HOUSTON, July 31, 2012 (GLOBE NEWSWIRE) -- Cardtronics, Inc. (Nasdaq:CATM) (the "Company"), the world's largest retail ATM owner, today announced its financial and operational results for the quarter ended June 30, 2012.
Key financial statistics in the second quarter of 2012 as compared to the second quarter of 2011 include:
"On the heels of an exceptional first quarter, we had another really good quarter with continued very strong revenue growth of 30% and adjusted earnings growth of 12%," commented Steve Rathgaber, chief executive officer. "Additionally, we executed several new branding contracts during the quarter with both existing bank partners and new financial institutions that see the value in our leading retail ATM footprint and superior execution capabilities." RECENT HIGHLIGHTS
Effects of foreign currency exchange rate movements had an insignificant impact on reported revenues, Adjusted EBITDA and Adjusted Net Income per diluted share during the quarter.
Please refer to the "Disclosure of Non-GAAP Financial Information" contained later in this release for definitions of Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per diluted share and Free Cash Flow. For additional financial information, including reconciliations to comparable GAAP measures, please refer to the supplemental schedules of selected financial information at the end of this release. SECOND QUARTER RESULTS
For the second quarter of 2012, consolidated revenues totaled $192.0 million, representing a 30% increase from the $147.3 million in consolidated revenues generated during the second quarter of 2011. Of the year-over-year increase, 18% was driven by businesses acquired during the second half of 2011, including EDC, Access to Money, Mr. Cash, and LocatorSearch. Of the remaining 12% organic revenue increase, 9% was attributable to a combination of the following: (1) increased transactions per ATM in the Company's United States and United Kingdom operations; (2) unit growth expansion; (3) increased revenues from managed services agreements; and (4) growth in Allpoint, America's largest surcharge-free network. Partially offsetting the increases in organic revenue was a decline in interchange as a result of rate reductions by a major network that became effective during the quarter. Finally,
3% of the year-over-year increase in consolidated revenues was attributable to higher equipment sales, driven by continued increased demand to meet the new requirements under the Americans with Disabilities Act (ADA).
Adjusted EBITDA for the second quarter of 2012 totaled $45.4 million, compared to $37.9 million during the second quarter of 2011, and Adjusted Net Income totaled $16.7 million ($0.38 per diluted share) compared to $14.4 million ($0.34 per diluted share) during the second quarter of 2011. The increases in Adjusted EBITDA and Adjusted Net Income per diluted share were positively affected by the incremental operations of ATMs acquired during the second half of 2011, as well as the organic revenue growth. Specific costs excluded from Adjusted EBITDA and Adjusted Net Income are detailed in a reconciliation included at the end of this press release.
GAAP Net Income for the second quarter of 2012 totaled $9.7 million, compared to $8.7 million during the same quarter in 2011. The increase in GAAP Net Income for the second quarter of 2012 was affected by the factors discussed above, partly offset by higher intangible asset amortization and interest expense associated with the Company's 2011 acquisitions and higher depreciation expense from new equipment purchases, higher stock-based compensation, and $0.4 million in acquisition-related costs. SIX MONTHS RESULTS
For the six months ended June 30, 2012, consolidated revenues totaled $383.1 million, representing a 34% increase from the $285.3 million in consolidated revenues generated during the same period in 2011. Of the year-over-year increase, 19% was driven by businesses acquired during the second half of 2011, with the remaining 15% increase attributable to a combination of increases in transactions per ATM, unit growth expansion, increased revenues from managed services agreements, higher equipment sales, and growth in Allpoint.
Adjusted EBITDA totaled $89.9 million for the six months ended June 30, 2012, representing a 26% increase over the $71.4 million in Adjusted EBITDA for the same period in 2011, and Adjusted Net Income totaled $33.5 million ($0.77 per diluted share) for the first six months of 2012, up 26% on a per share basis from $26.0 million ($0.61 per diluted share) during the same period in 2011. The increases in both Adjusted EBITDA and Adjusted Net Income were primarily due to the same factors noted above for the Company's quarterly results.
