Attached files

file filename
8-K - 8-K - Cardtronics plca18-6446_18k.htm

Exhibit 99.1

 

 

CARDTRONICS ANNOUNCES FOURTH QUARTER AND FULL-YEAR 2017 RESULTS

 

ATM operating revenues up 18% for the quarter and 20% for the year

 

Continues to expand customer relationships with financial institutions

 

Provides 2018 financial outlook

 

HOUSTON, February 20, 2018 — Cardtronics plc (Nasdaq: CATM) (“Cardtronics” or the “Company”), the world’s largest ATM owner/operator, announced today its financial and operational results for the quarter and year ended December 31, 2017.

 

Fourth Quarter 2017 Financial Highlights:

 

·                  Total revenues of $363.0 million, up 17% (15% on a constant-currency basis) from $309.8 million in the prior year, driven by the DCPayments and Spark acquisitions completed in January 2017.

·                  ATM operating revenues of $346.2 million, up 18% from $294.7 million in the prior year.

·                  GAAP Net Income of $16.0 million, or $0.35 per diluted share, compared to $25.0 million, or $0.54 per diluted share in the prior year.

·                  Adjusted EBITDA of $89.8 million, up 16% from $77.5 million in the prior year.

·                  Adjusted Net Income per diluted share of $0.73 compared to $0.79 in the prior year, impacted by additional interest and depreciation expense from acquisitions completed in January 2017.

·                  Adjusted gross profit margin of 35.3%, approximately flat compared to the prior year.

 

Full Year 2017 Financial Highlights:

 

·                  Total revenues of $1.51 billion, up 19% (20% on a constant-currency basis) from $1.27 billion in the prior year, driven by the DCPayments and Spark acquisitions completed in January 2017.

·                  ATM operating revenues of $1.45 billion, up 20% from $1.21 billion in the prior year.

·                  GAAP Net (Loss) of $(145.4) million, or $(3.19) per diluted share, compared to Net Income of $88.0 million in the prior year, or $1.92 per diluted share, impacted by the impairment of the Company’s Australia & New Zealand segment during the third quarter of 2017.

·                  Adjusted EBITDA of $348.6 million, up 9% from $318.9 million in the prior year.

·                  Adjusted Net Income per diluted share of $3.00 compared to $3.26 in the prior year, impacted by additional interest and depreciation expense from acquisitions completed in January 2017.

 

“2017 represented a dynamic and transitional year for Cardtronics. During the fourth quarter and throughout the year, we expanded our relationships with financial institutions, leveraging our unrivaled retail ATM footprint and breadth of offering. This past quarter was highlighted by new and expanded relationships with our Allpoint and ATM branding surcharge-free solutions. This traditional growth lever was complemented by growth in our new end-to-end ATM managed service solutions for financial institutions. We also continue to be the provider of choice for retailers with ATMs, adding high quality locations with both new and existing merchants, providing convenient consumer cash access,” commented Edward H. West, Cardtronics’ chief executive officer.

 

Mr. West continued, “Looking ahead to 2018, with our leading ATM platform, we are well positioned to drive growth and become an increasingly important strategic partner to both financial institutions and retailers in our key markets and we look forward to realizing the opportunities ahead. In 2018, we expect to generate increased free cash flows, which we plan to use to reduce debt.”

 

See Disclosure of Non-GAAP Financial Information in this earnings release for definitions of Adjusted Gross Profit, Adjusted Gross Margin, EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per diluted share, Free Cash Flow, and certain other non-GAAP measures on a constant-currency basis. For additional information, including reconciliations to the most directly comparable financial measure recognized under generally accepted accounting principles in the U.S. (“U.S. GAAP” or “GAAP”), see the supplemental schedules of selected financial information in this earnings release.

 

1



 

U.S. TAX REFORM

 

On December 22, 2017, the Tax Cuts and Jobs Act (“U.S. Tax Reform”) was enacted and signed into law.  Under U.S. GAAP, the effects of changes in tax rates and laws are recognized in the period in which the new legislation is enacted. As a result of U.S. Tax Reform, in the three months ended December 31, 2017, the Company provisionally recognized a one-time net tax benefit totaling $11.6 million. This amount included a one-time tax benefit of $19.4 million due to the re-measurement of net deferred tax liabilities primarily related to the change in the U.S. federal corporate income tax rate from 35% to 21%. Partially offsetting this non-cash book tax benefit, the Company recognized an estimated one-time tax expense on its accumulated undistributed foreign earnings of $7.8 million related to foreign operations under its U.S. business.

