Exhibit 99.1
![LOGO](https://capedge.com/proxy/8-K/0001193125-14-398543/g814343snap8.jpg)
EVERTEC REPORTS THIRD-QUARTER 2014 RESULTS
SAN JUAN, PUERTO RICO – November 5, 2014 – EVERTEC, Inc. (NYSE: EVTC) (“EVERTEC” or the “Company”) today announced results for the third quarter ended September 30, 2014.
Third-Quarter 2014 Highlights
| • | | Total revenue increased to $88.6 million; Merchant Acquiring segment revenue increased 6% and Payment Processing segment revenue increased 4% |
| • | | Adjusted Net Income per diluted share increased 11% to $0.40 |
| • | | Announced $75 million stock repurchase plan, and bought back approximately 1 million shares or $25 million of common stock |
Commenting on the quarter, Peter Harrington, EVERTEC’s President and Chief Executive Officer, said, “Our business continues to perform well. We continued to expand in our markets, despite the lingering impact of lower hardware and software sales, along with some unexpected softness in Puerto Rico consumer spending in the quarter. We are very pleased to have implemented our first Colombian processing customer. With the implementation of this customer, we have established our first business in South America.”
Harrington continued, “Reflecting both our confidence in our long-term growth prospects and our commitment to enhancing total shareholder value, in September this year we announced a new $75 million stock repurchase program. As of October 31, 2014, we bought back approximately $25 million of our stock under this authorization supported by our strong free cash flow generation and significant balance sheet flexibility. Overall, I remain optimistic about our outlook based on our leading franchise, diversified business model, and ability to capitalize on the strong secular growth trends in the Latin American markets we serve.”
Third-Quarter 2014 Results
Revenue. Total revenue for the quarter ended September 30, 2014 was $88.6 million, an increase of 1% compared with $87.4 million in the prior year.
Merchant Acquiring net revenue was $19.2 million, an increase of 6% compared with $18.2 million in the prior year. Revenue growth in the quarter was driven mainly by an increase in transaction volumes.
Payment Processing revenue was $25.6 million, an increase of 4% compared with $24.7 million in the prior year. Revenue growth in the quarter was driven mainly by an increase in accounts on file and transactions within the card products business.
Business Solutions revenue was $43.8 million, a decrease of 2% compared with $44.5 million in the prior year. The decrease in revenue was mainly due to a $1.9 million year-over-year decline in hardware and software sales, partially offset by increased revenue from core banking solutions and IT consulting services.
Adjusted EBITDA. For the quarter ended September 30, 2014, Adjusted EBITDA was $44.5 million, an increase of 3% compared with $43.4 million in the prior year. The increase in Adjusted EBITDA was due primarily to revenue growth and operating leverage in our Merchant Acquiring and Payment Processing businesses. Adjusted EBITDA margin was 50.2%, compared with 49.7% in the prior year.
Adjusted Net Income. For the quarter ended September 30, 2014, Adjusted Net Income was $31.4 million, an increase of 6% compared with $29.5 million in the prior year. The increase in Adjusted Net Income was driven mainly by Adjusted EBITDA growth and lower levels of operating depreciation and amortization expense. Adjusted Net Income per diluted share increased 11% to $0.40 compared with $0.36 in the prior year.
Earnings Conference Call and Audio Webcast
The Company has scheduled a conference call to discuss its third-quarter 2014 financial results today at 5:00 PM ET. Hosting the call will be Peter Harrington, President and Chief Executive Officer, and Juan José Román, Executive Vice President and Chief Financial Officer. The conference call can be accessed live over the phone by dialing (888) 428-9473 or (719) 325-2448 for international callers. A replay will be available at 8:00 PM ET and can be accessed by dialing (877) 870-5176 or (858) 384-5517 for international callers; the pin number is 2119933. The replay will be available until Wednesday, November 12, 2014. The call will be webcast live from the Company’s website at www.evertecinc.com under the Investor Relations section or directly at http://ir.evertecinc.com.
About EVERTEC
EVERTEC, Inc. (NYSE: EVTC) is the leading full-service transaction processing business in Latin America, providing a broad range of merchant acquiring, payment processing and business solutions services. The largest merchant acquirer in the Caribbean and Central America—and one of the largest in Latin America—EVERTEC serves 19 countries in the region from its base in Puerto Rico. The Company manages a system of electronic payment networks that process more than 2.1 billion transactions annually, and offers a comprehensive suite of services for core bank processing, cash processing and technology outsourcing. In addition, EVERTEC owns and operates the ATH network, one of the leading personal identification number (“PIN”) debit networks in Latin America. The Company serves a diversified customer base of leading financial institutions, merchants, corporations and government agencies with “mission-critical” technology solutions. For more information, visit http://www.evertecinc.com.