GAAP Net Income for the six months ended June 30, 2012 totaled $19.5 million, compared to $15.2 million during the same period in 2011. Full-Year 2012 Guidance
At this time, the Company is not changing the financial guidance it previously issued in April 2012 regarding its anticipated full-year 2012 results, which was:
The Adjusted EBITDA and Adjusted Net Income guidance excludes the impact of $11.4 million of anticipated stock-based compensation expense and $23.3 million of expected intangible asset amortization expense, both on a pre-tax basis. Additionally, this guidance is based on average foreign currency exchange rates for the remainder of the year of $1.55 U.S. to £1.00 U.K., $13.00 Mexican pesos to $1.00 U.S., and $1.00 Canadian dollar to $1.00 U.S. LIQUIDITY
The Company believes that it has a very strong liquidity position, with $77.7 million in available borrowing capacity under its $250.0 million revolving credit facility as of June 30, 2012. In addition, the size of the amended credit facility can be increased to $325.0 million under certain conditions. The Company's outstanding indebtedness as of June 30, 2012 consisted of $200.0 million in senior subordinated notes due 2018, $170.2 million in borrowings under its revolving credit facility due 2016, and $3.7 million in equipment financing notes associated with its majority-owned Mexico subsidiary. DISCLOSURE OF NON-GAAP FINANCIAL INFORMATION
Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per diluted share and Free Cash Flow are non-GAAP financial measures provided as a complement to results prepared in accordance with accounting principles generally accepted within the United States of America ("GAAP") and may not be comparable to similarly-titled measures reported by other companies. Management believes that the presentation of these measures and the identification of unusual, non-recurring, or non-cash items enhance an investor's understanding of the underlying trends in the Company's business and provide for better comparability between periods in different years.
Adjusted EBITDA excludes depreciation, accretion, and amortization expense as these amounts can vary substantially from company to company within the Company's industry depending upon accounting methods and book values of assets, capital structures, and the method by which the assets were acquired. Adjusted EBITDA also excludes acquisition-related costs, certain other non-operating costs, loss on asset disposal, our obligations for the payment of income taxes, interest expense or other obligations such as capital expenditures, and an adjustment for noncontrolling interest. Adjusted Net Income represents net income computed in accordance with GAAP, before amortization expense, loss on disposal of assets, stock-based compensation expense and certain other expense (income) and acquisition-related costs, and using an assumed 35% tax rate, with certain adjustments for noncontrolling
interest. Adjusted Net Income per diluted share is calculated by dividing Adjusted Net Income by average weighted diluted shares outstanding calculated in accordance with GAAP. Free Cash Flow is defined as cash provided by operating activities less payments for capital expenditures, including those financed through direct debt but excluding acquisitions. The measure of Free Cash Flow does not take into consideration certain other non-discretionary cash requirements such as, for example, mandatory principal payments on portions of the Company's long-term debt.
The non-GAAP financial measures presented herein should not be considered in isolation or as a substitute for operating income, net income, cash flows from operating, investing, or financing activities, or other income or cash flow measures prepared in accordance with GAAP. Reconciliations of the non-GAAP financial measures used herein to the most directly comparable GAAP financial measures are presented in tabular form at the end of this press release. CONFERENCE CALL INFORMATION
The Company will host a conference call today, Tuesday, July 31, 2012, at 4:00 p.m. Central Time (5:00 p.m. Eastern Time) to discuss its financial results for the quarter ended June 30, 2012. To access the call, please call the conference call operator at:
Dial in: (877) 303-9205
Please call in fifteen minutes prior to the scheduled start time and request to be connected to the "Cardtronics Second Quarter Earnings Conference Call." Additionally, a live audio webcast of the conference call will be available online through the investor relations section of the Company's website at www.cardtronics.com.
