SAN JUAN, Puerto Rico--(BUSINESS WIRE)--
EVERTEC, Inc. (NYSE: EVTC) (“EVERTEC” or the “Company”) today announced
results for the second quarter ended June 30, 2013.
Second Quarter 2013 Highlights
-
Total revenue increased 6% to $89.2 million
-
Adjusted EBITDA increased 6% to $43.4 million
-
Adjusted Net Income increased 39% to $28.9 million, or $0.35 per
diluted share
-
Initiated regular quarterly dividend program
-
Made significant progress on three notable strategic growth initiatives
“Our solid second quarter results demonstrate the strength of our
diversified business model and continued focused execution of our growth
strategy,” said Peter Harrington, EVERTEC’s President and Chief
Executive Officer. “Supported by our leading, end-to-end technology
platform, we continue to strategically expand the breadth and depth of
our customer partnerships and service offerings across our broad Latin
American footprint.”
“Consistent with the growth strategy we laid out, this quarter we made
significant progress on three notable initiatives: (i) we recently
obtained a Third Party Processor (TPP1) license for Mexico, Panama and
Costa Rica from MasterCard; (ii) we partnered with a large existing
client to increase the scope of our services across their multi-country
operations; and (iii) we completed preparations for the launch of
dynamic currency conversion services in Costa Rica in 2014. The regular
quarterly dividend program we announced today is a further reflection of
both our momentum and long-term growth prospects as well as our
commitment to maximizing total value for our shareholders.”
Second Quarter 2013 Results
Revenues. Total revenues for the quarter ended June 30, 2013 were
$89.2 million, representing an increase of 6% as compared to $84.4
million in the prior year.
Merchant Acquiring net revenues for the quarter ended June 30, 2013 were
$18.2 million, representing an increase of 7% as compared to $17.0
million in the prior year. Revenue growth in the quarter was driven
primarily by an increase in transaction volumes.
Payment Processing revenues for the quarter ended June 30, 2013 were
$24.3 million, representing an increase of 2% as compared to $23.8
million in the prior year. The revenue growth comparison in this quarter
is impacted by a non-recurring increase in processing volumes during the
quarter ended June 30, 2012 related to certain one-time items.
Normalizing for these one-time items, revenues in this segment grew at
6% versus the prior year.
Business Solutions revenues for the quarter ended June 30, 2013 were
$46.7 million, representing an increase of 7% as compared to $43.5
million in the prior year. Revenue growth was primarily driven by an
increase in our sales and higher demand for our services.
Adjusted EBITDA. For the quarter ended June 30, 2013, Adjusted
EBITDA was $43.4 million, representing an increase of 6% as compared to
$40.9 million in the prior year. The increase in Adjusted EBITDA was
primarily due to revenue growth. Adjusted EBITDA margin (Adjusted EBITDA
as a percentage of total revenues) improved by 20 basis points to 48.7%
from 48.5% in the prior year as a result of operating leverage.
Adjusted Net Income. For the quarter ended June 30, 2013,
Adjusted Net Income was $28.9 million ($0.35 per diluted share),
representing an increase of 39% as compared to $20.7 million ($0.27 per
diluted share) in the prior year. The increase in Adjusted Net Income
was primarily due to the same factors impacting Adjusted EBITDA and
lower pro forma cash interest expense as a result of the debt
refinancing completed in April 2013, partially offset by slightly higher
operating depreciation and amortization and the timing of cash income
tax payments.
Recent Developments
Quarterly Dividend Program. EVERTEC announced today under a
separate release that its Board of Directors initiated a regular
quarterly dividend program. The first quarterly dividend of $0.10 per
share is payable on September 6, 2013 to stockholders of record at the
closing of business on August 19, 2013. The Board anticipates declaring
this dividend in future quarters on a regular basis; however future
declarations of dividends are subject to Board of Director approval and
may be adjusted as business needs or market conditions change. Please
refer to the Company’s website at www.evertecinc.com
under the Corporate Investor Relations section or directly at http://ir.evertecinc.com
for a complete press release.
