×

Cardtronics Announces Third Quarter 2014 Results

HOUSTON, Oct. 29, 2014 (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 September 30, 2014.

Key financial statistics in the third quarter of 2014 as compared to the third quarter of 2013 include:

  • Total revenues of $265.8 million, up 16% from $228.8 million.
  • ATM operating revenues of $256.8 million, up 15% from $222.7 million.
  • Adjusted Net Income per diluted share of $0.64, up 16% from $0.55.
  • Adjusted EBITDA of $66.6 million, up 13% from $59.1 million.
  • Adjusted Gross Margin of 33.7% up slightly from 33.6%.
  • GAAP net income of $8.1 million or $0.18 per diluted share compared to a net loss of $8.4 million or $0.19 per diluted share in the third quarter of 2013. The third quarter of 2013 included $13.6 million in nonrecurring charges related to income tax expense incurred in conjunction with a corporate restructure and $8.4 million in costs associated with retroactive property taxes in the U.K.

The results above do not include any impact from the Welch ATM and Sunwin Services Group ("SSG") acquisitions, which were not closed as of September 30, 2014.

Steve Rathgaber, the company's chief executive officer commented, "The third quarter was the 22nd consecutive quarter of double-digit adjusted earnings growth for Cardtronics, which is reflective of the continued steadiness of our core business and our proven track record of execution on our growth initiatives. We are also very pleased about the recent completion of the Welch acquisition which adds approximately 26,000 ATMs to our already strong network of ATMs in retail locations and some great new talent to our team."

RECENT HIGHLIGHTS

  • The closing of the previously announced acquisition of Welch ATM, a leading ATM operator of approximately 26,000 ATMs in the United States. The acquisition closed October 6, 2014.
  • The announcement of a seven-year, exclusive agreement to operate approximately 1,800 ATMs located in Co-operative Food ("Co-op Food") stores across the U.K. beginning in January 2016.
  • The announcement of the acquisition of SSG, a subsidiary of Co-op Food. SSG's primary business is providing secure cash logistics and ATM maintenance to the Co-op Food ATM estate. The acquisition is expected to close in the fourth quarter of 2014, subject to customary closing conditions.
  • The pilot launch of ALLTM – a network of ATMs that offer exclusive in-store discounts that consumers can access through their mobile devices.
  • Entered into a relationship with American Express to enable Allpoint surcharge-free access on its network.
  • Execution of a primary bank branding agreement with Discover Financial Services to brand over 300 ATMs in convenience, grocery and drug stores in two key U.S. markets.
  • Addition of over 950 company-owned ATMs during the quarter, driven by a combination of new merchants and existing merchant growth.
  • Successful private offering of $250.0 million of 5.125% senior notes due 2022.
  • Successful redemption and retirement of $200.0 million of 8.25% senior notes due 2018.

Please refer to the "Disclosure of Non-GAAP Financial Information" contained later in this press release for definitions of Adjusted EBITDA, Adjusted Gross Profit Margin, Adjusted Net Income, Adjusted Net Income per diluted share and Free Cash Flow. For additional financial information, including reconciliations to comparable accounting principles generally accepted in the United States of America ("GAAP"), please refer to the supplemental schedules of selected financial information at the end of this press release.

THIRD QUARTER RESULTS

Consolidated revenues totaled $265.8 million for the third quarter of 2014, representing a 16% increase from $228.8 million in consolidated revenues generated during the third quarter of 2013. ATM operating revenues were up 15% from the third quarter of 2013, driven by a combination of organic growth and growth from acquisitions. The Company's 2013 and 2014 acquisitions accounted for approximately 7% of the 15% ATM operating revenue growth. The remaining 8% of ATM operating revenue growth was attributable to organic growth from new and existing merchants and financial institution customers. ATM product sales and other revenues increased $2.9 million and also contributed to the year-over-year increase in consolidated revenues. As the Company's ATM product sales generally produce lower margin revenues than its ATM operating revenues, the $2.9 million revenue increase from the third quarter of 2013 did not have a significant impact on the Company's profitability in the current quarter's results.