A digital replay of the conference call will be available through Monday, August 13, 2012, and can be accessed by calling (855) 859-2056 or (404) 537-3406 and entering 11253247 for the conference ID. A replay of the conference call will also be available online through the Company's website subsequent to the call through August 30, 2012. ABOUT CARDTRONICS (Nasdaq:CATM)
Making ATM cash access convenient where people shop, work and live their lives, Cardtronics is at the convergence of retailers, financial institutions, prepaid card programs and the customers they share. Cardtronics owns/operates approximately 54,900 retail ATMs in U.S. and international locales. Whether Cardtronics is driving foot traffic for America's most relevant retailers, enhancing ATM brand presence for card issuers or expanding card holders' surcharge-free cash access on the local, national or global scene, Cardtronics is convenient access to cash, when and where consumers need it. Cardtronics is where cash meets commerce.
The Cardtronics logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=991 CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements give the Company's current expectations or forecasts of future events, future financial performance, strategies, expectations, competitive environment, regulation, and availability of resources. The forward-looking statements contained in this release include, among other things, statements concerning projections, predictions, expectations, estimates or forecasts as to the Company's business, financial and operational results and future economic performance, and statements of management's goals and objectives and other similar expressions concerning matters that are not historical facts. These statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed
in or suggested by the forward-looking statements. These risks and uncertainties include, but are not limited to, the following:
Additional information regarding known material factors that could cause the Company's actual performance or results to differ from its projected results are described in its filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K. You should not read forward-looking statements as a guarantee of future performance or results. They will not necessarily be accurate indications of the times at or by which such performance or results will be achieved. Forward-looking statements speak only as of the date the statements are made and are based on information available at the time those statements are made and/or management's good faith belief as of that time with respect to future events. The Company assumes no obligation to update forward-looking statements to reflect actual results, changes
in assumptions or changes in other factors affecting forward-looking information. SELECTED INCOME STATEMENT DETAIL: Total revenues by segment: Breakout of ATM operating revenues: Total cost of revenues by segment: Breakout of cost of ATM operating revenues (exclusive of depreciation, accretion, and amortization): Breakout of selling, general, and administrative expenses: Depreciation and accretion expense by segment: SELECTED BALANCE SHEET DETAIL: Long-term debt: Share count rollforward: SELECTED CASH FLOW DETAIL: Selected cash flow statement amounts: (1) Includes 2,650 and 2,498 ATMs for the three months ended June 30, 2012 and 2011, respectively, and 2,627 and 2,502 ATMs for the six months ended June 30, 2012 and 2011, respectively, for which the Company only provided EFT transaction processing services. (2) Amounts presented exclude the effect of depreciation, accretion, and amortization expense, which is presented separately in the Company's consolidated statements of operations. (3) ATM operating gross profit and ATM operating gross profit margin are measures of profitability that are calculated based on only the revenues and expenses that relate to operating ATMs in the Company's portfolio. Revenues and expenses relating to managed services and ATM equipment sales and other ATM-related services are not included. (1) Includes 2,650 and 2,498 ATMs for the three months ended June 30, 2012 and 2011, respectively, and 2,627 and 2,502 ATMs for the six months ended June 30, 2012 and 2011, respectively, for which the Company only provided EFT transaction processing services. (2) Amounts presented exclude the effect of depreciation, accretion, and amortization expense, which is presented separately in the Company's consolidated statements of operations. (3) ATM operating gross profit and ATM operating gross profit margin are measures of profitability that are calculated based on only the revenues and expenses that relate to operating ATMs in the Company's portfolio. Revenues and expenses relating to managed services and ATM equipment sales and other ATM-related services are not included. (1) Includes 2,685 and 2,511 ATMs as of June 30, 2012 and 2011, respectively for which the Company only provided EFT transaction processing services. Also includes 817 ATMs that as of December 31, 2011, were reported in the United States Merchant-owned category. (1) Primarily comprised of losses on the disposal of fixed assets that were incurred with the deinstallation of ATMs during the periods. (2) Amounts exclude unrealized and realized (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) Acquisition-related costs include non-recurring costs incurred for professional and legal fees and certain transition and integration-related costs, related to recent
acquisitions. (6) 35% represents the Company's estimated long-term, cross-jurisdictional effective cash tax rate.
