Reaffirms Annual 2015 Outlook
Increases and Extends Authorized Share Repurchase Plan
SAN JUAN, Puerto Rico--(BUSINESS WIRE)--
EVERTEC, Inc. (NYSE: EVTC) (“EVERTEC” or the “Company”) today announced
results for the second quarter ended June 30, 2015.
Second Quarter 2015 Highlights
-
Total revenue grew 2% to $93.2 million, as compared to the second
quarter of 2014
-
Adjusted EBITDA increased to $47.2 million, a 4% increase versus the
prior year, and Adjusted EBITDA margin grew 80 basis points to 50.6%
-
Adjusted diluted earnings per share grew 7% to $0.44 as compared to
$0.41 in the second quarter of 2014
-
The Board of Directors increased and extended the authorized share
repurchase plan for a total of $65 million available for future use
Mac Schuessler, President and Chief Executive Officer, stated “We are
pleased with our second quarter results and continue on-track with our
annual expectation for 2015. With EVERTEC’s strong margins, free cash
flow and balance sheet we have the flexibility for opportunistic stock
repurchases, as well as investments in business development. Our focus
continues to be ensuring we have the right assets and business processes
in place to capitalize on EVERTEC’s significant market opportunity.”
Second Quarter 2015 Results
Revenue. Total revenue for the quarter ended June 30, 2015 was
$93.2 million, an increase of 2% compared with $91.3 million in the
prior year.
Merchant Acquiring net revenue was $21.2 million, an increase of 7%
compared with $19.8 million in the prior year. Revenue growth in the
quarter was driven by transaction growth including the benefit from an
income tax amnesty established by the Puerto Rico Government to pay past
due taxes during the second quarter of 2015. Merchant Acquiring revenue
growth was partially offset by lower sales volumes for gas station and
utilities mainly due to lower oil prices.
Payment Processing revenue was $26.8 million, an increase of 1% compared
with $26.6 million in the prior year. Revenue growth in the quarter was
primarily driven by an increase in transactions processed over our ATH
debit network and accounts on file within our card products business.
Payment Processing revenue growth was partially offset by the impact of
a one-time benefit in the second quarter of 2014 of approximately $0.7
million of revenue from a Department of Education program in Puerto Rico.
Business Solutions revenue was $45.3 million, an increase of 1% compared
with $44.9 million in the prior year. Business Solutions revenue growth
was driven mainly by higher core banking services, offset by lower
hardware and software sales.
Adjusted EBITDA. For the quarter ended June 30, 2015, Adjusted
EBITDA was $47.2 million, an increase of 4% compared with $45.5 million
in the prior year. Adjusted EBITDA margin (Adjusted EBITDA as a
percentage of total revenues) increased 80 basis points to 50.6%
compared with 49.8% in the prior year. The increase in Adjusted EBITDA
margin was driven by a mix of higher revenue as well as flat expense
compared to the second quarter of 2014.
Net Income. For the quarter ended June 30, 2015, GAAP Net Income
was $20.2 million, or $0.26 per diluted share, compared with $18.6
million or $0.22 per diluted share in the prior year.
For the quarter ended June 30, 2015, Adjusted Net Income was $34.2
million, an increase of 6% compared with $32.2 million in the prior
year. Adjusted Net Income per diluted share increased 7% to $0.44 in the
second quarter of 2015 as compared with $0.41 in the prior year.
Share Repurchase
EVERTEC’s Board of Directors approved an increase and extension of the
Company’s current stock repurchase program. The program was originally
adopted in September 2014 for $75 million and was due to expire on
September 30, 2015. The Board has increased the repurchase authorization
to $100 million and extended the expiration to September 30, 2016. As of
June 30, 2015, $35 million of the Company’s stock has been repurchased,
with a total of $65 million now available for future use. The Company
may repurchase shares in the open market, through an accelerated share
repurchase program or in privately negotiated transactions, subject to
market conditions, business opportunities and other factors.
