Attached files

file filename
8-K - 8-K - Everi Holdings Inc.a15-10712_18k.htm

Exhibit 99.1

 

 

GLOBAL CASH ACCESS REPORTS 2015 FIRST QUARTER REVENUE
OF $207.5 MILLION AND ADJUSTED EBITDA OF $50.6 MILLION

 

Las Vegas, NV – May 5, 2015 – Global Cash Access Holdings, Inc. (NYSE:GCA) (“GCA” or the “Company”) today reported its financial results for the three months ended March 31, 2015. As GCA completed the acquisition of Multimedia Games Holding Company, Inc. (“Multimedia”) by way of a merger in December 2014, the three months ended March 31, 2015 referenced below include a full quarter of operating results.

 

Consolidated Full Quarter Comparative Results (unaudited)

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31, 2015

 

March 31, 2014

 

 

 

(in millions, except for per share amounts)

 

 

 

 

 

 

 

Revenue

 

$207.5

 

$150.6

 

 

 

 

 

 

 

Operating income (1)

 

$28.1

 

$13.0

 

 

 

 

 

 

 

Net Income (1)

 

$0.5

 

$7.5

 

 

 

 

 

 

 

Net Income per Diluted Share (1)

 

$0.01

 

$0.11

 

 

 

 

 

 

 

Diluted Shares Outstanding

 

66.5

 

67.4

 

 

 

 

 

 

 

Adjusted EBITDA (2)

 

$50.6

 

$19.4

 

 

 

 

 

 

 

Cash Earnings (3)

 

$14.3

 

$14.9

 

 

 

 

 

 

 

Cash Earnings Per Share (“Cash EPS”) (4)

 

$0.22

 

$0.22

 

 


 

(1)          Operating income, net income and net income per diluted share included $1.5 million of acquisition and other costs related to the merger, $0.5 million of purchase accounting adjustments and a $14.4 million benefit from one-time legal settlement proceeds for the three months ended March 31, 2015.

(2)          Adjusted EBITDA is defined as operating income plus depreciation and amortization, non-cash compensation, accretion of contract rights, acquisition and other costs related to the merger, purchase accounting adjustments, less a benefit from one-time legal settlement proceeds for the three months ended March 31, 2015.

(3)          Cash Earnings is defined as net income plus non-cash stock compensation, deferred income tax, amortization, accretion of contract rights, acquisition and other costs related to the merger and purchase accounting adjustments, less a benefit from one-time legal settlement proceeds for the three months ended March 31, 2015.

(4)          Cash Earnings per Share (“Cash EPS”) is defined as Cash Earnings divided by the weighted average number of diluted shares of common stock outstanding.

 

Ram V. Chary, President and Chief Executive Officer of Global Cash Access, commented, “We have built momentum and are pleased with the start of 2015, which included the benefit from the first full quarter of contributions from our Games business as well as continued growth from our Payments business. As anticipated, we achieved strong quarterly sequential momentum in our Games segment, with recurring revenue from gaming operations reaching its highest-ever quarterly level and unit sales rising more than 50% compared to the fourth quarter of 2014.”

 

1



 

Mr. Chary concluded, “Our efforts are focused on executing on several key initiatives, including, but not limited to leveraging our legacy client relationships and our leading compliance infrastructure to grow floor share of our electronic gaming machines in domestic and select international markets. We also expect that the continued focus on investment in our Payments solution platform will further increase stability and enhance our position in the marketplace.”

 

First Quarter 2015 Results Overview

 

Revenues increased $56.9 million, or 38%, to $207.5 million in the first quarter of 2015 compared to the same period last year. Revenues included $55.1 million from the Games segment and a 1% year-over-year increase from the Payments segment. Operating income, inclusive of a $14.4 million benefit from one-time legal settlement proceeds, a $1.5 million impact for acquisition and other costs related to the merger and a $0.5 million impact for purchase accounting adjustments, was $28.1 million for the first quarter of 2015 compared to $13.0 million for the same period last year. Adjusted EBITDA increased $31.2 million, or 161%, to $50.6 million for the first quarter of 2015 compared to Adjusted EBITDA of $19.4 million for the same period last year. Adjusted EBITDA included $30.6 million and $20.0 million from the Games segment and the Payments segment, respectively, for the three months ended March 31, 2015.

