Blackhawk Announces Second Quarter 2017 Financial Results; Reaffirms Annual 2017 Guidance


PLEASANTON, Calif., July 19, 2017 (GLOBE NEWSWIRE) -- Blackhawk Network Holdings, Inc. (NASDAQ:HAWK) today announced financial results for the second quarter ended June 17, 2017.

$ in millions except per share amounts Q2'17  Q2'16  % Change
(unaudited)        
Operating Revenues $463.1   $391.2   18%
Net Income (Loss) $(6.4)  $(11.3)  44%
Diluted Earnings (Loss) Per Share $(0.11)  $(0.20)  45%

Non-GAAP Measures (see Table 2)

$ in millions except per share amounts Q2'17  Q2'16  % Change
(unaudited)        
Adjusted Operating Revenues $235.5  $183.7  28%
Adjusted EBITDA $29.8  $26.4  13%
Adjusted Net Income $6.7  $7.2  (7)%
Adjusted Diluted EPS $0.12  $0.13  (8)%

CEO and president Talbott Roche commented, "The Company's second quarter 2017 financial results exceeded expectations.  We were pleased with the strong performance in both the international and incentives segments.  Additionally, U.S. retail, transaction dollar volume (TDV) from closed and open loop gift products met expectations.  Our grocery distribution partner locations impacted by EMV(1) continue to show productivity improvement in line with expectations. Finally, we completed our preparations to launch Target as a new distribution partner at the beginning of the third quarter."  Roche continued, "We're making excellent progress on our margin expansion initiatives with full year 2017 adjusted EBITDA margins projected to expand approximately 60 basis points."

Assets Held for Sale:

During the second quarter of 2017, Grass Roots Meetings & Events contributed $20 million of operating revenues and adjusted operating revenues, $0.8 million of pre-tax income and $0.9 million of adjusted EBITDA.  For the first two quarters of 2017, Grass Roots Meetings & Events contributed $35 million of operating revenues and adjusted operating revenues, $0.2 million of pre-tax income and $0.4 million of adjusted EBITDA.

GAAP financial results for the second quarter of 2017 compared to the second quarter of 2016

  • Operating revenues totaled $463.1 million, an increase of 18% from $391.2 million for the quarter ended June 18, 2016.  This increase was due to an 8% increase in commissions and fees driven primarily by international growth, including the addition of Grass Roots which was acquired during the fourth quarter of 2016, and higher U.S. retail TDV; a 60% increase in program and other fees primarily due to international growth including the acquisition of Grass Roots, higher U.S. retail TDV and growth in the incentives segment; a 20% increase in marketing revenues primarily due to international growth; and a 19% increase in product sales due to higher incentives and rewards sales, partially offset by declines at Cardpool.
  • Net loss totaled $6.4 million compared to net loss of $11.3 million for the quarter ended June 18, 2016.  The year-over-year improvement was driven primarily by growth in the incentives and international segments and lower non-cash acquisition-related expenses, partially offset by increased interest expense.
  • Net loss per diluted share was $0.11 compared to a net loss per diluted share of $0.20 for the quarter ended June 18, 2016.  Diluted shares outstanding increased 0.6% to 56.4 million.

Non-GAAP financial results for the second quarter of 2017 compared to the second quarter of 2016 (see Table 2 for Reconciliation of Non-GAAP Measures)

  • Adjusted operating revenues totaled $235.5 million, a 28% increase from $183.7 million for the quarter ended June 18, 2016.  The increase was primarily in international due to strong organic revenue growth in each region coupled with the addition of Grass Roots and growth in the incentives segment, partially offset by a decline in Cardpool adjusted operating revenues.  Excluding Cardpool, U.S. retail adjusted operating revenues grew 10%.
  • Adjusted EBITDA totaled $29.8 million, an increase of 13% from $26.4 million for the quarter ended June 18, 2016.
  • Adjusted net income totaled $6.7 million, a decrease of 7% from $7.2 million for the quarter ended June 18, 2016.  The decrease was driven primarily by increased interest expense, partially offset by a lower effective tax rate.  Income tax on adjusted income before taxes was 31.4% for the second quarter 2017 compared to 34.0% for the comparable 2016 period due to a shift in jurisdictional mix of earnings and a favorable return-to-provision adjustment.
  • Adjusted diluted EPS was $0.12, a decrease of 8% from $0.13 for the quarter ended June 18, 2016.

