Attached files
file | filename |
---|---|
8-K - 8-K - Everi Holdings Inc. | a12-6557_18k.htm |
Exhibit 99.1
Global Cash Access Reports Fourth Quarter and Full Year 2011 Results
Las Vegas, NV March 6, 2012 Global Cash Access Holdings, Inc. (the Company) (NYSE:GCA) announced today financial results for the fourth quarter and year ended December 31, 2011.
Fourth Quarter 2011 Highlights
· Operating income increased 40.6% quarter-over-quarter to $14.2 million
· EBITDA increased 33.3% quarter-over-quarter to $18.4 million
· Cash EPS increased 88.9% quarter-over-quarter to $0.17
· Completed acquisition of substantially all of the assets of MCA Processing LLC
We are very pleased to announce today the strong finish to the year with positive quarter over quarter results in our base business that suggests some true signs of recovery for our industry. With the stabilization of our base business and the portfolio of contracts we acquired through the MCA acquisition, GCA is well positioned as we head into 2012, said Scott Betts, President and CEO of Global Cash Access.
Fiscal Fourth Quarter 2011 Results
Revenue was $137.7 million in the fourth quarter 2011 as compared to revenue of $137.8 million for the prior years fourth quarter. Fourth quarter 2011 revenue was impacted by the Companys purchase of substantially all of the assets of MCA Processing LLC (MCA) in November 2011. Operating income was $14.2 million, an increase of 40.6%, as compared to $10.1 million for the prior years fourth quarter. Earnings before interest, taxes, depreciation and amortization (EBITDA) (see Non-GAAP Financial Information below) were $18.4 million, an increase of 33.3%, as compared to $13.8 million in the prior years fourth quarter. The increase in EBITDA was primarily a result of both the October 1, 2011 enactment of the Durbin Amendment and its impact on the interchange rates paid by the Company on its debit transactions, as well as the Companys acquisition of MCA. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) (see Non-GAAP Financial Information below) were $20.0 million, an increase of 30.7%, as compared to $15.3 million in the prior years fourth quarter.
Income from continuing operations before income tax provision was $9.8 million, an increase of 60.7%, as compared to $6.1 million in the prior years fourth quarter. Diluted earnings per share from continuing operations were $0.07 in the fourth quarter of 2011 (on 65.2 million diluted shares) as compared to $0.00 in the fourth quarter of 2010 (on 64.2 million diluted shares). Cash EPS (see Non-GAAP Financial Information below) was $0.17 in the fourth quarter of 2011, an 88.9% increase from the $0.09 reported in the prior years fourth quarter.
Income tax expense was $5.2 million, a decrease of 18.8% million for the fourth quarter of 2011, as compared to $6.4 million for the same quarter in 2010. The effective tax rate was 53.5% for the fourth quarter of 2011 as compared to 104.2% for the same quarter in 2010. The higher effective tax rate in 2010 was primarily due to the result of one-time repatriation events, and the determination of the Companys inability to fully realize its foreign tax credit deferred tax asset.
Fiscal Year 2011 Results
Revenue was $544.1 million for fiscal year 2011, a decrease of 10.2%, from the $605.6 million in revenue recorded for fiscal year 2010. The overall decrease in revenue was primarily as a result of the loss of the Caesars contract which represented over $79.6 million of the Companys 2010 revenue. The Company re-acquired a portion of the Caesars business in the fourth quarter of 2011 in connection with the acquisition of substantially all of the assets of MCA. Operating income was $38.3 million for fiscal year 2011, a decrease of 27.2%, when compared to the $52.6 million for the fiscal year 2010. EBITDA for fiscal year 2011 was $54.9 million, a decrease of 20.2%, compared to the $68.8 million for fiscal year 2010. Adjusted EBITDA for fiscal year 2011 was $61.7 million, which was within the range of our most recently revised Adjusted EBITDA guidance of $58.0 million to $65.0 million.
