EX-99.2 3 d531449dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

Interim Condensed Consolidated Financial Statements of

CGI GROUP INC.

For the three and six months ended March 31, 2013 and 2012

(unaudited)


Interim Condensed Consolidated Statements of Earnings

For the three and six months ended March 31

(in thousands of Canadian dollars, except share data) (unaudited)

 

     Three months ended March 31     Six months ended March 31  
     2013     2012     2013     2012  
     $     $     $     $  

Revenue

     2,526,225        1,065,791        5,059,154        2,097,930   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

        

Costs of services, selling and administrative

     2,265,999        909,919        4,586,921        1,803,217   

Acquisition-related and integration costs (Note 4)

     81,367        —          234,786        —     

Finance costs

     31,660        9,480        58,857        14,766   

Finance income

     (1,369     (547     (3,030     (1,004

Other income

     —          —          —          (5,646

Foreign exchange (gain) loss

     (1,365     (518     1,151        (1,623

Share of profit on joint venture

     —          —          —          (3,996
  

 

 

   

 

 

   

 

 

   

 

 

 
     2,376,292        918,334        4,878,685        1,805,714   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes

     149,933        147,457        180,469        292,216   

Income tax expense

     35,745        41,731        43,836        79,947   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings

     114,188        105,726        136,633        212,269   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share (Note 5C))

        

Basic earnings per share

     0.37        0.41        0.45        0.82   

Diluted earnings per share

     0.36        0.40        0.43        0.79   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    1


Interim Condensed Consolidated Statements of Comprehensive Income

For the three and six months ended March 31

(in thousands of Canadian dollars) (unaudited)

 

     Three months ended March 31     Six months ended March 31  
     2013     2012     2013     2012  
     $     $     $     $  

Net earnings

     114,188        105,726        136,633        212,269   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net unrealized gains (losses) on translating financial statements of foreign operations (net of income taxes)

     44,407        (23,989     159,031        (70,034

Net unrealized (losses) gains on derivative financial instruments and on translating long-term debt designated as hedges of net investments in foreign operations (net of income taxes)

     (3,256     12,094        (55,469     27,908   

Net unrealized (losses) gains on cash flow hedges (net of income taxes)

     (252     3,665        (519     (6,254

Net unrealized actuarial gains (losses) (net of income taxes)

     3,429        —          (7,106     —     

Net unrealized gains (losses) on investments available for sale (net of income taxes)

     346        313        224        (200
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss)

     44,674        (7,917     96,161        (48,580
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

     158,862        97,809        232,794        163,689   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    2


Interim Condensed Consolidated Balance Sheets

(in thousands of Canadian dollars) (unaudited)

 

     As at
March 31, 2013
     As at
September 30, 2012
(Revised)
(Note 7)
 
     $      $  

Assets

     

Current assets

     

Cash and cash equivalents (Note 3)

     154,433         113,103   

Short-term investments

     13,275         14,459   

Accounts receivable

     1,454,866         1,405,652   

Work in progress

     782,231         756,862   

Prepaid expenses and other current assets

     266,275         234,185   

Income taxes

     13,151         42,133   
  

 

 

    

 

 

 

Total current assets before funds held for clients

     2,684,231         2,566,394   

Funds held for clients

     220,759         202,407   
  

 

 

    

 

 

 

Total current assets

     2,904,990         2,768,801   

Property, plant and equipment

     488,322         500,868   

Contract costs

     162,759         169,871   

Intangible assets

     755,026         788,209   

Other long-term assets

     99,120         94,625   

Deferred tax assets

     308,024         306,661   

Goodwill

     6,070,506         5,948,837   
  

 

 

    

 

 

 
     10,788,747         10,577,872   
  

 

 

    

 

 

 

Liabilities

     

Current liabilities

     

Accounts payable and accrued liabilities

     1,256,358         1,160,618   

Accrued compensation

     560,887         538,373   

Deferred revenue

     562,595         488,140   

Income taxes

     135,224         158,550   

Provisions (Note 4)

     273,893         245,440   

Current portion of long-term debt

     69,662         52,347   
  

 

 

    

 

 

 

Total current liabilities before clients’ funds obligations

     2,858,619         2,643,468   

Clients’ funds obligations

     216,283         197,986   
  

 

 

    

 

 

 

Total current liabilities

     3,074,902         2,841,454   

Deferred tax liabilities

     157,706         178,698   

Long-term provisions (Note 4)

     130,374         142,033   

Long-term debt

     3,028,170         3,196,061   

Retirement benefits obligations

     121,843         118,078   

Other long-term liabilities

     592,926         678,638   
  

 

 

    

 

 