(1)  Reference to “EMV impact” refers to our estimates of the impact on our revenues and earnings of measures taken by some U.S. retail distribution partners related to their delay in implementing the new secure payment card requirements from Europay, Mastercard and Visa (“EMV” mandate). The failure to implement EMV in their point of sale systems by October 2015 transferred the liability for fraudulent credit card payments from card issuers to the retailers. In order to limit chargebacks related to fraudulent credit cards used to purchase certain prepaid products in their stores, some of our distribution partners began taking measures in late January 2016 to limit or control the sale of high value prepaid cards and, in particular, open loop products. While the type of restrictive measures varied by distribution partner, the following types of restrictions were in place during 2016: establishment of limits on using credit cards to purchase gift cards, a move to cash or debit only for purchases of certain gift cards and removal of high denomination open loop products from store shelves.

2017 Guidance

Guidance for fiscal 2017 provided in the table below is unchanged compared to the guidance provided on April 26, 2017.

Further details regarding the Company’s guidance including a breakdown of guidance for the third fiscal quarter 2017 will be provided on the July 19, 2017 earnings call.

Annual GAAP Guidance

$ in millions except per share amounts 2017 Guidance  2016 Actual  % Change
         
Operating Revenues  $2,148 to $2,312  $1,900   13% to 22%
Net Income  $22 to $26  $5   337% to 416%
Diluted EPS  $0.35 to $0.44  $0.08   333% to 444%
            

Annual Non-GAAP Guidance

$ in millions except per share amounts 2017 Guidance  2016 Actual  % Change
         
Adjusted Operating Revenues  $1,028 to $1,141  $889   16% to 28%
Adjusted EBITDA  $225 to $250  $189   19% to 32%
Adjusted Net Income  $91 to $100  $82   11% to 22%
Adjusted Diluted EPS  $1.56 to $1.70  $1.43   9% to 19%
           
Reduction in income taxes payable  $58   $58    
Reduction in income taxes payable per share (diluted)  $0.98   $1.02   (3)%

The Company's 2017 annual free cash flow projection remains in the range of $115 million to $135 million.

The guidance above does not account for the impact of any future acquisitions, dispositions, partnerships or similar transactions, any changes to the Company’s existing capital structure or business model or any adverse outcome to any litigation or government investigation, and any such developments could have an impact on the Company’s guidance. Also see “Forward Looking Statements” below.

Conference Call/Webcast

On Wednesday, July 19, 2017 at 2:00 p.m. PDT / 5:00 p.m. EDT, the Company will host a conference call and webcast presentation to discuss second quarter 2017 financial results and share additional guidance for the remainder of 2017.  A copy of the webcast presentation slides will be posted to the presentations tab of the Company’s investor relations website at approximately 1:30 p.m. PDT on July 19, 2017.  Hosting the call will be Talbott Roche, Chief Executive Officer and President; Jerry Ulrich, Chief Financial & Administrative Officer; and Bill Tauscher, Executive Chairman. Participants may access the live webcast by visiting the Company’s investor relations website at ir.blackhawknetwork.com. An audio replay of the webcast will be available on the Company’s investor relations website until Friday, August 11, 2017.

About Blackhawk Network

Blackhawk Network Holdings, Inc. is a leading prepaid and payments global company that supports the program management and distribution of gift cards, prepaid telecom products and financial service products in a number of different retail, digital, loyalty and incentive channels. Blackhawk’s digital platform supports prepaid products across a network of digital distribution partners including retailers, financial service providers, and mobile wallets. For more information, please visit www.blackhawknetwork.com or product websites Cardpool, Gift Card Lab, Gift Card Mall, GiftCards.com and OmniCard.