Income from continuing operations before income tax provision was $18.7 million, a decrease of 48.5%, compared to the $36.3 million for fiscal year 2010. Diluted earnings per share from continuing operations were $0.14, a decrease of 46.2% from $0.26 for fiscal year 2010. Cash EPS was $0.39 for fiscal year 2011. Cash EPS, as adjusted for certain non-recurring items (see Non-GAAP Financial Information below), was $0.45 for fiscal year 2011, which was slightly above the high end of the Companys most recently revised Cash EPS guidance targets of $0.38 to $0.43.
2012 Outlook
The Company estimates that for the fiscal year ending December 31, 2012, Cash EPS will be between approximately $0.76 and $0.82 and Adjusted EBITDA will be between approximately $73.0 million and $77.0 million.
The foregoing estimations reflect the following assumptions:
· 2012 estimated outlook assumes a modest improvement in the gaming industry in 2012;
· Cash outlays for capital expenditures of between approximately $6.0 million and $8.0 million;
· Fully diluted shares outstanding for the full year of approximately 66.0 million; and
· Interest expense is based upon an increase in the 3-month LIBOR curve from 0.55% in 2011 to 0.70% in 2012.
Investor Conference Call and Webcast
The Company will host an investor conference call to discuss its fourth quarter and fiscal year 2011 results today at 5:00 p.m. ET. The conference call can be accessed live over the phone by dialing (877) 941-2068 or for international callers by dialing (480) 629-9712. 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 is 4520828. The replay will be available until March 13, 2012. The call will be webcast live from the Companys website at www.gcainc.com under the Investor Relations section.
Non-GAAP Financial Information
In order to enhance investor understanding of the underlying trends in our business and to provide for better comparability between periods in different years, the Company is providing EBITDA, Adjusted EBITDA, Cash Earnings and Cash EPS on a supplemental basis. Reconciliations between GAAP measures and Non-GAAP measures and between actual results and adjusted results are provided at the end of this press release. EBITDA, Adjusted EBITDA, Cash Earnings and Cash EPS are not measures of financial performance under United States Generally Accepted Accounting Principles (GAAP). Accordingly, they should not be considered a substitute for net income, operating income, basic or diluted earnings per share or cash flow data prepared in accordance with GAAP.
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. All statements included in this press release, other than statements that are purely historical, are forward-looking statements. Words such as going forward, believes, intends, expects, forecasts, anticipate, plan, seek, estimate and similar expressions also identify forward-looking statements. Forward-looking statements in this press release include, without limitation: (a) our belief we are well positioned as we head into 2012; (b) our estimates of 2012 Cash EPS and Adjusted EBITDA and the assumptions upon which they are based; (c) our assumption that there will be a modest improvement in the gaming industry for 2012; (d) our assumption for 2012 that cash outlays for capital expenditures will be between approximately $6.0 million and $8.0 million; (e) our assumption for 2012 that there will be approximately 66.0 million diluted shares outstanding; (f) our assumption that the 3-month LIBOR will be 0.70% in 2012; and (g) our belief that EBITDA, Adjusted EBITDA and Cash EPS are widely-referenced financial measures in the financial markets and our belief that references to the foregoing are helpful to investors.
These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected or assumed, including but not limited to the following: the timing and the extent of a recovery in the gaming industry, if any; gaming establishment and patron preferences; national and international economic conditions; changes in gaming regulatory, card association and statutory requirements; regulatory and licensing difficulties; competitive pressures; operational limitations; gaming market contraction; changes to tax laws; uncertainty of litigation outcomes; interest rate fluctuations; inaccuracies in underlying operating assumptions; unanticipated expenses or capital needs; technological obsolescence; and employee turnover. In addition, our belief that our projected results of operations for calendar year 2012 will begin to improve are based on many assumptions, including, without limitation, the following: the anticipated positive impact on our results of operations from the recent implementation of the Durbin Amendment in October 2011; the anticipated opening of several new casinos in 2012 in new gaming jurisdictions; and our belief that the overall gaming market in the United States, in general, has stabilized and may improve modestly in 2012. If any of these assumptions prove to be incorrect, the results contemplated by the forward-looking statements regarding our future results of operations are unlikely to be realized.
