Raises annual guidance
EVERTEC, Inc. (NYSE: EVTC) (“Evertec”, the “Company”, “we” or
“our”) today announced results for the first quarter ended March
31, 2023.
First Quarter 2023 Highlights
- Revenue increased 6% to $159.8 million
- GAAP Net Income attributable to common shareholders decreased
23% to $30.1 million and decreased 13% to $0.46 per diluted
share
- Adjusted EBITDA decreased 8% to $67.1 million and Adjusted
earnings per common share increased 5% to $0.69
- Share repurchases totaled $6.3 million
Mac Schuessler, President and Chief Executive Officer stated,
“We are encouraged by the strong results in the first quarter,
which demonstrate the strength of our business model in both Puerto
Rico and Latin America, therefore, we are pleased to raise our
guidance for the year."
First Quarter 2023 Results
Revenue. Total revenue for the quarter ended March 31, 2023 was
$159.8 million, an increase of 6% compared with $150.2 million in
the prior year quarter. The revenue increase was driven by merchant
acquiring and payment processing Puerto Rico, which both benefited
from increased transactions. Merchant acquiring revenue also
reflected a higher spread per transaction and continues to benefit
from pricing initiatives. Payments Puerto Rico continues to benefit
from growth in ATH Movil revenues, primarily ATH Business, as we
continue to experience higher transaction volumes as well as higher
sales volume. Revenues also reflect the contribution from organic
growth in our Payments LATAM segment, the positive impact from the
tuck-in acquisition in Puerto Rico completed in the second quarter
of 2022 and the revenue contribution from the BBR and paySmart
acquisitions in LATAM completed in the third quarter of 2022 and
first quarter of 2023, respectively. These increases were partially
offset by the impact from the assets sold as part of the Popular
Transaction in the third quarter of 2022.
Net Income attributable to common shareholders. For the quarter
ended March 31, 2023, GAAP Net Income attributable to common
shareholders was $30.1 million, or $0.46 per diluted share, a
decrease of $8.8 million or $0.07 per diluted share as compared to
the prior year. The decrease was primarily driven by an increase in
costs of revenues, primarily due to the new revenue sharing
agreement with Banco Popular, as well as an increase in personnel
costs, primarily attributable to increased headcount in Latin
America including the added headcount from the BBR and paySmart
acquisitions, provisions for operational losses, printing supplies
and cloud services. Selling, general and administrative expenses
increased mainly due to an increase in personnel costs.
Additionally, the current quarter reflects an unrealized loss on
foreign currency remeasurement of $4.9 million compared with an
unrealized gain of $2.7 million in the prior year quarter.
Adjusted EBITDA and Adjusted EBITDA Margin. For the quarter
ended March 31, 2023, Adjusted EBITDA was $67.1 million, a decrease
of $5.6 million when compared to the prior year quarter. Effective
for the quarter ended March 31, 2023, the Company modified the
manner in which it calculates Adjusted EBITDA, Adjusted Net Income
and Adjusted earnings per common share to exclude the impact of
unrealized gains and losses from foreign currency remeasurement for
assets and liabilities denominated in non-functional currencies.
These non-cash unrealized gains and losses are non-operational in
nature and we believe that excluding these will better present the
overall financial performance of our core business, and help
facilitate comparison with industry peers. The Company has recast
prior periods to conform with the modified definition of Adjusted
EBITDA. Adjusted EBITDA margin (Adjusted EBITDA as a percentage of
total revenues) was 42.0%, a decrease of approximately 640 basis
points from the prior year. The decrease in Adjusted EBITDA and
Adjusted EBITDA margin reflects the impact of the increased
expenses, as discussed above, and the impact from the sale of
assets to Popular as part of the Popular Transaction, which were of
higher margin.
Adjusted Net Income and Adjusted earnings per common share. For
the quarter ended March 31, 2023, Adjusted Net Income was $45.6
million, a decrease of $2.4 million compared with $48.0 million, as
recast, in the prior year. Adjusted earnings per common share was
$0.69, an increase of $0.03 per diluted share compared to $0.66, as
recast, in the prior year. Similar to Adjusted EBITDA, the Company
has recast prior periods to conform with the modified definitions
of Adjusted Net Income and Adjusted earnings per common share. The
increase was driven by the lower share count, which reflects the
impact from the share repurchases completed in 2022 and the shares
received as part of the Popular Transaction, and a lower adjusted
tax rate in the quarter driven by certain jurisdictions in
LATAM.