 
     7,105,921         7,154,962   
  

 

 

    

 

 

 

Equity

     

Retained earnings

     1,249,781         1,113,225   

Accumulated other comprehensive income (Note 6)

     96,462         301   

Capital stock (Note 5A))

     2,220,525         2,201,694   

Contributed surplus

     116,058         107,690   
  

 

 

    

 

 

 
     3,682,826         3,422,910   
  

 

 

    

 

 

 
     10,788,747         10,577,872   
  

 

 

    

 

 

 

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    3


Interim Condensed Consolidated Statements of Changes in Equity

For the six months ended March 31

(in thousands of Canadian dollars) (unaudited)

 

     Retained
earnings
    Accumulated
other
comprehensive

income (loss)
    Capital
stock
    Contributed
surplus
    Total equity  
     $     $     $     $     $  

Balance as at September 30, 2012, as previously reported

     1,113,225        (275     2,201,694        107,690        3,422,334   

Foreign currency translation effect of purchase price allocation retroactive adjustments (Note 7)

     —          576        —          —          576   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2012, as retrospectively revised

     1,113,225        301        2,201,694        107,690        3,422,910   

Net earnings for the period

     136,633        —          —          —          136,633   

Other comprehensive income for the period

     —          96,161        —          —          96,161   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     1,249,858        96,462        2,201,694        107,690        3,655,704   

Share-based payment costs

     —          —          —          14,755        14,755   

Income tax impact associated with stock options

     —          —          —          (216     (216

Exercise of stock options (Note 5A))

     —          —          26,529        (6,171     20,358   

Repurchase of Class A subordinate shares (Note 5A))

     (77     —          (35     —          (112

Purchase of Class A subordinate shares held in trust (Note 5A))

     —          —          (7,663     —          (7,663
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at March 31, 2013

     1,249,781        96,462        2,220,525        116,058        3,682,826   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Retained
earnings
    Accumulated
other
comprehensive

(loss) income
    Capital
stock
    Contributed
surplus
    Total equity  
     $     $     $     $     $  

Balance as at September 30, 2011

     1,057,599        14,572        1,178,559        98,501        2,349,231   

Net earnings for the period

     212,269        —          —          —          212,269   

Other comprehensive loss for the period

     —          (48,580     —          —          (48,580
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     1,269,868        (34,008     1,178,559        98,501        2,512,920   

Share-based payment costs

     —          —          —          4,394        4,394   

Income tax impact associated with stock options

     —          —          —          2,605        2,605   

Exercise of stock options

     —          —          32,217        (7,757     24,460   

Repurchase of Class A subordinate shares

     (68,774     —          (24,640     —          (93,414

Purchase of Class A subordinate shares held in trust

     —          —          (14,252     —          (14,252

Sale of Class A subordinate shares held in trust

     —          —          1,118        53        1,171   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at March 31, 2012

     1,201,094        (34,008     1,173,002        97,796        2,437,884   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    4


Interim Condensed Consolidated Statements of Cash Flows

For the three and six months ended March 31

(tabular amounts only are in thousands of Canadian dollars) (unaudited)

 

     Three months ended March 31     Six months ended March 31  
     2013     2012     2013     2012  
     $     $     $     $  

Operating activities

        

Net earnings

     114,188        105,726        136,633        212,269   

Adjustments for:

        

Amortization and depreciation

     100,212        50,353        214,220        100,701   

Deferred income taxes

     (7,141     (1,487     (24,823     5,033   

Foreign exchange loss (gain)

     12,756        (1,200     13,463        (997

Share-based payment costs

     7,795        1,902        14,755        4,394   

Gain on sale of investment in joint venture

     —          —          —          (2,981

Share of profit on joint venture

     —          —          —          (3,996

Dividend received from joint venture

     —          —          —          7,350   

Net change in non-cash working capital items

     (80,633     (51,077     17,459        (68,842
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by operating activities

     147,177        104,217        371,707        252,931   
  

 

 

   

 

 

   

 

 

   

 

 

 

Investing activities

        

Net change in short-term investments

     1,759        787        1,650        3,470   

Proceeds from sale of investment in joint venture

     —          26,000        —          26,000   

Proceeds from sale of business

     —          458        —          916   

Purchase of property, plant and equipment

     (44,327     (13,385     (84,184     (25,383

Additions to contract costs

     (16,406     (6,382     (25,573     (14,342

Additions to intangible assets

     (32,627     (10,151     (42,534     (19,164

Net change in other long-term assets

     680        (709     (642     (954

Net change in long-term investments

     (569     —          114        —     

Payment received from finance lease receivable

     3,744        637        3,744        637   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash used in investing activities