The forward-looking statements in this press release are subject to additional risks and uncertainties set forth under the heading Risk Factors and Managements Discussion and Analysis of Financial Condition and Results of Operations in our filings with the Securities and Exchange Commission, including, without limitation, our Annual Report filed on Form 10-K on March 14, 2011, our subsequent Quarterly Reports filed on Form 10-Q and our Annual Report for the year ended December 31, 2011 to be filed on Form 10-K are based on information available to us on the date hereof. We do not intend, and assume no obligation, to update any forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this press release.
About Global Cash Access Holdings, Inc.
Las Vegas-based Global Cash Access, Inc. (GCA), a wholly owned subsidiary of Global Cash Access Holdings, Inc., is a leading provider of cash access products and related services to approximately 1,050 casinos and other gaming properties in the United States, Europe, Canada, the Caribbean, Central America and Asia. GCAs products and services provide gaming patrons access to cash through a variety of methods, including ATM cash withdrawals, point-of-sale debit card transactions, credit card transactions, check verification and warranty services, and Western Union money transfers. Through Western Money Systems, a wholly owned subsidiary, GCA is a leading manufacturer and distributor of cash handling devices and related software. GCA also provides products and services that improve credit decision-making, automate cashier operations and enhance patron marketing activities for gaming establishments. With its proprietary database of gaming patron credit history and transaction data on millions of gaming patrons worldwide, GCA is recognized for successfully developing and deploying technological innovations that increase client profitability, operational efficiency and customer loyalty. More information is available at GCAs website at www.gcainc.com.
SOURCE: Global Cash Access Holdings, Inc.
GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
AT DECEMBER 31, 2011 AND 2010
(unaudited)
(amounts in thousands)
|
|
December 31, |
|
December 31, |
| ||
|
|
2011 |
|
2010 |
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
55,535 |
|
$ |
60,636 |
|
Restricted cash and cash equivalents |
|
455 |
|
455 |
| ||
Settlement receivables |
|
80,246 |
|
10,374 |
| ||
Other receivables, net |
|
16,885 |
|
15,211 |
| ||
Inventory |
|
7,087 |
|
3,845 |
| ||
Prepaid expenses and other assets |
|
15,406 |
|
8,200 |
| ||
Property, equipment and leasehold improvements, net |
|
15,577 |
|
16,648 |
| ||
Goodwill, net |
|
180,122 |
|
185,110 |
| ||
Other intangible assets, net |
|
38,216 |
|
26,368 |
| ||
Deferred income taxes, net |
|
119,538 |
|
131,547 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
529,067 |
|
$ |
458,394 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Liabilities: |
|
|
|
|
| ||
Settlement liabilities |
|
$ |
141,827 |
|
$ |
59,741 |
|
Accounts payable |
|
32,223 |
|
28,562 |
| ||
Accrued expenses |
|
21,159 |
|
17,863 |
| ||
Borrowings |
|
174,000 |
|
208,750 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
369,209 |
|
314,916 |
| ||
|
|
|
|
|
| ||
Commitments and Contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Stockholders Equity: |
|
|
|
|
| ||