Adjusted EBITDA for the third quarter of 2014 totaled $66.6 million, compared to $59.1 million during the third quarter of 2013, and Adjusted Net Income totaled $28.9 million ($0.64 per diluted share) compared to $24.7 million ($0.55 per diluted share) during the third quarter of 2013. The increases in Adjusted EBITDA and Adjusted Net Income per diluted share were primarily driven by the same factors described above that impacted the Company's 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 third quarter of 2014 totaled $8.1 million, compared to a GAAP net loss of $8.4 million during the same quarter in 2013. The increase in GAAP net income from the third quarter of 2013 was attributable to (1) an increase in gross margin attributable to higher revenues (2) $8.4 million in retroactive U.K. property tax expense adjustments in the third quarter of 2013 and (3) lower income tax expense in 2014 compared to 2013 as a result of a corporate restructuring during the third quarter of 2013. These contributions to the increase in GAAP net income were partially offset by increases in redemption costs for early extinguishment of debt related to the retirement of the Company's 8.25% senior subordinated notes due in 2018 and amortization of deferred financing costs and discount associated with the Company's convertible senior notes due 2020 entered into late last year.

NINE MONTHS RESULTS

Consolidated revenues totaled $770.9 million for the nine months ended September 30, 2014, representing a 21% increase from $634.5 million in consolidated revenues generated during the same period in 2013. ATM operating revenues were up 21% from the nine months ended September 30, 2013, driven primarily by the Company's 2013 and 2014 acquisitions, which accounted for approximately 13% of the 21% ATM operating revenue growth. The remaining 8% of ATM operating revenue growth was attributable to organic growth from new and existing merchants and financial institution customers. ATM product sales and other revenues increased $9.1 million and also contributed to the year-over-year increase in consolidated revenues. As the Company's ATM product sales generally produce lower margins than its ATM operating revenues, the $9.1 million revenue increase from the nine months ended September 30, 2013 did not have a significant impact on the Company's profitability in the current quarter's results.

Adjusted EBITDA totaled $188.3 million for the nine months ended September 30, 2014, representing a 16.5% increase over the $161.6 million in Adjusted EBITDA for the same period in 2013, and Adjusted Net Income totaled $79.1 million ($1.76 per diluted share) for the nine months ended September 30, 2014, up 22% on a per share basis from $64.4 million ($1.44 per diluted share) during the same period in 2013. The increases in both Adjusted EBITDA and Adjusted Net Income were primarily due to the same factors discussed above for the Company's quarterly results.

GAAP net income for the nine months ended September 30, 2014 totaled $31.6 million, compared to $16.3 million during the same period in 2013. The increase in GAAP net income from the nine months ended 2013 was primarily due to the same factors discussed above for the Company's quarterly results.

UPDATE OF FULL-YEAR 2014 GUIDANCE

The Company is updating the financial guidance it provided in July 2014 regarding its anticipated full-year 2014 results and this guidance now includes the estimated contribution from the Welch acquisition, completed in October 2014 and the Sunwin acquisition, which is expected to be completed in November of 2014:

  • Revenues of $1.04 billion to $1.05 billion;
  • Gross Profit Margin of approximately 33.0%;
  • Adjusted EBITDA of $251.0 million to $253.0 million;
  • Depreciation and accretion expense of approximately $78.0 million, net of noncontrolling interests;
  • Cash interest expense of approximately $20.5 million, net of noncontrolling interests;
  • Adjusted Net Income of $2.31 to $2.34 per diluted share, based on approximately 44.9 million weighted average diluted shares outstanding; and
  • Capital expenditures of approximately $100.0 million to $110.0 million, net of noncontrolling interests.

The Adjusted EBITDA and Adjusted Net Income guidance excludes the impact of certain expenses, as outlined in the reconciliation provided at the end of this press release. Additionally, this guidance is based on average foreign currency exchange rates for the remainder of the year of $1.60 U.S. to £1.00 U.K., $13.00 Mexican pesos to $1.00 U.S., $1.00 Canadian dollar to $0.90 U.S., and €1.00 Euros to $1.25 U.S.

LIQUIDITY

The Company continues to maintain a strong liquidity position, with $304.7 million in available borrowing capacity under its $375.0 million revolving credit facility as of September 30, 2014. In July 2014, the Company completed a private offering of $250.0 million of 5.125% senior notes due 2022. The majority of the net proceeds from this offering was used to fund the Company's tender offer and retirement of all outstanding 8.25% senior subordinated notes due 2018.