2015 Outlook
The Company reaffirms its financial outlook for 2015 as previously
provided on the Company’s first-quarter 2015 earnings conference call:
-
Total consolidated revenue between $368 and $372 million representing
growth of 2 to 3%
-
Adjusted EBITDA growth between 3 and 4% in 2015
-
Adjusted diluted earnings per share guidance of $1.68 to $1.72
Earnings Conference Call and Audio Webcast
The Company will host a conference call to discuss its second quarter
2015 financial results today at 5:00 p.m. ET. Hosting the call will be
Mac Schuessler, 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)
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 13613929. The replay will be available until Wednesday, August
12, 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 and
Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended June 30,
|
|
Six months ended June 30,
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Merchant acquiring, net
|
|
$
|
21,165
|
|
|
$
|
19,827
|
|
|
$
|
41,256
|
|
|
$
|
39,118
|
|
|
Payment processing
|
|
|
26,759
|
|
|
|
26,618
|
|
|
|
53,136
|
|
|
|
51,843
|
|
|
Business solutions
|
|
|
45,317
|
|
|
|
44,888
|
|
|
|
90,181
|
|
|
|
87,805
|
|
|
Total revenues
|
|
|
93,241
|
|
|
|
91,333
|
|
|
|
184,573
|
|
|
|
178,766
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues, exclusive of depreciation and amortization shown
below
|
|
|
40,665
|
|
|
|
39,051
|
|
|
|
80,460
|
|
|
|
76,919
|
|
|
Selling, general and administrative expenses
|
|
|
8,948
|
|
|
|
10,463
|
|
|
|
16,651
|
|
|
|
18,525
|
|
|
Depreciation and amortization
|
|
|
16,006
|
|
|
|
16,390
|
|
|
|
32,834
|
|
|
|
33,004
|
|
|
Total operating costs and expenses
|
|
|
65,619
|
|
|
|
65,904
|
|
|
|
129,945
|
|
|
|
128,448
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
27,622
|
|
|
|
25,429
|
|
|
|
54,628
|
|
|
|
50,318
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income (expenses)
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
127
|
|
|
|
79
|
|
|
|
231
|
|
|
|
154
|
|
|
Interest expense
|
|
|
(6,210
|
)
|
|
|
(6,501
|
)
|
|
|
(12,411
|
)
|
|
|
(13,410
|
)
|
|
Earnings of equity method investment
|
|
|
84
|
|
|
|
343
|
|
|
|
199
|
|
|
|
664
|
|
|
Other income
|
|
|
764
|
|
|
|
385
|
|
|
|
1,049
|
|
|
|
2,376
|
|
|
Total non-operating expenses
|
|
|
(5,235
|
)
|
|
|
(5,694
|
)
|
|
|
(10,932
|
)
|
|
|
(10,216
|
)
|
|
Income before income taxes
|
|
|
22,387
|
|
|
|
19,735
|
|
|
|
43,696
|
|
|
|
40,102
|
|
|
Income tax expense
|
|
|
2,120
|
|
|
|
1,962
|
|
|
|
4,366
|
|
|
|
4,123
|
|
|
Net income
|
|
|
20,267
|
|
|
|
17,773
|
|
|
|
39,330
|
|
|
|
35,979
|
|
|
Other comprehensive (loss) income, net of tax
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
(87
|
)
|
|
|
794
|
|
|
|
802
|
|
|
|
(6,951
|
)
|
|
Total comprehensive income
|
|
$
|
20,180
|
|
|
$
|
18,567
|
|
|
$
|
40,132
|
|
|
$
|
29,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.26
|
|
|
$
|
0.23
|
|
|
$
|
0.51
|
|
|
$
|
0.46
|
|
|
Diluted
|
|
$
|
0.26
|
|
|
$
|
0.22
|
|
|
$
|
0.51
|
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income per common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
77,457,322
|
|
|
|
78,410,554
|
|
|
|
77,631,339
|
|
|
|
78,393,042
|
|
|
Diluted
|
|
|
77,697,861
|
|
|
|
79,199,964
|
|
|
|
77,780,202
|
|
|
|
79,204,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc.