 

GCA recorded income from operations before income tax provision of $2.5 million for the first quarter of 2015 compared to $11.5 million for the same period last year. Diluted earnings per share from continuing operations was $0.01 for the first quarter of 2015 compared to $0.11 for the same period last year. Cash EPS remained constant at $0.22 for Q1 2015 compared to the prior-year period.

 

Randy L. Taylor, Executive Vice President and Chief Financial Officer, commented, “Since completing our acquisition of Multimedia just over four months ago, we have been focused on our integration initiatives. Through the first quarter of 2015, we have achieved annual run rate cost synergies of approximately $18.1 million and continue to expect to achieve our targeted annual cost synergy run rate of $24.0 million by calendar year end. We are also evaluating available opportunities to further streamline our cost structure and to reduce leverage as evidenced by the recent $15.0 million pay down of our secured notes from legal settlement proceeds and the subsequent refinancing of our senior secured notes, which will reduce our annual interest expense by $1.7 million.”

 

2



 

Business Segments

 

During the first quarter of 2015, GCA changed its organizational structure as part of its transformation to a Games and Payments Company providing solutions to the gaming industry. Each of these segments is monitored by GCA’s management for performance against its internal forecast and is consistent with internal management reporting.

 

·                  The Games segment provides solutions directly to gaming establishments to offer their patrons gaming entertainment related experiences including: leased gaming equipment; sales and maintenance related services of gaming equipment; gaming systems; and ancillary products and services.

 

·                  The Payments segment provides solutions directly to gaming establishments to offer their patrons cash access related services and products including: access to cash at gaming facilities via Automated Teller Machine cash withdrawals, credit card cash access transactions and point of sale debit card transactions; check-related services; fully integrated kiosks and maintenance services; compliance, audit and data software; casino credit data and reporting services and other ancillary offerings.

 

Games Segment Full Quarter Comparative Results (unaudited)

 

The information set forth in the table below presents standalone historical data for the Company’s Games business for the three months ended March 31, 2015 and from Multimedia’s historical financial statements for the three months ended March 31, 2014. The information set forth in the table below should be read in conjunction with the historical financial statements of Multimedia that are incorporated by reference in the Company’s Current Report on Form 8-K/A filed with the Securities and Exchange Commission (“SEC”) on February 27, 2015.

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31, 2015

 

March 31, 2014

 

 

 

(in millions, except for unit amounts and prices)

 

 

 

 

 

 

 

Revenue

 

$55.1

 

$58.2

 

 

 

 

 

 

 

Operating income (1)

 

$0.6

 

$17.4

 

 

 

 

 

 

 

Adjusted EBITDA (2)

 

$30.6

 

$32.0

 

 

 

 

 

 

 

Units Sold (3)

 

822

 

1,094

 

 

 

 

 

 

 

Average Sales Price (ASP)

 

$16,498

 

$16,721

 

 

 

 

 

 

 

Domestic Participation Installed Units:(4)

 

 

 

 

 

Average

 

13,169

 

12,492

 

Quarter End

 

13,172

 

12,752

 

Premium participation units at Quarter End

 

1,614

 

1,170

 

Approximate daily win per unit

 

$29.68

 

$29.92

 

 


(1)          Operating income included $1.0 million of acquisition costs and other costs related to the merger and $0.5 million of purchase accounting adjustments for the three months ended March 31, 2015. There were no acquisition and other costs related to the merger for the three months ended March 31, 2014.

(2)          Adjusted EBITDA is defined as operating income plus depreciation and amortization, non-cash stock compensation, accretion of contract rights, acquisition and other costs related to the merger and purchase accounting adjustments.

(3)          Unit sales included 25 and 303 units which were previously installed on a revenue share arrangement for the three month period ended March 31, 2015 and 2014, respectively.

