to obtain a contract and are considered contract assets. The Company pays commission to sales representatives for on-boarding new customers and in some cases for incremental sales to existing customers based on a pre-agreed sales commission policy. The sales commission paid are incremental costs of obtaining the contract and are recoverable from customers.

 

The costs are amortized to Selling, general and administrative expenses within the Consolidated Statements of Operations. The amortization period is between 12-19 years based on the estimated length of the customer relationship.

 

Variable Consideration

 

In some cases, contracts provide for variable consideration that is contingent upon the occurrence of uncertain future events, such as volume-based discounts. Variable consideration is estimated at the expected value or at the most likely amount depending on the type of consideration. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. The estimate of variable consideration and determination of whether to include estimated amounts in the transaction price are based largely on an assessment of its anticipated performance and all information (historical, current, and forecasted) that is reasonably available to the Company.

 

Significant Judgements

 

Significant judgements and estimates are necessary for the allocation of the transaction price from an arrangement to the multiple performance obligations and the appropriate timing of revenue recognition. Our contracts with customers often include promises to transfer multiple products and services to a customer. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgement. Determining a standalone selling price that may not be directly observable amongst all the products and performance obligations requires judgement.

 

When multiple performance obligations exist in a single contract, the transaction price is allocated to each performance obligation based on the standalone selling price of each performance obligation. The Company utilizes its standard price lists to determine the standalone selling price based on the product and country.

 

The Company allocates the transaction price to each performance obligation based on the best estimate of the standalone selling price of each distinct good or service in the contract. The transaction price in the contract is allocated at contract inception to the distinct good or service underlying each performance obligation in proportion to the standalone selling price. The standalone selling prices are based on the Company’s normal pricing practices when sold separately with consideration of market conditions and other factors, including customer demographics and geographic location. Discounts applied to the contract will be allocated based on the same proportion of standalone selling prices.

 

13

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

Deferred Revenue

 

Deferred revenue represents amounts invoiced to clients, when the performance obligation is not yet satisfied. Where services are provided on a subscription basis, deferred revenue represents the period remaining on unexpired subscription agreements.

 

Share-based Compensation

 

The Company launched a Phantom share plan (“PSP”), on March 16, 2019 (grant date). At the grant date, the awards were measured at fair value, using a Monte-Carlo simulation model. The awards entitle employees to a cash payment upon the achievement of certain performance conditions. The Company assesses the probability of performance-based vesting conditions at each reporting date and adjusts compensation costs based on its probability assessment. No compensation costs have been recognized for these awards as of September 30, 2020 because the Company did not consider achievement of the performance condition probable. The awards will expire at the end of seven years after the grant date.

 

Restructuring costs

 

The Company calculates severance obligations based on its standard customary practices. Accordingly, the Company records provisions for severance when probable and estimable and the Company has committed to the restructuring plan. In the absence of a standard customary practice or established local practice, liabilities for severance are recognized when incurred. If fixed assets are to be disposed of as a result of the Company’s restructuring efforts, the assets are written off when the Company commits to dispose of them and they are no longer in use. Depreciation is accelerated on fixed assets for the period of time the asset continues to be used until the asset ceases to be used. Other restructuring costs, including costs to relocate equipment, are generally recorded as the cost is incurred or the service is provided.

 

Foreign Currency Translation

 

The reporting currency of the Company is the pound sterling. The functional currency of the Company’s subsidiaries is generally the local currency of such entity. Transactions in currencies other than the functional currency of the entity are recorded at the rates of exchange prevailing at the date of the transaction. Monetary assets and liabilities in currencies other than the entity’s functional currency are remeasured at the exchange rate as of the balance sheet date to the entity’s functional currency.

 

Foreign currency transaction gains and losses are recorded in Other operating income (expense), net in the Consolidated Statements of Operations. The Company recorded such foreign currency transaction net gains (losses) of £8,225 and £(12,733) during the nine months ended September 30, 2020 and 2019.

 

Upon consolidation, the results of operations of subsidiaries whose functional currency is other than the reporting currency of the Company are translated using average exchange rates in effect during each period. Assets and liabilities of operations with a functional currency other than the pound sterling are translated at the exchange rate as of the balance sheet date, while equity balances are translated at historical rates. Translation gains and losses are reported in accumulated other comprehensive income (loss) as a component of shareholder's equity.

 

Income Taxes

 

The Company uses the asset and liability method to account for income taxes. Deferred income taxes reflect the future tax consequences of differences between the tax bases of assets and liabilities and their financial reporting amounts at each balance sheet date, based upon enacted income tax laws and tax rates. Income tax expense or benefit is provided based on earnings reported in the financial statements. The provision for income tax expense or benefit differs from the amounts of income taxes currently payable because certain items of income and expense included in the consolidated financial statements are recognized in different time periods by taxing authorities.

 

Deferred tax assets, including operating loss, capital loss and tax credit carry forwards, are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that any portion of these tax attributes will not be realized. In addition, from time to time, management must assess the need to accrue or disclose uncertain tax positions for proposed adjustments from various tax authorities who regularly audit the Company in the normal course of business. In making these assessments, management must often analyze complex tax laws of multiple jurisdictions. Accounting guidance prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The Company records the related interest expense and penalties, if any, as tax expense in the tax provision. See Note 12, "Income Taxes," for more information.

 

14

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

Defined Contribution Plan

 

The Company maintains a defined contribution plan whereby the Company pays contributions to publicly or privately administered pension insurance plans on a mandatory, contractual, or voluntary basis. The Company has no further payment obligations once the contributions have been paid. Total expense related to defined contribution plans was £12,910 and £9,836 for the nine months ended September 30, 2020 and 2019 respectively, which approximates the cash outlays related to the plans.

 

Annuities

 

The Company has agreed to pay annuities to a number of the former partners of one of the Company’s predecessors. All annuitants are entitled to annuity payments for life and in some cases, the annuity is payable for life to the annuitant’s spouse, after the death of the annuitant. Annuity payments are paid quarterly either at a fixed amount or increased annually in line with the Retail Prices Index for the 12-month year to the previous July. These obligations are valued annually by an independent qualified actuary and are included as a liability on the balance sheet.

 

Newly Adopted Accounting Standards

 

In August 2018, the FASB issued ASU 2018-13: Fair Value Measurement- “Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement," (Topic 820). The updated guidance improves the disclosure requirements on fair value measurements. The updated guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The Company adopted ASU 2018-13 effective January 1, 2020. The standard did not have an impact on the consolidated financial statements.

 

In August 2018, the FASB issued guidance, ASU 2018-15 "Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract,", which aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal use software license). The accounting for the service element of a hosting arrangement that is a service contract is not affected. The guidance is effective for annual reporting periods beginning after December 15, 2019. The Company adopted ASU 2018-15 effective January 1, 2020. The standard did not have an impact on the consolidated financial statements.

 

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform, which provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The guidance is effective for all entities during the period March 12, 2020 through December 31, 2022. The standard did not have an impact on the consolidated financial statements.

 

In June 2016, the FASB issued new guidance, ASU 2016-13, related to measurement of credit losses on financial instruments which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. This new guidance replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses. The Company has determined that the impact of this new accounting guidance will primarily affect our trade receivables. During Q3 2020 the Company took a modified-retrospective approach to adopt the standard and applied the impacts retrospectively on January 1, 2020. The adoption of this standard had an impact of £5,011 on the beginning Accumulated deficit balance in the Consolidated Balance Sheets as of January 1, 2020. In April 2019 and November 2019, the FASB issued ASU 2019-05 and ASU 2019-11, respectively, effective for the same period as ASU 2016-03. These updates offered options to entities intended to bring transition relief and offered clarification on the previously issued standard, respectively. The Company's accounting for credit losses did not change as a result of these two updates.

 

In November 2019, the FASB issued ASU 2019-10, Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842), which provides improvements or clarification and correction to the ASU 2016-02 Leases, ASU 2016-13 Financial Instruments Credit Losses, and ASU 2017-12 Derivatives and Hedging, accounting standards updates. The guidance is effective upon adoption of the three ASUs, all of which the Company had already adopted. This standard did not have a material impact on the Company’s Consolidated Financial Statements.

 

Accounting Standards Not Yet Adopted

 

In January 2017, the FASB issued ASU 2017-04: “Simplifying the Test for Goodwill Impairment”, which removes step 2 of the quantitative goodwill impairment test. Under the amended guidance, a goodwill impairment charge is recognized for the amount by which the carrying value of a reporting unit exceeds its fair value, not to exceed the carrying amount of goodwill. The guidance is effective for interim and annual periods beginning after December 15, 2020, with early adoption permitted for any impairment tests performed after January 1, 2017. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements.

 

15

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

In August 2018, the FASB issued guidance, ASU 2018-14, which modifies the disclosure requirements for employers that sponsor defined benefit pension or other post retirement plans. The guidance is effective for all entities for fiscal years beginning after December 15, 2020. Early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements.

 

In April 2019, the FASB issued ASU 2019-04, Codification Improvements to Topic 326, which provides targeted improvements or clarification and correction to the ASU 2016-01 Financial Instruments Overall, ASU 2016-13 Financial Instruments Credit Losses, and ASU 2017-12 Derivatives and Hedging, accounting standards updates that were previously issued. The guidance is effective upon adoption of the related standards. The topics in this standard related to ASU 2016-01 and ASU 2017-12 did not have a material impact on the Company’s consolidated financial statements. The topics in this standard related to ASU 2016-13 are not expected to have a material impact on the Company’s consolidated financial statements.

 

In December 2019, the FASB issued ASU 2019-12, which enhances and simplifies various aspects of the income tax accounting guidance, including requirements such as tax basis step-up in goodwill obtained in a transaction that is not a business combination, ownership changes in investments, and interim-period accounting for enacted changes in tax law. The guidance is effective for all entities for fiscal years beginning after December 15, 2020. Early adoption is permitted. The Company is currently in the process of evaluating the impact of the adoption of this standard on its consolidated financial statements.

 

In January 2020, the FASB issued ASU 2020-01, clarifying the Interactions between Investments-Equity Securities (Topic 321), Investments-Equity Method and Joint Ventures (Topic 323) and Derivatives and Hedging (Topic 815). The amendments in this Update are effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. The Company is currently in the process of evaluating the potential impact of the adoption of this standard.

 

In August 2020, the FASB issued ASU 2020-06 Debt - Debt with Conversion and Other Options and Derivatives and Hedging - Contracts in Entity's Own Equity: Accounting for Convertible Instruments and Contracts in an Entity's Own Equity. The amendments in this Update are effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. The Company is currently in the process of evaluating the potential impact of the adoption of this standard.

 

In October 2020, the FASB issued ASU 2020-10, Codification Improvements, which clarifies various topics in the Accounting Standards Codification, including the addition of existing disclosure requirements to the relevant disclosure sections. The amendments in ASU 2020-10 do not change GAAP and, therefore, are not expected to result in a significant change in practice. ASU 2020-10 should be applied retrospectively to the beginning of the period that includes the adoption date. ASU 2020-10 is effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. The adoption of this standard is not expected to have a material impact on the Company's consolidated financial statements.

