SAN JUAN, Puerto Rico--(BUSINESS WIRE)--
EVERTEC, Inc. (NYSE: EVTC) (“EVERTEC” or the “Company”) today announced
results for the fourth quarter and year ended December 31, 2014.
Fourth-Quarter 2014 Highlights
-
Total revenue of $93.5 million; Merchant Acquiring segment and Payment
Processing segment revenue each increased 5%
-
Adjusted EBITDA of $47.5 million, representing an adjusted EBITDA
margin of 50.9%
-
Adjusted Net Income of $34.4 million, or $0.44 per diluted share
-
Repurchased $26.2 million, or 1.2 million shares of our common stock
Full-Year 2014 Highlights
-
Total revenue of $361.1 million; Merchant Acquiring segment revenue
increased 7% and Payment Processing segment revenue increased 5%
-
Adjusted EBITDA of $182.8 million, representing an adjusted EBITDA
margin of 50.6%
-
Adjusted Net Income of $130.0 million, or $1.65 per diluted share
Frank G. D’Angelo, Chairman of the Board and Interim Chief Executive
Officer, stated “Our 2014 results were highlighted by solid performance
from our payments businesses reflecting continued strong execution and
secular growth in all our markets. As we look to 2015, we will execute
against our business objectives and are optimistic about our growth
prospects, given our leading position in the attractive markets we
serve.”
Mr. D’Angelo continued, “We also look forward to Mac Schuessler joining
EVERTEC as President and CEO on April 1st and beginning a new
chapter under his leadership. Mac’s experience in the payments industry
and in international markets will be very valuable in the execution of
our corporate strategies.”
Fourth-Quarter 2014 Results
Revenue. Total revenue for the quarter ended December 31, 2014
was $93.5 million, in line with the fourth quarter of last year,
impacted primarily by lower hardware and software sales.
Merchant Acquiring net revenue was $20.8 million, an increase of 5%
compared with $19.8 million in the prior year. Revenue growth in the
quarter was mainly driven by an increase in transaction volumes.
Payment Processing revenue was $27.7 million, an increase of 5% compared
with $26.4 million in the prior year. Revenue growth in the quarter was
primarily driven by an increase in our ATH debit network and POS
processing transactions, and accounts on file within our card products
business.
Business Solutions revenue was $45.0 million, a decrease of 5% compared
with $47.3 million in the prior year. The decrease in revenue was mainly
due to a $2.5 million year-over-year decline in hardware and software
sales and lower revenue from IT consulting projects, partially offset by
increased revenue from core banking solutions.
Adjusted EBITDA. For the quarter ended December 31, 2014,
Adjusted EBITDA was $47.5 million, a decrease of 3% compared with $49.1
million in the prior year. Adjusted EBITDA margin (Adjusted EBITDA as a
percentage of total revenues) was 50.9% compared with 52.5% in the prior
year. The decrease was primarily due to a decline in other income and
lower dividends received from investee.
Net Income. For the quarter ended December 31, 2014, Adjusted Net
Income was $34.4 million, a decrease of 3% compared with $35.4 million
in the prior year. Adjusted Net Income per diluted share increased 2% to
$0.44 compared with $0.43 in the prior year.
For the quarter ended December 31, 2014, GAAP Net Income was $12.5
million, or $0.16 per diluted share, compared with $20.0 million or
$0.24 per diluted share in the prior year.
Full-Year 2014 Results
Revenue. Total revenue for the year ended December 31, 2014 was
$361.1 million, an increase of 1% compared with $358.0 million in the
prior year.
Merchant Acquiring net revenue was $79.1 million, an increase of 7%
compared with $73.6 million in the prior year. Revenue growth was driven
mainly by an increase in transaction volumes.
Payment Processing revenue was $105.4 million, an increase of 5%
compared with $100.1 million in the prior year. Revenue growth was
primarily driven by an increase in our ATH debit network and POS
processing transactions and accounts on file.
Business Solutions revenue was $176.6 million, a decrease of 4% compared
with $184.3 million in the prior year. The decrease in revenue was
mainly due to a $10.3 million year-over-year decline in hardware and
software sales, partially offset by increased revenue from core banking
solutions.
Adjusted EBITDA. For the year ended December 31, 2014, Adjusted
EBITDA was $182.8 million, an increase of 3% compared with $177.7
million in the prior year.
