Biggest changePartially offsetting these increases in net income were the following factors: • a $38.9 million increase in interest expense resulting from the effect of increasing interest rates on our variable-rate debt and the additional debt issued in June 2021 to complete the First American acquisition; • increased transformational investments, primarily costs related to our technology infrastructure; • inflationary pressures on hourly wages, materials and delivery and supply chain disruptions within the Promotional Solutions segment that impacted certain of our higher margin printed products during the first half of 2022; • the continuing secular decline in checks, business forms and some Promotional Solutions business accessories; and • a $7.7 million increase in acquisition amortization, driven, in part, by the First American acquisition.
Biggest changeA reconciliation of free cash flow, net debt and liquidity to the comparable GAAP financial measures can be found in Consolidated Results of Operations . 2023 earnings vs. 2022 – Multiple factors drove the decrease in net income for 2023, as compared to 2022, including: • increased investments in the business, primarily costs related to our technology infrastructure and a $27.3 million increase in restructuring and integration expense as we continue to take actions to grow earnings and optimize our cost structure; • a $31.2 million increase in interest expense resulting from increasing interest rates on our variable-rate debt; • the continuing secular decline in checks, business forms and some Promotional Solutions business accessories; • inflationary pressures on hourly wages, materials and delivery; and • the impact of business exits.
When we use the words or phrases “should result,” “believe,” “intend,” “plan,” “are expected to,” “targeted,” “will continue,” “will approximate,” “is anticipated,” “estimate,” “project,” “outlook,” "forecast" or similar expressions in this Annual Report on Form 10-K, in future filings with the Securities and Exchange Commission, in our press releases, investor presentations and in oral statements made by our representatives, they indicate forward-looking statements within the meaning of the Reform Act.
When we use the words or phrases “should result,” “believe,” “intend,” “plan,” “are expected to,” “targeted,” “will continue,” “will approximate,” “is anticipated,” “estimate,” “project,” “outlook,” "forecast" or similar expressions in this Annual Report on Form 10-K, in future filings with the Securities and Exchange Commission ("SEC"), in our press releases, investor presentations and in oral statements made by our representatives, they indicate forward-looking statements within the meaning of the Reform Act.
This approach is a valuation technique under which we estimate future cash flows using the reporting unit's financial forecast from the perspective of an unrelated market participant. Using historical trending and internal forecasting techniques, we project revenue and apply our fixed and variable cost experience rates to the projected revenue to arrive at the future cash flows.
This approach is a valuation technique under which we estimate future cash flows using the reporting unit's financial forecast from the perspective of an unrelated market participant. Using historical trending and internal forecasting techniques, we project revenue and apply our fixed and variable cost 36 experience rates to the projected revenue to arrive at the future cash flows.
The financial information presented below for our reportable business segments is consistent with that presented under the caption “Note 17: Business Segment Information” in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report, where information regarding revenue for our product and service offerings can also be found.
The financial information presented below for our reportable business segments is consistent with that presented 31 under the caption “Note 17: Business Segment Information” in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report, where information regarding revenue for our product and service offerings can also be found.
We weigh many factors when completing these estimates, including, but not limited to, the nature of the acquired company’s business; its competitive position, strengths, and challenges; its historical financial position and performance; estimated customer retention rates; discount rates; and future plans 38 for the combined entity.
We weigh many factors when completing these estimates, including, but not limited to, the nature of the acquired company’s business; its competitive position, strengths and challenges; its historical financial position and performance; estimated customer retention rates; discount rates; and future plans for the combined entity.
We have determined that we are the principal in these transactions, and revenue is recorded for the gross amount of consideration. 39 Certain costs incurred to obtain customer contracts are required to be recognized as assets and amortized consistent with the transfer of goods or services to the customer.
We have determined that we are the principal in these transactions, and revenue is recorded for the gross amount of consideration. Certain costs incurred to obtain customer contracts are required to be recognized as assets and amortized consistent with the transfer of goods or services to the customer.
Please note that this MD&A discussion contains forward-looking statements that involve risks and uncertainties. Part I, Item 1A of this report outlines known material risks and important information to consider when evaluating our forward-looking statements.
Please note that this MD&A discussion contains forward-looking statements that involve risks and uncertainties. Part I, Item 1A of this report outlines known material risks and important information to consider when evaluating our forward-looking 23 statements.
The Private Securities Litigation Reform Act of 1995 (the "Reform Act") provides a “safe harbor” for forward-looking 24 statements to encourage companies to provide prospective information.
The Private Securities Litigation Reform Act of 1995 (the "Reform Act") provides a “safe harbor” for forward-looking statements to encourage companies to provide prospective information.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management's Discussion and Analysis of Financial Condition and Results of Operations (MD&A) includes the following sections: • Executive Overview that discusses what we do, our operating results at a high level and our financial outlook for the upcoming year; • Consolidated Results of Operations; Restructuring and Integration Costs; and Segment Results that includes a more detailed discussion of our revenue and expenses; • Cash Flows and Liquidity, Capital Resources and Other Financial Position Information that discusses key aspects of our cash flows, financial commitments, capital structure and financial position; and • Critical Accounting Estimates that discusses the estimates that involve a significant level of uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") includes the following sections: • Executive Overview that discusses what we do, our operating results at a high level and our financial outlook for the upcoming year; • Consolidated Results of Operations; Restructuring and Integration Expense; and Segment Results that includes a more detailed discussion of our revenue and expenses; • Cash Flows and Liquidity and Capital Resources that discusses key aspects of our cash flows, financial commitments, capital structure and financial position; and • Critical Accounting Estimates that discusses the estimates that involve a significant level of uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations.
The following discussion and analysis provides information we believe to be relevant to understanding our financial condition and results of operations. This discussion focuses on our financial results for the years ended December 31, 2022 and December 31, 2021.
The following discussion and analysis provides information we believe to be relevant to understanding our financial condition and results of operations. This discussion focuses on our financial results for the years ended December 31, 2023 and December 31, 2022.
