Exhibit 99.1
Contact: Brian Turner
Chief Financial Officer
425-943-8000
Media Contact: Marci Maule
Director Public Relations
425-943-8277
COINSTAR ANNOUNCES FIRST QUARTER 2007 RESULTS
BELLEVUE, Wash.—May 3, 2007—Coinstar, Inc. (NASDAQ: CSTR) today announced results for the three months ended March 31, 2007.
Highlights for the three months ended March 31, 2007, were as follows:
| • | | Revenue - $132.3 million |
| • | | EBITDA - $ 26.8 million (see Appendix A) |
| • | | Free cash flow - $3.6 million (see Appendix A) |
| • | | Adjusted earnings per fully taxed, fully diluted share - $0.16 (see reconciliation below) |
| • | | Net income - $2.6 million |
Included in GAAP net income for the first quarter of 2007 were certain non-cash charges including $1.7 million in amortization of intangible assets, $1.7 million in non-cash stock based compensation and $0.2 million related to the Company’s portion of non-cash losses associated with investments in DVD kiosk companies and amortization of financing fees. Excluding these items, net of taxes, Coinstar reported adjusted net income of $4.6 million.
A reconciliation of GAAP earnings per share to adjusted earnings per share is as follows:
| | | |
| | Three Months Ended 3/31/07 |
GAAP fully taxed, fully diluted earnings per share | | $ | 0.09 |
Amortization of intangibles, net of tax | | | 0.03 |
Stock based compensation expense, net of tax | | | 0.03 |
Non-cash losses in investments in DVD kiosk companies and amortization of financing fees, net of tax | | | 0.01 |
| | | |
Adjusted fully taxed, fully diluted earnings per share | | $ | 0.16 |
| | | |
At March 31, 2007, Coinstar had approximately $61.6 million in cumulative net operating loss carryforwards. Although Coinstar recorded $2.6 million in tax expense for the first quarter, as a result of these net operating loss carryforwards, cash paid for taxes during the three-month period totaled only $627,000.
“We’re pleased with our first quarter performance. Coin processing, our DVD kiosk ventures and our e-payment business experienced solid progress during the period while our money transfer unit experienced a significant increase in transaction volume. These gains were partially offset by continued softness in our entertainment business,” Dave Cole, Chief Executive Officer of Coinstar, Inc. stated. “Major integration efforts are behind us and we are seeing the early benefits from a more cohesive infrastructure. We are confident that we’ll continue to capitalize on our leadership position as a turnkey, 4th Wall solutions provider.”
Other Information
| | | | | | |
| | Three Months Ended 3/31/07 | | Three Months Ended 3/31/06 |
Cash paid for capital expenditures (in thousands) | | $ | 18,126 | | $ | 7,417 |
| | |
Installed Base | | | | | | |
Coin | | | 13,800 | | | 13,000 |
- Coin to card, e-payment or e-certificate enabled | | | 8,500 | | | 6,100 |
Crane | | | 30,000 | | | 30,000 |
Bulk heads and other | | | 269,000 | | | 266,000 |
POSA terminals | | | 14,000 | | | 19,500 |
Share Repurchase
During the first quarter, Coinstar repurchased 120,800 shares of common stock at an average price of $28.94 per share. The aggregate expenditure for the period totaled $3.5 million. For the remainder of 2007, Coinstar expects to be active in the repurchase of its shares subject to market and other conditions.
Second Quarter Expectations
Management estimates that revenue for the second quarter ending June 30, 2007, will range from $130 million to $140 million. In addition, management estimates that for the second quarter GAAP earnings per fully taxed, fully diluted share will range from $0.08 to $0.15 with adjusted earnings per fully taxed, fully diluted share ranging from $0.15 to $0.22.
Conference Call
A conference call to discuss first quarter 2007 results will be broadcast live over the Internet today, Thursday, May 3, 2007, at 5:00 p.m. Eastern Time. The Webcast will be hosted at the About Us – Investor Relations section of Coinstar’s Web site at www.coinstar.com.
About Coinstar, Inc.