 

2018 OUTLOOK

 

Below is the Company’s financial outlook for the year ending December 31, 2018:

 

·                  Revenues of $1.25 billion to $1.29 billion;

·                  GAAP Net Income of $1.0 million to $6.5 million;

·                  Adjusted EBITDA of $250 million to $260 million;

·                  Depreciation and accretion expense of $125 million to $127 million;

·                  Cash interest expense of $36 million to $37 million;

·                  Adjusted Net Income of $63 million to $73 million;

·                  Adjusted Net Income per diluted share of $1.35 to $1.55, based on approximately 46.7 million weighted average diluted shares outstanding; and

·                  Capital expenditures of $110 million.

 

The Adjusted EBITDA and Adjusted Net Income outlook excludes the impact of certain expenses, as outlined in the reconciliation provided at the end of this earnings release. See Disclosure of Non-GAAP Financial Information in this earnings release for definitions of these Non-GAAP measures. This outlook is based on average foreign currency exchange rates for the year of £1.00 U.K. to $1.35 U.S., $20.00 Mexican pesos to $1.00 U.S., $1.00 Canadian dollar to $0.80 U.S., €1.00 Euros to $1.24 U.S., $1.00 Australian dollar to $0.80 U.S., and R13 South African Rand to $1.00 U.S. Additionally, this outlook is based on an estimated non-GAAP tax rate of 26% to 28% for 2018.

 

CONFERENCE CALL INFORMATION

 

The Company will host a conference call today, Tuesday, February 20, 2018, at 4:00 p.m. Central Time (5:00 p.m. Eastern Time) to discuss its financial results for the quarter and year ended December 31, 2017. To access the call, please call the conference call operator at:

 

Dial in:

(866) 548-4713

Alternate dial-in:

(323) 794-2093

 

Please call in 15 minutes prior to the scheduled start time and request to be connected to the “Cardtronics Fourth Quarter and Full Year 2017 Earnings Conference Call.” Additionally, a live audio webcast of the conference call will be available online through the investor relations section of the Company’s website at www.cardtronics.com.

 

A digital replay of the conference call will be available through Wednesday, March 7, 2018, and can be accessed by calling (844) 512-2921 or (412) 317-6671 and entering 4662656 for the conference ID. A replay of the conference call will also be available online through the Company’s website subsequent to the call through March 31, 2018. Prior to the conference call, the Company will post supplemental financial information to its website at www.cardtronics.com.

 

2



 

ABOUT CARDTRONICS (NASDAQ: CATM)

 

Making ATM cash access convenient where people shop, work, and live, Cardtronics is at the convergence of retailers, financial institutions, prepaid card programs, and the customers they share. Cardtronics provides services to over 230,000 ATMs in North America, Europe, Asia-Pacific, and Africa. Whether Cardtronics is driving foot traffic for top retailers, enhancing ATM brand presence for card issuers or expanding card holders’ surcharge-free cash access, Cardtronics is convenient access to cash, when and where consumers need it. Cardtronics is where cash meets commerce.

 

CONTACT INFORMATION

 

Media Relations

Investor Relations

Nick Pappathopoulos

Dara Dierks

Director — Public Relations

832-308-4975

832-308-4396

ir@cardtronics.com

npappathopoulos@cardtronics.com

 

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

This earnings release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. These forward-looking statements are based on management’s current expectations and beliefs concerning future developments and their potential effect on the Company and there can be no assurance that future developments affecting the Company will be those that are anticipated. All comments concerning the Company’s expectations for future revenues and operating results are based on its estimates for its existing operations and do not include the potential impact of any future acquisitions. The Company’s forward-looking statements involve significant risks and uncertainties (some of which are beyond its control) and assumptions that could cause actual results to differ materially from its historical experience and present expectations or projections. Risk factors are described in the Company’s 2016 Form 10-K, and those set forth from time-to-time in other filings with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on forward-looking statements contained in this earnings release, which speak only as of the date of this earnings release. The Company undertakes no obligation to publicly update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events, or otherwise.

 

DISCLOSURE OF NON-GAAP FINANCIAL INFORMATION

 

Adjusted Gross Profit, Adjusted Gross Margin, EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per diluted share, Free Cash Flow, and certain GAAP as well as non-GAAP measures on a constant-currency basis represent non-GAAP financial measures provided as a complement to financial results prepared in accordance with GAAP and may not be comparable to similarly-titled measures reported by other companies. The Company uses these non-GAAP financial measures in managing and measuring the performance of its business, including setting and measuring incentive based compensation for management. Management believes that the presentation of these measures and the identification of notable, non-cash, and/or (if applicable in a particular period) certain costs not anticipated to occur in future periods enhance an investor’s understanding of the underlying trends in the Company’s business and provide for better comparability between periods in different years.