|
|
Schedule 2: Unaudited Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands, except per share data)
|
|
June 30, 2015
|
|
December 31, 2014
|
|
Assets
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
Cash
|
|
$
|
38,837
|
|
|
$
|
32,114
|
|
|
Restricted cash
|
|
|
6,262
|
|
|
|
5,718
|
|
|
Accounts receivable, net
|
|
|
71,091
|
|
|
|
75,810
|
|
|
Deferred tax asset
|
|
|
2,323
|
|
|
|
399
|
|
|
Prepaid expenses and other assets
|
|
|
21,678
|
|
|
|
20,565
|
|
|
Total current assets
|
|
|
140,191
|
|
|
|
134,606
|
|
|
Investment in equity investee
|
|
|
12,251
|
|
|
|
11,756
|
|
|
Property and equipment, net
|
|
|
31,627
|
|
|
|
29,535
|
|
|
Goodwill
|
|
|
368,911
|
|
|
|
368,837
|
|
|
Other intangible assets, net
|
|
|
317,431
|
|
|
|
334,584
|
|
|
Other long-term assets
|
|
|
9,880
|
|
|
|
10,917
|
|
|
Total assets
|
|
|
880,291
|
|
|
|
890,235
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
Accrued liabilities
|
|
|
29,275
|
|
|
|
26,052
|
|
|
Accounts payable
|
|
|
19,133
|
|
|
|
22,879
|
|
|
Unearned income
|
|
|
11,734
|
|
|
|
9,825
|
|
|
Income tax payable
|
|
|
81
|
|
|
|
1,956
|
|
|
Current portion of long-term debt
|
|
|
19,000
|
|
|
|
19,000
|
|
|
Short-term borrowings
|
|
|
4,000
|
|
|
|
23,000
|
|
|
Deferred tax liability, net
|
|
|
111
|
|
|
|
1,799
|
|
|
Total current liabilities
|
|
|
83,334
|
|
|
|
104,511
|
|
|
Long-term debt
|
|
|
638,530
|
|
|
|
647,579
|
|
|
Long-term deferred tax liability, net
|
|
|
19,255
|
|
|
|
15,674
|
|
|
Other long-term liabilities
|
|
|
2,856
|
|
|
|
2,898
|
|
|
Total liabilities
|
|
|
743,975
|
|
|
|
770,662
|
|
|
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;
77,487,933 shares issued and outstanding at June 30, 2015
(December 31, 2014 - 77,893,144)
|
|
|
775
|
|
|
|
779
|
|
|
Additional paid-in capital
|
|
|
51,914
|
|
|
|
59,740
|
|
|
Accumulated earnings
|
|
|
89,347
|
|
|
|
65,576
|
|
|
Accumulated other comprehensive loss, net of tax
|
|
|
(5,720
|
)
|
|
|
(6,522
|
)
|
|
Total stockholders' equity
|
|
|
136,316
|
|
|
|
119,573
|
|
|
Total liabilities and stockholders' equity
|
|
|
880,291
|
|
|
|
890,235
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc.