Non-GAAP Financial Measures

Blackhawk regards the non-GAAP financial measures provided in this press release as useful measures of the operational and financial performance of its business. Adjusted EBITDA, Adjusted net income and Adjusted diluted earnings per share measures are prepared and presented to eliminate the effect of items from EBITDA, Net income and Diluted earnings per share that the Company does not consider indicative of its core operating performance within the period presented. Adjusted operating revenues are prepared and presented to offset the distribution commissions paid and other compensation to distribution partners and business clients. Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of Adjusted operating revenues. Adjusted operating revenues, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income and Adjusted diluted earnings per share may not be comparable to similarly titled measures of other organizations because other organizations may not calculate these measures in the same manner as Blackhawk. Investors are encouraged to evaluate our adjustments and the reasons we consider them appropriate.

The Company believes Adjusted operating revenues, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income, Adjusted diluted earnings per share, Reduction in income taxes payable and Adjusted free cash flow are useful to evaluate the Company's operating performance for the following reasons:

  • adjusting operating revenues for distribution commissions paid and other compensation to retail distribution partners and business clients is useful to understanding the Company's operating margin;
  • adjusting operating revenues for marketing revenue, which has offsetting marketing expense, is useful for understanding the Company's operating margin;
  • EBITDA and Adjusted EBITDA are widely used by investors and securities analysts to measure a company’s operating performance without regard to items that can vary substantially from company to company and from period to period depending upon their financing, accounting and tax methods, the book value of their assets, their capital structures and the method by which their assets were acquired;
  • Adjusted EBITDA margin provides a measure of operating efficiency based on Adjusted operating revenues and without regard to items that can vary substantially from company to company and from period to period depending upon their financing, accounting and tax methods, the book value of their assets, their capital structures and the method by which their assets were acquired;
  • in a business combination, a company records an adjustment to reduce the carrying values of deferred revenue and deferred expenses to their fair values and reduces the company’s revenues and expenses from what it would have recorded otherwise, and as such the Company does not believe is indicative of its core operating performance;
  • non-cash equity grants made to employees and distribution partners at a certain price and point in time do not necessarily reflect how the Company's business is performing at any particular time and the related expenses are not key measures of the Company's core operating performance;
  • the net gain on the transaction to transition our program-managed GPR business to another program manager, the gain on the sale of our member interest in Visa Europe and other non-recurring gains / (losses) related to our acquisitions is not reflective of our core operating performance;
  • asset impairment charges related to the write-down of technology assets as part of our post-acquisition integration efforts are not key measures of the Company's core operating performance;
  • intangible asset amortization expenses can vary substantially from company to company and from period to period depending upon the applicable financing and accounting methods, the fair value and average expected life of the acquired intangible assets, the capital structure and the method by which the intangible assets were acquired and, as such, the Company does not believe that these adjustments are reflective of its core operating performance;
  • non-cash fair value adjustments to contingent business acquisition liability do not directly reflect how the Company is performing at any particular time and the related expense adjustment amounts are not key measures of the Company's core operating performance;
  • reduction in income taxes payable from the step-up in tax basis of our assets resulting from the Section 336(e) election due to our Spin-Off and the Safeway Merger and reduction in income taxes payable from amortization of goodwill and other intangibles or utilization of net operating loss carryforwards from business acquisitions represent significant tax savings that are useful for understanding the Company's overall operating results;
  • reduction in income taxes payable resulting from the tax deductibility of stock-based compensation is useful for understanding the Company's overall operating results. The Company generally realizes these tax deductions when restricted stock vest, an option is exercised, and, in the case of warrants, after the warrant is exercised but amortized over remaining service period, and such timing differs from the GAAP treatment of expense recognition; and
  • Adjusted free cash flow - the Company receives funds from consumers or business clients for prepaid products that the Company issues or holds on their behalf prior to the issuance of prepaid products. The Company views this cash flow as temporary and not indicative of the cash flows generated by its operating activities, and therefore excludes it from calculations of Adjusted free cash flow. Adjusted free cash flow provides information regarding the cash that the Company generates without the fluctuations resulting from the timing of cash inflows and outflows from these settlement activities, which is useful to understanding the Company's business and its ability to fund capital expenditures and repay amounts borrowed under its term loan. The Company also may use Adjusted free cash flow for, among other things, making investment decisions and managing its capital structure.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are indicated by words or phrases such as “guidance,” “believes,” “expects,” “intends,” “forecasts,” “can,” “could,” “may,” “anticipates,” “estimates,” “plans,”  “projects,” “seeks,” “should,” “targets,” “will,” “would,” “outlook,” “continuing,” “ongoing,” and similar words or phrases and the negative of such words and phrases. Forward-looking statements are based on our current plans and expectations and involve risks and uncertainties which are, in many instances, beyond our control, and which could cause actual results to differ materially from those included in or contemplated or implied by the forward-looking statements. Such risks and uncertainties include the following: our ability to grow adjusted operating revenues and adjusted net income as anticipated; our ability to grow at historic rates or at all; the consequences should we lose one or more of our top distribution partners, fail to maintain existing relationship with our distribution partners or fail to attract new distribution partners to our network or if the financial performance of our distribution partners’ businesses decline; our reliance on our content providers; the demand for their products and our exclusivity arrangements with them; our reliance on relationships with card issuing banks; the consequences to our future growth if our distribution partners fail to actively and effectively promote our products and services; changes in consumer behavior away from our distribution partners or our products resulting from limits or controls implemented by our distribution partners during their transition to EMV compliance; our ability to successfully integrate our acquisitions; our ability to generate adequate taxable income to enable us to fully utilize the tax benefits referred to in this release; changes in applicable tax law that preclude us from fully utilizing the tax benefits referred to in this release; the requirement that we comply with applicable laws and regulations, including increasingly stringent anti-money laundering rules and regulations; and other risks and uncertainties described in our reports and filings with the Securities and Exchange Commission (the “SEC”), including the risks and uncertainties set forth in Item 1A under the heading Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2016, our Quarterly Report on Form 10-Q for the fiscal quarter ended on June 17, 2017 which is expected to be filed prior to or on July 27, 2017 and other subsequent periodic reports we file with the SEC.  We undertake no obligation to update forward-looking statements to reflect developments or information obtained after the date hereof and disclaim any obligation to do so other than as may be required by law. 