 

Adjusted Gross Profit represents total revenues less the total cost of revenues, excluding depreciation, accretion, and amortization of intangible assets. Adjusted Gross Margin is calculated by dividing Adjusted Gross Profit by total revenues. Adjusted EBITDA excludes depreciation, accretion, and amortization of intangible assets as these amounts can vary substantially from company to company within the Company’s industry depending upon accounting methods and book values of assets, capital structures, and the methods by which the assets were acquired. Adjusted EBITDA also excludes share-based compensation expense, acquisition and divestiture-related expenses, certain non-operating expenses, (if applicable in a particular period) certain costs not anticipated to occur in future periods, gains or losses on disposal and impairment of assets, the Company’s obligations for the payment of income taxes, interest expense, and other obligations such as capital expenditures, and includes an adjustment for noncontrolling interests. Adjusted Net Income represents net income computed in accordance with GAAP, before amortization of intangible assets, gains or losses on disposal and impairment of assets, share-based compensation expense, certain other expense amounts, acquisition and divestiture-related expenses, certain non-operating expenses, and (if applicable in a particular period) certain costs not anticipated to

 

3



 

occur in future periods (together, the “Adjustments”). Prior to June 30, 2016, Adjusted Net Income was calculated using an estimated long-term, cross-jurisdictional effective cash tax rate of 32%. Subsequent to the redomicile of the Company’s parent company to the U.K., the Company revised the process for determining its non-GAAP tax rate and now utilizes a non-GAAP tax rate derived from the GAAP tax rate adjusted for the net tax effects of the Adjustments, based on the nature and geography of the Adjustments. Additionally, the non-GAAP tax rate excludes a non-recurring net benefit of $11.6 million related to U.S. Tax Reform which is included in the U.S. GAAP tax rate for the three and twelve months ended December 31, 2017. The non-GAAP tax rate for the three and twelve months ended December 31, 2016 excludes a non-recurring benefit of $8.2 million related to the release of a valuation allowance on deferred tax assets in the U.K., which is included in the U.S. GAAP tax rate for those periods. For the three and twelve months ended December 31, 2017, the non-GAAP tax rate used to calculate Adjusted Net Income was approximately 28.6% and 27.7%, respectively. For the three months ended December 31, 2016, the non-GAAP tax rate used to calculate Adjusted Net Income was approximately 29.2%. For the twelve months ended December 31, 2016, the non-GAAP tax rate of 29.1% is a result of 29.2% for the quarter ended December 31, 2016, 24.2% for the quarter ended September 30, 2016, and for the six months ended June 30, 2016, the Company used its previously estimated long-term cross-jurisdictional tax rate of 32%. Adjusted Net Income per diluted share is calculated by dividing Adjusted Net Income by weighted average diluted shares outstanding. Free Cash Flow is defined as cash provided by operating activities less payments for capital expenditures, including those financed through direct debt, but excluding acquisitions. The Free Cash Flow measure does not take into consideration certain other non-discretionary cash requirements such as mandatory principal payments on portions of the Company’s long-term debt. Management calculates certain GAAP as well as non-GAAP measures on a constant-currency basis using the average foreign currency exchange rates applicable in the corresponding period of the previous year and applying these rates to the measures in the current reporting period. Management uses GAAP as well as non-GAAP measures on a constant-currency basis to assess performance and eliminate the effect foreign currency exchange rates have on comparability between periods.

 

The non-GAAP financial measures presented herein should not be considered in isolation or as a substitute for operating income, net income, cash flows from operating, investing, or financing activities, or other income or cash flow measures prepared in accordance with GAAP. Reconciliations of the non-GAAP financial measures used herein to the most directly comparable GAAP financial measures are presented in tabular form at the end of this earnings release.

 

4



 

Consolidated Statements of Operations

For the Three and Twelve Months Ended December 31, 2017 and 2016

(In thousands, excluding share, per share amounts, and percentages)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31, 

 

December 31, 

 

 

 

2017

 

% Change

 

2016

 

2017

 

% Change

 

2016

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

Revenues: 

 

 

 

 

 

 

 

 

 

 

 

 

 

ATM operating revenues

 

$

346,181

 

17.5

%

$

294,656

 

$

1,451,372

 

19.7

%

$

1,212,863

 

ATM product sales and other revenues

 

16,784

 

10.7

 

15,166

 

56,227

 

7.1

 

52,501

 

Total revenues

 

362,965

 

17.2

 

309,822

 

1,507,599

 

19.1

 

1,265,364

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of ATM operating revenues (excludes depreciation, accretion, and amortization of intangible assets reported separately below.)