The Company had $140.9 million in cash on hand at the end of the third quarter of 2014. The cash on hand, along with borrowings under the Company's revolving credit facility was used to fund the Welch acquisition ($160.0 million purchase price) on October 6, 2014. The Company's outstanding indebtedness as of September 30, 2014 consisted of $250.0 million in senior notes due 2022, $287.5 million convertible senior notes due 2020 (of which $223.1 million is currently recorded as long-term debt on the balance sheet, which is being accreted up to the principal balance of $287.5 million over the term of the notes), $68.2 million in borrowings under its revolving credit facility due 2019, and $0.3 million in equipment financing notes associated with its majority-owned Mexico subsidiary.

DISCLOSURE OF NON-GAAP FINANCIAL INFORMATION

Adjusted EBITDA, Adjusted Gross Profit Margin, 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 GAAP and may not be comparable to similarly-titled measures reported by other companies. The Company uses these non-GAAP financial measures in managing and measuring the performance of its business, including setting and measuring incentive based compensation for management. Management believes that the presentation of these measures and the identification of unusual, nonrecurring, 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 of intangible assets 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 expenses, certain other non-operating and nonrecurring costs, loss on disposal of assets, the Company's obligations for the payment of income taxes, interest expense and other obligations such as capital expenditures, and an adjustment for noncontrolling interests. Adjusted Gross Profit Margin is calculated excluding certain nonrecurring costs from the cost of ATM operating revenues. Adjusted Net Income represents net income computed in accordance with GAAP, before amortization of intangible assets, loss on disposal of assets, stock-based compensation expense, certain other expense (income) amounts, nonrecurring expenses, and acquisition-related expenses, and uses an assumed tax rate of 32% for the three and nine months ended September 30, 2014, 33.5% for the three months ended September 30, 2013 and 35% for the six months ended June 30, 2013, with certain adjustments for noncontrolling interests. Adjusted EBITDA %, Adjusted Pre-tax Income %, and Adjusted Net Income % are calculated by taking the respective non-GAAP financial measures over GAAP total revenues. Adjusted Net Income per diluted share is calculated by dividing Adjusted Net Income by weighted average diluted shares outstanding. 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 Free Cash Flow measure 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, gross profit margin, 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, Wednesday, October 29, 2014, at 3:15 p.m. Central Time (4:15 p.m. Eastern Time) to discuss its financial results for the quarter ended September 30, 2014. To access the call, please call the conference call operator at:

Dial in: (877) 303-9205
Alternate dial-in: (760) 536-5226

Please call in fifteen minutes prior to the scheduled start time and request to be connected to the "Cardtronics Third 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 Wednesday, November 12, 2014, and can be accessed by calling (855) 859-2056 or (404) 537-3406 and entering 15446826 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 November 30, 2014.

ABOUT CARDTRONICS (Nasdaq:CATM)

Making ATM cash access convenient where people shop, work and live, Cardtronics is at the convergence of retailers, financial institutions, prepaid card programs and the customers they share. Cardtronics owns/operates more than 111,150 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.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This press release contains "forward-looking statements" within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: "anticipate," "believe," "estimate," "expect," "future," "will" and similar references to future periods. Forward-looking statements give the Company's current expectations, beliefs, assumptions or forecasts of future events, future financial performance, strategies, expectations, competitive environment, regulation, and availability of resources. The forward-looking statements contained in this press 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:

  • the Company's financial outlook and the financial outlook of the ATM industry;
  • the Company's ability to respond to recent and future network and regulatory changes, including potential requirements surrounding Europay, MasterCard and Visa ("EMV") security standards;
  • the Company's ability to respond to potential reductions in the amount of net interchange fees that it receives from global and regional debit networks for transactions conducted on its ATMs due to pricing changes implemented by those networks as well as changes in how issuers route their ATM transactions over those networks;
  • the Company's ability to renew and strengthen its existing customer relationships and add new customers;
  • the Company's ability to pursue and successfully integrate acquisitions;
  • the Company's ability to provide new ATM solutions to retailers and financial institutions;
  • the Company's ATM vault cash rental needs, including potential liquidity issues with its vault cash providers and its ability to continue to secure vault cash rental agreements in the future;
  • the Company's ability to successfully manage its existing international operations and to continue to expand internationally;
  • the Company's ability to prevent thefts of cash and data security breaches;
  • the Company's ability to manage the risks associated with its third-party service providers failing to perform their contractual obligations;
  • the Company's ability to manage concentration risks with key customers, vendors and service providers;
  • changes in interest rates and foreign currency rates;
  • the Company's ability to successfully implement its corporate strategy;
  • the Company's ability to compete successfully with new and existing competitors;
  • the Company's ability to meet the service levels required by its service level agreements with its customers;
  • the additional risks the Company is exposed to in its U.K. armored transport business; and
  • the Company's ability to retain its key employees.

