SAN JUAN, Puerto Rico--(BUSINESS WIRE)--
EVERTEC, Inc. (NYSE: EVTC) (“EVERTEC” or the “Company”) today announced
results for the third quarter ended September 30, 2015.
Third Quarter 2015 and Recent Business Highlights
-
Revenue grew 4% to $92.8 million, as compared to the third quarter of
2014
-
GAAP Net Income was $13.4 million, or $0.17 per diluted share
-
Adjusted EBITDA increased to $46.0 million, a 3% increase versus the
prior year, and representing an Adjusted EBITDA margin of 49.6%
-
Adjusted diluted earnings per share grew 5% to $0.42 as compared to
$0.40 in the prior year
-
$33 million returned to shareholders in share repurchases and dividends
-
Expansion of merchant services to FirstBank in Puerto Rico and the
Virgin Islands in Q4
Mac Schuessler, President and Chief Executive Officer, stated “We
continued to deliver solid results in the third quarter and we have made
significant progress on our 2015 strategic initiatives. We also executed
on our stock repurchase plan, acquiring approximately $25 million of our
common stock demonstrating our ongoing commitment to return capital to
shareholders.
Schuessler continued, “Additionally, as of October 31, we expanded our
merchant acquiring relationship with FirstBank. We continue to target
completing the Processa acquisition by the end of the 4th
quarter. These transactions are in line with our strategy of making
investments in our business that expand our market reach, leverage our
scale and increase our future growth potential.”
Third Quarter 2015 Results
Revenue. Total revenue for the quarter ended September 30, 2015
was $92.8 million, an increase of 4% compared with $88.9 million in the
prior year.
Merchant Acquiring, net revenue was $20.8 million, an increase of 8%
compared with $19.2 million in the prior year. Revenue growth in the
quarter was driven primarily by sales volume growth.
Payment Processing revenue was $27.5 million, an increase of 6% compared
with $25.8 million in the prior year. Revenue growth in the quarter was
primarily driven by an increase in transactions processed over the ATH®
debit network and card accounts on file within the card products
business.
Business Solutions revenue was $44.5 million, an increase of 2% compared
with $43.8 million in the prior year. Business Solutions revenue growth
was driven primarily by additional volumes in the core banking business
partially offset by a decrease in IT consulting services.
Adjusted EBITDA. For the quarter ended September 30, 2015,
Adjusted EBITDA was $46.0 million, an increase of 3% compared with $44.5
million in the prior year. Adjusted EBITDA margin (Adjusted EBITDA as a
percentage of total revenues) decreased 50 basis points to 49.6%
compared with 50.1% in the prior year. The decrease in Adjusted EBITDA
margin was primarily driven by certain non-recurring vendor credits in
the third quarter of 2014, as well as higher cost related to increased
investment in the Company’s card issuing product initiatives, an
increased bad debt reserve and a merchant loss expense in the recent
quarter.
Net Income. For the quarter ended September 30, 2015, GAAP Net
Income was $13.4 million, or $0.17 per diluted share, compared with
$19.1 million or $0.24 per diluted share in the prior year. In the
recent quarter, a charge of $5.7 million or $0.07 per diluted share, was
recorded for severance expense related to voluntary retirement offers to
certain employees accepted in the third quarter.
For the quarter ended September 30, 2015, Adjusted Net Income was $32.4
million, an increase of 3% compared with $31.4 million in the prior
year. Adjusted Net Income per diluted share increased 5% to $0.42 in the
third quarter of 2015 as compared with $0.40 in the prior year.
Share Repurchase
During the three months ended September 30, 2015, the Company
repurchased 1.4 million shares of common stock at an average price of
$18.08 per share for a total of $25 million. Through the nine months
ended September 30, 2015, the Company repurchased a total of 1.8 million
shares of common stock at an average price of $19.07 per share for a
total of $35 million. As of September 30, 2015, a total of $40 million
remains available for future use under the Company’s share repurchase
program. 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.
Expansion of FirstBank’s Merchant Processing Services
As of October 31, 2015, the Company expanded the merchant processing
services it provides to FirstBank in Puerto Rico and the Virgin Islands.
The agreement extends the relationship for 10 years.