     (87,746     (2,745     (147,425     (28,820
  

 

 

   

 

 

   

 

 

   

 

 

 

Financing activities

        

Net change in credit facilities

     (81,805     (67,308     (200,019     (608,723

Increase of long-term debt

     19,050        —          19,050        490,382   

Repayment of long-term debt

     (15,501     (11,117     (27,399     (20,078

Purchase of Class A subordinate shares held in trust (Note 5A))

     —          —          (7,663     (14,252

Sale of Class A subordinate shares held in a trust

     —          —          —          1,171   

Repurchase of Class A subordinate shares (Note 5A))

     —          (29,997     (112     (93,414

Issuance of Class A subordinate shares

     13,000        11,568        19,594        24,331   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash used in financing activities

     (65,256     (96,854     (196,549     (220,583
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

     13,234        2,347        13,597        123   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     7,409        6,965        41,330        3,651   

Cash and cash equivalents, beginning of period

     147,024        57,359        113,103        60,673   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period (Note 3)

     154,433        64,324        154,433        64,324   
  

 

 

   

 

 

   

 

 

   

 

 

 

The following amounts are classified within operating activities:

        

Interest paid

     20,341        3,494        44,024        6,889   

Interest received

     853        606        1,593        1,124   

Income taxes paid

     37,715        40,755        59,472        64,574   
  

 

 

   

 

 

   

 

 

   

 

 

 

NON-CASH TRANSACTIONS

Significant non-cash transactions consisted of prepaid expenses and other current assets, property, plant and equipment and intangible asset additions for a total amount of $8,980,000 and $16,549,000 for the three and six months ended March 31, 2013, respectively ($14,495,000 and $40,314,000 for the three and six months ended March 31, 2012, respectively).

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    5


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

1. Description of business

CGI Group Inc. (the “Company”), directly or through its subsidiaries, manages information technology services (“IT services”) as well as business process services (“BPS”) to help clients effectively realize their strategies and create added value. The Company’s services include the management of IT and business processes (“outsourcing”), systems integration and consulting including the sale of software licenses. The Company was incorporated under Part IA of the Companies Act (Québec) predecessor to the Business Corporations Act (Québec) which came into force on February 14, 2011 and its shares are publicly traded. The executive and registered office of the Company is situated at 1350, René-Lévesque Blvd. West, Montréal, Québec, Canada, H3G 1T4.

 

2. Basis of preparation

These interim condensed consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) and International Accounting Standard (“IAS”) 34, “Interim Financial Reporting” as issued by the International Accounting Standards Board (“IASB”). In addition, the interim condensed consolidated financial statements have been prepared in accordance with the accounting policies set out in Note 3, “Summary of significant accounting policies” of the Company’s consolidated financial statements for the year ended September 30, 2012, which are based on IFRS and International Financial Reporting Interpretations Committee (“IFRIC”) interpretations. The accounting policies were consistently applied to all periods presented.

These interim condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements of the Company for the year ended September 30, 2012.

The Company’s unaudited interim condensed consolidated financial statements for the three and six months ended March 31, 2013 and 2012 were authorized for issue by the Board of Directors on April 29, 2013.

 

3. Cash and cash equivalents

 

     As at
March 31, 2013
     As at
September 30, 2012
 
     $      $  

Cash

     129,990         86,060   

Cash equivalents

     24,443         27,043   
  

 

 

    

 

 

 

Cash and cash equivalents

     154,433         113,103   
  

 

 

    

 

 

 

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    6


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

4. Provisions

The Company’s provisions consist of liabilities for leases of premises that the Company has vacated, litigation and claim provisions primarily related to tax exposure, contractual disputes and employee claims, decommissioning liabilities for operating leases of office buildings where certain arrangements require premises to be returned to their original state at the end of the term and restructuring provisions. The provisions related to the acquisition of Logica plc (“Logica”) have been retrospectively revised (Note 7).

During the three and six months ended March 31, 2013, the Company expensed $81,367,000 and $234,786,000, respectively for integration costs. These expenses for the three and six months ended March 31, 2013, include an amount of approximately $66,000,000 and $202,000,000, respectively, of integration costs for the termination of employees to transform the operations of Logica to the Company’s operating model and for onerous leases. These expenses were mostly offset by payments.

In addition, during the six months ended March 31, 2013, the Company made payments of approximately $19,000,000 to a government agency regarding social security claims.

