FORM 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 


 

FORM 8-K

 

Current Report Pursuant to Section 13 OR 15(d)

of the Securities Exchange Act of 1934

 

October 28, 2003

Date of Report (Date of earliest event reported)

 


 

Euronet Worldwide, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

(State or other jurisdiction of incorporation)

 

000-22167

(Commission File Number)

 

74-2806888

(IRS Employer Identification No.)

 

4601 College Boulevard

Leawood, Kansas 66211

(Address of principal executive offices)

 

(913) 327-4600

(Registrant’s telephone number, including area code)

 

Item 7 — Exhibits

 

Exhibit 99.1: Press Release

Exhibit 99.2: Investor Slide Presentation

 

Item 12 — Results of Operations and Financial Condition

 

On October 28, 2003, Euronet Worldwide, Inc. (the “Euronet”) issued the press release attached as Exhibit 99.1 and presented the slide presentation attached as Exhibit 99.2.

 

This Current Report on Form 8-K as well as the earnings press release and investor slide presentation attached as Exhibits hereto are being furnished by Euronet Worldwide, Inc. pursuant to Item 12 of Form 8-K.

 

In accordance with General Instruction B.6 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

 


SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

Euronet Worldwide, Inc.

 

 

/s/ Rick L. Weller                    

 

Chief Financial Officer

 

Date: October 28, 2003


Index to Exhibits

 

Exhibit 99.1: Press Release

Exhibit 99.2: Investor Slide Presentation.

EXHIBIT 99.1

Exhibit 99.1

 

[EURONET WORLDWIDE LOGO]   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: Oct. 28, 2003
   

Media Contact:

Investor Relations (U.S.):

 

Misti Garffie

IR Dept

  

1-913-327-4257

1-913-327-4200

  

mgarffie@euronetworldwide.com

investor@euronetworldwide.com

 

Euronet Worldwide Reports $53.1 Million in Revenues and $6.8 Million in EBITDA for Third Quarter 2003

 

LEAWOOD, KANSAS, USA—Oct. 28, 2003—Euronet Worldwide, Inc. (NASDAQ: EEFT), a leading electronic payments provider, announced consolidated revenues of $53.1 million for the third quarter 2003. This compares to $17.9 million for the third quarter 2002. Consolidated operating income for the quarter was $3.7 million, compared to a consolidated operating loss of $0.6 million for the third quarter 2002. EBITDA (earnings before interest, taxes, depreciation and amortization) was $6.8 million for third quarter 2003 compared to $1.9 million for the third quarter 2002.

 

Net income for the third quarter 2003 was $1.4 million, or $0.05 per share. The third quarter 2003 net income included a foreign exchange translation loss and losses from discontinued operations of $0.3 million; excluding these losses, earnings per share would be $0.06, or $1.7 million.

 

Management analyzes historical results adjusted for certain items that are not necessarily ongoing in nature, that are incremental to the baseline of the business or that are non-operational in nature. Generally, these items include gains or losses associated with the sale of business assets or operations, market development costs, foreign exchange translations, discontinued operations and other similar items. Management believes the exclusion of these items provide a better basis for evaluating the underlying business unit performance. The attached schedules provide a full reconciliation of any Non-GAAP Financial Measures.

 

The EFT Processing Segment posted third quarter 2003 revenues of $12.9 million, EBITDA of $4.1 million and operating income of $2.3 million. In the third quarter 2002, the EFT Processing Segment reported revenues of $13.8 million, EBITDA of $3.3 million and operating income of $1.1 million. In the third quarter 2003 the EFT Processing Segment realized a net increase in operating income of $0.8 million on the sale of 272 Category 1 ATMs in Hungary; this sale was coupled with a long-term outsourcing agreement with the purchasing bank. The period-over-period decrease in revenues was attributable to the January 2003 sale of the Segment’s U.K. ATM network partially offset by growth in the EFT Processing Segment; the increase in operating income resulted from business growth and expense management over the past year, partially offset by the effects of the U.K. ATM network sale. If the U.K. ATM network operations were excluded and the benefits of the related outsourcing agreement were included, the third quarter 2003 revenues and operating income would have increased $2.6 million and $1.4 million, respectively, over the third quarter 2002 revenue and operating income. Operating income in the third quarter 2003 includes expenses of $0.6 million related to the Segment’s efforts in developing the Asia-Pacific markets, notably India. The EFT Processing Segment processed 31.0 million transactions in the third quarter 2003 compared to 22.3 million transactions for the same period last year. The Segment completed the quarter with 3,254 ATMs owned and/or operated as compared to 2,951 ATMs at the end of the third quarter 2002. Euronet owns and/or operates ATMs in Hungary, Poland, Germany, Croatia, the Czech Republic, the U.K., Greece, Kosovo, Slovakia, Egypt and India.


