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))
|
|
(c)
|
Exhibits
|
Exhibit
99.1 - Press Release dated October 25, 2005
|
Euronet Worldwide, Inc. | ||
|
|
|
Date: October 25, 2005 | By: | /s/ Rick L. Weller |
Rick L. Weller |
||
Chief Financial Officer |
|
News
Release
|
||||||||
Corporate
Headquarters
4601
College Boulevard,
Suite
300
Leawood,
Kansas 66211
USA
+1-913-327-4200
|
For
Immediate Release
|
Date:
October 25, 2005
|
|||||||
Media
Contact:
Investor
Relations (US):
|
Shruthi
Dyapaiah
IR
Dept
|
1-913-327-4225
1-913-327-4200
|
sdyapaiah@euronetworldwide.com
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
|
|||||||
September
30,
|
|||||||
2005
|
2004
|
||||||
Revenues:
|
|||||||
EFT
Processing
|
$
|
26,315
|
$
|
20,930
|
|||
Prepaid
Processing
|
107,669
|
75,359
|
|||||
Software
Solutions
|
3,406
|
3,635
|
|||||
Total
revenues
|
137,390
|
99,924
|
|||||
Operating
expenses:
|
|||||||
Direct
operating costs
|
95,779
|
69,192
|
|||||
Salaries
and benefits
|
13,831
|
10,810
|
|||||
Selling,
general and administrative
|
8,163
|
5,733
|
|||||
Depreciation
and amortization
|
5,773
|
4,215
|
|||||
Total
operating expenses
|
123,546
|
89,950
|
|||||
Operating
income
|
13,844
|
9,974
|
|||||
Other
income (expenses):
|
|||||||
Interest
income
|
1,013
|
864
|
|||||
Interest
expense
|
(1,695
|
)
|
(1,769
|
)
|
|||
Income
from unconsolidated affiliates
|
254
|
164
|
|||||
Loss
on early retirement of debt
|
-
|
(32
|
)
|
||||
Foreign
exchange
gain, net
|
854
|
419
|
|||||
Total
other expense
|
426
|
(354
|
)
|
||||
Income
from continuing operations before
|
|||||||
income
taxes and minority interest
|
14,270
|
9,620
|
|||||
Income
tax expense
|
(3,929
|
)
|
(3,657
|
)
|
|||
Minority
interest
|
(182
|
)
|
-
|
||||
Net
income
|
10,159
|
5,963
|
|||||
Translation
adjustment
|
(617
|
)
|
521
|
||||
Comprehensive
income
|
$
|
9,542
|
$
|
6,484
|
|||
Net
Income per share - basic:
|
|||||||
Net
income
|
$
|
0.29
|
$
|
0.19
|
|||
Basic
weighted average shares outstanding
|
35,404,949
|
31,623,233
|
|||||
Net
Income per share - diluted:
|
|||||||
Net
income
|
$
|
0.26
|
$
|
0.17
|
|||
Diluted
weighted average shares outstanding
|
42,006,633
|
34,698,436
|
EURONET
WORLDWIDE, INC.
|
|||||||
Consolidated
Summary Balance Sheets
|
|||||||
(unaudited
- in thousands)
|
|||||||
As
of
|
As
of
|
||||||
September
30,
|
December
31,
|
||||||
2005
|
2004
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash
equivalents
|
$
|
52,798
|
$
|
124,198
|
|||
Restricted
cash
|
70,335
|
69,300
|
|||||
Inventory
- PINs and other
|
25,127
|
18,949
|
|||||
Trade
accounts receivable, net of allowance for doubtful accounts
|
130,047
|
110,306
|
|||||
Other
current assets, net
|
30,155
|
22,013
|
|||||
Total
current assets
|
308,462
|
344,766
|
|||||
Property,
plant and equipment, net
|
41,734
|
39,907
|
|||||
Goodwill
and intangible assets, net
|
295,525
|
212,598
|
|||||
Other
assets, net
|
18,620
|
21,204
|
|||||
Total
assets
|
$
|
664,341
|
$
|
618,475
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and other current liabilities
|
$
|
270,262
|
$
|
283,918
|
|||
Current
portion of capital lease obligations and short-term borrowings
|
10,723
|
9,265
|
|||||
Total
current liabilities
|
280,985
|
293,183
|
|||||
Obligations
under capital leases, excluding current installments
|
13,276
|
16,894
|
|||||
Deferred
income tax
|
24,994
|
17,520
|
|||||
Debt
obligations
|
140,000
|
140,000
|
|||||
Other
long-term liabilities
|
1,385
|
3,093
|
|||||
Minority
interest
|
7,405
|
5,871
|
|||||
Total
liabilities
|
468,045
|
476,561
|
|||||
Stockholders'
equity
|
196,296
|
141,914
|
|||||
Total
liabilities and stockholders' equity
|
$
|
664,341
|
$
|
618,475
|
EURONET
WORLDWIDE, INC.