(1) Amounts exclude 49% of the expenses to be incurred by the Company's Mexico subsidiary as such amounts are allocable to the noncontrolling interest shareholders. (2) 35% represents the Company's estimated long-term, cross-jurisdictional effective cash tax rate. Cardtronics and Allpoint are registered trademarks of Cardtronics, Inc. All other trademarks are the property of their respective owners. Contact Information:
Alternate dial-in: (760) 536-5226Consolidated Statements of Operations For the Three and Six Months Ended June 30, 2012 and 2011 (Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
2012 2011 2012 2011
(In thousands, except share and per share information)
Revenues:
ATM operating revenues
$181,567
$ 141,429
$ 359,380
$ 274,528
ATM product sales and other revenues
10,453
5,865
23,680
10,807
Total revenues
192,020
147,294
383,060
285,335
Cost of revenues:
Cost of ATM operating revenues (excludes depreciation, accretion, and amortization shown separately below)
123,621
93,117
244,248
181,903
Cost of ATM product sales and other revenues
9,479
5,214
21,260
9,561
Total cost of revenues
133,100
98,331
265,508
191,464
Gross profit
58,920
48,963
117,552
93,871
Operating expenses:
Selling, general, and administrative expenses
16,589
12,925
32,664
25,929
Acquisition-related expenses
390
343
1,477
343
Depreciation and accretion expense
14,735
11,437
28,485
22,807
Amortization expense
5,412
3,667
10,887
7,294
Loss on disposal of assets
264
86
812
163
Total operating expenses
37,390
28,458
74,325
56,536
Income from operations
21,530
20,505
43,227
37,335
Other expense (income):
Interest expense, net
5,332
4,754
10,697
9,567
Amortization of deferred financing costs
224
213
444
424
Other expense (income)
26
139
(51)
(60)
Total other expense
5,582
5,106
11,090
9,931
Income before income taxes
15,948
15,399
32,137
27,404
Income tax expense
6,369
6,657
12,515
12,104
Net income
9,579
8,742
19,622
15,300
Net (loss) income attributable to noncontrolling interests
(85)
27
129
105
Net income attributable to controlling interests and available to common stockholders
$ 9,664
$ 8,715
$ 19,493
$ 15,195
Net income per common share — basic
$ 0.22
$ 0.20
$ 0.44
$ 0.35
Net income per common share — diluted
$ 0.21
$ 0.20
$ 0.43
$ 0.35
Weighted average shares outstanding — basic
43,268,541
41,910,944
43,163,377
41,712,659
Weighted average shares outstanding — diluted
43,730,200
42,659,587
43,648,954
42,476,101
Condensed Consolidated Balance Sheets As of June 30, 2012 and December 31, 2011
June 30, 2012 December 31, 2011
(Unaudited)
(In thousands) Assets
Current assets:
Cash and cash equivalents
$ 7,044
$ 5,576
Accounts and notes receivable, net
48,246
40,867
Inventory
3,171
3,517
Restricted cash, short-term
3,372
4,512
Current portion of deferred tax asset, net
19,032
26,902
Prepaid expenses, deferred costs, and other current assets
14,080
13,056
Total current assets
94,945
94,430
Property and equipment, net
227,402
191,331
Intangible assets, net
104,092
111,603
Goodwill
272,114
271,562
Deferred tax asset, net
35,973
23,101
Prepaid expenses, deferred costs, and other assets
17,539
20,774
Total assets
$ 752,065
$ 712,801
Liabilities and Stockholders' Equity
Current liabilities:
Current portion of long-term debt and notes payable
$ 1,721
$ 2,317
Current portion of other long-term liabilities
24,917
25,101
Accounts payable and other accrued and current liabilities
105,061
112,212
Total current liabilities
131,699
139,630
Long-term liabilities:
Long-term debt