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.

Consolidated Statements of Operations
For the Three and Nine Months Ended September 30, 2014 and 2013
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
Revenues: (In thousands, except share and per share information)
ATM operating revenues $ 256,779 $ 222,678 $ 746,970 $ 619,637
ATM product sales and other revenues 9,068 6,141 23,978 14,904
Total revenues 265,847 228,819 770,948 634,541
Cost of revenues:
Cost of ATM operating revenues (excludes depreciation, accretion, and amortization of intangible assets shown separately below) 167,306 154,319 490,445 417,361
Cost of ATM product sales and other revenues 8,872 5,950 23,436 14,307
Total cost of revenues 176,178 160,269 513,881 431,668
Gross profit 89,669 68,550 257,067 202,873
Operating expenses:
Selling, general, and administrative expenses 27,683 21,073 80,136 58,994
Acquisition-related expenses 2,299 3,536 13,028 7,542
Depreciation and accretion expense 18,949 16,890 56,892 49,056
Amortization of intangible assets 7,965 7,998 24,647 19,827
Loss on disposal of assets 1,078 109 1,662 469
Total operating expenses 57,974 49,606 176,365 135,888
Income from operations 31,695 18,944 80,702 66,985
Other expense (income):
Interest expense, net 5,423 5,445 16,167 15,570
Amortization of deferred financing costs and note discount 4,895 275 10,342 735
Redemption costs for early extinguishment of debt 7,722 -- 9,075 --
Other expense (income) 1,665 (559) (3,565) (3,030)
Total other expense 19,705 5,161 32,019 13,275
Income before income taxes 11,990 13,783 48,683 53,710
Income tax expense 4,397 22,765 18,185 38,779
Net income (loss) 7,593 (8,982) 30,498 14,931
Net loss attributable to noncontrolling interests (471) (574) (1,120) (1,418)
Net income (loss) attributable to controlling interests and available to common stockholders $ 8,064 $ (8,408) $ 31,618 $ 16,349
Net income (loss) per common share – basic $ 0.18 $ (0.19) $ 0.71 $ 0.36
Net income (loss) per common share – diluted $ 0.18 $ (0.19) $ 0.70 $ 0.36
Weighted average shares outstanding – basic 44,370,460 44,477,023 44,304,092 44,373,627
Weighted average shares outstanding – diluted 44,903,657 44,477,023 44,830,780 44,593,624
Condensed Consolidated Balance Sheets
As of September 30, 2014 and December 31, 2013
September 30,
2014
December 31,
2013
(In thousands)
(Unaudited)
Assets
Current assets:
Cash and cash equivalents $ 140,861 $ 86,939
Accounts and notes receivable, net 63,601 58,274
Inventory, net 5,859 5,302
Restricted cash, short-term 16,207 14,896
Current portion of deferred tax asset, net 20,731 21,202
Prepaid expenses, deferred costs, and other current assets 31,828 20,159
Total current assets 279,087 206,772
Property and equipment, net 286,007 270,966
Intangible assets, net 135,290 155,276
Goodwill 400,974 404,491
Deferred tax asset, net 11,644 9,680
Prepaid expenses, deferred costs, and other assets 8,355 9,018
Total assets $ 1,121,357 $ 1,056,203
Liabilities and Stockholders' Equity
Current liabilities:
Current portion of long-term debt $ 302 $ 1,289
Current portion of other long-term liabilities 35,591 35,597
Accounts payable and other accrued and current liabilities 156,323 177,909
Total current liabilities 192,216 214,795
Long-term liabilities:
Long-term debt 541,349 489,225
Asset retirement obligations 58,598 60,665
Deferred tax liability, net 11,883 5,668
Other long-term liabilities 28,806 38,736
Total liabilities 832,852 809,089
Stockholders' equity 288,505 247,114
Total liabilities and stockholders' equity $ 1,121,357 $ 1,056,203
SELECTED INCOME STATEMENT DETAIL:
Total revenues by segment:
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands)
United States $ 185,217 $ 168,574 $ 540,154 $ 493,574
Europe 74,029 51,535 209,702 113,662
Other International 11,305 10,525 30,225 32,805
Eliminations (4,704) (1,815) (9,133) (5,500)
Total revenues $265,847 $228,819 $770,948 $634,541
Breakout of ATM operating revenues:
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands)
Surcharge revenues $117,216 $104,292 $341,391 $285,593
Interchange revenues 87,436 71,664 253,369 199,033
Bank branding and surcharge-free network revenues 38,592 36,048 114,477 105,626