The Prepaid Processing Segment reported third quarter 2003 revenues of $36.5 million, EBITDA of $3.9 million and operating income of $3.0 million. Depreciation and amortization included $0.5 million for amortization of intangible assets assigned for e-pay acquisition related purchase accounting. Included in the Prepaid Processing Segment’s operating income is approximately $0.2 million related to costs necessary to enter the prepaid transaction processing markets in Poland and the U.S. Excluding these market development costs, the Prepaid Processing Segment’s EBITDA and operating income from the acquired e-pay would have been $4.1 million and $3.2 million, respectively. Total transactions processed in the third quarter 2003 were 26.3 million. The Prepaid Processing Segment processes electronic prepaid transactions at approximately 75,000 point-of-sale terminals located in 29,000 retail locations in the U.K., Australia, Malaysia, Indonesia, New Zealand, Poland, Ireland and the United States.

 

The Software Solutions Segment reported $3.6 million in revenues compared to $4.1 million in revenues for third quarter 2002. Third quarter 2002 revenues included $0.6 million in revenues from the Alltel Information Services licensing agreement. Software backlog at September 30, 2003 was $5.5 million compared to $4.9 million at June 30, 2003. Operating income for the Software Solutions Segment was $0.4 million for the third quarter 2003 as compared to an operating loss of $0.4 million for third quarter 2002.

 

The Corporate and Other Segment had $1.9 million of expenses in third quarter 2003 compared to $1.5 million in the second quarter of 2003 and to $1.3 million for the third quarter 2002. The increase over the second quarter 2003 is largely attributable to professional fees, and the increase over the third quarter 2002 is largely attributable to personnel costs and professional fees.

 

In the third quarter 2003, Euronet continued to experience strong growth in total transactions processed. When combining all segments, in the third quarter 2003, Euronet processed 57.3 million transactions compared to 22.3 million transactions in the third quarter 2002. This increase is attributable to continued growth in the EFT Processing Segment combined with the addition of e-pay to the consolidated group.

 

Interest expense for the third quarter 2003 was $1.8 million compared to $1.4 million for the third quarter 2002. The increase was due to e-pay acquisition debt together with higher debt balances resulting from the impacts of the weakening U.S. dollar to the euro.

 

The Company’s unrestricted cash balance was $12.9 million as of September 30, 2003, compared to $13.1 million at June 30, 2003. The decrease in cash from June 30, 2003 was generally the result of cash generated from operations offset by uses of funds for capital expenditures, repayment of debt and completion of the acquisition of the assets of Austin International Marketing and Investments, Inc. at the end of the third quarter. Restricted cash of $43.4 million at September 30, 2003 includes $38.1 million of cash held in trust and/or cash held on behalf of others in connection with the administration of the customer collection activities in the Prepaid Processing Segment.

 

The Company’s total notes payable, including capital lease obligations, at September 30, 2003 was $68.7 million compared to $71.8 million at June 30, 2003. During the quarter, total debt decreased by $3.1 million as a result of $4.1 million in repayment of e-pay acquisition indebtedness and capital lease obligations partially offset by the effects of the U.S. dollar weakening to the euro and British pound sterling. Subsequent to September 30, 2003, the remaining $4.0 million of the original $8.5 million e-pay acquisition deferred cash notes was paid in full.

 

Capital expenditures during the quarter totaled $1.8 million.

 

In July 2003, the Company provided an estimate of its earnings per share for the full year 2003, excluding the effects of the gain on the sale of the U.K. network, discontinued operations and foreign exchange gains or losses. The Company affirmed that earnings estimate. Moreover, the EFT Processing Segment recently announced several new long-term outsourcing agreements. The Company estimates that these agreements will contribute incremental operating income of approximately $4.0 million per year when fully implemented, which is anticipated to be by mid-year 2004.


