Attached files

file filename
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - NetSpend Holdings, Inc.a11-6791_18k.htm

Exhibit 99.1

 

NetSpend Holdings, Inc.

Quarterly Consolidated Balance Sheets

 

 

 

As of

 

As of

 

As of

 

As of

 

As of

 

As of

 

As of

 

As of

 

As of

 

As of

 

As of

 

As of

 

 

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

(in thousands of dollars)

 

2008

 

2008

 

2008

 

2008

 

2009

 

2009

 

2009

 

2009

 

2010

 

2010

 

2010

 

2010

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

37,110

 

$

35,779

 

$

22,436

 

$

21,490

 

$

15,943

 

$

27,056

 

$

14,831

 

$

21,154

 

$

13,790

 

$

15,384

 

$

27,077

 

$

67,501

 

Accounts receivable, net

 

6,311

 

5,515

 

6,652

 

5,550

 

6,795

 

3,607

 

3,526

 

4,513

 

4,557

 

5,001

 

5,601

 

5,441

 

Prepaid card supply

 

2,020

 

2,000

 

2,003

 

2,179

 

2,133

 

2,192

 

1,850

 

1,783

 

1,536

 

1,423

 

1,471

 

1,605

 

Prepaid expenses

 

520

 

806

 

1,342

 

1,703

 

1,612

 

2,743

 

2,893

 

2,357

 

1,767

 

2,701

 

2,388

 

2,380

 

Other current assets

 

510

 

1,994

 

1,283

 

1,019

 

1,557

 

1,819

 

2,106

 

1,845

 

1,530

 

1,717

 

2,824

 

1,007

 

Income tax receivable

 

 

684

 

3,345

 

2,172

 

835

 

 

 

2,375

 

 

 

 

 

Deferred tax assets

 

4,541

 

4,264

 

7,148

 

6,713

 

5,231

 

5,562

 

5,003

 

2,872

 

3,660

 

4,579

 

5,121

 

3,916

 

Total current assets

 

51,012

 

51,042

 

44,209

 

40,826

 

34,106

 

42,979

 

30,209

 

36,899

 

26,840

 

30,805

 

44,482

 

81,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

6,289

 

8,449

 

11,772

 

13,224

 

15,168

 

20,448

 

22,156

 

24,441

 

24,381

 

24,212

 

22,589

 

21,007

 

Goodwill

 

52,085

 

52,085

 

151,293

 

128,567

 

128,567

 

128,567

 

128,567

 

128,567

 

128,567

 

128,567

 

128,567

 

128,567

 

Intangible assets

 

6,413

 

5,817

 

36,437

 

32,372

 

31,307

 

30,428

 

29,643

 

28,981

 

28,192

 

27,404

 

26,616

 

25,739

 

Long-term investment

 

 

 

 

 

 

 

 

 

3,788

 

4,500

 

4,800

 

2,067

 

Other assets

 

753

 

694

 

1,531

 

1,758

 

2,891

 

3,078

 

3,659

 

3,397

 

3,377

 

3,149

 

4,420

 

4,673

 

Total assets

 

$

116,552

 

$

118,087

 

$

245,242

 

$

216,747

 

$

212,039

 

$

225,500

 

$

214,234

 

$

222,285

 

$

215,145

 

$

218,637

 

$

231,474

 

$

263,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

5,080

 

$

7,588

 

$

7,091

 

$

5,351

 

$

6,453

 

$

4,944

 

$

3,746

 

$

3,444

 

$

4,588

 

$

2,470

 

$

2,264

 

$

2,850

 

Accrued expenses

 

13,164

 

14,582

 

21,281

 

22,181

 

14,708

 

16,340

 

18,435

 

21,531

 

23,143

 

24,729

 

26,332

 

25,067

 

Income tax payable

 

1,436

 

 

 

 

 

4,298

 

808

 

 

1,808

 

1,169

 

107

 

332

 