Managed services revenues 6,324 5,404 16,827 14,742
Other revenues 7,211 5,270 20,906 14,643
Total ATM operating revenues $256,779 $222,678 $746,970 $619,637
Total cost of revenues by segment:
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands)
United States $ 121,068 $ 108,857 $ 349,658 $ 316,964
Europe 50,414 44,254 148,172 92,292
Other International 9,125 8,965 24,888 27,875
Eliminations (4,429) (1,807) (8,837) (5,463)
Total cost of revenues $ 176,178 $ 160,269 $ 513,881 $ 431,668
Breakout of cost of ATM operating revenues (exclusive of depreciation, accretion, and amortization):
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands)
Merchant commissions $ 81,901 $ 69,846 $ 237,998 $ 197,477
Vault cash rental 15,967 12,540 46,034 36,214
Other costs of cash 21,699 19,726 63,928 57,781
Repairs and maintenance 15,233 15,190 45,140 40,209
Communications 6,557 5,804 18,919 16,350
Transaction processing 3,514 3,443 10,704 7,977
Stock-based compensation 337 239 904 651
Other expenses 22,098 27,531 66,818 60,702
Total cost of ATM operating revenues $ 167,306 $ 154,319 $ 490,445 $ 417,361
Breakout of selling, general, and administrative expenses:
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands)
Employee costs $ 14,105 $ 11,179 $ 44,261 $ 31,095
Stock-based compensation 4,231 2,932 10,581 8,264
Professional fees 2,076 1,933 5,134 5,914
Other 7,271 5,029 20,160 13,721
Total selling, general, and administrative expenses $ 27,683 $ 21,073 $ 80,136 $ 58,994
Depreciation and accretion expense by segment:
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands)
United States $ 11,008 $ 10,167 $ 32,616 $ 30,391
Europe 6,856 5,569 21,128 15,155
Other International 1,085 1,154 3,148 3,510
Total depreciation and accretion expense $ 18,949 $ 16,890 $ 56,892 $ 49,056
SELECTED BALANCE SHEET DETAIL:
Long-term debt:
September 30, 2014 December 31, 2013
(In thousands)
Revolving credit facility $ 68,204 $ 72,547
8.25% senior subordinated (1) 200,000
5.125% senior notes (2) 250,000
1.00% convertible senior notes (3) 223,145 216,635
Equipment financing notes 302 1,332
Total long-term debt $ 541,651 $ 490,514
_______________
(1) During the nine months ended September 30, 2014, the Company repurchased and retired all of its outstanding 8.25% senior subordinated notes.
(2) During the nine months ended September 30, 2014, the Company completed the issuance and sale of $250.0 million aggregate principal amount of 5.125% senior notes due 2022.
(3) The total principal amount outstanding for these convertible instruments is $287.5 million, but in accordance with U.S. GAAP the estimated fair value of the conversion feature at issuance was recorded as additional paid-in capital within equity. The convertible senior notes are being accreted over the term of the notes to the full principal amount ($287.5 million).
Share count rollforward:
Total shares outstanding as of December 31, 2013 44,375,952
Shares repurchased (171,619)
Shares issued – restricted stock grants and stock options exercised 45,592
Shares vested – restricted stock units 289,794
Shares forfeited – restricted stock awards (18,164)
Total shares outstanding as of September 30, 2014 44,521,555
SELECTED CASH FLOW DETAIL:
Selected cash flow statement amounts:
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands)
Cash provided by operating activities $ 46,189 $ 42,121 $ 103,060 $ 122,475
Cash used in investing activities (23,323) (173,101) (73,881) (232,566)
Cash provided by financing activities 57,357 126,123 25,632 113,597
Effect of exchange rate changes on cash (726) 1,072 (889) 1,189
Net increase (decrease) in cash and cash equivalents 79,497 (3,785) 53,922 4,695
Cash and cash equivalents at beginning of period 61,364 22,341 86,939 13,861
Cash and cash equivalents at end of period $ 140,861 $ 18,556 $ 140,861 $ 18,556
Key Operating Metrics – Excluding Acquisitions in All Periods Presented
For the Three and Nine Months Ended September 30, 2014 and 2013
(Unaudited)
The following table excludes the effect of acquisitions for the three and nine months ended September 30, 2014 for comparative purposes:
EXCLUDING ACQUISITIONS Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