Net Income. For the year ended December 31, 2014, Adjusted Net
Income was $130.0 million, an increase of 7% compared with $121.3
million in the prior year. Adjusted Net Income per diluted share
increased 11% to $1.65 compared with $1.49 in the prior year.
For the year ended December 31, 2014, GAAP Net Income was $67.5 million
or $0.86 per diluted share, compared with a net loss of $24.6 million or
a loss of $0.31 per diluted share in the prior year.
Earnings Conference Call and Audio Webcast
The Company will host a conference call to discuss its fourth-quarter
and full-year 2014 financial results today at 5:00 PM ET. Hosting
the call will be Frank G. D’Angelo, Chairman of the Board and Interim
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) 407-3982 or for international callers by
dialing (201) 493-6780. A replay will be available at 8:00 p.m. ET and
can be accessed by dialing (877) 870-5176 or (858) 384-5517 for
international callers; the pin number is 13599502. The replay will be
available until Wednesday, February 25, 2015. The call will be webcast
live from the Company’s website at www.evertecinc.com
under the Investor Relations section or directly at http://ir.evertecinc.com.
About EVERTEC
EVERTEC, Inc. (NYSE: EVTC) is the leading full-service transaction
processing business in Latin America, providing a broad range of
merchant acquiring, payment processing and business solutions services.
The largest merchant acquirer in the Caribbean and Central America - and
one of the largest in Latin America - EVERTEC serves 19 countries in the
region from its base in Puerto Rico. The Company manages a system of
electronic payment networks that process more than 2.1 billion
transactions annually, and offers a comprehensive suite of services for
core bank processing, cash processing and technology outsourcing. In
addition, EVERTEC owns and operates the ATH network, one of the leading
personal identification number (“PIN”) debit networks in Latin America.
The Company serves a diversified customer base of leading financial
institutions, merchants, corporations and government agencies with
“mission-critical” technology solutions. For more information, visit 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
supplemental measures of the Company’s performance 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 revenue, 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 to
evaluate companies in our industry. In addition, the Company’s
presentation of Adjusted EBITDA is consistent with the equivalent
measurements 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 resulting from our 2010
merger involving an affiliate of Apollo Global management, LLC (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 that 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 revenue; our ability to renew our
client contracts on terms favorable to us; the effectiveness of our risk
management procedures; our dependence on our processing systems,
technology infrastructure, security systems and
fraudulent-payment-detection systems, and the risk that our systems may
experience breakdowns or fail to prevent security breaches or fraudulent
transfers; 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; reduction in consumer confidence leading to decreased
consumer spending; the Company’s dependence on credit card associations;
regulatory limitations on our activities due to our relationship with
Popular and our role as a service provider to financial institutions;
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; increased compliance risks
associated with operating an international business; operating in
countries and counterparties that put us at risk of violating U.S.