Earnings Conference Call and Audio Webcast
The Company will host a conference call to discuss second quarter 2013
financial results today at 5:00 PM EDT. Hosting the call will be Peter
Harrington, President and Chief Executive Officer and Juan José Román,
Executive Vice President and Chief Financial Officer. The conference
call can be accessed live over the phone by dialing (877) 852-6561, or
for international callers (719) 325-4895. A replay will be available at
8:00 PM EDT and can be accessed by dialing (877) 870-5176 or (858)
384-5517 for international callers; the pin number is 9915858. The
replay will be available until Wednesday, August 14, 2013. The call will
be webcast live from the Company’s website at www.evertecinc.com
under the Corporate Investor Relations section or directly at http://ir.evertecinc.com.
About EVERTEC
EVERTEC is the leading full-service transaction processing business in
Latin America and the Caribbean. Based in Puerto Rico, EVERTEC provides
a broad range of merchant acquiring, payment processing and business
process management services across 19 countries in the region. EVERTEC
processes over 1.8 billion transactions annually, and manages the
electronic payment network for over 4,100 automated teller machines
(“ATM”) and over 104,000 point-of-sale payment terminals. EVERTEC is the
largest merchant acquirer in the Caribbean and Central America and the
sixth largest in Latin America. EVERTEC owns and operates the ATH
network, one of the leading ATM and personal identification number debit
networks in Latin America. In addition, EVERTEC provides a comprehensive
suite of services for core bank processing, cash processing and
technology outsourcing. EVERTEC serves a broad and diversified customer
base of leading financial institutions, merchants, corporations and
government agencies with ‘mission critical’ technology solutions and
believes its business is well positioned to continue to expand across
the fast growing Latin American region. For more information, visit http://www.evertecinc.com.
About Non-GAAP Financial Measures
This earnings release presents EBITDA, Adjusted EBITDA, Adjusted Net
Income, and Adjusted Net Income per share information. These are
supplemental measures of the Company’s performance that are not required
by, or presented in accordance with, accounting principles generally
accepted in the United States of America (“GAAP”). They are not
measurements of the Company’s financial performance under GAAP and
should not be considered as alternatives to total revenues, net income
or any other performance measures derived in accordance with GAAP or as
alternatives to cash flows from operating activities, as indicators of
cash flows or as measures of the Company’s liquidity. We present EBITDA
and Adjusted EBITDA because we consider them important supplemental
measures of the Company’s performance and believe they are frequently
used by securities analysts, investors and other interested parties in
the evaluation of companies in the Company’s industry. In addition, the
Company’s presentation of Adjusted EBITDA is consistent with the
equivalent measurements that are contained in the Credit Agreement in
testing EVERTEC Group’s compliance with covenants therein such as the
senior secured leverage ratio. We use Adjusted Net Income to measure the
Company’s overall profitability because it better reflects the Company’s
cash flow generation by capturing the actual cash taxes paid rather than
the Company’s tax expense as calculated under GAAP and excludes the
impact of the non-cash amortization and depreciation that was created as
a result of the Merger. For more information regarding EBITDA, Adjusted
EBITDA, Adjusted Net Income, and Adjusted Net Income per share,
including a quantitative reconciliation of EBITDA, Adjusted EBITDA and
Adjusted Net Income to the most directly comparable GAAP financial
performance measure, which is net income, see Schedule 4: Reconciliation
of GAAP to Non-GAAP Operating Results in this earnings release.
Forward-Looking Statements
Certain statements in this press release constitute “forward-looking
statements” within the meaning of, and subject to the protection of, the
Private Securities Litigation Reform Act of 1995. Such forward-looking
statements involve known and unknown risks, uncertainties, and other
factors which may cause the actual results, performance or achievements
of EVERTEC to be materially different from any future results,
performance or achievements expressed or implied by such forward-looking
statements. Statements preceded by, followed by, or that otherwise
include the words “believes,” “expects,” “anticipates,” “intends,”
“projects,” “estimates,” and “plans” and similar expressions of future
or conditional verbs such as “will,” “should,” “would,” “may,” and
“could” are generally forward-looking in nature and not historical
facts. Any statements that refer to expectations or other
characterizations of future events, circumstances or results are
forward-looking statements.