Euronet Worldwide will host an analyst conference call on Tuesday, Oct. 28, 2003, at 9:00 a.m. U.S. Eastern Daylight Time to further discuss these results. The conference call will be broadcast on the Internet and can be accessed via the Euronet Worldwide Internet site at www.euronetworldwide.com or via Vcall at http://www.vcall.com/CEPage.asp?ID=84931. Participants should go to the web site at least fifteen minutes before this event to download and install any necessary audio software. For those without Internet access, the conference call-in number is 877-407-9210 (USA) or 1-201-689-8049 (non-USA). The password is “Euronet.”

 

For those unable to attend the live broadcast, a replay will be available beginning approximately one hour after the event via the web locations, as well as via phone. To dial in for the replay, the call-in number is 877-660-6853 (USA) or 1-201-612-7415 (non-USA). The account number, 1628 and the confirmation number, 80169, are both required for the replay. The call replay will be available for two weeks. No fees are charged to access any event.

 

About Euronet Worldwide

Euronet Worldwide is an industry leader in providing secure electronic financial transaction solutions. The company offers outsourcing and consulting services, integrated EFT software, network gateways, and electronic top-up services to financial institutions, mobile operators and retailers. These solutions enable our clients’ customers to access personal financial information and to perform secure payment transactions-any time, any place. Euronet operates the largest independent pan-European ATM network, and is a leading provider of electronic distribution service, or top-up services, for prepaid mobile airtime. The company has processing centers located in the U.S., Europe and Asia, and processes electronic top-up transactions at more than 75,000 points of sale across 29,000 retailers in Europe, the Asia Pacific and the U.S. With corporate headquarters in Leawood, Kansas, USA, and European headquarters in Budapest and London, Euronet serves clients in more than 60 countries. Visit our web site at www.euronetworldwide.com.

 

Any statements contained in this news release, which concern the Company’s or management’s intentions, expectations, or predictions of future performance, are forward-looking statements. Euronet’s actual results may vary materially from those anticipated in such forward-looking statements as a result of a number of factors, including: technological developments affecting the market for the Company’s products and services; foreign exchange fluctuations; and changes in laws and regulations affecting the Company’s business. These risks and other risks are described in the Company’s periodic filings with the Securities and Exchange Commission, including but not limited to Euronet’s Form 10-Q for the quarters ended March 31, 2003 and June 30, 2003, and its Form 10-K for the year ended December 31, 2002. Copies of these filings may be obtained by contacting the Company or the SEC.


Reconciliation of Net Income to EBITDA by Segment

Unaudited

(in millions, except per share data)

 

     Q3 2003

    Q3 2002

 
     EFT
Processing


   Prepaid
Processing


    Consolidated

    EFT
Processing


    Prepaid
Processing


   Consolidated

 

Net income

   $ 1.6    $ 2.8     $ 1.4     $ 0.6     N/A    $ (2.5 )

Add: Income tax expense (benefit)

     0.5      0.8       0.7       0.1     N/A      (0.4 )

Add: Loss on early retirement of debt

     —        —         —         —       N/A      0.8  

Add: Interest expense

     0.1      —         1.8       0.3     N/A      1.4  

Add: Foreign exchange loss (gain)

     —        —         0.2       0.2     N/A      (0.2 )

Less: Income (Add:Loss) from unconsolidated investee companies

     —        (0.3 )     (0.2 )     —       N/A         

Less: Interest income

     —        (0.3 )     (0.3 )     —       N/A      (0.1 )

Add: Loss from discontinued operations, net of tax

     —        —         0.1       —       N/A       

Loss on Sublease

     —        —         —         —       N/A      0.2  

Add: Depreciation and amortization

     1.8      0.9       3.1       2.2     N/A      2.5  

Rounding

     0.1      —         0.1       (0.1 )   —        —    
    

  


 


 


 
  


Earnings before interest, taxes, depreciation and amortization (EBITDA)

   $ 4.1    $ 3.9     $ 6.8     $ 3.3     N/A    $ 1.9  
    

  


 


 


 
  


 

Note: Management believes EBITDA is an important measure of the Company’s current performance of business units without consideration of financing expenses and depreciation and amortization of historical capital expenditures, which do not have a current period operating cash effect and are not a measurement of the transactional performance of continuing operations.