sanctions laws; 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 (Loss)
and Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended December 31,
|
|
|
|
Twelve months ended December 31,
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
|
2014
|
|
|
2013
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant Acquiring, net
|
|
|
|
$
|
20,791
|
|
|
|
$
|
19,781
|
|
|
|
|
$
|
79,136
|
|
|
|
$
|
73,616
|
|
|
Payment Processing
|
|
|
|
|
27,732
|
|
|
|
|
26,390
|
|
|
|
|
|
105,423
|
|
|
|
|
100,104
|
|
|
Business Solutions
|
|
|
|
|
44,961
|
|
|
|
|
47,332
|
|
|
|
|
|
176,570
|
|
|
|
|
184,297
|
|
|
Total revenues
|
|
|
|
|
93,484
|
|
|
|
|
93,503
|
|
|
|
|
|
361,129
|
|
|
|
|
358,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues, exclusive of depreciation and amortization shown
below
|
|
|
|
|
40,736
|
|
|
|
|
41,318
|
|
|
|
|
|
156,517
|
|
|
|
|
163,080
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
15,647
|
|
|
|
|
8,333
|
|
|
|
|
|
41,276
|
|
|
|
|
38,810
|
|
|
Depreciation and amortization
|
|
|
|
|
16,531
|
|
|
|
|
17,292
|
|
|
|
|
|
65,988
|
|
|
|
|
70,366
|
|
|
Total operating costs and expenses
|
|
|
|
|
72,914
|
|
|
|
|
66,943
|
|
|
|
|
|
263,781
|
|
|
|
|
272,256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
20,570
|
|
|
|
|
26,560
|
|
|
|
|
|
97,348
|
|
|
|
|
85,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating (expenses) income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
83
|
|
|
|
|
89
|
|
|
|
|
|
328
|
|
|
|
|
236
|
|
|
Interest expense
|
|
|
|
|
(6,301
|
)
|
|
|
|
(6,447
|
)
|
|
|
|
|
(26,081
|
)
|
|
|
|
(37,861
|
)
|
|
Earnings of equity method investment
|
|
|
|
|
235
|
|
|
|
|
112
|
|
|
|
|
|
1,140
|
|
|
|
|
935
|
|
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of liability
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
(58,464
|
)
|
|
Termination of consulting agreement
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
(16,718
|
)
|
|
Other income (expenses)
|
|
|
|
|
248
|
|
|
|
|
1,338
|
|
|
|
|
|
2,375
|
|
|
|
|
(500
|
)
|
|
Total other income (expenses)
|
|
|
|
|
248
|
|
|
|
|
1,338
|
|
|
|
|
|
2,375
|
|
|
|
|
(75,682
|
)
|
|
Total non-operating (expenses)
|
|
|
|
|
(5,735
|
)
|
|
|
|
(4,908
|
)
|
|
|
|
|
(22,238
|
)
|
|
|
|
(112,372
|
)
|
|
Income (loss) before income taxes
|
|
|
|
|
14,835
|
|
|
|
|
21,652
|
|
|
|
|
|
75,110
|
|
|
|
|
(26,611
|
)
|
|
Income tax expense (benefit)
|
|
|
|
|
2,373
|
|
|
|
|
1,613
|
|
|
|
|
|
7,578
|
|
|
|
|
(1,990
|
)
|
|
Net income (loss)
|
|
|
|
|
12,462
|
|
|
|
|
20,039
|
|
|
|
|
|
67,532
|
|
|
|
|
(24,621
|
)
|
|
Other comprehensive (loss) income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
|
|
(375
|
)
|
|
|
|
(482
|
)
|
|
|
|
|
(6,948
|
)
|
|
|
|
1,268
|
|
|
Total comprehensive income (loss)
|
|
|
|
$
|
12,087
|
|
|
|
$
|
19,557
|
|
|
|
|
$
|
60,584
|
|
|
|
$
|
(23,353
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.16
|
|
|
|
$
|
0.25
|
|
|
|
|
$
|
0.86
|
|
|
|
$
|
(0.31
|
)
|
|
Diluted
|
|
|
|
$
|
0.16
|
|
|
|
$
|
0.24
|
|
|
|
|
$
|
0.86
|
|
|
|
$
|
(0.31
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income (loss) per common share: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
77,898,106
|
|
|
|
|
81,030,127
|
|
|
|
|
|
78,337,152
|
|
|
|
|
78,914,310
|
|
|
Diluted
|
|
|
|
|
78,057,312
|
|
|
|
|
81,943,035
|
|
|
|
|
|
78,891,139
|
|
|
|
|
78,914,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Share count was adjusted for the 2:1 stock split that
occurred on April 1, 2013.
Note: Certain reclassifications have been made to Payment Processing
revenue and cost of revenues amounts to conform to the 2014 quarter
presentation, see Schedule 6.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc.