2015 Outlook
The Company has updated its financial outlook for 2015 as follows:
-
Total consolidated revenue between $370 and $372 million representing
growth of 2.5 to 3.0%
-
Adjusted EBITDA growth between 1.2 and 2.0% in 2015
-
Adjusted diluted earnings per share guidance of $1.68 to $1.69
Earnings Conference Call and Audio Webcast
The Company will host a conference call to discuss its third quarter
2015 financial results today at 5:00 p.m. ET. Hosting the call will be
Mac Schuessler, President and Chief Executive Officer, and Peter Smith,
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 13622136.
The replay will be available until Thursday, November 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.
A supplemental slide presentation that accompanies this call and webcast
can be found on the investor relations website at ir.evertecinc.com and
will remain available after the call.
About EVERTEC
EVERTEC, Inc. (NYSE: EVTC) is a 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 the 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 the 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, including the potential need
to seek regulatory approval to consummate transactions, 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, tax, 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 Condensed
Statements of Income and Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended September 30,
|
|
|
|
|
Nine months ended September 30,
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant acquiring, net
|
|
|
|
|
$
|
20,784
|
|
|
|
$
|
19,227
|
|
|
|
|
|
$
|
62,041
|
|
|
|
$
|
58,345
|
|
|
Payment processing
|
|
|
|
|
|
27,502
|
|
|
|
|
25,848
|
|
|
|
|
|
|
80,638
|
|
|
|
|
77,691
|
|
|
Business solutions
|
|
|
|
|
|
44,492
|
|
|
|
|
43,804
|
|
|
|
|
|
|
134,672
|
|
|
|
|
131,609
|
|
|
Total revenues
|
|
|
|
|
|
92,778
|
|
|
|
|
88,879
|
|
|
|
|
|
|
277,351
|
|
|
|
|
267,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues, exclusive of depreciation and amortization shown
below
|
|
|
|
|
|
44,821
|
|
|
|
|
38,862
|
|
|
|
|
|
|
125,280
|
|
|
|
|
115,781
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
10,428
|
|
|
|
|
7,104
|
|
|
|
|
|
|
27,079
|
|
|
|
|
25,629
|
|
|
Depreciation and amortization
|
|
|
|
|
|
16,934
|
|
|
|
|
16,453
|
|
|
|
|
|
|
49,767
|
|
|
|
|
49,457
|
|
|
Total operating costs and expenses
|
|
|
|
|
|
72,183
|
|
|
|
|
62,419
|
|
|
|
|
|
|
202,126
|
|
|
|
|
190,867
|
|
|
Income from operations
|
|
|
|
|
|
20,595
|
|
|
|
|
26,460
|
|
|
|
|
|
|
75,225
|
|
|
|
|
76,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
|
140
|
|
|
|
|
91
|
|
|
|
|
|
|
371
|
|
|
|
|
245
|
|
|
Interest expense
|
|
|
|
|
|
(6,003
|
)
|
|
|
|
(6,370
|
)
|
|
|
|
|
|
(18,414
|
)
|
|
|
|
(19,780
|
)
|
|
(Losses) earnings of equity method investment
|
|
|
|
|
|
(3
|
)
|
|
|
|
241
|
|
|
|
|
|
|
196
|
|
|
|
|
905
|
|
|
Other income (expenses)
|
|
|
|
|
|
381
|
|
|
|
|
(249
|
)
|
|
|
|
|
|
1,430
|
|
|
|
|
2,127
|
|
|
Total non-operating expenses
|
|
|
|
|
|
(5,485
|
)
|
|
|
|
(6,287
|
)
|
|
|
|
|
|
(16,417
|
)
|
|
|
|
(16,503
