HOUSTON, Aug. 5, 2009 (GLOBE NEWSWIRE) -- Cardtronics, Inc. (Nasdaq:CATM), the world's largest non-bank operator of ATMs, today announced its financial and operational results for the quarter ended June 30, 2009.
Key financial and operational statistics related to the quarter include:
* Consolidated revenues of $124.6 million, down 2% from the second
quarter of 2008, but up 3% when excluding the impact of negative
foreign currency exchange rate movements
* Revenue growth in excess of 5% on a constant-currency basis for the
Company's core business operations, which include the Company's
domestic company-owned large-account ATM placement and branding
business and the Company's international operations
* Adjusted EBITDA of $27.9 million, up more than 25% from the second
quarter of 2008
* Adjusted Net Income of $6.7 million, up from $2.9 million in the
second quarter of 2008
* Adjusted Net Income Per Share of $0.17, up 113% from $0.08 in the
second quarter of 2008
* GAAP Net Income of $2.5 million compared to a $3.6 million GAAP Net
Loss in the second quarter of 2008
* Free Cash Flow of nearly $20 million, consisting of $25.8 million
of cash provided by operating activities, less $5.8 million of
capital expenditures, enabling the repayment of $24.0 million in
amounts outstanding under the Company's revolving credit facility
* Continued improvements in several key operating metrics versus the
second quarter of 2008:
-- Average number of transacting ATMs increased by 1%
-- Cash withdrawal transactions per ATM per month increased by 5%
-- ATM operating margins increased from 24% of revenues to 31% of
revenues
Please refer to the "Disclosure of Non-GAAP Financial Information" contained later in this release for definitions of Adjusted EBITDA, Adjusted Net Income, and Free Cash Flow. For additional financial information, including reconciliations to comparable GAAP measures, please refer to the supplemental schedules of selected financial information at the end of this release.
Recent highlights include:
* The expansion of the Company's relationship with a major bank
branding partner to include an additional 1,300 retail locations
throughout the United States, most of which involve existing
Cardtronics ATMs
* The settlement of outstanding litigation and agreement to terminate
the underlying ATM operating agreement with an existing merchant
involving approximately 270 ATMs
* Execution of an agreement with a major direct bank to provide
surcharge-free ATM access to their 2 million cardholders via
Cardtronics' Allpoint network
* The successful renegotiation and extension of contract terms with a
major bank branding partner covering approximately 880 out of 970
sites previously branded by a financial institution placed into
FDIC receivership
* Execution of agreements with ATM maintenance and armored car
service providers that will result in significant cost savings
during the remainder of 2009 and future years
* The continued transitioning of the Company's ATM portfolio over to
its in-house electronic funds transfer ("EFT") transaction
processing platform. As of June 30, 2009, the Company was
processing transactions for over 30,000 ATMs, including over 2,500
ATMs in the United Kingdom and 1,800 ATMs in Mexico
* The continued transitioning of the Company's ATMs in the United
Kingdom over to its in-house armored courier operation. As of
June 30, 2009, this operation was servicing approximately 725 of
the Company's ATMs in that market
* Continued strong liquidity and access to capital, with over
$143 million in available borrowing capacity under the Company's
revolving credit facility with leading financial institutions
* The upgrade by Standard & Poor's ("S&P") of the Company's corporate
credit rating to BB- and the Company's senior-subordinated notes to
B+ due to improved margins and the Company's largely recurring
revenue base.
"We are extremely pleased with our most recent quarterly results," commented Fred Lummis, Cardtronics' Chairman of the Board and interim Chief Executive Officer. "The generation of a solid increase in profits and cash flows sufficient to pay down nearly half of our outstanding revolver balance clearly demonstrate the stability and resiliency of this business model. Also, the management team has done an outstanding job of laying the foundation for continued earnings growth, resulting in a significant increase in our expected earnings guidance for the remainder of 2009."
SECOND QUARTER RESULTS
For the second quarter of 2009, revenues totaled $124.6 million, representing a 2% decrease from the $127.0 million in revenues generated during the second quarter of 2008. However, excluding the impact of unfavorable foreign currency exchange rate movements, year-over-year revenues increased by 3%. Such increase reflects over 5% growth in the Company's core business operations, including the Company's higher-margin domestic large-account ATM placement, branding and international businesses, offset somewhat by a decline in the Company's lower-margin merchant-owned account base and lower equipment sales as merchants and financial institutions continued to spend less capital in the current economic environment. Although the decline in the Company's merchant-owned account base and equipment sales negatively impacted the year-over-year revenue comparison, the gross profit impact of such declines was negligible.