372,208
368,632
Asset retirement obligations
40,178
34,517
Other long-term liabilities
94,389
56,877
Total liabilities
638,474
599,656
Stockholders' equity
113,591
113,145
Total liabilities and stockholders' equity
$ 752,065
$ 712,801
Three Months Ended Six Months Ended June 30, June 30, 2012 2011
2012 2011 (In thousands)
United States
$ 155,997
$ 115,693
$ 313,916
$ 226,029
United Kingdom
28,341
25,011
53,532
46,069
Other International
7,682
6,590
15,612
13,237
Total revenues
$ 192,020
$ 147,294
$ 383,060
$ 285,335 Three Months Ended Six Months Ended June 30, June 30, 2012 2011 2012 2011 (In thousands)
Surcharge revenues
$ 87,362
$ 69,531
$ 171,259
$ 135,361
Interchange revenues
58,182
44,303
116,028
84,712
Bank branding and surcharge-free network revenues
28,351
21,872
56,620
43,553
Managed services revenues
4,044
2,302
7,854
4,250
Other revenues
3,628
3,421
7,619
6,652
Total ATM operating revenues
$181,567
$ 141,429
$ 359,380
$ 274,528 Three Months Ended Six Months Ended June 30, June 30, 2012 2011 2012 2011 (In thousands)
United States
$ 104,475
$ 74,459
$ 210,666
$ 146,200
United Kingdom
22,523
18,852
42,731
35,291
Other International
6,102
5,020
12,111
9,973
Total revenues
$ 133,100
$ 98,331
$ 265,508
$ 191,464 Three Months Ended Six Months Ended June 30, June 30, 2012 2011 2012 2011 (In thousands)
Merchant commissions
$ 59,987
$ 43,760
$ 117,309
$ 84,795
Vault cash rental expense
12,054
9,563
24,478
18,813
Other costs of cash
16,895
12,713
33,274
24,968
Repairs and maintenance
12,799
9,359
26,177
18,777
Communications
5,230
4,201
10,190
8,109
Transaction processing
2,117
1,051
3,970
2,005
Stock-based compensation
320
253
523
518
Other expenses
14,219
12,217
28,327
23,918
Total cost of ATM operating revenues
$ 123,621
$ 93,117
$ 244,248
$181,903 Three Months Ended Six Months Ended June 30, June 30, 2012 2011
2012 2011 (In thousands)
Employee costs
$ 8,126
$ 6,424
$ 16,618
$ 13,325
Stock-based compensation
3,128
2,140
5,485
4,105
Professional fees
1,894
1,479
3,790
3,026
Other
3,441
2,882
6,771
5,473
Total selling, general, and administrative expenses
$ 16,589
$ 12,925
$ 32,664
$ 25,929 Three Months Ended Six Months Ended June 30, June 30, 2012 2011 2012 2011 (In thousands)
United States
$ 9,177
$ 6,548
$ 17,679
$ 13,554
United Kingdom
4,759
4,086
9,224
7,677
Other International
799
803
1,582
1,576
Total depreciation and accretion expense
$ 14,735
$ 11,437
$ 28,485
$ 22,807
June 30, 2012 December 31, 2011
(In thousands)
8.25% senior subordinated notes
$ 200,000
$ 200,000
Revolving credit facility
170,200
166,000
Equipment financing notes
3,729
4,949
Total long-term debt
$ 373,929
$ 370,949
Total shares outstanding as of December 31, 2011
43,999,443
Shares repurchased
(161,883)
Shares issued — restricted stock grants and stock options exercised
295,327
Shares forfeited — restricted stock
(5,850)
Total shares outstanding as of June 30, 2012
44,127,037
Three Months Ended Six Months Ended
June 30, June 30,
2012 2011 2012 2011
(In thousands)
Cash provided by operating activities
$ 37,180
$ 16,084
$ 55,921
$ 31,039
Cash used in investing activities
(33,530)
(10,348)
(55,466)
(25,397)
Cash (used in) provided by financing activities
(2,782)
(5,520)
1,094
(4,671)
Effect of exchange rate changes on cash
(37)
98
(81)
(162)
Net increase in cash and cash equivalents
831
314
1,468
809
Cash and cash equivalents at beginning of period
6,213
3,684
5,576
3,189
Cash and cash equivalents at end of period
$ 7,044
$ 3,998
$ 7,044
$ 3,998