As such, we defer costs related to obtaining check supply, treasury management solution and merchant services contracts. These amounts, which totaled $21.3 million as of December 31, 2022, are included in other non-current assets and are amortized on the straight-line basis as SG&A expense.
As such, we defer costs related to obtaining check supply, treasury management solution and merchant services contracts. These amounts, which totaled $21.1 million as of December 31, 2023, are included in other non-current assets and are amortized on the straight-line basis as SG&A expense.
A discussion of our results of operations for the year ended December 31, 2021, as compared to the year ended December 31, 2020, is included in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2021 ("the 2021 Form 10-K"), filed with the SEC on February 28, 2022, and is incorporated by reference into this Form 10-K.
A discussion of our results of operations for the year ended December 31, 2022, as compared to the year ended December 31, 2021, is included in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022 ("the 2022 Form 10-K"), filed with the SEC on February 24, 2023, and is incorporated by reference into this Form 10-K.
We anticipate that we will continue to pay our regular quarterly dividend. However, dividends are approved by our board of directors each quarter and thus, are subject to change. CAPITAL RESOURCES The principal amount of our debt obligations was $1.66 billion as of December 31, 2022 and $1.70 billion as of December 31, 2021.
We anticipate that we will continue to pay our regular quarterly dividend. However, dividends are approved by our board of directors each quarter and thus, are subject to change. CAPITAL RESOURCES The principal amount of our debt obligations was $1.60 billion as of December 31, 2023 and $1.66 billion as of December 31, 2022.
As such, no goodwill impairment charges were recorded as a result of our 2022 annual impairment analysis. 37 When performing a quantitative analysis of goodwill, we first compare the carrying value of the reporting unit, including goodwill, to its estimated fair value.
As such, no goodwill impairment charges were recorded as a result of our 2023 annual impairment analysis. When performing a quantitative analysis of goodwill, we first compare the carrying value of the reporting unit, including goodwill, to its estimated fair value.
We were in compliance with our debt covenants as of December 31, 2022, and we anticipate that we will remain in compliance with our debt covenants throughout 2023.
We were in compliance with our debt covenants as of December 31, 2023, and we anticipate that we will remain in compliance with our debt covenants throughout 2024.
We do not manage our business based on product versus service revenue. Instead, we analyze our revenue based on the product and service offerings shown under the caption "Note 17: Business Segment Information" in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report.
Instead, we analyze our revenue based on the product and service offerings shown under the caption "Note 17: Business Segment Information" in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report.
Because of the substantial uncertainty and variability surrounding certain of these forward-looking reconciling items, including asset impairment charges; restructuring and integration costs; gains and losses on sales of businesses and facilities; and certain legal-related expenses, a reconciliation of the non-GAAP financial measure outlook guidance to the corresponding GAAP measure is not available without unreasonable effort.
Because of the substantial uncertainty and variability surrounding certain of these forward-looking reconciling items, including asset impairment charges; restructuring and integration expense; gains and losses on sales of businesses and long-lived assets; and certain legal-related expenses, a reconciliation of the non-GAAP financial measure outlook guidance to the corresponding GAAP measure is not available without unreasonable effort.
For those employee reductions included in our restructuring and integration accruals through December 31, 2022, we expect to realize cost savings of approximately $25 million in SG&A expense in 2023, in comparison to our 2022 results of operations.
For those employee reductions included in our restructuring and integration accruals through December 31, 2023, we expect to realize annual cost savings of approximately $8 million in cost of sales and $25 million in SG&A expense in 2024, in comparison to our 2023 results of operations.
As of December 31, 2022, amounts were available for borrowing under our revolving credit facility as follows: (in thousands) Total available Revolving credit facility commitment $ 500,000 Amount drawn on revolving credit facility (197,000) Outstanding letters of credit (1) (7,823) Net available for borrowing as of December 31, 2022 $ 295,177 (1) We use standby letters of credit primarily to collateralize certain obligations related to our self-insured workers' compensation claims, as well as claims for environmental matters, as required by certain states.
As of December 31, 2023, amounts were available for borrowing under our revolving credit facility as follows: (in thousands) Total available Revolving credit facility commitment $ 500,000 Amount drawn on revolving credit facility (252,000) Outstanding letters of credit (1) (7,486) Net available for borrowing as of December 31, 2023 $ 240,514 (1) We use standby letters of credit primarily to collateralize certain obligations related to our self-insured workers' compensation claims, as well as claims for environmental matters, as required by certain states.
The increases in net income and diluted EPS and the decrease in adjusted diluted EPS for 2022, as compared to 2021, were driven by the factors outlined in Executive Overview – 2022 results vs. 2021.
The decreases in net income, diluted EPS and adjusted diluted EPS for 2023, as compared to 2022, were driven by the factors outlined in Executive Overview – 2023 results vs. 2022.
Liquidity was as follows as of December 31: (in thousands) 2022 2021 Cash and cash equivalents $ 40,435 $ 41,231 Amount available for borrowing under revolving credit facility 295,177 362,619 Liquidity $ 335,612 $ 403,850 Adjusted diluted EPS – By excluding the impact of non-cash items or items that we believe are not indicative of current period operating performance, we believe that adjusted diluted EPS provides useful comparable information to assist in analyzing our current period operating performance and in assessing our future operating performance.
Liquidity was as follows as of December 31: (in thousands) 2023 2022 Cash and cash equivalents $ 71,962 $ 40,435 Amount available for borrowing under revolving credit facility 240,514 295,177 Liquidity $ 312,476 $ 335,612 Adjusted diluted EPS – By excluding the impact of non-cash items or items that we believe are not indicative of current period operating performance, we believe that adjusted diluted EPS provides useful comparable information to assist in analyzing our current period operating performance and in assessing our future operating performance.
Any adjustments required after the measurement period are recorded in the consolidated statements of income. The judgments required in determining the estimated fair values and expected useful lives assigned to each class of assets and liabilities acquired can significantly affect net income. For example, different classes of assets will have different useful lives.