(4)          The quarter-end installed base and the average installed base for the three month period ended March 31, 2015 reflected the temporary removal of 123 units at a customer’s facility in Oklahoma undergoing a renovation.  The units were initially removed from the installed base in October 2014.

 

3



 

2015 first quarter Games segment highlights include:

·

 

Overall Games segment revenues decreased 5% to $55.1 million for the first quarter of 2015 compared to $58.2 million in the prior-year period. Revenues from gaming operations increased 7% year over year to $40.3 million compared to revenues of $37.8 million for the prior-year period and represented the highest ever quarterly gaming operations revenue performance.

 

 

 

·

 

The installed base increased 420 units year over year despite the temporary removal of 123 units at a customer’s facility in Oklahoma beginning October 2014 to accommodate a renovation at the facility. The installed base declined 115 units on a quarterly sequential basis.

 

 

 

·

 

The installed base of premium participation games increased 73 units on a quarterly sequential basis and by 444 units year over year to 1,614 units.

 

 

 

·

 

Revenue from the Company’s New York Lottery business was $4.2 million in the first quarter of 2015 compared to $4.1 million in the prior-year period.

 

 

 

·

 

Revenue from electronic game sales declined $5.3 million year over year to $14.6 million in the first quarter of 2015. The Games segment sold 822 units in the March 2015 quarter compared to 1,094 units in the March 2014 quarter. Unit sales in the three month periods ended March 31, 2015 and 2014 included 25 and 303 units, respectively, which were previously installed on a revenue share arrangement. On a quarterly sequential basis, unit sales increased by 285 units or 53%.

 

 

 

·

 

Sales of the Company’s TournEvent slot tournament solution comprised 24% of total units sold in the first quarter of 2015 compared to 34% of the units sold in the prior-year period.

 

 

 

·

 

Gross margin on unit sales of 43% included a $0.5 million impact from a purchase accounting adjustment, a lower mix of higher-margin TournEvent sales, and lower margin sales on certain refurbished units.

 

4



 

Payments Segment Full Quarter Comparative Results (unaudited)

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31, 2015

 

March 31, 2014

 

 

 

(in millions, unless otherwise noted)

 

 

 

 

 

 

 

Revenue

 

$152.4

 

$150.6

 

 

 

 

 

 

 

Operating income (1)

 

$27.5

 

$13.0

 

 

 

 

 

 

 

Adjusted EBITDA (2)

 

$20.0

 

$19.4

 

 

 

 

 

 

 

Aggregate dollar amount processed (in billions):

 

 

 

 

 

Cash advance

 

$1.3

 

$1.3

 

ATM

 

$3.4

 

$3.3

 

Check warranty

 

$0.3

 

$0.3

 

 

 

 

 

 

 

Number of transactions completed (in millions):

 

 

 

 

 

Cash advance

 

2.3

 

2.3

 

ATM

 

17.3

 

16.8

 

Check warranty

 

0.9

 

0.9

 

 


(1)          Operating income included $0.5 million of acquisition and other costs related to the merger and $14.4 million benefit from one-time legal settlement proceeds. There were no acquisition  and other costs related to the merger for the three months ended March 31, 2014.

(2)          Adjusted EBITDA is defined as operating income plus depreciation and amortization, non-cash stock compensation, accretion of contract rights and acquisition and other costs related to the merger, less a benefit from one-time legal settlement proceeds for the three months ended March 31, 2015.

 

2015 first quarter Payments segment highlights include:

·                  Total revenues increased 1% to $152.4 million in the first quarter of 2015 compared to $150.6 million in the prior-year period. Excluding the impact of the Caesars contract that the Company elected not to renew, revenue increased 9%, or $12.7 million.

·                  Cash Advance revenues were $60.2 million compared to $62.0 million in the prior-year quarter, which included $4.0 million in revenues from Caesars. Excluding Caesars, Cash Advance revenues increased $2.2 million or 4% primarily due to higher dollar volumes and new business.