Various factors that could cause actual future results and other
future events to differ materially from those estimated by management
include, but are not limited to: the Company’s reliance on its
relationship with Popular for a significant portion of our revenues; our
ability to renew our client contracts on terms favorable to us; our
dependence on our processing systems, technology infrastructure,
security systems and fraudulent-payment-detection systems; our ability
to develop, install and adopt new technology; a decreased client base
due to consolidations in the banking and financial-services industry;
the credit risk of our merchant clients, for which we may also be
liable; the continuing market position of the ATH® network; the
Company’s dependence on credit card associations; changes in the
regulatory environment and changes in international, legal, political,
administrative or economic conditions; the geographical concentration of
the Company’s business in Puerto Rico; operating an international
business in multiple regions with potential political and economic
instability; our ability to execute our expansion and acquisition
strategies; our ability to protect our intellectual property rights; our
ability to recruit and retain qualified personnel; our ability to comply
with federal, state, and local regulatory requirements; evolving
industry standards; the Company’s high level of indebtedness and
restrictions contained in the Company’s debt agreements; and the
Company’s ability to generate sufficient cash to service the Company’s
indebtedness and to generate future profits.
Consideration should be given to the areas of risk described above,
as well as those risks set forth under the headings “Forward-Looking
Statements” and “Risk Factors” in the reports the Company files with the
SEC from time to time, in connection with considering any
forward-looking statements that may be made by the Company and its
businesses generally. We undertake no obligation to release publicly any
revisions to any forward-looking statements, to report events or to
report the occurrence of unanticipated events unless we are required to
do so by law.
|
EVERTEC, Inc.
|
|
Schedule 1: Unaudited Consolidated Statements of Income and
Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended June 30,
|
|
|
Six months ended June 30,
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant acquiring, net
|
|
|
$
|
18,165
|
|
|
|
$
|
17,028
|
|
|
|
$
|
35,624
|
|
|
|
$
|
34,689
|
|
|
Payment processing
|
|
|
|
24,285
|
|
|
|
|
23,803
|
|
|
|
|
48,397
|
|
|
|
|
46,702
|
|
|
Business solutions
|
|
|
|
46,725
|
|
|
|
|
43,541
|
|
|
|
|
92,493
|
|
|
|
|
85,469
|
|
|
Total revenues
|
|
|
|
89,175
|
|
|
|
|
84,372
|
|
|
|
|
176,514
|
|
|
|
|
166,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues, exclusive of depreciation and amortization shown
below
|
|
|
|
42,257
|
|
|
|
|
39,831
|
|
|
|
|
82,759
|
|
|
|
|
77,572
|
|
|
Selling, general and administrative expenses
|
|
|
|
12,138
|
|
|
|
|
8,477
|
|
|
|
|
21,001
|
|
|
|
|
17,464
|
|
|
Depreciation and amortization
|
|
|
|
17,842
|
|
|
|
|
17,830
|
|
|
|
|
35,417
|
|
|
|
|
35,752
|
|
|
Total operating costs and expenses
|
|
|
|
72,237
|
|
|
|
|
66,138
|
|
|
|
|
139,177
|
|
|
|
|
130,788
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
16,938
|
|
|
|
|
18,234
|
|
|
|
|
37,337
|
|
|
|
|
36,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating (expenses) income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
49
|
|
|
|
|
77
|
|
|
|
|
93
|
|
|
|
|
199
|
|
|
Interest expense
|
|
|
|
(9,747
|
)
|
|
|
|
(13,254
|
)
|
|
|
|
(25,011
|
)
|
|
|
|
(24,430
|
)
|
|
Earnings of equity method investment
|
|
|
|
348
|
|
|
|
|
509
|
|
|
|
|
625
|
|
|
|
|
575
|
|
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of liability
|
|
|
|
(58,464
|
)
|
|
|
|
-
|
|
|
|
|
(58,464
|
)
|
|
|
|
-
|
|
|
Termination of consulting agreement
|
|
|
|
(16,718
|
)
|
|
|
|
-
|
|
|
|
|
(16,718
|
)
|
|
|
|
-
|
|
|
Other expenses
|
|
|
|
(2,353
|
)
|
|
|
|
(8,397
|
)
|
|