About Non-GAAP Financial Measures
This earnings release presents EBITDA, Adjusted EBITDA, Adjusted Net Income, and Adjusted Net Income per share information. These supplemental measures of the Company’s performance are not required by, or presented in accordance with, accounting principles generally accepted in the United States of America (“GAAP”). They are not measurements of the Company’s financial performance under GAAP and should not be considered as alternatives to total revenue, net income or any other performance measures derived in accordance with GAAP or as alternatives to cash flows from operating activities, as indicators of cash flows or as measures of the Company’s liquidity. We present EBITDA and Adjusted EBITDA because we consider them important supplemental measures of the Company’s performance and
believe they are frequently used by securities analysts, investors and other interested parties to evaluate companies in our industry. In addition, the Company’s presentation of Adjusted EBITDA is consistent with the equivalent measurements contained in the Credit Agreement in testing EVERTEC Group’s compliance with covenants therein such as the senior secured leverage ratio. We use Adjusted Net Income to measure the Company’s overall profitability because it better reflects the Company’s cash flow generation by capturing the actual cash taxes paid rather than the Company’s tax expense as calculated under GAAP, and excludes the impact of the non-cash amortization and depreciation resulting from our 2010 merger involving an affiliate of Apollo Global management, LLC (the “Merger”). For more information regarding EBITDA, Adjusted EBITDA, Adjusted Net Income, and Adjusted Net Income per share, including a quantitative reconciliation of EBITDA, Adjusted EBITDA and Adjusted Net Income to the most directly comparable GAAP financial performance measure, which is net income, see Schedule 4: Reconciliation of GAAP to Non-GAAP Operating Results in this earnings release.
Forward-Looking Statements
Certain statements in this press release constitute “forward-looking statements” within the meaning of, and subject to the protection of, the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause the actual results, performance or achievements of EVERTEC to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Statements preceded by, followed by, or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” and “plans” and similar expressions of future or conditional verbs such as “will,” “should,” “would,” “may,” and “could” are generally forward-looking in nature and not historical facts. Any statements that refer to expectations or other characterizations of future events, circumstances or results are forward-looking statements.
Various factors that could cause actual future results and other future events to differ materially from those estimated by management include, but are not limited to: the Company’s reliance on its relationship with Popular, Inc. for a significant portion of revenue; our ability to renew our client contracts on terms favorable to us; the effectiveness of our risk management procedures; our dependence on our processing systems, technology infrastructure, security systems and fraudulent-payment-detection systems, and the risk that our systems may experience breakdowns or fail to prevent security breaches or fraudulent transfers; our ability to develop, install and adopt new technology; a decreased client base due to consolidations in the banking and financial-services industry; the credit risk of our merchant clients, for which we may also be liable; the continuing market position of the ATH® network; the Company’s dependence on credit card associations; regulatory limitations on our activities due to our relationship with Popular and our role as a service provider to financial institutions; changes in the regulatory environment and changes in international, legal, political, administrative or economic conditions; the geographical concentration of the Company’s business in Puerto Rico; operating an international business in multiple regions with potential political and economic instability; operating in countries and counterparties that put us at risk of violating U.S. sanctions laws; our ability to execute our expansion and acquisition strategies; our ability to protect our intellectual property rights; our ability to recruit and retain qualified personnel; our ability to comply with federal, state, and local regulatory requirements; evolving industry standards; the Company’s high level of indebtedness and restrictions contained in the Company’s debt agreements; and the Company’s ability to generate sufficient cash to service the Company’s indebtedness and to generate future profits.
Consideration should be given to the areas of risk described above, as well as those risks set forth under the headings “Forward-Looking Statements” and “Risk Factors” in the reports the Company files with the SEC from time to time, in connection with considering any forward-looking statements that may be made by the Company and its businesses generally. We undertake no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless we are required to do so by law.
Contacts
Investor Contact
Alan Cohen
Executive Vice President
Investor Relations
(787) 773-5302
IR@evertecinc.com
Media Contact
Wanda Betancourt, APR
Senior Vice President
Communications and Marketing
(787) 773-5302
NewsMedia@evertecinc.com
EVERTEC, Inc.