·                  ATM revenues increased 2.0% to $74.9 million compared to the prior-year quarter. Excluding the impact of Caesars in the prior-year quarter, ATM revenues increased $8.3 million or 13% primarily due to higher transaction volumes and new business.

·                  Other revenues increased 23%, or $2.3 million, to $12.2 million. The increase primarily reflects the contribution from GCA’s anti-money laundering and tax compliance software offerings. Integrated Kiosk sales declined year over year, with improvements in the average selling price and margin offsetting the decline in units sold.

 

5



 

2015 Outlook

 

GCA today reiterated its estimated outlook for Adjusted EBITDA of between $218 million and $228 million in 2015. GCA continues to expect Games revenues to grow at double-digit levels and Payments revenues to grow at single-digit levels in 2015.

 

Investor Conference Call and Webcast

 

The Company will host an investor conference call to discuss its first quarter 2015 results today at 5:00 p.m. ET.  The conference call may be accessed live over the phone by dialing (888) 206-4893 or for international callers by dialing (913) 981-5549.  A replay will be available beginning at 8:00 p.m. ET and may be accessed by dialing (877) 870-5176 or (858) 384-5517 for international callers; the pin number is 5019252.  The replay will be available until May 12, 2015. The call will be webcast live from the Company’s website at www.gcainc.com under the Investor Relations section.

 

Non-GAAP Financial Information

 

In order to enhance investor understanding of the underlying trends in our business and to provide for better comparability between periods in different years, we are providing in this press release EBITDA, Adjusted EBITDA, Cash Earnings and Cash EPS on a supplemental basis. We define EBITDA as earnings before interest, taxes, depreciation and amortization; Adjusted EBITDA as EBITDA adjusted for non-cash stock compensation expense, accretion of contract rights, acquisition and other costs related to the merger and purchase accounting adjustments less a benefit from one-time legal settlement proceeds; Cash Earnings as net income plus non-cash stock compensation, deferred income tax, amortization, accretion of contract rights, acquisition and other costs related to the merger and purchase accounting adjustments less a benefit from one-time legal settlement proceeds; and Cash EPS as Cash Earnings divided by our diluted weighted average number of shares of common stock outstanding. We present Adjusted EBITDA and Cash EPS as we use this information to manage our business and consider these measures to be supplemental to our operating performance. We also make certain compensation decisions based, in part, on our operating performance, as measured by Adjusted EBITDA; and our credit facility, senior secured notes and senior unsecured notes require us to comply with a consolidated secured leverage ratio that include performance metrics substantially similar to Adjusted EBITDA. Reconciliations between United States Generally Accepted Accounting Principles (“GAAP”) measures and non-GAAP measures and between actual results and adjusted results are provided at the end of this press release. EBITDA, Adjusted EBITDA, Cash Earnings and Cash EPS are not measures of financial performance under GAAP. Accordingly, they should not be considered in isolation or as a substitute for, and should be read in conjunction with, our net income, operating income, basic or diluted earnings per share or cash flow data prepared in accordance with GAAP.

 

Cautionary Note Regarding Forward-Looking Statements

 

This press release contains “forward-looking statements” as defined in the U.S. Private Securities Litigation Reform Act of 1995. In this context, forward-looking statements often address our expected future business and financial performance, and often contain words such as “estimate,” “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “project,” “may,” “should,” or “will” and similar expressions to identify forward-looking statements. These forward-looking statements are subject to various risks and uncertainties that could cause actual results to differ materially from those projected or assumed, including, but not limited to, the following: the risk that our recent acquisition of Multimedia will not produce the expected results we anticipate; our ability to execute on mergers, acquisitions and/or strategic alliances, including our ability to integrate and operate such acquisitions consistent with our forecasts, including Multimedia; expectations regarding our existing and future installed base and win per day; expectations regarding development and placement fee arrangements; expectations regarding customers’

 

