Page 1

C CONSTELLATION SOFTWARE INC . Constellation Software Inc. Announces Results for the First Quarter Ended March 31 , 2021 and Declares Quarterly Dividend TORONTO , May 05 , 2021 ( GLOBE NEWSWIRE ) -- Constellation Software Inc. ( TSX : CSU ) ( " Constellation " or the " Company " ) today announced its financial results for the first quarter ended March 31 , 2021 and declared a $ 1.00 per share dividend payable on July 10 , 2021 to all common shareholders of record at close of business on June 19 , 2021. This dividend has been designated as an eligible dividend for the purposes of the Income Tax Act ( Canada ) . Please note that all dollar amounts referred to in this press release are in U.S. Dollars unless otherwise stated . The following press release should be read in conjunction with the Company's Unaudited Condensed Consolidated Interim Financial Statements for the three months ended March 31 , 2021 and the accompanying notes , our Management Discussion and Analysis for the three months ended March 31 , 2021 and with our annual Consolidated Financial Statements , prepared in accordance with International Financial Reporting Standards ( " IFRS " ) and our annual Management's Discussion and Analysis for the year ended December 31 , 2020 , which can be found on SEDAR at www.sedar.com and on the Company's website www.csisoftware.com . Additional information about the Company is also available on SEDAR at www.sedar.com Q1 2021 Headlines : • Revenue increased 23 % ( 6 % organic growth , 1 % after adjusting for changes in foreign exchange rates ) to $ 1,176 million compared to $ 953 million in Q1 2020 . • A $ 263 million expense related to the increase in fair value of redeemable preferred securities was incurred in the quarter , $ 261 million of which is non - cash related . Fair value of the preferred securities is primarily dependent on the price movement of Topicus.com Inc.'s ( TSXV : TOI ) Subordinate Voting Shares . • Net loss for Q1 2021 was $ 175 million ( $ 0.41 on a diluted per share basis ) , compared to net income of $ 83 million ( $ 3.91 on a diluted per share basis ) in Q1 2020 . • A number of acquisitions were completed for total consideration of $ 448 million including holdbacks , contingent consideration and amounts related to Topicus.com B.V. • Cash flows from operations ( " CFO " ) were $ 495 million , an increase of 37 % , or $ 135 million , compared to $ 361 million for the comparable period in 2020 . • Free cash flow available to shareholders¹ ( " FCFA2S " ) decreased $ 42 million to $ 269 million , after accounting for the non -controlling interest in Topicus.com Inc. , compared to $ 311 million for the same period in 2020 representing a decrease of 14 % . • Subsequent to March 31 , 2021 , the Company completed or entered into agreements to acquire a number of businesses for aggregate cash consideration of $ 187 ( which includes acquired cash ) . Deferred payments have an estimated value of $ 11 resulting in total consideration of $ 198 . Total revenue for the quarter ended March 31 , 2021 was $ 1,176 million , an increase of 23 % , or $ 223 million , compared to $ 953 million for the comparable period in 2020. The increase is primarily attributable to growth from acquisitions as the Company experienced organic growth of 6 % , 1 % after adjusting for the impact of changes in the valuation of the US dollar against most major currencies in which the Company transacts business . For acquired companies , organic growth is calculated as the difference between actual revenues achieved by each company in the financial period following acquisition compared to the estimated revenues they achieved in the corresponding financial period preceding the date of acquisition by Constellation . In conjunction with the acquisition of Topicus.com B.V. , Topicus.com Coöperatief U.A. ( " Topicus Coop " ) issued 5,842,882 Topicus Coop Preference Units ( the " Preferred Securities ” ) to Ijssel B.V. for an initial subscription price of $ 102 million plus an additional subscription amount of $ 34 million which will be owed by Ijssel B.V. to the Company and will be payable in May 2021. The Company ( through Topicus Coop ) also issued 5,842,882 Topicus Coop Ordinary Units to Ijssel B.V. The Preferred Securities are non - voting and are redeemable at the option of the holder for a redemption price of approximately € 19.06 ( $ 23.28 ) per security . The redemption price may either be settled in cash or through the issuance of a variable number of Topicus Coop Ordinary Units . The number of Topicus Coop Ordinary Units would be determined based on the terms of the Preferred Securities . The Preferred Securities are convertible into Topicus Coop Ordinary Units at a conversion ratio of 1 : 1 , and the Topicus Coop Ordinary Units are convertible into Subordinate Voting Shares of Topicus.com Inc. also at a conversion ratio of 1 : 1 . The Preferred Securities holders will also be entitled to a fixed annual cumulative dividend of 5 % per annum on the initial Preferred Securities value of approximately € 19.06 ( $ 23.28 ) per security . The Preferred Securities will be recorded at fair value at the end of each reporting period . The change in fair value of the Preferred Securities is recorded as redeemable preferred securities expense ( income ) in the condensed consolidated interim statements of income . Based on the Preferred Securities conversion right , the value of the Preferred Securities is primarily dependent on the price movement of Topicus ' Subordinate Voting Shares . At March 31 , 2021 the market price of Topicus ' Subordinate Voting Shares closed at C $ 82.54 or approximately $ 65.54 . The increase in value from $ 23.28 to $ 65.54 multiplied by the 5.8 million Preferred Securities outstanding equals approximately $ 247 million . The difference between $ 247 million and the fair value adjustment of $ 263 million primarily relates to the impact of share price volatility and optionality and the accrued dividend of $ 2 million .