 

16

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

3       Business Combinations

 

ipan/Delegate acquisition

 

On May 16, 2019, the Company, through its subsidiary CPA Global Management Services Limited, acquired 100% of the ownership interests in ipan/Delegate Group, a leading patent renewal and validation group, for purchase consideration of £560,718. The purchase consideration was satisfied by the Company’s ultimate parent company, Capri Acquisitions Topco Limited, in exchange for ordinary shares in the amount of £560,718 issued by the Company.

 

The acquisition is expected to benefit customers from both the Company and ipan/Delegate Group from the combined capabilities of both companies. This includes an expanded product range of software and tech-enabled services, more comprehensive data and analytical solutions that serve customer needs across a broader spectrum, and a broader geographical footprint, resulting in improved local service and support. The acquisition will significantly improve product integration and customer experience across the IP lifecycle.

 

The acquisition of ipan/Delegate Group was accounted for as a business combination in accordance with ASC 805, "Business Combinations," which required allocation of the purchase price to the estimated fair values of assets acquired and liabilities assumed in the transaction. The following is a summary of the final allocation of the purchase price:

 

Current assets      
Cash and cash equivalents     21,267  
Restricted cash     1,207  
Accounts receivable     36,188  
Prepaid expenses     4,921  
Other current assets     4,286  
Total current assets     67,869  
Property, plant, and equipment     938  
Other intangible assets     305,329  
Other non-current assets     1,586  
Deferred income taxes     4,701  
Operating lease right-of-use assets     2,411  
Total assets     382,834  
Current liabilities        
Accounts payable     13,551  
Accrued expenses and other current liabilities     36,879  
Deferred revenues     14,796  
Current portion of long-term debt     164,523  
Total current liabilities     229,749  
Deferred income taxes     79,607  
Operating lease liabilities     2,523  
Total liabilities     311,879  
Net assets     70,955  
Purchase consideration     560,718  
Goodwill on acquisition     489,763  

 

17

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

Consideration satisfied by ultimate parent company:  
Cash Payment 1,650   
Vendor Loan Notes 24,691   
Issue of Ordinary Shares 113,206   
Issue of Preference Shares 421,171   
Total 560,718   

 

The goodwill on acquisition represents the future economic benefit expected to arise from other intangible assets acquired that do not qualify for separate recognition, including assembled workforce and expected future synergies. The goodwill is not tax deductible.

 

Acquisition related costs of £8,874 are included within Transaction expenses in the Consolidated Statement of Operations and within the cash flows from operating activities in the Consolidated Statement of Cash Flows.

 

The following table details the identifiable intangible assets acquired from ipan/Delegate Group, their fair values and estimated useful lives:

 

    Fair Value     Weighted
Average Useful
Economic life
 
Description of assets            
Customer Relationships     283,800       21  
Internal use software     11,788       5  
Computer Programs and development expenditure     7,175       7  
Trade Name     2,566       2  
Total     305,329          

 

The fair value measurement of tangible and intangible assets and liabilities were based on significant inputs not observable in the market and thus represent Level 3 measurements within the fair value measurement hierarchy. Level 3 fair market values were determined using a variety of information, including estimated future cash flows, appraisals and market comparables.

 

The acquired business contributed revenue of £29,587 and incurred a net loss after tax of £6,438 for the Company for the period from May 16, 2019 to September 30, 2019.

 

Unaudited Pro Forma Information

 

Had the acquisition of ipan/Delegate occurred as of January 1, 2019, combined revenue and net income would have been £332,106 and £39,382, respectively, for the nine months ended September 30, 2019.

 

Pro forma adjustments to net income include acquisition accounting adjustments, including amortization and depreciation adjustments as a result of the fair value adjustments to property, plant, and equipment and acquired intangibles, and excludes acquisition related charges.

 

The unaudited pro forma results are not necessarily indicative of the actual results that would have occurred had the acquisition been in effect for the periods presented, nor is it intended to be projection of future results. For example, the unaudited pro forma results do not include the expected synergies from the transaction, nor the related costs to achieve.

 

18

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

4        Accounts receivable, net of allowance for doubtful accounts

 

Our accounts receivable balance consists of the following as of September 30, 2020 and December 31, 2019:

 

    September 30,
2020
    December 31,
2019
 
Accounts receivable     305,424       305,746  
Accounts receivable allowance     (8,613 )     (3,321 )
Accounts receivable, net     296,811       302,425  

 

We record an accounts receivable allowance when it is probable that the accounts receivable balance will not be collected. The amounts comprising the allowance are based upon management’s estimates and historical collection trends. The activity in our accounts receivable allowance consists of the following:

 

    September 30,
2020
    December 31,
2019
 
Balance at beginning of period     3,321       5,285  
Additional provisions     2,689       2,701  
Write-offs     (2,698 )     (4,665 )
Opening balance sheet adjustment - ASU 2016-13 adoption     5,301        
Balance at the end of period     8,613       3,321  

 

19

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

5       Leases

 

As the lessee, we currently lease real estate space and certain equipment under non-cancellable operating lease agreements. We do not include any of our renewal options in our lease terms for calculating our lease liability as the renewal options allow us to maintain operational flexibility and we are not reasonably certain we will exercise these renewal options at this time.

 

Operating leases are included in Operating lease right-of-use assets, Current portion of operating lease liabilities and Operating lease liabilities on our Consolidated Balance Sheets. The Company assesses its ROU asset and other lease-related assets for impairment consistent with other long-lived assets. As of September 30, 2020 and December 31, 2019, we did not record impairment related to these assets.

 

Our variable lease payments consist of non-lease services related to the lease and lease payments that are based on annual changes to an index. Variable lease payments are excluded from the ROU assets and lease liabilities and are recognized in the period in which the obligation for those payments is incurred. There were no material variable payments for the nine months ended September 30, 2020 and 2019, respectively. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

 

    Nine months ended September 30,  
    2020     2019  
Operating lease cost     5,483       5,194  

 

    Nine months ended September 30,  
    2020     2019  
Other information                
Operating cash flows from operating leases     (5,411 )     (5,118 )
Right-of-use assets obtained in exchange for operating lease obligations     514       7,396  
Weighted-average remaining lease term - operating leases     6       6  
Weighted-average discount rate - operating leases     5 %     5 %

 

The lease liability is initially measured at the present value of lease payments discounted using the incremental borrowing rate. The incremental borrowing rate is computed using interest rate applicable to Group’s revolving credit facilities as a start point then adjusted for country & currency risk premium and tenure of lease liability.

 

As of September 30, 2020 and December 31, 2019, the Company did not have any leases not yet commenced but create significant rights and obligations for the company. The Company also did not have any residual value guarantees provided for its leases, and none of its leases are subject to restrictions or covenants.

 

There were no material future minimum sublease payments to be received under non-cancellable subleases at September 30, 2020. There was no material sublease income for the nine months ended September 30, 2020 and 2019, respectively.

 

The future aggregate minimum lease payments as of September 30, 2020 under all non-cancellable operating leases for the years noted are as follows:

 

Period ending,        
Remainder of 2020       1,646  
2021       5,758  
2022       4,530  
2023       4,352  
2024       4,121  
2025       2,615  
2026 & Thereafter       4,680  
Total operating lease commitments       27,703  
Imputed interest       (3,513 )
Total     24,190  

 

20

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

6       Property, Plant, and Equipment

 

Property, plant, and equipment consisted of the following as of September 30, 2020 and December 31, 2019:

 

    September 30, 2020     December 31, 2019  
    Gross     Accumulated
Depreciation
    Net     Gross     Accumulated
Depreciation
    Net  
Leasehold Improvements     7,487       (6,374 )     1,113       7,369       (5,778 )     1,591  
Furniture, fixtures and equipment     7,086       (4,767 )     2,319       6,613       (4,414 )     2,199  
Computer hardware     18,336       (13,060 )     5,276       18,130       (11,876 )     6,254  
Other Tangible Assets     1,980       (162 )     1,818       1,016             1,016  
Total property, plant, and equipment     34,889       (24,363 )     10,526       33,128       (22,068 )     11,060  

 

7      Identifiable Intangible Assets

 

Identifiable intangible assets consisted of the following as of September 30, 2020 and December 31 2019:

 

    September 30, 2020     December 31, 2019  
    Gross     Accumulated
Amortization
    Net     Gross     Accumulated
Amortization
    Net  

Finite-lived intangible assets

                                               
Computer Programs and Development Expenditure     247,118       (144,473 )     102,645       218,120       (123,479 )     94,641  
Customer Relationships     544,763       (163,370 )     381,393       542,502       (139,698 )     402,804  
Software     17,512       (14,274 )     3,238       17,307       (13,506 )     3,801  
Tradenames     12,811       (6,104 )     6,707       12,712       (4,722 )     7,990  
Internal use software     30,980       (17,735 )     13,245       30,466       (13,200 )     17,266  
Total intangible assets     853,184       (345,956 )     507,228       821,107       (294,605 )     526,502  

 

In May 2019, as a result of the ipan / Delegate acquisition, the customer relationships balance increased £283,800, internal use software balance increased £11,788, computer programs and development expenditure balance increased £7,175 and the trade names balance increased £2,566.

 

The weighted-average amortization period for each class of finite-lived intangible assets is as follows:

 

    Remaining
Weighted - Average
Amortization Period
(in years)
 
Computer Programs and Development Expenditure     3.6  
Customer Relationships     14.8  
Software     4.9  
Tradenames     11.6  
Internal use software     3.0  

  

21

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

  

As of September 30, 2020, the estimated amortization expense for intangible assets for each of the five succeeding years and thereafter is as follows:

 

Remainder of 2020     16,652  
2021     65,437  
2022     62,620  
2023     58,891  
2024     33,819  
2025     30,881  
Thereafter     225,018  
Subtotal finite-lived intangible assets     493,318  
Internally developed software projects in process     13,911  
Total finite-lived intangible assets     507,229  
Total intangible assets     507,229  

 

22

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

8      Goodwill

 

The changes in the carrying amount of goodwill are as follows:

 

Balance as of January 1, 2019     420,809  
Acquisition     489,763  
Disposal     (424 )
Impact of foreign currency fluctuations     (8,763 )
Balance as of December 31, 2019     901,385  
Balance as at January 1, 2020     901,385  
Acquisition     946  
Disposal      
Impact of foreign currency fluctuations     5,204  
Balance as of September 30, 2020     907,535  

 

23

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

9        Derivatives

 

The Company sells its services and finances operations in a number of countries throughout the world and, as a result, is exposed to movements in foreign currency exchange rates. To manage this exchange rate risk, the Company utilizes forward contracts. None of these contracts have been designated as hedging instruments. Changes in the fair value of the forward contracts are reported in other operating expense (income) net in the Consolidated Statements of Operations. Derivative assets are included in other current assets and derivative liabilities included in accrued expenses and other current liabilities and are presented in the tables below:

 

    September 30,
2020
    December 31,
2019
 
Assets                
Foreign currency forward contracts     2,738       2,404  
      2,738       2,404  

 

    September 30,
2020
    December 31,
2019
 
Liabilities                
Foreign currency forward contracts     1,361       216  
      1,361       216  

 

24

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

10      Fair Value Measurement

 

The fair values of the Company's financial assets and financial liabilities listed below reflect the amounts that would be received to sell the assets or paid to transfer the liabilities in an orderly transaction between market participants at the measurement date (exit price).