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
|
15,110
|
|
|
|
|
20,173
|
|
|
|
|
|
|
58,808
|
|
|
|
|
60,275
|
|
|
Income tax expense
|
|
|
|
|
|
1,687
|
|
|
|
|
1,082
|
|
|
|
|
|
|
6,053
|
|
|
|
|
5,205
|
|
|
Net income
|
|
|
|
|
|
13,423
|
|
|
|
|
19,091
|
|
|
|
|
|
|
52,755
|
|
|
|
|
55,070
|
|
|
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
|
|
|
84
|
|
|
|
|
378
|
|
|
|
|
|
|
473
|
|
|
|
|
(6,573
|
)
|
|
Total comprehensive income
|
|
|
|
|
$
|
13,507
|
|
|
|
$
|
19,469
|
|
|
|
|
|
$
|
53,228
|
|
|
|
$
|
48,497
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.17
|
|
|
|
$
|
0.24
|
|
|
|
|
|
$
|
0.68
|
|
|
|
$
|
0.70
|
|
|
Diluted
|
|
|
|
|
$
|
0.17
|
|
|
|
$
|
0.24
|
|
|
|
|
|
$
|
0.68
|
|
|
|
$
|
0.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
77,160,514
|
|
|
|
|
78,666,241
|
|
|
|
|
|
|
77,472,673
|
|
|
|
|
78,485,109
|
|
|
Diluted
|
|
|
|
|
|
77,292,813
|
|
|
|
|
79,216,924
|
|
|
|
|
|
|
77,577,394
|
|
|
|
|
79,193,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc. Schedule 2: Unaudited Consolidated Condensed
Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
|
|
September 30, 2015
|
|
|
December 31, 2015
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
$
|
40,401
|
|
|
|
$
|
32,114
|
|
|
Restricted cash
|
|
|
|
|
|
13,547
|
|
|
|
|
5,718
|
|
|
Accounts receivable, net
|
|
|
|
|
|
68,429
|
|
|
|
|
75,810
|
|
|
Deferred tax asset
|
|
|
|
|
|
6,921
|
|
|
|
|
399
|
|
|
Prepaid expenses and other assets
|
|
|
|
|
|
20,736
|
|
|
|
|
20,565
|
|
|
Total current assets
|
|
|
|
|
|
150,034
|
|
|
|
|
134,606
|
|
|
Investment in equity investee
|
|
|
|
|
|
12,281
|
|
|
|
|
11,756
|
|
|
Property and equipment, net
|
|
|
|
|
|
33,281
|
|
|
|
|
29,535
|
|
|
Goodwill
|
|
|
|
|
|
368,543
|
|
|
|
|
368,837
|
|
|
Other intangible assets, net
|
|
|
|
|
|
309,680
|
|
|
|
|
334,584
|
|
|
Other long-term assets
|
|
|
|
|
|
9,078
|
|
|
|
|
10,917
|
|
|
Total assets
|
|
|
|
|
$
|
882,897
|
|
|
|
$
|
890,235
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
Accrued liabilities
|
|
|
|
|
$
|
32,917
|
|
|
|
$
|
26,052
|
|
|
Accounts payable
|
|
|
|
|
|
22,417
|
|
|
|
|
22,879
|
|
|
Unearned income
|
|
|
|
|
|
11,683
|
|
|
|
|
9,825
|
|
|
Income tax payable
|
|
|
|
|
|
62
|
|
|
|
|
1,956
|
|
|
Current portion of long-term debt
|
|
|
|
|
|
20,875
|
|
|
|
|
19,000
|
|
|
Short-term borrowings
|
|
|
|
|
|
18,000
|
|
|
|
|
23,000
|
|
|
Deferred tax liability, net
|
|
|
|
|
|
-
|
|
|
|
|
1,799
|
|
|
Total current liabilities
|
|
|
|
|
|
105,954
|
|
|
|
|
104,511
|
|
|
Long-term debt
|
|
|
|
|
|
632,137
|
|
|
|
|
647,579
|
|
|
Long-term deferred tax liability, net
|
|
|
|
|
|
23,858
|
|
|
|
|
15,674
|
|
|
Other long-term liabilities
|
|
|
|
|
|
2,695
|
|
|
|
|
2,898
|
|
|
Total liabilities
|
|
|
|
|
|
764,644
|
|
|
|
|
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;
76,105,880
|
|
|
|
|
|
|
|
|
|
shares issued and outstanding at September 30, 2015 (December 31,
2014 - 77,893,144)
|
|
|
|
|
|
762
|
|
|
|
|
779
|
|
|
Additional paid-in capital
|
|
|
|
|
|
28,502
|
|
|
|
|
59,740
|
|
|
Accumulated earnings
|
|
|
|
|
|
95,038
|
|
|
|
|
65,576
|
|
|