 

5. Capital stock, share-based payments and earnings per share

A) CAPITAL STOCK

 

    Class A subordinate shares     Class B shares     Total  
    Number     Carrying value     Number     Carrying value     Number     Carrying value  
          $           $           $  

Balance as at September 30, 2012

    273,771,106        2,154,807        33,608,159        46,887        307,379,265        2,201,694   

Repurchased and cancelled1

    (5,000     (35     —          —          (5,000     (35

Issued upon exercise of stock options2

    1,835,251        26,529        —          —          1,835,251        26,529   

Purchased and held in trust3

    —          (7,663     —          —          —          (7,663
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at March 31, 2013

    275,601,357        2,173,638        33,608,159        46,887        309,209,516        2,220,525   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1 

On January 30, 2013, the Company’s Board of Directors authorized the renewal of a Normal Course Issuer Bid (“NCIB”) for the purchase of up to 20,685,976 Class A subordinate shares for cancellation on the open market through the Toronto Stock Exchange. The Class A subordinate shares were available for purchase commencing February 11, 2013 until no later than February 10, 2014, or on such earlier date when the Company completes its purchases or elects to terminate the bid. During the six months ended March 31, 2013, the Company repurchased 5,000 Class A subordinate shares for cash consideration of $112,000. The excess of the purchase price over the carrying value, in the amount of $77,000 was charged to retained earnings.

2 

The carrying value of Class A subordinate shares includes $6,171,000 which corresponds to a reduction in contributed surplus representing the value of accumulated compensation costs associated with the stock options exercised during the period.

3 

The trustee, in accordance with the terms of the PSU plan and a Trust Agreement, purchased 336,849 Class A subordinate shares of the Company on the open market for $7,663,000 during the six months ended March 31, 2013. As at March 31, 2013, 1,200,715 Class A subordinate shares were held in trust under the PSU plan (Note 5B)).

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    7


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

5. Capital stock, share-based payments and earnings per share (continued)

 

B) SHARE-BASED PAYMENTS

i) Stock options

Under the Company’s stock option plan, the Board of Directors may grant, at its discretion, stock options to purchase Class A subordinate shares to certain employees, officers, directors and consultants of the Company and its subsidiaries. The exercise price is established by the Board of Directors and is equal to the closing price of the Class A subordinate shares on the TSX on the day preceding the date of the grant. Stock options generally vest over four years from the date of grant conditionally upon achievement of objectives and must be exercised within a ten-year period, except in the event of retirement, termination of employment or death.

The following table presents information concerning all outstanding stock options granted by the Company:

 

     Number of stock options  

Outstanding as at September 30, 2012

     18,617,230   

Granted

     7,161,507   

Exercised

     (1,835,251

Forfeited

     (1,754,117
  

 

 

 

Outstanding, as at March 31, 2013

     22,189,369   
  

 

 

 

The fair value of stock options granted in the period and the assumptions used in the calculation of their fair value on the date of grant using the Black-Scholes option pricing model were as follows:

 

     For the six months ended March 31  
     2013      2012  

Weighted average assumptions

     

Grant date fair value ($)

     4.98         4.65   

Dividend yield (%)

     0.00         0.00   

Expected volatility (%)1

     23.67         27.15   

Risk-free interest rate (%)

     1.29         1.38   

Expected life (years)

     4.00         4.00   

Exercise price ($)

     23.87         19.71   

Share price ($)

     23.87         19.71   

 

1 

Expected volatility was determined using statistical formulas and based on the weekly historical average of closing daily share prices over the period of the expected life of stock option.

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    8


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

5. Capital stock, share-based payments and earnings per share (continued)

 

B) SHARE-BASED PAYMENTS (CONTINUED)

 

ii) Performance share units

Under the PSU plan, the Board of Directors may grant PSUs to senior executives and other key employees (“participants”) which entitle them to receive one Class A subordinate share for each PSU. The vesting performance conditions are determined by the Board of Directors at the time of each grant. PSUs expire on December 31 of the third calendar year following the end of the fiscal year during which the PSU award is made, except in the event of retirement, termination of employment or death. Granted PSUs vest annually over a period of four years from the date of grant conditionally upon achievement of objectives.

Class A subordinate shares purchased in connection with the PSU plan are held in trust for the benefit of the participants. The trust, considered as a special purpose entity, is consolidated in the Company’s consolidated financial statements with the cost of the purchased shares recorded as a reduction of capital stock (Note 5A)).

The following table presents information concerning the number of outstanding PSUs granted by the Company:

 

Outstanding as at September 30, 2012

     863,866   

Granted1

     805,921   

Forfeited

     (469,072
  

 

 

 

Outstanding as at March 31, 2013

     1,200,715   
  

 

 

 

 

1 

The PSUs granted in the period had a grant date fair value of $23.65 per unit.

C) EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per share for the three and six months ended March 31:

 

     Three months ended March 31  
     2013      2012  
      Net
earnings
     Weighted average
number of shares
outstanding1
     Earnings
per share
     Net
earnings
     Weighted average
number of shares
outstanding1
     Earnings
per share
 
     $             $      $             $  

Basic

     114,188         307,382,435         0.37         105,726         257,415,349         0.41   

Net effect of dilutive stock options and PSUs2

        8,377,814               9,518,615      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     114,188         315,760,249         0.36         105,726         266,933,964         0.40   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Six months ended March 31  
     2013      2012  
      Net
earnings
     Weighted average
number of shares
outstanding1
     Earnings
per share
     Net
earnings
     Weighted average
number of shares
outstanding1
     Earnings
per share
 
     $             $      $             $  

Basic

     136,633         307,006,060         0.45         212,269         258,359,470         0.82   

Net effect of dilutive stock options and PSUs2

        8,503,120               9,688,053      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     136,633         315,509,180         0.43         212,269         268,047,523         0.79   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1 

The 5,000 Class A subordinate shares repurchased and 1,200,715 Class A subordinate shares held in trust during the six months ended March 31, 2013 (4,915,000 and 863,866, respectively, during the six months ended March 31, 2012), were excluded from the calculation of weighted average number of shares outstanding as of the date of transaction.

2 

The calculation of the diluted earnings per share excluded 7,005,217 stock options for the three and six months ended March 31, 2013 (2,499,333 and 2,513,660 for the three and six months ended March 31, 2012, respectively), as they were anti-dilutive.

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    9


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

6. Accumulated other comprehensive income

 

     As at
March 31, 2013
    As at
September 30, 2012
(Revised)
(Note 7)
 
     $     $  

Net unrealized gains (losses) on translating financial statements of foreign operations (net of accumulated income tax expense of $5,532 as at March 31, 2013 and $330 as at September 30, 2012)

     151,687        (7,344

Net unrealized (losses) gains on derivative financial instruments and on translating long-term debt designated as hedges of net investments in foreign operations (net of accumulated income tax recovery of $7,686 as at March 31, 2013 and net of accumulated income tax expense of $959 as at September 30, 2012)

     (49,398     6,071   

Net unrealized losses on cash flow hedges (net of accumulated income tax recovery of $3,134 as at March 31, 2013 and of $3,302 as at September 30, 2012)

     (6,862     (6,343

Net unrealized actuarial (losses) gains (net of accumulated income tax recovery of $327 as at March 31, 2013 and net of accumulated income tax expense of $1,961 as at September 30, 2012)

     (2,528     4,578   

Net unrealized gains on investments available for sale (net of accumulated income tax expense of $1,375 as at March 31, 2013 and $1,276 as at September 30, 2012)

     3,563        3,339   
  

 

 

   

 

 

 
     96,462        301   
  

 

 

   

 

 

 

For the six months ended March 31, 2013, $1,086,000 of the net unrealized gains previously recognized in other comprehensive income (loss) (net of income taxes of $73,000) were reclassified to net earnings for derivatives designated as cash flow hedges.

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    10


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

7. Investments in subsidiaries

MODIFICATIONS TO PRELIMINARY PURCHASE PRICE ALLOCATION

The preliminary purchase price allocation shown below relates to the acquisition of Logica on August 20, 2012. During the six months ended March 31, 2013, the Company modified the preliminary purchase price allocation and has retrospectively revised the impact of changes to the preliminary purchase price allocation. However, since the effect on net income was not material to the periods subsequent to the acquisition date, the cumulative adjustment to earnings was accounted for in the three and six months ended March 31, 2013. Goodwill has not yet been allocated to the revised cash-generating units. The final purchase price allocation is expected to be completed as soon as management has gathered all of the significant information available and considered necessary in order to finalize this allocation.

 

     Preliminary purchase
price allocation
    Adjustments1     Revised purchase
price allocation
 
     $     $     $  

Assets

      

Current assets2

     1,374,838        (20,487     1,354,351   

Property, plant and equipment

     250,808        (228     250,580   

Contract costs

     71,697        2,131        73,828   

Intangible assets

     603,683        (68,199     535,484   

Other long-term assets

     87,789        (1,667     86,122   

Deferred tax assets

     197,210        86,695        283,905   

Goodwill3

     3,276,172        124,528        3,400,700   
  

 

 

   

 

 

   

 

 

 
     5,862,197        122,773        5,984,970   
  

 

 

   

 

 

   

 

 

 

Liabilities

      

Current liabilities

     (1,546,273     (121,138     (1,667,411

Debt

     (808,775     —          (808,775

Deferred tax liabilities

     (43,616     (9,306     (52,922

Long-term provisions

     (182,880     82,881        (99,999

Retirement benefits obligations

     (113,526     —          (113,526

Other long-term liabilities

     (426,864     (75,210     (502,074
  

 