|
|
(2,286
|
)
|
|
|
|
(10,657
|
)
|
|
Total other expenses
|
|
|
|
(77,535
|
)
|
|
|
|
(8,397
|
)
|
|
|
|
(77,468
|
)
|
|
|
|
(10,657
|
)
|
|
Total non-operating expenses
|
|
|
|
(86,885
|
)
|
|
|
|
(21,065
|
)
|
|
|
|
(101,761
|
)
|
|
|
|
(34,313
|
)
|
|
(Loss) income before income taxes
|
|
|
|
(69,947
|
)
|
|
|
|
(2,831
|
)
|
|
|
|
(64,424
|
)
|
|
|
|
1,759
|
|
|
Income tax (benefit) expense
|
|
|
|
(5,012
|
)
|
|
|
|
(798
|
)
|
|
|
|
(4,961
|
)
|
|
|
|
258
|
|
|
Net (loss) income
|
|
|
|
(64,935
|
)
|
|
|
|
(2,033
|
)
|
|
|
|
(59,463
|
)
|
|
|
|
1,501
|
|
|
Other comprehensive income, net of tax of $18, $7, $18 and $13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
|
(394
|
)
|
|
|
|
1,230
|
|
|
|
|
1,960
|
|
|
|
|
2,336
|
|
|
Total comprehensive (loss) income
|
|
|
$
|
(65,329
|
)
|
|
|
$
|
(803
|
)
|
|
|
$
|
(57,503
|
)
|
|
|
$
|
3,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income per common share: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.82
|
)
|
|
|
$
|
(0.03
|
)
|
|
|
$
|
(0.78
|
)
|
|
|
$
|
0.02
|
|
|
Diluted
|
|
|
$
|
(0.82
|
)
|
|
|
$
|
(0.03
|
)
|
|
|
$
|
(0.78
|
)
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income per common share: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
78,928,780
|
|
|
|
|
72,672,852
|
|
|
|
|
75,849,551
|
|
|
|
|
72,659,463
|
|
|
Diluted
|
|
|
|
78,928,780
|
|
|
|
|
72,672,852
|
|
|
|
|
75,849,551
|
|
|
|
|
76,903,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Share count was adjusted for the 2:1 stock split that occurred on
April 1, 2013.
|
|
|
|
|
|
EVERTEC, Inc.
|
|
Schedule 2: Unaudited Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
June 30, 2013
|
|
|
December 31, 2012
|
|
Assets
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
|
$
|
19,587
|
|
|
|
$
|
25,634
|
|
|
Restricted cash
|
|
|
|
4,983
|
|
|
|
|
4,939
|
|
|
Accounts receivable, net
|
|
|
|
77,662
|
|
|
|
|
78,621
|
|
|
Deferred tax asset
|
|
|
|
-
|
|
|
|
|
1,434
|
|
|
Prepaid expenses and other assets
|
|
|
|
24,623
|
|
|
|
|
19,345
|
|
|
Total current assets
|
|
|
|
126,855
|
|
|
|
|
129,973
|
|
|
Investment in equity investee
|
|
|
|
10,751
|
|
|
|
|
11,080
|
|
|
Property and equipment, net
|
|
|
|
33,031
|
|
|
|
|
36,737
|
|
|
Goodwill
|
|
|
|
373,298
|
|
|
|
|
372,307
|
|
|
Other intangible assets, net
|
|
|
|
384,375
|
|
|
|
|
403,170
|
|
|
Other long-term assets
|
|
|
|
18,971
|
|
|
|
|
24,478
|
|
|
Total assets
|
|
|
$
|
947,281
|
|
|
|
$
|
977,745
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
Accrued liabilities
|
|
|
$
|
30,257
|
|
|
|
$
|
34,609
|
|
|
Accounts payable
|
|
|
|
25,589
|
|
|
|
|
24,482
|
|
|
Unearned income
|
|
|
|
2,902
|
|
|
|
|
1,166
|
|
|
Income tax payable
|
|
|
|
1,092
|
|
|
|
|
2,959
|
|
|
Current portion of long-term debt
|
|
|
|
19,000
|
|
|
|
|
6,052
|
|
|
Short-term borrowings
|
|
|
|
8,663
|
|
|
|
|
26,995
|
|
|
Deferred tax liability, net
|
|
|
|
1,204
|
|
|
|
|
632
|
|
|
Total current liabilities
|
|
|
|
88,707
|
|
|
|
|
96,895
|
|
|
Long-term debt
|
|
|
|
674,738
|
|
|
|
|
730,709
|
|
|
Long-term deferred tax liability, net
|
|
|
|
16,526
|
|
|
|
|
24,614
|
|
|
Other long-term liabilities
|
|
|
|
633
|
|
|
|
|
3,072
|
|
|
Total liabilities
|
|
|
|
780,604
|
|
|
|
|
855,290
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
|
|
Preferred stock, par value $0.01; 2,000,000 shares authorized; none
issued
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Common stock, par value $0.01; 206,000,000 shares authorized;
81,876,332 and 72,846,144
|
|
|
|
|
|
|
|
|
shares issued and outstanding at June 30, 2013 and December 31,
2012, respectively
|
|
|
|
819
|
|
|
|
|
728
|
|
|
Additional paid-in capital
|
|
|
|
153,789
|
|
|
|
|
52,155
|
|
|
Accumulated earnings
|
|
|
|
10,951
|
|
|
|
|
70,414
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
1,118
|
|
|
|
|
(842
|
)
|
|
Total stockholders' equity
|
|
|
|
166,677
|
|
|
|
|
122,455
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
947,281
|
|
|
|
$
|
977,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc.