Cardholders’ reserve

 

1,322

 

1,495

 

2,039

 

1,319

 

1,133

 

1,146

 

1,347

 

1,620

 

1,921

 

1,862

 

2,813

 

4,789

 

Deferred revenue

 

4,576

 

2,935

 

2,716

 

1,946

 

2,092

 

2,411

 

2,385

 

2,158

 

1,857

 

1,576

 

1,274

 

1,333

 

Long-term debt, current portion

 

7,000

 

8,000

 

13,438

 

9,375

 

10,313

 

12,639

 

12,494

 

21,513

 

12,532

 

12,551

 

1,676

 

1,354

 

Total current liabilities

 

32,578

 

34,600

 

46,565

 

40,172

 

34,699

 

41,778

 

39,215

 

50,266

 

45,849

 

44,357

 

34,466

 

35,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

40,000

 

38,000

 

74,688

 

76,875

 

74,063

 

73,244

 

60,114

 

51,979

 

48,839

 

45,694

 

58,500

 

58,500

 

Deferred tax liabilities

 

2,062

 

2,248

 

12,813

 

11,058

 

10,290

 

9,970

 

9,592

 

10,318

 

10,021

 

9,574

 

11,159

 

9,855

 

Other non-current liabilities

 

160

 

259

 

289

 

297

 

333

 

355

 

396

 

370

 

371

 

383

 

405

 

3,007

 

Total liabilities

 

74,800

 

75,107

 

134,355

 

128,402

 

119,385

 

125,347

 

109,317

 

112,933

 

105,080

 

100,008

 

104,530

 

107,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A convertible preferred stock

 

45

 

45

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

8

 

8

 

77

 

77

 

77

 

77

 

77

 

77

 

77

 

77

 

77

 

92

 

Class B common stock

 

6

 

6

 

10

 

10

 

10

 

10

 

10

 

10

 

11

 

11

 

11

 

 

Treasury stock at cost

 

(1,116

)

(4,293

)

(4,293

)

(4,293

)

(4,512

)

(5,704

)

(5,704

)

(5,704

)

(11,374

)

(11,374

)

(11,374

)

(11,374

)

Additional paid-in capital

 

36,840

 

37,740

 

113,721

 

115,027

 

116,169

 

117,381

 

118,565

 

119,484

 

121,056

 

122,719

 

124,463

 

150,183

 

Accumulated other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

368

 

823

 

1,014

 

(1,142

)

Retained earnings (accumulated deficit)

 

5,969

 

9,474

 

1,372

 

(22,476

)

(19,090

)

(11,611

)

(8,031

)

(4,515

)

(73

)

6,373

 

12,753

 

19,057

 

Total stockholders’ equity

 

41,752

 

42,980

 

110,887

 

88,345

 

92,654

 

100,153

 

104,917

 

109,352

 

110,065

 

118,629

 

126,944

 

156,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities & stockholders’ equity

 

$

116,552

 

$

118,087

 

$

245,242

 

$

216,747

 

$

212,039

 

$

225,500

 

$

214,234

 

$

222,285

 

$

215,145

 

$

218,637

 

$

231,474

 

$

263,903

 

 


 


 

NetSpend Holdings, Inc.

Unaudited Quarterly Condensed Consolidated Statements of Operations

 

 

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

(in thousands of dollars, except per-share data)

 

March 31, 
2008

 

June 30,
2008

 

September 30,
2008

 

December 31,
2008

 

March 31, 
2009

 

June 30,
2009

 

September 30,
 2009

 

December 31, 
2009

 

March 31,
2010

 

June 30,
2010

 

September 30,
2010

 

December 31,
2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

$

45,439

 

$

41,858

 

$

46,732

 

$

49,141

 

$

54,738

 

$

54,898

 

$

55,962

 

$

59,402

 

$

69,520

 

$

67,447

 

$

68,208

 

$

70,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating costs

 

20,503

 

