Delaware
|
001-33864
|
76-0681190
|
||
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
3250 Briarpark, Suite 400, Houston, Texas
|
77042
|
|
(Address of principal executive offices)
|
(Zip Code)
|
(Former name or former address, if changed since last report.)
|
Three Months Ended
September 30, 2010
|
Nine Months Ended
September 30, 2010
|
|||||||||||||||||||||||
As Reported
|
Adjustments
|
As Adjusted
|
As Reported
|
Adjustments
|
As Adjusted
|
|||||||||||||||||||
(In thousands, excluding per share amounts)
|
||||||||||||||||||||||||
Total revenues
|
$ | 136,605 | $ | — | $ | 136,605 | $ | 397,329 | $ | — | $ | 397,329 | ||||||||||||
Total cost of revenues
|
91,451 | — | 91,451 | 269,251 | — | 269,251 | ||||||||||||||||||
Gross profit
|
45,154 | — | 45,154 | 128,078 | — | 128,078 | ||||||||||||||||||
Income from operations
|
18,579 | — | 18,579 | 50,386 | — | 50,386 | ||||||||||||||||||
(Loss) Income before income taxes
|
(3,313 | ) | — | (3,313 | ) | 12,556 | — | 12,556 | ||||||||||||||||
Income tax benefit
|
(20,652 | ) | (3,316 | ) | (23,968 | ) | (17,261 | ) | (3,316 | ) | (20,577 | ) | ||||||||||||
Net income
|
17,339 | 3,316 | 20,655 | 29,817 | 3,316 | 33,133 | ||||||||||||||||||
Net loss (income) attributable to noncontrolling interests
|
(108 | ) | — | (108 | ) | 202 | — | 202 | ||||||||||||||||
Net income attributable to controlling interests and available to common stockholders
|
17,447 | 3,316 | 20,763 | 29,615 | 3,316 | 32,931 | ||||||||||||||||||
Net income per common share – basic
|
0.42 | 0.07 | 0.49 | 0.71 | 0.08 | 0.79 | ||||||||||||||||||
Net income per common share –diluted
|
0.41 | 0.08 | 0.49 | 0.70 | 0.08 | 0.78 |
As of September 30, 2010
|
||||||||||||
As Reported
|
Adjustments
|
As Adjusted
|
||||||||||
(In thousands)
|
||||||||||||
Total current assets
|
$ | 42,347 | $ | 42 | $ | 42,389 | ||||||
Total assets
|
453,820 | 3,089 | 456,909 | |||||||||
Total current liabilities
|
93,774 | (227 | ) | 93,547 | ||||||||
Total liabilities
|
431,928 | (227 | ) | 431,701 | ||||||||
Total stockholders’ equity
|
21,892 | 3,316 | 25,208 |
Three Months Ended
September 30, 2010
|
Nine Months Ended
September 30, 2010
|
||||||||||||||||||||||||
As Reported
|
Adjustments
|
As Adjusted
|
As Reported
|
Adjustments
|
As Adjusted
|
||||||||||||||||||||
(In thousands, excluding per share amounts)
|
|||||||||||||||||||||||||
EBITDA
|
$ | 33,582 | $ | — | $ | 33,582 | $ | 93,275 | $ | — | $ | 93,275 | |||||||||||||
Adjusted EBITDA
|
34,872 | — | 34,872 | 98,044 | — | 98,044 | |||||||||||||||||||
Adjusted Net Income
|
11,356 | — | 11,356 | 30,154 | — | 30,154 | |||||||||||||||||||
Adjusted Net income per share
|
0.28 | — | 0.28 | 0.75 | — | 0.75 | |||||||||||||||||||
Adjusted Net income per diluted share
|
0.28 | — | 0.28 | 0.74 | — | 0.74 | |||||||||||||||||||
Free cash flow
|
1,445 | — | 1,445 | 32,492 | — | 32,492 |
Reconciliation of Net Income Attributable to Controlling Interest to EBITDA, Adjusted EBITDA, and
Adjusted Net Income
For the Three and Nine Months Ended September 30, 2010 and 2009
(Unaudited)
|
||||||||||||||||
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(In thousands, except share and per share amounts)
|
||||||||||||||||
Net income attributable to controlling interests
|
$ | 20,763 | $ | 6,398 | $ | 32,931 | $ | 3,818 | ||||||||
Adjustments:
|
||||||||||||||||
Interest expense, net
|
7,064 | 7,473 | 21,696 | 22,828 | ||||||||||||
Amortization of deferred financing costs and bond discounts
|
546 | 606 | 1,818 | 1,777 | ||||||||||||
Write-off of deferred financing costs and bond discounts
|
7,296 | — | 7,296 | — | ||||||||||||