 

Reconciliation of Net Income Excluding Foreign Exchange and Discontinued Operations Losses

Unaudited

(in millions, except per share data)

 

     Q3 2003

     Amount

   Per Diluted
Share


Net income

   $ 1.4    $ 0.05

Add: Foreign exchange loss

     0.2      0.01

Add: Discontinued Ops

     0.1      0.00
    

  

Net (loss)/income before foreign exchange and
gain on sale of U.K. ATM network

   $ 1.7    $ 0.06
    

  

 

Note: Management believes the exclusion of (1) foreign exchange adjustments and (2) discontinued operations provides a better basis for evaluating the underlying business unit performance.


Reconciliation of Q3 2003 Prepaid Processing Segment Results

Excluding Start Up Costs in Poland and USA

Unaudited

(in millions)

 

     Operating
Profit


     EBITDA

Results as reported for quarter

   $ 3.0      $ 3.9

Add: Start up costs for Poland and USA

     0.2        0.2
    

    

Results for quarter excluding start up business costs in Poland and USA

   $ 3.2      $ 4.1
    

    

 

Note: Management believes that results for Q3 2003 excluding startup costs in the Poland and U.S. markets for the new Prepaid Processing business provide a better basis for evaluation business unit performance of established markets.

 

Reconciliation of Q32002 EFT Processing Segment Reported Results to

Adjusted Results for the Sale of the U.K. ATM Network

Unaudited

(in millions, except per share data)

 

     Q3 2002

     As
Reported


     U.K.

       Outsourcing
Agreement


     Q3 Adjusted

Revenue

   $ 13.8      $ (3.9 )      $ 0.4      $ 10.3
    

    


    

    

Operating Income

   $ 1.1      $ (0.6 )      $ 0.4      $ 0.9
    

    


    

    

 

Note: Management believes that results for Q3 2002, excluding the sale of the U.K. ATM network, are more comparable to the results for Q3 2003 because the U.K. ATM network operations are no longer included in current results. The U.K. ATM network was sold in Q1 2003 and the Company signed a five-year ATM outsourcing agreement with the buyers.

 


Euronet Worldwide, Inc.

Consolidated Summary Statements Of Operations

(In thousands, except share and per share data)

 

    

Three Months Ended

Sept 30,


 
     2003

    2002

 

Revenues:

                

EFT Processing

   $ 12,925     $ 13,753  

Prepaid Processing

     36,532       —    

Software Solutions

     3,604       4,136  
    


 


Total revenues

     53,061       17,889  
    


 


Operating expenses:

                

Direct operating costs

     34,723       7,848  

Salaries and benefits

     8,266       6,368  

Selling, general and administrative

     3,315       1,769  

Depreciation and amortization

     3,067       2,519  
    


 


Total operating expenses

     49,371       18,504  
    


 


Operating income (expense)

     3,690       (615 )
    


 


Other income (expense):

                

Interest income

     300       63  

Interest expense

     (1,837 )     (1,446 )

Loss on sub lease

     —         (249 )

Loss on early retirement of debt

     —         (791 )

Income (loss) from unconsolidated investee companies

     246       (159 )

Foreign exchange (loss) gain, net

     (234 )     222  
    


 


Total other expense

     (1,525 )     (2,360 )
    


 


Income (loss) from continuing operations before income taxes and minority interest

     2,165       (2,975 )

Income tax (expense) benefit

     (740 )     449  
    


 


Income (loss) from continuing operations before minority interest

     1,425       (2,526 )

Minority Interest

     —         30  
    


 


Income (loss) from continuing operations

     1,425       (2,496 )

Discontinued Operations:

                

Loss from operations of discontinued U.S. and France components

     (49 )     (12 )

Income tax expense

     —         —    
    


 


Loss from discontinued operations

     (49 )     (12 )

Net income (loss)

     1,376       (2,508 )

Translation adjustment

     (361 )     (220 )
    


 


Comprehensive income (loss)

   $ 1,015     $ (2,728 )
    


 


Income (loss) from continuing operations per share

   $ 0.05     $ (0.11 )

Net income (loss) per share

   $ 0.05     $ (0.11 )

Basic Weighted average number of shares outstanding

     26,700,521       23,394,036  

Diluted income (loss) from continuing operations per share

   $ 0.05     $ (0.11 )

Diluted net income (loss) per share

   $ 0.05     $ (0.11 )

Diluted weighted average number of shares outstanding

     29,232,003       23,394,036  

 

 


Euronet Worldwide, Inc.

