Delaware
|
|
0-22167
|
|
74-2806888
|
(State
or other jurisdiction
of
incorporation)
|
|
(Commission
File Number)
|
|
(IRS
Employer
ID
Number)
|
4601
College Boulevard
Leawood,
Kansas
|
|
66211
|
(Address
of principal executive offices)
|
|
(Zip
Code)
|
¨
|
Written
communications pursuant to Rule 425 under the Securities Act (17
CFR
230.425)
|
¨
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
¨
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CFR
240.14d-2(b))
|
¨
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17
CFR
240.13e-4(c))
|
ITEM 9.01. Financial Statements and Exhibits |
|
(c)
|
Exhibits
|
Euronet Worldwide, Inc. | ||
|
|
|
Date: July 26, 2005 | By: | /s/ Rick L. Weller |
Rick L. Weller |
||
Chief
Financial
Officer
|
|
N
e w s R e l e a s e
|
||||||||
Corporate
Headquarters
4601
College Boulevard,
Suite
300
Leawood,
Kansas 66211
USA
+1-913-327-4200
|
For
Immediate Release
|
Date:
July 26, 2005
|
|||||||
Media
Contact:
|
Shruthi
Dyapaiah
|
1-913-327-4225
|
sdyapaiah@euronetworldwide.com
|
||||||
Investor
Relations (US):
|
IR Dept |
1-913-327-4200
|
investor@euronetworldwide.com |
EURONET
WORLDWIDE, INC.
|
|||||||
Consolidated
Statements of Income and Comprehensive Income
|
|||||||
(unaudited
- in thousands, except share and per share
data)
|
|||||||
|
Three
Months Ended
|
||||||
|
June
30,
|
||||||
2005
|
2004
|
||||||
Revenues:
|
|||||||
EFT
Processing
|
$
|
26,041
|
$
|
18,002
|
|||
Prepaid
Processing
|
102,480
|
65,634
|
|||||
Software
Solutions
|
3,724
|
3,386
|
|||||
Total
revenues
|
132,245
|
87,022
|
|||||
Operating
expenses:
|
|||||||
Direct
operating costs
|
92,157
|
60,501
|
|||||
Salaries
and benefits
|
13,724
|
10,031
|
|||||
Selling,
general and administrative
|
8,197
|
5,691
|
|||||
Depreciation
and amortization
|
5,645
|
3,433
|
|||||
Total
operating expenses
|
119,723
|
79,656
|
|||||
Operating
income
|
12,522
|
7,366
|
|||||
Other
income (expenses):
|
|||||||
Interest
income
|
1,105
|
615
|
|||||
Interest
expense
|
(1,617
|
)
|
(1,672
|
)
|
|||
Income
from unconsolidated affiliates
|
407
|
125
|
|||||
Loss
on early retirement of debt
|
-
|
(23
|
)
|
||||
Foreign
exchange gain (loss), net
|
(4,715
|
)
|
258
|
||||
Total
other expense
|
(4,820
|
)
|
(697
|
)
|
|||
Income
from continuing operations before
|
|||||||
income
taxes and minority interest
|
7,702
|
6,669
|
|||||
Income
tax expense
|
(3,471
|
)
|
(2,289
|
)
|
|||
Minority
interest
|
(313
|
)
|
-
|
||||
Net
income
|
3,918
|
4,380
|
|||||
Translation
adjustment
|
(3,621
|
)
|
274
|
||||
Comprehensive
income
|
$
|
297
|
$
|
4,654
|
|||
Net
Income per share - basic:
|
|||||||
Net
income
|
$
|
0.11
|
$
|
0.14
|
|||
Basic
weighted average shares outstanding
|
35,129,878
|
30,966,937
|
|||||
Net
Income per share - diluted:
|
|||||||
Net
income
|
$
|
0.10
|
$
|
0.13
|
|||
Diluted
weighted average shares outstanding
|
37,745,274
|
34,058,533
|
EURONET
WORLDWIDE, INC.
|
|||||||
Consolidated
Summary Balance Sheets
|
|||||||
(unaudited
- in thousands)
|
|||||||
As
of
|
|
As
of
|
|||||
|
June
30,
|
December
31,
|
|||||
2005
|
2004
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
50,333
|
$
|
124,198
|
|||
Restricted
cash
|
80,243
|
69,300
|
|||||
Inventory
- PINs and other
|
29,438
|
18,949
|
|||||
Trade
accounts receivable, net of allowance for doubtful accounts
|
113,826
|
110,306
|
|||||
Other
current assets, net
|
32,699
|
22,013
|
|||||
Total
current assets
|
306,539
|
344,766
|
|||||
Property,
plant and equipment, net
|
41,334
|
39,907
|
|||||
Goodwill
and intangible assets, net
|
297,273
|
212,598
|
|||||
Other
assets, net
|
18,110
|
21,204
|
|||||
Total
assets
|
$
|
663,256
|
$
|
618,475
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and other current liabilities
|
$
|
266,400
|
$
|
283,918
|
|||
Current
portion of capital lease obligations and short-term borrowings
|
10,023
|
9,265
|
|||||
Total
current liabilities
|
276,423
|
293,183
|
|||||
Obligations
under capital leases, excluding current installments
|
14,087
|
16,894
|
|||||
Deferred
income tax
|
24,459
|
17,520
|
|||||
Debt
obligations
|
154,570
|
140,000
|
|||||
Other
long-term liabilities
|
2,152
|
3,093
|
|||||
Minority
interest
|
6,944
|
5,871
|
|||||
Total
liabilities
|
478,635
|
476,561
|
|||||
Stockholders'
equity
|
184,621
|
141,914
|
|||||
Total
liabilities and stockholders' equity
|
$
|
663,256
|
$
|
618,475
|
|||
EURONET
WORLDWIDE, INC.