The judgments required in determining the estimated fair values and expected useful lives assigned to each class of assets and liabilities acquired can significantly affect net income. For example, different classes of assets will have different useful lives.
In completing these assessments, we noted no changes in events or circumstances that indicated that it was more likely than not that the fair value of any reporting unit was less than its carrying amount.
We also considered the most recent quantitative analyses completed in prior periods. In completing these assessments, we noted no changes in events or circumstances that indicated that it was more likely than not that the fair value of any reporting unit was less than its carrying amount.
Net cash provided by operating activities for the years ended December 31 reconciles to free cash flow as follows: (in thousands) 2022 2021 Net cash provided by operating activities $ 191,531 $ 210,821 Purchases of capital assets (104,598) (109,140) Free cash flow $ 86,933 $ 101,681 Net debt – Management believes that net debt is an important measure to monitor leverage and to evaluate the balance sheet.
Net cash provided by operating activities for the years ended December 31 reconciles to free cash flow as follows: (in thousands) 2023 2022 Net cash provided by operating activities $ 198,367 $ 191,531 Purchases of capital assets (100,747) (104,598) Free cash flow $ 97,620 $ 86,933 Net debt – Management believes that net debt is an important measure to monitor leverage and to evaluate the balance sheet.
As of December 31, 2022, we held cash and cash equivalents of $40.4 million and $295.2 million was available for borrowing under our revolving credit facility. We anticipate that capital expenditures will be approximately $100 million in 2023, as compared to $104.6 million for 2022, as we continue with important innovation investments and building scale across our product categories.
As of December 31, 2023, we held cash and cash equivalents of $72.0 million and $240.5 million was available for borrowing under our revolving credit facility. We anticipate that capital expenditures will be approximately $100 million in 2024, as compared to $100.7 million for 2023, as we continue with important innovation investments and building scale across our product categories.
CASH FLOWS AND LIQUIDITY As of December 31, 2022, we held cash and cash equivalents of $40.4 million, as well as restricted cash and restricted cash equivalents included in funds held for customers and in other non-current assets of $297.0 million.
CASH FLOWS AND LIQUIDITY As of December 31, 2023, we held cash and cash equivalents of $72.0 million, as well as restricted cash and restricted cash equivalents included in funds held for customers and in other non-current assets of $386.1 million.
In addition, the impact of the repatriation of Canadian earnings drove a 2.7 point decrease in the effective income tax rate. Information regarding other factors that impacted our effective income tax rates can be found under the caption "Note 10: Income Tax Provision" in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report.
Information regarding other factors that impacted our effective income tax rates can be found under the caption "Note 10: Income Tax Provision" in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report.
Total debt reconciles to net debt as follows as of December 31: (in thousands) 2022 2021 Total debt $ 1,644,276 $ 1,682,949 Cash and cash equivalents (40,435) (41,231) Net debt $ 1,603,841 $ 1,641,718 Liquidity – We define liquidity as cash and cash equivalents plus the amount available for borrowing under our revolving credit facility.
Total debt reconciles to net debt as follows as of December 31: (in thousands) 2023 2022 Total debt $ 1,592,851 $ 1,644,276 Cash and cash equivalents (71,962) (40,435) Net debt $ 1,520,889 $ 1,603,841 Liquidity – We define liquidity as cash and cash equivalents plus the amount available for borrowing under our revolving credit facility.
The decrease in adjusted diluted EPS was driven by the increase in interest expense resulting from the effect of increasing interest rates on our variable-rate debt and the debt issued in June 2021 to complete the First American acquisition, increased transformational investments, inflationary pressures on our cost structure, Promotional Solutions supply chain disruptions and the continuing secular decline in checks, business forms and some business accessories.
The decrease in adjusted diluted EPS was driven by the increase in interest expense resulting from the effect of increasing interest rates on our variable-rate debt, increased investments in the business, inflationary pressures on our cost structure, the continuing secular decline in checks, business forms and some business accessories, and the impact of business exits.
Net Income / Diluted Earnings per Share (in thousands, except per share amounts) 2022 2021 Change Net income $ 65,530 $ 62,772 4.4 % Diluted earnings per share 1.50 1.45 3.4 % Adjusted diluted EPS (1) 4.08 4.88 (16.4 %) (1) Information regarding the calculation of adjusted diluted EPS can be found in the following section entitled Reconciliation of Non-GAAP Financial Measures.
Net Income / Diluted Earnings per Share (in thousands, except per share amounts) 2023 2022 Change Net income $ 26,227 $ 65,530 (60.0 %) Diluted earnings per share 0.59 1.50 (60.7 %) Adjusted diluted EPS (1) 3.32 4.08 (18.6 %) (1) Information regarding the calculation of adjusted diluted EPS can be found in the following section entitled Reconciliation of Non-GAAP Financial Measures.
Our revenue mix by business segment was as follows: 2022 2021 Payments 30.3 % 25.2 % Data Solutions 11.9 % 13.0 % Promotional Solutions 25.2 % 27.0 % Checks 32.6 % 34.8 % Total revenue 100.0 % 100.0 % Consolidated Cost of Revenue (in thousands) 2022 2021 Change Total cost of revenue $ 1,032,116 $ 884,270 16.7% Total cost of revenue as a percentage of total revenue 46.1 % 43.7 % 2.4 pt.
Our revenue mix by business segment was as follows: 2023 2022 Payments 31.5 % 30.3 % Data Solutions 10.9 % 11.9 % Promotional Solutions 24.7 % 25.2 % Checks 32.9 % 32.6 % Total revenue 100.0 % 100.0 % 26 Consolidated Cost of Revenue (in thousands) 2023 2022 Change Total cost of revenue $ 1,029,577 $ 1,032,116 (0.2%) Total cost of revenue as a percentage of total revenue 47.0 % 46.1 % 0.9 pt.