 

The Company's non-derivative financial instruments primarily include cash and cash equivalents, trade receivables, trade payables, other current receivables and payables, accruals, and short-term debt. At September 30, 2020 and December 31, 2019, the carrying value of these financial instruments approximates fair value because of the short-term maturities of these instruments.

 

Fair value disclosures are classified based on the fair value hierarchy. Level 1 fair value measurements represent exchange-traded securities which are valued at quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access as of the reporting date. Level 2 fair value measurements are determined using input prices that are directly observable for the asset or liability or indirectly observable through corroboration with observable market data. Level 3 fair value measurements are determined using unobservable inputs, such as internally developed pricing models for the asset or liability due to little or no market activity for the asset or liability.

 

Assets and Liabilities Measured and Recorded at Fair Value on a Recurring Basis

 

The Company makes recurring fair value measurements for foreign currency forward contracts (not designated as hedges) and annuities.

 

Foreign Currency Forward Contracts

 

The Company periodically enters into foreign currency contracts that are not designated as hedges as defined under ASC 815. The purpose of these derivative instruments is to help manage the Company’s exposure to foreign exchange rate risks. These contracts are initially recognized at fair value at the date the contracts are entered into and are subsequently remeasured to their fair value at the end of each reporting period. These contracts generally do not exceed 180 days in duration, and these instruments are carried as assets when the fair value is positive (Other current assets on the Consolidated Balance Sheets), and as liabilities when the fair value is negative (Other current liabilities on the Consolidated Balance Sheets). The resulting gain or loss is recognized in profit or loss (other operating income (expense), net) immediately.

 

The Company assess the fair value of these instruments, considering current and anticipated movements in future interest rates and the relevant currency spot and future rates available in the market. The Company also receives and reviews third party valuation reports to corroborate our determination of fair value. Accordingly, these instruments are classified as Level 2 inputs.

 

Annuities

 

The Company has an obligation to pay certain annuities to a number of the former partners of one of the Company’s predecessors. The carrying amount of these liabilities are discounted and are subject to an annual actuarial valuation. The valuation is performed with Level 2 inputs. Key assumptions include:

 

(1) Inflation (RPI) - Inflation is derived by taking the difference between yields on fixed and index-linked Government bonds.

 

(2) Mortality rate - Current mortality rates after considering improvements based on the standard “CMI 2016” projection methodology are used for actuarial valuation.

 

(3) Discount rate- AA Corporate bond rate for 10 years (average duration of liabilities) has been considered.

 

Annuities are measured at fair value through other operating income (expense), net. The current portion of the accrual for annuity payments is recorded within accrued expenses and other current liabilities and the non-current portion is recorded within other non-current liabilities, in the Consolidated Balance Sheets.

 

The following table provides a summary of the Company’s assets and liabilities that were recognized at fair value on a recurring basis as at September 30, 2020 and December 31, 2019:

 

25

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

    September 30, 2020  
Assets   Level 1     Level 2     Level 3     Total  
Foreign currency forward contracts           2,738             2,738  
            2,738             2,738  
Liabilities                                
Foreign currency forward contracts           1,361             1,361  
Annuities           4,687             4,687  
            6,048             6,048  

 

    December 31, 2019  
Assets   Level 1     Level 2     Level 3     Total  
Foreign currency forward contracts           2,404             2,404  
            2,404             2,404  
Liabilities                                
Foreign currency forward contracts           216             216  
Annuities           4,699             4,699  
            4,915             4,915  

 

The Company’s long-lived assets, including goodwill, and finite-lived intangible assets subject to amortization, are measured at fair value on a non-recurring basis. These assets are measured at cost but are written-down to fair value, if necessary, as a result of impairment.

 

There were no transfers between Level 1 and Level 2 fair value measurements and no transfers into or out of Level 3 fair value measurements for the nine months ended September 30, 2020 and December 31, 2019. There were no changes in the purpose of any financial asset / liability that subsequently resulted in a different classification other than asset / liability.

 

26

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

11    Revenue

 

Disaggregated Revenue

 

The tables below show the Company’s disaggregated revenue for the periods presented:

 

    Nine months ended September 30,  
    2020     2019  
IP Transaction Processing     260,722       234,620  
IP Software     44,009       39,748  
IP Services     12,226       11,656  
Validation     29,304       17,770  
      346,261       303,794  

 

The revenue above has been disclosed at a disaggregated level on the basis of financial information regularly reviewed by the Company. Refer to Note 2 - Summary of Significant Accounting Policies for additional information on the Company's revenue streams.

 

The aggregate amount of the transaction price allocated to the performance obligations that are unsatisfied (or partially unsatisfied) as of the end of the reporting period is materially the same as the deferred revenue disclosed. All the deferred revenue is current except £13,407 as at September 30, 2020.

 

The amounts of revenue recognized in the period that were included in the opening deferred revenues balances were £57,701 and £51,928 for nine months ended September 30, 2020 and 2019, respectively.

 

Cost to acquire contracts

 

The Company has capitalized sales commissions and are presented as costs to acquire contracts on the Consolidated Balance Sheets. The Company has not recorded any impairments against these prepaid sales commissions.

 

27

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

12      Income tax expense

 

The Company’s income tax expenses is as follows:

 

    Nine months ended September 30,  
    2020     2019  
Current tax expense:                
Domestic            
Foreign     6,014       4,674  
Total current tax expense     6,014       4,674  
                 
Deferred tax (benefit) expense:                
Domestic            
Foreign     (1,402 )     (1,272 )
Total deferred tax (benefit) expense     (1,402 )     (1,272 )
                 
Income tax expense     4,612       3,402  

 

The components of pre-tax income are as follows:

 

    Nine months ended September 30,  
    2020     2019  
Jersey income     24,657       43,044  
Foreign income     20,014       10,172  
Pre-tax income     44,671       53,216  

 

Effective tax rate reconciliation table

 

The following is a reconciliation of the statutory income tax rate to the Company's effective income tax rate for the periods presented below:

 

    Nine months ended September 30,  
    2020     2019  
Income before income tax     44,671       53,216  
Income tax expense at the Jersey statutory tax rate of 0%            
Effect of:                
Tax at statutory income tax rates of foreign jurisdictions     3,769       3,015  
Net permanent benefit of R&D claims less disallowables     (1,007 )     (1,136 )
Non deductible interest     1,214       509  
Tax withholding on dividends     273       355  
Movement in unrecognized tax benefit           670  
Adjustment for tax of prior periods     373        
Other tax adjustments     (10 )     (11 )
Income tax expense     4,612       3,402  

 

28

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

The tax effects of the temporary differences were as follows:

 

    September 30,
2020
    December 31,
2019
 
Deferred tax assets:                
Net operating loss carry forwards and tax credits     10,521       10,415  
Payroll liabilities     1,182       1,511  
Operating lease liability     3,895       4,442  
Others     5,301       4,357  
Total deferred tax assets     20,899       20,725  
Valuation allowance     (5,335 )     (5,087 )
Total net deferred tax assets     15,564       15,638  
Deferred tax liabilities:                
Intangibles     (101,637 )     (104,887 )
Operating lease right of use assets     (3,895 )     (4,442 )
Property, plant and equipment     (1,488 )     (472 )
Other     (2,076 )     (1,117 )
Total deferred tax liabilities     (109,096 )     (110,918 )
                 
Net deferred tax asset / (liability)     (93,532 )     (95,280 )

 

As a result of the company’s analysis, it was concluded that, as of September 30, 2020 and December 31, 2019, a valuation allowance of £5,335 and £5,087 should be established against the portion of the deferred tax asset attributable to certain losses. The net change in the total valuation allowance was an increase of £248 in 2020 and decrease of £147 in 2019.

 

As of September 30, 2020, the Company has deferred tax on net operating loss carry forwards of approximately £9,508 (December 31, 2019: £9,151). The Company has credit carry forwards related to R&D of £1,013 (December 31, 2019: £1,264).

 

At September 30, 2020, the Company had U.K. tax loss carry forwards of £8,961, France tax loss carry forwards of £8,033, U.S. federal tax loss carry forwards of £19,725 and £2,527 for other jurisdictions. The carry forward period for US federal tax losses is twenty years for losses generated in tax years ended prior to December 31, 2017. The expiration period for these losses begins in 2036. The carry forward period for US state losses varies, and the expiration period is between 2020 and 2039. The carry forward period for all other tax losses, except to the extent of £500 for India, is indefinite.

 

The Company is required to assess the realization of its deferred tax assets and the need for a valuation allowance. The assessment requires judgement on the part of management with respect to benefits that could be realized from future taxable income. The valuation allowance recognised against deferred tax assets on carry forward operating losses of UK, US and India is £5,355 and £5,087 at September 30, 2020 and at December 31, 2019, respectively, as it more likely than not that such amounts will not be fully realized.

 

The Company has not recognized a deferred tax liability of approximately £2,639 related to its investments in foreign subsidiaries that are essentially permanent in duration. As of September 30, 2020 the unrecognized temporary difference was approximately £27,711.

 

The Company has not provided income taxes and withholding taxes on the undistributed earnings of foreign subsidiaries as of September 30, 2020 since the undistributed earnings and profits are (i) previously taxed income and would not be subject to applicable jurisdiction(s) income taxes upon repatriation of those earnings, in the form of dividends (ii) they are considered to be permanently reinvested, accordingly no provision for local withholdings taxes have been provided; however, upon repatriation of those earnings, in the form of dividends, we could be subject to additional local withholding taxes.

 

29

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

In the normal course of business, the Company tax returns are subject to examination by various taxing authorities. Such examinations may result in future tax and interest assessments by these taxing authorities and the Company has accrued a liability when it believes it is more likely than not that the tax position claimed on tax returns will not be sustained by the taxing authorities on the technical merits of the position. Changes in the recognition of the liability are reflected in the period in which the change in judgement occurs. The Company open tax years subject to examination were 2015 through 2019, which includes the major jurisdictions in the United Kingdom, the United States, Sweden, Korea and India.

 

The Company accrues interest and penalties related to unrecognized tax benefits within our global operations as a component of income tax expense.

 

A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:

 

    September 30,
2020
    December 31,
2019
 
Uncertain Tax Benefit                
Beginning Balance     2,596       1,958  
Decreases related to prior year tax positions     (177 )      
Increases related to current year tax positions     129       671  
Exchange difference     48       (33 )
Ending Balance     2,596       2,596  

 

30

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

13      Related parties

 

13(a) Parent companies and ultimate controlling party

 

The immediate parent company is Redtop Holdings Limited, a company registered in Jersey, Channel Islands. The ultimate parent company is Capri Acquisitions Topco Limited, a company registered in Jersey, Channel Islands. The directors consider Leonard Green & Partners to be the ultimate controlling party of Capri Acquisitions Topco Limited as they manage and advise a number of funds which collectively hold a majority of voting rights in the Capri Acquisitions Topco Limited.