|
|||||||||||||
Reconciliation
of Net Income to Adjusted EBITDA by Segment
|
|||||||||||||
(unaudited
- in millions)
|
|||||||||||||
|
Three
Months Ended June 30, 2005
|
||||||||||||
|
EFT
|
Prepaid
|
Software
|
||||||||||
|
Processing
|
Processing
|
Solutions
|
Consolidated
|
|||||||||
Net
income
|
$
|
4.4
|
$
|
6.8
|
$
|
0.8
|
$
|
3.9
|
|||||
Add:
Income tax
|
1.5
|
2.3
|
-
|
3.5
|
|||||||||
Add:
Interest expense
|
0.5
|
0.1
|
-
|
1.6
|
|||||||||
Add:
Foreign exchange loss
|
-
|
-
|
-
|
4.7
|
|||||||||
Add:
Minority interest
|
0.1
|
0.2
|
-
|
0.3
|
|||||||||
Less:
Income from unconsolidated affiliates
|
(0.2
|
)
|
(0.2
|
)
|
-
|
(0.4
|
)
|
||||||
Less:
Interest income
|
(0.1
|
)
|
(0.9
|
)
|
-
|
(1.1
|
)
|
||||||
Rounding
and other
|
0.1
|
-
|
-
|
-
|
|||||||||
Subtotal
- Operating income
|
6.3
|
8.3
|
0.8
|
12.5
|
|||||||||
Add:
Depreciation and amortization
|
2.4
|
3.0
|
0.3
|
5.6
|
|||||||||
Rounding
|
-
|
-
|
(0.1
|
)
|
0.1
|
||||||||
Earnings
before interest, taxes, depreciation and
|
|||||||||||||
amortization
(Adjusted EBITDA)
|
$
|
8.7
|
$
|
11.3
|
$
|
1.0
|
$
|
18.2
|
EURONET
WORLDWIDE, INC.
|
|||||||||||||
Reconciliation
of Net Income to Adjusted EBITDA by Segment
|
|||||||||||||
(unaudited
- in millions)
|
|||||||||||||
|
Three
Months Ended June 30, 2004
|
||||||||||||
|
EFT
|
Prepaid
|
Software
|
||||||||||
|
Processing
|
Processing
|
Solutions
|
Consolidated
|
|||||||||
Net
income
|
$
|
2.0
|
$
|
5.6
|
$
|
0.3
|
$
|
4.4
|
|||||
Add:
Income tax
|
0.8
|
1.5
|
-
|
2.3
|
|||||||||
Add:
Interest expense
|
0.3
|
-
|
-
|
1.7
|
|||||||||
Less:
Foreign exchange gain
|
-
|
-
|
-
|
(0.3
|
)
|
||||||||
Less:
Income from unconsolidated affiliates
|
-
|
(0.1
|
)
|
-
|
(0.1
|
)
|
|||||||
Less:
Interest income
|
-
|
(0.6
|
)
|
-
|
(0.6
|
)
|
|||||||
Less:
Rounding and other
|
-
|
(0.1
|
)
|
-
|
-
|
||||||||
Subtotal:
Operating income
|
3.1
|
6.3
|
0.3
|
7.4
|
|||||||||
Add:
Depreciation and amortization
|
1.8
|
1.4
|
0.2
|
3.4
|
|||||||||
Rounding
|
-
|
-
|
0.1
|
-
|
|||||||||
Earnings
before interest, taxes, depreciation and
|
|||||||||||||
amortization
(Adjusted EBITDA)
|
$
|
4.9
|
$
|
7.7
|
$
|
0.6
|
$
|
10.8
|
EURONET
WORLDWIDE, INC.
|
|||||||
Reconciliation
of Net Income Excluding FX, Discontinued Operations, Gain on Sale
and
Retirement of Debt
|
|||||||
(unaudited
- in millions, except share and per share data)
|
|||||||
|
Three
months ended
|
||||||
|
June
30,
|
||||||
2005
|
2004
|
||||||
Net
income
|
$
|
3.9
|
$
|
4.4
|
|||
Foreign
exchange loss (gain)
|
4.7
|
(0.3
|
)
|
||||
Net
income before foreign exchange loss (gain)
|
$
|
8.6
|
$
|
4.1
|
|||
Adjusted
income per share - diluted *
|
$
|
0.23
|
$
|
0.12
|
|||
Diluted
weighted average shares outstanding
|
37,745,274
|
34,058,533
|
|||||
* Adjusted income per share is a non-GAAP measure that should be considered in addition to, and | |||||||
not
as a substitute for, earnings per share computed in accordance
with
GAAP.
|
|||||||
Note: Gains on Sale of assets and Retirement of Debt were less than $0.1 million combined and therefore excluded from the table. |