|
|
Schedule 3: Unaudited Consolidated Statements of Cash Flows
|
|
|
|
Six months ended June 30,
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Net income
|
|
$
|
39,330
|
|
|
$
|
35,979
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
32,834
|
|
|
|
33,004
|
|
|
Amortization of debt issue costs and premium and accretion of
discount
|
|
|
1,621
|
|
|
|
1,538
|
|
|
Provision for doubtful accounts and sundry losses
|
|
|
684
|
|
|
|
1,058
|
|
|
Deferred tax expense (benefit)
|
|
|
11
|
|
|
|
(430
|
)
|
|
Share-based compensation
|
|
|
2,191
|
|
|
|
665
|
|
|
Unrealized (gain) loss of indemnification assets
|
|
|
(12
|
)
|
|
|
173
|
|
|
Loss on disposition of property and equipment and other intangibles
|
|
|
1
|
|
|
|
64
|
|
|
Earnings of equity method investment
|
|
|
(199
|
)
|
|
|
(664
|
)
|
|
Dividend received from equity method investment
|
|
|
-
|
|
|
|
326
|
|
|
Decrease (increase) in assets:
|
|
|
|
|
|
Accounts receivable, net
|
|
|
4,342
|
|
|
|
(2,045
|
)
|
|
Prepaid expenses and other assets
|
|
|
(2,460
|
)
|
|
|
(4,267
|
)
|
|
Other long-term assets
|
|
|
(50
|
)
|
|
|
1,811
|
|
|
(Decrease) increase in liabilities:
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
(1,602
|
)
|
|
|
(4,120
|
)
|
|
Income tax payable
|
|
|
(1,875
|
)
|
|
|
1,542
|
|
|
Unearned income
|
|
|
1,909
|
|
|
|
2,903
|
|
|
Total adjustments
|
|
|
37,395
|
|
|
|
31,558
|
|
|
Net cash provided by operating activities
|
|
|
76,725
|
|
|
|
67,537
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Net (increase) decrease in restricted cash
|
|
|
(543
|
)
|
|
|
238
|
|
|
Intangible assets acquired
|
|
|
(6,757
|
)
|
|
|
(5,841
|
)
|
|
Property and equipment acquired
|
|
|
(8,649
|
)
|
|
|
(3,895
|
)
|
|
Proceeds from sales of property and equipment
|
|
|
11
|
|
|
|
3
|
|
|
Net cash used in investing activities
|
|
|
(15,938
|
)
|
|
|
(9,495
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Statutory minimum withholding taxes paid on cashless exercises of
stock options and restricted stock
|
|
|
(31
|
)
|
|
|
(770
|
)
|
|
Net decrease in short-term borrowing
|
|
|
(19,000
|
)
|
|
|
(27,000
|
)
|
|
Repayment of short-term borrowing for purchase of equipment and
software
|
|
|
-
|
|
|
|
(1,200
|
)
|
|
Dividends paid
|
|
|
(15,542
|
)
|
|
|
(15,680
|
)
|
|
Tax windfall benefits on exercises of stock options
|
|
|
-
|
|
|
|
1,482
|
|
|
Issuance of common stock, net
|
|
|
-
|
|
|
|
54
|
|
|
Repurchase of common stock
|
|
|
(9,991
|
)
|
|
|
-
|
|
|
Repayment of other financing agreement
|
|
|
-
|
|
|
|
(82
|
)
|
|
Repayment of long-term debt
|
|
|
(9,500
|
)
|
|
|
(9,500
|
)
|
|
Net cash used in financing activities
|
|
|
(54,064
|
)
|
|
|
(52,696
|
)
|
|
|
|
|
|
|
|
Net increase in cash
|
|
|
6,723
|
|
|
|
5,346
|
|
|
Cash at beginning of the period
|
|
|
32,114
|
|
|
|
22,485
|
|
|
Cash at end of the period
|
|
$
|
38,837
|
|
|
$
|
27,831
|
|
|
|
|
|
|
|
|
|
|
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, except per share data)
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
20,267
|
|
|
|
$
|
17,773
|
|
|
$
|
39,330
|
|
|
$
|
35,979
|
|
|
Income tax expense
|
|
|
2,120
|
|
|
|
|
1,962
|
|
|
|
4,366
|
|
|
|
4,123
|
|
|
Interest expense, net
|
|
|
6,083
|
|
|
|
|
6,422
|
|
|
|
12,180
|
|
|
|
13,256
|
|
|
Depreciation and amortization
|
|
|
16,006
|
|
|
|
|
16,390
|
|
|
|
32,834
|
|
|
|
33,004
|
|
|
EBITDA
|
|
|
44,476
|
|
|
|
|
42,547
|
|
|
|
88,710
|
|
|
|