6



 

preferences and demands for future gaming offerings; expectations regarding our product portfolio; the overall growth of the gaming industry, if any; our ability to replace revenue associated with terminated contracts; margin degradation from contract renewals; our ability to successfully complete the conversion of our third-party processor; our ability to comply with the Europay, MasterCard and Visa global standard for cards equipped with computer chips; our ability to introduce new products and services; gaming establishment and patron preferences; national and international economic conditions; changes in gaming regulatory, card association and statutory requirements; regulatory and licensing difficulties; competitive pressures; operational limitations; gaming market contraction; changes to tax laws; uncertainty of litigation outcomes; interest rate fluctuations; inaccuracies in underlying operating assumptions; expenditures and product development; business prospects; anticipated sales performance; unanticipated expenses or capital needs; technological obsolescence; employee turnover and other statements that are not historical facts. If any of these assumptions prove to be incorrect, the results contemplated by the forward-looking statements regarding our future results of operations are unlikely to be realized.

 

This press release should be read in conjunction with our most recent reports on Form 10-K and on Form 10-Q and the information included in our other press releases, reports and other filings with the SEC. Understanding the information contained in these filings is important in order to fully understand our reported financial results and our business outlook for future periods.

 

These cautionary statements qualify our forward-looking statements, and you are cautioned not to place undue reliance on these forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

About GCA

 

GCA is dedicated to providing video and mechanical reel gaming content and technology solutions, integrated gaming payments solutions and compliance and efficiency software. The Company’s Games business provides: (a) comprehensive content, electronic gaming units and systems for Native American and commercial casinos, including the award winning TournEvent® slot tournament solution; and (b) the central determinant system for the video lottery terminals installed at racetracks in the State of New York. The Company’s Payments business provides: (a) access to cash at gaming facilities via Automated Teller Machine cash withdrawals, credit card cash access transactions, point of sale debit card transactions, and check verification and warranty services; (b) fully integrated gaming industry kiosks that provide cash access and related services; (c) products and services that improve credit decision making, automate cashier operations and enhance patron marketing activities for gaming establishments; (d) compliance, audit and data solutions; and (e) online payment processing solutions for gaming operators in states that offer intrastate, Internet-based gaming and lottery activities.

 

Contacts

 

Investor Relations

Richard Land, James Leahy

JCIR

212-835-8500 or gca@jcir.com

 

7



 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES

 

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

 

(In thousands, except earnings per share amounts)

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

Revenues

 

$

207,473

 

 

$

150,571

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

Cost of revenues (exclusive of depreciation and amortization)

 

127,023

 

 

113,238

 

Operating expenses

 

15,841

 

 

20,039

 

Research and Development

 

5,437

 

 

-

 

Depreciation

 

10,377

 

 

1,927

 

Amortization

 

20,655

 

 

2,354

 

 

 

 

 

 

 

 

Total costs and expenses

 

179,333

 

 

137,558

 

 

 

 

 

 

 

 

Operating income

 

28,140

 

 

13,013

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

Interest expense, net of interest income

 

25,655

 

 

1,546

 

 

 

 

 

 

 

 

Total other expenses

 

25,655

 

 

1,546

 

 

 

 

 

 

 

 

Income from operations before tax

 

2,485

 

 

11,467

 

 

 

 

 

 

 

 

Income tax provision

 

2,017

 

 

3,978

 

 

 

 

 

 

 

 

Net income

 

468

 

 

7,489

 

 

 

 

 

 

 

 

Foreign currency translation

 

(873

)

 

1

 

 

 

 

 

 

 

 

Comprehensive (loss)/income

 

$

(405

)

 

$

7,490

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

Basic

 

$

0.01

 

 

$

0.11

 

Diluted

 

$

0.01

 

 

$

0.11

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

Basic

 

65,623

 

 

65,910

 

Diluted

 

66,492

 

 

67,370

 

 

8



 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES

 

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

(In thousands, except par value amounts)

 

 

 

At March 31,

 

 

At December 31,

 

 

 

2015

 

 

2014

 

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

145,013

 

 

$

89,095

 

Settlement receivables

 

29,787

 

 

43,288

 

Trade receivables, net of allowances for doubtful accounts of $2.7 million and $2.8 million at March 31, 2015 and December 31, 2014, respectively

 

39,220

 

 

37,697

 