Accumulated other comprehensive loss, net of tax
|
|
|
|
|
|
(6,049
|
)
|
|
|
|
(6,522
|
)
|
|
Total stockholders' equity
|
|
|
|
|
|
118,253
|
|
|
|
|
119,573
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
|
$
|
882,897
|
|
|
|
$
|
890,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc. Schedule 3: Unaudited Consolidated Condensed
Statements of Cash Flows
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
52,755
|
|
|
|
$
|
55,070
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
49,767
|
|
|
|
|
49,457
|
|
|
Amortization of debt issue costs and accretion of discount
|
|
|
|
|
|
2,488
|
|
|
|
|
2,315
|
|
|
Provision for doubtful accounts and sundry losses
|
|
|
|
|
|
1,302
|
|
|
|
|
1,102
|
|
|
Deferred tax benefit
|
|
|
|
|
|
(113
|
)
|
|
|
|
(1,486
|
)
|
|
Share-based compensation
|
|
|
|
|
|
3,748
|
|
|
|
|
1,314
|
|
|
Unrealized (gain) loss of indemnification assets
|
|
|
|
|
|
(14
|
)
|
|
|
|
459
|
|
|
Loss on disposition of property and equipment and other intangibles
|
|
|
|
|
|
124
|
|
|
|
|
23
|
|
|
Earnings of equity method investment
|
|
|
|
|
|
(196
|
)
|
|
|
|
(905
|
)
|
|
Dividend received from equity method investment
|
|
|
|
|
|
-
|
|
|
|
|
326
|
|
|
Decrease (increase) in assets:
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
|
|
|
6,456
|
|
|
|
|
309
|
|
|
Prepaid expenses and other assets
|
|
|
|
|
|
(418
|
)
|
|
|
|
(4,283
|
)
|
|
Other long-term assets
|
|
|
|
|
|
199
|
|
|
|
|
2,497
|
|
|
(Decrease) increase in liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
|
|
|
6,553
|
|
|
|
|
(7,357
|
)
|
|
Income tax payable
|
|
|
|
|
|
(1,894
|
)
|
|
|
|
1,686
|
|
|
Unearned income
|
|
|
|
|
|
1,858
|
|
|
|
|
3,271
|
|
|
Total adjustments
|
|
|
|
|
|
69,860
|
|
|
|
|
48,728
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
122,615
|
|
|
|
|
103,798
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
Net increase in restricted cash
|
|
|
|
|
|
(7,828
|
)
|
|
|
|
(693
|
)
|
|
Intangible assets acquired
|
|
|
|
|
|
(13,322
|
)
|
|
|
|
(9,100
|
)
|
|
Property and equipment acquired
|
|
|
|
|
|
(14,074
|
)
|
|
|
|
(7,463
|
)
|
|
Proceeds from sales of property and equipment
|
|
|
|
|
|
14
|
|
|
|
|
44
|
|
|
Net cash used in investing activities
|
|
|
|
|
|
(35,210
|
)
|
|
|
|
(17,212
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
Statutory minimum withholding taxes paid on cashless exercises of
stock options and restricted stock
|
|
|
|
|
|
(31
|
)
|
|
|
|
(1,004
|
)
|
|
Net decrease in short-term borrowing
|
|
|
|
|
|
(5,000
|
)
|
|
|
|
(42,000
|
)
|
|
Repayment of short-term borrowing for purchase of equipment and
software
|
|
|
|
|
|
(1,542
|
)
|
|
|
|
(1,200
|
)
|
|
Dividends paid
|
|
|
|
|
|
(23,322
|
)
|
|
|
|
(23,547
|
)
|
|
Tax windfall benefits on exercises of stock options
|
|
|
|
|
|
-
|
|
|
|
|
1,937
|
|
|
Issuance of common stock, net
|
|
|
|
|
|
-
|
|
|
|
|
314
|
|
|
Repurchase of common stock
|
|
|
|
|
|
(34,973
|
)
|
|
|
|
-
|
|
|
Repayment of other financing agreement
|
|
|
|
|
|
-
|
|
|
|
|
(95
|
)
|
|
Repayment of long-term debt
|
|
|
|
|
|
(14,250
|
)
|
|
|
|
(14,250
|
)
|
|