 

13(b) Related Party Loan and Interest

 

As of September 30, 2020, the loan (including interest) to Capri Acquisitions Bidco Limited was fully settled through capital contribution. The loan carried an 5.8% and 2.75% interest rate and is reflected as a related party loan in the accompanying Consolidated Balance Sheets. The interest expense of £6,705 and £3,526 as of September 30, 2020 and 2019, respectively, associated with the related party loan is reflected as “Related party interest expense” on the Consolidated Statements of Operations.

 

    September 30,
2020
    December 31,
2019
 
Opening balance     168,202        
Loan obtained           164,523  
Loan repaid     (8,408 )      
Loan settled through additional paid-in capital     (177,928 )      
Interest charged     6,705       5,735  
Foreign exchange loss/(gain)     11,429       (2,056 )
            168,202  

 

The Company has earned £93 and £135 related to IP transaction processing revenue for the nine months ended September 30, 2020 and 2019, respectively. The company incurred £135 and Nil in key management fees in the nine months ended September 30, 2020 and 2019, respectively.

 

13(c) Related party receivables

 

The Company has outstanding receivables of Nil and £137,664 as of September 30, 2020 and December 31, 2019, respectively. The receivables are classified as current and are collectible on demand. During nine months ended September 30, 2020 the balances were settled through the declaration of a dividend of £198,278, with such dividend being satisfied in specie by the transfer of the related receivables.

 

13(d) Related party payables

 

The Company has outstanding payables of £61,292 and £61,605 as of September 30, 2020 and December 31, 2019, respectively. The payables are classified as current and are payable on demand.

 

31

 

 

CPA GLOBAL GROUP HOLDINGS LIMITED

Notes to Interim Consolidated Financial Statements (Unaudited)

(In £ thousands)

 

14      Subsequent events

 

On October 1, 2020 the CPA Global Group was acquired by the below mentioned subsidiaries of Clarivate Plc (“Clarivate”), a public company registered in Jersey, Channel Islands and ultimate parent company. In connection with the transaction, former CPA Global shareholders received approximately 217 million Clarivate ordinary shares, representing 35% pro forma fully diluted ownership of Clarivate.

 

In order to effect the transaction Redtop Holding Limited the company’s sole shareholder sold of 100% of the equity securities of the Company to Camelot UK Bidco Limited a company registered in the United Kingdom. The company immediately prior to the sale of its equity securities distributed to Redtop Holding Limited, 100% of the equity securities in CPA Global Limited and its subsidiaries. Redtop Holding Limited in turn then sold 100% of the equity securities in CPA Global Limited and its subsidiaries, to Clarivate IP (US) Holdings Corporation, a company registered in Delaware, USA.

 

Following the above transaction a deemed exit event has been triggered within the Groups Phantom Share Scheme and as result the awards granted in terms of the scheme will vest in two tranches in October 2021 and 2022, at which dates the compensation costs of these awards will be recognized.

 

The Company has evaluated subsequent events to June 4, 2021.

 

32

 

 

Exhibit 99.7

 

Clarivate Plc

Unaudited Pro Forma Condensed Combined Financial Statements

 

Introduction

 

All dollar amounts herein, other than per share data, are presented in thousands (000's)

 

On May 15, 2021, Clarivate Plc (“Clarivate” or the “Company”) entered into an agreement (the “Transaction Agreement”) to acquire ProQuest LLC and its wholly owned subsidiaries, a leading global software, data and analytics provider to academic, research and national institutions, from Cambridge Information Group (“CIG”), Atairos and certain other equity holders (the “Seller Group”) for approximately $4,025,850 in cash, including the repayment of approximately $1,000,000 of ProQuest debt, and 46,910,923 Clarivate ordinary shares, representing approximately 7% pro forma fully diluted ownership of Clarivate, pending customary closing adjustments inclusive of working capital. To provide certainty of funds in respect of the cash component of the consideration, the Company has secured a $4,000,000 fully committed backstop bridge facility, but intends, prior to the closing of the transaction, to obtain long-term financing and capital of $3,903,900, net of issuance and related costs and expenses, from long-term borrowings, Mandatory Convertible Preferred Shares and Common Share offerings. A copy of the Transaction Agreement is incorporated as Exhibit 2.1 in the Form 8-K filed on May 17, 2021. Closing of the ProQuest transaction is subject to customary conditions, including clearance under the Hart-Scott-Rodino Antitrust Improvements Act of 1976. Closing is expected to occur in the third quarter of 2021.

 

At closing, Andrew M. Snyder, Chairman and CEO of CIG, and Michael J. Angelakis, Chairman and CEO of Atairos, will be appointed to the Clarivate board of directors. Mr. Snyder will serve as Vice Chairman of the board. Also at closing, Clarivate will enter into an amendment to its existing Registration Rights Agreement in order to provide the Seller Group with rights to require Clarivate to register their ordinary shares for resale under the Securities Act of 1933, as amended (the “Securities Act”). Under the terms of the amendment, the Seller Group will agree not to dispose of their Clarivate ordinary shares until the first anniversary of the closing date, subject to certain adjustments and exceptions, and CIG will further agree to extend these lock-up restrictions to half of its Clarivate ordinary shares until the second anniversary of the closing date. The form of amendment to the Registration Rights Agreement is incorporated as Exhibit 10.1 in the Form 8-K filed on May 17, 2021.

 

The aforementioned events are hereinafter referred to as the “ProQuest Transactions.”

 

The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses”. The following unaudited pro forma condensed combined financial information gives effect to the ProQuest Transactions and include adjustments for the following anticipated financing transactions and transaction accounting impacts:

 

application of the acquisition method of accounting under the provisions of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification, which the Company refers to as ASC 805, “Business Combinations”;
   
debt and equity financing of $3,903,900 including $1,972,500 of long-term debt (net of $27,500 debt issuance costs), $1,207,575 (net of $42,425 underwriting discounts and estimated offering costs) of Mandatory Convertible Preferred Shares, and $723,825 of other Common Share offering (net of $26,175 underwriting discounts and estimated offering costs) as well as $121,950 paid in cash from the balance sheet;
   
transaction costs incurred in connection with the ProQuest acquisition; and
   
certain reclassifications to conform to the historical financial statement presentation of Clarivate.

 

Additionally, the unaudited pro forma condensed combined financial information gives effect to Clarivate’s October 1, 2020, acquisition of 100% of the assets, liabilities and equity interests of CPA Global, a global leader in intellectual property software and tech-enabled services. Clarivate acquired all of the outstanding shares of CPA Global in a cash and stock transaction. The aggregate consideration in connection with the closing of the CPA Global acquisition was $8,740,989, net of $98,610 cash acquired and including an equity holdback consideration of $46,485. The aggregate consideration was composed of (i) $6,761,515 from the issuance of up to 218,183,778 ordinary shares to Redtop Holdings Limited, a portfolio company of Leonard Green & Partners, L.P., representing approximately 35% pro forma fully diluted ownership of Clarivate and (ii) approximately $2,078,084 in cash to fund the repayment of CPA Global's parent company outstanding debt of $2,055,822 and related interest swap termination fee of $22,262. The Company incurred an incremental $1,600,000 of borrowings under our term loan facility and used the net proceeds from such borrowings to fund the repayment of CPA Global's parent company outstanding debt of $2,055,822. Previously, the Company had secured the backstop of a $1,500,000 fully committed bridge facility. However, the Company obtained all required financing with proceeds from the additional term loan borrowings and the bridge facility remained undrawn through its expiration on closing of the acquisition. The events in this paragraph are hereinafter referred to as the "CPA Global Transactions."

 

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

(dollars in thousands, except share and per share data)

  

The following unaudited pro forma condensed combined statements of operations give effect to the CPA Global Transactions and include adjustments for the following:

 

application of the acquisition method of accounting under the provisions of the ASC 805, “Business Combinations”;
   
incremental term loan borrowings of $1,600,000;
   
transaction costs incurred in connection with the CPA Global acquisition; and
   
certain reclassifications to conform to the historical financial statement presentation of Clarivate.

 

Additionally, the unaudited pro forma condensed combined financial information gives effect to Clarivate’s February 28, 2020, acquisition of 100% of the assets, liabilities and equity interests of Decision Resources Combined ("DRG"), a premier provider of high-value data, analytics and insights products and services to the healthcare industry, from Piramal Enterprises Limited ("PEL"), which is a part of global business conglomerate Piramal Group. In February 2020, the Company completed an underwritten public offering of 27,600,000 of its ordinary shares generating net proceeds of $540,736, which were used to fund a portion of the cash consideration for the DRG acquisition. In addition, the Company incurred an incremental $360,000 of term loans under its term loan facility and used the net proceeds from such borrowings, together with cash on hand, to fund the remainder of the cash consideration for the DRG acquisition and to pay related fees and expenses. The events in this paragraph are hereinafter referred to as the "DRG Transactions."

 

The following unaudited pro forma condensed combined statements of operations give effect to the DRG Transactions and include adjustments for the following:

 

application of the acquisition method of accounting under the provisions of the ASC 805, “Business Combinations”;
   
incremental term loan borrowings of $360,000;
   
underwritten public offering of 27,600,000 of Clarivate ordinary shares;
   
transaction costs incurred in connection with the DRG acquisition; and
   
certain reclassifications to conform to the historical financial statement presentation of Clarivate.

 

The following unaudited pro forma condensed combined financial information and related notes are based on, and should be read in conjunction with, (i) the historical audited consolidated financial statements of Clarivate and the related notes included in Clarivate’s Annual Report on Form 10-K/A for the year ended December 31, 2020, (ii) the historical unaudited condensed consolidated financial statements of Clarivate as of and for the three months ended March 31, 2021 and the related notes included in Clarivate’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, (iii) the historical audited consolidated financial statements of ProQuest and the related notes as of and for the year ended December 31, 2020 incorporated as Exhibit 99.3 within this Form 8-K, (iv) the historical unaudited consolidated financial statements of ProQuest and the related notes as of and for the three months ended March 31, 2021 incorporated as Exhibit 99.4 within this Form 8-K, (v) the historical unaudited consolidated financial statements of CPA Global Group Holdings Limited and the related notes as of and for the nine months ended September 30, 2020 incorporated as Exhibit 99.6 within this Form 8-K, (vi) the historical unaudited statement of operations of DRG for the period from January 1, 2020 through February 27, 2020 incorporated in the Form 8-K filed on May 14, 2020.

 

The unaudited pro forma condensed combined financial information for the year ended December 31, 2020, the three months ended March 31, 2021 and the three months ended March 31, 2020, in each case, give effect to the DRG Acquisition, CPA Global Acquisition, and the ProQuest Acquisition as if they had occurred on January 1, 2020 and combine the historical results of operations of Clarivate, DRG (through February 27, 2020), CPA Global (through September 30, 2020), and ProQuest.

 

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

(dollars in thousands, except share and per share data)

   

The unaudited pro forma condensed combined balance sheet combines the unaudited condensed consolidated balance sheet of Clarivate as of March 31, 2021, with ProQuest’s balance sheet as of March 31, 2021, derived from the interim financial statements of ProQuest. The historical balance sheets of Clarivate and ProQuest have been adjusted in the accompanying unaudited pro forma condensed combined balance sheet to give effect to the ProQuest Transactions as if they had occurred on March 31, 2021.