 

   

 

 

   

 

 

 
     (3,121,934     (122,773     (3,244,707
  

 

 

   

 

 

   

 

 

 

Bank overdraft assumed, net

     (57,883     —          (57,883
  

 

 

   

 

 

   

 

 

 

Net assets acquired

     2,682,380        —          2,682,380   
  

 

 

   

 

 

   

 

 

 
      
  

 

 

   

 

 

   

 

 

 

Cash consideration

     2,676,912          2,676,912   

Consideration payable

     5,468          5,468   
  

 

 

   

 

 

   

 

 

 

 

1 

Adjustments include presentation reclassifications.

2 

The current assets include accounts receivable with a fair value of $859,684,000 which approximates the gross amount due under the contracts.

3 

Goodwill represents the excess of the cost of the acquisition over the net identifiable tangible and intangible assets acquired and liabilities assumed at their acquisition-date fair values. The fair value allocated to tangible and intangible assets acquired and liabilities assumed are based on assumptions of management. These assumptions include the future expected cash flows arising from the intangible assets identified as client relationships, business solutions, and trademarks. The preliminary goodwill recognized is composed of the future economic value associated to acquired work force and synergies with the Company’s operations which are primarily due to reduction of costs and new business opportunities.

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    11


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

7. Investments in subsidiaries (continued)

 

IMPACT ON CONSOLIDATED BALANCE SHEET AS AT SEPTEMBER 30, 2012

The following represents the revised consolidated balance sheet as at September 30, 2012. A discussion of the adjustments and resulting impact for the six month ended March 31, 2013 are presented further below.

 

As at September 30, 2012

  As previously
reported
          Preliminary purchase
price adjustments
    Foreign exchange on
adjustments
    Revised  
    $           $     $     $  

Assets

         

Current assets

         

Cash and cash equivalents

    113,103          —          —          113,103   

Short-term investments

    14,459          —          —          14,459   

Accounts receivable

    1,446,149        A        (39,405     (1,092     1,405,652   

Work in progress

    744,482        A        12,010        370        756,862   

Prepaid expenses and other current assets

    244,805        A        (10,586     (34     234,185   

Income taxes

    24,650        I        17,494        (11     42,133   
 

 

 

     

 

 

   

 

 

   

 

 

 

Total current assets before funds held for clients

    2,587,648          (20,487     (767     2,566,394   

Funds held for clients

    202,407          —          —          202,407   
 

 

 

     

 

 

   

 

 

   

 

 

 

Total current assets

    2,790,055          (20,487     (767     2,768,801   

Property, plant and equipment

    500,995        A,B,F        (228     101        500,868   

Contract costs

    167,742        A        2,131        (2     169,871   

Intangible assets

    858,892        C        (68,199     (2,484     788,209   

Other long-term assets

    96,351        A        (1,667     (59     94,625   

Deferred tax assets

    219,590        I        86,695        376        306,661   

Goodwill

    5,819,817          124,528        4,492        5,948,837   
 

 

 

     

 

 

   

 

 

   

 

 

 
    10,453,442          122,773        1,657        10,577,872   
 

 

 

     

 

 

   

 

 

   

 

 

 

Liabilities

         

Current liabilities

         

Accounts payable and accrued liabilities

    1,156,737        A        3,673        208        1,160,618   

Accrued compensation

    539,779        D        (1,340     (66     538,373   

Deferred revenue

    443,596        A        43,602        942        488,140   

Income taxes

    177,030        I        (18,649     169        158,550   

Provisions

    160,625        E,F        83,142        1,673        245,440   

Current portion of long-term debt

    52,347          —          —          52,347   
 

 

 

     

 

 

   

 

 

   

 

 

 

Total current liabilities before clients’ funds obligations

    2,530,114          110,428        2,926        2,643,468   

Clients’ funds obligations

    197,986          —          —          197,986   
 

 

 

     

 

 

   

 

 

   

 

 

 

Total current liabilities

    2,728,100          110,428        2,926        2,841,454   

Deferred tax liabilities

    171,130        I        9,306        (1,738     178,698   

Long-term provisions

    216,507        E,F        (72,171     (2,303     142,033   

Long-term debt

    3,196,061          —          —          3,196,061   

Retirement benefits obligations

    118,078          —          —          118,078   

Other long-term liabilities

    601,232        A,G,H        75,210        2,196        678,638   
 

 

 

     

 

 

   

 

 

   

 

 

 
    7,031,108          122,773        1,081        7,154,962   
 

 