|
|
Schedule 2: Unaudited Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
|
December 31, 2014
|
|
|
|
December 31, 2013
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
32,114
|
|
|
|
|
$
|
22,485
|
|
Restricted cash
|
|
|
|
5,718
|
|
|
|
|
|
5,433
|
|
Accounts receivable, net
|
|
|
|
75,810
|
|
|
|
|
|
68,434
|
|
Deferred tax asset
|
|
|
|
399
|
|
|
|
|
|
2,537
|
|
Prepaid expenses and other assets
|
|
|
|
20,565
|
|
|
|
|
|
19,482
|
|
Total current assets
|
|
|
|
134,606
|
|
|
|
|
|
118,371
|
|
Investment in equity investee
|
|
|
|
11,756
|
|
|
|
|
|
10,639
|
|
Property and equipment, net
|
|
|
|
29,535
|
|
|
|
|
|
33,240
|
|
Goodwill
|
|
|
|
368,837
|
|
|
|
|
|
373,119
|
|
Other intangible assets, net
|
|
|
|
334,584
|
|
|
|
|
|
367,780
|
|
Other long-term assets
|
|
|
|
10,917
|
|
|
|
|
|
18,162
|
|
Total assets
|
|
|
|
890,235
|
|
|
|
|
$
|
921,311
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
Accrued liabilities
|
|
|
|
26,052
|
|
|
|
|
$
|
26,571
|
|
Accounts payable
|
|
|
|
22,879
|
|
|
|
|
|
20,588
|
|
Unearned income
|
|
|
|
9,825
|
|
|
|
|
|
5,595
|
|
Income tax payable
|
|
|
|
1,956
|
|
|
|
|
|
259
|
|
Current portion of long-term debt
|
|
|
|
19,000
|
|
|
|
|
|
19,000
|
|
Short-term borrowings
|
|
|
|
23,000
|
|
|
|
|
|
51,200
|
|
Deferred tax liability, net
|
|
|
|
1,799
|
|
|
|
|
|
543
|
|
Total current liabilities
|
|
|
|
104,511
|
|
|
|
|
|
123,756
|
|
Long-term debt
|
|
|
|
647,579
|
|
|
|
|
|
665,680
|
|
Long-term deferred tax liability, net
|
|
|
|
15,674
|
|
|
|
|
|
20,212
|
|
Other long-term liabilities
|
|
|
|
2,898
|
|
|
|
|
|
333
|
|
Total liabilities
|
|
|
|
770,662
|
|
|
|
|
|
809,981
|
|
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;
77,893,144 shares issued and outstanding at December 31, 2014
(December 31, 2013 - 78,286,465)
|
|
|
|
779
|
|
|
|
|
|
783
|
|
Additional paid-in capital
|
|
|
|
59,740
|
|
|
|
|
|
80,718
|
|
Accumulated earnings
|
|
|
|
65,576
|
|
|
|
|
|
29,403
|
|
Accumulated other comprehensive income (loss), net of tax
|
|
|
|
(6,522
|
)
|
|
|
|
|
426
|
|
Total stockholders' equity
|
|
|
|
119,573
|
|
|
|
|
|
111,330
|
|
Total liabilities and stockholders' equity
|
|
|
|
890,235
|
|
|
|
|
$
|
921,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc.
|
|
Schedule 3: Unaudited Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
|
|
2014
|
|
|
2013
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
67,532
|
|
|
|
$
|
(24,621
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
65,988
|
|
|
|
|
70,366
|
|
|
Amortization of debt issue costs and premium and accretion of
discount
|
|
|
|
|
3,094
|
|
|
|
|
3,905
|
|
|
Write-off of debt issue costs, premium and discount accounted as
loss on extinguishment of debt
|
|
|
|
|
-
|
|
|
|
|
16,555
|
|
|
Provision for doubtful accounts and sundry losses
|
|
|
|
|
1,360
|
|
|
|
|
673
|
|
|
Deferred tax benefit
|
|
|
|
|
(1,714
|
)
|
|
|
|
(5,702
|
)
|
|
Share-based compensation
|
|
|
|
|
4,587
|
|
|
|
|
6,179
|
|
|
Unrealized loss (gain) of indemnification assets
|
|
|
|
|
446
|
|
|
|
|
383
|
|
|
Loss on disposition of property and equipment and other intangibles
|
|
|
|
|
734
|
|
|
|
|
538
|
|
|
Earnings of equity method investment
|
|
|
|
|
(1,140
|
)
|
|
|
|
(935
|
)
|
|
Dividend received from equity method investment
|
|
|
|
|
326
|
|
|
|
|
984
|
|
|
(Increase) decrease in assets:
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
|
|
(6,608
|
)
|
|
|
|
9,243
|
|
|
Prepaid expenses and other assets
|
|
|
|
|
(1,067
|
)
|
|
|
|
1,685
|
|
|
Other long-term assets
|