Other receivables

 

20,392

 

 

20,553

 

Inventory

 

23,050

 

 

27,163

 

Prepaid expenses and other assets

 

18,889

 

 

18,988

 

Deferred tax asset

 

9,591

 

 

9,591

 

 

 

 

 

 

 

 

Total current assets

 

285,942

 

 

246,375

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

Property, equipment and leasehold improvements, net

 

102,759

 

 

106,085

 

Goodwill

 

857,856

 

 

857,913

 

Other intangible assets, net

 

420,103

 

 

436,785

 

Other receivables, non-current

 

8,593

 

 

9,184

 

Other assets, non-current

 

50,012

 

 

50,943

 

 

 

 

 

 

 

 

Total non-current assets

 

1,439,323

 

 

1,460,910

 

 

 

 

 

 

 

 

Total assets

 

$

1,725,265

 

 

$

1,707,285

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Settlement liabilities

 

$

141,649

 

 

$

119,157

 

Accounts payable and accrued expenses

 

113,543

 

 

104,668

 

Current portion of long-term debt

 

10,000

 

 

10,000

 

 

 

 

 

 

 

 

Total current liabilities

 

265,192

 

 

233,825

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

Deferred tax liability, non-current

 

59,102

 

 

57,333

 

Long-term debt, less current portion

 

1,161,731

 

 

1,178,787

 

Other accrued expenses and liabilities

 

5,381

 

 

5,867

 

 

 

 

 

 

 

 

Total non-current liabilities

 

1,226,214

 

 

1,241,987

 

 

 

 

 

 

 

 

Total liabilities

 

1,491,406

 

 

1,475,812

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

Common stock, $0.001 par value, 500,000 shares authorized and 90,610 and 90,405 shares issued at March 31, 2015 and December 31, 2014, respectively

 

91

 

 

90

 

Convertible preferred stock, $0.001 par value, 50,000 shares authorized and 0 shares outstanding at March 31, 2015 and December 31, 2014, respectively

 

-

 

 

-

 

Additional paid-in capital

 

248,491

 

 

245,682

 

Retained earnings

 

160,621

 

 

160,152

 

Accumulated other comprehensive income

 

696

 

 

1,569

 

Treasury stock, at cost, 24,819 and 24,816 shares at March 31, 2015 and December 31, 2014, respectively

 

(176,040

)

 

(176,020

)

 

 

 

 

 

 

 

Total stockholders’ equity

 

233,859

 

 

231,473

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,725,265

 

 

$

1,707,285

 

 

9



 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES

 

UNAUDITED SELECTED STATEMENTS OF CASH FLOW DATA

 

(In thousands)

 

 

 

For the Three Months Ended March 31,

 

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

Cash flow activities

 

 

 

 

 

 

Net cash provided by operating activities

 

$

85,816

 

 

$

86,597

 

Net cash used in investing activities

 

(12,594

)

 

(2,879

)

Net cash used in financing activities

 

(16,724

)

 

(3,327

)

Effect of exchange rates on cash

 

(580

)

 

(79

)

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

Net increase for the period

 

55,918

 

 

80,312

 

Balance, beginning of the period

 

89,095

 

 

114,254

 

 

 

 

 

 

 

 

Balance, end of the period

 

$

145,013

 

 

$

194,566

 

 

10



 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF OPERATING INCOME TO EBITDA AND ADJUSTED EBITDA

 

 

 

Three months ended March 31,

 

Three months ended March 31,

 

 

 

2015

 

2014

 

 

 

Games

 

Payments

 

Total

 

Multimedia1

 

GCA1

 

Total2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

  $

613

 

  $

27,527

 

  $

28,140

 

  $

17,422

 

  $

13,013

 

  $

30,435

 

Plus: depreciation and amortization

 

26,298

 

4,734

 

31,032

 

10,879

 

4,281

 

15,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

  $

26,911

 

  $

32,261

 

  $

59,172

 

  $

28,301

 

  $

17,294

 

  $

45,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity compensation expense

 

119

 

1,674

 

1,793

 