Consolidated Summary Balance Sheets

(In thousands)

 

     Sept 30, 2003

   December 31, 2002

Assets

             

Cash and cash equivalents

   $ 12,851    $ 12,021

Restricted cash

     43,379      4,401

Trade accounts receivable

     49,968      8,380

Other current assets

     10,093      4,297

Assets held for sale

     —        10,767
    

  

Total current assets

     116,291      39,866

Property, plant, and equipment, net

     18,214      21,394

Goodwill & intangible assets, net

     80,014      1,834

Other assets, net

     3,920      3,465
    

  

Total assets

   $ 218,439    $ 66,559
    

  

Liabilities and stockholders’ equity

             

Current liabilities

   $ 103,953    $ 16,232

Liabilities held for sale

     —        3,537

Obligations under capital leases, excluding current installments

     2,336      4,301

Notes payable and other long-term liabilities

     69,788      36,318
    

  

Total liabilities

     176,077      60,388

Stockholders’ equity

     42,362      6,171
    

  

Total liabilities and stockholders’ equity

   $ 218,439    $ 66,559
    

  

 

EXHIBIT 99.2

                                                                                                                                                        Exhibit 99.2 

 




Welcome to Euronet Worldwide

Q3 2003 Corporate Results

October 28, 2003

Presenters

Michael J. Brown, Chairman & CEO

Rick L. Weller, EVP & CFO

Jeff B. Newman, EVP & General Counsel

Symbol: EEFT

www.euronetworldwide.com


Forward-Looking Statements

Statements contained in this presentation, which concern
Euronet’s or its management's intentions, expectations, or
predictions of future performance, are forward-looking
statements. Euronet's actual results may vary materially
from those anticipated in such forward-looking statements
as a result of a number of factors, including: technological
developments affecting the market for the Company’s
products and services; foreign exchange fluctuations; and
changes in laws and regulations affecting the Company's
business. These risks and other risks are described in the
company's periodic filings with the Securities and Exchange
Commission, including but not limited to Euronet's Form
10-Q for the periods ended March 31, 2003 and June
30,
2003 and its Form 10-K for the year ended December 31,
2002. Copies of these filings may be obtained by contacting
the Company or the SEC.


Rick L. Weller

Chief Financial Officer

Q3 2003 Financial Report


Q3 2003 Financial Report:
   
Financial Highlights

Revenue – $53.1 million

10% increase over $48.1 million in Q2 2003

197% increase over Q3 2002

Operating Income – $3.7 million

32% increase over $2.8 million in Q2 2003

$4.3 million change over last year’s <$0.6> million

EBITDA - $6.8 million

15% increase over $5.9 million in Q2 2003

255% increase over Q3 2002

EPS - $0.06 (excluding FX and discontinued ops losses)

Compared to $0.01 for Q2 2003, excluding FX loss


Euronet’s Business Segments

More than 90% of revenues are recurring

Corporate

EFT
Processing

Software
Solutions,
including R&D

Prepaid
Processing

EMEA

Asia Pacific

Europe

Asia Pacific

U.S.-PaySpot


Quarterly Transaction Growth:
EFT & Prepaid Processing Combined

Note: Data includes January 2003 e-pay transactions

EFT

EFT

EFT

EFT

Prepaid

Prepaid

Prepaid


Note: e-pay’s January 2003 revenue is not included.

Quarterly Processing Revenue Growth:
                EFT & Prepaid Processing Combined


Q3 2003 Financial Report:
   
Q3 2003 Consolidated Revenue

Note: For comparability purposes, Q4 2002 data adjusted to exclude $4.1
million from the U.K. ATM operations and include $420,000 for the U.K.
outsourcing agreement. e-pay’s January 2003 revenue is not included.


Q3 2003 Financial Report:
   Consolidated Operating Results & EBITDA

Note: All data excludes discontinued operations and adjusted for the effects of
the U.K. sale / outsourcing agreement. e-pay’s January 2003 results are not
included. EBITDA is computed by adding depreciation to operating income.