|
|
|
|
3,365
|
|
|
|
|
(1,381
|
)
|
|
(Decrease) increase in liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
|
|
(2,882
|
)
|
|
|
|
(16,734
|
)
|
|
Income tax payable
|
|
|
|
|
1,697
|
|
|
|
|
(2,700
|
)
|
|
Unearned income
|
|
|
|
|
4,230
|
|
|
|
|
4,429
|
|
|
Total adjustments
|
|
|
|
|
72,416
|
|
|
|
|
87,488
|
|
|
Net cash provided by operating activities
|
|
|
|
|
139,948
|
|
|
|
|
62,867
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Net increase in restricted cash
|
|
|
|
|
(285
|
)
|
|
|
|
(494
|
)
|
|
Intangible assets acquired
|
|
|
|
|
(15,046
|
)
|
|
|
|
(16,980
|
)
|
|
Property and equipment acquired
|
|
|
|
|
(10,898
|
)
|
|
|
|
(11,486
|
)
|
|
Proceeds from sales of property and equipment
|
|
|
|
|
59
|
|
|
|
|
16
|
|
|
Net cash used in investing activities
|
|
|
|
|
(26,170
|
)
|
|
|
|
(28,944
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Proceeds from initial public offering, net of offering costs of
$12,567
|
|
|
|
|
-
|
|
|
|
|
112,432
|
|
|
Proceeds from issuance of long-term debt
|
|
|
|
|
-
|
|
|
|
|
700,000
|
|
|
Debt issuance costs
|
|
|
|
|
-
|
|
|
|
|
(12,077
|
)
|
|
Net (decrease) increase in short-term borrowings
|
|
|
|
|
(27,000
|
)
|
|
|
|
36,000
|
|
|
Proceeds from new short-term borrowing for purchase of equipment
|
|
|
|
|
-
|
|
|
|
|
1,800
|
|
|
Repayments of short-term borrowing for purchase of equipment
|
|
|
|
|
(1,200
|
)
|
|
|
|
(13,596
|
)
|
|
Dividends paid
|
|
|
|
|
(31,359
|
)
|
|
|
|
(16,390
|
)
|
|
Statutory minimum withholding taxes paid on cashless exercises of
stock options
|
|
|
|
|
(2,002
|
)
|
|
|
|
(16,851
|
)
|
|
Tax windfall benefits on exercises of stock options and vesting of
restricted stocks
|
|
|
|
|
3,669
|
|
|
|
|
1,829
|
|
|
Issuance of common stock
|
|
|
|
|
543
|
|
|
|
|
29
|
|
|
Repurchase of common stock
|
|
|
|
|
(26,196
|
)
|
|
|
|
(75,000
|
)
|
|
Settlement of stock options
|
|
|
|
|
(1,604
|
)
|
|
|
|
-
|
|
|
Repayment and repurchase of long-term debt
|
|
|
|
|
(19,000
|
)
|
|
|
|
(755,024
|
)
|
|
Repayment of other financing agreement
|
|
|
|
|
-
|
|
|
|
|
(224
|
)
|
|
Net cash used in financing activities
|
|
|
|
|
(104,149
|
)
|
|
|
|
(37,072
|
)
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
|
|
|
|
9,629
|
|
|
|
|
(3,149
|
)
|
|
Cash at beginning of the period
|
|
|
|
|
22,485
|
|
|
|
|
25,634
|
|
|
Cash at end of the period
|
|
|
|
$
|
32,114
|
|
|
|
$
|
22,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc.
|
|
Schedule 4: Reconciliation of GAAP to Non-GAAP Operating Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended December 31,
|
|
|
|
Twelve months ended December 31,
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
|
2014
|
|
|
2013
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
12,462
|
|
|
|
$
|
20,039
|
|
|
|
|
$
|
67,532
|
|
|
|
$
|
(24,621
|
)
|
|
Income tax expense (benefit)
|
|
|
|
|
2,373
|
|
|
|
|
1,613
|
|
|
|
|
|
7,578
|
|
|
|
|
(1,990
|
)
|
|
Interest expense, net
|
|
|
|
|
6,218
|
|
|
|
|
6,358
|
|
|
|
|
|
25,753
|
|
|
|
|
37,625
|
|
|
Depreciation and amortization
|
|
|
|
|
16,531
|
|
|
|
|
17,292
|
|
|
|
|
|
65,988
|
|
|
|
|
70,366
|
|
|
EBITDA
|
|
|
|
|
37,584
|
|
|
|
|
45,302
|
|
|
|
|
|
166,851
|
|
|
|
|
81,380
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software maintenance reimbursement and other costs(1)
|
|
|
|
|
478
|
|
|
|
|
619
|
|
|
|
|
|
2,248
|
|
|
|
|
2,298
|
|
|
Equity income (2)
|
|
|
|
|
(235
|
)
|
|
|
|
371
|
|
|
|
|
|
(815
|
)
|
|
|
|
49
|
|
|
Compensation and benefits (3)
|
|
|
|
|
4,579
|
|
|
|
|
596
|
|
|