86,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software maintenance reimbursement and other costs(1)
|
|
|
455
|
|
|
|
|
563
|
|
|
|
929
|
|
|
|
1,109
|
|
|
Equity income (2)
|
|
|
(9
|
)
|
|
|
|
(15
|
)
|
|
|
(199
|
)
|
|
|
(338
|
)
|
|
Compensation and benefits (3)
|
|
|
1,831
|
|
|
|
|
437
|
|
|
|
2,664
|
|
|
|
925
|
|
|
Transaction and other non-recurring fees (4)
|
|
|
411
|
|
|
|
|
1,999
|
|
|
|
732
|
|
|
|
2,516
|
|
|
Purchase accounting (5)
|
|
|
(9
|
)
|
|
|
|
(8
|
)
|
|
|
(12
|
)
|
|
|
173
|
|
|
Adjusted EBITDA
|
|
|
47,155
|
|
|
|
|
45,523
|
|
|
|
92,824
|
|
|
|
90,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating depreciation and amortization (6)
|
|
|
(6,638
|
)
|
|
|
|
(7,281
|
)
|
|
|
(14,099
|
)
|
|
|
(14,764
|
)
|
|
Cash interest expense, net (7)
|
|
|
(5,309
|
)
|
|
|
|
(5,655
|
)
|
|
|
(10,642
|
)
|
|
|
(11,410
|
)
|
|
Cash income taxes (8)
|
|
|
(981
|
)
|
|
|
|
(402
|
)
|
|
|
(3,601
|
)
|
|
|
(402
|
)
|
|
Adjusted Net Income
|
|
$
|
34,227
|
|
|
|
$
|
32,185
|
|
|
$
|
64,482
|
|
|
$
|
64,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per common share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.44
|
|
|
|
$
|
0.41
|
|
|
$
|
0.83
|
|
|
$
|
0.82
|
|
|
Diluted
|
|
$
|
0.44
|
|
|
|
$
|
0.41
|
|
|
$
|
0.83
|
|
|
$
|
0.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing Adjusted Net Income per common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
77,457,322
|
|
|
|
|
78,410,554
|
|
|
|
77,631,339
|
|
|
|
78,393,042
|
|
|
Diluted
|
|
|
77,697,861
|
|
|
|
|
79,199,964
|
|
|
|
77,780,202
|
|
|
|
79,204,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
4)
Represents fees and expenses associated with non-recurring corporate
transactions.
5) 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.
6) Represents operating depreciation and amortization
expense, which excludes amounts generated as a result of the Merger.
7)
Represents interest expense, less interest income, as they appear on our
consolidated statements of income and comprehensive income, adjusted to
exclude non-cash amortization of the debt issue costs, premium and
accretion of discount.
8) Represents cash taxes paid for each
period presented.
|
|
|
EVERTEC, Inc.
|
|
Schedule 5: Unaudited Income from Operations by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended June 30,
|
|
Six months ended June 30,
|
|
(Dollar amounts in thousands)
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant acquiring, net
|
|
$
|
9,626
|
|
|
$
|
8,777
|
|
|
$
|
19,017
|
|
|
$
|
17,181
|
|
|
Payment processing
|
|
|
14,511
|
|
|
|
15,314
|
|
|
|
28,220
|
|
|
|
30,031
|
|
|
Business solutions
|
|
|
13,467
|
|
|
|
12,113
|
|
|
|
27,241
|
|
|
|
23,537
|
|
|
Total segment income from operations
|
|
|
37,604
|
|
|
|
36,204
|
|
|
|
74,478
|
|
|
|
70,749
|
|
|
Merger related depreciation and amortization and other unallocated
expenses (1)
|
|
|
(9,982
|
)
|
|
|
(10,775
|
)
|
|
|
(19,850
|
)
|
|
|
(20,431
|
)
|
|
Income from operations
|
|
$
|
27,622
|
|
|
$
|
25,429
|
|
|
$
|
54,628
|
|
|
$
|
50,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Predominantly represents non-operating depreciation and amortization
expenses generated as a result of the Merger and certain non-recurring
fees and expenses.

View source version on businesswire.com: http://www.businesswire.com/news/home/20150805006505/en/
Investor Contact
EVERTEC, Inc.
Alan Cohen, 787-773-5442
Executive
Vice President
Head of Investor Relations
IR@evertecinc.com
Source: EVERTEC, Inc.