Net cash used in financing activities
|
|
|
|
|
|
(79,118
|
)
|
|
|
|
(79,845
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash
|
|
|
|
|
|
8,287
|
|
|
|
|
6,741
|
|
|
Cash at beginning of the period
|
|
|
|
|
|
32,114
|
|
|
|
|
22,485
|
|
|
Cash at end of the period
|
|
|
|
|
$
|
40,401
|
|
|
|
$
|
29,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc. Schedule 4: Reconciliation of GAAP to Non-GAAP
Operating Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended September 30,
|
|
|
|
|
Nine months ended September 30,
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
13,423
|
|
|
|
$
|
19,091
|
|
|
|
|
|
$
|
52,755
|
|
|
|
$
|
55,070
|
|
|
Income tax expense
|
|
|
|
|
|
1,687
|
|
|
|
|
1,082
|
|
|
|
|
|
|
6,053
|
|
|
|
|
5,205
|
|
|
Interest expense, net
|
|
|
|
|
|
5,863
|
|
|
|
|
6,279
|
|
|
|
|
|
|
18,043
|
|
|
|
|
19,535
|
|
|
Depreciation and amortization
|
|
|
|
|
|
16,934
|
|
|
|
|
16,453
|
|
|
|
|
|
|
49,767
|
|
|
|
|
49,457
|
|
|
EBITDA
|
|
|
|
|
|
37,907
|
|
|
|
|
42,905
|
|
|
|
|
|
|
126,618
|
|
|
|
|
129,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software maintenance reimbursement and other costs(1)
|
|
|
|
|
|
479
|
|
|
|
|
661
|
|
|
|
|
|
|
1,408
|
|
|
|
|
1,770
|
|
|
Equity income (2)
|
|
|
|
|
|
3
|
|
|
|
|
(239
|
)
|
|
|
|
|
|
(196
|
)
|
|
|
|
(580
|
)
|
|
Compensation and benefits (3)
|
|
|
|
|
|
7,271
|
|
|
|
|
648
|
|
|
|
|
|
|
9,935
|
|
|
|
|
1,573
|
|
|
Transaction and other fees (4)
|
|
|
|
|
|
260
|
|
|
|
|
269
|
|
|
|
|
|
|
992
|
|
|
|
|
2,785
|
|
|
Purchase accounting (5)
|
|
|
|
|
|
94
|
|
|
|
|
284
|
|
|
|
|
|
|
82
|
|
|
|
|
459
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
46,014
|
|
|
|
|
44,528
|
|
|
|
|
|
|
138,839
|
|
|
|
|
135,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating depreciation and amortization (6)
|
|
|
|
|
|
(7,568
|
)
|
|
|
|
(7,338
|
)
|
|
|
|
|
|
(21,667
|
)
|
|
|
|
(22,102
|
)
|
|
Cash interest expense, net (7)
|
|
|
|
|
|
(5,081
|
)
|
|
|
|
(5,500
|
)
|
|
|
|
|
|
(15,723
|
)
|
|
|
|
(16,911
|
)
|
|
Cash income taxes (8)
|
|
|
|
|
|
(999
|
)
|
|
|
|
(300
|
)
|
|
|
|
|
|
(4,600
|
)
|
|
|
|
(703
|
)
|
|
Adjusted Net Income
|
|
|
|
|
$
|
32,366
|
|
|
|
$
|
31,390
|
|
|
|
|
|
$
|
96,849
|
|
|
|
$
|
95,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.42
|
|
|
|
$
|
0.40
|
|
|
|
|
|
$
|
1.25
|
|
|
|
$
|
1.22
|
|
|
Diluted
|
|
|
|
|
$
|
0.42
|
|
|
|
$
|
0.40
|
|
|
|
|
|
$
|
1.25
|
|
|
|
$
|
1.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing Adjusted Net Income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
77,160,514
|
|
|
|
|
78,666,241
|
|
|
|
|
|
|
77,472,673
|
|
|
|
|
78,485,109
|
|
|
Diluted
|
|
|
|
|
|
77,292,813
|
|
|
|
|
79,216,924
|
|
|
|
|
|
|
77,577,394
|
|
|
|
|
79,193,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
Represents non-cash equity based compensation expense of $1.6 million
and $3.7 million for the quarter and nine month period ended September
30, 2015 and severance payments of $5.7 million and $6.2 million for the
quarter and nine month period ended September 30, 2015. For 2014,
primarily represents non-cash equity based compensation.