1,323

 

2,057

 

3,380

 

Accretion of contract rights

 

2,104

 

-

 

2,104

 

2,412

 

-

 

2,412

 

Acquisition and other costs related

 

 

 

 

 

 

 

 

 

 

 

 

 

to the merger and purchase accounting adjustments

 

1,459

 

534

 

1,993

 

-

 

-

 

-

 

Legal settlement proceeds

 

-

 

(14,440)

 

(14,440)

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

  $

30,593

 

  $

20,029

 

  $

50,622

 

  $

32,036

 

  $

19,351

 

  $

51,387

 

 

Note:

1. Entities have been separately defined as the included period is prior to the merger.

2. Proforma to include the previously reported results of Multimedia for the March 31, 2014 period.

 

11



 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF NET INCOME TO CASH EARNINGS

 

 

 

Three months ended March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Reconciliation of net income to cash earnings (amounts in

 

 

 

 

 

thousands, except earnings per share amounts)

 

 

 

 

 

Net income

 

  $

468

 

  $

7,489

 

Equity compensation expense

 

1,793

 

2,057

 

Deferred income tax

 

1,769

 

3,033

 

Amortization

 

20,655

 

2,354

 

Accretion of contract rights

 

2,104

 

-

 

Acquisition and other costs related to the merger and purchase accounting adjustments

 

1,993

 

-

 

Legal settlement proceeds

 

(14,440)

 

-

 

 

 

 

 

 

 

Cash earnings

 

  $

14,342

 

  $

14,933

 

 

 

 

 

 

 

Diluted weighted average number of common shares outstanding

 

66,492

 

67,370

 

 

 

 

 

 

 

Diluted cash earnings per share (“Cash EPS”)

 

  $

0.22

 

  $

0.22

 

 

12



 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES

RECONCILIATION OF PROJECTED OPERATING INCOME TO PROJECTED EBITDA

AND PROJECTED ADJUSTED EBITDA

FOR THE YEAR ENDING DECEMBER 31, 2015

 

 

 

2015 Guidance Range1

 

 

 

Low

 

High

 

 

 

 

 

 

 

Reconciliation of projected operating income to projected EBITDA and projected Adjusted EBITDA

 

 

 

 

 

Projected operating income

 

  $

79,800

 

  $

89,800

 

Plus: projected depreciation and projected amortization

 

133,700

 

133,700

 

 

 

 

 

 

 

Projected EBITDA

 

  $

213,500

 

  $

223,500

 

 

 

 

 

 

 

Projected equity compensation expense

 

9,200

 

9,200

 

Projected accretion of contract rights

 

9,700

 

9,700

 

Projected non-recurring litigation settlement

 

(14,400)

 

(14,400)

 

 

 

 

 

 

 

Projected Adjusted EBITDA

 

  $

218,000

 

  $

228,000

 

 

Note:

1.  All figures presented are projected estimates for the year ending December 31, 2015.

 

13



 

GLOBAL CASH ACCESS HOLDINGS, INC. AND SUBSIDIARIES

SEGMENT REPORTING

(amounts in thousands, unless otherwise noted)

(unaudited)

 

 

 

For the Three Months Ended March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

Games

 

  $

55,045

 

  $

-

 

Payments

 

152,428

 

150,571

 

 

 

 

 

 

 

Total revenues

 

  $

207,473

 

  $

150,571

 

 

 

 

 

 

 

Operating income

 

 

 

 

 

Games

 

  $

26,911

 

  $

-

 

Payments

 

31,236

 

31,245

 

Corporate

 

(30,007)

 

(18,232)

 

 

 

 

 

 

 

Total operating income

 

  $

28,140

 

  $

13,013

 

 

 

 

At March 31,

 

At December 31,

 

Total assets

 

2015

 

2014

 

Games

 

  $

1,229,618

 

  $

1,242,822

 

Payments

 

330,228

 

344,739

 

Corporate

 

165,419

 

119,724

 

 

 

 

 

 

 

Total assets

 

  $

1,725,265

 

  $

1,707,285

 

 

14