It is reasonable to expect that one or more of the excluded items will occur in future periods, but the amounts recognized may vary significantly. 30 Diluted earnings per share for the years ended December 31 reconciles to adjusted diluted EPS as follows: (in thousands, except per share amounts) 2022 2021 Net income $ 65,530 $ 62,772 Net income attributable to non-controlling interest (135) (139) Net income attributable to Deluxe 65,395 62,633 Acquisition amortization 90,588 82,915 Restructuring and integration costs 63,136 58,947 Share-based compensation expense 23,676 29,477 Acquisition transaction costs 130 18,913 Certain legal-related (benefit) expense (730) 2,443 Gain on sales of businesses and facility (19,331) — Gain on debt retirements (1,726) — Adjustments, pretax 155,743 192,695 Income tax provision impact of pretax adjustments (1) (43,854) (45,783) Adjustments, net of tax 111,889 146,912 Adjusted net income attributable to Deluxe 177,284 209,545 Income allocated to participating securities (98) (156) Re-measurement of share-based awards classified as liabilities (512) (448) Adjusted income attributable to Deluxe available to common shareholders $ 176,674 $ 208,941 Weighted-average shares and potential common shares outstanding 43,310 42,827 Adjustment (2) — (16) Adjusted weighted-average shares and potential common shares outstanding 43,310 42,811 GAAP diluted earnings per share $ 1.50 $ 1.45 Adjustments, net of tax 2.58 3.43 Adjusted diluted EPS $ 4.08 $ 4.88 (1) The tax effect of the pretax adjustments considers the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s).
It is reasonable to expect that one or more of the excluded items will occur in future periods, but the amounts recognized may vary significantly. 29 Diluted earnings per share for the years ended December 31 reconciles to adjusted diluted EPS as follows: (in thousands, except per share amounts) 2023 2022 Net income $ 26,227 $ 65,530 Net income attributable to non-controlling interest (107) (135) Net income attributable to Deluxe 26,120 65,395 Acquisition amortization 74,839 90,588 Accelerated amortization 2,500 — Restructuring and integration expense 90,475 63,136 Share-based compensation expense 20,525 23,676 Acquisition transaction costs — 130 Certain legal-related expense (benefit) 2,195 (730) Gain on sale of businesses and long-lived assets (32,421) (19,331) Loss on sale of investment securities 1,323 — Gain on debt retirements — (1,726) Adjustments, pretax 159,436 155,743 Income tax provision impact of pretax adjustments (1) (39,684) (43,854) Adjustments, net of tax 119,752 111,889 Adjusted net income attributable to Deluxe 145,872 177,284 Income allocated to participating securities — (98) Re-measurement of share-based awards classified as liabilities (20) (512) Adjusted income attributable to Deluxe available to common shareholders $ 145,852 $ 176,674 Weighted-average shares and potential common shares outstanding 43,843 43,310 Adjustment (2) 46 — Adjusted weighted-average shares and potential common shares outstanding 43,889 43,310 GAAP diluted earnings per share $ 0.59 $ 1.50 Adjustments, net of tax 2.73 2.58 Adjusted diluted EPS $ 3.32 $ 4.08 (1) The tax effect of the pretax adjustments considers the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s).
New Accounting Pronouncements Information regarding accounting pronouncements not yet adopted can be found under the caption “Note 2: New Accounting Pronouncements” in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report.
As goodwill is not amortized, this would benefit net income in a given period, although goodwill is subject to annual impairment analysis. New Accounting Pronouncements Information regarding accounting pronouncements not yet adopted can be found under the caption “Note 2: New Accounting Pronouncements” in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report.
The decrease in adjusted EBITDA for 2022, as compared to 2021, was driven by inflationary pressures on delivery and materials and the secular decline in overall check volumes, partially offset by price increases, cost saving actions, the impact of new clients and strong demand for business checks.
Adjusted EBITDA for 2023 was flat as compared to 2022, as the secular decline in overall check volumes and inflationary pressures on delivery and materials were offset by price increases and the benefit of cost saving actions.
Our quarterly commitment fee ranges from 0.25% to 0.35%, based on our total leverage ratio, as defined in the credit agreement.
As of December 31, 2023, total commitments under our revolving credit facility were $500.0 million. Our quarterly commitment fee ranges from 0.25% to 0.35%, based on our total leverage ratio, as defined in the credit agreement.
Reconciliation of Non-GAAP Financial Measures Free cash flow – We define free cash flow as net cash provided by operating activities less purchases of capital assets. We believe that free cash flow is an important indicator of cash available for debt service and for shareholders, after making capital investments to maintain or expand our asset base.
We believe that free cash flow is an important indicator of cash available for debt service and for shareholders, after making capital investments to maintain or expand our asset base.
We review and update our contract-related estimates regularly, and we do not anticipate that revisions to our estimates would have a material effect on our results of operations, financial position or cash flows.
We review and update our contract-related estimates regularly, and we do not anticipate that revisions to our estimates would have a material effect on our results of operations, financial position or cash flows. Goodwill Impairment As of December 31, 2023, goodwill totaled $1.43 billion, which represented 46.4% of our total assets.
The 2022 amount included revenue of approximately $69 million that will not recur in 2023 due to our divestitures. We expect that adjusted EBITDA for 2023 will be between $390 million and $405 million, as compared to $418 million for 2022.
The 2023 amount included revenue of approximately $56 million that will not recur in 2024 due to business exits. We expect that adjusted EBITDA for 2024 will be between $400 million and $420 million, as compared to $417 million for 2023.
Checks Results for our Checks segment were as follows: (in thousands) 2022 2021 Change Total revenue $ 728,988 $ 703,055 3.7% Adjusted EBITDA 320,498 324,224 (1.1%) Adjusted EBITDA margin 44.0 % 46.1 % (2.1) pt.
Checks Results for our Checks segment were as follows: (in thousands) 2023 2022 Change Total revenue $ 721,089 $ 728,988 (1.1%) Adjusted EBITDA 320,333 320,498 (0.1%) Adjusted EBITDA margin 44.4 % 44.0 % 0.4 pt.