Adjusted EBITDA totaled $27.9 million for the second quarter of 2009, compared to $22.2 million for the second quarter of 2008, and Adjusted Net Income totaled $6.7 million ($0.17 per diluted share), compared to Adjusted Net Income of $2.9 million ($0.07 per diluted share) for the second quarter of 2008. These increases were primarily attributable to higher gross margin rates in 2009. Key drivers of margin improvement were a more favorable revenue mix, lower vault cash rental costs (due to lower market interest rates) and the results of management's efforts to reduce other operating costs. Specific costs excluded from Adjusted EBITDA and Adjusted Net Income are detailed in a reconciliation included at the end of this press release.
SIX MONTH RESULTS
Revenues totaled $240.0 million for the six months ended June 30, 2009, representing a 3% decrease when compared to the $247.6 million in revenues recorded during the six months ended June 30, 2008. As was the case with the Company's quarterly results, the year-over-year decrease in revenues was primarily attributable to unfavorable foreign currency exchange rate movements, a decline in the Company's merchant-owned account base, and lower overall equipment sales.
Adjusted EBITDA totaled $50.4 million for the six months ended June 30, 2009, representing a 23% increase over the $40.9 million in Adjusted EBITDA for the same period in 2008. Adjusted Net Income totaled $10.1 million ($0.25 per diluted share) for the first six months of 2009, which was higher than the $4.2 million ($0.11 per diluted share) generated during the first six months of 2008. Increases in both Adjusted EBITDA and Adjusted Net Income were primarily due to the same factors as noted above for the Company's quarterly results.
The GAAP net loss for the six months ended June 30, 2009 totaled $2.6 million, compared to a GAAP net loss of $8.5 million during the same period last year. As was the case with the quarterly results, the year-over-year improvement was primarily driven by the same factors outlined above with respect to Adjusted EBITDA.
2009 GUIDANCE
The Company is updating the guidance it previously issued regarding its anticipated full-year 2009 results, and now expects the following:
* Revenues of $470 million to $480 million; * Overall gross margins of approximately 28.5% to 29%; * Adjusted EBITDA of $95 million to $100 million; * Depreciation and accretion expense of $38 to $39 million; * Cash interest expense of $29.5 to $30.5 million; * Adjusted Net Income of $0.40 to $0.50 per diluted share, based on approximately 42 million diluted shares outstanding (which does not reflect the potential impact of the Company's share repurchase program); and * Capital expenditures of approximately $25 million, net of minority interest.
The above guidance excludes the impact of certain one-time items as well as $4.6 million of anticipated stock-based compensation expense and approximately $17.5 million of intangible asset amortization expense. Additionally, the above guidance is based on average foreign currency exchange rates of $1.60 U.S. to GBP 1.00 U.K. and $13.40 Mexican pesos to $1.00 U.S. during 2009. If the recent volatility in foreign currency market continues, specifically with respect to the British pound and Mexican peso, actual results for 2009 could differ materially from the estimates reflected above.
LIQUIDITY AND SHARE REPURCHASE PROGRAM
The Company continues to maintain a very strong liquidity position despite the weaknesses seen in the broader economy and financial markets. The Company's $175.0 million revolving credit facility does not expire until May 2012 and is led by a syndicate of leading banks. As of June 30, 2009, the Company had $24.5 million of debt outstanding under this facility and $6.9 million in letters of credit posted under the facility, leaving $143.6 million in available, committed funding. This reflects a reduction in borrowings outstanding under the facility of over $24.0 million from the March 31, 2009 levels. The Company is currently in compliance with the covenants contained within this facility and would continue to be in compliance even in the event of substantially higher borrowings or substantially lower Adjusted EBITDA amounts. The Company's remaining indebtedness includes $0.6 million of capital leases in the United States, $7.0 million of equipment loans in Mexico, and $297.0 million in senior subordinated notes, net of discount. These fixed rate notes require no amortization prior to their August 2013 maturity date and contain no maintenance covenants and only limited incurrence covenants under which the Company has considerable flexibility.
On July 16, 2009, S&P upgraded the Company's corporate debt rating to BB- and the Company's senior-subordinated notes to B+. These upgrades reflect the relative stability of the Company's transaction volumes and revenues, despite the weak economy, and the continued improvements seen in the Company's overall leverage profile during the past year.
