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
(Registrants 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
[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, USAOct. 28, 2003Euronet 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 Segments 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 Segments 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 Segments 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 Segments 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 Companys 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 Companys 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 Companys or managements intentions, expectations, or predictions of future performance, are forward-looking statements. Euronets 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 Companys products and services; foreign exchange fluctuations; and changes in laws and regulations affecting the Companys business. These risks and other risks are described in the Companys periodic filings with the Securities and Exchange Commission, including but not limited to Euronets 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 Companys 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 |
$ | 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
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
Euronets 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 Companys
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 years <$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
Euronets 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-pays 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-pays 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-pays 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)
Sainsburys 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 Companys 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