 

222,123

 

18.4

 

187,680

 

951,670

 

23.9

 

768,200

 

Cost of ATM product sales and other revenues

 

12,779

 

6.4

 

12,014

 

47,450

 

3.4

 

45,887

 

Total cost of revenues

 

234,902

 

17.6

 

199,694

 

999,120

 

22.7

 

814,087

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general, and administrative expenses

 

42,686

 

11.5

 

38,277

 

174,237

 

13.3

 

153,782

 

Redomicile-related expenses

 

 

n/m

 

1,546

 

782

 

(94.3

)

13,747

 

Restructuring expenses

 

2,111

 

n/m

 

 

10,354

 

n/m

 

 

Acquisition and divestiture-related expenses

 

3,579

 

(21.8

)

4,575

 

18,917

 

98.9

 

9,513

 

Goodwill and intangible asset impairment

 

 

n/m

 

 

194,521

 

n/m

 

 

Depreciation and accretion expense

 

33,353

 

52.5

 

21,868

 

122,036

 

34.2

 

90,953

 

Amortization of intangible assets

 

12,443

 

43.1

 

8,693

 

57,866

 

57.2

 

36,822

 

Loss on disposal and impairment of assets

 

7,105

 

n/m

 

556

 

33,275

 

n/m

 

81

 

Total operating expenses

 

101,277

 

34.1

 

75,515

 

611,988

 

100.7

 

304,898

 

Income (loss) from operations

 

26,786

 

(22.6

)

34,613

 

(103,509

)

n/m

 

146,379

 

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

9,276

 

124.4

 

4,133

 

35,036

 

101.8

 

17,360

 

Amortization of deferred financing costs and note discount

 

3,257

 

12.6

 

2,893

 

12,574

 

9.1

 

11,529

 

Other expense

 

5,254

 

137.7

 

2,210

 

3,524

 

19.1

 

2,958

 

Total other expense

 

17,787

 

92.6

 

9,236

 

51,134

 

60.6

 

31,847

 

Income (loss) before income taxes

 

8,999

 

(64.5

)

25,377

 

(154,643

)

n/m

 

114,532

 

Income tax (benefit) expense

 

(6,957

)

n/m

 

418

 

(9,292

)

n/m

 

26,622

 

Effective tax rate

 

(77.3

)%

 

 

1.6

%

6.0

%

 

 

23.2

%

Net income (loss)

 

15,956

 

(36.1

)

24,959

 

(145,351

)

n/m

 

87,910

 

Net income (loss) attributable to noncontrolling interests

 

2

 

(120.0

)

(10

)

(1

)

(98.8

)

(81

)

Net income (loss) attributable to controlling interests and available to common shareholders

 

$

15,954

 

(36.1

)%

$

24,969

 

$

(145,350

)

n/m

%

$

87,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share — basic

 

$

0.35

 

 

 

$

0.55

 

$

(3.19

)

 

 

$

1.95

 

Net income (loss) per common share — diluted

 

$

0.35

 

 

 

$

0.54

 

$

(3.19

)

 

 

$

1.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding — basic

 

45,685,325

 

 

 

45,292,386

 

45,619,679

 

 

 

45,206,119

 

Weighted average shares outstanding — diluted

 

46,193,914

 

 

 

45,935,367

 

45,619,679

 

 

 

45,821,527

 

 

5



 

Condensed Consolidated Balance Sheets

As of December 31, 2017 and December 31, 2016

(In thousands)

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

51,370

 

$

73,534

 

Accounts and notes receivable, net

 

105,245

 

84,156

 

Inventory, net

 

14,283

 

12,527

 

Restricted cash

 

48,328

 

32,213

 

Prepaid expenses, deferred costs, and other current assets

 

96,106

 

67,107

 

Total current assets

 

315,332

 

269,537

 

Property and equipment, net

 

497,902

 

392,735

 

Intangible assets, net

 

209,862

 

121,230

 

Goodwill

 

774,939

 

533,075

 

Deferred tax asset, net

 

6,925

 

13,004

 

Prepaid expenses, deferred costs, and other noncurrent assets

 

57,756

 

35,115

 

Total assets

 

$

1,862,716

 

$

1,364,696

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of other long-term liabilities

 

$

31,370

 