Key Operating Metrics — Excluding 2011 Acquisitions For the Three and Six Months Ended June 30, 2012 and 2011 (Unaudited)
The following table excludes the effect of the acquisitions of EDC, Access to Money, and Mr. Cash that were completed in 2011 for comparative purposes:
EXCLUDING 2011 ACQUISITIONS Three Months Ended Six Months Ended
June 30, June 30,
2012 2011 2012 2011 Average number of transacting ATMs:
United States: Company-owned
20,886
19,063
20,508
18,973
United Kingdom
3,927
3,200
3,780
3,109
Mexico
2,834
2,892
2,836
2,906
Subtotal
27,647
25,155
27,124
24,988
United States: Merchant-owned
7,333
8,215
7,323
8,260
Average number of transacting ATMs: ATM operations
34,980
33,370
34,447
33,248
United States: Managed services (1)
5,194
4,114
5,099
4,015
United Kingdom: Managed services
21
21
21
15
Average number of transacting ATMs: Managed services
5,215
4,135
5,120
4,030
Total average number of transacting ATMs
40,195
37,505
39,567
37,278
Total transactions (in thousands):
ATM operations
149,179
120,861
286,828
229,799
Managed services
9,234
6,082
17,842
11,530
Total transactions
158,413
126,943
304,670
241,329
Total cash withdrawal transactions (in thousands):
ATM operations
92,649
74,341
178,063
140,965
Managed services
5,619
4,078
11,081
7,809
Total cash withdrawal transactions
98,268
78,419
189,144
148,774
Per ATM per month amounts (excludes managed services):
Cash withdrawal transactions
883
743
862
707
ATM operating revenues
$ 1,440
$ 1,390
$ 1,443
$ 1,355
Cost of ATM operating revenues (2)
953
912
954
895
ATM operating gross profit (2) (3)
$ 487
$ 478
$ 489
$ 460
ATM operating gross profit margin (2) (3)
33.8%
34.2%
33.9%
33.7%
Key Operating Metrics — Including 2011 Acquisitions For the Three and Six Months Ended June 30, 2012 and 2011 (Unaudited)
INCLUDING 2011 ACQUISITIONS Three Months Ended Six Months Ended
June 30, June 30,
2012 2011 2012 2011 Average number of transacting ATMs:
United States: Company-owned
25,671
19,063
25,283
18,973
United Kingdom
3,927
3,200
3,780
3,109
Mexico
2,834
2,892
2,836
2,906
Canada
631
—
580
—
Subtotal
33,063
25,155
32,479
24,988
United States: Merchant-owned
15,325
8,215
15,544
8,260
Average number of transacting ATMs: ATM operations
48,388
33,370
48,023
33,248
United States: Managed services (1)
5,959
4,114
5,869
4,015
United Kingdom: Managed services
21
21
21
15
Average number of transacting ATMs: Managed services
5,980
4,135
5,890
4,030
Total average number of transacting ATMs
54,368
37,505
53,913
37,278
Total transactions (in thousands):
ATM operations
170,706
120,861
329,591
229,799
Managed services
10,118
6,082
19,568
11,530
Total transactions
180,824
126,943
349,159
241,329
Total cash withdrawal transactions (in thousands):
ATM operations
108,388
74,341
209,273
140,965
Managed services
6,263
4,078
12,345
7,809
Total cash withdrawal transactions
114,651
78,419
221,618
148,774
Per ATM per month amounts (excludes managed services):
Cash withdrawal transactions
747
743
726
707
ATM operating revenues
$ 1,223
$ 1,390
$ 1,220
$ 1,355
Cost of ATM operating revenues (2)
829
912
825
895
ATM operating gross profit (2) (3)
$ 394
$ 478
$ 395
$ 460
ATM operating gross profit margin (2) (3)
31.9%
34.2%
32.0%
33.7%
Key Operating Metrics — Ending Machine Count As of June 30, 2012 and 2011 (Unaudited)
As of June 30, Ending number of transacting ATMs: 2012 2011
United States: Company-owned
26,144
19,154
United Kingdom
4,098
3,259
Mexico
2,782
2,892
Canada
880
—
Subtotal
33,904
25,305
United States: Merchant-owned