 
BLACKHAWK NETWORK HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(In thousands, except per share amounts)
(Unaudited)
  12 weeks ended   24 weeks ended
  June 17,
 2017
   June 18,
 2016
   June 17,
 2017
   June 18,
 2016
OPERATING REVENUES:              
Commissions and fees $282,633    $262,931    $537,839    $502,555 
Program and other fees 107,914    67,419    208,824    142,861 
Marketing 24,825    20,696    39,106    34,155 
Product sales 47,774    40,160    84,613    78,097 
Total operating revenues 463,146    391,206    870,382    757,668 
OPERATING EXPENSES:              
Partner distribution expense 201,525    191,231    381,001    363,386 
Processing and services 107,680    76,875    209,952    150,816 
Sales and marketing 77,722    60,511    140,507    113,849 
Costs of products sold 44,541    38,309    80,734    74,041 
General and administrative 25,563    22,557    54,588    46,054 
Transition and acquisition 905    641    1,356    1,586 
Amortization of acquisition intangibles 13,648    15,259    26,673    25,157 
Change in fair value of contingent consideration (4,037)   800    (2,997)   800 
Total operating expenses 467,547    406,183    891,814    775,689 
OPERATING INCOME (LOSS) (4,401)   (14,977)   (21,432)   (18,021)
OTHER INCOME (EXPENSE):              
Interest income and other income (expense), net 667    486    1,503    898 
Interest expense (7,051)   (4,118)   (13,994)   (8,184)
INCOME (LOSS) BEFORE INCOME TAX EXPENSE (BENEFIT) (10,785)   (18,609)   (33,923)   (25,307)
INCOME TAX EXPENSE (BENEFIT) (4,591)   (7,290)   (14,366)   (10,527)
NET INCOME (LOSS) BEFORE ALLOCATION TO NON-CONTROLLING INTERESTS (6,194)   (11,319)   (19,557)   (14,780)
Loss (income) attributable to non-controlling interests, net of tax (157)   (18)   (280)   (110)
NET INCOME (LOSS) ATTRIBUTABLE TO BLACKHAWK NETWORK HOLDINGS, INC. $(6,351)   $(11,337)   $(19,837)   $(14,890)
EARNINGS (LOSS) PER SHARE:              
Basic $(0.11)   $(0.20)   $(0.35)   $(0.27)
Diluted $(0.11)   $(0.20)   $(0.35)   $(0.27)
Weighted average shares outstanding—basic 56,448    56,134    56,176    55,944 
Weighted average shares outstanding—diluted 56,448    56,134    56,176    55,944 