Average number of transacting ATMs:
United States: Company-owned 30,001 28,507 28,456 28,052
United Kingdom 9,913 9,100 6,532 6,229
Mexico 2,191 2,620 2,174 2,673
Canada 1,686 1,638 1,663 1,588
Germany 590 550 177 220
Subtotal 44,381 42,415 39,002 38,762
United States: Merchant-owned 20,380 21,449 20,539 20,843
Average number of transacting ATMs: ATM operations 64,761 63,864 59,541 59,605
U.S.: Managed services - Turnkey 2,155 2,164 2,121 2,198
U.S.: Managed services - Processing Plus 11,943 11,309 8,449 7,319
U.K.: Managed services 21 21 21 21
Canada: Managed services 668 329 426 317
Average number of transacting ATMs: Managed services 14,787 13,823 11,017 9,855
Total average number of transacting ATMs 79,548 77,687 70,558 69,460
Total transactions (in thousands):
ATM operations 246,946 225,362 671,846 616,698
Managed services 19,397 18,410 43,711 42,472
Total transactions 266,343 243,772 715,557 659,170
Total cash withdrawal transactions
(in thousands):
ATM operations 145,707 137,568 395,734 379,281
Managed services 13,125 12,286 28,507 27,775
Total cash withdrawal transactions 158,832 149,854 424,241 407,056
Per ATM per month amounts (excludes managed services):
Cash withdrawal transactions 750 718 738 707
ATM operating revenues $ 1,189 $ 1,128 $ 1,195 $ 1,123
Cost of ATM operating revenues (1) 775 736 787 737
ATM operating gross profit (1) (2) $ 414 $ 392 $ 408 $ 386
ATM operating gross profit margin (1) (2) 34.8% 34.8% 34.1% 34.4%
________________
(1) Amounts presented exclude the effect of depreciation, accretion, and amortization of intangible assets, which is presented separately in the Company's consolidated statements of operations. Additionally, the three and nine months ended September 30, 2013 exclude $8.4 million of nonrecurring expense related to retroactive property taxes on certain ATM locations in the U.K.
(2) 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.
Key Operating Metrics – Including Acquisitions in All Periods Presented
For Three and Nine Months Ended September 30, 2014 and 2013
(Unaudited)
INCLUDING ACQUISITIONS Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
Average number of transacting ATMs:
United States: Company-owned 30,338 28,507 29,895 28,052
United Kingdom 12,194 9,100 11,920 6,229
Mexico 2,191 2,620 2,174 2,673
Canada 1,686 1,638 1,663 1,588
Germany 882 550 871 220
Subtotal 47,291 42,415 46,523 38,762
United States: Merchant-owned 22,002 21,449 22,152 20,843
Average number of transacting ATMs: ATM operations 69,293 63,864 68,675 59,605
U.S.: Managed services - Turnkey 2,155 2,164 2,121 2,198
U.S.: Managed services - Processing Plus 12,298 11,309 11,794 7,319
U.K.: Managed services 21 21 21 21
Canada: Managed services 668 329 426 317
Average number of transacting ATMs: Managed services 15,142 13,823 14,362 9,855
Total average number of transacting ATMs 84,435 77,687 83,037 69,460
Total transactions (in thousands):
ATM operations 264,494 225,362 766,860 616,698
Managed services 19,958 18,410 56,071 42,472
Total transactions 284,452 243,772 822,931 659,170
Total cash withdrawal transactions
(in thousands):
ATM operations 156,562 137,568 453,627 379,281
Managed services 13,551 12,286 38,119 27,775
Total cash withdrawal transactions 170,113 149,854 491,746 407,056
Per ATM per month amounts (excludes managed services):
Cash withdrawal transactions 753 718 734 707
ATM operating revenues $ 1,197 $ 1,128 $ 1,174 $ 1,123
Cost of ATM operating revenues (1) 781 736 771 737
ATM operating gross profit (1) (2) $ 416 $ 392 $ 403 $ 386
ATM operating gross profit margin (1) (2) 34.8% 34.8% 34.3% 34.4%
_______________
(1) Amounts presented exclude the effect of depreciation, accretion, and amortization of intangible assets, which is presented separately in the Company's consolidated statements of operations. Additionally, the three and nine months ended September 30, 2013 exclude $8.4 million of nonrecurring expense related to retroactive property taxes on certain ATM locations in the U.K.
(2) 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.
Key Operating Metrics – Ending Machine Count
As of September 30, 2014 and 2013
(Unaudited)
As of September 30,
Ending number of transacting ATMs: 2014 2013