Schedule 1: Unaudited Consolidated Statements of Income (Loss) and Comprehensive Income (Loss)
| | | | | | | | | | | | | | | | |
| | Quarters ended September 30, | | | Nine months ended September 30, | |
(Dollar amounts in thousands, except per share data) | | 2014 | | | 2013 | | �� | 2014 | | | 2013 | |
Revenues | | | | | | | | | | | | | | | | |
Merchant Acquiring, net | | $ | 19,227 | | | $ | 18,211 | | | $ | 58,345 | | | $ | 53,835 | |
Payment Processing | | | 25,611 | | | | 24,731 | | | | 77,019 | | | | 73,128 | |
Business Solutions | | | 43,804 | | | | 44,472 | | | | 131,609 | | | | 136,965 | |
| | | | | | | | | | | | | | | | |
Total revenues | | | 88,642 | | | | 87,414 | | | | 266,973 | | | | 263,928 | |
| | | | | | | | | | | | | | | | |
Operating costs and expenses | | | | | | | | | | | | | | | | |
| | | | |
Cost of revenues, exclusive of depreciation and amortization shown below | | | 38,625 | | | | 38,903 | | | | 115,109 | | | | 121,176 | |
Selling, general and administrative expenses | | | 7,104 | | | | 8,990 | | | | 25,629 | | | | 30,477 | |
Depreciation and amortization | | | 16,453 | | | | 17,657 | | | | 49,457 | | | | 53,074 | |
| | | | | | | | | | | | | | | | |
Total operating costs and expenses | | | 62,182 | | | | 65,550 | | | | 190,195 | | | | 204,727 | |
| | | | | | | | | | | | | | | | |
Income from operations | | | 26,460 | | | | 21,864 | | | | 76,778 | | | | 59,201 | |
| | | | | | | | | | | | | | | | |
Non-operating (expenses) income | | | | | | | | | | | | | | | | |
Interest income | | | 91 | | | | 54 | | | | 245 | | | | 147 | |
Interest expense | | | (6,370 | ) | | | (6,403 | ) | | | (19,780 | ) | | | (31,414 | ) |
Earnings of equity method investment | | | 241 | | | | 198 | | | | 905 | | | | 823 | |
Other income (expenses): | | | | | | | | | | | | | | | | |
Loss on extinguishment of debt | | | — | | | | — | | | | — | | | | (58,464 | ) |
Termination of consulting agreement | | | — | | | | — | | | | — | | | | (16,718 | ) |
Other income (expenses) | | | (249 | ) | | | 448 | | | | 2,127 | | | | (1,838 | ) |
| | | | | | | | | | | | | | | | |
Total other expenses | | | (249 | ) | | | 448 | | | | 2,127 | | | | (77,020 | ) |
| | | | | | | | | | | | | | | | |
Total non-operating expenses | | | (6,287 | ) | | | (5,703 | ) | | | (16,503 | ) | | | (107,464 | ) |
| | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | 20,173 | | | | 16,161 | | | | 60,275 | | | | (48,263 | ) |
Income tax expense (benefit) | | | 1,082 | | | | 1,358 | | | | 5,205 | | | | (3,603 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) | | | 19,091 | | | | 14,803 | | | | 55,070 | | | | (44,660 | ) |
Other comprehensive income (loss), net of tax | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | 378 | | | | (210 | ) | | | (6,573 | ) | | | 1,750 | |
| | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | $ | 19,469 | | | $ | 14,593 | | | $ | 48,497 | | | $ | (42,910 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) per common share:(1) | | | | | | | | | | | | | | | | |
Basic | | $ | 0.24 | | | $ | 0.18 | | | $ | 0.70 | | | $ | (0.57 | ) |
Diluted | | $ | 0.24 | | | $ | 0.18 | | | $ | 0.70 | | | $ | (0.57 | ) |
| | | | |
Shares used in computing net income (loss) per common share:(1) | | | | | | | | | | | | | | | | |
Basic | | | 78,666,241 | | | | 81,905,566 | | | | 78,485,109 | | | | 77,890,406 | |
Diluted | | | 79,216,924 | | | | 82,862,538 | | | | 79,193,452 | | | | 77,890,406 | |
(1) | Share count was adjusted for the 2:1 stock split that occurred on April 1, 2013. |
EVERTEC, Inc.