Diluted EPS of $1.50 for 2022, as compared to $1.45 for 2021, reflects the increase in net income as described in the preceding paragraphs. Adjusted diluted EPS for 2022 was $4.08 compared to $4.88 for 2021, and excludes the impact of non-cash items or items that we believe are not indicative of our current period operating performance.
Adjusted diluted EPS for 2023 was $3.32 compared to $4.08 for 2022, and excludes the impact of non-cash items or items that we believe are not indicative of our current period operating performance.
In addition, we realized cost savings from facility closures of approximately $4 million in 2022, in comparison to our 2021 results of operations, and we continue to evaluate our real estate footprint.
In addition, we realized cost savings from facility closures of approximately $3 million in 2023, in comparison to our 2022 results of operations, and we anticipate savings of approximately $3 million in 2024, in comparison to our 2023 results of operations.
Our solutions include merchant services, marketing services and data analytics, treasury management solutions, promotional products, and fraud and payroll solutions, as well as customized checks and business forms. We support millions of small businesses, thousands of financial institutions and hundreds of the world’s largest consumer brands, while processing approximately $3 trillion in annual payment volume.
Our solutions include merchant services, marketing services and data analytics, treasury management solutions, promotional products, and fraud and security solutions, as well as customized checks and business forms. We support millions of small businesses, thousands of financial institutions and hundreds of the world’s largest consumer brands. We are also a leading provider of checks and accessories sold directly to consumers.
We are also required to estimate the useful lives of the acquired intangible assets, which determines the amount of acquisition-related amortization expense we will record in future periods. Each reporting period, we evaluate the remaining useful lives of our amortizable intangibles to determine whether events or circumstances warrant a revision to the remaining period of amortization.
We are also required to estimate the useful lives of the acquired intangible assets, which determines the amount of acquisition-related amortization expense we will record in future periods.
The 2022 amount included adjusted EBITDA of approximately $21 million that will not recur in 2023 due to our divestitures. These estimates are subject to, among other things, completion of the sale of the remaining web hosting and logo design businesses by March 31, 2023, prevailing macroeconomic conditions, labor supply issues, inflation and the impact of other divestitures.
The 2023 amount included adjusted EBITDA of approximately $26 million that will not recur in 2024 due to business exits. These estimates are subject to, among other things, prevailing macroeconomic conditions, global unrest, labor supply issues, inflation and the impact of business exits.
Partially offsetting these increases in revenue was the continuing secular decline in order volume for checks, business forms and some Promotional Solutions business accessories, as well as the divestitures discussed in Executive Overview , which resulted in a decrease in revenue of approximately $32 million for 2022, as compared to 2021.
The decrease in total cost of revenue for 2023, as compared to 2022, was driven by reduced revenue volume from the continuing secular decline in checks, business forms and some Promotional Solutions business accessories, as well as a decrease of approximately $27 million from the business exits discussed under Executive Overview .
The calculations used to determine the fair value of the long-lived assets acquired, primarily intangible assets, can be complex and require significant judgment.
Business Combinations We allocate the purchase price of acquired businesses to the estimated fair values of the assets acquired and liabilities assumed as of the date of the acquisition. The calculations used to determine the fair value of the long-lived assets acquired, primarily intangible assets, can be complex and require significant judgment.
The probable significance of certain of these reconciling items is high and, based on historical experience, could be material. 31 Net income for the years ended December 31 reconciles to adjusted EBITDA and adjusted EBITDA margin as follows: (in thousands) 2022 2021 Net income $ 65,530 $ 62,772 Non-controlling interest (135) (139) Depreciation and amortization expense 172,552 148,767 Interest expense 94,454 55,554 Income tax provision 18,848 31,031 Restructuring and integration costs 63,136 58,947 Share-based compensation expense 23,676 29,477 Acquisition transaction costs 130 18,913 Certain legal-related (benefit) expense (730) 2,443 Gain on sales of businesses and facility (19,331) — Adjusted EBITDA $ 418,130 $ 407,765 Adjusted EBITDA margin 18.7 % 20.2 % RESTRUCTURING AND INTEGRATION COSTS Restructuring and integration expense consists of costs related to the consolidation and migration of certain applications and processes, including our financial and sales management systems.
The probable significance of certain of these reconciling items is high and, based on historical experience, could be material. 30 Net income for the years ended December 31 reconciles to adjusted EBITDA and adjusted EBITDA margin as follows: (in thousands) 2023 2022 Net income $ 26,227 $ 65,530 Non-controlling interest (107) (135) Depreciation and amortization expense 169,703 172,552 Interest expense 125,643 94,454 Income tax provision 13,572 18,848 Restructuring and integration expense 90,475 63,136 Share-based compensation expense 20,525 23,676 Acquisition transaction costs — 130 Certain legal-related expense (benefit) 2,195 (730) Gain on sale of businesses and long-lived assets (32,421) (19,331) Loss on sale of investment securities 1,323 — Adjusted EBITDA $ 417,135 $ 418,130 Adjusted EBITDA margin 19.0 % 18.7 % RESTRUCTURING AND INTEGRATION EXPENSE Restructuring and integration expense consists of costs related to initiatives to drive earnings and cash flow growth and also includes costs related to the consolidation and migration of certain applications and processes, including our financial management system.
It remains difficult to estimate the severity and duration of the current inflationary environment or supply chain and labor issues on our business, financial position or results of operations. In 2022, our interest expense began increasing as a result of the rising interest rate environment.
We have also experienced labor supply issues in certain portions of our business. It remains difficult to estimate the severity and duration of the inflationary environment or supply chain and labor issues on our business, financial position or results of operations.
Consolidated Selling, General & Administrative (SG&A) Expense (in thousands) 2022 2021 Change SG&A expense $ 993,250 $ 941,023 5.6% SG&A expense as a percentage of total revenue 44.4 % 46.5 % (2.1) pt.
