Non-GAAP Reconciliations - 3Q12YTD
GAAP
Basis
Gain and Losses
on Acquisitions and
Dispositions (a)
Employee Benefit
Settlement and
Severance Losses
(b)
U.S.
Retirement
Plans (c)
Tax Benefit on
Change in Health
Care Funding
Strategy (d)
Adjust
Income Tax
Rate (e)
Non-
GAAP
Basis
Nine Months 2012
Operating profit:
International
$
148.1
(2.9)
3.1
-
-
-
148.3
North America
25.5
-
-
6.6
-
-
32.1
Segment operating profit
173.6
(2.9)
3.1
6.6
-
-
180.4
Non-segment
(67.6)
(0.8)
-
36.7
-
-
(31.7)
Operating profit
$
106.0
(3.7)
3.1
43.3
-
-
148.7
Amounts attributable to Brink’s:
Income from continuing operations
$
61.0
(0.5)
2.2
27.1
(20.9)
2.7
71.6
Diluted EPS - continuing operations
1.26
(0.01)
0.05
0.56
(0.43)
0.06
1.47
(a) To eliminate:
• Gains related to the sale of investments in mutual fund securities ($1.9 million) in the first quarter and $0.5 million in the third quarter. Proceeds from
the sales were used to fund the settlement of pension obligations related to our former Chief Executive Officer and Chief Administrative Officer.
• Gains and losses related to business acquisitions and dispositions. A $0.9 million gain was recognized in the second quarter and a $0.1 million loss
was recognized in the third quarter.
• Third quarter gain on the sale of real estate in Venezuela ($7.2 million)
• Third quarter impairment losses of $4.3 million on long-lived assets related to certain operations expected to be sold in the near term.
(b) To eliminate employee benefit settlement and acquisition-related severance losses (Mexico and Argentina). Employee termination benefits in Mexico
are accounted for under FASB ASC Topic 715, Compensation - Retirement Benefits.
(c) To eliminate expenses related to U.S. retirement plans.
(d) To eliminate tax benefit related to change in retiree health care funding strategy.
(e) To adjust effective income tax rate in the interim period to be equal to the midpoint of the estimated range of the full-year non-GAAP effective income tax
rate. The midpoint of the estimated range of the full-year non-GAAP effective tax rate for 2012 is 38.5%.
Amounts may not add due to rounding.
20