 

The unaudited pro forma condensed combined financial information for the three months ended March 31, 2021 combines the unaudited condensed consolidated statement of operations of Clarivate for the three months ended March 31, 2021 with ProQuest's unaudited condensed statement of operations for the three months ended March 31, 2021.

 

The unaudited pro forma condensed combined financial information for the three months ended March 31, 2020 combines the unaudited condensed consolidated statement of operations of Clarivate for the three months ended March 31, 2020 with (i) ProQuest's unaudited condensed statement of operations for the three months ended March 31, 2020 (ii) unaudited consolidated statement of operations of CPA Global for the three ended March 31, 2020 and (iii) the unaudited statement of operations of DRG for the period from January 1, 2020 through February 27, 2020.

 

The unaudited pro forma condensed combined financial information for the year ended December 31, 2020 combines the audited consolidated statement of operations of Clarivate for the year ended December 31, 2020 with (i) the audited consolidated statement of operations of ProQuest for the year ended December 31, 2020 (ii) the unaudited consolidated statement of operations of CPA Global for the nine months ended September 30, 2020 and (iii) the unaudited statement of operations of DRG for the period from January 1, 2020 through February 27, 2020.

 

The unaudited pro forma condensed combined financial information and related notes are being provided for illustrative purposes only and do not purport to represent what the actual combined results of operations would have been had the DRG Transactions, CPA Global Transactions, and ProQuest Transactions been completed on the date indicated, nor are they necessarily indicative of the combined future results of operations for any future period.

 

The pound sterling (GBP) is CPA Global’s reporting currency. CPA Global’s unaudited consolidated statement of operations for the nine months ended September 30, 2020 and three months ended March 31, 2020 have been translated to U.S. Dollars using an exchange rate of $1.2711 and 1.2767, respectively, which approximate the average GBP conversion rate to U.S. Dollars for the applicable period.

 

The unaudited pro forma condensed combined financial information gives effect to the acquisitions of DRG, CPA Global, and ProQuest using the acquisition method of accounting under U.S. GAAP. The acquisition method of accounting is dependent upon certain procedures, such as valuations, appraisals, and discussions and input from DRG, CPA Global, and ProQuest management, which have been performed to obtain the necessary information to recognize the acquired assets and liabilities at fair value. The purchase price allocation for the CPA Global acquisition as of the close date of October 1, 2020 and the estimated purchase price allocation for the ProQuest acquisition is preliminary and may change upon its consummation and further upon completion of the determination of the fair value of assets acquired and liabilities assumed. The final purchase price allocation may be different from that reflected in the pro forma purchase price allocation presented herein, and these differences may be material.

 

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF MARCH 31, 2021

(In thousands, except share and per share data)

 

    Historical     Pro Forma Adjustments        
    Clarivate     ProQuest     Acquisition and Related     Financing     Pro Forma Combined  
                Note 3     Note 4        
Assets                              
Current assets:                                        
Cash and cash equivalents   $ 399,006     $ 102,900     $ (4,025,850 )(d)   $ 3,903,900 (j)   $ 379,956  
Restricted cash     13,513       2,500                   16,013  
Accounts receivable, net of allowance for doubtful accounts     706,879       126,500                   833,379  
Prepaid expenses     64,392       30,900                   95,292  
Other current assets     230,218       30,500                   260,718  
Total current assets     1,414,008       293,300       (4,025,850 )     3,903,900       1,585,358  
Computer hardware and other property, net     33,565       55,300                   88,865  
Other intangible assets, net     7,266,497       383,500       2,535,100 (e)           10,185,097  
Goodwill     6,246,384       629,100       1,991,105 (e)           8,866,589  
Other non-current assets     42,504       15,100                   57,604  
Deferred income taxes     27,348       1,200                   28,548  
Operating lease right-of-use assets     84,052             80,900 (e)           164,952  
Total Assets     15,114,358       1,377,500       581,255       3,903,900       20,977,013  
Liabilities and Shareholders' equity                                        
Current liabilities:                                        
Accounts payable     94,548       32,400                   126,948  
Accrued expenses and other current liabilities     541,351       125,500                   666,851  
Current portion of deferred revenues     769,030       338,300       (84,537 )(e)           1,022,793  
Current portion of operating lease liabilities     33,896             10,700 (e)           44,596  
Current portion of long-term debt     28,600                         28,600  
Total current liabilities     1,467,425       496,200       (73,837 )           1,889,788  
Long-term debt     3,453,082       1,016,700       (1,016,700 )(f)     1,972,500 (j)     5,425,582  
Warrant liabilities     257,944                         257,944  
Non-current portion of deferred revenues     45,404       5,100       (1,275 )(e)           49,229  
Other non-current liabilities     62,143       61,500                   123,643  
Deferred income taxes     351,937       17,600       54,091 (m)           423,628  
Operating lease liabilities     79,651             67,200 (e)           146,851  
Total liabilities     5,717,586       1,597,100       (970,521 )     1,972,500       8,316,665  
Commitments and contingencies                                        
Shareholders’ equity:                                        
Ordinary Shares     10,109,449             1,429,376 (g)     723,825 (j)     12,262,650  
Series A Mandatory Convertible Preferred Shares                       1,207,575 (j)     1,207,575  
Member's Equity           (209,200 )     209,200 (g)            
Accumulated other comprehensive income (loss)     523,359       (10,400 )     10,400 (g)           523,359  
Accumulated deficit     (1,236,036 )           (97,200 )(g)           (1,333,236 )
Total shareholders’ equity     9,396,772       (219,600 )     1,551,776       1,931,400       12,660,348  
Total Liabilities and Shareholders’ equity   $ 15,114,358     $ 1,377,500     $ 581,255     $ 3,903,900     $ 20,977,013  

 

The accompanying notes are an integral part of this Unaudited Pro Forma Condensed Combined Balance Sheet

 

4 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2021

 

    Historical     Pro Forma Adjustments      
                ProQuest      
    Clarivate     ProQuest     Acquisition
and Related
    Financing     Pro Forma
Combined
 
          Note 2     Note 3     Note 4      
Revenues, net   $ 428,430     $ 219,700     $ (256 )(e)   $       647,874  
Operating costs and expenses:                             -  
Cost of revenues     (138,741 )     (84,000 )                 (222,741 )
Selling, general and administrative costs     (111,345 )     (78,200 )                 (189,545 )
Depreciation     (3,333 )     (3,500 )                 (6,833 )
Amortization     (128,321 )     (21,500 )     (24,062 )(e)           (173,883 )
Restructuring and impairment     (64,667 )                       (64,667 )
Other operating income, net     (16,230 )     16,200                   (30 )
Total operating expenses     (462,637 )     (171,000 )     (24,062 )           (657,699 )
Income (loss) from operations     (34,207 )     48,700       (24,318 )           (9,825 )
Mark to market adjustment on financial instruments     51,215                         51,215  
Income (loss) before interest expense and income tax     17,008       48,700       (24,318 )           41,390  
Interest expense, (net)     (37,393 )     (11,900 )     11,900 (f)     (26,228 )(k)     (63,621 )
Income (loss) before income tax     (20,385 )     36,800       (12,418 )     (26,228 )     (22,231 )
(Provision) benefit for income taxes     (3,569 )     (3,000 )     566 (m)           (6,003 )
Net income (loss)   $ (23,954 )   $ 33,800     $ (11,852 )   $ (26,228 )     (28,234 )
Per share:                                        
Basic and diluted   $ (0.04 )                           $ (0.04 )
                                         
Weighted average shares used to compute loss per share:                                        
Basic and diluted     608,598,235       (l)     46,910,923 (l)     24,614,375 (l)     680,123,533  

 

The accompanying notes are an integral part of this Unaudited Pro Forma Condensed Combined Statement of Operations

 

5 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2020

 

(In thousands, except share and per share data)

 

    Historical     Pro Forma Adjustments        
                            DRG     CPA Global     ProQuest        
    Clarivate     ProQuest     CPA Global     DRG     Acquisition
and
Related
    Financing     Acquisition and Related     Financing     Acquisition
and
Related
    Financing     Pro Forma
Combined
 
          Note 2     Note 2     Note 2     Note 3     Note 4     Note 3     Note 4     Note 3     Note 4        
Revenues, net   $ 240,592     $ 210,300     $ 149,099     $ 23,215     $     $     $     $     $ (21,144 )  (e)   $     $ 602,062  
Operating costs and expenses:                                                                                        
Cost of revenues     (82,682 )     (82,600 )     (49,669 )     (14,918 )                                           (229,869 )
Selling, general and administrative costs     (133,055 )     (83,700 )     (40,081 )     (66,368 )                             (97,200 )  (d)           (420,404 )
Depreciation     (2,329 )     (3,600 )     (849 )     (1,273 )                                           (8,051 )
Amortization     (49,112 )     (35,000 )     (6,630 )     (3,136 )     (4,412  (a)           (51,738 )  (c)           (10,562 )  (e)           (160,590 )
Restructuring and impairment     (7,754 )           (1,876 )                                                 (9,630 )
Other operating income (expense), net     6,032       (24,400 )     1,892       698                                             (15,778 )
Total operating     (268,900 )     (229,300 )     (97,213 )     (84,997 )     (4,412 )           (51,738 )           (107,762 )           (844,322 )
Income (loss) from operations     (28,308 )     (19,000 )     51,886       (61,782 )     (4,412 )           (51,738 )           (128,906 )           (242,260 )
Market to market adjustment on financial instruments     (55,632 )                                                           (55,632 )
Income (loss) before interest expense and income tax     (83,940 )     (19,000 )     51,886       (61,782 )     (4,412 )           (51,738 )           (128,906 )           (297,892 )
Interest expense, (net)     (30,940 )     (13,400 )     (3,499 )     (6,623 )             11,287   (h)             (15,209 )  (i)     13,400   (f)     (26,228 )  (k)     (71,212 )
Income (loss) before income tax     (114,880 )     (32,400 )     48,387       (68,405 )     (4,412 )     11,287       (51,738 )     (15,209 )     (115,506 )     (26,228 )     (369,104 )
(Provision) benefit for income taxes     (14,753 )     1,400       (1,832 )     23,106       1,201       (3,073 )     2,705             1,282   (m)           10,036  
Net income (loss)   $ (129,633 )   $ (31,000 )   $ 46,555     $ (45,299 )   $ (3,211 )    $ 8,214      $ (49,033 )   $ (15,209 )   $ (114,224 )   $ (26,228 )   $ (359,068 )
Per share:                                                                                        
Basic and diluted   $ (0.38 )                                                                           $ (0.57 )
                                                                                         
Weighted average shares used to compute loss per share:                                                                                        
Basic and diluted     343,129,833                                           (1)      218,183,778          (1)     46,910,923 (1)      24,614,375   (1)      632,838,909  

 

The accompanying notes are an integral part of this Unaudited Pro Forma Condensed Combined Statement of Operations

 