$

28,237

 

Accounts payable and other accrued and current liabilities

 

351,180

 

285,583

 

Total current liabilities

 

382,550

 

313,820

 

Long-term liabilities:

 

 

 

 

 

Long-term debt

 

917,721

 

502,539

 

Asset retirement obligations

 

59,920

 

45,086

 

Deferred tax liability, net

 

37,130

 

27,625

 

Other long-term liabilities

 

75,002

 

18,691

 

Total liabilities

 

1,472,323

 

907,761

 

Shareholders’ equity

 

390,393

 

456,935

 

Total liabilities and shareholders’ equity

 

$

1,862,716

 

$

1,364,696

 

 

6



 

SELECTED BALANCE SHEET DETAIL:

 

Long-term debt:

 

December 31, 2017

 

December 31, 2016

 

 

 

(In thousands)

 

 

 

(Unaudited)

 

 

 

Revolving credit facility

 

$

122,461

 

$

14,100

 

1.00% Convertible senior notes (1)

 

251,973

 

241,068

 

5.125% Senior notes (1)

 

248,038

 

247,371

 

5.50% Senior notes (1)

 

295,249

 

 

Total long-term debt

 

$

917,721

 

$

502,539

 

 


(1)         The 1.00% Convertible Senior Notes due 2020 with a face value of $287.5 million are presented net of the unamortized discount and capitalized debt issuance costs of $35.5 million and $46.4 million as of December 31, 2017 and 2016, respectively. In accordance with GAAP, the estimated fair value of the conversion feature within the Convertible Senior Notes was recorded as additional paid-in capital within equity at issuance. The Convertible Senior Notes are being accreted over the term of the notes to the full principal amount ($287.5 million). The 5.125% Senior Notes due 2022 with a face value of $250.0 million are presented net of capitalized debt issuance costs of $2.0 million and $2.6 million as of December 31, 2017 and December 31, 2016, respectively. The 5.50% Senior Notes due 2025 with a face value of $300.0 million are presented net of capitalized debt issuance costs of $4.8 million as of December 31, 2017.

 

SELECTED CASH FLOW DETAIL:

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31, 

 

December 31, 

 

Selected cash flow statement amounts:

 

2017

 

2016

 

2017

 

2016

 

 

 

(In thousands)

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

Net cash provided by operating activities

 

$

53,608

 

$

56,343

 

$

217,892

 

$

270,275

 

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

(32,716

)

(52,801

)

(631,217

)

(139,203

)

Net cash (used in) provided by financing activities

 

(35,860

)

14,193

 

391,424

 

(78,942

)

Effect of exchange rate changes on cash

 

4,840

 

(3,722

)

(263

)

(4,893

)

Net (decrease) increase in cash and cash equivalents

 

(10,128

)

14,013

 

(22,164

)

47,237

 

Cash and cash equivalents as of beginning of period

 

61,498

 

59,521

 

73,534

 

26,297

 

Cash and cash equivalents as of end of period

 

$

51,370

 

$

73,534

 

$

51,370

 

$

73,534

 

 

7



 

Reconciliation of Net Income (Loss) Attributable to Controlling Interests and Available to Common Shareholders to EBITDA, Adjusted EBITDA, and Adjusted Net Income

For the Three and Twelve Months Ended December 31, 2017 and 2016

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31, 

 

December 31, 

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

(In thousands, excluding share and per share amounts)

 

Net income (loss) attributable to controlling interests and available to common shareholders

 

$

15,954

 

$

24,969

 

$

(145,350

)

$

87,991

 

Adjustments:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

9,276

 

4,133

 

35,036

 

17,360

 

Amortization of deferred financing costs and note discount

 

3,257

 

2,893

 

12,574

 

11,529

 

Income tax (benefit) expense

 

(6,957

)

418

 

(9,292

)

26,622

 

Depreciation and accretion expense

 

33,353

 

21,868

 

122,036

 

90,953

 

Amortization of intangible assets

 

12,443

 

8,693

 

57,866

 

36,822

 

EBITDA 

 

$

67,326

 

$

62,974

 

$

72,870

 

$

271,277

 

 

 

 

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

Loss on disposal and impairment of assets

 

7,105

 

556

 

33,275

 

81

 

Other expense (1)

 

5,254

 

2,210

 

3,524

 

2,958

 

Noncontrolling interests (2)

 

(6

)

(17

)

(25

)

(67

)

Share-based compensation expense

 

4,422

 

5,650

 

14,395

 

21,430

 

Redomicile-related expenses (3)

 

 

1,546

 