BLACKHAWK NETWORK HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)

  June 17,
 2017
   December 31,
 2016
   June 18,
 2016
ASSETS          
Current assets:          
Cash and cash equivalents $295,071    $1,008,125    $263,988 
Restricted cash 67,322    10,793    2,500 
Settlement receivables, net 401,758    641,691    340,925 
Accounts receivable, net 262,616    262,672    226,929 
Other current assets 180,925    131,375    103,061 
Total current assets 1,207,692    2,054,656    937,403 
Property, equipment and technology, net 174,314    172,381    165,246 
Intangible assets, net 327,763    350,185    302,435 
Goodwill 572,855    570,398    511,808 
Deferred income taxes 361,584    362,302    349,286 
Other assets 82,223    85,856    67,597 
TOTAL ASSETS $2,726,431    $3,595,778    $2,333,775 
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Current liabilities:          
Settlement payables $622,653    $1,626,827    $607,463 
Consumer and customer deposits 226,727    173,344    132,662 
Accounts payable and accrued operating expenses 146,893    153,885    97,717 
Deferred revenue 151,037    150,582    111,941 
Note payable, current portion 9,890    9,856    156,091 
Notes payable to Safeway 4,201    3,163    3,753 
Bank line of credit         100,000 
Other current liabilities 91,101    51,176    48,259 
Total current liabilities 1,252,502    2,168,833    1,257,886 
Deferred income taxes 28,877    27,887    20,168 
Note payable 177,924    137,984    268,571 
Convertible notes payable 434,855    429,026     
Other liabilities 27,672    39,653    24,196 
Total liabilities 1,921,830    2,803,383    1,570,821 
Stockholders’ equity:          
Preferred stock          
Common stock 56    56    56 
Additional paid-in capital 626,693    608,568    581,712 
Accumulated other comprehensive loss (34,893)   (48,877)   (32,065)
Retained earnings 208,513    228,451    208,895 
Total Blackhawk Network Holdings, Inc. equity 800,369    788,198    758,598 
Non-controlling interests 4,232    4,197    4,356 
Total stockholders’ equity 804,601    792,395    762,954 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $2,726,431    $3,595,778    $2,333,775 