Consolidated Selling, General & Administrative ("SG&A") Expense (in thousands) 2023 2022 Change SG&A expense $ 956,068 $ 993,250 (3.7%) SG&A expense as a percentage of total revenue 43.6 % 44.4 % (0.8) pt.
While we use our best estimates and assumptions, our fair value estimates are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to 1 year from the acquisition date, we may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill.
As a result, during the measurement period, which may be up to 1 year from the acquisition date, we may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill. Any adjustments required after the measurement period are recorded in the consolidated statements of income.
In addition, we have executed contracts with third-party service providers, primarily for information technology services, including cloud computing and professional services agreements related to the modernization of our technology platform, as well as agreements for outsourcing services, the purchase of data, and payment acceptance services. 35 These contracts obligate us to pay approximately $145 million in total, with approximately $60 million due during 2023, $40 million due during 2024 and the remainder due through 2027.
In addition, we have executed contracts with third-party service providers, primarily for information technology services, including cloud computing and professional services agreements related to our various restructuring initiatives, as well as agreements for outsourced services, the purchase of data, and payment acceptance services.
Despite the price changes, we continued to experience strong revenue volumes throughout 2022, demonstrating the strength of our business and the continued strong demand for our products. During the first half of 2022, we began experiencing some supply disruptions impacting certain higher margin printed products in our Promotional Solutions segment.
Despite the price changes, we continue to experience healthy revenue volumes, demonstrating the strength of our business and continued demand for our products. We have, at times, experienced some supply disruptions impacting certain printed products in our Promotional Solutions segment. We continue to closely monitor our supply chain to avoid delays or disruptions.
(in thousands) 2022 2021 Change Net cash provided by operating activities $ 191,531 $ 210,821 $ (19,290) Net cash used by investing activities (80,325) (1,066,601) 986,276 Net cash (used) provided by financing activities (48,601) 912,961 (961,562) Effect of exchange rate change on cash, cash equivalents, restricted cash and restricted cash equivalents (10,681) (1,099) (9,582) Net change in cash, cash equivalents, restricted cash and restricted cash equivalents $ 51,924 $ 56,082 $ (4,158) Free cash flow (1) $ 86,933 $ 101,681 $ (14,748) (1) See Reconciliation of Non-GAAP Financial Measures within the Consolidated Results of Operations section, which defines and illustrates how we calculate free cash flow.
(in thousands) 2023 2022 Change Net cash provided by operating activities $ 198,367 $ 191,531 $ 6,836 Net cash used by investing activities (43,305) (80,325) 37,020 Net cash used by financing activities (37,679) (48,601) 10,922 Effect of exchange rate change on cash, cash equivalents, restricted cash and restricted cash equivalents 3,235 (10,681) 13,916 Net change in cash, cash equivalents, restricted cash and restricted cash equivalents $ 120,618 $ 51,924 $ 68,694 Free cash flow (1) $ 97,620 $ 86,933 $ 10,687 (1) See Reconciliation of Non-GAAP Financial Measures within the Consolidated Results of Operations section, which defines and illustrates how we calculate free cash flow.
Adjusted EBITDA margin decreased for 2022, as compared to 2021, as inflationary cost pressures and the addition of lower margin new clients exceeded the benefit of the pricing and cost savings actions. In 2023, we expect adjusted EBITDA margins will be in the mid-40% range.
Adjusted EBITDA margin for 2023 increased as compared to 2022, as inflationary cost pressures were more than offset by the benefit of the pricing and cost saving actions. For 2024, we expect adjusted EBITDA margin to remain in the mid 40% range.
The increase in interest expense for 2022, as compared to 2021, was due primarily to the increase in our weighted-average interest rate driven by the rising interest rate environment and the $500.0 million notes we issued in June 2021 to fund the First American acquisition with an interest rate of 8.0%.
The increase in interest expense for 2023, as compared to 2022, was due primarily to the increase in our weighted-average interest rate driven by the rising interest rate environment.
These qualitative analyses evaluated factors, including, but not limited to, economic, market and industry conditions, cost factors and the overall financial performance of the reporting units. We also considered the most recent quantitative analyses completed in prior periods.
In completing the 2023 annual impairment analysis of goodwill as of July 31, 2023, we elected to perform qualitative analyses for all of our reporting units. These qualitative analyses evaluated factors, including, but not limited to, economic, market and industry conditions, cost factors and the overall financial performance of the reporting units.
In addition, we recorded employee severance costs related to these initiatives, as well as our ongoing cost reduction initiatives across functional areas. Further information regarding restructuring and integration expense can be found under the caption "Note 9: Restructuring and Integration Expense" in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report.
Further information regarding restructuring and integration expense can be found under the caption "Note 9: Restructuring and Integration Expense" in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report. We expect that the benefits of the various North Star initiatives will ramp up over the coming quarters.
The majority of the employee reductions included in our restructuring and integration accruals as of December 31, 2022, as well as the related severance payments, are expected to be completed by mid-2023. As a result of our employee reductions, we realized cost savings of approximately $20 million in SG&A expense, in comparison to our 2021 results of operations.
These charges will include employee severance, professional services fees and other restructuring-related charges. The majority of the employee reductions included in our restructuring and integration accruals as of December 31, 2023, as well as the related severance payments, are expected to be completed by mid-2024.
Restructuring and Integration Expense (in thousands) 2022 2021 Change Restructuring and integration expense $ 62,529 $ 54,750 $ 7,779 We continue to pursue several initiatives designed to focus our business behind our growth strategy, to increase our efficiency and to integrate acquired businesses.
Restructuring and Integration Expense (in thousands) 2023 2022 Change Restructuring and integration expense $ 78,245 $ 62,529 $ 15,716 We continue to pursue several initiatives designed to focus our business behind our growth strategy and to increase our efficiency. The amount of restructuring and integration expense is expected to vary from period to period as we execute these initiatives.
In 2023, we expect adjusted EBITDA margins will be in the low-to-mid 20% range. Data Solutions Results for our Data Solutions segment were as follows: (in thousands) 2022 2021 Change Total revenue $ 267,525 $ 262,310 2.0% Adjusted EBITDA 68,214 70,172 (2.8%) Adjusted EBITDA margin 25.5 % 26.8 % (1.3) pt.