Share Repurchase
During the three months ended March 31, 2023, the Company
repurchased 187,976 shares of its common stock at an average price
of $33.35 per share for a total of $6.3 million. As of March 31,
2023, a total of approximately $72 million remained available for
future use under the Company’s share repurchase program.
2023 Outlook
The Company is revising its financial outlook for 2023 as
follows:
- Total consolidated revenue is now anticipated to be between
$644 million and $652 million representing growth of approximately
4.1% to 5.4% growth, compared with $638 to $647 million previously
estimated.
- Adjusted earnings per common share between $2.59 to $2.68
representing approximately 2.4% to 6% growth as compared to $2.53
in 2022, as recast,, compared with $2.53 to $2.64 previously
estimated.
- We continue to expect capital expenditures to be approximately
$70 million.
- We continue to expect an effective tax rate of approximately
16% to 17%.
Earnings Conference Call and Audio Webcast
The Company will host a conference call to discuss its first
quarter 2023 financial results today at 4:30 p.m. ET. Hosting the
call will be Mac Schuessler, President and Chief Executive Officer,
and Joaquin Castrillo, Chief Financial Officer. The conference call
can be accessed live over the phone by dialing (888) 338-7153 or
for international callers by dialing (412) 317-5117. A replay will
be available one hour after the end of the conference call and can
be accessed by dialing (877) 344-7529 or (412) 317-0088 for
international callers; the pin number is 2928324. The replay will
be available through Wednesday, May 3, 2023. The call will be
webcast live from the Company’s website at www.evertecinc.com under
the Investor Relations section or directly at
http://ir.evertecinc.com. A supplemental slide presentation that
accompanies this call and webcast will be available prior to the
call on the investor relations website at ir.evertecinc.com and
will remain available after the call.
About Evertec
EVERTEC, Inc. (NYSE: EVTC) is a leading full-service transaction
processing business in Puerto Rico, the Caribbean and Latin
America, providing a broad range of merchant acquiring, payment
services and business process management services. Evertec owns and
operates the ATH® network, one of the leading personal
identification number (“PIN”) debit networks in Latin America. In
addition, the Company processes over six billion transactions
annually and manages a system of electronic payment networks in
Puerto Rico and Latin America and offers a comprehensive suite of
services for core banking, cash processing, and fulfillment in
Puerto Rico. Additionally, the Company offers technology
outsourcing and payment transactions fraud monitoring to all the
regions it serves. Based in Puerto Rico, the Company operates in 26
Latin American countries and serves a diversified customer base of
leading financial institutions, merchants, corporations and
government agencies with “mission-critical” technology solutions.
For more information, visit www.evertecinc.com.
Use of Non-GAAP Financial Information
The non-GAAP measures referenced in this earnings release are
supplemental measures of the Company’s performance and are not
required by, or presented in accordance with, accounting principles
generally accepted in the United States of America (“GAAP”). They
are not measurements of the Company’s financial performance under
GAAP and should not be considered as alternatives to total revenue,
net income or any other performance measures derived in accordance
with GAAP or as alternatives to cash flows from operating
activities, as indicators of operating performance or as measures
of the Company’s liquidity. In addition to GAAP measures,
management uses these non-GAAP measures to focus on the factors the
Company believes are pertinent to the daily management of the
Company’s operations and believes that they are also frequently
used by analysts, investors and other stakeholders to evaluate
companies in our industry. These measures have certain limitations
in that they do not include the impact of certain expenses that are
reflected in our condensed consolidated statements of operations
that are necessary to run our business. Other companies, including
other companies in our industry, may not use these measures or may
calculate these measures differently than as presented herein,
limiting their usefulness as comparative measures.
Reconciliations of the non-GAAP measures to the most directly
comparable GAAP measure are included at the end of this earnings
release. These non-GAAP measures include EBITDA, Adjusted EBITDA,
Adjusted Net Income and Adjusted Earnings per common share, each as
defined below.
EBITDA is defined as earnings before interest, taxes,
depreciation and amortization.