|
|
Schedule 3: Unaudited Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
Net (loss) income
|
|
|
$
|
(59,463
|
)
|
|
|
$
|
1,501
|
|
|
Adjustments to reconcile net income to net cash (used in) provided
by operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
35,417
|
|
|
|
|
35,752
|
|
|
Amortization of debt issue costs and premium and accretion of
discount
|
|
|
|
2,369
|
|
|
|
|
2,427
|
|
|
Write-off of debt issue costs, premium and discount accounted as
loss on extinguishment
|
|
|
|
16,555
|
|
|
|
|
-
|
|
|
Provision for doubtful accounts and sundry losses
|
|
|
|
826
|
|
|
|
|
1,173
|
|
|
Deferred tax benefit
|
|
|
|
(6,251
|
)
|
|
|
|
(5,212
|
)
|
|
Share-based compensation
|
|
|
|
5,483
|
|
|
|
|
557
|
|
|
Unrealized (gain) loss of indemnification assets
|
|
|
|
(19
|
)
|
|
|
|
216
|
|
|
Amortization of a contract liability
|
|
|
|
-
|
|
|
|
|
(703
|
)
|
|
Loss on disposition of property and equipment
|
|
|
|
32
|
|
|
|
|
47
|
|
|
Earnings from equity method investment
|
|
|
|
(625
|
)
|
|
|
|
(575
|
)
|
|
Dividend received from equity method investment
|
|
|
|
500
|
|
|
|
|
728
|
|
|
Premium on issuance of long-term debt
|
|
|
|
-
|
|
|
|
|
2,000
|
|
|
(Increase) decrease in assets:
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
|
492
|
|
|
|
|
4,247
|
|
|
Prepaid expenses and other assets
|
|
|
|
(5,417
|
)
|
|
|
|
993
|
|
|
Other long-term assets
|
|
|
|
(323
|
)
|
|
|
|
-
|
|
|
Increase (decrease) in liabilities:
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Accounts payable and accrued liabilities
|
|
|
|
(3,347
|
)
|
|
|
|
260
|
|
|
Income tax payable
|
|
|
|
(1,867
|
)
|
|
|
|
(1,292
|
)
|
|
Unearned income
|
|
|
|
1,736
|
|
|
|
|
(124
|
)
|
|
Total adjustments
|
|
|
|
45,561
|
|
|
|
|
40,494
|
|
|
Net cash (used in) provided by operating activities
|
|
|
|
(13,902
|
)
|
|
|
|
41,995
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
Net increase in restricted cash
|
|
|
|
(44
|
)
|
|
|
|
(233
|
)
|
|
Intangible assets acquired
|
|
|
|
(7,927
|
)
|
|
|
|
(3,712
|
)
|
|
Property and equipment acquired
|
|
|
|
(4,384
|
)
|
|
|
|
(5,166
|
)
|
|
Proceeds from sales of property and equipment
|
|
|
|
11
|
|
|
|
|
43
|
|
|
Net cash used in investing activities
|
|
|
|
(12,344
|
)
|
|
|
|
(9,068
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
Proceeds from initial public offering, net of offering costs of
$12,567
|
|
|
|
112,369
|
|
|
|
|
-
|
|
|
Proceeds from issuance of debt
|
|
|
|
700,000
|
|
|
|
|
208,725
|
|
|
Statutory minimum withholding taxes paid on cashless exercises of
stock options
|
|
|
|
(16,688
|
)
|
|
|
|
-
|
|
|
Debt issuance costs
|
|
|
|
(12,077
|
)
|
|
|
|
(2,174
|
)
|
|
Repayment of short-term borrowings
|
|
|
|
(18,332
|
)
|
|
|
|
-
|
|
|
Dividends paid
|
|
|
|
-
|
|
|
|
|
(269,772
|
)
|
|
Tax windfall benefits on exercises of stock options
|
|
|
|
470
|
|
|
|
|
-
|
|
|
Issuance of common stock
|
|
|
|
91
|
|
|
|
|
250
|
|
|
Repayment of other financing agreement
|
|
|
|
(112
|
)
|
|
|
|
-
|
|
|
Repayment of long-term debt
|
|
|
|
(745,522
|
)
|
|
|
|
-
|
|
|
Net cash provided by (used in) financing activities
|
|
|
|
20,199
|
|
|
|
|
(62,971
|
)
|
|
Net decrease in cash
|
|
|
|
(6,047
|
)
|
|
|
|
(30,044
|
)
|
|
Cash at beginning of the period
|
|
|
|
25,634
|
|
|
|
|
56,200
|
|
|
Cash at end of the period
|
|
|
$
|
19,587
|
|
|
|
$
|
26,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc.