Data Solutions Results for our Data Solutions segment were as follows: (in thousands) 2023 2022 Change Total revenue $ 238,817 $ 267,525 (10.7%) Adjusted EBITDA 55,700 68,214 (18.3%) Adjusted EBITDA margin 23.3 % 25.5 % (2.2) pt.
It also includes costs related to the integration of acquired businesses into our systems and processes. These costs consist primarily of information technology consulting, project management services and internal labor, as well as other costs associated with our initiatives, such as training, travel, relocation and costs associated with facility closures.
These costs consist primarily of consulting, project management services and internal labor, as well as other costs associated with our initiatives, such as costs related to facility closures and consolidations. In addition, we have recorded employee severance costs across functional areas.
The assets and liabilities sold were not significant to our consolidated balance sheet. In April 2022, we sold the assets of our Promotional Solutions strategic sourcing business and in August 2022, we sold the assets of our Promotional Solutions retail packaging business. These businesses generated annual revenue of approximately $29 million during 2021.
These businesses generated annual revenue of approximately $27 million in the Payments segment during 2023. 24 In May 2022, we completed the sale of our Australian web hosting business, and we also sold our Promotional Solutions strategic sourcing and retail packaging businesses during 2022.
These increases in adjusted EBITDA were partially offset by continued sales and information technology investments and inflationary pressures on our cost structure, primarily labor costs in our lockbox processing business. Adjusted EBITDA margin increased for 2022, as compared to 2021, as the benefit of the revenue increases exceeded the impact of the investments in the business and the inflationary pressures.
These increases in adjusted EBITDA were partially offset by continued information technology investments and inflationary pressures on labor costs, as well as the lower lockbox services volume. For 2024, we expect adjusted EBITDA margin to continue in the low to mid 20% range.
Promotional Solutions Results for our Promotional Solutions segment were as follows: (in thousands) 2022 2021 Change Total revenue $ 562,917 $ 546,473 3.0% Adjusted EBITDA 79,549 85,384 (6.8%) Adjusted EBITDA margin 14.1 % 15.6 % (1.5) pt.
Promotional Solutions Results for our Promotional Solutions segment were as follows: (in thousands) 2023 2022 Change Total revenue $ 541,650 $ 562,917 (3.8%) Adjusted EBITDA 80,751 79,549 1.5% Adjusted EBITDA margin 14.9 % 14.1 % 0.8 pt. 32 The decrease in total revenue for 2023, as compared to 2022, was driven primarily by the continuing secular decline in business forms and some accessories and some demand softness in our distributor network.
Adjusted EBITDA margin decreased for 2022, as compared to 2021, driven by planned technology investments, inflationary pressures and the unfavorable product mix. These decreases in adjusted EBITDA margin were partially offset by price increases, cost saving actions and operating leverage from the revenue growth.
These decreases in adjusted EBITDA were partially offset by the growth in data-driven marketing and the benefit of various cost reduction actions. Adjusted EBITDA margin decreased for 2023, as compared to 2022, as the shift toward data-driven marketing revenue was offset by expense management.
The increase in total revenue for 2022, as compared to 2021, was driven primarily by the impact of new client wins, price increases and strong demand for business checks. These increases in revenue were partially offset by the continuing secular decline in overall check volumes. In 2023, we are expecting mid-single digit percentage revenue declines.
The decrease in total revenue for 2023, as compared to 2022, was driven primarily by the continuing secular decline in overall check volumes, partially offset by price increases in response to the inflationary environment. For 2024, we expect the percentage revenue decline to be in the low to mid single digits, consistent with our long-term expectations.
The increase in adjusted EBITDA for 2022, as compared to 2021, was driven, in part, by price increases and the revenue growth in our payments and merchant services businesses. In addition, adjusted EBITDA benefited from the incremental contribution of the First American acquisition of $30.2 million.
The increase in adjusted EBITDA for 2023, as compared to 2022, was primarily driven by the revenue growth in merchant services, benefits from operational improvements across our lockbox sites, and price increases in response to the inflationary environment.
In 2023, we expect that revenue will decline approximately $12 million as a result of business exits, and that the remainder of the business will deliver low single-digit percentage revenue growth.
This increase was partially offset by the impact of certain of our customer's marketing campaigns being pulled into the fourth quarter of 2022. For 2024, we expect that revenue will decline approximately $27 million as a result of the business exits and that the remainder of the business will deliver mid-single digit percentage revenue growth.
Net cash provided by operating activities decreased $19.3 million for 2022, as compared to 2021, driven by a $40.5 million increase in interest payments as a result of rising interest rates and debt issued to complete the First American acquisition, as well as a $22.8 million increase in employee cash bonus payments related to our 2021 operating performance.
Partially offsetting these increases in operating cash flow was a $28.4 million increase in interest payments as a result of rising interest rates, as well as a $9.5 million increase in employee bonus payments related to our 2022 operating performance and a $9.3 million increase in income tax payments driven, in large part, by the timing of our federal tax payments.
Our capital structure for each period was as follows: December 31, 2022 December 31, 2021 (in thousands) Amount Period-end interest rate Amount Period-end interest rate Change Fixed interest rate (1) $ 975,000 6.6 % $ 700,000 6.9 % $ 275,000 Floating interest rate 684,375 6.6 % 1,002,125 2.4 % (317,750) Total debt principal 1,659,375 6.6 % 1,702,125 4.2 % (42,750) Shareholders’ equity 604,224 574,598 29,626 Total capital $ 2,263,599 $ 2,276,723 $ (13,124) (1) The fixed interest rate amount includes the amount of our variable-rate debt that is subject to interest rate swap agreements.