Op
Income

Op
Loss

EBITDA

EBITDA

Op
Income

Op
Income

EBITDA

EBITDA


Business Segments:
Q3 2003 Sequential Qrtly Results Comparison

$5.9

(1.5)

-

7.4

0.6

3.7

$3.1

Q2 03

EBITDA

$6.8

(1.9)

-

8.7

0.7

3.9

$4.1

Q3 03

$2.8

(1.5)

-

4.3

0.4

2.7

$1.2

Q2 03

Operating Income

$3.7

(1.9)

(0.1)

5.7

0.4

3.0

$2.3

Q3 03

Q3 03

Q2 03

$48.1

-

(0.1)

48.2

3.8

32.2

$12.2

Revenue

(0.1)

Eliminations /
Rounding

$53.1

Consolidated

-

Corporate

53.0

Total

3.6

Software/R&D

36.5

Prepaid Processing

$12.9

EFT Processing

USD Millions


Q3 2003 Financial Report:
   
Balance Sheet – Highlights

$71.8

$97.5

$78.7

$40.8

$13.1

$45.3

$58.4

6/30/2003

(in millions)

$68.7

$104.0

$80.0

$50.0

$12.9

$43.4

$56.2

9/30/2003

(in millions)

Total Debt

Current Liabilities

Goodwill & Intangibles

Accounts Receivable

Unrestricted Cash

Restricted Cash

Total Cash


Q3 2003 Financial Report:
           Balance Sheet – Other Items (USD Millions)

*Includes $7.4 million convertible debt.

Debt at end of Q2 2003

$71.8

Exchange rate impact and
capital leases

$1.0

Payments

$<4.1>

Debt at end of Q3 2003

$68.7

Payment on acquisition
debt-October 2003

$<4.0>

Debt balance end of Oct

$64.7*


Michael J. Brown

Chairman & CEO

Business Overview


EFT Processing Segment


EFT Processing:
                 Operating Income & EBITDA

EBITDA

Op

Income

Op

Income

EBITDA

EBITDA

Op

Income


EFT Processing:
   
Q3 2003 Financial Highlights (USD Millions)

Total

EMEA

Asia Pacific

Revenue

$12.9

$12.8

$ 0.1

Op Income

$2.3

$2.9

$<0.6>

EBITDA

$4.1

$4.6

$<0.5>

23% op income margin in EMEA up from 14%
margin in Q2

16% op income margin if excluding the net benefits
of the Hungarian ATM sale


EFT Processing:
Q3 2003 Business Highlights

EMEA

Raiffeissen Romania– 600 ATMs and 2,700 POS terminals
outsourcing, plans to add 300 ATMs and 3,300 POS terminals
in 24 months

HVB Poland – 700+ ATMs outsourced

Hungary sale – Sold 272 “Category 1” ATMs to a bank and
signed a 5+ year outsourcing agreement

India

Cashnet India shared network - 1,460 live ATMs –
2,320 ATMS contracted

IDBI Bank – 26 outsourced ATMs now live; 200 ATMs by
end of 2003

New outsourcing agreement – 75 ATMs


EFT Processing:
  
ATM Categories by Quarter

3,254  

1,721*

702

831*

Live
09/30/03

1,666

874

792

N/A

Under
Contract

After
Implement-
ation

Live
06/30/03

3,120

1,295

690

1,135

4,920

2,595

1,494

831

Total ATMs

ATM Category 3

Bank-owned, Euronet-driven

ATM Category 2

Euronet-owned, bank-branded

ATM Category 1

Euronet-owned & branded

Devices

*ATM counts are adjusted for the sale and subsequent outsourcing contract in
Hungry; 272 Category 1 ATMs transferred to Category 3.

Note: All data excludes discontinued operations.


Hungary

Total:  413

Greece

Total:  169

United
Kingdom

Total:  823

Germany

Total:  392

Poland

Total:  916

Croatia

Total:  149

Czech Republic

Total:  108

Egypt

Total:  86

EFT Processing:
                Q3 2003 ATMs by Country

Kosovo

Total:  10

India

Total:  26

Slovakia

Total:  162


EFT Processing:
                                   Q3 2003 ATM Categories by Country

162

162

0

0

Slovakia

413

272

141

0

Hungary

108

5

10

93

Czech Rep

86

86

0

0

Egypt

26

0

26

0

India

169

169

0

0

Greece

916

42

522

352

Poland

3,254

1,721

702

831

Total

10

10

0

0

Kosovo

149

149

0

0

Croatia

392

3

3

386

Germany

823

823

0

0

U.K.

