Reports Full-Year Revenue Growth of 9%
DENVER, Mar 25, 2009 (BUSINESS WIRE) -- First Data Corp. today reported its financial results for the
fourth quarter and full year ended Dec. 31, 2008. Consolidated revenues
for the quarter were up 8% to $2.3 billion. For the quarter, the
adjusted earnings before interest, taxes, depreciation and amortization
(EBITDA) were up 1% to $667 million. For the quarter, the net loss was
$3.2 billion which included a non-cash goodwill impairment charge of
$3.2 billion.
For the full year, consolidated revenues were up 9% to $8.8 billion.
Adjusted EBITDA was up 5% to $2.6 billion. The net loss was $3.8
billion, which included the non-cash goodwill impairment. Tables
describing and reconciling adjusted EBITDA are included in the
accompanying schedules.
"Our results continue to demonstrate First Data's leadership in the
payments industry," said Michael Capellas, chairman and CEO of First
Data. "We remain focused on improving customer satisfaction and
generating new products during these difficult economic times."
Segment Results
Merchant Services
For the quarter, Merchant Services reported revenue of $1.1
billion, up 18%. Excluding both debit network fees and Chase Paymentech,
segment revenue growth was 1%. Operating profit was $104 million, up
14%. Operating profit margin, excluding reimbursable debit network fees
was 14.3%. Reported operating profit margin for the quarter was 9%.
Full-year Merchant Services revenue was $4.1 billion, up 10%, or up 1%
excluding reimbursable debit network fees and purchase accounting
adjustments. Revenue growth was primarily driven by transaction growth
of 6%. Operating profit was $392 million, down 52% or down 6% excluding
purchase accounting adjustments. Full-year operating profit margin,
excluding reimbursable debit network fees and purchase accounting
adjustments was 34.4%. Reported operating profit margin was 9.5%.
Financial Services
For the quarter, Financial Services revenue was $695 million,
down 4%. Revenue excluding reimbursables was also down 4%. The revenue
decline was primarily due to lower check volumes and price compression.
Operating profit was $110 million, up 12%. Operating profit margin for
the quarter was 21.2% excluding reimbursables. Reported operating profit
margin was 15.8% for the quarter.
Full-year Financial Services revenue was $2.8 billion, down 2%, or down
5% excluding reimbursables and purchase accounting adjustments. The
revenue decline was primarily due to price compression and lower check
volumes. Operating profit was $439 million, down 19% or down 1%
excluding purchase accounting adjustments. Full-year operating profit
margin was 28.9% excluding reimbursables and purchase accounting
adjustments. Reported operating profit margin was 15.7%.
International
For the quarter, International generated revenue of $434 million,
down 6%. The reported revenue decline was adversely impacted by foreign
currency exchange. Revenue growth on a constant currency basis,
excluding acquisitions and divestitures, was 4%. Operating profit was
$33 million, down 25%. Operating profit margin was 7.6%.
Full-year International revenue was $1.8 billion, up 13%. Reported
revenue benefitted from strong transaction growth and acquisitions from
prior periods. Revenue growth on a constant currency basis, excluding
acquisitions, divestitures and purchase accounting adjustments, was 3%.
Operating profit was $131 million, down 7% or up 3% excluding purchase
accounting adjustments. Full-year operating profit margin was 8.3%
excluding purchase accounting adjustments. Full-year operating profit
included approximately $30 million of incremental investments in data
center consolidation, platform initiatives and strategic business
development which negatively impacted the 8.3% operating profit margin
by two percentage points. Reported operating profit margin was 7.2%.
Other Matters
Chase Paymentech
On Nov. 3, 2008, First Data announced the successful termination of its
joint venture, Chase Paymentech Solutions(TM), with JPMorgan Chase. First
Data has assumed its 49% share of the joint venture which includes
management of the full-service ISO and Agent Bank unit. Beginning Nov.
1, 2008, the portion of the alliance's business received by First Data
is reflected on a consolidated basis throughout the financial statements.
Wells Fargo Merchant Services
On Dec. 31, 2008, First Data and Wells Fargo & Company extended their
merchant alliance joint venture, Wells Fargo Merchant Services, LLC
("WFMS"), for five years. In connection with the transaction Wells Fargo
increased its ownership in WFMS by paying First Data a cash
consideration. This resulted in First Data and Wells Fargo owning 40%
and 60% of WFMS, respectively, as of Dec. 31, 2008. First Data
deconsolidated the WFMS balance sheet as of Dec. 31, 2008, and is
reflecting its remaining ownership interest as an equity method
investment.
Segment Realignment
Effective Jan. 1, 2009, First Data adopted a revised segment reporting
structure. The company's segments will include Retail and Alliance
Services, Financial Services, International and Integrated Payment
Systems. For applicable prior year and quarterly periods, the company
will provide financials realigned to these segments in connection with
our first quarter 2009 Securities and Exchange Commission Form 10-Q
filing.
Goodwill
The reported financial results include a non-cash goodwill impairment
charge of $3.2 billion which is primarily not tax-deductible. The
goodwill asset impairment resulted from an assessment of the carrying
value of these assets triggered by the decline in economic conditions
which drove a change in First Data's management projections and an
increase in discount rates reflected in First Data's fair value
estimates.
Presentation of Financial Information
The financial information presented in the company's Annual Report on
Form 10-K filed with the Securities and Exchange Commission and in the
attached financial schedules for the quarter and year ended Dec. 31,
2008, is presented for two periods: Predecessor and Successor, which
primarily relate to the periods preceding the transaction with
affiliates of Kohlberg Kravis Roberts & Co. (the "Transaction") and the
period succeeding the Transaction, respectively. Note that the successor
period includes the results of operations of the acquisition corporation
merged into First Data for the period prior to the merger from March 29,
2007, (its formation) through Sept. 24, 2007 (comprised entirely of the
change in fair value of certain forward starting, deal contingent
interest rate swaps). The successor period also includes post merger
results of First Data Corporation for the period from Sept. 25, 2007, to
Dec. 31, 2007, including all impacts of purchase accounting. This
release discusses the full year on a combined basis, including the
successor period from Sept. 25, 2007, through Dec. 31, 2007, and the
predecessor period from Jan. 1, 2007, through Sept. 24, 2007. The
company believes that the discussion on a combined basis is more
meaningful as it allows the results of operations for the year ended
Dec. 31, 2008, to be analyzed relative to a more comparable period in
2007.