17,806

 

19,205

 

22,702

 

26,594

 

25,232

 

25,754

 

28,992

 

32,713

 

30,304

 

32,364

 

35,402

 

Salaries, benefits, and other personnel costs

 

6,701

 

8,833

 

9,846

 

9,654

 

10,683

 

12,874

 

11,862

 

11,249

 

13,079

 

13,504

 

13,149

 

14,300

 

Advertising, marketing, and promotion costs

 

2,707

 

3,000

 

3,150

 

3,142

 

2,467

 

3,706

 

3,617

 

4,013

 

3,841

 

3,528

 

3,369

 

3,300

 

Other general and administrative costs

 

3,701

 

4,138

 

6,055

 

7,157

 

6,009

 

5,966

 

5,234

 

4,865

 

4,212

 

4,876

 

4,777

 

4,369

 

Depreciation and amortization

 

1,618

 

1,610

 

2,695

 

2,976

 

2,800

 

2,344

 

2,537

 

2,616

 

2,779

 

3,296

 

3,223

 

3,427

 

Goodwill and acquired intangible asset impairment

 

 

 

 

26,285

 

 

 

 

 

 

 

 

 

Settlement (gains) and other losses

 

 

 

 

 

(1,068

)

(9,161

)

 

 

4,000

 

300

 

 

 

Total operating expenses

 

35,230

 

35,387

 

40,951

 

71,916

 

47,485

 

40,961

 

49,004

 

51,735

 

60,624

 

55,808

 

56,882

 

60,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

10,209

 

6,471

 

5,781

 

(22,775

)

7,253

 

13,937

 

6,958

 

7,667

 

8,896

 

11,639

 

11,326

 

9,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

196

 

71

 

77

 

40

 

17

 

10

 

4

 

1

 

6

 

40

 

20

 

19

 

Interest expense

 

(796

)

(654

)

(1,267

)

(1,691

)

(1,365

)

(1,388

)

(1,312

)

(1,105

)

(1,012

)

(1,045

)

(926

)

(543

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

(734

)

 

Total other expense

 

(600

)

(583

)

(1,190

)

(1,651

)

(1,348

)

(1,378

)

(1,308

)

(1,104

)

(1,006

)

(1,005

)

(1,640

)

(524

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

9,609

 

5,888

 

4,591

 

(24,426

)

5,905

 

12,559

 

5,650

 

6,563

 

7,890

 

10,634

 

9,686

 

8,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

3,640

 

2,383

 

1,862

 

(578

)

2,337

 

5,049

 

2,070

 

3,047

 

3,272

 

4,188

 

3,306

 

2,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

5,969

 

$

3,505

 

$

2,729

 

$

(23,848

)

$

3,568

 

$

7,510

 

$

3,580

 

$

3,516

 

$

4,618

 

$

6,446

 

$

6,380

 

$

6,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in the computation of earnings per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

13,890

 

13,449

 

73,701

 

85,839

 

85,896

 

85,649

 

85,538

 

85,416

 

85,357

 

84,370

 

84,485

 

87,443

 

Diluted

 

60,389

 

59,978

 

82,311

 

86,960

 

86,985

 

86,633

 

86,573

 

86,361

 

86,391

 

86,438

 

88,726

 

93,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.43

 

$

0.26

 

$

(0.27

)

$

(0.28

)

$

0.04

 

$

0.09

 

$

0.04

 

$

0.04

 

$

0.05

 

$

0.08

 

$

0.07

 

$

0.07

 

Diluted

 

$

0.10

 

$

0.06

 

$

(0.27

)

$

(0.28

)

$

0.04

 

$

0.09

 

$

0.04

 

$

0.04

 

$

0.05

 

$

0.08

 

$

0.07

 

$

0.07

 

 



 

NetSpend Holdings, Inc.