 

     

 

 

   

 

 

   

 

 

 

Equity

         

Retained earnings

    1,113,225          —          —          1,113,225   

Accumulated other comprehensive income

    (275       —          576        301   

Capital stock

    2,201,694          —          —          2,201,694   

Contributed surplus

    107,690          —          —          107,690   
 

 

 

     

 

 

   

 

 

   

 

 

 
    3,422,334          —          576        3,422,910   
 

 

 

     

 

 

   

 

 

   

 

 

 
    10,453,442          122,773        1,657        10,577,872   
 

 

 

     

 

 

   

 

 

   

 

 

 

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    12


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

7. Investments in subsidiaries (continued)

 

IMPACT ON CONSOLIDATED BALANCE SHEET AS AT SEPTEMBER 30, 2012 (CONTINUED)

 

DISCUSSION OF ADJUSTMENTS

 

A. Contract accounting

During the six months ended March 31, 2013, the Company obtained supplementary information and reviewed estimates related to client contracts and made reclassifications. As a result, accounts receivable, prepaid expenses and other current assets, other long-term assets and other long-term liabilities have decreased by an amount of approximately $39,400,000, $10,600,000, $1,700,000 and $5,600,000, respectively. Work in progress, property, plant and equipment, contract costs, accounts payable and accrued liabilities and deferred revenues have increased by an amount of approximately $12,000,000, $1,600,000, $2,100,000, $3,700,000 and $43,600,000, respectively.

 

B. Buildings

During the six months ended March 31, 2013, the Company has refined the assumptions related to the fair value of buildings acquired. As a result, property, plant and equipment has decreased by an amount of approximately $2,800,000.

 

C. Intangible assets

The Company has refined the assumptions related to cash flows. As a result, client relationships within intangible assets has decreased by an amount of approximately $68,200,000.

 

D. Accrued compensation

The Company adjusted the accrued compensation provision. As a result, accrued compensation decreased by an amount of approximately $1,300,000.

 

E. Litigations and claims

The Company has settled claims that have been agreed upon by both parties for a social security and contractual dispute claim against the Company. As a result, litigations and claims within current and long-term provisions have decreased by an amount of approximately $26,500,000. In addition, certain reclassifications were made from long-term provisions to current provisions.

 

F. Lease provisions

The Company has refined the assumptions related to the discount rate, sub-lease rental cash flows and costs to restore premises at the end of th lease period. As a result, onerous leases and decommissioning liabilities within current and long-term provisions and leasehold improvements within property, plant and equipment have increased by an amount of approximately $37,500,000 and $1,000,000, respectively.

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    13


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

7. Investments in subsidiaries (continued)

 

IMPACT ON CONSOLIDATED BALANCE SHEET AS AT SEPTEMBER 30, 2012 (CONTINUED)

 

DISCUSSION OF ADJUSTMENTS (CONTINUED)

 

G. Fair value of client contracts

The Company has refined the assumptions related to the discount rate and the expected amount and timing of future cash flows related to client contracts. As a result, deferred revenue within other long-term liabilities has increased by an amount of approximately $60,100,000.

 

H. Fair value of lease contracts

The Company has refined the assumptions related to the discount rate and rental rates in effect at the acquisition date of lease contracts. As a result, deferred rent within other long-term liabilities has increased by an amount of approximately $20,700,000.

 

I. Income taxes

During the six months ended March 31, 2013, the Company obtained supplementary information concerning income tax provisions. As a result, income taxes payable decreased by an amount of approximately $28,300,000. The related income tax impact of the adjustments to purchase price allocation on income taxes receivable, income taxes payable and deferred tax liabilities was a decrease by an amount of approximately $300,000, $8,100,000 and $67,100,000, respectively while deferred tax assets increased by an amount of approximately $10,300,000. In addition, for presentation purposes, reclassifications were made from income taxes payable to income taxes receivable for an amount of approximately $17,800,000 and from deferred tax liabilities to deferred tax assets for an amount of $76,400,000.

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    14


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

8. Segmented information

In the prior year, management regularly reviewed the Company’s operating results through five operating segments, namely: U.S., Canada, GIS, Europe & Asia Pacific and Logica. Effective October 1, 2012, as a result of changes to the management reporting structure in the current year, the Company is now managed through seven operating segments which are based on its geographic delivery model, namely: United States of America (“U.S.”); Nordics, Southern Europe and South America (“NSESA”); Canada; France (including Luxembourg and Morocco); United Kingdom (“U.K.”); Central and Eastern Europe (including Netherlands, Germany and Belgium) (“CEE”); and Asia Pacific (including Australia, India, Philippines and the Middle East).