Adjusted EBITDA is defined as EBITDA further adjusted to
exclude certain non-cash items and unusual expenses such as:
share-based compensation, restructuring related expenses, fees and
expenses from corporate transactions such as M&A activity and
financing, equity investment income net of dividends received, and
the impact from unrealized gains and losses on foreign currency
remeasurement for assets and liabilities in non-functional
currency. This measure is reported to the chief operating decision
maker for purposes of making decisions about allocating resources
to the segments and assessing their performance. For this reason,
Adjusted EBITDA, as it relates to the Company's segments, is
presented in conformity with Accounting Standards Codification 280,
Segment Reporting, and is excluded from the definition of non-GAAP
financial measures under the Securities and Exchange Commission's
Regulation G and Item 10(e) of Regulation S-K. The Company's
presentation of Adjusted EBITDA is substantially consistent with
the equivalent measurements that are contained in the secured
credit facilities in testing EVERTEC Group’s compliance with
covenants therein such as the secured leverage ratio.
Adjusted Net Income is defined as Adjusted EBITDA less:
operating depreciation and amortization expense, defined as GAAP
Depreciation and amortization less amortization of intangibles
related to acquisitions such as customer relationships, trademarks;
cash interest expense defined as GAAP interest expense, less GAAP
interest income adjusted to exclude non-cash amortization of debt
issue costs, premium and accretion of discount; income tax expense
which is calculated on adjusted pre-tax income using the applicable
GAAP tax rate, adjusted for uncertain tax position releases, tax
true-ups, windfall from share-based compensation, unrealized gains
and losses from foreign currency remeasurement, among others; and
non-controlling interest which is the 35% non-controlling equity
interest in Evertec Colombia, net of amortization for intangibles
created as part of the purchase.
Adjusted Earnings per common share is defined as Adjusted
Net Income divided by diluted shares outstanding.
The Company uses Adjusted Net Income to measure the Company's
overall profitability because the Company believes it better
reflects the comparable operating performance by excluding the
impact of the non-cash amortization and depreciation that was
created as a result of merger and acquisition activity. In
addition, in evaluating EBITDA, Adjusted EBITDA, Adjusted Net
Income and Adjusted Earnings per common share, you should be aware
that in the future the Company may incur expenses such as those
excluded in calculating them.
Forward-Looking Statements
Certain statements in this earnings release constitute
“forward-looking statements” within the meaning of, and subject to
the protection of, the Private Securities Litigation Reform Act of
1995. We intend such forward-looking statements to be covered by
the safe harbor provisions for forward-looking statements contained
in Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended. All
statements contained in this press release other than statements of
historical facts, including, without limitation, statements
regarding our ability to meet our guidance expectations for
revenue, earnings per share, Adjusted earnings per common share,
capital expenditures and effective tax rate, including for fiscal
year 2023, are forward looking statements. Words such as
“believes,” “expects,” “anticipates,” “intends,” “projects,”
“estimates,” and “plans” and similar expressions of future or
conditional verbs such as “will,” “should,” “would,” “may,” and
“could” are generally forward-looking in nature and not historical
facts.
Various factors that could cause actual future results and other
future events to differ materially from those estimated by
management include, but are not limited to: the Company’s reliance
on its relationship with Popular, Inc. (“Popular”) for a
significant portion of its revenues pursuant to the Company’s
second amended and restated Master Services Agreement ("MSA") with
them, and to grow the Company’s merchant acquiring business; the
Company’s ability to renew its client contracts on terms favorable
to the Company, including but not limited to the current term and
any extension of the MSA with Popular; the Company’s dependence on
its processing systems, technology infrastructure, security systems
and fraudulent payment detection systems, as well as on the
Company’s personnel and certain third parties with whom it does
business, and the risks to the Company’s business if its systems
are hacked or otherwise compromised; the Company’s ability to
develop, install and adopt new software, technology and computing
systems; a decreased client base due to consolidations and failures
in the financial services industry; the credit risk of the
Company’s merchant clients, for which it may also be liable; the
continuing market position of the ATH network; a reduction in
consumer confidence, whether as a result of a global economic
downturn or otherwise, which leads to a decrease in consumer
spending; the Company’s dependence on credit card associations,
including any adverse changes in credit card association or network
rules or fees; changes in the regulatory environment and changes in
international, legal, tax, political, administrative or economic
conditions; the geographical concentration of the Company’s
business in Puerto Rico, including its business with the government
of Puerto Rico and its instrumentalities, which are facing severe
political and fiscal challenges; additional adverse changes in the
general economic conditions in Puerto Rico, whether as a result of
the government’s debt crisis or otherwise, including the continued
migration of Puerto Ricans to the U.S. mainland, which could
negatively affect the Company’s customer base, general consumer
spending, the Company’s cost of operations and the Company’s
ability to hire and retain qualified employees; operating an
international business in Latin America and the Caribbean, in
jurisdictions with potential political and economic instability;
the impact of foreign exchange rates on operations; the Company’s
ability to protect its intellectual property rights against
infringement and to defend itself against claims of infringement
brought by third parties; the Company’s ability to comply with U.S.