Non-GAAP Measures
In certain circumstances, results have been presented that are non-GAAP
measures and should be viewed in addition to, and not in lieu of, the
company's reported results. Reconciliations to comparable GAAP
(generally accepted accounting principles) measures are available in the
accompanying schedules and in the "Investor Relations" section of the
company's Web site at www.firstdata.com.
Investor and Analyst Conference Call
The company will host a conference call and webcast on Wednesday, March
25, 2009, at 8 a.m. (MDT) to review fourth quarter and full-year 2008
financial results. Michael Capellas, chairman and CEO of First Data,
will lead the call. Also participating will be Phil Wall, chief
financial officer, and Silvio Tavares, senior vice president, investor
relations.
To listen to the call, dial +1-877-874-1565 (U.S.) or +1-719-325-4841
(outside the U.S.) 10 minutes prior to the start of the call. The
webcast will take place on the First Data Web site. Please click on the
webcast link at least 15 minutes prior to the call. A slide presentation
to accompany the call will be included in the webcast and will be made
available under the "Investor Relations" section of the Web site, http://ir.firstdatacorp.com/events.cfm.
A replay of the call will be available through April 2, 2009, at
+1-888-203-1112 (U.S.) or +1-719-457-0820 (outside the U.S.), replay
pass code 2438027 and via webcast on www.firstdata.com.
Please note: All statements made by First Data officers on this call are
the property of First Data and subject to copyright protection. Other
than the replay, First Data has not authorized, and disclaims
responsibility for, any recording, replay or distribution of any
transcription of this call.
About First Data
First Data powers the global economy by making it easy, fast and secure
for people and businesses to buy goods and services using virtually any
form of electronic payment. Whether the choice of payment is a gift
card, a credit or debit card or a check, First Data securely processes
the transaction and harnesses the power of the data to deliver
intelligence and insight for millions of merchant locations and
thousands of card issuers in 36 countries. For more information, visit www.firstdata.com.
| FIRST DATA CORPORATION |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| (Unaudited) |
| (in millions) |
| | | | | | |
| | Successor | | |
| | Three months ended December 31, 2008 | | Three months ended December 31, 2007 | | Change |
|
Revenues:
| | | | | | |
|
Transaction and processing service fees (a):
| | | | | | |
|
Merchant related services
| |
$
|
749.8
| | |
$
|
648.4
| | |
16
|
%
|
|
Check services
| | |
94.3
| | | |
106.9
| | |
-12
|
%
|
|
Card services
| | |
495.2
| | | |
535.5
| | |
-8
|
%
|
|
Other services
| | |
160.7
| | | |
166.7
| | |
-4
|
%
|
|
Investment income, net
| | |
9.8
| | | |
(7.4
|
)
| |
NM
| |
|
Product sales and other
| | |
206.6
| | | |
211.0
| | |
-2
|
%
|
|
Reimbursable debit network fees, postage and other
| | |
600.1
| | | |
482.1
| | |
24
|
%
|
| | |
2,316.5
| | | |
2,143.2
| | |
8
|
%
|
| | | | | | |
|
Expenses:
| | | | | | |
|
Cost of services (exclusive of items shown below)
| | |
780.7
| | | |
741.9
| | |
5
|
%
|
|
Cost of products sold
| | |
85.4
| | | |
82.4
| | |
4
|
%
|
|
Selling, general and administrative
| | |
271.5
| | | |
343.0
| | |
-21
|
%
|
|
Reimbursable debit network fees, postage and other
| | |
600.1
| | | |
482.1
| | |
24
|
%
|
|
Depreciation and amortization
| | |
372.9
| | | |
347.0
| | |
7
|
%
|
|
Other operating expenses:
| | | | | | |
|
Restructuring, net
| | |
(3.9
|
)
| | |
(0.2
|
)
| |
NM
| |
|
Impairments
| | |
3,214.0
| | | |
-
| | |
NM
| |
| | |
5,320.7
| | | |
1,996.2
| | |
167
|
%
|
| | | | | | |
|
Operating (loss) profit
| | |
(3,004.2
|
)
| | |
147.0
| | |
NM
| |
| | | | | | |
|
Interest income
| | |
4.5
| | | |
14.3
| | |
-69
|
%
|
|
Interest expense
| | |
(498.4
|
)
| | |
(550.1
|
)
| |
-9
|
%
|
|
Other income (expense) (b)
| | |
(48.1
|
)
| | |
(46.3
|
)
| |
NM
| |
| | |
(542.0
|
)
| | |
(582.1
|
)
| |
-7
|
%
|
| | | | | | |
Loss before income taxes, minority interest and equity earnings in
affiliates
| | |
(3,546.2
|
)
| | |
(435.1
|
)
| |
NM
| |
| | | | | | |
|
Income tax benefit
| | |
(353.8
|
)
| | |
(154.9
|
)
| |
128
|
%
|
| | | | | | |
|
Minority interest
| | |
(39.5
|
)
| | |
(36.5
|
)
| |
8
|
%
|
|
Equity earnings in affiliates (a)
| | |
14.3
| | | |
43.5
| | |
-67
|
%
|
| | | | | | |
|
Net loss
| |
$
|
(3,217.6
|
)
| |
$
|
(273.2
|
)
| |
NM
| |
| | | | | | |
|
(See accompanying notes)
| | | | | | |
| | | | | | |
| FIRST DATA CORPORATION |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| (Unaudited) |
| (in millions) |
| |
| | | | |
| | Successor | | Predecessor |
| | Twelve months ended December 31, 2008 | | Period from September 25 through December 31, 2007 | | Period from January 1 through September 24, 2007 |
|
Revenues:
| | | | | | |
|
Transaction and processing service fees (a):
| | | | | | |
|
Merchant related services