Schedule 2: Unaudited Consolidated Balance Sheets
| | | | | | | | |
(Dollar amounts in thousands, except per share data) | | September 30, 2014 | | | December 31, 2013 | |
Assets | | | | | | | | |
Current Assets: | | | | | | | | |
Cash | | $ | 29,226 | | | $ | 22,485 | |
Restricted cash | | | 6,126 | | | | 5,433 | |
Accounts receivable, net | | | 68,969 | | | | 68,434 | |
Deferred tax asset | | | 3,378 | | | | 2,537 | |
Prepaid expenses and other assets | | | 21,880 | | | | 17,524 | |
| | | | | | | | |
Total current assets | | | 129,579 | | | | 116,413 | |
Investment in equity investee | | | 11,492 | | | | 10,639 | |
Property and equipment, net | | | 29,482 | | | | 33,240 | |
Goodwill | | | 369,304 | | | | 373,119 | |
Other intangible assets, net | | | 338,248 | | | | 367,780 | |
Other long-term assets | | | 12,335 | | | | 18,162 | |
| | | | | | | | |
Total assets | | | 890,440 | | | | 919,353 | |
| | | | | | | | |
Liabilities and stockholders’ equity | | | | | | | | |
Current Liabilities: | | | | | | | | |
Accrued liabilities | | | 26,023 | | | | 26,571 | |
Accounts payable | | | 14,748 | | | | 18,630 | |
Unearned income | | | 8,866 | | | | 5,595 | |
Income tax payable | | | 1,945 | | | | 259 | |
Current portion of long-term debt | | | 19,000 | | | | 19,000 | |
Short-term borrowings | | | 8,000 | | | | 51,200 | |
Deferred tax liability, net | | | 350 | | | | 543 | |
| | | | | | | | |
Total current liabilities | | | 78,932 | | | | 121,798 | |
Long-term debt | | | 652,102 | | | | 665,680 | |
Long-term deferred tax liability, net | | | 20,308 | | | | 20,212 | |
Other long-term liabilities | | | 238 | | | | 333 | |
| | | | | | | | |
Total liabilities | | | 751,580 | | | | 808,023 | |
| | | | | | | | |
Commitments and contingencies | | | | | | | | |
Stockholders’ equity | | | | | | | | |
Preferred stock, par value $0.01; 2,000,000 shares authorized; none issued | | | — | | | | — | |
Common stock, par value $0.01; 206,000,000 shares authorized; 78,672,101shares issued and outstanding at September 30, 2014 (December 31, 2013- 78,286,465) | | | 787 | | | | 783 | |
Additional paid-in capital | | | 83,296 | | | | 80,718 | |
Accumulated earnings | | | 60,924 | | | | 29,403 | |
Accumulated other comprehensive (loss) income, net of tax | | | (6,147 | ) | | | 426 | |
| | | | | | | | |
Total stockholders’ equity | | | 138,860 | | | | 111,330 | |
| | | | | | | | |
Total liabilities and stockholders’ equity | | | 890,440 | | | | 919,353 | |
| | | | | | | | |
EVERTEC, Inc.
Schedule 3: Unaudited Consolidated Statements of Cash Flows
| | | | | | | | |
| | Nine months ended September 30, | |
| | 2014 | | | 2013 | |
Cash flows from operating activities | | | | | | | | |
Net income (loss) | | $ | 55,070 | | | $ | (44,660 | ) |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 49,457 | | | | 53,074 | |
Amortization of debt issue costs and premium and accretion of discount | | | 2,315 | | | | 3,136 | |
Write-off of debt issue costs, premium and discount accounted as loss on extinguishment | | | — | | | | 16,555 | |
Provision for doubtful accounts and sundry losses | | | 1,102 | | | | 954 | |
Deferred tax benefit | | | (1,486 | ) | | | (6,723 | ) |
Share-based compensation | | | 1,314 | | | | 5,719 | |
Unrealized loss (gain) of indemnification assets | | | 459 | | | | (21 | ) |
Loss on disposition of property and equipment and other intangibles | | | 23 | | | | 30 | |
Earnings of equity method investment | | | (905 | ) | | | (823 | ) |
Dividend received from equity method investment | | | 326 | | | | 500 | |
Decrease (increase) in assets: | | | | | | | | |
Accounts receivable, net | | | 309 | | | | 9,035 | |
Prepaid expenses and other assets | | | (4,283 | ) | | | (2,591 | ) |
Other long-term assets | | | 2,497 | | | | (1,928 | ) |
(Decrease) increase in liabilities: | | | | | | | | |
Accounts payable and accrued liabilities | | | (7,357 | ) | | | (18,485 | ) |
Income tax payable | | | 1,686 | | | | (2,713 | ) |
Unearned income | | | 3,271 | | | | 2,625 | |