782

 

13,747

 

Restructuring expenses (4)

 

2,111

 

 

10,354

 

 

Acquisition and divestiture-related expenses (5)

 

3,579

 

4,575

 

18,917

 

9,513

 

Goodwill and intangible asset impairment (6)

 

 

 

194,521

 

 

Adjusted EBITDA

 

$

89,791

 

$

77,494

 

$

348,613

 

$

318,939

 

Less:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

9,276

 

4,133

 

35,036

 

17,360

 

Depreciation and accretion expense (7)

 

33,352

 

21,864

 

122,029

 

90,927

 

Adjusted pre-tax income

 

$

47,163

 

$

51,497

 

$

191,548

 

$

210,652

 

Income tax expense (8)

 

13,489

 

15,028

 

53,084

 

61,342

 

Adjusted Net Income

 

$

33,674

 

$

36,469

 

$

138,464

 

$

149,310

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income per share — basic

 

$

0.74

 

$

0.81

 

$

3.03

 

$

3.30

 

Adjusted Net Income per share — diluted

 

$

0.73

 

$

0.79

 

$

3.00

 

$

3.26

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding — basic

 

45,685,325

 

45,292,386

 

45,619,679

 

45,206,119

 

Weighted average shares outstanding — diluted (9)

 

46,193,914

 

45,935,367

 

46,214,715

 

45,821,527

 

 


(1)         Includes foreign currency translation gains/losses, the revaluation of the estimated acquisition-related contingent consideration payable, and other non-operating costs.

 

(2)         Noncontrolling interests adjustment made such that Adjusted EBITDA includes only the Company’s ownership interest in the Adjusted EBITDA of one of its Mexican subsidiaries.

 

(3)         Expenses associated with the Company’s redomicile of its parent company to the U.K., which was completed on July 1, 2016.

 

(4)         Expenses primarily related to employee severance costs associated with a corporate reorganization and broad initiative to reduce costs implemented in the first quarter of 2017 and certain costs associated with exiting its Poland operations during the fourth quarter of 2017.

 

(5)         Acquisition and divestiture-related expenses include costs incurred for professional and legal fees and certain other transition and integration-related costs.

 

(6)         Goodwill and intangible asset impairments related to the Company’s Australia & New Zealand segment.

 

(7)         Amounts exclude a portion of the expenses incurred by one of its Mexican subsidiaries to account for the amounts allocable to the noncontrolling interest shareholders.

 

(8)         For the three and twelve months ended December 31, 2017, calculated using an effective tax rate of approximately 28.6% and 27.7%, respectively, which represents the Company’s GAAP tax rate as adjusted for the net tax effects related to the items excluded from Adjusted Net Income and excludes non-recurring tax items related to U.S. Tax Reform. For the three months ended December 31, 2016, the non-GAAP tax rate used to calculate Adjusted Net Income was approximately 29.2%. For the twelve months ended December 31, 2016, the non-GAAP tax rate of 29.1% is a result of 29.2% for the quarter ended December 31, 2016, 24% for the quarter ended September 30, 2016, and for the six months ended June 30, 2016, the Company used its previously estimated long-term cross-jurisdictional tax rate of 32%. See Disclosure of Non-GAAP Financial Information in this earnings release for further discussion.

 

(9)         Consistent with the positive Adjusted Net Income, the Adjusted Net Income per diluted share amounts have been calculated using the diluted shares outstanding that would have resulted from positive GAAP Net Income, if applicable.

 

8



 

Reconciliation of GAAP Revenue to Constant-Currency Revenue

For the Three and Twelve Months Ended December 31, 2017 and 2016

(Unaudited)

 

 

 

Three Months Ended

 

 

December 31, 

 

 

2017

 

2016

 

% Change

 

Europe & Africa revenue:

 

U.S.
GAAP

 

Foreign
Currency
Impact

 

Constant -
 Currency

 

U.S.
GAAP

 

U.S.
GAAP

 

Constant -
Currency

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

ATM operating revenues

 

$

102,403

 

$

(6,183

)

$

96,220

 

$

85,515

 

19.7

%

12.5

%

ATM product sales and other revenues

 

2,444

 

(118

)

2,326

 

1,237

 

97.6

 

88.0

 

Total revenues

 

$

104,847

 

$

(6,301

)

$

98,546

 

$

86,752

 

20.9

%

13.6

%

 

 

 

Twelve Months Ended

 

 

 

December 31, 

 

 

 

2017

 

2016

 

% Change

 

 

 

U.S.
GAAP

 