Total

Category 3

Category 2

Category 1

Country


Prepaid Processing Segment


Prepaid Processing:
                 Operating Income & EBITDA

EBITDA

EBITDA

Op

Income

Note: In accordance with U.S. GAAP, e-pay results consolidated with EEFT
from effective date February 3, 2003 and forward.

Jan.

Op

Income

Op

Income

EBITDA


Prepaid Processing:
                                   Q3 2003 Financial Highlights

Revenue - $36.5 million

13% increase over $32.2 million in reported Q2 2003

Op income - $3.0 million

11% increase over $2.7 million in reported Q2 2003

25% increase if equalized incentive compensation

$3.45 million without purchase price intangible
amortization

EBITDA - $3.9 million

6% increase over $3.7 million in reported Q2 2003

17% increase if equalized incentive compensation


Prepaid Processing:
Q3 2003 Business Highlights

Retailers update

Independent retailers (500 in U.K. & 300 in
Poland)

Iceland convenience stores (full roll-out)

Tesco supermarket stores (U.K. & Ireland)

Sainsbury’s supermarket stores (3rd largest in
U.K.)

Mobile operator conversion to electronic top-
up continues (T-Mobile)


Prepaid Processing:
Q3 2003 Business Highlights

Markets Summary — points of sale

U.K. – 62,000 POS

Australia – 4,700 POS

New Zealand – 700 POS

Poland – 400 POS

Ireland – 1,000 POS

United States – PaySpot - 1,900 POS (AIM)

Malaysia – 3,700 POS

Indonesia – 600 POS

Current Prepaid Total POS Count –
Approx 75,000


Software Solutions Segment,
including R&D


Software Solutions, including R&D:
   
Q3 2003 Financial Highlights

Financial Highlights

Q3

YTD

Revenue

$3.7 million

$11.4 million

Op income

$0.4 million

$1.0 million

EBITDA

$0.7 million

$1.8 million

Other Highlights

Q3

YTD

Contract sales

$3.6 million

$9.9 million

Software backlog of $5.5 million


Software Solutions, including R&D:
     
Q3 2003 Business Highlights

Onsite implementations in 17 different
countries YTD

Splitska Banka signs large software
contract

Internet Banking - installed at three sites
with five more in the pipeline

Five upgrade projects completed, including
our third largest customer in terms of
transaction volume

Successful User Forum and training held in
Little Rock in Sept.


Q3 2003 Summary

Positive EPS of $0.06 in Q3, excluding FX & disc. ops

Year-to-date EPS is $0.04, excluding FX and gain on
sale of U.K. network

All three business lines show good Q-on-Q
improvement

Additional 1,400+ new outsourced ATMs under
contract

New retailer contracts for prepaid segment in multiple
markets

$4.1 million debt payments in Q3 and $4.0 million debt
payments subsequent
to September 30

Payoff of $8.5 million cash flow loan note to e-pay
owners

No change in our 2003 expectations


Michael Brown

Chairman & CEO

Rick Weller

EVP & CFO

Jeff Newman

EVP & Corporate Counsel

Questions?


Supplemental Data:

                                    The following schedules provided a full reconciliation of
Non-GAAP Financial Measures.

                                    Management believes that EBITDA is an important
measure of the Company’s current performance of business units
without consideration of financing expenses, depreciation and
amortization of historical capital expenditures which do not have
a current period operating cash effect.

                                    Additionally,management analyzes historical results
adjusted for certain items that are incremental to the baseline of
the business or that are non-operational in nature. Generally
these items include gains or losses associated with the sale of
the business assets or operations, market development costs,
foreign exchange translations, discontinued operations and other
similar items. Management believes the exclusion of these items
provides a better basis for evaluating the underlying business
unit performance.