Common stock, $0.001 par value, 500,000 shares authorized and 85,651 and 85,006 shares issued at December 31, 2011 and December 31, 2010, respectively |
|
86 |
|
85 |
| ||
Convertible preferred stock, $0.001 par value, 50,000 shares authorized and 0 shares outstanding at December 31, 2011 and December 31, 2010, respectively |
|
|
|
|
| ||
Additional paid-in capital |
|
204,735 |
|
197,048 |
| ||
Retained earnings |
|
97,925 |
|
88,796 |
| ||
Accumulated other comprehensive income |
|
2,340 |
|
2,587 |
| ||
Treasury stock, at cost, 20,686 and 20,626 shares at December 31, 2011 and December 31, 2010, respectively |
|
(145,228 |
) |
(145,038 |
) | ||
|
|
|
|
|
| ||
Total stockholders equity |
|
159,858 |
|
143,478 |
| ||
|
|
|
|
|
| ||
Total liabilities and stockholders equity |
|
$ |
529,067 |
|
$ |
458,394 |
|
GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
FOR THE YEARS ENDED DECEMBER 31, 2011, 2010, AND 2009
(unaudited)
(amounts in thousands, except earnings per share amounts)
|
|
For the Years Ended December 31, |
| |||||||
|
|
2011 |
|
2010 |
|
2009 |
| |||
Revenues |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Cash advance |
|
$ |
203,869 |
|
$ |
244,139 |
|
$ |
289,314 |
|
ATM |
|
283,727 |
|
314,627 |
|
325,953 |
| |||
Check services |
|
26,269 |
|
28,357 |
|
38,525 |
| |||
Other revenues |
|
30,198 |
|
18,467 |
|
13,928 |
| |||
|
|
|
|
|
|
|
| |||
Total revenues |
|
544,063 |
|
605,590 |
|
667,720 |
| |||
|
|
|
|
|
|
|
| |||
Cost of revenues (exclusive of depreciation and amortization) |
|
419,606 |
|
463,045 |
|
501,810 |
| |||
Operating expenses |
|
69,517 |
|
73,720 |
|
76,005 |
| |||
Depreciation and amortization |
|
16,644 |
|
16,195 |
|
17,851 |
| |||
|
|
|
|
|
|
|
| |||
Operating income |
|
38,296 |
|
52,630 |
|
72,054 |
| |||
|
|
|
|
|
|
|
| |||
Interest expense, net of interest income |
|
18,638 |
|
16,329 |
|
17,960 |
| |||
Loss on early extinguishment of debt |
|
943 |
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Interest expense, net |
|
19,581 |
|
16,329 |
|
17,960 |
| |||
|
|
|
|
|
|
|
| |||
Income from continuing operations before income tax provision |
|
18,715 |
|
36,301 |
|
54,094 |
| |||
|
|
|
|
|
|
|
| |||
Income tax provision |
|
9,586 |
|
18,751 |
|
20,556 |
| |||
|
|
|
|
|
|
|
| |||
Income from continuing operations, net of tax |
|
9,129 |
|
17,550 |
|
33,538 |
| |||
Income from discontinued operations, net of tax |
|
|
|
|
|
44 |
| |||
|
|
|
|
|
|
|
| |||
Net income |
|
9,129 |
|
17,550 |
|
33,582 |
| |||
|
|
|
|
|
|
|
| |||
Plus: net income/(loss) attributable to minority interest |
|
|
|
(56 |
) |
56 |
| |||
|
|
|
|
|
|
|
| |||
Net income attributable to Global Cash Access Holdings, Inc. and Subsidiaries |
|
9,129 |
|
17,494 |
|
33,638 |
| |||
|
|
|
|
|
|
|
| |||
Foreign currency translation |
|
(247 |
) |
397 |
|
947 |
| |||
|
|
|
|
|
|
|
| |||
Comprehensive income |
|
$ |
8,882 |
|
$ |
17,891 |
|
$ |
34,585 |
|
|
|
|
|
|
|
|
| |||
Basic earnings per share: |
|
|
|
|
|
|
| |||
Continuing operations |
|
$ |
0.14 |
|
$ |
0.27 |
|
$ |
0.45 |
|
Discontinued operations |
|
$ |
|
|
$ |
|
|
$ |
|
|
Net income |
|
$ |
0.14 |
|
$ |
0.27 |
|
$ |
0.45 |
|
|
|
|
|
|
|
|
| |||
Diluted earnings per share: |
|
|
|
|
|
|
| |||
Continuing operations |
|
$ |
0.14 |
|
$ |
0.26 |
|
$ |
0.45 |
|
Discontinued operations |
|
$ |
|
|
$ |
|
|
$ |
|
|
Net income |
|
$ |
0.14 |
|
$ |
0.26 |
|
$ |
0.45 |
|
|
|
|
|
|
|
|
| |||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
| |||
Basic |
|
64,673 |
|
65,903 |