| |
$
|
2,786.9
| | |
$
|
691.0
| | |
$
|
1,833.6
| |
|
Check services
| | |
386.1
| | | |
113.6
| | | |
304.1
| |
|
Card services
| | |
2,031.6
| | | |
570.7
| | | |
1,411.9
| |
|
Other services
| | |
580.7
| | | |
178.0
| | | |
416.3
| |
|
Investment income, net
| | |
77.1
| | | |
(8.2
|
)
| | |
(66.9
|
)
|
|
Product sales and other
| | |
848.2
| | | |
223.0
| | | |
616.4
| |
|
Reimbursable debit network fees, postage and other
| | |
2,100.7
| | | |
510.4
| | | |
1,257.5
| |
| | |
8,811.3
| | | |
2,278.5
| | | |
5,772.9
| |
| | | | | | |
|
Expenses:
| | | | | | |
|
Cost of services (exclusive of items shown below)
| | |
3,048.0
| | | |
790.3
| | | |
2,207.3
| |
|
Cost of products sold
| | |
316.8
| | | |
87.3
| | | |
209.2
| |
|
Selling, general and administrative
| | |
1,197.4
| | | |
367.9
| | | |
1,058.8
| |
|
Reimbursable debit network fees, postage and other
| | |
2,100.7
| | | |
510.4
| | | |
1,257.5
| |
|
Depreciation and amortization
| | |
1,369.7
| | | |
367.8
| | | |
476.4
| |
|
Other operating expenses:
| | | | | | |
|
Restructuring, net
| | |
12.0
| | | |
(0.2
|
)
| | |
7.9
| |
|
Impairments
| | |
3,243.6
| | | |
-
| | | |
20.6
| |
|
Litigation and regulatory settlements
| | |
-
| | | |
-
| | | |
2.5
| |
|
Other
| | |
-
| | | |
-
| | | |
(7.7
|
)
|
| | |
11,288.2
| | | |
2,123.5
| | | |
5,232.5
| |
| | | | | | |
|
Operating (loss) profit
| | |
(2,476.9
|
)
| | |
155.0
| | | |
540.4
| |
| | | | | | |
|
Interest income
| | |
26.0
| | | |
17.9
| | | |
30.8
| |
|
Interest expense
| | |
(1,964.9
|
)
| | |
(584.7
|
)
| | |
(103.6
|
)
|
|
Other income (expense) (b)
| | |
(14.4
|
)
| | |
(74.0
|
)
| | |
4.9
| |
| | |
(1,953.3
|
)
| | |
(640.8
|
)
| | |
(67.9
|
)
|
| | | | | | |
(Loss) income before income taxes, minority interest, equity
earnings in affiliates and discontinued operations
| | |
(4,430.2
|
)
| | |
(485.8
|
)
| | |
472.5
| |
| | | | | | |
|
Income tax (benefit) expense
| | |
(699.2
|
)
| | |
(176.1
|
)
| | |
125.8
| |
| | | | | | |
|
Minority interest
| | |
(156.3
|
)
| | |
(39.0
|
)
| | |
(105.3
|
)
|
|
Equity earnings in affiliates (a)
| | |
123.0
| | | |
46.8
| | | |
223.0
| |
| | | | | | |
|
(Loss) income from continuing operations
| | |
(3,764.3
|
)
| | |
(301.9
|
)
| | |
464.4
| |
| | | | | | |
Loss from discontinued operations, net of taxes of $0, $0 and
$3.0, respectively
| | |
-
| | | |
-
| | | |
(3.6
|
)
|
| | | | | | |
|
Net (loss) income
| |
$
|
(3,764.3
|
)
| |
$
|
(301.9
|
)
| |
$
|
460.8
| |
| | | | | | |
|
(See accompanying notes)
| | | | | | |
| | | | | | |
| FIRST DATA CORPORATION |
| SUMMARY SEGMENT DATA |
| (Unaudited) |
| (in millions) |
| |
| | | | |
| | | | | | |
| | Successor | | |
| | Three months ended December 31, 2008 | | Three months ended December 31, 2007 | | Change |
Revenues: | | | | | | |
|
Merchant Services
| |
$
|
1,148.8
| | |
$
|
976.0
| | |
18
|
%
|
|
Financial Services (f)
| | |
695.2
| | | |
726.9
| | |
-4
|
%
|
|
International (f)
| | |
434.0
| | | |
461.8
| | |
-6
|
%
|
|
Prepaid Services
| | |
75.1
| | | |
71.6
| | |
5
|
%
|
|
Integrated Payment Systems
| | |
4.3
| | | |
32.3
| | |
-87
|
%
|
|
Subtotal segment revenues
| | |
2,357.4
| | | |
2,268.6
| | |
4
|
%
|
|
All Other and Corporate
| | |
27.0
| | | |
42.6
| | |
-37
|
%
|
| | |
2,384.4
| | | |
2,311.2
| | |
3
|
%
|
| | | | | | |
Adjustments for items included in segment and All Other and
Corporate revenues: (c)
| | | | | | |
|
Equity earnings in affiliates (d)
| | |
(39.7
|
)
| | |
(100.4
|
)
| |
-60
|
%
|
|
Eliminations (e)
| | |
(29.0
|
)
| | |
(79.8
|
)
| |
NM
| |
|
Divested business (f)
| | |
0.8
| | | |
12.2
| | |
NM
| |
|
Consolidated revenue
| |
$
|
2,316.5
| | |
$
|
2,143.2
| | |
8
|
%
|
| | | | | | |
Operating profit: (g) | | | | | | |
|
Merchant Services
| |
$
|
103.6
| | |
$
|
90.8
| | |
14
|
%
|
|
Financial Services (f)
| | |
109.5
| | | |
97.8
| | |
12
|
%
|
|
International (f)
| | |
33.1
| | | |
44.2
| | |
-25
|
%
|
|
Prepaid Services
| | |
10.3
| | | |
13.0
| | |
-21
|
%
|
|
Integrated Payment Systems
| | |
(2.5
|
)
| | |
20.1
| | |
NM
| |
|
Subtotal segment operating profit
| | |
254.0
| | | |
265.9
| | |
-4
|
%
|
|
All Other and Corporate
| | |
(73.2
|
)
| | |
(61.2
|
)
| |
20
|
%
|
| | |
180.8
| | | |
204.7
| | |
-12
|
%
|
| | | | | | |
Adjustments for items included in segment and All Other and
Corporate operating profit: (c)
| | | | | | |
|
Equity earnings in affiliates
| | |
(14.3
|
)
| | |
(43.5
|
)
| |
-67
|
%
|
|
Minority interest from segment operations (h)
| | |
39.5
| | | |
36.5
| | |
8
|
%
|
|
Eliminations (e)
| | |
-
| | | |
(51.8
|
)
| |
NM
| |
|
Divested business (f)
| | |
(0.1
|
)
| | |
0.9
| | |
NM
| |
|
Interest expense
| | |
(498.4
|
)
| | |
(550.1
|
)
| |
-9
|
%
|
|
Interest income
| | |
4.5
| | | |
14.3
| | |
-69
|
%
|
|
Items excluded from segment operations (i)
| | |
(3,258.2
|
)
| | |
(46.1
|
)
| |
NM
| |
Loss before income taxes, minority interest and equity earnings in
affiliates
| |
$
|
(3,546.2
|
)
| |
$
|
(435.1
|
)
| |
NM
| |
| | | | | | |