4)
Represents fees and expenses associated with corporate transactions as
defined in the Credit Agreement.
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 September 30,
|
|
|
|
|
Nine months ended September 30,
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant acquiring, net
|
|
|
|
|
$
|
8,517
|
|
|
|
$
|
8,518
|
|
|
|
|
|
$
|
27,411
|
|
|
|
$
|
25,700
|
|
|
Payment processing
|
|
|
|
|
|
12,777
|
|
|
|
|
14,707
|
|
|
|
|
|
|
40,828
|
|
|
|
|
44,738
|
|
|
Business solutions
|
|
|
|
|
|
10,308
|
|
|
|
|
12,696
|
|
|
|
|
|
|
37,841
|
|
|
|
|
36,232
|
|
|
Total segment income from operations
|
|
|
|
|
|
31,602
|
|
|
|
|
35,921
|
|
|
|
|
|
|
106,080
|
|
|
|
|
106,670
|
|
|
Merger related depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other unallocated expenses (1)
|
|
|
|
|
|
(11,007
|
)
|
|
|
|
(9,461
|
)
|
|
|
|
|
|
(30,855
|
)
|
|
|
|
(29,892
|
)
|
|
Income from operations
|
|
|
|
|
$
|
20,595
|
|
|
|
$
|
26,460
|
|
|
|
|
|
$
|
75,225
|
|
|
|
$
|
76,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Predominantly represents non-operating depreciation and amortization
expenses generated as a result of the Merger and certain non-recurring
fees and expenses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVERTEC, Inc. Schedule 6: Reconciliation of Adjusted Net Income
to GAAP Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended September 30,
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
GAAP
|
|
|
Adjustments
|
|
|
Non-GAAP
|
|
|
|
|
GAAP
|
|
|
Adjustments
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant acquiring, net
|
|
|
|
|
$
|
20,784
|
|
|
|
|
|
|
|
|
$
|
20,784
|
|
|
|
|
|
$
|
19,227
|
|
|
|
|
|
|
|
|
$
|
19,227
|
|
|
Payment processing
|
|
|
|
|
|
27,502
|
|
|
|
|
|
|
|
|
|
27,502
|
|
|
|
|
|
|
25,848
|
|
|
|
|
|
|
|
|
|
25,848
|
|
|
Business solutions
|
|
|
|
|
|
44,492
|
|
|
|
|
|
|
|
|
|
44,492
|
|
|
|
|
|
|
43,804
|
|
|
|
|
|
|
|
|
|
43,804
|
|
|
Total revenues
|
|
|
|
|
|
92,778
|
|
|
|
|
|
|
|
|
|
92,778
|
|
|
|
|
|
|
88,879
|
|
|
|
|
|
|
|
|
|
88,879
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues, exclusive of depreciation and amortization shown
below
|
|
|
|
|
|
44,821
|
|
|
|
(4,901
|
)
|
|
(1),(3)
|
|
|
|
39,920
|
|
|
|
|
|
|
38,862
|
|
|
|
(927
|
)
|
|
(1),(3)
|
|
|
|
37,935
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
10,428
|
|
|
|
(3,203
|
)
|
|
(3),(4),(5)
|
|
|
|
7,225
|
|
|
|
|
|
|
7,104
|
|
|
|
(935
|
)
|
|
(3),(4),(5)
|
|
|
|
6,169
|
|
|
Depreciation and amortization
|
|
|
|
|
|
16,934
|
|
|
|
(9,366
|
)
|
|
(6)
|
|
|
|
7,568
|
|
|
|
|
|
|
16,453
|
|
|
|
(9,115
|
)
|
|
(6)
|
|
|
|
7,338
|
|
|
Total operating costs and expenses
|
|
|
|
|
|
72,183
|
|
|
|
|
|
|
|
|
|
54,713
|
|
|
|
|
|
|
62,419
|
|
|
|
|
|
|
|
|
|
51,442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Income from operations
|
|
|
|
|
|
20,595
|