Coinstar, Inc. (NASDAQ:CSTR) is a multi-national company offering a range of 4th Wall™solutions for the retailers’ front of store consisting of self-service coin counting, electronic payment solutions, entertainment services, money transfer and self-service DVD rental. The company’s products and services can be found at more than 60,000 retail locations including supermarkets, drug stores, mass merchants, financial institutions, convenience stores and restaurants.
# # #
Certain statements in this press release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe,” “estimate,” “expect,” “intend,” “anticipate,” “goals,” variations of such words, and similar expressions identify forward-looking statements, but their absence does not mean that the statement is not forward-looking. The forward-looking statements in this release include statements regarding Coinstar, Inc.’s anticipated growth and future operating results. Forward-looking statements are not guarantees of future performance and actual results may vary materially from the results expressed or implied in such statements. Differences may result from actions taken by Coinstar, Inc., as well as from risks and uncertainties beyond Coinstar, Inc.’s control. Such risks and uncertainties include, but are not limited to, the termination, non-renewal or renegotiation on materially adverse terms of our contracts with our significant retailers, payment of increased service fees to retailers, the ability to attract new retailers, penetrate new markets and distribution channels, cross-sell our products and services and react to changing consumer demands, the ability to achieve the strategic and financial objectives for our entry into or expansion of new businesses, the ability to adequately protect our intellectual property, and the application of substantial federal, state, local and foreign laws and regulations specific to our business. The foregoing list of risks and uncertainties is illustrative, but by no means exhaustive. For more information on factors that may affect future performance, please review “Risk Factors” described in Item 1A of Part I of our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission. These forward-looking statements reflect Coinstar, Inc.’s expectations as of the date of this release. Coinstar, Inc. undertakes no obligation to update the information provided herein.
Appendix A
(in thousands unless otherwise noted)
Non GAAP measures
Non GAAP measures are provided as a complement to results provided in accordance with United States generally accepted accounting principles (“GAAP”). Non GAAP measures are not a substitute for measures computed in accordance with GAAP. Definitions of such non GAAP measurements are provided below. These definitions are provided to allow the reader to reconcile non GAAP data to that presented in accordance with GAAP. Our non GAAP measures may be different from the presentation of financial information by other companies.
EBITDA represents earnings before net interest expense, income taxes, depreciation, amortization and certain other non-cash charges including stock based compensation expense. Stock based compensation expense was not included in the EBITDA reconciliation table in prior periods. Including stock based compensation expense, EBITDA for the three months ended 3/31/06 was $26,471. We believe EBITDA is an important non GAAP measure as it provides useful information regarding our ability to service, incur or pay down indebtedness and for purposes of calculating certain debt covenants. In addition, management uses such non GAAP measures internally to evaluate performance and manage operations. See below for reconciliation of most comparable GAAP measurements to EBITDA.
| | | |
| | Three Months Ended 3/31/07 |
| | (in thousands) |
Net income | | $ | 2,556 |
Depreciation, amortization and other | | | 16,207 |
Interest expense, net | | | 3,779 |
Income taxes | | | 2,566 |
Stock based compensation expense | | | 1,684 |
| | | |
EBITDA | | $ | 26,792 |
| | | |
Free cash flow: we believe free cash flow is an important non GAAP measure as it provides useful cash flow information regarding our ability to service, incur or pay down indebtedness and repurchase our common stock. We use free cash flow as a measure to reflect cash available to service our debt as well as to fund our expenditures. Free cash flow may be reconciled from net cash provided by operating activities, the most directly comparable GAAP measure, as follows:
| | | | |
| | Three Months Ended 3/31/07 | |
| | (in thousands) | |
Net cash used by operating activities | | $ | (12,629 | ) |
Changes in operating assets and liabilities | | | 34,332 | |
Cash paid for capital expenditures | | | (18,126 | ) |
| | | | |
FREE CASH FLOW | | $ | 3,577 | |
| | | | |
Adjusted earnings per share: we believe adjusted earnings per share is an important non GAAP measure as it provides useful information about our results from operations excluding certain non-cash charges. We believe this measure provides an important comparison to prior period earnings and is representative of our operating results.
Coinstar, Inc.
Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
| | | | | | | | |
| | Three Months Ended | |
| | March 31, 2007 | | | March 31, 2006 | |
REVENUE | | $ | 132,336 | | | $ | 126,032 | |
EXPENSES: | | | | | | | | |
Direct operating | | | 91,639 | | | | 87,699 | |
Marketing | | | 1,626 | | | | 924 | |
Research and development | | | 1,341 | | | | 1,241 | |
General and administrative | | | 12,247 | | | | 11,366 | |
Depreciation and other | | | 14,468 | | | | 12,859 | |
Amortization of intangible assets | | | 1,739 | | | | 1,327 | |
| | | | | | | | |
Income from operations | | | 9,276 | | | | 10,616 | |
| | |
OTHER INCOME (EXPENSE): | | | | | | | | |
Interest income and other, net | | | 75 | | | | 471 | |
Interest expense | | | (3,974 | ) | | | (3,732 | ) |
(Loss) income from equity investments | | | (255 | ) | | | 191 | |
Early retirement of debt | | | — | | | | (238 | ) |
| | | | | | | | |
Income before income taxes | | | 5,122 | | | | 7,308 | |
Income taxes | | | (2,566 | ) | | | (3,129 | ) |
| | | | | | | | |
NET INCOME | | $ | 2,556 | | | $ | 4,179 | |
| | | | | | | | |
NET INCOME PER SHARE: | | | | | | | | |
Basic | | $ | 0.09 | | | $ | 0.15 | |
Diluted | | $ | 0.09 | | | $ | 0.15 | |
| | |
WEIGHTED SHARES OUTSTANDING: | | | | | | | | |
Basic | | | 27,777 | | | | 27,716 | |
Diluted | | | 28,287 | | | | 27,987 | |
Coinstar, Inc.
Consolidated Balance Sheets
(in thousands)
(unaudited)
| | | | | | | | |
| | March 31, 2007 | | | Dec. 31, 2006 | |
CURRENT ASSETS: | | | | | | | | |
Cash and cash equivalents | | $ | 8,740 | | | $ | 24,726 | |
Cash in machine or in transit | | | 60,243 | | | | 63,740 | |
Cash being processed | | | 74,627 | | | | 89,698 | |
Trade accounts receivable, net of allowance for doubtful accounts of $1,123 and $1,050 in 2007 and 2006, respectively | | | 19,083 | | | | 21,339 | |
Inventory | | | 36,048 | | | | 39,334 | |
Deferred income taxes | | | 19,100 | | | | 17,775 | |
Prepaid expenses and other current assets | | | 13,452 | | | | 13,371 | |
| | | | | | | | |
Total current assets | | | 231,293 | | | | 269,983 | |
| | |
PROPERTY AND EQUIPMENT, NET | | | 167,736 | | | | 160,962 | |
DEFERRED INCOME TAXES | | | — | | | | 34 | |
OTHER ASSETS | | | 3,935 | | | | 3,807 | |
EQUITY INVESTMENTS | | | 31,341 | | | | 31,259 | |
INTANGIBLE ASSETS, NET | | | 42,739 | | | | 43,121 | |
GOODWILL | | | 209,134 | | | | 208,917 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 686,178 | | | $ | 718,083 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | |
Accounts payable | | $ | 41,816 | | | $ | 57,536 | |
Accrued liabilities payable to retailers | | | 78,829 | | | | 95,737 | |
Other accrued liabilities | | | 31,051 | | | | 35,693 | |
Current portion of long-term debt and capital lease obligations | | | 8,135 | | | | 7,883 | |
| | | | | | | | |
Total current liabilities | | | 159,831 | | | | 196,849 | |
LONG-TERM DEBT, CAPITAL LEASE OBLIGATIONS AND OTHER | | | 193,297 | | | | 192,381 | |
DEFERRED TAX LIABILITY | | | 9,443 | | | | 7,488 | |
| | | | | | | | |
Total liabilities | | | 362,571 | | | | 396,718 | |
| | |
STOCKHOLDERS’ EQUITY: | | | | | | | | |
Common stock | | | 346,036 | | | | 343,229 | |
Retained earnings | | | 8,025 | | | | 5,469 | |
Treasury stock | | | (34,301 | ) | | | (30,806 | ) |
Accumulated other comprehensive income | | | 3,847 | | | | 3,473 | |