Redemption costs for early extinguishment of debt
|
7,193 | — | 7,193 | — | ||||||||||||
Income tax (benefit) expense
|
(23,968 | ) | 1,251 | (20,577 | ) | 3,284 | ||||||||||
Depreciation and accretion expense
|
10,865 | 9,986 | 31,351 | 29,560 | ||||||||||||
Amortization expense
|
3,823 | 4,405 | 11,567 | 13,436 | ||||||||||||
EBITDA
|
$ | 33,582 | $ | 30,119 | $ | 93,275 | $ | 74,703 | ||||||||
Add back:
|
||||||||||||||||
Loss on disposal of assets (1)
|
368 | 1,047 | 1,840 | 4,831 | ||||||||||||
Other (income) expense (2)
|
(247 | ) | 339 | (244 | ) | (788 | ) | |||||||||
Noncontrolling interests (3)
|
(530 | ) | (381 | ) | (1,402 | ) | (947 | ) | ||||||||
Stock-based compensation expense (4)
|
1,699 | 1,257 | 4,575 | 3,376 | ||||||||||||
Other adjustments to cost of ATM operating revenues
|
— | — | — | 154 | ||||||||||||
Other adjustments to selling, general, and administrative expenses (5)
|
— | — | — | 1,463 | ||||||||||||
Adjusted EBITDA
|
$ | 34,872 | $ | 32,381 | $ | 98,044 | $ | 82,792 | ||||||||
Less:
|
||||||||||||||||
Interest expense, net (4)
|
6,949 | 7,389 | 21,338 | 22,592 | ||||||||||||
Depreciation and accretion expense (4)
|
10,452 | 9,767 | 30,315 | 28,926 | ||||||||||||
Income tax expense (at 35%)
|
6,115 | 5,329 | 16,237 | 10,946 | ||||||||||||
Adjusted Net Income
|
$ | 11,356 | $ | 9,896 | $ | 30,154 | $ | 20,328 | ||||||||
Adjusted Net Income per share
|
$ | 0.28 | $ | 0.25 | $ | 0.75 | $ | 0.52 | ||||||||
Adjusted Net Income per diluted share
|
$ | 0.28 | $ | 0.25 | $ | 0.74 | $ | 0.51 | ||||||||
Weighted average shares outstanding – basic
|
40,529,280 | 39,356,013 | 40,119,310 | 39,123,738 | ||||||||||||
Weighted average shares outstanding – diluted
|
41,207,238 | 40,117,598 | 40,790,504 | 39,768,708 | ||||||||||||
(1) Primarily comprised of losses on the disposal of fixed assets that were incurred with the deinstallation of ATMs during the periods. The higher amounts during 2009 were primarily the result of certain optimization efforts taken during that year.
|
||||||||||||||||
(2) Amounts exclude unrealized (gains) losses related to derivatives not designated as hedging instruments.
|
||||||||||||||||
(3) Noncontrolling interests adjustment made such that Adjusted EBITDA includes only the Company's 51% ownership interest in the Adjusted EBITDA of its Mexico subsidiary.
|
||||||||||||||||
(4) Amounts exclude 49% of the expenses incurred by the Company's Mexico subsidiary as such amounts are allocable to the noncontrolling interest shareholders.
|
||||||||||||||||
(5) For the nine month period ended September 30, 2009, other adjustments to selling, general, and administrative expenses primarily consisted of severance costs associated with the departure of the Company's former Chief Executive Officer in March 2009.
|
Reconciliation of Free Cash Flow
For the Three and Nine Months Ended September 30, 2010 and 2009
(Unaudited)
|
||||||||||||||||
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Cash provided by operating activities
|
$ | 20,392 | $ | 15,179 | $ | 72,993 | $ | 47,884 | ||||||||
Payments for capital expenditures:
|
||||||||||||||||
Cash used in investing activities
|
(18,947 | ) | (8,275 | ) | (39,959 | ) | (19,074 | ) | ||||||||
Fixed assets financed by direct debt
|
— | (443 | ) | (542 | ) | (443 | ) | |||||||||
Total payments for capital expenditures
|
(18,947 | ) | (8,718 | ) | (40,501 | ) | (19,517 | ) | ||||||||
Free cash flow
|
$ | 1,445 | $ | 6,461 | $ | 32,492 | $ | 28,367 |
Cardtronics, Inc. | |||
Date: November 5, 2010
|
By:
|
/s/ J. CHRIS BREWSTER | |
Name: | J. Chris Brewster | ||
Title: | Chief Financial Officer |