Depreciation and Amortization: (a) | | | | | | |
|
Merchant Services
| |
$
|
201.8
| | |
$
|
215.9
| | |
-7
|
%
|
|
Financial Services (f)
| | |
103.6
| | | |
106.8
| | |
-3
|
%
|
|
International (f)
| | |
70.1
| | | |
62.7
| | |
12
|
%
|
|
Prepaid Services
| | |
8.0
| | | |
5.8
| | |
38
|
%
|
|
Integrated Payment Systems
| | |
-
| | | |
0.3
| | |
-100
|
%
|
|
All Other and Corporate
| | |
18.5
| | | |
11.6
| | |
59
|
%
|
|
Divested business (f)
| | |
-
| | | |
1.3
| | |
NM
| |
Total consolidated depreciation and amortization from continuing
operations
| |
$
|
402.0
| | |
$
|
404.4
| | |
-1
|
%
|
| | | | | | |
|
(See accompanying notes)
| | | | | | |
| | | | | | |
| FIRST DATA CORPORATION |
| SUMMARY SEGMENT DATA |
| (Unaudited) |
| (in millions) |
| |
| | | | |
| | | | | | |
| | Successor | | Predecessor |
| | Twelve months ended December 31, 2008 | | Period from September 25 through December 31, 2007 | | Period from January 1 through September 24, 2007 |
Revenues: | | | | | | |
|
Merchant Services
| |
$
|
4,127.8
| | |
$
|
1,037.3
| | |
$
|
2,705.2
| |
|
Financial Services (f)
| | |
2,788.2
| | | |
773.5
| | | |
2,081.7
| |
|
International (f)
| | |
1,827.4
| | | |
490.6
| | | |
1,126.2
| |
|
Prepaid Services
| | |
228.6
| | | |
76.8
| | | |
138.0
| |
|
Integrated Payment Systems
| | |
43.1
| | | |
34.3
| | | |
71.5
| |
|
Subtotal segment revenues
| | |
9,015.1
| | | |
2,412.5
| | | |
6,122.6
| |
|
All Other and Corporate
| | |
167.7
| | | |
44.4
| | | |
122.5
| |
| | |
9,182.8
| | | |
2,456.9
| | | |
6,245.1
| |
| | | | | | |
Adjustments for items included in segment and All Other and
Corporate revenues: (c)
| | | | | | |
|
Equity earnings in affiliates (d)
| | |
(302.8
|
)
| | |
(105.7
|
)
| | |
(248.6
|
)
|
|
Eliminations (e)
| | |
(97.5
|
)
| | |
(85.5
|
)
| | |
(258.6
|
)
|
|
Divested business (f)
| | |
28.8
| | | |
12.8
| | | |
35.0
| |
|
Consolidated revenue
| |
$
|
8,811.3
| | |
$
|
2,278.5
| | |
$
|
5,772.9
| |
| | | | | | |
Operating profit: (g) | | | | | | |
|
Merchant Services
| |
$
|
391.9
| | |
$
|
100.9
| | |
$
|
713.3
| |
|
Financial Services (f)
| | |
438.5
| | | |
102.9
| | | |
440.6
| |
|
International (f)
| | |
130.7
| | | |
46.9
| | | |
93.7
| |
|
Prepaid Services
| | |
18.5
| | | |
13.2
| | | |
24.2
| |
|
Integrated Payment Systems
| | |
5.5
| | | |
21.3
| | | |
30.1
| |
|
Subtotal segment operating profit
| | |
985.1
| | | |
285.2
| | | |
1,301.9
| |
|
All Other and Corporate
| | |
(240.0
|
)
| | |
(67.6
|
)
| | |
(445.6
|
)
|
| | |
745.1
| | | |
217.6
| | | |
856.3
| |
| | | | | | |
Adjustments for items included in segment and All Other and
Corporate operating profit: (c)
| | | | | | |
|
Equity earnings in affiliates
| | |
(123.0
|
)
| | |
(46.8
|
)
| | |
(223.0
|
)
|
|
Minority interest from segment operations (h)
| | |
156.3
| | | |
39.0
| | | |
106.3
| |
|
Eliminations (e)
| | |
-
| | | |
(55.7
|
)
| | |
(176.6
|
)
|
|
Divested business (f)
| | |
0.3
| | | |
0.7
| | | |
0.7
| |
|
Interest expense
| | |
(1,964.9
|
)
| | |
(584.7
|
)
| | |
(103.6
|
)
|
|
Interest income
| | |
26.0
| | | |
17.9
| | | |
30.8
| |
|
Items excluded from segment operations (i)
| | |
(3,270.0
|
)
| | |
(73.8
|
)
| | |
(18.4
|
)
|
(Loss) income before income taxes, minority interest, equity
earnings in affiliates and discontinued operations
| |
$
|
(4,430.2
|
)
| |
$
|
(485.8
|
)
| |
$
|
472.5
| |
| | | | | | |
Depreciation and Amortization: (a) | | | | | | |
|
Merchant Services
| |
$
|
798.3
| | |
$
|
225.1
| | |
$
|
159.8
| |
|
Financial Services (f)
| | |
401.6
| | | |
115.1
| | | |
186.4
| |
|
International (f)
| | |
271.8
| | | |
66.8
| | | |
155.5
| |
|
Prepaid Services
| | |
31.1
| | | |
6.3
| | | |
6.2
| |
|
Integrated Payment Systems
| | |
0.2
| | | |
0.3
| | | |
2.5
| |
|
All Other and Corporate
| | |
53.2
| | | |
12.2
| | | |
26.5
| |
|
Divested business (f)
| | |
3.4
| | | |
1.4
| | | |
3.3
| |
Total consolidated depreciation and amortization from continuing
operations
| |
$
|
1,559.6
| | |
$
|
427.2
| | |
$
|
540.2
| |
| | | | | | |
|
(See accompanying notes)
| | | | | | |
| | | | | | |
FIRST DATA CORPORATION
NOTES TO FINANCIAL SCHEDULES
(Unaudited)
A new Chief Executive Officer, the Company's chief operating decision
maker, was appointed as a result of the September 24, 2007 merger with
an entity controlled by affiliates of Kohlberg Kravis Roberts & Co. In
connection with this change in leadership, changes were made to the
Company's senior management and organization of the business. Effective
January 1, 2008, the Company's new Chief Executive Officer began making
strategic and operating decisions with regards to assessing performance
and allocating resources based on a new segment structure. Segment
results for 2007 have been adjusted to reflect the new structure. In
connection with this segment realignment, the Company also reclassified
certain revenue components, primarily the prepaid business from
"Merchant related services" to "Other services" and the debit network
business from "Merchant related services" to "Card services".