Given the financial flexibility outlined above and the free cash flow expected to be generated by the Company during 2009, in February 2009, the Company's board of directors approved a share repurchase program authorizing up to $10.0 million in share repurchases with an expiration date of March 31, 2010. The Company began executing this repurchase program during the second quarter under a Rule 10b5-1 trading plan. To date, the Company has purchased approximately 35,000 shares of its common stock at a total cost of $0.1 million and at an average price per share of $3.37.
DISCLOSURE OF NON-GAAP FINANCIAL INFORMATION
EBITDA, Adjusted EBITDA, Adjusted Net Income, and Free Cash Flow are non-GAAP financial measures provided as a complement to results prepared in accordance with accounting principles generally accepted within the United States of America and may not be comparable to similarly titled measures reported by other companies. Management believes that the presentation of these measures and the identification of unusual, non-recurring, or non-cash items 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 EBITDA excludes depreciation, accretion, and amortization expense 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 method by which the assets were acquired. Additionally, Adjusted EBITDA and Adjusted Net Income exclude certain non-recurring or non-cash items and therefore, may not be comparable to similarly titled measures employed by other companies. Free Cash Flow is cash provided by operating activities less payments for capital expenditures. 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 statement data prepared in accordance with GAAP.
A reconciliation of net loss to EBITDA, Adjusted EBITDA, and Adjusted Net Income and a calculation of Free Cash Flow are presented in tabular form at the end of this press release.
REVISION OF PRIOR PERIOD RESULTS
During the second quarter of 2009, the Company identified an error related to certain capitalized costs associated with its United Kingdom operation. Upon analysis of the Company's fixed asset records, management identified certain assets related to previously cancelled ATM sites that should have been expensed in prior periods. The impact of such error was an overstatement of fixed assets and depreciation expense, and an understatement of cost of sales and loss on disposal of assets for the years ended December 31, 2007 and 2008, including the related quarterly periods contained therein. The cumulative effect of the error was an increase in reported net losses in the years 2007 and 2008 by a total of $1.7 million. In accordance with Staff Accounting Bulletin No. 108 ("SAB 108"), as issued by the Securities and Exchange Commission ("SEC"), management determined that the effects of the misstatement were not material to any previously reported quarterly or annual period. As such, the related corrections will be made to the applicable prior periods as such financial information is included in future filings with the SEC. The Company's prior period results reported herein have been revised to reflect these adjustments, the effects of which have been summarized below.
Statement of Three Months Ended Six Months Ended
Operations: June 30, 2008 June 30, 2008
--------------------------- ---------------------------
As Adjust- As As Adjust- As
Reported ments Adjusted Reported ments Adjusted
-------- ------- -------- -------- ------- --------
(In thousands)
Cost of ATM
operating
revenues $ 93,601 $ 303 $ 93,904 $182,702 $ 634 $183,336
Depreciation
and
accretion
expense 10,039 (61) 9,978 19,121 (111) 19,010
Loss on
disposal of
assets(1) 1,025 90 1,115 2,218 217 2,435
Income tax
(benefit)
expense (540) (93) (633) 25 (206) (181)
Net loss (3,382) (239) (3,621) (7,974) (534) (8,508)
Balance Sheet: December 31, 2008
-------------------------------
As As
Reported Adjustments Adjusted
-------- ----------- --------
Property and equipment, net $154,829 $ (1,399) $153,430
Stockholders' deficit (18,351) (1,399) (19,750)
(1) Previously included as a component of "Other expense".
CONFERENCE CALL INFORMATION
Cardtronics will host a conference call today, Wednesday, August 5, 2009, at 7:30 a.m. Central Time (8:30 a.m. Eastern Time) to discuss the Company's financial results for the quarter ended June 30, 2009.
To access the call, please call the conference call operator at:
Dial in: (800) 441-0022 Alternate dial-in: (719) 325-2413
Please call in fifteen minutes prior to the scheduled start time, and request to be connected to the "Cardtronics Second Quarter Earnings Call." Additionally, a live audio webcast of the conference call will be available online through the investor relations section of Cardtronics' website at http://www.cardtronics.com/.
A digital replay of the conference call will be available through Wednesday, August 12, 2009, and can be accessed by calling (888) 203-1112 or (719) 457-0820 and entering 5861415 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 August 31, 2009.