|
|
|
|
|
|
|
|
|
38,065
|
|
|
|
|
|
|
26,460
|
|
|
|
|
|
|
|
|
|
37,437
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
|
140
|
|
|
|
(140
|
)
|
|
(7)
|
|
|
|
-
|
|
|
|
|
|
|
91
|
|
|
|
(91
|
)
|
|
(7)
|
|
|
|
-
|
|
|
Interest expense
|
|
|
|
|
|
(6,003
|
)
|
|
|
922
|
|
|
(7)
|
|
|
|
(5,081
|
)
|
|
|
|
|
|
(6,370
|
)
|
|
|
870
|
|
|
(7)
|
|
|
|
(5,500
|
)
|
|
Earnings of equity method investment
|
|
|
|
|
|
(3
|
)
|
|
|
3
|
|
|
(2)
|
|
|
|
-
|
|
|
|
|
|
|
241
|
|
|
|
(239
|
)
|
|
(2)
|
|
|
|
2
|
|
|
Other income
|
|
|
|
|
|
381
|
|
|
|
|
|
|
|
|
|
381
|
|
|
|
|
|
|
(249
|
)
|
|
|
|
|
|
|
|
|
(249
|
)
|
|
Total non-operating expenses
|
|
|
|
|
|
(5,485
|
)
|
|
|
|
|
|
|
|
|
(4,700
|
)
|
|
|
|
|
|
(6,287
|
)
|
|
|
|
|
|
|
|
|
(5,747
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
|
15,110
|
|
|
|
|
|
|
|
|
|
33,365
|
|
|
|
|
|
|
20,173
|
|
|
|
|
|
|
|
|
|
31,690
|
|
|
Income tax expense
|
|
|
|
|
|
1,687
|
|
|
|
(688
|
)
|
|
(8)
|
|
|
|
999
|
|
|
|
|
|
|
1,082
|
|
|
|
(782
|
)
|
|
(8)
|
|
|
|
300
|
|
|
Net income
|
|
|
|
|
|
13,422
|
|
|
|
|
|
|
|
|
|
32,366
|
|
|
|
|
|
|
19,091
|
|
|
|
|
|
|
|
|
|
31,390
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
$
|
0.42
|
|
|
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
$
|
0.40
|
|
|
Diluted
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
$
|
0.42
|
|
|
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
77,160,514
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78,666,241
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
77,292,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79,216,924
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
(Dollar amounts in thousands, except per share data)
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
Revenues
|
|
|
|
|
GAAP
|
|
|
Adjustments
|
|
|
Non-GAAP
|
|
|
|
|
GAAP
|
|
|
Adjustments
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant acquiring, net
|
|
|
|
|
$
|
62,041
|
|
|
|
|
|
|
|
|
$
|
62,041
|
|
|
|
|
|
$
|
58,345
|
|
|
|
|
|
|
|
|
$
|
58,345
|
|
|
Payment processing
|
|
|
|
|
|
80,638
|
|
|
|
|
|
|
|
|
|
80,638
|
|
|
|
|
|
|
77,691
|
|
|
|
|
|
|
|
|
|
77,691
|
|
|
Business solutions
|
|
|
|
|
|
134,672
|
|
|
|
|
|
|
|
|
|
134,672
|
|
|
|
|
|
|
131,609
|
|
|
|
|
|
|
|
|
|
131,609
|
|
|
Total revenues
|
|
|
|
|
|
277,351
|
|
|
|
|
|
|
|
|
|
277,351
|
|
|
|
|
|
|
267,645
|
|
|
|
|
|
|
|
|
|
267,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues, exclusive of depreciation and amortization shown
below
|
|
|
|
|
|
125,280
|
|
|
|
(6,838
|
)
|
|
(1),(3)
|
|
|
|
118,442
|
|
|
|
|
|
|
115,781
|
|
|
|
(2,433
|
)
|
|
(1),(3)
|
|
|
|
113,348
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
27,079
|
|
|
|
(5,579
|
)
|
|
(3),(4),(5)
|
|
|
|
21,500
|
|
|
|
|
|
|
25,629
|
|
|
|
(4,154
|
)
|
|
(3),(4),(5)
|
|
|
|
21,475
|
|
|
Depreciation and amortization