Unaudited Consolidated Quarterly Statements of Cash Flows

 

 

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

Three months
ended

 

 

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

(in thousands of dollars)

 

2008

 

2008

 

2008

 

2008

 

2009

 

2009

 

2009

 

2009

 

2010

 

2010

 

2010

 

2010

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

5,969

 

$

3,505

 

$

2,729

 

$

(23,848

)

$

3,568

 

$

7,510

 

$

3,580

 

$

3,516

 

$

4,618

 

$

6,446

 

$

6,380

 

$

6,304

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,618

 

1,610

 

2,695

 

2,976

 

2,800

 

2,344

 

2,537

 

2,616

 

2,779

 

3,296

 

3,223

 

3,427

 

Goodwill and acquired intangible asset impairment

 

 

 

 

26,285

 

 

 

 

 

 

 

 

 

Amortization of debt issuance costs

 

67

 

67

 

249

 

248

 

110

 

108

 

118

 

140

 

134

 

131

 

78

 

81

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

734

 

 

Gain on settlement

 

 

 

 

 

 

(1,192

)

 

 

 

 

 

 

Stock-based compensation

 

232

 

458

 

815

 

968

 

1,134

 

1,203

 

1,070

 

1,077

 

1,503

 

1,507

 

1,404

 

2,854

 

Tax benefit associated with stock options

 

 

(25

)

(12

)

 

 

 

(18

)

 

 

(44

)

(2

)

(1,474

)

Provision for cardholder losses

 

734

 

617

 

1,023

 

(12

)

1,374

 

914

 

1,338

 

1,304

 

1,613

 

1,786

 

2,532

 

4,323

 

Deferred income taxes

 

955

 

463

 

2,517

 

(1,470

)

714

 

(651

)

181

 

2,857

 

(1,295

)

(1,623

)

934

 

479

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(1,684

)

796

 

329

 

1,102

 

(1,245

)

3,188

 

81

 

(987

)

(44

)

(444

)

(600

)

160

 

Income tax receivable or payable

 

2,307

 

(2,120

)

(2,661

)

1,173

 

1,337

 

5,133

 

(3,490

)

(3,183

)

4,183

 

(595

)

(1,060

)

1,699

 

Prepaid card supply

 

(364

)

20

 

(3

)

(176

)

46

 

(59

)

342

 

67

 

247

 

113

 

(48

)

(134

)

Prepaid expenses

 

(76

)

(286

)

(112

)

(361

)

91

 

(1,131

)

(150

)

536

 

590

 

(934

)

313

 

8

 

Other current assets

 

(97

)

(1,484

)

711

 

264

 

(538

)

(262

)

(287

)

261

 

315

 

(187

)

(1,107

)

1,817

 

Other long-term assets

 

148

 

(8

)

197

 

(471

)

(1,243

)

(295

)

(338

)

122

 

(114

)

98

 

(622

)

(334

)

Accounts payable and accrued expenses

 

1,346

 

3,951

 

(1,773

)

(690

)

(1,371

)

123

 

915

 

2,624

 

2,756

 

(532

)

1,397

 

(679

)

Cardholders’ reserve

 

(522

)

(444

)

(629

)

(708

)

(1,560

)

(901

)

(1,137

)

(1,031

)

(1,312

)

(1,845

)

(1,581

)

(2,347

)

Other liabilities

 

(1,595

)

(1,541

)

(189

)

(763

)

182

 

341

 

15

 

(253

)

(299

)

(270

)

(280

)

2,661

 

Net cash provided by operating activities

 

9,038

 

5,579

 

5,886

 

4,517

 

5,399

 

16,373

 

4,757

 

9,666

 

15,674

 

6,903

 

11,695

 

18,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

(1,076

)

(3,175

)

(3,224

)

(3,240

)

(3,678

)

(3,363

)

(3,460

)

(4,115

)

(1,930

)

(2,339

)

(812

)

(964

)

Purchase of intangible assets

 

 

 

 

 

 

 

 

(125

)