| | | | | | | | |
Total adjustments | | | 48,728 | | | | 58,344 | |
| | | | | | | | |
Net cash provided by operating activities | | | 103,798 | | | | 13,684 | |
| | | | | | | | |
Cash flows from investing activities | | | | | | | | |
Net increase in restricted cash | | | (693 | ) | | | (157 | ) |
Intangible assets acquired | | | (9,100 | ) | | | (9,591 | ) |
Property and equipment acquired | | | (7,463 | ) | | | (7,380 | ) |
Proceeds from sales of property and equipment | | | 44 | | | | 16 | |
| | | | | | | | |
Net cash used in investing activities | | | (17,212 | ) | | | (17,112 | ) |
| | | | | | | | |
Cash flows from financing activities | | | | | | | | |
Proceeds from initial public offering, net of offering costs of $12,567 | | | — | | | | 112,369 | |
Proceeds from issuance of long-term debt | | | — | | | | 700,000 | |
Statutory minimum withholding taxes paid on cashless exercises of stock options | | | (1,004 | ) | | | (16,704 | ) |
Debt issuance costs | | | — | | | | (12,077 | ) |
Net decrease in short-term borrowing | | | (42,000 | ) | | | (22,663 | ) |
Proceeds from short-term borrowing for purchase of equipment | | | — | | | | 1,800 | |
Repayment of short-term borrowing for purchase of equipment | | | (1,200 | ) | | | — | |
Dividends paid | | | (23,547 | ) | | | (8,192 | ) |
Tax windfall benefits on exercises of stock options | | | 1,937 | | | | 1,627 | |
Issuance of common stock, net | | | 314 | | | | 91 | |
Repayment of other financing agreement | | | (95 | ) | | | (224 | ) |
Repayment of long-term debt | | | (14,250 | ) | | | (750,273 | ) |
| | | | | | | | |
Net cash (used in) provided by financing activities | | | (79,845 | ) | | | 5,754 | |
| | | | | | | | |
Net increase in cash | | | 6,741 | | | | 2,326 | |
Cash at beginning of the period | | | 22,485 | | | | 25,634 | |
| | | | | | | | |
Cash at end of the period | | $ | 29,226 | | | $ | 27,960 | |
| | | | | | | | |
EVERTEC, Inc.
Schedule 4: Reconciliation of GAAP to Non-GAAP Operating Results
| | | | | | | | | | | | | | | | |
| | Quarters ended September 30, | | | Nine months ended September 30, | |
(Dollar amounts in thousands) | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
Net income (loss) | | $ | 19,091 | | | $ | 14,803 | | | $ | 55,070 | | | $ | (44,660 | ) |
Income tax expense (benefit) | | | 1,082 | | | | 1,358 | | | | 5,205 | | | | (3,603 | ) |
Interest expense, net | | | 6,279 | | | | 6,349 | | | | 19,535 | | | | 31,267 | |
Depreciation and amortization | | | 16,453 | | | | 17,657 | | | | 49,457 | | | | 53,074 | |
| | | | | | | | | | | | | | | | |
EBITDA | | | 42,905 | | | | 40,167 | | | | 129,267 | | | | 36,078 | |
| | | | |
Software maintenance reimbursement and other costs(1) | | | 661 | | | | 588 | | | | 1,770 | | | | 1,679 | |
Equity income(2) | | | (241 | ) | | | (198 | ) | | | (580 | ) | | | (322 | ) |
Compensation and benefits(3) | | | 648 | | | | 324 | | | | 1,573 | | | | 6,873 | |
Pro forma cost reduction adjustments(4) | | | — | | | | 25 | | | | — | | | | 175 | |
Transaction and other non-recurring fees(5) | | | 269 | | | | 2,515 | | | | 2,785 | | | | 64,030 | |
Management fees(6) | | | — | | | | — | | | | — | | | | 20,109 | |
Purchase accounting(7) | | | 286 | | | | (2 | ) | | | 459 | | | | (21 | ) |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | | 44,528 | | | | 43,419 | | | | 135,274 | | | | 128,601 | |
| | | | |
Pro forma EBITDA adjustments(8) | | | — | | | | (25 | ) | | | — | | | | (175 | ) |
Operating depreciation and amortization(9) | | | (7,338 | ) | | | (7,896 | ) | | | (22,102 | ) | | | (23,790 | ) |
Cash interest expense, net(10) | | | (5,500 | ) | | | (5,582 | ) | | | (16,911 | ) | | | (16,692 | ) |
Cash income taxes(11) | | | (300 | ) | | | (373 | ) | | | (703 | ) | | | (2,039 | ) |
| | | | | | | | | | | | | | | | |
Adjusted Net Income | | $ | 31,390 | | | $ | 29,543 | | | $ | 95,558 | | | $ | 85,905 | |
| | | | | | | | | | | | | | | | |
Adjusted Net income per common share:(12) | | | | | | | | | | | | | | | | |