BLACKHAWK NETWORK HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
  24 weeks ended   52 weeks ended
  June 17,
 2017
   June 18,
 2016
   June 17,
 2017
   June 18,
 2016
OPERATING ACTIVITIES:              
Net income (loss) before allocation to non-controlling interests $(19,557)   $(14,780)   $261    $23,485 
Adjustments to reconcile net income (loss) to net cash used in operating activities:              
Depreciation and amortization of property, equipment and technology 25,020    21,684    51,715    44,723 
Amortization of intangibles 29,160    27,459    63,746    46,297 
Amortization of deferred program and contract costs 14,044    12,544    30,515    28,385 
Amortization of deferred financing costs and debt discount 6,344    880    11,970    1,604 
Loss on property, equipment and technology disposal/write-down 606    3,094    7,350    4,209 
Employee stock-based compensation expense 16,451    16,572    32,471    33,963 
Change in fair value of contingent consideration (2,997)   800    (1,697)   800 
Deferred income taxes         (8,899)   16,439 
Other (68)   (3,011)   8,036    (296)
Changes in operating assets and liabilities:              
Settlement receivables 252,160    293,441    (35,205)   (27,610)
Settlement payables (1,010,431)   (1,005,723)   15,199    48,266 
Accounts receivable, current and long-term (10,664)   16,964    (40,640)   (46,093)
Other current assets 3,579    16,914    (27,226)   9,599 
Other assets (5,357)   (2,544)   (27,503)   (18,419)
Consumer and customer deposits 764    31,974    (17,438)   (1,874)
Accounts payable and accrued operating expenses 2,098    (33,574)   20,837    (34,344)
Deferred revenue 4,356    493    37,225    26,354 
Other current and long-term liabilities 14,670    (21,742)   14,705    (3,692)
Income taxes, net (14,467)   (4,722)   (1,203)   4,850 
Net cash (used in) provided by operating activities (694,289)   (643,277)   134,219    156,646 
INVESTING ACTIVITIES:              
Expenditures for property, equipment and technology (30,178)   (20,281)   (62,229)   (47,397)
Business acquisitions, net of cash acquired (10,260)   (144,477)   (86,388)   (259,958)
Investments in unconsolidated entities (5,601)       (16,142)   (5,877)
Change in restricted cash (10,580)   689    (18,960)   689 
Other (4,487)   (2,500)   (579)   (2,598)
Net cash (used in) provided by investing activities (61,106)   (166,569)   (184,298)   (315,141)
FINANCING ACTIVITIES:              
Payments for acquisition liability (5,503)       (5,503)    
Repayment of debt assumed in business acquisitions (300)   (8,964)   (300)   (8,964)
Proceeds from issuance of note payable 50,000    100,000    200,000    100,000 
Repayment of note payable (10,000)   (37,500)   (436,250)   (37,500)
Payments of financing costs (619)       (17,163)   (2,063)
Borrowings under revolving bank line of credit 1,198,597    1,502,675    2,681,412    3,072,704 
Repayments on revolving bank line of credit (1,198,597)   (1,402,675)   (2,781,412)   (2,972,704)
Repayment on notes payable to Safeway (254)   (376)   (768)   (10,144)
Proceeds from issuance of common stock from exercise of employee stock options and employee stock purchase plans 10,371    3,452    17,221    9,690 
Other stock-based compensation related (9,705)   (2,002)   (9,987)   (2,941)
Repurchase of common stock         (34,843)    
Proceeds from convertible debt         500,000     
Payments for note hedges         (75,750)    
Proceeds from warrants         47,000     
Other         (156)   (1,295)
Net cash (used in) provided by financing activities 33,990    154,610    83,501    146,783 
Effect of exchange rate changes on cash and cash equivalents 8,351    4,648    (2,339)   (1,033)
Increase (decrease) in cash and cash equivalents (713,054)   (650,588)   31,083    (12,745)
Cash and cash equivalents—beginning of period 1,008,125    914,576    263,988    276,733 
Cash and cash equivalents—end of period $295,071    $263,988    $295,071    $263,988 
               
NONCASH FINANCING AND INVESTING ACTIVITIES:              
Forgiveness of notes receivable and accrued interest as part of business acquisition $    $    $5,445    $ 
Financing of business acquisition with contingent consideration $1,640    $20,100    $3,192    $20,100 


 
BLACKHAWK NETWORK HOLDINGS, INC.
SUPPLEMENTAL INFORMATION
(Tables 1, 2 & 3 in thousands except percentages and per share amounts)
(Unaudited)
 
TABLE 1: OTHER OPERATIONAL DATA
   12 weeks ended   24 weeks ended
   June 17,
2017
   June 18,
2016
   June 17,
2017
   June 18,
2016
Prepaid and processing revenues  $390,547    $330,350    $746,663    $645,416 
Partner distribution expense as a % of prepaid and processing revenues  51.6%   57.9%   51.0%   56.3%