ABOUT CARDTRONICS
Headquartered in Houston, Texas, Cardtronics is the world's largest non-bank operator of ATMs. Cardtronics operates approximately 33,000 ATMs across its portfolio, with ATMs in every major market in the United States, over 2,530 ATMs throughout the United Kingdom, and approximately 2,110 ATMs throughout Mexico. Major merchant clients include 7-Eleven(r), Chevron(r), Costco(r), CVS(r)/pharmacy, ExxonMobil(r), Rite Aid(r), Safeway(r), Sunoco(r), Target(r), and Walgreens(r). Complementing its ATM operations, Cardtronics works with financial institutions of all sizes to provide their customers with convenient cash access and deposit capabilities through ATM branding, surcharge-free programs, and image deposit services. Approximately 10,700 Cardtronics owned and operated ATMs currently feature bank brands. For more information, please visit the Company's website at http://www.cardtronics.com/.
The Cardtronics logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=991
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements give our current expectations or forecasts of future events, future financial performance, strategies, expectations, competitive environment, regulation, and availability of resources. Many of the forward-looking statements contained in this release relate to our second quarter financial results and the underlying business events which generated those results. They include, among other things, statements concerning projections, predictions, expectations, estimates or forecasts as to our business, financial and operational results and future economic performance, and statements of management's goals and objectives and other similar expressions concerning matters that are not historical facts. Such statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements. Such risks and uncertainties include, but are not limited to, the following:
* risks and uncertainties relating to trends in ATM usage and alternative payment options; * network security related to our EFT and third party processing platforms; * changes in the ATM transaction fees the Company receives; * decreases in the number of ATMs that can be placed with the Company's top merchants; * the Company's reliance on third parties for cash management and other key outsourced services; * changes in interest rates; * declines in, or system failures that interrupt or delay, ATM transactions; * the Company's ability to continue to execute its growth strategies; * risks associated with the acquisition of other ATM networks; * increased industry competition; * increased regulation and regulatory uncertainty; * changes in ATM technology; * changes in foreign currency rates; and * general and economic conditions.
You should not read forward-looking statements as a guarantee of future performance or results. They will not necessarily be accurate indications of the times at or by which such performance or results will be achieved. Forward-looking statements speak only as of the date the statements are made and are based on information available at the time those statements are made and/or management's good faith belief as of that time with respect to future events. We assume no obligation to update forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information. Actual results may differ materially from such forward-looking statements for a number of reasons, including those set forth in the Company's filings with the SEC, including the Company's Annual Report on Form 10-K for the year ended December 31, 2008.
Consolidated Statements of Operations
For the Three and Six Months Ended June 30, 2009 and 2008
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
---------------------- ----------------------
2009 2008 2009 2008
---------- ---------- ---------- ----------
(In thousands, except share and per share
information)
Revenues:
ATM operating revenues $ 121,362 $ 122,868 $ 234,942 $ 239,165
ATM product sales and
other revenues 3,286 4,107 5,051 8,385
---------- ---------- ---------- ----------
Total revenues 124,648 126,975 239,993 247,550
Cost of revenues:
Cost of ATM operating
revenues (exclusive of
depreciation,
accretion, and
amortization shown
separately below) 83,975 93,904 166,204 183,336
Cost of ATM product
sales and other
revenues 3,153 3,662 4,967 7,826