|
|
|
6,152
|
|
|
|
|
7,469
|
|
|
Pro forma cost reduction adjustments(4)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
175
|
|
|
Transaction, refinancing and other non-recurring fees (5)
|
|
|
|
|
5,145
|
|
|
|
|
1,855
|
|
|
|
|
|
7,930
|
|
|
|
|
65,885
|
|
|
Management fees (6)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
20,109
|
|
|
Purchase accounting (7)
|
|
|
|
|
(13
|
)
|
|
|
|
371
|
|
|
|
|
|
446
|
|
|
|
|
350
|
|
|
Adjusted EBITDA
|
|
|
|
|
47,538
|
|
|
|
|
49,114
|
|
|
|
|
|
182,812
|
|
|
|
|
177,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma cost reduction adjustments (8)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
(175
|
)
|
|
Operating depreciation and amortization (9)
|
|
|
|
|
(7,416
|
)
|
|
|
|
(7,855
|
)
|
|
|
|
|
(29,518
|
)
|
|
|
|
(31,645
|
)
|
|
Cash interest expense, net (10)
|
|
|
|
|
(5,440
|
)
|
|
|
|
(5,590
|
)
|
|
|
|
|
(22,351
|
)
|
|
|
|
(22,282
|
)
|
|
Cash income taxes (11)
|
|
|
|
|
(273
|
)
|
|
|
|
(299
|
)
|
|
|
|
|
(976
|
)
|
|
|
|
(2,338
|
)
|
|
Adjusted Net Income
|
|
|
|
$
|
34,409
|
|
|
|
$
|
35,370
|
|
|
|
|
$
|
129,967
|
|
|
|
$
|
121,275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per common share: (12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.44
|
|
|
|
$
|
0.44
|
|
|
|
|
$
|
1.66
|
|
|
|
$
|
1.54
|
|
|
Diluted
|
|
|
|
$
|
0.44
|
|
|
|
$
|
0.43
|
|
|
|
|
$
|
1.65
|
|
|
|
$
|
1.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing adjusted net income per common share:
(12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
77,898,106
|
|
|
|
|
81,030,127
|
|
|
|
|
|
78,337,152
|
|
|
|
|
78,914,310
|
|
|
Diluted
|
|
|
|
|
78,057,312
|
|
|
|
|
81,943,035
|
|
|
|
|
|
78,891,139
|
|
|
|
|
81,239,519
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Predominantly 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)
Predominantly represents non-cash equity based compensation expense, and
for the fourth quarter of 2014 includes a cash termination payment and
the acceleration of the vesting of stock options to our prior CEO.
4)
Represents the pro forma effect of the expected net savings mainly in
compensation and benefits from the reduction of certain employees. This
pro forma amount was calculated using the net amount of actual expenses
for the twelve-month period prior to their separation.
5)
Represents fees and expenses associated with non-recurring corporate
transactions, including $3.0 million of costs related to the CEO
succession in the fourth quarter of 2014, $1.1 million of fees
associated with the withdrawn senior secured notes offering in the
second quarter of 2014 and refinancing and debt extinguishment of $58.6
million in the second quarter of 2013.
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 whereby
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
twelve months ended December 31, 2013, represents pro forma cash
interest expense assuming EVERTEC’s April 2013 refinancing occurred on
January 1, 2013, less interest income, as they appear on our
consolidated statements of income (loss) and comprehensive income
(loss), adjusted to exclude non-cash amortization of the debt issue
costs, premium and accretion of discount. For the three and twelve
months ended December 31, 2014 and the three months ended December 31,
2013, represents interest expense, less interest income, as they appear
on our consolidated statements of income (loss) and comprehensive income
(loss), adjusted to exclude non-cash amortization of the debt issue
costs, premium and accretion of discount.