TABLE 2: RECONCILIATION OF NON-GAAP MEASURES
  12 weeks ended   24 weeks ended
  June 17,
2017
   June 18,
2016
   June 17,
2017
   June 18,
2016
Prepaid and processing revenues:              
Commissions and fees $282,633    $262,931    $537,839    $502,555 
Program and other fees 107,914    67,419    208,824    142,861 
Total prepaid and processing revenues $390,547    $330,350    $746,663    $645,416 
Adjusted operating revenues:              
Total operating revenues $463,146    $391,206    $870,382    $757,668 
Revenue adjustment from purchase accounting 1,505    4,439    3,489    8,209 
Marketing and other pass-through revenues (27,653)   (20,696)   (44,633)   (34,155)
Partner distribution expense (201,525)   (191,231)   (381,001)   (363,386)
Adjusted operating revenues $235,473    $183,718    $448,237    $368,336 
Adjusted EBITDA:              
Net income (loss) before allocation to non-controlling interests $(6,194)   $(11,319)   $(19,557)   $(14,780)
Interest and other (income) expense, net (667)   (486)   (1,503)   (898)
Interest expense 7,051    4,118    13,994    8,184 
Income tax expense (benefit) (4,591)   (7,290)   (14,366)   (10,527)
Depreciation and amortization 28,362    28,180    54,180    49,143 
EBITDA 23,961    13,203    32,748    31,122 
Adjustments to EBITDA:              
Employee stock-based compensation 8,050    8,572    16,451    16,572 
Acquisition-related employee compensation expense 423    200    562    200 
Revenue adjustment from purchase accounting, net 1,427    4,364    3,304    7,449 
Other (gains)/losses, net     (754)       (754)
Change in fair value of contingent consideration (4,037)   800    (2,997)   800 
Adjusted EBITDA $29,824    $26,385    $50,068    $55,389 
Adjusted EBITDA margin:              
Total operating revenues 463,146    391,206    870,382    757,668 
Operating income (loss) (4,401)   (14,977)   (21,432)   (18,021)
Operating margin (1.0)%   (3.8)%   (2.5)%   (2.4)%
Adjusted operating revenues $235,473    $183,718    $448,237    $368,336 
Adjusted EBITDA $29,824    $26,385    $50,068    $55,389 
Adjusted EBITDA margin 12.7%   14.4%   11.2%   15.0%


 TABLE 2:  RECONCILIATION OF NON-GAAP MEASURES (continued)
 12 weeks ended 24 weeks ended
 June 17,
2017
 June 18,
2016
 June 17,
2017
 June 18,
2016
Adjusted net income:       
Income (loss) before income tax expense$(10,785) $(18,609) $(33,923) $(25,307)
Employee stock-based compensation8,050  8,572  16,451  16,572 
Acquisition-related employee compensation expense423  200  562  200 
Revenue adjustment from purchase accounting, net1,427  4,364  3,304  7,449 
Other (gains)/losses, net  (754)   (754)
Change in fair value of contingent consideration(4,037) 800  (2,997) 800 
Amortization of intangibles14,942  16,411  29,160  27,459 
Adjusted income before income tax expense$10,020  $10,984  $12,557  $26,419 
Income tax expense (benefit)(4,591) (7,290) (14,366) (10,527)
Tax expense on adjustments7,738  11,025  18,536  19,769 
Adjusted income tax expense3,147  3,735  4,170  9,242 
Adjusted net income before allocation to non-controlling interests6,873  7,249  8,387  17,177 
Net loss (income) attributable to non-controlling interests, net of tax(157) (18) (280) (110)
Adjusted net income attributable to Blackhawk Network Holdings, Inc.$6,716  $7,231  $8,107  $17,067 
Adjusted diluted earnings per share:       
Net income (loss) attributable to Blackhawk Network Holdings, Inc.$(6,351) $(11,337) $(19,837) $(14,890)
Distributed and undistributed earnings allocated to participating securities      (15)
Net income (loss) available for common shareholders$(6,351) $(11,337) $(19,837) $(14,905)
Diluted weighted average shares outstanding56,448  56,134  56,176  55,944 
Diluted earnings (loss) per share$(0.11) $(0.20) $(0.35) $(0.27)
Adjusted net income attributable to Blackhawk Network Holdings, Inc.$6,716  $7,231  $8,107  $17,067 
Adjusted distributed and undistributed earnings allocated to participating securities  (6)   (38)
Adjusted net income available for common shareholders$6,716  $7,225  $8,107  $17,029 
Diluted weighted-average shares outstanding56,448  56,134  56,176  55,944 
Increase in common share equivalents1,458  1,229  1,600  1,503 
Adjusted diluted weighted-average shares outstanding57,906  57,363  57,776  57,447 
Adjusted diluted earnings per share$0.12  $0.13  $0.14  $0.30 
Reduction in income taxes payable:       
Reduction in income taxes payable resulting from amortization of spin-off tax basis step-up$6,597  $6,593  $13,194  $13,187 
Reduction in cash taxes payable from amortization of acquisition intangibles and utilization of acquired NOLs2,146  4,227  4,738  8,179 
Reduction in cash taxes payable from deductible stock-based compensation and convertible debt4,038  2,937  13,642  8,911 
Reduction in income taxes payable$12,781  $13,757  $31,574  $30,277 
Adjusted diluted weighted average shares outstanding57,906  57,363  57,776  57,447 
Reduction in income taxes payable per share$0.22  $0.24  $0.55  $0.53 