|
74,232 |
| |||
Diluted |
|
64,859 |
|
67,272 |
|
75,356 |
|
GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2011, 2010, AND 2009
(unaudited)
(amounts in thousands)
|
|
2011 |
|
2010 |
|
2009 |
| |||
|
|
|
|
|
|
|
| |||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
| |||
Net income |
|
$ |
9,129 |
|
$ |
17,550 |
|
$ |
33,582 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
| |||
Amortization of financing costs |
|
1,343 |
|
973 |
|
973 |
| |||
Amortization of intangibles |
|
8,673 |
|
6,872 |
|
8,196 |
| |||
Depreciation |
|
7,971 |
|
9,323 |
|
9,740 |
| |||
Loss/(gain) on sale or disposal of assets |
|
991 |
|
(366 |
) |
139 |
| |||
Provision for bad debts |
|
5,959 |
|
5,908 |
|
7,955 |
| |||
Loss on early extinguishment of debt |
|
943 |
|
|
|
|
| |||
Stock-based compensation |
|
6,809 |
|
7,935 |
|
8,454 |
| |||
Changes in operating assets and liabilities: |
|
|
|
|
|
|
| |||
Settlement receivables |
|
(69,881 |
) |
1,660 |
|
9,220 |
| |||
Other receivables, net |
|
(8,125 |
) |
2,757 |
|
(11,850 |
) | |||
Inventory |
|
(3,146 |
) |
814 |
|
|
| |||
Prepaid and other assets |
|
(2,323 |
) |
1,567 |
|
577 |
| |||
Deferred income taxes |
|
9,252 |
|
17,505 |
|
19,578 |
| |||
Settlement liabilities |
|
82,125 |
|
(2,655 |
) |
13,505 |
| |||
Accounts payable |
|
3,658 |
|
(715 |
) |
(7,528 |
) | |||
Accrued expenses |
|
874 |
|
(230 |
) |
(1,578 |
) | |||
|
|
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
54,252 |
|
68,898 |
|
90,963 |
| |||
|
|
|
|
|
|
|
| |||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
| |||
Acquisitions, net of cash |
|
(10,763 |
) |
(15,354 |
) |
|
| |||
Purchase of property, equipment, leasehold improvements and other intangibles |
|
(7,420 |
) |
(9,051 |
) |
(7,254 |
) | |||
Changes in restricted cash and cash equivalents |
|
|
|
(87 |
) |
19 |
| |||
|
|
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(18,183 |
) |
(24,492 |
) |
(7,235 |
) | |||
|
|
|
|
|
|
|
| |||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
| |||
Repayments against old credit facility |
|
(208,750 |
) |
(41,000 |
) |
(16,000 |
) | |||
Securing of new credit facility |
|
214,000 |
|
|
|
|
| |||
Issuance costs of new credit facility |
|
(7,099 |
) |
|
|
|
| |||
Repayments against new credit facility |
|
(40,000 |
) |
|
|
|
| |||
Proceeds from exercise of stock options |
|
812 |
|
5,629 |
|
2,913 |
| |||
Purchase of treasury stock |
|
(190 |
) |
(33,474 |
) |
(61,338 |
) | |||
|
|
|
|
|
|
|
| |||
Net cash used in financing activities |
|
(41,227 |
) |
(68,845 |
) |
(74,425 |
) | |||
|
|
|
|
|
|
|
| |||
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
|
57 |
|
307 |
|
(1,683 |
) | |||
|
|
|
|
|
|
|
| |||
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS |
|
(5,101 |
) |
(24,132 |
) |
7,620 |
| |||
|
|
|
|
|
|
|
| |||
CASH AND CASH EQUIVALENTS - Beginning of Period |
|
60,636 |
|
84,768 |
|
77,148 |
| |||
|
|
|
|
|
|
|
| |||
CASH AND CASH EQUIVALENTS - End of Period |
|
$ |
55,535 |
|
$ |
60,636 |
|
$ |
84,768 |
|
|
|
|
|
|
|
|
| |||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Cash paid for interest |
|
$ |
19,166 |
|
$ |
15,922 |
|
$ |
17,634 |
|
Cash paid for taxes, net of refunds |
|
$ |
366 |
|
$ |
689 |
|
$ |
3,795 |
|
|
|
|
|
|
|
|
| |||
NON-CASH TRANSACTIONS: |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Purchase of other intangibles |
|
$ |
|
|
$ |
1,500 |
|
$ |
|
|
GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NET INCOME/(LOSS) TO CASH EARNINGS
AND OPERATING INCOME TO EBITDA AND ADJUSTED EBITDA
FOR THE QUARTERS ENDED AND FOR THE YEARS ENDED DECEMBER 31, 2011 AND 2010
(unaudited)
|
|
Three months ended December 31, |
|
Fiscal year ended December 31, |
| ||||||||
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
Reconciliation of net income/(loss) to cash earnings (amounts in thousands, except earnings per share amounts) |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income/(loss) |
|
$ |
4,539 |
|
$ |
(259 |
) |
$ |
9,129 |
|
$ |
17,550 |
|
Equity compensation expense |
|
1,572 |
|
1,521 |
|
6,809 |
|
7,935 |
| ||||
DTA amortization or income tax provision, whichever is less |
|
4,725 |
|
4,757 |
|
9,586 |
|
18,751 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash earnings |
|
$ |
10,836 |
|
$ |
6,019 |
|
$ |
25,524 |
|
$ |
44,236 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted weighted average number of common shares outstanding |
|
65,227 |
|
64,200 |
|
64,859 |
|
67,272 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted cash earnings per share from continuing operations (Cash EPS) |
|
$ |
0.17 |
|
$ |
0.09 |
|
$ |
0.39 |
|
$ |
0.66 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of operating income to EBITDA and Adjusted EBITDA |
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
$ |
14,240 |
|
$ |
10,055 |
|
$ |
38,296 |
|
$ |
52,630 |
|
Plus: depreciation and amortization |
|
4,194 |
|
3,766 |
|
16,644 |
|
16,195 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
EBITDA |
|
$ |
18,434 |
|
$ |
13,821 |
|
$ |
54,940 |
|
$ |
68,825 |
|
|
|
|
|
|
|
|
|
|
| ||||
Equity compensation expense |
|
1,572 |
|
1,521 |
|
6,809 |
|
7,935 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA |
|
$ |
20,006 |
|
$ |
15,342 |
|
$ |
61,749 |
|
$ |
76,760 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Cash EPS and Adjusted EBITDA for non-recurring items (amounts in millions, except earnings per share amounts) |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash EPS stated above |
|
$ |
0.17 |
|
$ |
0.09 |
|
$ |
0.39 |
|
$ |
0.66 |
|
Cash EPS adjustments for non-recurring items |
|
|
|
|
|
0.06 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash EPS (as adjusted for non-recurring items) |
|
$ |
0.17 |
|
$ |
0.09 |
|
$ |
0.45 |
|
$ |
0.66 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA stated above |
|
$ |
20.0 |
|
$ |
15.3 |
|
$ |
61.7 |
|
$ |
76.8 |
|
EBITDA adjustments for non-recurring items(1) |
|
|
|
|
|
1.2 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA (as adjusted for non-recurring items) |
|
$ |
20.0 |
|
$ |
15.3 |
|
$ |
62.9 |
|
$ |
76.8 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of add back adjustments to Cash EPS & Adjusted EBITDA: |
|
|
|
|
|
|
|
|
| ||||
Q1 11 refinancing charges(1) |
|
|
|
|
|
$ |
1.8 |
|
|
| |||
Q2 11 WMS acquisition costs (primarily amortization expense)(1) |
|
|
|
|
|
1.2 |
|
|
| ||||
Q2 11 executive severance costs |
|
|
|
|
|
0.4 |
|
|
| ||||
Q3 11 loss on sale of obsolete equipment |
|
|
|
|
|
0.3 |
|
|
| ||||
Q3 11 fees for non-recurring legal matters |
|
|
|
|
|
0.5 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total non-recurring adjustments |
|
|
|
|
|
$ |
4.2 |
|
|
| |||
|
|
|
|
|
|
|
|
|
| ||||
Diluted shares outstanding |
|
|
|
|
|
64.9 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash EPS adjustments |
|
|
|
|
|
$ |
0.06 |
|
|
|
Notes:
1. Amounts do not impact Adjusted EBITDA.
For 2012, the cash earnings and Cash EPS will be calculated as follows:
Reconciliation of net income/(loss) to cash earning (amounts in thousands)
Net income |
|
$ |
4,539 |
|
$ |
(259 |
) |
$ |
9,129 |
|
$ |
17,550 |
|
Equity compensation expense |
|
1,572 |
|
1,521 |
|
6,809 |
|
7,935 |
| ||||
Deferred income tax |
|
5,160 |
|
5,709 |
|
9,252 |
|
17,505 |
| ||||
Amortization |
|
2,423 |
|
1,453 |
|
8,673 |
|
6,872 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash earnings |
|
$ |
13,694 |
|
$ |
8,424 |
|
$ |
33,863 |
|
$ |
49,862 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted weighted average number of common shares outstanding |
|
65,227 |
|
64,200 |
|
64,859 |
|
67,272 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted cash earnings per share from continuing operations (Cash EPS) |
|
$ |
0.21 |
|
$ |
0.13 |
|
$ |
0.52 |
|
$ |
0.74 |
|
GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES
OTHER INFORMATION AND DATA
FOR THE YEARS ENDED DECEMBER 31, 2011, 2010, AND 2009
(unaudited)
(amounts in thousands, unless otherwise noted)
|
|
Cash |
|
|
|
Check |
|
|
|
|
|
|
| ||||||
|
|
Advance |
|
ATM |
|
Services |
|
Other |
|
Corporate |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Selected segment information |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2011: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Revenues |
|
$ |
203,869 |
|
$ |
283,727 |
|
$ |
26,269 |
|
$ |
30,198 |
|
$ |
|
|
$ |
544,063 |
|
Operating income |
|
38,468 |
|
34,832 |
|
14,197 |
|
14,808 |
|
(64,009 |
) |
38,296 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Revenues |
|
$ |
244,139 |
|
$ |
314,627 |
|
$ |
28,357 |
|
$ |
18,467 |
|
$ |
|
|
$ |
605,590 |
|
Operating income |
|
49,439 |
|
41,102 |
|
15,798 |
|
11,398 |
|
(65,107 |
) |
52,630 |
|
|
|
For the Years Ended December 31, |
| |||||||
|
|
2011 |
|
2010 |
|
2009 |
| |||
Other data (unaudited): |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Aggregate dollar amount processed (in billions): |
|
|
|
|
|
|
| |||
Cash advance |
|
$ |
4.3 |
|
$ |
5.0 |
|
$ |
5.7 |
|
ATM |
|
$ |
12.2 |
|
$ |
13.6 |
|
$ |
14.5 |
|
Check warranty |
|
$ |
1.1 |
|
$ |
1.1 |
|
$ |
1.5 |
|
Number of transactions completed (in millions): |
|
|
|
|
|
|
| |||
Cash advance |
|
8.4 |
|
10.1 |
|
11.7 |
| |||
ATM |
|
68.8 |
|
78.3 |
|
83.4 |
| |||
Check warranty |
|
4.4 |
|
4.9 |
|
6.3 |
|