The following presents information on the Company’s operations based on its current management structure effective October 1, 2012. The Company has retrospectively revised the segmented information for the comparative periods to conform to the new segmented information structure.

 

     For the three months ended March 31, 2013  
     U.S.      NSESA      Canada      France      U.K.      CEE      Asia
Pacific
     Total  
     $      $      $      $      $      $      $      $  

Segment revenue

     621,245         511,224         420,431         329,647         277,898         253,622         112,158         2,526,225   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before acquisition-related and integration costs, finance costs, finance income and income tax expense1

     61,973         38,621         73,889         31,522         29,433         12,799         13,354         261,591   

Acquisition-related and integration costs

                          (81,367

Finance costs

                          (31,660

Finance income

                          1,369   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

                          149,933   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1 

Amortization and depreciation included in the U.S., NSESA, Canada, France, U.K., CEE and Asia Pacific operating segments is $25,993,000, $15,148,000, $24,016,000, $3,686,000, $13,417,000, $11,915,000 and $5,932,000 respectively, for the three months ended March 31, 2013.

 

     For the three months ended March 31, 2012  
     U.S.      NSESA      Canada      France      U.K.      CEE      Asia
Pacific
     Total  
     $      $      $      $      $      $      $      $  

Segment revenue

     524,270         10,056         450,712         7,689         14,791         22,478         35,795         1,065,791   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before finance costs, finance income, and income tax expense1

     60,954         674         84,745         369         752         919         7,977         156,390   

Finance costs

                          (9,480

Finance income

                          547   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

                          147,457   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1

Amortization and depreciation included in the U.S., NSESA, Canada, France, U.K., CEE and Asia Pacific operating segments is $22,944,000, $108,000, $24,557,000, $33,000, $905,000, $215,000 and $1,372,000 respectively, for the three months ended March 31, 2012.

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    15


Notes to the Interim Condensed Consolidated Financial Statements

For the three and six months ended March 31, 2013 and 2012

(tabular amounts only are in thousands of Canadian dollars, except share data) (unaudited)

 

8. Segmented information (continued)

 

     For the six months ended March 31, 2013  
     U.S.      NSESA      Canada      France      U.K.      CEE      Asia
Pacific
     Total  
     $      $      $      $      $      $      $      $  

Segment revenue

     1,198,573         1,044,875         848,135         651,087         570,807         516,318         229,359         5,059,154   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before acquisition-related and integration costs, finance costs, finance income and income tax expense1

     122,377         55,866         157,515         44,740         38,568         27,881         24,135         471,082   

Acquisition-related and integration costs

                          (234,786

Finance costs

                          (58,857

Finance income

                          3,030   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

                          180,469   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1 

Amortization and depreciation included in the U.S., NSESA, Canada, France, U.K., CEE and Asia Pacific operating segments is $49,015,000, $39,263,000, $49,749,000, $13,999,000, $31,422,000, $18,007,000 and $12,362,000 respectively, for the six months ended March 31, 2013.

 

     For the six months ended March 31, 2012  
     U.S.      NSESA      Canada      France      U.K.      CEE      Asia
Pacific
     Total  
     $      $      $      $      $      $      $      $  

Segment revenue

     1,021,529         19,938         895,695         15,696         30,714         45,207         69,151         2,097,930   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before finance costs, finance income, other income, share of profit on joint venture and income tax expense1

     107,829         1,102         168,329         380         1,678         2,894         14,124         296,336   

Finance costs

                          (14,766

Finance income

                          1,004   

Other income

                          5,646   

Share of profit on joint venture

                          3,996   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

                          292,216   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1 

Amortization and depreciation included in the U.S., NSESA, Canada, France, U.K., CEE and Asia Pacific operating segments is $45,907,000, $216,000, $48,915,000, $88,000, $1,898,000, $437,000 and $2,586,000 respectively, for the six months ended March 31, 2012.

The accounting policies of each operating segment are the same as those described in the summary of significant accounting policies (Note 3) of the Company’s consolidated financial statements for the year ended September 30, 2012. Intersegment revenue is priced as if the revenue was from third parties.

 

9. Financial instruments

During the three months ended March 31, 2013, the Company entered into a cross-currency swap agreement related to its unsecured committed term loan credit facility for a notional amount of US$675,000,000. The effect of this financial instrument is to convert U.S dollar drawn amount to Canadian dollar at the effective floating interest rate. As at March 31, 2013, the fair value of the cross-currency swap within accrued liabilities was $7,496,000. This cross-currency swap is not designated as a hedge.

 

CGI Group Inc. – Interim Condensed Consolidated Financial Statements for the three and six months ended March 31, 2013 and 2012    16