Further information concerning our outstanding debt, including our debt service obligations, can be found under the caption "Note 13: Debt” in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report. 34 Our capital structure for each period was as follows: December 31, 2023 December 31, 2022 (in thousands) Amount Period-end interest rate Amount Period-end interest rate Change Fixed interest rate (1) $ 1,246,659 7.0 % $ 975,000 6.6 % $ 271,659 Floating interest rate 357,528 7.9 % 684,375 6.6 % (326,847) Total debt principal 1,604,187 7.2 % 1,659,375 6.6 % (55,188) Shareholders’ equity 604,616 604,224 392 Total capital $ 2,208,803 $ 2,263,599 $ (54,796) (1) The fixed interest rate amount includes the amount of our variable-rate debt that is subject to interest rate swap agreements.
The decrease in adjusted EBITDA for 2022, as compared to 2021, was driven by the sale of the Australian web hosting business, which reduced adjusted EBITDA by approximately $3 million for 2022, and investments in our data-driven marketing platform, partially offset by the growth in data-driven marketing revenue.
The decrease in adjusted EBITDA for 2023, as compared to 2022, was driven by the business exits discussed under Executive Overview , which reduced adjusted EBITDA by approximately $13 million for 2023, as well as the decrease in North American web hosting revenue prior to the divestiture.
We have not repurchased any shares since the first quarter of 2020, when we suspended share repurchases in order to maintain liquidity during the COVID-19 pandemic. As of December 31, 2022, $287.5 million remained available for repurchase under the authorization.
We have not repurchased any shares under this authorization since the first quarter of 2020. As of December 31, 2023, $287.5 million remained available for repurchase under the authorization. Information regarding changes in shareholders' equity can be found in the consolidated statements of shareholders' equity appearing in Part II, Item 8 of this report.
Further information regarding the acquisition can be found under the caption "Note 6: Acquisition and Divestitures" and further information regarding our debt can be found under the caption "Note 13: Debt," both of which appear in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report.
Further information regarding these business exits can be found under the caption "Note 6: Acquisition and Divestitures" in the Notes to Consolidated Financial Statements appearing in Part II, Item 8 of this report. 27 Interest Expense (in thousands) 2023 2022 Change Interest expense $ 125,643 $ 94,454 33.0% Weighted-average debt outstanding 1,676,858 1,682,676 (0.3%) Weighted-average interest rate 7.06 % 5.19 % 1.87 pt.
The decrease reflects a $40.5 million increase in interest payments as a result of rising interest rates in 2022 and debt issued to complete the First American acquisition in 2021, as well as a $22.8 million increase in employee cash bonus payments related to our 2021 operating performance.
Partially offsetting these increases in operating cash flow was a $28.4 million increase in interest payments as a result of rising interest rates, as well as a $9.5 million increase in employee bonus payments related to our 2022 operating performance and a $9.3 million increase in income tax payments driven, in large part, by the timing of our federal tax payments.
The increase in adjusted EBITDA for 2022, as compared to 2021, was driven by price increases, actions taken to reduce costs as we continually evaluate our cost structure, and revenue growth from new business in all of our segments and strong ongoing demand for our products.
Partially offsetting these decreases in adjusted EBITDA were price increases in response to the inflationary environment, the benefit of actions taken to reduce costs as we continually evaluate our cost structure, and the growth in data-driven marketing and merchant services revenue.
Based on the daily average amount of variable-rate debt outstanding during 2022, a one percentage point change in the weighted-average interest rate would have resulted in a $9.1 million change in interest expense.
Based on the amount of variable-rate debt outstanding as of December 31, 2023, a one percentage point change in the weighted-average interest rate would result in a $4 million change in interest expense for 2024. Income Tax Provision (in thousands) 2023 2022 Change Income tax provision $ 13,572 $ 18,848 (28.0%) Effective tax rate 34.1 % 22.3 % 11.8 pt.
Operating cash flow was also negatively impacted by a $19.9 million increase in income tax payments, as well as inflationary pressures, supply chain disruptions in our Promotional Solutions segment, and the continuing secular decline in checks, business forms and some business accessories.
Operating cash flow was also negatively impacted by the continuing secular decline in checks, business forms and certain Promotional Solutions business accessories, inflationary pressures on hourly wages, materials and delivery, and the impact of business exits. Free cash flow increased $10.7 million for 2023, as compared to 2022.
We believe that the sale of these businesses allows us to focus our resources on the key growth areas of payments and data, while allowing us to optimize our operations. Outlook for 2023 We expect that revenue for 2023 will be between $2.145 billion and $2.210 billion, as compared to 2022 revenue of $2.238 billion.
These businesses generated annual revenue of approximately $24 million in our Data Solutions segment and approximately $29 million in our Promotional Solutions segment during 2021. We believe that these business exits allow us to focus our resources on the key growth areas of payments and data, while allowing us to optimize our operations.
Adjusted EBITDA (in thousands) 2022 2021 Change Adjusted EBITDA $ 418,130 $ 407,765 2.5% Adjusted EBITDA as a percentage of total revenue (adjusted EBITDA margin) 18.7 % 20.2 % (1.5) pt.
Adjusted EBITDA (in thousands) 2023 2022 Change Adjusted EBITDA (1) $ 417,135 $ 418,130 (0.2%) Adjusted EBITDA as a percentage of total revenue (adjusted EBITDA margin) (1) 19.0 % 18.7 % 0.3 pt. (1) Information regarding the calculation of adjusted EBITDA and adjusted EBITDA margin can be found in the following section entitled Reconciliation of Non-GAAP Financial Measures.
Note that these savings were, and will continue to be, partially offset by increased labor and other costs, including costs associated with new employees as we restructure certain activities and strive for the optimal mix of employee skill sets that will support our growth strategy. SEGMENT RESULTS We operate 4 reportable business segments: Payments, Data Solutions, Promotional Solutions and Checks.
Note that these savings may be offset by increased labor and other costs, including inflationary impacts and investments in the business. SEGMENT RESULTS As of December 31, 2023, we operated 4 reportable business segments: Payments, Data Solutions, Promotional Solutions and Checks. These segments were generally organized by product type and reflected the way we managed the company.