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 December 31,
|
|
|
|
Twelve months ended December 31,
|
|
(Dollar amounts in thousands)
|
|
|
|
2014
|
|
|
2013
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant Acquiring, net
|
|
|
|
$
|
8,648
|
|
|
|
$
|
9,413
|
|
|
|
|
$
|
34,348
|
|
|
|
$
|
35,376
|
|
|
Payment Processing
|
|
|
|
|
15,144
|
|
|
|
|
15,893
|
|
|
|
|
|
59,882
|
|
|
|
|
54,429
|
|
|
Business Solutions
|
|
|
|
|
11,355
|
|
|
|
|
11,830
|
|
|
|
|
|
47,587
|
|
|
|
|
42,430
|
|
|
Total segment income from operations
|
|
|
|
|
35,147
|
|
|
|
|
37,136
|
|
|
|
|
|
141,817
|
|
|
|
|
132,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merger related depreciation and amortization and other unallocated
expenses (1)
|
|
|
|
|
(14,577
|
)
|
|
|
|
(10,576
|
)
|
|
|
|
|
(44,469
|
)
|
|
|
|
(46,474
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
$
|
20,570
|
|
|
|
$
|
26,560
|
|
|
|
|
$
|
97,348
|
|
|
|
$
|
85,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Predominantly represents non-operating depreciation and amortization
expenses generated as a result of the Merger and certain non-recurring
fees and expenses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 6: Reclassification of Payment Processing Revenues and
|
|
Cost of Revenues Exclusive of Depreciation and Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
Quarters Ended
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
September 30,
|
|
|
June 30,
|
|
|
March 31,
|
|
|
|
|
|
2014
|
|
|
2014
|
|
|
2014
|
|
|
2014
|
|
|
2014
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment Processing - as presented in previous quarters
|
|
|
|
$
|
104,751
|
|
|
$
|
27,732
|
|
|
$
|
25,611
|
|
|
$
|
26,406
|
|
|
$
|
25,002
|
|
Reclassification (1)
|
|
|
|
|
672
|
|
|
|
-
|
|
|
|
237
|
|
|
|
212
|
|
|
|
223
|
|
Payment Processing - after reclassification
|
|
|
|
$
|
105,423
|
|
|
$
|
27,732
|
|
|
$
|
25,848
|
|
|
$
|
26,618
|
|
|
$
|
25,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues, exclusive of depreciation and amortization - as
presented in previous quarters
|
|
|
|
$
|
155,845
|
|
|
$
|
40,736
|
|
|
$
|
38,625
|
|
|
$
|
38,839
|
|
|
$
|
37,645
|
|
Reclassification (1)
|
|
|
|
|
672
|
|
|
|
-
|
|
|
|
237
|
|
|
|
212
|
|
|
|
223
|
|
Cost of revenue, exclusive of depreciation and amortization - after
reclassification
|
|
|
|
$
|
156,517
|
|
|
$
|
40,736
|
|
|
$
|
38,862
|
|
|
$
|
39,051
|
|
|
$
|
37,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
Quarters Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
September 30,
|
|
|
June 30,
|
|
|
March 31,
|
|
|
|
|
|
2013
|
|
|
2013
|
|
|
2013
|
|
|
2013
|
|
|
2013
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment Processing - as presented in previous quarters
|
|
|
|
$
|
99,327
|
|
|
$
|
26,199
|
|
|
$
|
24,731
|
|
|
$
|
24,285
|
|
|
$
|
24,112
|
|
Reclassification (1)
|
|
|
|
|
777
|
|
|
|
190
|
|
|
|
200
|
|
|
|
187
|
|
|
|
200
|
|
Payment Processing - after reclassification
|
|
|
|
$
|
100,104
|
|
|
$
|
26,389
|
|
|
$
|
24,931
|
|
|
$
|
24,472
|
|
|
$
|
24,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues, exclusive of depreciation and amortization - as
presented in previous quarters
|
|
|
|
$
|
162,303
|
|
|
$
|
41,128
|
|
|
$
|
38,903
|
|
|
$
|
41,771
|
|
|
$
|
40,501
|
|
Reclassification (1)
|
|
|
|
|
777
|
|
|
|
190
|
|
|
|
200
|
|
|
|
187
|
|
|
|
200
|
|
Cost of revenue, exclusive of depreciation and amortization - after
reclassification
|
|
|
|
$
|
163,080
|
|
|
$
|
41,318
|
|
|
$
|
39,103
|
|
|
$
|
41,958
|
|
|
$
|
40,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Certain reclassifications have been made to the quarterly Payment
Processing revenue and cost of revenue, exclusive of depreciation and
amortization amounts to conform with the presentation in the quarter
ended December 31, 2014. The reclassifications did not impact income
from operations, income (loss) before taxes, net income (loss) and total
comprehensive income (loss), EBITDA, Adjusted EBITDA, and Adjusted Net
Income reported in previous quarters.

EVERTEC, Inc.
Investor Contact
Alan Cohen, 787-773-5302
Executive
Vice President
Head of Investor Relations
IR@evertecinc.com
Source: EVERTEC, Inc.