Basic | | $ | 0.40 | | | $ | 0.36 | | | $ | 1.22 | | | $ | 1.10 | |
Diluted | | $ | 0.40 | | | $ | 0.36 | | | $ | 1.21 | | | $ | 1.06 | |
| | | | |
Shares used in computing Adjusted Net Income per common share:(12) | | | | | | | | | | | | | | | | |
Basic | | | 78,666,241 | | | | 81,905,566 | | | | 78,485,109 | | | | 77,890,406 | |
Diluted | | | 79,216,924 | | | | 82,862,538 | | | | 79,193,452 | | | | 80,675,185 | |
(1) | Predominantly represents reimbursements received for certain software maintenance expenses as part of the Merger. |
(2) | Represents the elimination of non-cash equity earnings from our 19.99% equity investment in CONTADO, net of cash dividends received. |
(3) | Predominantly represents non-cash equity based compensation expense. |
(4) | Represents the pro forma effect of the expected net savings mainly in compensation and benefits from the reduction of certain employees. This pro forma amount was calculated using the net amount of actual expenses for the twelve-month period prior to their separation. |
(5) | Represents fees and expenses associated with non-recurring corporate transactions, including $1.1 million of fees associated with the withdrawn senior secured notes offering in the second quarter of 2014 and refinancing and debt extinguishment of $58.6 million in the second quarter of 2013. |
(6) | Represents consulting fees paid to Apollo and Popular. In connection with our initial public offering during the second quarter of 2013, our consulting agreements with Apollo and Popular were terminated. |
(7) | Represents the elimination of the effects of purchase accounting in connection with certain customer service and software-related arrangements whereby EVERTEC receives reimbursements from Popular. |
(8) | Represents the elimination of the pro forma benefits described in note 4 above. |
(9) | Represents operating depreciation and amortization expense, which excludes amounts generated as a result of the Merger. |
(10) | For the nine months ended September 30, 2013, represents pro forma cash interest expense assuming EVERTEC’s April 2013 refinancing occurred on January 1, 2013, less interest income, as they appear on our consolidated statements of income (loss) and comprehensive income (loss), adjusted to exclude non-cash amortization of the debt issue costs, premium and accretion of discount. For the three and nine months ended September 30, 2014 and the three months ended September 30, 2013, represents interest expense, less interest income, as they appear on our consolidated statements of income (loss) and comprehensive income (loss), adjusted to exclude non-cash amortization of the debt issue costs, premium and accretion of discount. |
(11) | Represents cash taxes paid for each period presented. |
(12) | Share count was adjusted for the 2:1 stock split that occurred on April 1, 2013. |
Schedule 5: Unaudited Income from Operations by Segment
| | | | | | | | | | | | | | | | |
| | Quarters ended September 30, | | | Nine months ended September 30, | |
(Dollar amounts in thousands) | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
Segment income from operations | | | | | | | | | | | | | | | | |
Merchant Acquiring, net | | $ | 8,518 | | | $ | 8,568 | | | $ | 25,700 | | | $ | 25,963 | |
Payment Processing | | | 14,707 | | | | 14,056 | | | | 44,738 | | | | 38,536 | |
Business Solutions | | | 12,696 | | | | 11,282 | | | | 36,232 | | | | 30,600 | |
| | | | | | | | | | | | | | | | |
Total segment income from operations | | | 35,921 | | | | 33,906 | | | | 106,670 | | | | 95,099 | |
Merger related depreciation and amortization and other unallocated expenses(1) | | | (9,461 | ) | | | (12,042 | ) | | | (29,892 | ) | | | (35,898 | ) |
| | | | | | | | | | | | | | | | |
Income from operations | | $ | 26,460 | | | $ | 21,864 | | | $ | 76,778 | | | $ | 59,201 | |
| | | | | | | | | | | | | | | | |
(1) | Predominantly represents non-operating depreciation and amortization expenses generated as a result of the Merger and certain non-recurring fees and expenses. |