---------- ---------- ---------- ----------
Total cost of revenues 87,128 97,566 171,171 191,162
Gross profit 37,520 29,409 68,822 56,388
Operating expenses:
Selling, general, and
administrative
expenses(1) 10,584 9,800 21,439 18,351
Depreciation and
accretion expense 9,935 9,978 19,574 19,010
Amortization expense 4,504 4,501 9,031 9,004
Loss on disposal of
assets 1,676 1,115 3,784 2,435
---------- ---------- ---------- ----------
Total operating
expenses 26,699 25,394 53,828 48,800
Income from operations 10,821 4,015 14,994 7,588
Other (income) expense:
Interest expense, net 8,247 8,252 16,526 16,392
Other (income) expense (1,041) 17 (1,127) (115)
---------- ---------- ---------- ----------
Total other expense 7,206 8,269 15,399 16,277
Income (loss) before
income taxes 3,615 (4,254) (405) (8,689)
Income tax expense
(benefit) 1,016 (633) 2,033 (181)
---------- ---------- ---------- ----------
Net income (loss) 2,599 (3,621) (2,438) (8,508)
Net income attributable
to noncontrolling
interests 111 -- 142 --
---------- ---------- ---------- ----------
Net income (loss)
attributable to
controlling interests
and available to
common shareholders $ 2,488 $ (3,621) $ (2,580) $ (8,508)
---------- ---------- ---------- ----------
Net income (loss) per
common share - basic $ 0.06 $ (0.09) $ (0.07) $ (0.22)
========== ========== ========== ==========
Net income (loss) per
common share -
diluted $ 0.06 $ (0.09) $ (0.07) $ (0.22)
========== ========== ========== ==========
Weighted average
shares outstanding
- basic 39,032,087 38,735,027 39,005,202 38,662,452
========== ========== ========== ==========
Weighted average
shares outstanding
- diluted 39,657,168 38,735,027 39,005,202 38,662,452
========== ========== ========== ==========
---------------------
(1) Selling, general, and administrative expenses for the six months
ended June 30, 2009 includes $1.2 million in severance costs
associated with the departure of the Company's former Chief
Executive Officer in March 2009 and $1.1 million of additional
stock-based compensation expense associated with the restricted
stock and option awards granted in 2008 and 2009. For the three
months ended June 30, 2009, the additional stock-based
compensation expense associated with these grants totaled
$0.5 million.
Consolidated Balance Sheets
As of June 30, 2009 and December 31, 2008
June 30, December 31,
2009 2008
(Unaudited)
------------ ------------
(In thousands)
Assets
Current assets:
Cash and cash equivalents $ 6,492 $ 3,424
Accounts and notes receivable, net 23,384 25,317
Inventory 2,903 3,011
Restricted cash, short-term 3,833 2,423
Prepaid, deferred costs, and other
current assets 11,110 17,273
------------ ------------
Total current assets 47,722 51,448
Property and equipment, net 150,676 153,430
Intangible assets, net 99,942 108,327
Goodwill 165,483 163,784
Prepaid and other assets 4,313 3,839
------------ ------------
Total assets $ 468,136 $ 480,828
============ ============
Liabilities and Stockholders' Deficit
Current liabilities:
Current portion of long-term debt $ 1,748 $ 1,373
Current portion of capital lease
obligations 605 757
Current portion of other long-term
liabilities 25,855 24,302
Accounts payable and other accrued and
current liabilities 69,628 72,386
------------ ------------
Total current liabilities 97,836 98,818
Long-term liabilities:
Long-term debt, net of current portion 326,698 344,816
Capital lease obligations, net of current
portion -- 235
Deferred tax liability, net 13,564 11,673
Asset retirement obligations 22,777 21,069
Other long-term liabilities 17,512 23,967
------------ ------------
Total liabilities 478,387 500,578
Stockholders' deficit (10,251) (19,750)
------------ ------------
Total liabilities and stockholders'
deficit $ 468,136 $ 480,828
============ ============
Selected Financial Information
(Unaudited)
SELECTED INCOME STATEMENT DETAIL:
---------------------------------
Breakout of Cost of ATM operating revenues (exclusive of depreciation,
accretion, and amortization):
Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2009 2008 2009 2008
-------- -------- -------- --------
(In thousands)
Merchant commissions $ 39,595 $ 43,074 $ 77,500 $ 82,981
Vault cash rental expense 8,280 11,704 16,411 23,767
Other cost of cash 10,925 12,031 22,511 23,239
Repairs and maintenance 10,067 9,322 19,944 18,832