federal, state, local and foreign regulatory requirements; evolving
industry standards and adverse changes in global economic,
political and other conditions; the Company’s level of indebtedness
and restrictions contained in the Company’s debt agreements,
including the secured credit facilities, as well as debt that could
be incurred in the future; the Company’s ability to prevent a
cybersecurity attack or breach to its information security; the
possibility that the Company could lose its preferential tax rate
in Puerto Rico; the possibility of future catastrophic hurricanes,
earthquakes and other potential natural disasters affecting the
Company’s main markets in Latin America and the Caribbean; and
uncertainty related to the effect of the discontinuation of the
London Interbank Offered Rate; the elimination of Popular's
ownership of the Company's common stock; and the other factors set
forth under "Part 1, Item 1A. Risk Factors," in the Company’s
Annual Report on Form 10-K for the fiscal year ended December 31,
2022 filed with the Securities and Exchange Commission (the "SEC")
on February 24, 2023, as any such factors may be updated from time
to time in the Company’s filings with the SEC. The Company
undertakes no obligation to release publicly any revisions to any
forward-looking statements, to report events or to report the
occurrence of unanticipated events unless it is required to do so
by law.
EVERTEC, Inc.
Schedule 1: Unaudited Condensed
Consolidated Statements of Income and Comprehensive Income
Three months ended March
31,
2023
2022
(Dollar amounts in thousands, except share
data)
Revenues
$
159,814
$
150,248
Operating costs and expenses
Cost of revenues, exclusive of
depreciation and amortization
76,417
64,659
Selling, general and administrative
expenses
23,875
20,384
Depreciation and amortization
19,432
19,160
Total operating costs and expenses
119,724
104,203
Income from operations
40,090
46,045
Non-operating income (expenses)
Interest income
1,133
667
Interest expense
(5,643
)
(5,547
)
(Loss) gain on foreign currency
remeasurement
(4,864
)
2,669
Earnings of equity method investment
1,155
570
Other income, net
1,010
637
Total non-operating expenses
(7,209
)
(1,004
)
Income before income taxes
32,881
45,041
Income tax expense
2,818
6,175
Net income
30,063
38,866
Less: Net income (loss) attributable to
non-controlling interest
11
(32
)
Net income attributable to EVERTEC, Inc.’s
common stockholders
30,052
38,898
Other comprehensive (loss) income, net of
tax
Foreign currency translation
adjustments
17,605
2,214
(Loss) gain on cash flow hedges
(1,545
)
9,725
Unrealized loss on change in fair value of
debt securities available-for-sale
$
(20
)
$
(27
)
Total comprehensive income attributable
to EVERTEC, Inc.’s common stockholders
$
46,092
$
50,810
Net income per common share:
Basic
$
0.46
$
0.54
Diluted
$
0.46
$
0.53
Shares used in computing net income per
common share:
Basic
64,968,298
71,965,664
Diluted
65,608,618
72,853,216
EVERTEC, Inc.
