(a) To eliminate results of additional European operations we intend to exit in 2013. Operations do not currently meet requirements to be classified as discontinued operations.
(b) 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 former 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. In the
fourth quarter of 2012, tax expense included a benefit of $7.5 million related to a reduction in an income tax accrual established as part of the 2010 acquisition of subsidiaries in Mexico, and
pretax income included a $2.1 million favorable adjustment to the local profit sharing accrual as a result of the change in tax expectation.
• Third-quarter gain on the sale of real estate in Venezuela ($7.2 million).
• Selling costs related to certain operations expected to be sold in the near term and costs related to an acquisition completed in first quarter 2013. A $0.8 million loss was recognized in the fourth
quarter.
(c) 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.
(d) To eliminate expenses related to U.S. retirement plans.
(e) To eliminate tax benefit related to change in retiree health care funding strategy.
(f) To adjust effective income tax rate in the interim period to be equal to the full-year non-GAAP effective income tax rate. The full-year non-GAAP effective tax rate for 2012 was 36.2%.
Non-GAAP Reconciliations - Full-Year 2012
GAAP
Basis
Additional
European
Operations to
be Exited (a)
Gains and
Losses on
Acquisitions &
Dispositions (b)
Employee Benefit
Settlement &
Severance
Losses (c)
U.S.
Retirement
Plans (d)
Tax Benefit on
change in Health
Care Funding
Strategy (e)
Adjust
Income Tax
Rate (f)
Non-
GAAP
Basis
Full Year 2012
Revenue:
Latin America
$
1,579.4
−
−
−
−
−
−
1,579.4
EMEA
1,135.1
(9.2)
−
−
−
−
−
1,125.9
Asia Pacific
158.9
−
−
−
−
−
−
158.9
International
2,873.4
(9.2)
−
−
−
−
−
2,864.2
North America
945.4
−
−
−
−
−
−
945.4
Revenues
$
3,818.8
(9.2)
−
−
−
−
−
3,809.6
Operating profit:
International
$
229.8
3.6
(8.5)
3.9
−
−
−
228.8
North America
32.5
−
−
−
8.8
−
−
41.3
Segment operating profit
262.3
3.6
(8.5)
3.9
8.8
−
−
270.1
Non-segment
(88.9)
−
(0.8)
−
47.4
−
−
(42.3)
Operating profit
$
173.4
3.6
(9.3)
3.9
56.2
−
−
227.8
Amounts attributable to Brink’s:
Income from continuing operations
$
109.1
3.9
(14.0)
2.8
33.8
(21.1)
−
114.5
Diluted EPS - continuing operations
2.24
0.08
(0.29)
0.06
0.70
(0.43)
−
2.36
Amounts may not add due to rounding.
22