 

 

 

(4

)

Long-term investment

 

 

 

 

 

 

 

 

 

(3,210

)

 

 

 

Net cash acquired from the acquisition of Skylight

 

 

 

6,986

 

 

 

 

 

 

 

 

 

 

Net cash paid for the acquisition of Procesa

 

 

 

 

(386

)

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(1,076

)

(3,175

)

3,762

 

(3,626

)

(3,678

)

(3,363

)

(3,460

)

(4,240

)

(5,140

)

(2,339

)

(812

)

(968

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

 

 

(25,000

)

 

(5,000

)

 

 

 

 

 

 

 

Dividend equivalents paid

 

 

 

 

 

(182

)

(31

)

 

 

(176

)

 

 

 

Proceeds from the exercise of common stock options

 

7

 

417

 

765

 

38

 

8

 

9

 

96

 

12

 

69

 

112

 

313

 

357

 

Proceeds from the exercise of common stock warrants

 

 

 

37

 

 

 

 

 

 

 

 

26

 

57

 

Tax benefit associated with stock options

 

 

25

 

12

 

 

 

 

18

 

 

 

44

 

2

 

1,474

 

Net cash proceeds from initial public offering

 

 

 

 

 

 

 

 

 

 

 

 

20,981

 

Proceeds from issuance of long-term debt

 

 

 

90,000

 

 

 

 

 

9,000

 

 

 

58,500

 

 

Issuance costs of long-term debt

 

 

 

(1,230

)

 

 

 

(361

)

 

 

 

(1,462

)

 

Principal payments on debt

 

(1,000

)

(1,000

)

(87,575

)

(1,875

)

(1,875

)

(1,875

)

(13,275

)

(8,115

)

(12,121

)

(3,126

)

(56,569

)

(322

)

Treasury stock purchases

 

 

(3,177

)

 

 

(219

)

 

 

 

(5,670

)

 

 

 

Net cash provided by (used in) financing activities

 

(993

)

(3,735

)

(22,991

)

(1,837

)

(7,268

)

(1,897

)

(13,522

)

897

 

(17,898

)

(2,970

)

810

 

22,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

6,969

 

(1,331

)

(13,343

)

(946

)

(5,547

)

11,113

 

(12,225

)

6,323

 

(7,364

)

1,594

 

11,693

 

40,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

30,141

 

37,110

 

35,779

 

22,436

 

21,490

 

15,943

 

27,056

 

14,831

 

21,154

 

13,790

 

15,384

 

27,077

 

Cash and cash equivalents at end of period

 

$

37,110

 

$

35,779

 

$

22,436

 

$

21,490

 

$

15,943

 

$

27,056

 

$

14,831

 

$

21,154

 

$

13,790

 

$

15,384

 

$

27,077

 

$

67,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

829

 

$

663

 

$

112

 

$

2,465

 

$

1,298

 

$

1,299

 

$

1,228

 

$

1,068

 

$

954

 

$

919

 

$

826

 

$

65

 

Cash paid for income taxes

 

18

 

4,047

 

1,808

 

253

 

337

 

818

 

5,412

 

3,473

 

189

 

7,046

 

3,431

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital lease entered into for purchase of software

 

$

 

$

 

$

 

$

 

$

 

$

3,383

 

$

 

$

 

$

 

$

 

$

 

$

 

Stock issued for the acquisition of Skylight

 

 

 

93,549

 

 

 

 

 

 

 

 

 

 

Stock issued for the acquisition of Procesa

 

 

 

 

300

 

 

 

 

 

 

 

 

 

 



 

NetSpend Holdings, Inc.