|
|
Schedule 4: Reconciliation of GAAP to Non-GAAP Operating Results
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended June 30,
|
|
|
Six months ended June 30,
|
|
(Dollar amounts in thousands)
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
|
$
|
(64,935
|
)
|
|
|
$
|
(2,033
|
)
|
|
|
$
|
(59,463
|
)
|
|
|
$
|
1,501
|
|
|
Income tax (benefit) expense
|
|
|
|
(5,012
|
)
|
|
|
|
(798
|
)
|
|
|
|
(4,961
|
)
|
|
|
|
258
|
|
|
Interest expense, net
|
|
|
|
9,698
|
|
|
|
|
13,177
|
|
|
|
|
24,918
|
|
|
|
|
24,231
|
|
|
Depreciation and amortization
|
|
|
|
17,842
|
|
|
|
|
17,830
|
|
|
|
|
35,417
|
|
|
|
|
35,752
|
|
|
EBITDA
|
|
|
|
(42,407
|
)
|
|
|
|
28,176
|
|
|
|
|
(4,089
|
)
|
|
|
|
61,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software maintenance reimbursement and other costs(1)
|
|
|
|
489
|
|
|
|
|
667
|
|
|
|
|
1,091
|
|
|
|
|
1,307
|
|
|
Equity income (2)
|
|
|
|
153
|
|
|
|
|
219
|
|
|
|
|
(124
|
)
|
|
|
|
153
|
|
|
Compensation and benefits (3)
|
|
|
|
6,218
|
|
|
|
|
593
|
|
|
|
|
6,549
|
|
|
|
|
3,100
|
|
|
Pro forma cost reduction adjustments(4)
|
|
|
|
75
|
|
|
|
|
-
|
|
|
|
|
150
|
|
|
|
|
-
|
|
|
Transaction and other non-recurring fees (5)
|
|
|
|
59,645
|
|
|
|
|
10,477
|
|
|
|
|
61,515
|
|
|
|
|
11,734
|
|
|
Management fees (6)
|
|
|
|
19,261
|
|
|
|
|
746
|
|
|
|
|
20,109
|
|
|
|
|
1,491
|
|
|
Purchase accounting (7)
|
|
|
|
(3
|
)
|
|
|
|
41
|
|
|
|
|
(19
|
)
|
|
|
|
(102
|
)
|
|
Adjusted EBITDA
|
|
|
|
43,431
|
|
|
|
|
40,919
|
|
|
|
|
85,182
|
|
|
|
|
79,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma EBITDA adjustments (8)
|
|
|
|
(75
|
)
|
|
|
|
-
|
|
|
|
|
(150
|
)
|
|
|
|
-
|
|
|
Operating depreciation and amortization (9)
|
|
|
|
(8,079
|
)
|
|
|
|
(7,636
|
)
|
|
|
|
(15,894
|
)
|
|
|
|
(15,370
|
)
|
|
Cash interest expense, net (10)
|
|
|
|
(5,434
|
)
|
|
|
|
(11,920
|
)
|
|
|
|
(11,110
|
)
|
|
|
|
(21,804
|
)
|
|
Cash income taxes (11)
|
|
|
|
(969
|
)
|
|
|
|
(622
|
)
|
|
|
|
(1,666
|
)
|
|
|
|
(1,428
|
)
|
|
Adjusted Net Income
|
|
|
$
|
28,874
|
|
|
|
$
|
20,741
|
|
|
|
$
|
56,362
|
|
|
|
$
|
40,823
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net income per common share: (12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.37
|
|
|
|
$
|
0.29
|
|
|
|
$
|
0.74
|
|
|
|
$
|
0.56
|
|
|
Diluted
|
|
|
$
|
0.35
|
|
|
|
$
|
0.27
|
|
|
|
$
|
0.70
|
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing Adjusted Net Income per common share:
(12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
78,928,780
|
|
|
|
|
72,672,852
|
|
|
|
|
75,849,551
|
|
|
|
|
72,659,463
|
|
|
Diluted
|
|
|
|
82,747,507
|
|
|
|
|
76,623,841
|
|
|
|
|
80,076,665
|
|
|
|
|
76,903,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1)
|
|
Primarily represents reimbursements received for certain software
maintenance expenses as part of the Merger.