United States: Company-owned 30,617 28,668
United Kingdom 12,369 11,509
Mexico 2,169 2,581
Canada 1,677 1,628
Germany 888 829
Total company-owned 47,720 45,215
United States: Merchant-owned 21,842 21,313
Ending number of transacting ATMs: ATM operations 69,562 66,528
United States: Managed services - Turnkey 2,153 2,163
United States: Managed services - Processing Plus 12,377 11,375
United Kingdom: Managed services 21 21
Canada: Managed services 903 336
Ending number of transacting ATMs: Managed services 15,454 13,895
Total ending number of transacting ATMs 85,016 80,423
Reconciliation of Net Income Attributable to Controlling Interests to EBITDA, Adjusted EBITDA, and
Adjusted Net Income
For the Three and Nine Months Ended September 30, 2014 and 2013
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands, except share and per share amounts)
Net income (loss) attributable to controlling interests and available to common stockholders $ 8,064 $ (8,408) $ 31,618 $ 16,349
Adjustments:
Interest expense, net 5,423 5,445 16,167 15,570
Amortization of deferred financing costs and note discount 4,895 275 10,342 735
Redemption costs for early extinguishment of debt 7,722 -- 9,075 --
Income tax expense 4,397 22,765 18,185 38,779
Depreciation and accretion expense 18,949 16,890 56,892 49,056
Amortization of intangible assets 7,965 7,998 24,647 19,827
EBITDA $ 57,415 $ 44,965 $ 166,926 $ 140,316
Add back:
Loss on disposal of assets 1,078 109 1,662 469
Other income (expense) (1) 1,665 (559) (3,565) (3,030)
Noncontrolling interests (2) (428) (474) (1,192) (1,429)
Stock-based compensation expense (3) 4,561 3,163 11,464 8,888
Acquisition-related expenses (4) 2,299 3,536 13,028 7,542
Other adjustments to cost of ATM operating revenues (5) -- 8,359 -- 8,359
Other adjustments to selling, general, and administrative expenses (6) -- -- -- 446
Adjusted EBITDA $ 66,590 $ 59,099 $ 188,323 $ 161,561
Less:
Interest expense, net (3) 5,416 5,421 16,139 15,490
Depreciation and accretion expense (3) 18,622 16,478 55,869 47,806
Adjusted pre-tax income 42,552 37,200 116,315 98,265
Income tax expense (7) 13,609 12,462 37,216 33,835
Adjusted Net Income $ 28,943 $ 24,738 $ 79,099 $ 64,430
Adjusted Net Income per share $ 0.65 $ 0.56 $ 1.79 $ 1.45
Adjusted Net Income per diluted share $ 0.64 $ 0.55 $ 1.76 $ 1.44
Weighted average shares outstanding - basic 44,370,460 44,477,023 44,304,092 44,373,627
Weighted average shares outstanding - diluted 44,903,657 44,679,235 44,830,780 44,593,624
_______________
(1) The nine months ended September 30, 2014 includes a nonrecurring settlement gain of $4.8 million.
(2) Noncontrolling interests adjustment made such that Adjusted EBITDA includes only the Company's 51% ownership interest in the Adjusted EBITDA of its Mexico subsidiary.
(3) Amounts exclude 49% of the expenses incurred by the Company's Mexico subsidiary as such amounts are allocable to the noncontrolling interest stockholders.
(4) Acquisition-related expenses include nonrecurring costs incurred for professional and legal fees and certain transition and integration-related costs, including contract termination costs and facility exit costs, related to acquisitions.
(5) Adjustment to cost of ATM operating revenues for the three and nine months ended September 30, 2013 is related to a nonrecurring charge related to retroactive property taxes on certain ATM locations in the U.K.
(6) Adjustment to selling, general, and administrative expenses represents nonrecurring severance related costs associated with management of the Company's U.K. operation.
(7) Calculated using the Company's estimated long-term, cross-jurisdictional effective cash tax rate of 32% for the three and nine months ended September 30, 2014, 33.5% for the three months ended September 30, 2013 and 35% for the six months ended June 30, 2013. The change in the estimated non-GAAP tax rate is attributable to an increased portion of the Company's consolidated earnings occurring in lower tax rate jurisdictions.
Reconciliation of Adjusted Gross Profit Margin
For the Three and Nine Months Ended September 30, 2014 and 2013
(Unaudited)
Three Months Ended September 30, 2014 Three Months Ended September 30, 2013
As reported
(GAAP)