Reconciliation of Adjusted EBITDA to Net Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands of dollars)

 

Three
months
ended
March 31,
2008

 

Three
months
ended
June 30,
2008

 

Three
months
ended
September 30,
2008

 

Three
months
ended
December 31,
2008

 

Three
months
ended
March 31,
2009

 

Three
months
ended
June 30,
2009

 

Three
months
ended
September 30,
2009

 

Three
months
ended
December 31,
2009

 

Three
months
ended
March 31,
2010

 

Three
months
ended
June 30,
2010

 

Three
months
ended
September 30,
2010

 

Three
months
ended
December 31,
2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

5,969

 

$

3,505

 

$

2,729

 

$

(23,848

)

$

3,568

 

$

7,510

 

$

3,580

 

$

3,516

 

$

4,618

 

$

6,446

 

$

6,380

 

$

6,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

(196

)

(71

)

(77

)

(40

)

(17

)

(10

)

(4

)

(1

)

(6

)

(40

)

(20

)

(19

)

Interest expense

 

796

 

654

 

1,267

 

1,691

 

1,365

 

1,388

 

1,312

 

1,105

 

1,012

 

1,045

 

926

 

543

 

Income tax expense

 

3,640

 

2,383

 

1,862

 

(578

)

2,337

 

5,049

 

2,070

 

3,047

 

3,272

 

4,188

 

3,306

 

2,586

 

Depreciation and amortization

 

1,618

 

1,610

 

2,695

 

2,976

 

2,800

 

2,344

 

2,537

 

2,616

 

2,779

 

3,296

 

3,223

 

3,427

 

EBITDA

 

$

11,827

 

$

8,081

 

$

8,476

 

$

(19,799

)

$

10,053

 

$

16,281

 

$

9,495

 

$

10,283

 

$

11,675

 

$

14,935

 

$

13,815

 

$

12,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

232

 

458

 

815

 

968

 

1,134

 

1,203

 

1,070

 

1,077

 

1,503

 

1,507

 

1,404

 

2,854

 

Goodwill and acquired intangible asset impairment

 

 

 

 

26,285

 

 

 

 

 

 

 

 

 

Settlement (gains) and other losses

 

 

 

 

 

(1,068

)

(9,161

)

 

 

4,000

 

300

 

 

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

734

 

 

Adjusted EBITDA (1) (3)

 

$

12,059

 

$

8,539

 

$

9,291

 

$

7,454

 

$

10,119

 

$

8,323

 

$

10,565

 

$

11,360

 

$

17,178

 

$

16,742

 

$

15,953

 

$

15,695

 

 

NetSpend Holdings, Inc.

Reconciliation of Adjusted Net Income to Net Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except per-share data)

 

Three
months
ended
March 31,
2008

 

Three
months
ended
June 30,
2008

 

Three
months
ended
September 30,
2008

 

Three
months
ended
December 31,
2008

 

Three
months
ended
March 31,
2009

 

Three
months
ended
June 30,
2009

 

Three
months
ended
September 30,
2009

 

Three
months
ended
December 31,
2009

 

Three
months
ended
March 31,
2010

 

Three
months
ended
June 30,
2010

 

Three
months
ended
September 30,
2010

 

Three
months
ended
December 31,
2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

5,969

 

$

3,505

 

$

2,729

 

$

(23,848

)

$

3,568

 

$

7,510

 

$

3,580

 

$

3,516

 

$

4,618

 

$

6,446

 

$

6,380

 

$

6,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

232

 

458

 

815

 

968

 

1,134

 

1,203

 

1,070

 

1,077

 

1,503

 

1,507

 

1,404

 

2,854

 

Goodwill and acquired intangible asset impairment

 

 

 

 

26,285

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

591

 

596

 

980

 

1,057

 

1,066

 

878

 

786

 

786

 

788

 

788

 

788

 

881

 

Settlement (gains) and other losses

 

 

 

 

 

(1,068

)

(9,161

)

 

 

4,000

 

300

 

 

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

734

 

 

Total pre-tax adjustments

 

823

 

1,054

 

1,795

 

28,310

 

1,132

 

(7,080

)

1,856

 

1,863

 

6,291

 

2,595

 

2,926

 