Schedule 2: Unaudited Condensed
Consolidated Balance Sheets
(In thousands)
March 31, 2023
December 31, 2022
Assets
Current Assets:
Cash and cash equivalents
$
173,662
$
197,229
Restricted cash
19,015
18,428
Accounts receivable, net
127,876
131,080
Prepaid expenses and other assets
47,944
42,392
Total current assets
368,497
389,129
Debt securities available-for-sale, at
fair value
2,179
2,203
Investment in equity investee
15,703
14,661
Property and equipment, net
56,858
56,387
Operating lease right-of-use asset
15,627
15,918
Goodwill
434,340
423,392
Other intangible assets, net
213,706
200,320
Deferred tax asset
7,926
5,701
Derivative asset
5,768
7,440
Net investment in leases
—
14
Other long-term assets
16,589
16,578
Total assets
$
1,137,193
$
1,131,743
Liabilities and stockholders’
equity
Current Liabilities:
Accrued liabilities
$
80,064
$
90,341
Accounts payable
47,647
46,751
Contract liability
19,737
15,226
Income tax payable
9,239
9,406
Current portion of long-term debt
20,750
20,750
Short-term borrowings
—
20,000
Current portion of operating lease
liability
5,796
5,936
Total current liabilities
183,233
208,410
Long-term debt
384,550
389,498
Deferred tax liability
10,162
10,111
Contract liability - long term
33,284
34,068
Operating lease liability - long-term
10,592
10,788
Other long-term liabilities
4,231
4,120
Total liabilities
626,052
656,995
Stockholders’ equity
Preferred stock, par value $0.01;
2,000,000 shares authorized; none issued
—
—
Common stock, par value $0.01; 206,000,000
shares authorized; 65,078,462 shares issued and outstanding as of
March 31, 2023 (December 31, 2022 - 64,847,233)
651
648
Additional paid-in capital
—
—
Accumulated earnings
507,563
487,349
Accumulated other comprehensive loss, net
of tax
(446
)
(16,486
)
Total EVERTEC, Inc. stockholders’
equity
507,768
471,511
Non-controlling interest
3,373
3,237
Total equity
511,141
474,748
Total liabilities and equity
$
1,137,193
$
1,131,743
EVERTEC, Inc.
Schedule 3: Unaudited Condensed
Consolidated Statements of Cash Flows
Three months ended March
31,
2023
2022
Cash flows from operating
activities
Net income
$
30,063
$
38,866
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation and amortization
19,432
19,160
Amortization of debt issue costs and
accretion of discount
396
404
Operating lease amortization
1,626
1,450
Provision for expected credit losses and
sundry losses
2,371
59
Deferred tax benefit
(2,208
)
(702
)
Share-based compensation
5,557
4,279
Loss on disposition of property and
equipment
159
91
Earnings of equity method investment
(1,155
)
(570
)
Loss (gain) on foreign currency
remeasurement
4,864
(2,669
)
Decrease (increase) in assets:
Accounts receivable, net
10,044
7,060
Prepaid expenses and other assets
(5,388
)
(5,573
)
Other long-term assets
(261
)
(3,319
)
(Decrease) increase in liabilities:
Accrued liabilities and accounts
payable
(13,417
)
1,773
Income tax payable
(639
)
2,248
Contract liability
3,089
4,387
Operating lease liabilities
310
23
Other long-term liabilities
(332
)
714
Total adjustments
24,448
28,815
Net cash provided by operating
activities
54,511
67,681
Cash flows from investing
activities
Additions to software
(9,257
)
(8,669
)
Property and equipment acquired
(4,063
)
(5,621
)
Acquisitions, net of cash acquired
(23,317
)
—
Net cash used in investing activities
(36,637
)
(14,290
)
Cash flows from financing
activities
Withholding taxes paid on share-based
compensation
(5,874
)
(5,648
)
Net decrease in short-term borrowings
(20,000
)
—
Repayment of short-term borrowings for
purchase of equipment and software
—
(806
)
Dividends paid
(3,249
)
(3,598
)
Repurchase of common stock
(6,269
)
(21,179
)
Repayment of long-term debt
(5,187
)
(4,938
)
Net cash used in financing activities
(40,579
)
(36,169
)
Effect of foreign exchange rate on cash,
cash equivalents and restricted cash
(275
)
766
Net (decrease) increase in cash, cash
equivalents and restricted cash
(22,980
)
17,988
Cash, cash equivalents and restricted
cash at beginning of the period
215,657
285,917
Cash, cash equivalents and restricted
cash at end of the period
$
192,677
$
303,905
Reconciliation of cash, cash
equivalents and restricted cash
Cash and cash equivalents
$
173,662
$
283,610
Restricted cash
19,015
20,295
Cash, cash equivalents and restricted
cash
$
192,677
$
303,905
EVERTEC, Inc.