| | | | | | | | |
Total stockholders’ equity | | | 323,607 | | | | 321,365 | |
| | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 686,178 | | | $ | 718,083 | |
| | | | | | | | |
COINSTAR, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| | | | | | | | |
| | Three Months Ended March 31, | |
| | 2007 | | | 2006 | |
OPERATING ACTIVITIES: | | | | | | | | |
Net income | | $ | 2,556 | | | $ | 4,179 | |
Adjustments to reconcile income to net cash provided by operating activities: | | | | | | | | |
Depreciation and other | | | 14,468 | | | | 12,859 | |
Amortization of intangible assets | | | 1,739 | | | | 1,327 | |
Amortization of deferred financing fees | | | 188 | | | | 191 | |
Loss on early retirement of debt | | | — | | | | 238 | |
Non-cash stock-based compensation | | | 1,684 | | | | 1,388 | |
Excess tax benefit from exercise of stock options | | | (884 | ) | | | — | |
Deferred income taxes | | | 1,942 | | | | 2,797 | |
Income from equity investments | | | (74 | ) | | | (191 | ) |
Return on equity investments | | | — | | | | 288 | |
Other | | | 84 | | | | (86 | ) |
Cash provided (used) by changes in operating assets and liabilities, net of effects of business acquisitions: | | | | | | | | |
Accounts receivable | | | 2,280 | | | | (184 | ) |
Inventory | | | 3,287 | | | | (1,679 | ) |
Prepaid expenses and other current assets | | | (1,336 | ) | | | 1,453 | |
Other assets | | | (1,362 | ) | | | (115 | ) |
Accounts payable | | | (15,717 | ) | | | 613 | |
Accrued liabilities payable to retailers | | | (16,966 | ) | | | (12,883 | ) |
Accrued liabilities | | | (4,518 | ) | | | (5,496 | ) |
| | | | | | | | |
Net cash (used) provided by operating activities | | | (12,629 | ) | | | 4,699 | |
INVESTING ACTIVITIES: | | | | | | | | |
Purchase of property and equipment | | | (18,126 | ) | | | (7,417 | ) |
Acquisitions, net of cash acquired | | | (227 | ) | | | (2,670 | ) |
Proceeds from sale of fixed assets | | | 241 | | | | — | |
| | | | | | | | |
Net cash used by investing activities | | | (18,112 | ) | | | (10,087 | ) |
FINANCING ACTIVITIES: | | | | | | | | |
Principal payments on long-term debt and capital lease obligations | | | (2,291 | ) | | | (17,946 | ) |
Excess tax benefit from exercise of stock options | | | 884 | | | | — | |
Repurchase of common stock | | | (3,495 | ) | | | (382 | ) |
Proceeds from exercise of stock options | | | 1,028 | | | | 708 | |
| | | | | | | | |
Net cash used by financing activities | | | (3,874 | ) | | | (17,620 | ) |
Effect of exchange rate changes on cash | | | 61 | | | | 207 | |
| | | | | | | | |
NET DECREASE IN CASH AND CASH EQUIVALENTS, CASH IN MACHINE OR IN TRANSIT, AND CASH BEING PROCESSED | | | (34,554 | ) | | | (22,801 | ) |
CASH AND CASH EQUIVALENTS, CASH IN MACHINE OR IN TRANSIT, AND CASH BEING PROCESSED: | | | | | | | | |
Beginning of period | | | 178,164 | | | | 175,267 | |
| | | | | | | | |
End of period | | $ | 143,610 | | | $ | 152,466 | |
| | | | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | | |
Cash paid during the period for interest | | $ | 3,771 | | | $ | 3,771 | |
Cash paid during the period for taxes | | | 627 | | | | 165 | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | |
Purchase of vehicles financed by capital lease obligations | | $ | 2,262 | | | $ | 8,569 | |
Accrued acquisition costs | | | 20 | | | | 1,793 | |