Additionally, consolidated expenses for 2007 have been adjusted to
present certain depreciation and amortization amounts as a separate
component of expenses.
(a)
|
Includes amortization of the initial payments for contracts which is
recorded as a contra-revenue within "Transaction and processing
service fees" of $4.0 million and $10.9 million for the three and
twelve months ended December 31, 2008, respectively, $0.9 million
for both the successor three months ended December 31, 2007 and the
successor period from September 25, 2007 through December 31, 2007
and $39.6 million for the predecessor period from January 1, 2007
through September 24, 2007 and amortization related to equity method
investments described in note (d) below which is netted within the
"Equity earnings in affiliates" line of $25.1 million and $179.0
million for the three and twelve months ended December 31, 2008,
respectively, $56.5 million for the successor three months ended
December 31, 2007, $58.5 million for the successor period from
September 25, 2007 through December 31, 2007 and $24.2 million for
the predecessor period from January 1, 2007 through September 24,
2007.
|
(b)
|
Other income (expense) includes investment gains and (losses),
derivative financial instruments gains and (losses), divestitures,
net, debt repayment gains and (losses) and non-operating foreign
currency gains and (losses).
|
(c)
|
Reconciles the total segment and All Other and Corporate revenue to
consolidated revenue or total segment and All Other and Corporate
operating profit to income (loss) before income taxes, minority
interest, equity earnings in affiliates and discontinued operations
as reported on the Consolidated Statements of Operations.
|
|
(d)
|
Excludes equity losses that were recorded in expense and the
amortization related to the excess of the investment balance over
the Company's proportionate share of the investee's net book value.
|
(e)
|
Represents elimination of adjustment to record Integrated Payment
Systems segment investment income and its related operating profit
on a pretax equivalent basis in 2007 (no adjustment is necessary in
2008 as the portfolio was repositioned to taxable investments) and
elimination of intersegment revenue.
|
(f)
|
The Company sold its ownership interests in Active Business
Services, Ltd ("Active"), reported within the International segment,
in July 2008 and Peace Software ("Peace"), reported within the
Financial Services segment, in October 2008. Revenue and operating
profit associated with Active and Peace are excluded from segment
results. The International and Financial Services segment revenue
and operating profit were adjusted for 2007 to exclude the results
of Active and Peace.
|
(g)
|
Segment and All Other and Corporate operating profit includes
minority interest from segment operations and equity earnings in
affiliates. Segment and All Other and Corporate operating profit
excludes other operating expenses, interest expense, interest income
and other income (expense).
|
(h)
|
Minority interest from segment operations excludes minority interest
attributable to items excluded from segment operations discussed in
note (i) below.
|
(i)
|
Includes restructuring charges, asset impairments, significant
litigation and regulatory settlements, other charges and other
income (expense).
|
| FIRST DATA CORPORATION |
| SUMMARY SEGMENT DATA - ADJUSTED FOR DIVESTED BUSINESS |
| (Unaudited) |
| (in millions) |
| | | | | | | | | | | | | |
| | | | | |
| | | | | | | | | | | | | | | | | | | |
| | Predecessor | | | Successor |
| | Twelve Months ended December 31, 2006 | | Three Months ended March 31, 2007 | | Three Months ended June 30, 2007 | | Period from July 1 through September 24,
2007 | | | Period from September 25 through September
30, 2007 | | Three Months ended December 31, 2007 | | Three Months ended March 31, 2008 | | Three Months ended June 30, 2008 | | Three Months ended September 30, 2008 |
Revenues: | | | | | | | | | | | | | | | | | | | |
|
Financial Services
| |
$
|
2,660.4
| |
$
|
689.2
| |
$
|
707.5
| |
$
|
685.0
| | |
$
|
46.6
| |
$
|
726.9
| |
$
|
700.2
| |
$
|
697.6
| |
$
|
695.2
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Operating profit: | | | | | | | | | | | | | | | | | | | |
|
Financial Services
| |
$
|
568.4
| |
$
|
146.5
| |
$
|
154.0
| |
$
|
140.1
| | |
$
|
5.1
| |
$
|
97.8
| |
$
|
103.2
| |
$
|
113.2
| |
$
|
112.6
|
| | | | | | |
| FIRST DATA CORPORATION |
| RECONCILIATION OF NON-GAAP MEASURES |
| (Unaudited) |
| ($ in millions) |
| | | | | | |
|
Management believes the following non-GAAP measures provide
meaningful supplemental information to assist investors in
understanding our financial results and to better analyze trends in
our underlying business. These non-GAAP financial measures should
not be considered in isolation or as a substitute for the most
comparable GAAP financial measures. The non-GAAP financial measures
reflect an additional way of viewing aspects of our operations that,
when viewed with our GAAP results and the reconciliation to the
corresponding GAAP financial measures, provide a more complete
understanding of our business. Investors are strongly encouraged to
review our financial statements and publicly-filed reports in their
entirety and not to rely on any single financial measure. A
reconciliation of the non-GAAP measures to the most directly
comparable GAAP financial measures is included below.
|
| |
|
Non-GAAP measures for the company's domestic segments exclude
revenue earned from reimbursements of pass-through costs such as
debit network fees and postage. For the twelve month period ended
December 31, 2008 and the successor period from September 25 through
December 31, 2007, non-GAAP measures for the company's international
and domestic segments also exclude purchase accounting adjustments,
comprised principally of increased depreciation and amortization
expense, related to the Transaction.