Communications 3,621 4,330 7,404 8,802
Transaction processing 2,422 2,584 4,851 6,109
Stock-based compensation 193 132 384 197
Other expenses 8,872 10,727 17,199 19,409
-------- -------- -------- --------
Total cost of ATM operating
revenues $ 83,975 $ 93,904 $166,204 $183,336
======== ======== ======== ========
Breakout of Selling, general, and administrative expenses:
Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2009 2008 2009 2008
-------- -------- -------- --------
(In thousands)
Employee costs $ 5,599 $ 4,929 $ 12,057 $ 9,433
Stock-based compensation 869 412 1,736 614
Professional fees 1,280 1,468 2,608 3,130
Other 2,836 2,991 5,038 5,174
-------- -------- -------- --------
Total selling, general, and
administrative expenses $ 10,584 $ 9,800 $ 21,439 $ 18,351
======== ======== ======== ========
SELECTED BALANCE SHEET DETAIL:
------------------------------
Long-term debt and capital lease obligations:
June 30, December 31,
2009 2008
-------- ------------
(In millions)
Series A and Series B senior subordinated
notes $ 297.0 $ 296.6
Revolving credit facility 24.5 43.5
Equipment financing lines of Mexico subsidiary 7.0 6.1
Capital lease obligations 0.6 1.0
-------- --------
Total long-term debt and capital lease
obligations $ 329.1 $ 347.2
======== ========
Share count rollforward (in millions of shares):
Total shares outstanding as of December 31, 2008 40.6
Shares repurchased (0.1)
Shares issued - restricted stock grants 0.1
Shares forfeited - restricted stock (0.2)
--------
Total shares outstanding as of June 30, 2009 40.4
========
Selected Financial Information - Continued
(Unaudited)
SELECTED CASH FLOW DETAIL:
--------------------------
Selected cash flow statement amounts:
Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2009 2008 2009 2008
-------- -------- -------- --------
(In thousands)
Cash provided by operating
activities $ 25,758 $ 18,081 $ 32,705 $ 7,426
Cash used in investing
activities (5,823) (17,183) (10,799) (42,936)
Cash provided (used in)
by financing activities (23,348) (4,484) (19,332) 27,370
Effect of exchange rate
changes on cash 454 (167) 494 (144)
-------- -------- -------- --------
Net increase (decrease) in
cash and cash equivalents $ (2,959) $ (3,753) $ 3,068 $ (8,284)
Cash and cash equivalents at
beginning of period 9,451 8,908 3,424 13,439
-------- -------- -------- --------
Cash and cash equivalents at
end of period $ 6,492 $ 5,155 $ 6,492 $ 5,155
======== ======== ======== ========
Key Operating Metrics
For the Three and Six Months Ended June 30, 2009 and 2008
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2009 2008 2009 2008
-------- -------- -------- --------
Average number of transacting
ATMs:
United States: Company-owned 18,183 18,087 18,207 17,946
United States: Merchant-owned 10,130 10,720 10,141 10,855
United Kingdom 2,572 2,413 2,554 2,331
Mexico 2,117 1,581 2,106 1,514
-------- -------- -------- --------
Total average number of
transacting ATMs 33,002 32,801 33,008 32,646
======== ======== ======== ========
Total transactions (in
thousands) 96,482 90,190 185,853 173,646
Total cash withdrawal
transactions (in thousands) 62,047 58,710 119,611 112,599
Monthly cash withdrawal
transactions per ATM 627 597 604 575
Per ATM per month amounts:
ATM operating revenues(1) $ 1,226 $ 1,249 $ 1,186 $ 1,221
Cost of ATM operating
revenues(2) 848 954 839 936
-------- -------- -------- --------
ATM operating gross profit(3) $ 378 $ 295 $ 347 $ 285
======== ======== ======== ========
ATM operating gross margin(2) 30.8% 23.6% 29.3% 23.3%
Capital expenditures (in
thousands) $ 5,823 $ 17,187 $ 10,799 $ 42,592
Capital expenditures, net of
noncontrolling interest (in
thousands) $ 5,597 $ 15,866 $ 10,498 $ 41,598
----------------------
(1) The decline in ATM operating revenues per ATM per month was due
to foreign currency exchange rate movements between the three and
six month periods ended June 30, 2009 and 2008.
(2) Amounts presented exclude the effects of depreciation, accretion,
and amortization expense, which are presented separately in our
consolidated statements of operations.
(3) ATM operating gross profit is a measure of profitability that
uses only the revenue and expenses that relate to operating the
ATMs in our portfolio. Revenues and expenses from ATM equipment
sales and other ATM-related services are not included.