|
|||||||||||||
Reconciliation
of Net Income to Adjusted EBITDA by Segment
|
|||||||||||||
(unaudited
- in millions)
|
|||||||||||||
|
Three
Months Ended September
30, 2005
|
||||||||||||
|
EFT
|
Prepaid
|
Software
|
||||||||||
|
Processing
|
Processing
|
Solutions
|
Consolidated
|
|||||||||
Net
income
|
$
|
4.9
|
$
|
7.2
|
$
|
1.0
|
$
|
10.2
|
|||||
Add:
Income tax
|
1.2
|
2.7
|
-
|
3.9
|
|||||||||
Add:
Interest expense
|
0.5
|
0.4
|
-
|
1.7
|
|||||||||
Add:
Minority interest
|
-
|
0.2
|
-
|
0.2
|
|||||||||
Less:
Income from unconsolidated affiliates
|
-
|
(0.3
|
)
|
-
|
(0.3
|
)
|
|||||||
Less:
Interest income
|
-
|
(0.9
|
)
|
-
|
(1.0
|
)
|
|||||||
Less:
Foreign exchange gain
|
-
|
-
|
-
|
(0.9
|
)
|
||||||||
Rounding
and other
|
-
|
(0.1
|
)
|
-
|
-
|
||||||||
Subtotal
- Operating income
|
6.6
|
9.2
|
1.0
|
13.8
|
|||||||||
Add:
Depreciation and amortization
|
2.2
|
3.3
|
0.3
|
5.8
|
|||||||||
Rounding
|
-
|
-
|
(0.1
|
)
|
-
|
||||||||
Earnings
before interest, taxes, depreciation and
|
|||||||||||||
amortization (Adjusted EBITDA)
|
$
|
8.8
|
$
|
12.5
|
$
|
1.2
|
$
|
19.6
|
|||||
EURONET
WORLDWIDE, INC.
|
|||||||||||||
Reconciliation
of Net Income to Adjusted EBITDA by Segment
|
|||||||||||||
(unaudited
- in millions)
|
|||||||||||||
Three
Months Ended
September 30, 2004
|
|||||||||||||
|
EFT
|
Prepaid
|
Software
|
||||||||||
|
Processing
|
Processing
|
Solutions
|
Consolidated
|
|||||||||
Net
income
|
$
|
2.3
|
$
|
6.4
|
$
|
0.6
|
$
|
6.0
|
|||||
Add:
Income tax
|
1.5
|
2.2
|
-
|
3.7
|
|||||||||
Add:
Interest expense
|
0.4
|
-
|
-
|
1.8
|
|||||||||
Less:
Foreign exchange gain
|
-
|
-
|
-
|
(0.4
|
)
|
||||||||
Less:
Income from unconsolidated subs
|
-
|
(0.2
|
)
|
-
|
(0.2
|
)
|
|||||||
Less:
Interest income
|
(0.1
|
)
|
(0.8
|
)
|
-
|
(0.9
|
)
|
||||||
Rounding
and other
|
0.1
|
0.1
|
-
|
-
|
|||||||||
Subtotal:
Operating income
|
4.2
|
7.7
|
0.6
|
10.0
|
|||||||||
Add:
Depreciation and amortization
|
2.3
|
1.6
|
0.3
|
4.2
|
|||||||||
Earnings
before interest, taxes, depreciation and
|
|||||||||||||
amortization
(Adjusted EBITDA)
|
$
|
6.5
|
$
|
9.3
|
$
|
0.9
|
$
|
14.2
|
|||||
EURONET
WORLDWIDE, INC.
|
|||||||
Reconciliation
of Net Income Excluding FX and Retirement of
Debt
|
|||||||
(unaudited
- in millions, except share and per share
data)
|
|||||||
|
Three
months ended
|
||||||
|
September
30,
|
||||||
2005
|
2004
|
||||||
Net
income
|
$
|
10.2
|
$
|
6.0
|
|||
Foreign
exchange gain
|
(0.9
|
)
|
(0.4
|
)
|
|||
Loss
on early debt retirement (1)
|
-
|
0.0
|
|||||
Add:
Convertible debt issuance costs (2)
|
0.2
|
-
|
|||||
Add:
Interest on convertible debt (2)
|
0.6
|
-
|
|||||
Net
income before foreign exchange gain
|
$
|
10.1
|
$
|
5.6
|
|||
Adjusted
income per share - diluted (3)
|
$
|
0.24
|
$
|
0.16
|
|||
Diluted
weighted average shares outstanding
|
42,006,633
|
34,698,436
|
|||||
(1)
Third quarter 2004 includes a loss on early retirement of debt
of less
than $0.1 million.
|
|||||||
(2)
As required by GAAP, convertible debt issuance and interest costs
are
excluded from income for the purpose of calculating diluted earnings
per
share for any period when the convertible debentures, if converted,
would
be dilutive to earnings per share. Further, the convertible shares
are
treated as if all were outstanding for the period.
|
|||||||
(3)
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.
|
|||||||
|