|
| |
|
For the purpose of analyzing the company's liquidity an "Adjusted
EBITDA" metric is used. "Adjusted EBITDA" is different than
"Consolidated EBITDA" (or "Debt Covenant EBITDA") as defined in the
Credit Agreement dated September 24, 2007 ("Senior Secured Credit
Facilities") among the company, the lenders or other entities that
are a party thereto from time to time and Credit Suisse, Cayman
Islands Branch, as Administrative Agent and Collateral Agent. The
differences primarily relate to adjustments for cost savings
projected to be achieved within twelve months on an annualized
basis, minority interest, losses on equity method investments,
certain non capitalized acquisition expenses, and depreciation,
amortization and income taxes within the company's equity method
investments. Management believes that these non-GAAP measures
provide insight into the company's financial results and trends.
|
| |
|
Also note that presenting the 2007 full year period on a combined
basis is not GAAP; however, for the reasons outlined above
management believes such presentation is beneficial. Combined
figures are not necessarily indicative of the results that would
have been reflected had there been a single basis of accounting. For
instance, certain non-recurring items that related to the
predecessor period and accruals such as those pertaining to certain
litigation and restructuring activities were recorded in purchase
accounting and not reflected in the results of either the successor
or predecessor.
|
| |
| | Successor | | |
| | Three months ended December 31, | | Three months ended December 31, | | |
| | | 2008 | | | | 2007 | | | Change |
|
Net loss
| |
$
|
(3,217.6
|
)
| |
$
|
(273.2
|
)
| |
NM
| |
|
Interest expense, net (1)
| | |
493.9
| | | |
535.8
| | | |
|
Income tax benefit
| | |
(353.8
|
)
| | |
(154.9
|
)
| | |
|
Depreciation and amortization
| | |
402.0
| | | |
404.4
| | | |
|
EBITDA
| |
$
|
(2,675.5
|
)
| |
$
|
512.1
| | |
NM
| |
| | | | | | |
|
Stock based compensation (2)
| | |
(2.9
|
)
| | |
-
| | | |
|
Other items (3)
| | |
3,269.7
| | | |
34.4
| | | |
|
Debt repayment (gain) or loss (4)
| | |
(7.0
|
)
| | |
11.2
| | | |
|
Pretax equivalency adjustment (5)
| | |
-
| | | |
51.8
| | | |
|
Official check and money order EBITDA (6)
| | |
2.5
| | | |
(20.4
|
)
| | |
|
Cost of data center, technology and other savings initiatives (7)
| | |
62.5
| | | |
29.9
| | | |
|
Transaction related fees
| | |
1.3
| | | |
2.9
| | | |
|
Purchase accounting (8)
| | |
10.4
| | | |
35.3
| | | |
|
Sponsor's annual management fee
| | |
5.4
| | | |
5.0
| | | |
|
Pre-acquisition EBITDA of acquired and divested businesses (9)
| | |
0.1
| | | |
0.9
| | | |
|
Adjusted EBITDA
| |
$
|
666.5
| | |
$
|
663.1
| | |
1
|
%
|
| | | | | | |
| | Successor | | |
| | Three months ended December 31, | | Three months ended December 31, | | |
| | | 2008 | | | | 2007 | | | Change |
Merchant Services | | | | | | |
|
Revenue
| |
$
|
1,148.8
| | |
$
|
976.0
| | |
18
|
%
|
|
Reimbursable debit network fees (DNF)
| | |
(425.7
|
)
| | |
(290.4
|
)
| | |
|
Revenue excluding DNF
| |
$
|
723.1
| | |
$
|
685.6
| | |
5
|
%
|
| | | | | | |
| | | | | | |
|
Operating profit
| |
$
|
103.6
| | |
$
|
90.8
| | |
14
|
%
|
| | | | | | |
|
Profit margin
| | |
9.0
|
%
| | |
9.3
|
%
| | |
|
Profit margin excluding DNF
| | |
14.3
|
%
| | |
13.2
|
%
| | |
| | | | | | |
Revenue
| |
$
|
1,148.8
| | |
$
|
976.0
| | |
18
|
%
|
DNF
| | |
(425.7
|
)
| | |
(290.4
|
)
| | |
Chase Paymentech revenue, excluding DNF (10)
| | |
(159.6
|
)
| | |
(126.4
|
)
| | |
Revenue excluding Chase Paymentech and DNF
| |
$
|
563.5
| | |
$
|
559.2
| | |
1
|
%
|
| | | | | | |
| | Successor | | |
| | Three months ended December 31, | | Three months ended December 31, | | |
| | | 2008 | | | | 2007 | | | Change |
Financial Services | | | | |
|
|
Revenue
| |
$
|
695.2
| | |
$
|
726.9
| | |
-4
|
%
|
|
Reimbursable postage and other
| | |
(179.2
|
)
| | |
(187.5
|
)
| | |
|
Revenue excluding reimbursable postage and other
| |
$
|
516.0
| | |
$
|
539.4
| | |
-4
|
%
|
| | | | | | |
|
Operating profit
| |
$
|
109.5
| | |
$
|
97.8
| | |
12
|
%
|
| | | | | | |
|
Profit margin
| | |
15.8
|
%
| | |
13.5
|
%
| | |
|
Profit margin excluding reimbursable postage and other
| | |
21.2
|
%
| | |
18.1
|
%
| | |
| | | | | | |
| | Successor | | |
| | Three months ended December 31, | | Three months ended December 31, | | |
| | | 2008 | | | | 2007 | | | Change |
International | | | | | | |
|
Revenue
| |
$
|
434.0
| | |
$
|
461.8
| | |
-6
|
%
|
| | | | | | |
|
Operating profit
| |
$
|
33.1
| | |
$
|
44.2
| | |
-25
|
%
|
| | | | | | |
|
Profit margin
| | |
7.6
|
%
| | |
9.6
|
%
| | |
| | | | | | |
Organic Revenue Constant Currency | | | | | | |
|
Revenue
| |
$
|
434.0
| | |
$
|
461.8
| | |
-6
|
%
|
|
Acquisitions less than a year old
| | |
(22.8
|
)
| | |
-
| | | |
|
Divestitures
| | |
(0.2
|
)
| | |
(0.4
|
)
| | |
Foreign exchange impact (11)
| | |
67.8
| | | |
-