6

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS 

FOR THE YEAR ENDED DECEMBER 31, 2020 

 

(In thousands, except share and per share data)

 

    Historical     Pro Forma Adjustments        
                            DRG     CPA Global     ProQuest        
    Clarivate     ProQuest     CPA Global     DRG     Acquisition and Related     Financing     Acquisition and
Related
    Financing     Acquisition and
Related
    Financing     Pro Forma
Combined
 
          Note 2     Note 2     Note 2     Note 3     Note 4     Note 3     Note 4     Note 3     Note 4        
Revenues, net   $ 1,254,047     $ 862,900     $ 440,138     $ 23,215     $     $     $     $     $ (84,537 )  (e)   $     $ 2,495,763  
Operating costs and expenses:                                                                                        
Cost of revenues     (429,297 )     (327,400 )     (139,989 )     (14,918 )                                         (911,604 )
Selling, general and administrative costs     (523,581 )     (318,700 )     (170,127 )     (66,368 )                 (79 ) (b)           (97,200 )  (d)           (1,176,055 )
Depreciation     (12,709 )     (14,700 )     (3,047 )     (1,273 )                                         (31,729 )
Amortization     (290,441 )     (116,900 )     (63,949 )     (3,136 )     (4,412 )  (a)           (109,978 )  (c)           (65,348 )  (e)           (654,164 )
Restructuring and impairment     (47,595 )           (5,928 )                                               (53,523 )
Other operating income (expense), net     52,381       (31,700 )     10,323       698                                           31,702  
Total operating     (1,251,242 )     (809,400 )     (372,717 )     (84,997 )     (4,412 )           (110,057 )           (162,548 )           (2,795,373 )
Income (loss) from operations     2,805       53,500       67,421       (61,782 )     (4,412 )           (110,057 )           (247,085 )           (299,610 )
Market to market adjustment on financial instruments     (205,062 )                                                           (205,062 )
Legal Settlement                 (760 )                                               (760 )
Income (loss) before interest expense and income tax     (202,257 )     53,500       66,661       (61,782 )     (4,412 )           (110,057 )           (247,085 )           (505,432 )
Interest expense, (net)     (111,914 )     (48,400 )     (9,878 )     (6,623 )           11,287   (h)           (45,576 )  (i)     48,400   (f)     (104,911 )  (k)     (267,615 )
Income (loss) before income tax     (314,171 )     5,100       56,783       (68,405 )     (4,412 )     11,287       (110,057 )     (45,576 )     (198,685 )     (104,911 )     (773,047 )
(Provision) benefit for income taxes     2,302       (1,700 )     (5,862 )     23,106       1,201       (3,073 )     6,707             5,656   (m)           28,337  
Net income (loss)    $ (311,869 )    $ 3,400      $ 50,921      $ (45,299 )   $ (3,211 )   $ 8,214      $ (103,350 )    $ (45,576 )    $ (193,029 )    $ (104,911 )    $ (744,710 )
Per share:                                                                                        
Basic and diluted    $ (0.73 )                                                                            $ (1.49 )
                                                                                         
Weighted average shares used to compute loss per share:                                                                                        
Basic and diluted     428,600,690                                                         (1)     46,910,923   (1)     24,614,375 (1)     500,125,988  

 

The accompanying notes are an integral part of this Unaudited Pro Forma Condensed Combined Statement of Operations

 

7

 

 

1. Basis of Presentation

 

The accompanying unaudited pro forma condensed combined balance sheet as of March 31, 2021 gives effect to the ProQuest Transaction as if it had occurred on March 31, 2021, and combines the historical results of operations and balance sheet of Clarivate and ProQuest. The unaudited pro forma condensed combined financial information for the year ended December 31, 2020, the three months ended March 31, 2021, and the three months ended March 31, 2020 give effect to the DRG Transaction, CPA Global Transaction, and the ProQuest Transaction as if they had occurred on January 1, 2020, and combine the historical results of operations of Clarivate, DRG, CPA Global, and ProQuest (the “Combined Group”). The unaudited pro forma condensed combined statement of operations for the three months March 31, 2021 combines the unaudited condensed consolidated statement of operations of Clarivate for the three months ended March 31, 2021 and ProQuest statements of operations from January 1, 2021 through March 31, 2021, derived from the unaudited interim consolidated statement of operations of ProQuest for the three months ended March 31, 2021. The unaudited pro forma condensed combined statement of operations for the three months March 31, 2020 combines (i) the unaudited condensed consolidated statement of operations of Clarivate for the three months ended March 31, 2020; (ii) DRG’s statement of operations for the period from January 1, 2020 through February 27, 2020 derived from the books and records of DRG; (iii) CPA Global statements of operations from January 1, 2020 through March 31, 2020, derived from the derived from the books and records of CPA Global; and (iv) ProQuest statements of operations from January 1, 2020 through March 31, 2020, derived from the audited consolidated statement of operations of ProQuest for the three months ended March 31, 2020. The unaudited pro forma condensed combined statement of operations for the twelve months December 31, 2020 combines (i) the unaudited condensed consolidated statement of operations of Clarivate for the twelve months ended December 31, 2020; (ii) DRG’s statement of operations for the period from January 1, 2020 through February 27, 2020 derived from the books and records of DRG; (iii) CPA Global statements of operations from January 1, 2020 through September 30, 2020, derived from the unaudited interim consolidated statement of operations of CPA Global for the nine months ended September 30, 2020; and (iv) ProQuest statements of operations from January 1, 2020 through December 31, 2020, derived from the audited consolidated statement of operations of ProQuest for the twelve months ended December 31, 2020.

 

The accompanying unaudited pro forma condensed combined balance sheet and statements of operations and related notes are presented for illustrative purposes only and do not purport to be indicative of the actual results that would have been achieved if the DRG Transaction, CPA Global Transaction, and ProQuest Transaction had been consummated on the date indicated, or that will be achieved in the future. The pro forma condensed combined statements of operations do not reflect the costs of any integration activities or benefits that may result from realization of revenue growth or operational synergies expected to result from the DRG Transaction, CPA Global Transaction, and ProQuest Transaction.

 

Clarivate has completed a preliminary review of ProQuest's accounting policies and concluded that no material policy adjustments were deemed necessary. The impact of adoption of the ASU 2016-13: “Financial Instruments-Credit Losses” (Topic 326), the new guidance introduces the current expected credit loss (“CECL”) model will be further reviewed upon completion of the acquisition.

 

The unaudited pro forma condensed combined balance sheet and statements of operations should be read in conjunction with the historical financial statements described in the opening section of this exhibit.

There were no material pre-acquisition transactions and balances between any of Clarivate, DRG, CPA Global, and ProQuest for the periods presented.

 

The pound sterling (GBP) is CPA Global’s reporting currency. CPA Global’s historical unaudited consolidated statement of operations for the nine months ended September 30, 2020 and three months ended March 31, 2020 have been translated to U.S. Dollars using an exchange rate of $1.2711 and 1.2767, respectively, which approximate the average GBP conversion rate to U.S. Dollars for the applicable period.

 

8

 

 

2. Reclassification Adjustments

 

Reclassification Adjustments for DRG Acquisition

 

Certain reclassifications have been made to the historical presentation of the combined statement of operations of DRG to conform to the financial statement presentation of Clarivate. The following summarizes the reclassification adjustments in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020.

 

DRG Historical
Combined Statement
of Comprehensive
Loss Line Items

  Clarivate Historical
Consolidated
Statement of
Operations Line Items
  DRG Historical
Combined Statement
of Comprehensive
Loss
    Reclassification
(Rounded)
    DRG Adjusted
Historical Combined
Statement of
Operations
(Unaudited,
Rounded)
 
Share-based compensation expense       $ (47,387 )   $ 47,387     $  
    Selling, general and administrative costs     (18,981 )     (47,387 )     (66,368 )

 

Reclassification Adjustments for CPA Global

 

Certain reclassifications have been made to the historical presentation of the combined statement of operations of CPA Global to conform to the financial statement presentation of Clarivate. The following summarizes the reclassification adjustments in the unaudited pro forma condensed combined statement of operations.

 

CPA Global Holdings
Limited Historical
Combined Statement
of Comprehensive
Loss Line Items
  Clarivate Historical
Consolidated
Statement of
Operations Line Items
  CPA Global Holdings
Limited Historical
Combined Statement
of Comprehensive
Loss
    Reclassification
(Rounded)
    CPA Global
Holdings Limited
Adjusted Historical
Combined Statement
of Operations
(Unaudited,
Rounded)
 
Transaction expenses       $ (35,725 )   $ 35,725     $  
Transition, integration and other related expenses         (5,374 )     5,374        
Selling, general and administrative costs   Selling, general and administrative costs     (129,028 )     (41,099 )     (170,127 )
Related party interest expense         (8,523 )     8,523        
Interest expense   Interest expense and amortization of debt discount, net     (1,355 )     (8,523 )     (9,878 )

 

Reclassification Adjustments for ProQuest

 

Certain reclassifications have been made to the historical presentation of the consolidated financial position of ProQuest to conform to the financial statement presentation of Clarivate. The following summarizes the reclassification adjustments in the unaudited pro forma condensed combined balance sheet as at March 31, 2021.

 

9

 

 

ProQuest Historical
Consolidated
Statements of
Financial Position
Line Items
  Clarivate Historical
Consolidated Balance
Sheet Line Items
  ProQuest Historical
Consolidated
Statements of
Financial Position
    Reclassification
(Rounded)
    ProQuest Adjusted
Historical
Consolidated
Statements of
Financial Position
 
Deferred Royalties       $ 19,300     $ (19,300 )   $  
    Prepaid expenses             30,900       30,900  
    Other current assets     42,100       (11,600 )     30,500  
Content and software development, net         109,300       (109,300 )      
    Other intangible assets, net     274,200       109,300       383,500  
Other non-current assets   Other non-current assets     16,300       (1,200 )     15,100  
    Deferred income taxes           1,200       1,200  
Accrued wages and benefits         26,900       (26,900 )      
Accrued royalty costs         63,500       (63,500 )      
Other current liabilities         35,100       (35,100 )      
    Accrued expenses and other current liabilities           125,500       125,500  
Long-term capital lease         26,500       (26,500 )      
    Other non-current liabilities     35,000       26,500       61,500  

 

Certain reclassifications have been made to the historical presentation of the consolidated statement of operations of ProQuest to conform to the financial statement presentation of Clarivate. The following summarizes the reclassification adjustments in the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2021.

 

10

 

 

ProQuest Historical
Consolidated
Statements of
Operations Line Items
  Clarivate Historical
Consolidated
Statement of
Operations Line Items
  ProQuest Historical
Consolidated
Statement of Comprehensive Loss
    Reclassification
(Rounded)
    ProQuest Adjusted
Historical
Consolidated
Statement of
Operations
(Unaudited,
Rounded)
 
Cost of subscription and maintenance (exclusive of depreciation and amortization shown below)         (45,600 )     45,600        
Cost of content licenses and other products (exclusive of depreciation and amortization shown below)         (38,400 )     38,400        
    Cost of revenues             (84,000 )     (84,000 )
Selling, general and administrative   Selling, general and administrative     (58,400 )     (19,800 )     (78,200 )
Depreciation and amortization         (25,000 )     25,000        
    Depreciation             (3,500 )     (3,500 )
    Amortization             (21,500 )     (21,500 )
Research and development         (18,000 )     18,000        
Management fee - related party         (1,800 )     1,800        
Unrealized gains on derivative instruments         17,100       (17,100 )      
Foreign currency transaction losses         (900 )     900        
    Other operating income (expense), net             16,200       16,200  

 

Certain reclassifications have been made to the historical presentation of the consolidated statement of operations of ProQuest to conform to the financial statement presentation of Clarivate. The following summarizes the reclassification adjustments in the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2020.