Schedule 4: Unaudited Segment
Information
Three months ended March 31,
2023
(In thousands)
Payment
Services -
Puerto Rico
&
Caribbean
Payment
Services -
Latin America
Merchant
Acquiring, net
Business
Solutions
Corporate and
Other (1)
Total
Revenues
$
48,429
$
35,317
$
40,347
$
55,695
$
(19,974
)
$
159,814
Operating costs and expenses
27,722
29,312
26,689
38,913
(2,912
)
119,724
Depreciation and amortization
5,888
2,711
1,129
4,488
5,216
19,432
Non-operating income (expenses)
365
(3,785
)
307
532
(118
)
(2,699
)
EBITDA
26,960
4,931
15,094
21,802
(11,964
)
56,823
Compensation and benefits (2)
528
652
532
565
3,568
5,845
Transaction, refinancing and other fees
(3)
292
—
—
—
(689
)
(397
)
Loss (gain) on foreign currency
remeasurement (4)
95
4,772
—
—
(3
)
4,864
Adjusted EBITDA
$
27,875
$
10,355
$
15,626
$
22,367
$
(9,088
)
$
67,135
(1)
Corporate and Other consists of
corporate overhead, certain leveraged activities, other
non-operating expenses and intersegment eliminations. Intersegment
revenue eliminations predominantly reflect the $13.0 million
processing fee from Payments Services - Puerto Rico & Caribbean
to Merchant Acquiring, intercompany software developments and
transaction processing of $4.0 million from Payment Services- Latin
America to both Payment Services- Puerto Rico & Caribbean and
Business Solutions, and transaction processing and monitoring fees
of $2.9 million from Payment Services - Puerto Rico & Caribbean
to Payment Services - Latin America.
(2)
Primarily represents share-based
compensation and severance payments.
(3)
Primarily represents fees and
expenses associated with corporate transactions as defined in the
Credit Agreement, and the elimination of non-cash equity earnings
from our 19.99% equity investment in Consorcio de Tarjetas
Dominicanas S.A.
(4)
Represents non-cash unrealized gains
(losses) on foreign currency remeasurement for assets and
liabilities denominated in non-functional currencies.
Three months ended March 31,
2022
(In thousands)
Payment
Services -
Puerto Rico
&
Caribbean
Payment
Services -
Latin America
Merchant
Acquiring, net
Business
Solutions
Corporate and
Other (1)
Total
Revenues
$
40,008
$
28,783
$
35,629
$
62,624
$
(16,796
)
$
150,248
Operating costs and expenses
21,280
23,587
20,204
38,928
204
104,203
Depreciation and amortization
4,480
2,812
1,019
4,763
6,086
19,160
Non-operating income (expenses)
236
3,606
300
700
(966
)
3,876
EBITDA
23,444
11,614
16,744
29,159
(11,880
)
69,081
Compensation and benefits (2)
337
813
340
445
2,344
4,279
Transaction, refinancing and other fees
(3)
—
—
—
—
2,025
2,025
Loss (gain) on foreign currency
remeasurement (4)
126
(2,795
)
—
—
—
(2,669
)
Adjusted EBITDA
$
23,907
$
9,632
$
17,084
$
29,604
$
(7,511
)
$
72,716
(1)
Corporate and Other consists of
corporate overhead, certain leveraged activities, other
non-operating expenses and intersegment eliminations. Intersegment
revenue eliminations predominantly reflect the $10.9 million
processing fee from Payments Services - Puerto Rico & Caribbean
to Merchant Acquiring, intercompany software developments and
transaction processing of $3.3 million from Payment Services- Latin
America to both Payment Services- Puerto Rico & Caribbean and
Business Solutions, and transaction processing and monitoring fees
of $2.6 million from Payment Services - Puerto Rico & Caribbean
to Payment Services - Latin America.
(2)
Primarily represents share-based
compensation.
(3)
Primarily represents fees and
expenses associated with corporate transactions as defined in the
2018 Credit Agreement, and the elimination of non-cash equity
earnings from our 19.99% equity investment in Consorcio de Tarjetas
Dominicanas S.A.
(4)
Represents non-cash unrealized gains
(losses) on foreign currency remeasurement for assets and
liabilities denominated in non-functional currencies.
EVERTEC, Inc.