3,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax rate

 

37.9

%

40.5

%

40.6

%

39.1

%

34.8

%

40.2

%

36.6

%

46.4

%

39.6

%

39.4

%

34.1

%

29.0

%

Tax adjustment

 

312

 

427

 

729

 

11,069

 

394

 

(2,846

)

679

 

864

 

2,492

 

1,022

 

998

 

1,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (loss) (2) (3)

 

$

6,480

 

$

4,132

 

$

3,795

 

$

(6,607

)

$

4,306

 

$

3,276

 

$

4,757

 

$

4,515

 

$

8,417

 

$

8,019

 

$

8,308

 

$

8,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in the computation of earnings per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

13,890

 

13,449

 

73,701

 

85,839

 

85,896

 

85,649

 

85,538

 

85,416

 

85,357

 

84,370

 

84,485

 

87,443

 

Diluted

 

60,389

 

59,978

 

82,311

 

86,960

 

86,985

 

86,633

 

86,573

 

86,361

 

86,391

 

86,438

 

88,726

 

93,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (loss) per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.47

 

$

0.31

 

$

0.05

 

$

(0.08

)

$

0.05

 

$

0.04

 

$

0.06

 

$

0.05

 

$

0.10

 

$

0.10

 

$

0.10

 

$

0.10

 

Diluted

 

$

0.11

 

$

0.07

 

$

0.05

 

$

(0.08

)

$

0.05

 

$

0.04

 

$

0.05

 

$

0.05

 

$

0.10

 

$

0.09

 

$

0.09

 

$

0.10

 

 



 

NetSpend Holdings, Inc.

Other Operating Metrics

(Unaudited)

 

(in millions)

       

March 31,
2008

 

June 30,
2008

 

September 30,
2008

 

December 31,
2008

 

March 31,
2009

 

June 30,
2009

 

September 30,
2009

 

December 31,
2009

 

March 31,
2010

 

June 30,
2010

 

September 30,
2010

 

December 31,
2010

 

Number of active cards (at period end) (4)

 

1.3

 

1.3

 

1.5

 

1.6

 

1.7

 

1.6

 

1.7

 

1.9

 

2.1

 

2.0

 

2.1

 

2.1

 

Gross dollar volume (5)

 

$

1,334

 

$

1,256

 

$

1,479

 

$

1,622

 

$

1,940

 

$

1,763

 

$

1,830

 

$

2,037

 

$

2,625

 

$

2,290

 

$

2,422

 

$

2,474

 

Percentage of active card accounts with direct deposit (6)

 

15.6

%

16.3

%

21.2

%

22.9

%

25.2

%

24.1

%

25.9

%

27.6

%

29.4

%

30.2

%

31.7

%

34.2

%

 


(1)          We use a non-GAAP financial metric that we label “Adjusted EBITDA” to evaluate our financial performance. We compute Adjusted EBITDA by adjusting net income or net loss to remove the effect of income and expenses related to interest, taxes, depreciation and amortization, or EBITDA, and then adjusting for stock-based compensation, and other non-recurring gains and losses. We believe that Adjusted EBITDA is an important metric for the following reasons:

 

· It provides a meaningful comparison of our operating results over several periods because it removes the impact of income and expense items that are not a direct result of our core operations, such as goodwill and intangible impairments, legal settlements and one-time settlement gains and losses;

 

· We use it as a tool to assist in our planning for the effect of strategic operating decisions and for the prediction of future operating results;

 

· It functions as a threshold target for our company-wide employee bonus compensation; and,

 

· We use it to evaluate our capacity to incur and service debt, fund capital expenditures and expand our business.