| | | |
|
Organic revenue on a constant currency basis
| |
$
|
478.8
| | |
$
|
461.4
| | |
4
|
%
|
| | | | | | |
| FIRST DATA CORPORATION |
| RECONCILIATION OF NON-GAAP MEASURES |
| (Unaudited) |
| ($ in millions) |
| | | | | | | |
| | |
| | Successor | | Predecessor | | Combined | | |
| | Twelve months ended December 31, | | Period from September 25 through December 31, | | Period from January 1 through September 24, | | Twelve months ended December 31, | | |
| Consolidated | | 2008 | | 2007 | | 2007 | | 2007 | | Change |
|
Revenues
| |
$
|
8,811.3
| | |
$
|
2,278.5
| | |
$
|
5,772.9
| | |
$
|
8,051.4
| | |
9
|
%
|
| | | | | | | | | | |
| | | | | | | | | | |
| | Successor | | Predecessor | | Combined | | |
| | Twelve months ended December 31, | | Period from September 25 through December 31, | | Period from January 1 through September 24, | | Twelve months ended December 31, | | |
| | 2008 | | 2007 | | 2007 | | 2007 | | Change |
|
(Loss) income from continuing operations
| |
$
|
(3,764.3
|
)
| |
$
|
(301.9
|
)
| |
$
|
464.4
| | |
$
|
162.5
| | |
NM
| |
|
Interest expense, net (1)
| | |
1,938.9
| | | |
566.8
| | | |
72.8
| | | |
639.6
| | | |
|
Income tax (benefit) expense
| | |
(699.2
|
)
| | |
(176.1
|
)
| | |
125.8
| | | |
(50.3
|
)
| | |
|
Depreciation and amortization
| | |
1,559.6
| | | |
427.2
| | | |
540.2
| | | |
967.4
| | | |
|
EBITDA
| | |
(965.0
|
)
| | |
516.0
| | | |
1,203.2
| | | |
1,719.2
| | |
NM
| |
| | | | | | | | | | |
|
Stock based compensation (2)
| | |
16.6
| | | |
-
| | | |
267.0
| | | |
267.0
| | | |
|
Other items (3)
| | |
3,286.7
| | | |
56.0
| | | |
6.6
| | | |
62.6
| | | |
|
Debt repayment (gain) or loss (4)
| | |
(7.0
|
)
| | |
17.2
| | | |
(1.4
|
)
| | |
15.8
| | | |
|
Pretax equivalency adjustment (5)
| | |
-
| | | |
55.7
| | | |
175.7
| | | |
231.4
| | | |
|
Official check and money order EBITDA (6)
| | |
(5.7
|
)
| | |
(21.6
|
)
| | |
(32.6
|
)
| | |
(54.2
|
)
| | |
|
Cost of data center, technology and other savings initiatives (7)
| | |
222.3
| | | |
31.2
| | | |
49.8
| | | |
81.0
| | | |
|
Transaction related fees
| | |
5.3
| | | |
2.9
| | | |
69.7
| | | |
72.6
| | | |
|
Purchase accounting (8)
| | |
24.6
| | | |
35.3
| | | |
-
| | | |
35.3
| | | |
|
Sponsor's annual management fee
| | |
20.4
| | | |
5.3
| | | |
-
| | | |
5.3
| | | |
|
Pre-acquisition EBITDA of acquired and divested businesses (9)
| | |
(3.1
|
)
| | |
1.3
| | | |
26.4
| | | |
27.7
| | | |
|
Adjusted EBITDA
| |
$
|
2,595.1
| | |
$
|
699.3
| | |
$
|
1,764.4
| | |
$
|
2,463.7
| | |
5
|
%
|
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | Successor | | Predecessor | | Combined | | |
| | Twelve months ended December 31, | | Period from September 25 through December 31, | | Period from January 1 through September 24, | | Twelve months ended December 31, | | |
| | 2008 | | 2007 | | 2007 | | 2007 | | Change |
Merchant Services | | | | | | | | | | |
|
Revenue
| |
$
|
4,127.8
| | |
$
|
1,037.3
| | |
$
|
2,705.2
| | |
$
|
3,742.5
| | |
10
|
%
|
|
DNF
| | |
(1,384.4
|
)
| | |
(307.3
|
)
| | |
(731.9
|
)
| | |
(1,039.2
|
)
| | |
|
Purchase accounting adjustments
| | |
9.1
| | | |
27.6
| | | |
-
| | | |
27.6
| | | |
|
Revenue excluding DNF and purchase accounting adjustments
| |
$
|
2,752.5
| | |
$
|
757.6
| | |
$
|
1,973.3
| | |
$
|
2,730.9
| | |
1
|
%
|
| | | | | | | | | | |
|
Operating profit
| |
$
|
391.9
| | |
$
|
100.9
| | |
$
|
713.3
| | |
$
|
814.2
| | |
-52
|
%
|
|
Purchase accounting adjustments
| | |
554.7
| | | |
194.0
| | | |
-
| | | |
194.0
| | | |
|
Operating profit excluding purchase accounting adjustments
| |
$
|
946.6
| | |
$
|
294.9
| | |
$
|
713.3
| | |
$
|
1,008.2
| | |
-6
|
%
|
| | | | | | | | | | |
|
Profit margin
| | |
9.5
|
%
| | | | | | |
21.8
|
%
| | |
|
Profit margin excluding DNF and purchase accounting adjustments
| | |
34.4
|
%
| | | | | | |
36.9
|
%
| | |
| | | | | | | | | | |
| | Successor | | Predecessor | | Combined | | |
| | Twelve months ended December 31, | | Period from September 25 through December 31, | | Period from January 1 through September 24, | | Twelve months
ended December 31, | | |
| | 2008 | | 2007 | | 2007 | | 2007 | | Change |
Financial Services | | | | | | | | | | |
|
Revenue
| |
$
|
2,788.2
| | |
$
|
773.5
| | |
$
|
2,081.7
| | |
$
|
2,855.2
| | |
-2
|
%
|
|
Reimbursable postage and other
| | |
(717.0
|
)
| | |
(198.7
|
)
| | |
(512.5
|
)
| | |
(711.2
|
)
| | |
|
Purchase accounting adjustments
| | |
(29.1
|
)
| | |
(3.4
|
)
| | |
-
| | | |
(3.4
|
)
| | |
|
Revenue excluding reimbursable postage and other and purchase
accounting
adjustments
| |
$
|
2,042.1
| | |
$
|
571.4
| | |
$
|
1,569.2
| | |
$
|
2,140.6
| | |
-5
|
%
|
| | | | | | | | | | |
|
Operating profit
| |
$
|
438.5
| | |
$
|
102.9
| | |
$
|
440.6
| | |
$
|
543.5
| | |
-19
|
%
|
|
Purchase accounting adjustments
| | |
151.5
| | | |
53.8
| | | |
-
| | | |
53.8
| | | |
|
Operating profit excluding purchase accounting adjustments
| |
$
|