 

11

 

 

ProQuest Historical
Consolidated
Statements of
Operations Line Items
  Clarivate Historical
Consolidated
Statement of
Operations Line Items
  ProQuest Historical
Consolidated
Statement of Comprehensive Loss
    Reclassification
(Rounded)
    ProQuest Adjusted
Historical
Consolidated
Statement of
Operations
(Unaudited,
Rounded)
 
Cost of subscription and maintenance (exclusive of depreciation and amortization shown below)         (46,900 )     46,900        
Cost of content licenses and other products (exclusive of depreciation and amortization shown below)         (35,700 )     35,700        
    Cost of revenues             (82,600 )     (82,600 )
Selling, general and administrative   Selling, general and administrative     (62,500 )     (21,200 )     (83,700 )
Depreciation and amortization         (38,600 )     38,600        
    Depreciation             (3,600 )     (3,600 )
    Amortization             (35,000 )     (35,000 )
Research and development         (19,400 )     19,400        
Management fee - related party         (1,800 )     1,800        
Unrealized gains on derivative instruments         (24,000 )     24,000        
Foreign currency transaction losses         (400 )     400        
    Other operating income (expense), net             (24,400 )     (24,400 )

 

Certain reclassifications have been made to the historical presentation of the consolidated statement of operations of ProQuest to conform to the financial statement presentation of Clarivate. The following summarizes the reclassification adjustments in the unaudited pro forma condensed combined statement of operations for the twelve months ended December 31, 2020.

 

12

 

 

ProQuest Historical
Consolidated
Statements of
Operations Line
Items
  Clarivate Historical
Consolidated
Statement of
Operations Line
Items
  ProQuest Historical
Consolidated
Statement of Comprehensive Loss
    Reclassification
(Rounded)
    ProQuest Adjusted
Historical
Consolidated
Statement of
Operations
(Unaudited,
Rounded)
 
Cost of subscription and maintenance (exclusive of depreciation and amortization shown below)         (191,000 )     191,000        
Cost of content licenses and other products (exclusive of depreciation and amortization shown below)         (136,400 )     136,400        
    Cost of revenues             (327,400 )     (327,400 )
Selling, general and administrative   Selling, general and administrative     (237,800 )     (80,900 )     (318,700 )
Depreciation and amortization         (131,600 )     131,600        
    Depreciation             (14,700 )     (14,700 )
    Amortization             (116,900 )     (116,900 )
Research and development         (75,100 )     75,100        
Management fee - related party         (7,000 )     7,000        
Unrealized losses on derivative instruments         (30,600 )     30,600        
Foreign currency transaction losses         (1,000 )     1,000        
Other (expense) income         (100 )     100        
Gain on contingent considerations         1,200       (1,200 )      
    Other operating income (expense), net             (31,700 )     (31,700 )

 

13

 

 

3. Purchase Price Accounting and Related Transaction Adjustments

 

Purchase Price Allocation for DRG Acquisition

 

The unaudited pro forma condensed combined financial information for the year ended December 31, 2020 give effect to the DRG acquisition as if it occurred on January 1, 2020.

 

(a) Upon consummation of the acquisition of DRG, Clarivate recognized assets of $381,000 for customer relationships, $50,200 for database and content, $5,200 for tradenames, $23,000 for purchased software and $28,000 for backlog.

 

All amortization adjustments related to identified intangible assets as a result of the DRG acquisition are recorded to Amortization expense. The estimated amortization expense was computed using the straight-line method based on an estimated useful life of the identifiable definite-lived intangible assets.

 

                Amortization Estimate  
    Estimated Fair
Value
    Remaining
Range of Years
    Three Months
Ended March
31, 2020
    Year Ended
December 31,
2020
 
Customer relationships   $ 381,000       10-21     $ 3,757     $ 3,757  
Database and content     50,200       2-7       1,798       1,798  
Tradenames     5,200       4-7       217       217  
Purchased software     23,000       3-8       601       601  
Backlog     28,000       4       1,175       1,175  
Total   $ 487,400             $ 7,548     $ 7,548  
Eliminate historical DRG amortization expense                     (3,136 )     (3,136 )
Pro forma amortization adjustment                   $ 4,412     $ 4,412  

 

Purchase Price Allocation for CPA Global

 

(b) Represents the accrual of $79 for additional transaction costs related to the CPA Global acquisition incurred subsequent to March 31, 2021 that have not been recognized in the consolidated statement of operations. The transaction costs consist primarily of legal and other professional service fees. All other transaction costs incurred related to the CPA Global acquisition of (3,190) and 35,277 during the three months ended March 31, 2021 and twelve months ended December 31, 2020, respectively, are included in Clarivate's historical results.

 

(c) Upon consummation of the acquisition of CPA Global, Clarivate recognized assets of $4,643,306 for customer relationships, $266,224 for Technology and $10,787 for trademarks.

 

All amortization adjustments related to identified intangible assets as a result of the CPA Global acquisition are recorded to Amortization expense. The estimated amortization expense was computed using the straight-line method based on an estimated useful life of the identifiable definite-lived intangible assets.

 

The final determination of the fair value of intangible assets, as well as estimated useful lives, if any, remains subject to change and will be finalized during the measurement period that does not exceed twelve months. Any resulting change in the fair value would have a direct impact to amortization expense, which could be material.

 

14

 

 
              Amortization Estimate  
    Estimated Fair
Value
    Remaining
Range of Years
  Three Months
Ended March
31, 2020
    Year Ended
December 31,
2020
 
Customer relationships   $ 4,643,306     17-23     51,371     $ 153,077  
Technology     266,224     6-14     5,950       17,729  
Trademarks     10,787     2-17     1,047       3,121  
Total   $ 4,920,317         $ 58,368     $ 173,927  
Eliminate historical CPA Global amortization expense                 (6,630 )     (63,949 )
Pro forma amortization adjustment               $ 51,738     $ 109,978  

 

Estimate Purchase Price Consideration for ProQuest

 

(d) Estimated consideration of approximately $5,358,026 is based on the Company’s closing share price of $30.47 on June 2, 2021. The value of purchase price consideration will change based on fluctuations in the share price of the Company’s common stock.

 

The following table summarizes the components of the estimated consideration (in thousands except per-share information):

 

June 2, 2021 Clarivate share price   $ 30.47  
Clarivate shares to be delivered to ProQuest shareholders     46,911  
Value of Clarivate shares to be delivered     1,429,376  
Cash consideration     3,988,000  
Estimated working capital and other adjustments(1)     (59,350 )
Adjusted purchase price   $ 5,358,026  
         
Cash consideration   $ 3,988,000  
Estimated working capital and other adjustments(1)     (59,350 )
Estimated transaction expenses     97,200  
Pro forma adjustment to cash and cash equivalents   $ 4,025,850  

 

(1) Estimated working capital and other adjustments is preliminary and subject to change upon final closing. Other adjustments includes a fixed adjustment for indebtedness in respect of capital lease obligations of ($26,500), the escrow amount of ($10,000), and the Equity holders' representative expense amount of ($250) as defined in the Transaction Agreement incorporated as Exhibit 2.1 in the Form 8-K filed on May 17, 2021.

 

The equity portion of the purchase price will depend on the market price of the Company’s common shares when the acquisition is consummated. The Company believes that a 10% fluctuation in the market price of its common stock is reasonably possible based on historical volatility, and the potential effect on purchase price would be:

 

      Company's
share price
    Purchase price
(equity portion)
 
As presented       30.47       1,429,376  
10% increase       33.52       1,572,454  
10% decrease       27.42       1,286,297  

 

15

 

 

Purchase Price Allocation for ProQuest 

 

(e) The accompanying unaudited pro forma condensed combined balance sheet as of March 31, 2021 gives effect to the ProQuest acquisition as if it had occurred on March 31, 2021. The Company has performed a preliminary valuation analysis of the fair market value of ProQuest LLC’s assets to be acquired and liabilities to be assumed. Using the total estimated consideration for the ProQuest acquisition, the Company has preliminarily estimated the allocations to such assets and liabilities.

 

The following table summarizes the allocation of the preliminary purchase price:

 

Assets assumed   $ 445,800  
Liabilities assumed     (572,488 )
Net deferred tax liability     (54,091 )
Identifiable intangible assets     2,918,600  
Goodwill     2,620,205  
Total estimated consideration   $ 5,358,026  

 

The following table summarizes the pro forma adjustments related to the purchase price allocation:

 

Estimated fair value of identified intangible assets   $ 2,918,600  
Pre-existing ProQuest intangible assets     383,500  
Pro forma adjustment(1)   $ 2,535,100  
         
Estimated fair value of goodwill     2,620,205  
Pre-existing ProQuest goodwill     629,100  
Pro forma adjustment(2)   $ 1,991,105  
         
Estimated fair value of operating lease right-of-use assets   $ 80,900  
Pre-existing ProQuest operating lease right-of-use assets      
Pro forma adjustment(3)   $ 80,900  
         
Estimated fair value of current portion of deferred revenues   $ 253,763  
Pre-existing ProQuest current portion of deferred revenues     338,300  
Pro forma adjustment(4)   $ (84,537 )
         
Estimated fair value of long-term portion of deferred revenues   $ 3,825  
Pre-existing ProQuest long-term portion of deferred revenues     5,100  
Pro forma adjustment(5)   $ (1,275 )
         
Estimated fair value of current portion of operating lease liability   $ 10,700  
Pre-existing ProQuest current portion of operating lease liability      
Pro forma adjustment(6)   $ 10,700  
         
Estimated fair value of long-term portion of operating lease liability   $ 67,200  
Pre-existing ProQuest long-term portion of operating lease liability      
Pro forma adjustment(6)   $ 67,200  

 

16

 

 

(1) Reflects the adjustment to record the preliminary estimated fair value of intangible assets of $2,535,100, which represents an increase over ProQuest’s net book value of intangible assets of $383,500 prior to the acquisition. The estimated fair values of identifiable intangible assets are preliminary and are determined based on assumptions that market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). The final fair value determinations for identifiable intangible assets may differ from this preliminary determination, and such differences could be material. The intangible assets acquired primarily consist of the following:

 

    Estimated Fair
Value
  Remaining
Range of Years
Customer relationships   $ 2,016,000   13-26
Technology & databases     855,000   10-14
Trademarks     47,600   3-10
Total   $ 2,918,600    

 

(2) Reflects the preliminary estimated fair value adjustment to goodwill of $1,991,105 comprised of the elimination of ProQuest’s historical goodwill balance of $629,100 offset by $2,620,205 of goodwill resulting from the acquisition. Goodwill resulting from the acquisition represents the excess of estimated acquisition consideration over the preliminary fair value of the underlying tangible and identifiable intangible assets acquired and liabilities assumed. The estimated goodwill to be recognized is attributable primarily to expected synergies, expanded market opportunities, and other benefits that Clarivate believes will result from the acquisition ProQuest. The goodwill created in the acquisition is not expected to be deductible for tax purposes and is subject to material revision as the purchase price allocation is completed.