15,064
8,226
Ending number of transacting ATMs: ATM operations
48,968
33,531
United States: Managed services (1)
5,959
4,294
United Kingdom: Managed services
21
21
Ending number of transacting ATMs: Managed services
5,980
4,315
Total ending number of transacting ATMs
54,948
37,846
Reconciliation of Net Income Attributable to Controlling Interests to EBITDA, Adjusted EBITDA, and Adjusted Net Income For the Three and Six Months Ended June 30, 2012 and 2011 (Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
2012 2011 2012 2011
(In thousands, except share and per share amounts)
Net income attributable to controlling interests $ 9,664 $ 8,715 $ 19,493 $ 15,195
Adjustments:
Interest expense, net
5,332
4,754
10,697
9,567
Amortization of deferred financing costs
224
213
444
424
Income tax expense
6,369
6,657
12,515
12,104
Depreciation and accretion expense
14,735
11,437
28,485
22,807
Amortization expense
5,412
3,667
10,887
7,294 EBITDA $ 41,736 $ 35,443 $ 82,521 $ 67,391
Add back:
Loss on disposal of assets (1)
264
86
812
163
Other income (expense) (2)
19
102
(58)
(107)
Noncontrolling interests (3)
(452)
(500)
(862)
(995)
Stock-based compensation expense (4)
3,438
2,384
5,989
4,605
Acquisition-related costs (5)
390
343
1,477
343 Adjusted EBITDA $ 45,395 $ 37,858 $ 89,879 $ 71,400
Less:
Interest expense, net (4)
5,288
4,657
10,598
9,365
Depreciation and accretion expense (4)
14,374
11,043
27,754
22,034
Adjusted pre-tax income
25,733
22,158
51,527
40,001
Income tax expense (at 35%) (6)
9,007
7,755
18,034
14,000 Adjusted Net Income $ 16,726 $ 14,403 $33,493 $ 26,001
Adjusted Net Income per share $ 0.39 $ 0.34 $ 0.78 $ 0.62 Adjusted Net Income per diluted share $ 0.38 $ 0.34 $ 0.77 $ 0.61
Weighted average shares outstanding — basic
43,268,541
41,910,944
43,163,377
41,712,659
Weighted average shares outstanding - diluted
43,730,200
42,659,587
43,648,954
42,476,101
Reconciliation of Free Cash Flows For the Three and Six Months Ended June 30, 2012 and 2011 (Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
2012 2011 2012 2011
(In thousands)
Cash provided by operating activities
$ 37,180
$16,084
$55,921
$ 31,039
Payments for capital expenditures:
Cash used in investing activities, excluding acquisitions
(33,530)
(10,348)
(55,216)
(25,397)
Free cash flow
$ 3,650
$ 5,736
$ 705
$ 5,642 Reconciliation of Estimated Net Income to EBITDA, Adjusted EBITDA, and Adjusted Net Income For the Year Ending December 31, 2012 (Unaudited) Estimated Range
Full Year 2012
(In millions, except per share information)
Net income $ 42.1
- $ 44.9
Adjustments:
Interest expense, net
20.2
-
21.2
Amortization of deferred financing costs
1.0
-
1.0
Income tax expense
25.9
-
27.5
Depreciation and accretion expense
57.5
-
59.5
Amortization expense
23.3
-
23.3 EBITDA $ 170.0
- $ 177.4
Add back:
Noncontrolling interests
(1.4)
-
(1.8)
Loss on disposal of assets
1.0
-
1.0
Stock-based compensation expense
11.4
-
11.4
Other expense
1.5
-
1.5 Adjusted EBITDA $ 182.5
- $ 189.5
Less:
Interest expense, net (1)
20.0
-
21.0
Depreciation and accretion expense (1)
56.0
-
58.0
Income tax expense (at 35%) (2)
37.3
-
38.7 Adjusted Net Income $ 69.2
- $ 71.8
Adjusted Net Income per diluted share $ 1.58
- $ 1.64
Weighted average shares outstanding — diluted
43.9
-
43.9
Cardtronics — Media Cardtronics — Investors
Nick Pappathopoulos
Chris Brewster
Director — Public Relations
Chief Financial Officer
832-308-4396
832-308-4128 npappathopoulos@cardtronics.com cbrewster@cardtronics.com