Schedule 5: Reconciliation of
GAAP to Non-GAAP Operating Results
Three months ended March
31,
(Dollar amounts in thousands, except share
data)
2023
2022
Net income
$
30,063
$
38,866
Income tax expense
2,818
6,175
Interest expense, net
4,510
4,880
Depreciation and amortization
19,432
19,160
EBITDA
56,823
69,081
Equity income (1)
(1,155
)
(570
)
Compensation and benefits (2)
5,845
4,279
Transaction, refinancing and other fees
(3)
758
2,595
Loss (gain) on foreign currency
remeasurement (4)
4,864
(2,669
)
Adjusted EBITDA
67,135
72,716
Operating depreciation and amortization
(5)
(12,369
)
(11,252
)
Cash interest expense, net (6)
(4,363
)
(4,629
)
Income tax expense (7)
(4,782
)
(8,809
)
Non-controlling interest (8)
(34
)
10
Adjusted net income
$
45,587
$
48,036
Net income per common share
(GAAP):
Diluted
$
0.46
$
0.53
Adjusted Earnings per common share
(Non-GAAP):
Diluted
$
0.69
$
0.66
Shares used in computing adjusted earnings
per common share:
Diluted
65,608,618
72,853,216
(1)
Represents the elimination of
non-cash equity earnings from our 19.99% equity investment in
Dominican Republic, Consorcio de Tarjetas Dominicanas S.A.
("CONTADO"), net of dividends received.
(2)
Primarily represents share-based
compensation and severance payments.
(3)
Represents fees and expenses
associated with corporate transactions as defined in the Credit
Agreement, recorded as part of selling, general and administrative
expenses.
(4)
Represents non-cash unrealized gains
(losses) on foreign currency remeasurement for assets and
liabilities denominated in non-functional currencies.
(5)
Represents operating depreciation
and amortization expense, which excludes amounts generated as a
result of merger and acquisition (M&A) activity.
(6)
Represents interest expense, less
interest income, as they appear on the condensed consolidated
statements of income and comprehensive income, adjusted to exclude
non-cash amortization of the debt issue costs, premium and
accretion of discount.
(7)
Represents income tax expense
calculated on adjusted pre-tax income using the applicable GAAP tax
rate, adjusted for certain discrete items.
(8)
Represents the 35%
non-controlling equity interest in Evertec Colombia, net of
amortization for intangibles created as part of the purchase.
EVERTEC, Inc.
Schedule 6: Outlook Summary and
Reconciliation to Non-GAAP Adjusted Earnings per Common Share
2022
Outlook 2023
(As recast)
(Dollar amounts in millions, except per
share data)
Low
High
Revenues
$
644
to
$
652
$
618
Earnings per Share (EPS) (GAAP)
$
1.80
to
$
1.90
$
3.45
Per share adjustment
to reconcile GAAP EPS to Non-GAAP Adjusted EPS:
Share-based comp, non-cash equity earnings
and other (1)
0.39
0.39
(1.42
)
Merger and acquisition related
depreciation and amortization (2)
0.46
0.46
0.49
Non-cash interest expense (3)
0.02
0.02
0.01
Tax effect of Non-GAAP adjustments (4)
(0.15
)
(0.16
)
(0.10
)
Loss (gain) on foreign currency
remeasurement (5)
0.07
0.07
0.10
Total adjustments
0.79
0.78
(0.92
)
Adjusted EPS (Non-GAAP)
$
2.59
to
$
2.68
$
2.53
Shares used in computing adjusted earnings
per common share
65.7
69.3
(1)
Represents share-based
compensation, the elimination of non-cash equity earnings from the
Company's 19.99% equity investment in CONTADO, severance and other
adjustments to reconcile GAAP EPS to Non-GAAP EPS.
(2)
Represents depreciation and
amortization expenses amounts generated as a result of M&A
activity.
(3)
Represents non-cash amortization
of the debt issue costs, premium and accretion of discount.
(4)
Represents income tax expense on
non-GAAP adjustments using the applicable GAAP tax rate
(anticipated at approximately 16% to 17%).
(5)
Represents non-cash unrealized gains
(losses) on foreign currency remeasurement for assets and
liabilities denominated in non-functional currencies.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20230426005896/en/
Investor Contact Beatriz Brown-Sáenz (787) 773-5442
IR@evertecinc.com
Grafico Azioni Evertec (NYSE:EVTC)
Storico
Da Apr 2024 a Mag 2024
Grafico Azioni Evertec (NYSE:EVTC)
Storico
Da Mag 2023 a Mag 2024