 

(3) Reflects the preliminary estimated fair value adjustment to record operating lease right-of-use assets of $80,900 to reflect the adoption of ASC 842 on the opening balance sheet of ProQuest.

 

(4) Reflects the preliminary estimated fair value adjustment and decrease of $84,537 to the current portion of deferred revenue acquired in the ProQuest acquisition as a result of fair value purchase accounting, resulting in a corresponding decrease to revenues, net in the year ended December 31, 2020, a decrease of $256 for the three months ended March 31, 2021, and a decrease of $21,144 for the three months Ended March 31, 2020 in the unaudited pro forma condensed combined statement of operations.

 

(5) Reflects the preliminary estimated fair value adjustment and decrease of $1,275 to the long-term portion of deferred revenue acquired in the ProQuest acquisition as a result of fair value purchase accounting.

 

(6) Reflects the preliminary estimated fair value adjustment to record the current portion and long-term portion of operating lease liability of $10,700 and 67,200, respectively, to reflect the adoption of ASC 842 on the opening balance sheet of ProQuest.

 

The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2020, and the three months ended March 31, 2021, give effect to the ProQuest acquisition as if it occurred on January 1, 2020.

 

All amortization adjustments related to identified intangible assets as a result of the ProQuest acquisition are recorded to Amortization expense. The estimated amortization expense was computed using the straight-line method based on an estimated useful life of the identifiable definite-lived intangible assets.

 

The fair value of intangible assets, as well as estimated useful lives, if any, remains subject to change and will be allocated as of the closing date and subject to change during the measurement period that does not exceed twelve months. Any resulting change in the fair value would have a direct impact to amortization expense, which could be material.

 

17

 

 

    Amortization Estimate  
    Three Months
Ended March
31, 2021
    Three Months
Ended March
31, 2020
    Year Ended
December
31, 2020
 
Customer relationships   $ 26,750       26,750     $ 107,000  
Technology & databases     17,311       17,311       69,242  
Trademarks     1,502       1,502       6,006  
Total   $ 45,562     $ 45,562     $ 182,248  
Eliminate historical amortization expense     (21,500 )     (35,000 )     (116,900 )
Pro forma amortization adjustment   $ 24,062     $ 10,562     $ 65,348  

 

(f) Represents the elimination of ProQuest historical long-term debt of $1,016,700 which will be paid at the closing of the ProQuest acquisition, and the removal of associated interest expense included in its statements of operations.

 

    Three Months
Ended March
31, 2021
    Three Months
Ended March
31, 2020
    Year Ended
December
31, 2020
 
Eliminate historical interest expense   $ 11,300     $ 12,900     $ 45,800  
Remove historical amortization of deferred financing costs     600       500       2,600  
Total   $ 11,900     $ 13,400     $ 48,400  

 

(g) Represents the elimination of historical ProQuest member’s equity and accumulated other comprehensive loss, an adjustment to reflect the shares issued to the owners of ProQuest reflected in the ordinary shares, and an adjustment to reflect the estimated transaction costs as part of the estimated purchase price consideration for ProQuest.

 

    Member's equity     Ordinary shares     Accumulated
Other
Comprehensive
Loss
    Accumulated
Deficit
 
Shares issued to ProQuest owners(1)   $     $ 1,429,376     $     $  
Elimination of historical shareholders' equity(2)     209,200             10,400       (97,200 )
    $ 209,200     $ 1,429,376     $ 10,400     $ (97,200 )

 

(1) Represents an adjustment for the issuance of shares to the ProQuest owners.

 

(2) Represents the elimination of historical ProQuest member’s equity, an adjustment to eliminate other comprehensive losses associated with foreign currency translation adjustments in connection with purchase accounting, and an adjustment to accumulated deficit to reflect the estimated transaction costs included in the estimate purchase price consideration for ProQuest.

 

18

 

 

4. Financing Adjustments

 

DRG Acquisition

 

(h) Represents adjustments to interest expense related to the following:

 

    Three Months Ended
March 31, 2020
    Year Ended
December 31, 2020
 
Estimated interest expense on new financing (1)   $ (2,944 )   $ (2,944 )
Elimination of historical interest expenses (2)     2,801       2,801  
Amortization of deferred financing costs (3)     (42 )     (42 )
Remove historical DRG amortization of deferred financing costs (4)     3,822       3,822  
Remove term loan facility termination fee (5)     7,650       7,650  
Total pro forma adjustment to interest expense   $ 11,287     $ 11,287  

 

(1) In connection with the DRG Transactions, the Company incurred an incremental $360,000 of term loans under its term loan facility to fund a portion of the acquisition of DRG and to pay related fees and expenses. The incremental term loan borrowings are covered by the same terms and covenant requirements of the Company's existing term loan facility. The estimated interest rates and adjustments are based on historical LIBOR rates and estimated interest rate spreads based on the terms of the Company's executed debt agreement.

 

(2) Represents the elimination of DRG’s historical interest expense included in its statements of operations as a result of the extinguishment of DRG’s debt upon consummation of the DRG Transactions.

 

(3) Represents the amortization of estimated deferred financing costs in connection with the Company’s incremental $360,000 term loan.

 

(4) Represents the elimination of historical amortization of deferred financing costs included in DRG’s statements of operations.

 

(5) Represents the removal of interest expense related to a termination fee for Clarivate’s term loan facility that was not utilized.

 

CPA Global Acquisition

 

(i) Represents adjustments to interest expense related to the following:

 

    Three Months Ended
March 31, 2020
    Year Ended
December 31, 2020
 
Estimated interest expense on new financing (1)   $ (17,605 )   $ (52,155 )
Elimination of historical interest expenses (2)     3,499       9,877  
Amortization of deferred financing costs (3)     (1,103 )     (3,298 )
Total pro forma adjustment to interest expense   $ (15,209 )   $ (45,576 )

 

(1) In connection with the CPA Global acquisition the Company incurred $1,600,000 of incremental term loans, excluding deferred financing fees of $36,000, under its term loan facility. The incremental term loan borrowings are covered by the same terms and covenant requirements of the Company's existing term loan facility. The estimated interest rates and adjustments are based on historical LIBOR rates and estimated interest rate spreads based on the terms of the Company's executed debt agreement.

 

(2) Represents the elimination of CPA Global’s historical interest expense included in its statements of operations as a result of the extinguishment of CPA Global's debt upon consummation of the CPA Global Transaction.

 

(3) Represents the amortization of estimated deferred financing costs in connection with the Company’s incremental $1,600,000 term loan.

 

19

 

 

ProQuest Acquisition

 

(j) Represents adjustments to cash and cash equivalents, long-term debt, and equity related to the anticipated issuance of ordinary shares and Series A Mandatory Convertible Preferred Shares in conjunction with the following anticipated financing activities associated with the Transactions:

 

    March 31, 2021  
Estimated cash proceeds from issuance of ordinary shares, net of estimated equity issuance costs of $26,175   $ 723,825  
Estimated cash proceeds from issuance of Series A Mandatory Convertible Preferred Shares, net of estimated equity issuance costs of $42,425     1,207,575  
Estimated cash proceeds from long-term debt, net of estimated debt issuance costs of $27,500     1,972,500  
Pro forma cash and cash equivalents adjustment   $ 3,903,900  

 

(k) Represents adjustments to interest expense related to the following:

 

    Three Months
Ended March
31, 2021
    Three Months
Ended March
31, 2020
    Year Ended
December
31, 2020
 
Estimated interest expense on new financings(1)   $ (25,313 )   $ (25,313 )   $ (101,250 )
Estimated amortization of deferred financing costs(2)     (915 )     (915 )     (3,661 )
Pro forma amortization adjustment   $ (26,228 )   $ (26,228 )   $ (104,911 )

 

(1) In connection with the ProQuest Transactions, the Company expects to borrow $2,000,000 of long-term debt excluding expected debt issuance costs of $27,500. The estimated annual interest rates, which are based on comparable market debt transactions, are expected to be between 4.60% and 5.50%. The actual interest rates applicable to the Company's borrowings may be materially higher or lower. Each 25 basis point increase or decrease in the estimated annual interest rates applicable to the Company's anticipated borrowings would result in an increase or decrease of approximately $5,000 to the Company's 2020 pro forma interest expense.

 

(2) Represents the amortization of estimated deferred financing costs in connecting with the issuance of the long-term debt.

 

(l) The pro forma basic and diluted earnings per share calculations are based on the basic and diluted weighted average shares of Clarivate ordinary shares plus ordinary shares to be issued by Clarivate as equity consideration in connection with the ProQuest Transaction and CPA Global Transaction. The pro forma basic and diluted weighted average shares outstanding are a combination of the historical weighted average shares of Clarivate ordinary shares and the ordinary share impact of the equity consideration.

 

Weighted average shares outstanding are as follows:

 

    Three Months
Ended March
31, 2021
    Three Months
Ended March
31, 2020
    Year Ended
December
31, 2020
 
Historical weighted average shares outstanding - basic and diluted     608,598,235       343,129,833       428,600,690  
Equity consideration in connection with the CPA Global Transactions           218,183,778        
Equity consideration in connection with the ProQuest Transactions     46,910,923       46,910,923       46,910,923  
Equity consideration in connection with the Primary Offering(1)     24,614,375       24,614,375       24,614,375  
Pro forma weighted average shares outstanding - basic and diluted     680,123,533       632,838,909       500,125,988  

 

20

 

 

(1) The equity portion of the primary offering will depend on the market price of the Company’s common shares when the primary offering is consummated. The Company believes that a 10% fluctuation in the market price of its common stock is reasonably possible based on historical volatility, and the potential effect on purchase price would be:

 

    Company's
share price
  Number of
shares
 
As presented   $ 30.47     24,614,375  
10% increase   $ 33.52     22,374,702  
10% decrease   $ 27.42     27,352,298  

 

(m) Represents adjustments to income tax benefit for the impact of the pro forma adjustments using an estimated blended statutory income tax rate of 23% for ProQuest for both the three months ended March 31, 2021 and for the year ended December 31, 2020. The estimated blended statutory income tax rate was based upon the geographical split of the business and the respective tax rates for the jurisdictions. The actual effective tax rate of Clarivate may differ materially from the pro forma tax rates due to, among other factors, changes in tax laws, the impact of permanent tax differences, income tax reserves determined in connection with the acquisition and tax planning.

 

The following table summarizes the pro forma adjustments related to the historical ProQuest deferred tax balances:

 

Estimated fair value of deferred tax liabilities   $ 71,691  
Pre-existing ProQuest deferred tax liabilities     (17,600 )
Pro forma adjustment   $ 54,091  

 

21