Supplemental Data:
Reconciliation of Net Income to EBITDA for Euronet
Worldwide

Q3 2003

(USD Millions)

Consolidated

Net Income

$1.4

Taxes

0.7

FX

0.2

Equity in Income from Subs

(0.2)

Interest Expense

1.8

Interest Income

(0.3)

Depreciation

3.1

Rounding

0.1

EBITDA

$6.8


Supplemental Data:
Reconciliation of Net Income to EBITDA for Euronet
Worldwide

Q2 2003

(USD Millions)

Consolidated

Net Income

$(2.8)

Taxes

0.9

FX

3.1

Equity in Income from Subs

(0.1)

Interest Expense

1.9

Interest Income

(0.3)

Depreciation

3.1

Rounding

0.1

EBITDA

$5.9


Supplemental Data:
Reconciliation of Net Income to EBITDA for Euronet
Worldwide

Q1 2003

(USD Millions)

Consolidated

Net Income

$15.4

Taxes

0.7

FX

1.8

Interest Expense

1.6

Interest Income

(0.4)

Equity in Income from subs

0.0

Gain on U.K. sale

(18.0)

Depreciation

2.8

EBITDA

$3.9


Supplemental Data:
Reconciliation of Net Income to EBITDA for Business
Segments

Q3 2003

(USD Millions)

Prepaid

Software

Corp

Net Income

$2.8

$0.4

$(3.4)

Taxes

0.8

0.0

(0.5)

FX

0.0

0.0

0.2

Interest Expense

0.0

0.0

1.7

Interest Income

(0.3)

0.0

0.0

Equity-Income from subs

(0.3)

0.0

0.0

Depreciation

0.9

0.3

0.0

EBITDA

$3.9

$0.7

$(2.0)


Supplemental Data:
Reconciliation of Net Income to EBITDA for Business
Segments

Q2 2003

(USD Millions)

Prepaid

Software

Corp

Net Income

$(0.7)

$0.4

$(3.2)

Taxes

0.5

0.0

0.1

FX

3.4

0.0

0.3

Interest Expense

0.0

0.0

1.8

Interest Income

(0.3)

0.0

0.0

Equity-Income from subs

(0.1)

0.0

0.0

Gain on U.K. sale

0.0

0.0

(0.5)

Depreciation

0.9

0.2

0.0

EBITDA

$3.7

$0.6

$(1.5)


Supplemental Data:
Reconciliation of Net Income to EBITDA for Business
Segments

EFT Processing

Q3 2003

(USD Millions)

Total

EMEA

Asia Pacific

Net Income

$1.6

$2.2

$ (0.6)

Taxes

0.5

0.5

0.0

Interest Expense

0.1

0.1

0.0

Depreciation

1.8

1.7

0.1

Rounding

0.1

0.1

0.0

EBITDA

$4.1

$4.6

$ (0.5)


Supplemental Data:
Reconciliation of Net Income to EBITDA for Business
Segments

EFT Processing

Q2 2003

(USD Millions)

Total

Net Income

$1.2

Taxes

0.4

FX

(0.6)

Interest Expense

0.2

Depreciation

1.9

EBITDA

$3.1


Supplemental Data:
Reconciliation of Net Income to EBITDA for Business
Segments

YTD Q3 2003

(USD Millions)

Software

Net Income

$1.0

Depreciation

0.8

EBITDA

$1.8              


Supplemental Data:
Reconciliation of Revenue & Operating Income as Adjusted
for U.K. Sale and Outsourcing Contract

EFT Processing

Q4 2002

(USD Millions)

Revenue

Operating Income

As reported Q4 ‘02

$15.5

$(0.9)

Less: U.K.

(4.1)

(1.0)

Add: U.K. Outsourcing

0.4

0.4

Rounding

        -    

       0.1

Adjusted for U.K. Sale &
Outsourcing Agreement

$11.8

$(1.4)


Supplemental Data:
Reconciliation of Prepaid Processing Division Operating Income
Excluding Intangible Amortization Expense

$3.45

Results before amortization
expense of intangible assets

   0.45

Add: Amortization of Acquired
Intangible Assets

$3.00

Results as reported

Operating Income

Q3-2003

(USD millions)


Supplemental Data:
Reconciliation of YTD-03 EPS to EPS without Gain on the Sale of the U.K. ATM
Network, Foreign Exchange Losses and Discontinued Operations Losses

(USD Millions, except per share data)

$0.04

Adjusted EPS without FX loss,
discontinued operations and U.K. Gain

29.0

Weighted Average Shares, in millions


$1.2

Adjusted Net Income without FX,
Discontinued Operations and U.K. Gain

$(18.0)

Less: Gain on the Sale of the U.K.

$5.2

Add: Foreign Exchange Loss and
Discontinued Operations

$14.0

Net Income as Reported:

Nine months
ended
Sept. 30, 2003