TABLE 3:  RECONCILIATION OF GAAP CASH FLOW TO ADJUSTED FREE CASH FLOW
  52 weeks ended
  June 17, 2017   June 18, 2016
Net cash flow provided by operating activities $134,219    $156,646 
Changes in settlement payables and consumer and customer deposits, net of settlement receivables 37,444    (18,782)
Benefit from settlement timing 16,495    20,669 
Adjust for: Safeway cash tax payment reimbursed (refunded) (768)   (10,144)
Adjusted net cash flow provided by operating activities 187,390    148,389 
Expenditures for property, equipment and technology (62,229)   (47,397)
Adjusted free cash flow $125,161    $100,992 
Reconciliation of Adjusted EBITDA to Adjusted free cash flow      
Adjusted EBITDA $183,879    $191,573 
Less: Expenditures for property, equipment and technology (62,229)   (47,397)
Less: Interest paid (13,336)   (12,965)
Less: Cash taxes (paid) refunded (3,680)   3,224 
Less: Revenue adjustment from purchase price accounting, net (11,479)   (14,522)
Change in working capital and other 15,511    (39,590)
Benefit from settlement timing 16,495    20,669 
Adjusted free cash flow $125,161    $100,992 


TABLE 4:  FULL YEAR 2017 GUIDANCE - RECONCILIATION OF NON-GAAP MEASURES
(In millions except per share amounts)      
Adjusted operating revenues: Low   High
Total operating revenues $2,148    $2,312 
Partner distribution expense (1,052)   (1,095)
Marketing and other pass-through revenues (72)   (80)
Revenue adjustment from purchase accounting 4    4 
Adjusted operating revenues $1,028    $1,141 
       
Adjusted EBITDA:      
Net income before allocation to non-controlling interests $22    $26 
Interest (income) expense and other (income) expense, net 32    41 
Income tax expense 13    17 
Depreciation and amortization 116    121 
EBITDA 183    205 
Adjustments to EBITDA:      
Employee stock-based compensation 38    41 
Other adjustments 4    4 
Adjusted EBITDA $225    $250 
       
Adjusted net income:      
Income before income tax expense $33    $43 
Employee stock-based compensation 38    41 
Amortization of intangibles 62    64 
Other 4    4 
Adjusted income before income tax expense 137    152 
       
Income tax expense 13    17 
Tax expense on adjustments 33    35 
Adjusted income tax expense 46    52 
Adjusted net income $91    $100 
       
Adjusted diluted earnings per share:      
Diluted earnings per share $0.35    $0.44 
Employee stock-based compensation 0.46    0.50 
Amortization of intangibles 0.71    0.72 
Other 0.04    0.04 
Adjusted diluted earnings per share $1.56    $1.70 

 


            

Contact Data