|
|
|
|
|
|
49,767
|
|
|
|
(28,100
|
)
|
|
(6)
|
|
|
|
21,667
|
|
|
|
|
|
|
49,457
|
|
|
|
(27,355
|
)
|
|
(6)
|
|
|
|
22,102
|
|
|
Total operating costs and expenses
|
|
|
|
|
|
202,126
|
|
|
|
|
|
|
|
|
|
161,609
|
|
|
|
|
|
|
190,867
|
|
|
|
|
|
|
|
|
|
156,925
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,778
|
|
|
Income from operations
|
|
|
|
|
|
75,225
|
|
|
|
|
|
|
|
|
|
115,742
|
|
|
|
|
|
|
76,778
|
|
|
|
|
|
|
|
|
|
110,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Non-operating income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
|
371
|
|
|
|
(371
|
)
|
|
(7)
|
|
|
|
-
|
|
|
|
|
|
|
245
|
|
|
|
(245
|
)
|
|
(7)
|
|
|
|
-
|
|
|
Interest expense
|
|
|
|
|
|
(18,414
|
)
|
|
|
2,691
|
|
|
(7)
|
|
|
|
(15,723
|
)
|
|
|
|
|
|
(19,780
|
)
|
|
|
2,869
|
|
|
(7)
|
|
|
|
(16,911
|
)
|
|
Earnings of equity method investment
|
|
|
|
|
|
196
|
|
|
|
(196
|
)
|
|
(2)
|
|
|
|
-
|
|
|
|
|
|
|
905
|
|
|
|
(580
|
)
|
|
(2)
|
|
|
|
325
|
|
|
Other income
|
|
|
|
|
|
1,430
|
|
|
|
|
|
|
|
|
|
1,430
|
|
|
|
|
|
|
2,127
|
|
|
|
|
|
|
|
|
|
2,127
|
|
|
Total non-operating expenses
|
|
|
|
|
|
(16,417
|
)
|
|
|
|
|
|
|
|
|
(14,293
|
)
|
|
|
|
|
|
(16,503
|
)
|
|
|
|
|
|
|
|
|
(14,459
|
)
|
|
Income before income taxes
|
|
|
|
|
|
58,808
|
|
|
|
|
|
|
|
|
|
101,449
|
|
|
|
|
|
|
60,275
|
|
|
|
|
|
|
|
|
|
96,261
|
|
|
Income tax expense
|
|
|
|
|
|
6,053
|
|
|
|
(1,453
|
)
|
|
(8)
|
|
|
|
4,600
|
|
|
|
|
|
|
5,205
|
|
|
|
(4,502
|
)
|
|
(8)
|
|
|
|
703
|
|
|
Net income
|
|
|
|
|
|
52,755
|
|
|
|
|
|
|
|
|
|
96,849
|
|
|
|
|
|
|
55,070
|
|
|
|
|
|
|
|
|
|
95,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
$
|
1.25
|
|
|
|
|
|
$
|
0.70
|
|
|
|
|
|
|
|
|
$
|
1.22
|
|
|
Diluted
|
|
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
$
|
1.25
|
|
|
|
|
|
$
|
0.70
|
|
|
|
|
|
|
|
|
$
|
1.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
77,472,673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78,485,109
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
77,577,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79,193,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
Represents non-cash equity based compensation expense of $1.6 million
and $3.7 million for the quarter and nine month period ended September
30, 2015 and severance payments of $5.7 million and $6.2 million for the
quarter and nine month period ended September 30, 2015. For 2014,
primarily represents non-cash equity based compensation.
4)
Represents fees and expenses associated with corporate transactions as
defined in the Credit Agreement.
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.

View source version on businesswire.com: http://www.businesswire.com/news/home/20151104006676/en/
Investor Contact
EVERTEC, Inc.
Alan Cohen, 787-773-5442
Executive
Vice President
IR@evertecinc.com
Source: EVERTEC, Inc.