|
|
2)
|
|
Represents the elimination of non-cash equity earnings from our
19.99% equity investment in CONTADO, net of cash dividends received.
|
|
3)
|
|
Primarily represents non-cash equity based compensation expense.
|
|
4)
|
|
Represents the pro forma effect of the expected net savings
primarily in compensation and benefits from the reduction of certain
employees, temporary employees and professional services. This pro
forma amount was calculated using the net amount of actual expenses
for temporary employees and professional services for the twelve
month period prior to their replacement, separation and/or
elimination net of the incremental cost of the new full-time
employees that were hired.
|
|
5)
|
|
Represents fees and expenses associated with non-recurring corporate
transactions.
|
|
6)
|
|
Represents consulting fees paid to Apollo and Popular. In connection
with our initial public offering during the second quarter of 2013,
our consulting agreements with Apollo and Popular were terminated.
|
|
7)
|
|
Represents the elimination of the effects of purchase accounting in
connection with certain customer service and software related
arrangements where EVERTEC receives reimbursements from Popular.
|
|
8)
|
|
Represents the elimination of the pro forma benefits described in
note 4 above.
|
|
9)
|
|
Represents operating depreciation and amortization expense which
excludes amounts generated as a result of the Merger.
|
|
10)
|
|
For the quarter and the six months ended June 30, 2013 represents
pro forma cash interest expense assuming EVERTEC’s April 2013
refinancing occurred on January 1, 2013.
|
|
11)
|
|
Represents cash taxes paid for each period presented.
|
|
12)
|
|
Share count was adjusted for the 2:1 stock split that occurred on
April 1, 2013.
|
|
|
|
|
|
Schedule 5: Unaudited Income from Operations by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended June 30,
|
|
|
Six months ended June 30,
|
|
(Dollar amounts in thousands)
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant acquiring, net
|
|
|
$
|
8,161
|
|
|
|
$
|
7,970
|
|
|
|
$
|
17,395
|
|
|
|
$
|
16,511
|
|
|
Payment processing
|
|
|
|
11,719
|
|
|
|
|
12,756
|
|
|
|
|
25,270
|
|
|
|
|
25,065
|
|
|
Business solutions
|
|
|
|
8,784
|
|
|
|
|
8,870
|
|
|
|
|
19,318
|
|
|
|
|
17,950
|
|
|
Total segment income from operations
|
|
|
|
28,664
|
|
|
|
|
29,596
|
|
|
|
|
61,983
|
|
|
|
|
59,526
|
|
|
Merger related depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other unallocated expenses (1)
|
|
|
|
(11,726
|
)
|
|
|
|
(11,362
|
)
|
|
|
|
(24,646
|
)
|
|
|
|
(23,454
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
$
|
16,938
|
|
|
|
$
|
18,234
|
|
|
|
$
|
37,337
|
|
|
|
$
|
36,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1)
|
|
Primarily represents non-operating depreciation and amortization
expenses generated as a result of the Merger and certain
non-recurring fees and expenses.
|
|
|
|
|

EVERTEC, Inc.
Investor Contact
Luis M. Cabrera,
787-773-5302
Senior Vice President
Head of Investor Relations
IR@evertecinc.com
or
Media
Contact
Wanda Betancourt, APR, 787-773-5302
Senior Vice
President
Communications and Marketing
NewsMedia@evertecinc.com
Source: EVERTEC, Inc.