Foreign
Currency
Impact

 

Constant -
Currency

 

U.S.
GAAP

 

U.S.
GAAP

 

Constant -
Currency

 

 

 

 

(In thousands)

 

 

ATM operating revenues

 

$

396,229

 

$

16,091

 

$

412,320

 

$

361,967

 

9.5

%

13.9

%

ATM product sales and other revenues

 

8,603

 

274

 

8,877

 

5,443

 

58.1

 

63.1

 

Total revenues

 

$

404,832

 

$

16,365

 

$

421,197

 

$

367,410

 

10.2

%

14.6

%

 

 

 

Three Months Ended

 

 

December 31, 

 

 

2017

 

2016

 

% Change

 

Consolidated revenue:

 

U.S.
GAAP

 

Foreign
Currency
Impact

 

Constant -
Currency

 

U.S.
GAAP

 

U.S.
GAAP

 

Constant -
Currency

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

ATM operating revenues

 

$

346,181

 

$

(6,609

)

$

339,572

 

$

294,656

 

17.5

%

15.2

%

ATM product sales and other revenues

 

16,784

 

(121

)

16,663

 

15,166

 

10.7

 

9.9

 

Total revenues

 

$

362,965

 

$

(6,730

)

$

356,235

 

$

309,822

 

17.2

%

15.0

%

 

 

 

Twelve Months Ended

 

 

 

December 31, 

 

 

 

2017

 

2016

 

% Change

 

 

 

U.S.
GAAP

 

Foreign 
Currency 
Impact

 

Constant -
 Currency

 

U.S.
GAAP

 

U.S.
GAAP

 

Constant -
 Currency

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

ATM operating revenues

 

$

1,451,372

 

$

15,480

 

$

1,466,852

 

$

1,212,863

 

19.7

%

20.9

%

ATM product sales and other revenues

 

56,227

 

228

 

56,455

 

52,501

 

7.1

 

7.5

 

Total revenues

 

$

1,507,599

 

$

15,708

 

$

1,523,307

 

$

1,265,364

 

19.1

%

20.4

%

 

9



 

Reconciliation of Gross Profit Inclusive of Depreciation, Accretion, and Amortization of Intangible Assets to Adjusted Gross Profit

For the Three and Twelve Months Ended December 31, 2017 and 2016

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31, 

 

December 31, 

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

(In thousands, excluding percentages)

 

Total revenues

 

$

362,965

 

$

309,822

 

$

1,507,599

 

$

1,265,364

 

Total cost of revenues (1)

 

234,902

 

199,694

 

999,120

 

814,087

 

Total depreciation, accretion, and amortization of intangible assets excluded from Total cost of revenues

 

36,093

 

25,105

 

148,004

 

107,524

 

Gross profit inclusive of depreciation, accretion, and amortization of intangible assets

 

$

91,970

 

$

85,023

 

$

360,475

 

$

343,753

 

Gross profit % (inclusive of depreciation, accretion, and amortization of intangible assets)

 

25.3

%

27.4

%

23.9

%

27.2

%

Total depreciation, accretion, and amortization of intangible assets excluded from gross profit

 

$

36,093

 

$

25,105

 

$

148,004

 

$

107,524

 

Adjusted Gross Profit exclusive of depreciation, accretion, and amortization of intangible assets

 

$

128,063

 

$

110,128

 

$

508,479

 

$

451,277

 

Adjusted Gross Profit % (exclusive of depreciation, accretion, and amortization of intangible assets)

 

35.3

%

35.5

%

33.7

%

35.7

%

 


(1)         The Company presents the Total cost of revenues in the Company’s Consolidated Statements of Operations exclusive of depreciation, accretion, and amortization of intangible assets.

 

10



 

Reconciliation of Adjusted EBITDA, Adjusted Net Income, and Adjusted Net Income per diluted share on a Non-GAAP basis to Constant-Currency

For the Three and Twelve Months Ended December 31, 2017 and 2016

(Unaudited)

 

 

 

Three Months Ended

 

 

 

December 31, 

 

 

 

2017

 

2016

 

% Change

 

 

 

Non -
GAAP (1)

 

Foreign 
Currency 
Impact

 

Constant - 
Currency

 

Non -
GAAP (1)

 

Non -
GAAP (1)

 

Constant - 
Currency

 

 

 

(In thousands)

 

 

 

 

 

Adjusted EBITDA

 

$

89,791

 

$

(2,250

)

$

87,541

 

$

77,494

 

15.9

%

13.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income

 

$

33,674

 

$

(1,033

)

$

32,641

 