 

Settlement (gains) and other losses during the three months ended June 30, 2009 relate to $1.1 million of recoveries of excess funds from our issuing banks for fee and chargeback recoveries.  Settlement (gains) and other losses during the three months ended September 30, 2009 relate to $8.0 million of recoveries of excess funds from our issuing banks for fee and chargeback recoveries and $1.2 million resulting from the settlement of certain litigation.  Settlement (gains) and other losses during the three months ended June 30, 2010 relate to a $4.0 million loss related to a patent infringement dispute.  Settlement (gains) and other losses during the three months ended September 30, 2010 relate to a $0.8 million contingent loss for a contractual dispute with a vendor and a $0.5 million reversal of prior recognized expense related to a patent infringement dispute during the three months ended June 30, 2010.

 

The loss on extinguishment of debt during the three months ended September 30, 2010 relates to the $0.7 million write-off of remaining capitalized debt issuance costs associated with our prior credit facility.

 



 

(2)          In addition to Adjusted EBITDA, we use a second non-GAAP financial metric that we label “Adjusted Net Income” to evaluate our financial performance. We compute Adjusted Net Income by adjusting net income or net loss to remove tax-effected amortization expense, stock-based compensation and other non-recurring gains and losses and we believe it is an important metric that is useful to our board of directors, management and investors for the following reasons:

 

· Assets being depreciated will often have to be replaced in the future and Adjusted EBITDA does not reflect any expenditure for these items;

 

· Adjusted EBITDA does not reflect the significant interest expense, or the payments necessary to service interest payments on our debt;

 

· Adjusted Net Income provides a meaningful comparison of our operating results over several periods because it removes the impact of income and expense items that are not a direct result of our core operations, such as goodwill and intangible impairments, legal settlements and one-time settlement gains and losses; and

 

· We believe Adjusted Net Income measurements are used by investors as a supplemental measure to evaluate the overall operating performance of companies in our industry.

 

By providing this non-GAAP financial measure, together with the above reconciliation, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing strategic initiatives.

 

The tax rate for the three months ended December 31, 2008 was adjusted to remove the impact of the goodwill impairment charge recorded during 2008 in order to establish the rate used to book taxes in the absence of this impairment charge consistent with the pre-tax adjustments used to calculate net income.

 

Settlement (gains) and other losses during the three months ended June 30, 2009 relate to $1.1 million of recoveries of excess funds from our issuing banks for fee and chargeback recoveries.  Settlement (gains) and other losses during the three months ended September 30, 2009 relate to $8.0 million of recoveries of excess funds from our issuing banks for fee and chargeback recoveries and $1.2 million resulting from the settlement of certain litigation.  Settlement (gains) and other losses during the three months ended June 30, 2010 relate to a $4.0 million loss related to a patent infringement dispute.  Settlement (gains) and other losses during the three months ended September 30, 2010 relate to a $0.8 million contingent loss for a contractual dispute with a vendor and a $0.5 million reversal of prior recognized expense related to a patent infringement dispute during the three months ended June 30, 2010.

 

The loss on extinguishment of debt during the three months ended September 30, 2010 relates to the $0.7 million write-off of remaining capitalized debt issuance costs associated with our prior credit facility.

 

(3)          Our Adjusted EBITDA and Adjusted Net Income are not necessarily comparable to what other companies define as Adjusted EBITDA and Adjusted Net Income. In addition, Adjusted EBITDA and Adjusted Net Income are not measures defined by U.S. GAAP and should not be considered as substitutes for or alternatives to net income, operating income, cash flows from operating activities or other financial information as determined by U.S. GAAP. Our presentation of Adjusted EBITDA and Adjusted Net Income should not be construed as an implication that our future results will be unaffected by unusual or non-recurring items.

 

(4)          Number of active cards represents the total number of our GPR cards that have had a PIN- or signature-based purchase transaction, a load transaction at a retailer location or an ATM withdrawal within the previous 90 days.

 

(5)          Gross dollar volume represents the total volume of debit transactions and cash withdrawals made using our GPR cards.

 

(6)          Percentage of active cards with direct deposit represents the percentage of our active cards that have had a direct deposit load within the previous 90 days.