590.0
| | |
$
|
156.7
| | |
$
|
440.6
| | |
$
|
597.3
| | |
-1
|
%
|
| | | | | | | | | | |
|
Profit margin
| | |
15.7
|
%
| | | | | | |
19.0
|
%
| | |
Profit margin excluding reimbursable postage and other and
purchase accounting adjustments
| | |
28.9
|
%
| | | | | | |
27.9
|
%
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | Successor | | Predecessor | | Combined | | |
| | Twelve months ended December 31, | | Period from September 25 through December 31, | | Period from January 1 through September 24, | | Twelve months ended December 31, | | |
| | 2008 | | 2007 | | 2007 | | 2007 | | Change |
International | | | | | | | | | | |
|
Revenue
| |
$
|
1,827.4
| | |
$
|
490.6
| | |
$
|
1,126.2
| | |
$
|
1,616.8
| | |
13
|
%
|
|
Purchase accounting adjustments
| | |
(7.1
|
)
| | |
(0.6
|
)
| | |
-
| | | |
(0.6
|
)
| | |
|
Revenue excluding purchase accounting adjustments
| |
$
|
1,820.3
| | |
$
|
490.0
| | |
$
|
1,126.2
| | |
$
|
1,616.2
| | |
13
|
%
|
| | | | | | | | | | |
|
Operating profit
| |
$
|
130.7
| | |
$
|
46.9
| | |
$
|
93.7
| | |
$
|
140.6
| | |
-7
|
%
|
|
Purchase accounting adjustments
| | |
21.2
| | | |
6.5
| | | |
-
| | | |
6.5
| | | |
|
Operating profit excluding purchase accounting adjustments
| |
$
|
151.9
| | |
$
|
53.4
| | |
$
|
93.7
| | |
$
|
147.1
| | |
3
|
%
|
| | | | | | | | | | |
|
Profit margin
| | |
7.2
|
%
| | | | | | |
8.7
|
%
| | |
|
Profit margin excluding purchase accounting adjustments
| | |
8.3
|
%
| | | | | | |
9.1
|
%
| | |
| | | | | | | | | | |
Organic Revenue Constant
Currency Excluding Purchase Accounting | | | | | | | | | | |
|
Revenue
| |
$
|
1,827.4
| | |
$
|
490.6
| | |
$
|
1,126.2
| | |
$
|
1,616.8
| | |
13
|
%
|
|
Purchase accounting adjustments
| | |
(7.1
|
)
| | |
(0.6
|
)
| | |
-
| | | |
(0.6
|
)
| | |
|
Acquisitions less than a year old
| | |
(145.9
|
)
| | |
-
| | | |
-
| | | |
-
| | | |
|
Divestitures
| | |
(0.2
|
)
| | |
(0.4
|
)
| | |
(1.0
|
)
| | |
(1.4
|
)
| | |
Foreign exchange impact (11)
| | |
(6.6
|
)
| | |
-
| | | |
-
| | | |
-
| | | |
|
Organic revenue on a constant currency basis excluding purchase
accounting
adjustments
| |
$
|
1,667.6
| | |
$
|
489.6
| | |
$
|
1,125.2
| | |
$
|
1,614.8
| | |
3
|
%
|
| | | | | | | | | | |
| Note: 2007 is presented on a combined basis and includes the
successor period from September 25 through September 30, 2007 and
the predecessor period from January 1 through September 24, 2007.
|
| | | | | | | | | | |
|
(1) Includes interest expense and interest income.
|
|
|
(2) Stock based compensation recognized as expense and the related
payroll taxes.
|
|
(3) Other items include net restructuring, impairments, investment
gains and losses, derivative financial instruments gains and
losses, net divestitures, litigation and regulatory settlements,
non-operating foreign currency gains and losses and other.
|
|
|
(4) Gain or loss resulting from the early repayment of long-term
debt.
|
|
(5) Represents an adjustment to reflect Integrated Payment Systems
segment operating results as if the underlying investments were
held in taxable securities rather than the tax-exempt variable
rate demand notes in which they were actually held through 2007.
The adjustment was no longer necessary after December 31, 2007
since the company invested in taxable securities in 2008.
|
|
|
(6) Represents an adjustment to exclude the official check and money
order businesses from EBITDA due to the company's wind down of these
businesses.
|
|
(7) Represents implementation costs associated with initiatives to
reduce operating expenses including items such as platform and
data center consolidation initiatives in the International
segment, expense related to the reorganization of global
application development resources, expense associated with
domestic data center consolidation initiatives and planned
workforce reduction expenses, all of which are considered one-time
projects (excludes costs accrued in purchase accounting).
|
|
|
(8) Represents the effect of purchase accounting on EBITDA which is
primarily the result of revenue recognition adjustments.
|
|
(9) Reflects the EBITDA of companies acquired or divested after
December 31, 2006 through December 31, 2008 as if these companies
had been acquired or divested on January 1, 2007. For the fourth
quarter, reflects the EBITDA of companies acquired or divested
after September 30, 2007 through December 31, 2008 as if these
companies had been acquired or divested on October 1, 2007.
|
|
(10) Includes equity earnings in affiliates that are included in
Merchant Services segment revenue but are excluded from
consolidated revenue.
|
|
(11) Foreign exchange impact represents the difference between
actual 2008 revenue and 2008 revenue calculated using 2007
exchange rates.
|
|
|
NM= Not Meaningful
|
SOURCE: First Data Corporation
First Data
Investor and Analyst Relations
Silvio Tavares, 303-967-8276
silvio.tavares@firstdata.com
Copyright Business Wire 2009