$

36,469

 

(7.7

)%

(10.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income per share — diluted (2)

 

$

0.73

 

$

(0.02

)

$

0.71

 

$

0.79

 

(7.6

)%

(10.1

)%

 

 

 

Twelve Months Ended

 

 

 

December 31, 

 

 

 

2017

 

2016

 

% Change

 

 

 

Non -
GAAP (1)

 

Foreign 
Currency 
Impact

 

Constant - 
Currency

 

Non -
GAAP (1)

 

Non -
GAAP (1)

 

Constant - 
Currency

 

 

 

(In thousands)

 

 

 

 

 

Adjusted EBITDA

 

$

348,613

 

$

4,554

 

$

353,167

 

$

318,939

 

9.3

%

10.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income

 

$

138,464

 

$

2,083

 

$

140,547

 

$

149,310

 

(7.3

)%

(5.9

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income per share — diluted (2)

 

$

3.00

 

$

0.04

 

$

3.04

 

$

3.26

 

(8.0

)%

(6.7

)%

 


(1)         As reported on the Company’s Reconciliation of Net Income Attributable to Controlling Interests and Available to Common Shareholders to EBITDA, Adjusted EBITDA, and Adjusted Net Income, see Disclosure of Non-GAAP Financial Information in this earnings release for further discussion.

 

(2)         Adjusted Net Income per diluted share is calculated by dividing Adjusted Net Income by the weighted average diluted shares outstanding of 46,193,914 and 45,935,367 for the three months ended December 31, 2017 and 2016, respectively, and 46,214,715 and 45,821,527 for the twelve months ended December 31, 2017 and 2016, respectively. Consistent with the positive Adjusted Net Income, the Adjusted Net Income per diluted share amounts have been calculated using the diluted shares outstanding that would have resulted from positive GAAP Net Income.

 

Reconciliation of Free Cash Flow

For the Three and Twelve Months Ended December 31, 2017 and 2016

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31, 

 

December 31, 

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

(In thousands)

 

Net cash provided by operating activities

 

$

53,608

 

$

56,343

 

$

217,892

 

$

270,275

 

Payments for capital expenditures:

 

 

 

 

 

 

 

 

 

Net cash used in investing activities, excluding acquisitions and divestitures

 

(32,716

)

(49,832

)

(144,140

)

(125,882

)

Free cash flow

 

$

20,892

 

$

6,511

 

$

73,752

 

$

144,393

 

 

11



 

Reconciliation of Estimated Net Income to EBITDA, Adjusted EBITDA, and Adjusted Net Income

For the Year Ending December 31, 2018

(In millions, excluding per share amounts)

(Unaudited)

 

 

 

Estimated Range 
Full Year 2018 
(1)

 

Net Income

 

$

1.0

 

$

6.5

 

Adjustments:

 

 

 

 

 

Interest expense, net

 

36.0

 

37.0

 

Amortization of deferred financing costs and note discount

 

14.0

 

14.0

 

Income tax expense

 

1.0

 

5.5

 

Depreciation and accretion expense

 

127.0

 

125.0

 

Amortization of intangible assets

 

46.0

 

47.0

 

EBITDA 

 

$

225.0

 

$

235.0

 

 

 

 

 

 

 

Add Back:

 

 

 

 

 

Share-based compensation expense

 

17.0

 

17.0

 

Acquisition-related expenses

 

3.0

 

3.0

 

Restructuring expenses

 

5.0

 

5.0

 

Adjusted EBITDA

 

$

250.0

 

$

260.0

 

Less:

 

 

 

 

 

Interest expense, net

 

36.0

 

37.0

 

Depreciation and accretion expense

 

127.0

 

125.0

 

Income tax expense (2)

 

24.2

 

25.5

 

Adjusted Net Income

 

$

62.8

 

$

72.5

 

 

 

 

 

 

 

Adjusted Net Income per share — diluted

 

$

1.35

 

$

1.55

 

 

 

 

 

 

 

Weighted average shares outstanding — diluted

 

46.7

 

46.7

 

 


(1)         See Disclosure of Non-GAAP Financial Information in this earnings release for definitions of the non-GAAP measures included in this table.

 

(2)         Calculated using the Company’s estimated non-GAAP tax rate of approximately 26% to 28%, as adjusted for items excluded from Adjusted Net Income, see Disclosure of Non-GAAP Financial Information in this earnings release for further discussion.

 

Cardtronics is a registered trademark of Cardtronics plc and its subsidiaries.

All other trademarks are the property of their respective owners.

 

###

 

12