Adjustments
Adjusted
(Non-GAAP)
As reported
(GAAP)

Adjustments
Adjusted
(Non-GAAP)
(In thousands)
Total revenues $ 265,847 $ -- $ 265,847 $ 228,819 $ -- $ 228,819
Total cost of revenues (1) 176,178 -- 176,178 160,269 (8,359) 151,910
Gross profit $ 89,669 $ -- $ 89,669 $ 68,550 $ 8,359 $ 76,909
Gross profit margin 33.7% 33.7% 30.0% 33.6%
Nine Months Ended September 30, 2014 Nine Months Ended September 30, 2013
As reported
(GAAP)

Adjustments
Adjusted
(Non-GAAP)
As reported
(GAAP)

Adjustments
Adjusted
(Non-GAAP)
(In thousands)
Total revenues $ 770,948 $ -- $ 770,948 $ 634,541 $ -- $ 634,541
Total cost of revenues (1) 513,881 -- 513,881 431,668 (8,359) 423,309
Gross profit $ 257,067 $ -- $ 257,067 $ 202,873 $ 8,359 $ 211,232
Gross profit margin 33.3% 33.3% 32.0% 33.3%
_____________
(1) Adjustment to cost of ATM operating revenues for the three and nine months ended September 30, 2013 is related to a nonrecurring charge related to retroactive property taxes on certain ATM locations in the U.K.
Reconciliation of Free Cash Flow
For Three and Nine Months Ended September 30, 2014 and 2013
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
2014 2013 2014 2013
(In thousands)
Cash provided by operating activities $ 46,189 $ 42,121 $ 103,060 $ 122,475
Payments for capital expenditures:
Cash used in investing activities, excluding acquisitions (23,325) (15,747) (65,078) (45,602)
Free cash flow (1) $ 22,864 $ 26,374 $ 37,982 $ 76,873
_____________
(1) Free cash flow for the nine months ended September 30, 2013 included the collection of a $13.4 million insurance receivable.


Reconciliation of Estimated Net Income to EBITDA, Adjusted EBITDA, and Adjusted Net Income
For the Year Ending December 31, 2014
(Unaudited)
Estimated Range
Full Year 2014
(In millions, except per share
information)
Net income $ 41.1 - $ 42.3
Adjustments:
Interest expense, net 20.7 - 20.7
Amortization of deferred financing costs and note discount 11.0 - 11.0
Redemption costs for early extinguishment of debt 9.1 - 9.1
Income tax expense 24.1 - 24.9
Depreciation and accretion expense 79.5 - 79.5
Amortization of intangible assets 35.8 - 35.8
EBITDA $ 221.3 - $ 223.3
Add back:
Loss on Disposal of assets 2.5 - 2.5
Other expense (income) (3.5) - (3.5)
Noncontrolling interests (1) (1.5) - (1.5)
Stock-based compensation expense 15.5 - 15.5
Acquisition-related expenses 16.7 - 16.7
Adjusted EBITDA $ 251.0 - $ 253.0
Less:
Interest expense, net (2) 20.5 - 20.5
Depreciation and accretion expense (2) 78.0 - 78.0
Income tax expense (3) 48.8 - 49.4
Adjusted Net Income $ 103.7 - $ 105.1
Adjusted Net Income per diluted share $ 2.31 - $ 2.34
Weighted average shares outstanding – diluted 44.9 - 44.9
________________
(1) Noncontrolling interests adjustment made such that Adjusted EBITDA includes only the Company's 51% ownership interest in the Adjusted EBITDA of its Mexico subsidiary.
(2) 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.
(3) Calculated using the Company's estimated long-term, cross-jurisdictional effective cash tax rate of 32%.

Cardtronics and Allpoint are registered trademarks of Cardtronics, Inc.

All other trademarks are the property of their respective owners.

CONTACT: Cardtronics - Media Nick Pappathopoulos Director - Public Relations 832-308-4396 npappathopoulos@cardtronics.com Cardtronics - Investors Chris Brewster Chief Financial Officer 832-308-4128 cbrewster@cardtronics.com

Source:Cardtronics, Inc.