Reconciliation of Net Income (Loss) to EBITDA, Adjusted EBITDA, and
Adjusted Net Income
For the Three and Six Months Ended June 30, 2009 and 2008
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
---------------------- ----------------------
2009 2008 2009 2008
---------- ---------- ---------- ----------
(In thousands, except share and per share
amounts)
Net income (loss) $ 2,488 $ (3,621) $ (2,580) $ (8,508)
Adjustments:
Interest expense, net 7,644 7,722 15,355 15,354
Amortization of
deferred financing
costs and bond
discounts 603 530 1,171 1,038
Income tax (benefit)
expense 1,016 (633) 2,033 (181)
Depreciation and
accretion expense 9,935 9,978 19,574 19,010
Amortization expense 4,504 4,501 9,031 9,004
---------- ---------- ---------- ----------
EBITDA $ 26,190 $ 18,477 $ 44,584 $ 35,717
---------- ---------- ---------- ----------
Add back:
Loss on disposal of
assets(1) 1,676 1,115 3,784 2,435
Other (income) loss (1,041) 17 (1,127) (115)
Noncontrolling
interests (268) (98) (566) (146)
Stock-based
compensation expense 1,062 545 2,120 811
Other adjustments to
cost of ATM operating
revenues(2) (30) 1,914 153 2,252
Other adjustments to
selling, general, and
administrative
expenses(3) 277 257 1,463 (88)
---------- ---------- ---------- ----------
Adjusted EBITDA $ 27,866 $ 22,227 $ 50,411 $ 40,866
---------- ---------- ---------- ----------
Less:
Interest expense, net 7,644 7,722 15,355 15,354
Depreciation and
accretion expense 9,935 9,978 19,574 19,010
Income tax expense
(at 35%) 3,601 1,585 5,419 2,276
---------- ---------- ---------- -----------
Adjusted Net Income $ 6,686 $ 2,942 $ 10,063 $ 4,226
========== ========== ========== ==========
Adjusted Net Income
per share $ 0.17 $ 0.08 $ 0.26 $ 0.11
========== ========== ========== ==========
Adjusted Net Income
per diluted share $ 0.17 $ 0.07 $ 0.25 $ 0.11
========== ========== ========== ==========
Weighted average shares
outstanding - basic 39,032,087 38,735,027 39,005,202 38,662,452
========== ========== ========== ==========
Weighted average shares
outstanding - diluted 39,657,168 39,884,800 39,516,301 39,820,007
========== ========== ========== ==========
----------------
(1) Primarily comprised of losses on the disposal of fixed assets
that were incurred with the deinstallation of ATMs during the
periods.
(2) For the three and six month periods ended June 30, 2009 and 2008,
other adjustments to cost of ATM operating revenues primarily
consisted of costs associated with the continued conversion of
ATMs in the Company's portfolio over to its in-house EFT
processing platform and development costs associated with the
start-up of the Company's in-house armored operation in the
United Kingdom.
(3) For the six month period ended June 30, 2009, other adjustments
to selling, general, and administrative expenses primarily
consisted of severance costs associated with departure of the
Company's former Chief Executive Officer in March 2009.
Reconciliation of Free Cash Flow
For the Three and Six Months Ended June 30, 2009 and 2008
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2009 2008 2009 2008
-------- -------- -------- --------
(In thousands)
Cash provided by operating
activities $ 25,758 $ 18,081 $ 32,705 $ 7,425
Payments for capital
expenditures(1) 5,823 17,187 10,799 42,952
-------- -------- -------- --------
Free cash flow $ 19,935 $ 894 $ 21,906 $(35,527)
======== ======== ======== ========
----------------
(1) Capital expenditures exclude acquisitions and include payments
made for exclusive license agreements and site acquisition costs
Reconciliation of Estimated Net Income (Loss) to EBITDA, Adjusted
EBITDA, and Adjusted Net Income
For the Year Ending December 31, 2009
(Unaudited)
Estimated Range
(In millions, except per share amounts) Full Year 2009
-------------------
Net income (loss) $ (8.5) - $ 1.0
Adjustments:
Interest expense, net 30.5 - 29.5
Amortization of deferred financing costs and
bond discounts 2.4 - 2.4
Income tax expense 4.1 - 4.1
Depreciation and accretion expense 39.0 - 38.0
Amortization expense 18.0 - 17.0
------- -------
EBITDA $ 85.5 - $ 92.0
------- -------
Add back:
Noncontrolling interests (1.5) - (1.5)
Stock-based compensation expense 5.0 - 4.5
Other adjustments 6.0 - 5.0
------- -------
Adjusted EBITDA $ 95.0 - $ 100.0
------- -------
Less:
Interest expense, net 30.5 - 29.5
Depreciation and accretion expense 39.0 - 38.0
Income tax expense (at 35%) 9.0 - 11.4
------- -------
Adjusted Net Income $ 16.5 - $ 21.1
======= =======
Adjusted Net Income per diluted share $ 0.40 - $ 0.50
======= =======
Weighted average shares outstanding - diluted 42.5 - 41.5
======= =======