Adjusted Net Income Increases 52% Versus Prior Year
FleetCor Raises 2012 Guidance
NORCROSS, Ga.--(BUSINESS WIRE)--Nov. 8, 2012--
FleetCor Technologies, Inc. (NYSE: FLT), a leading independent global
provider of fuel cards and workforce payment products to businesses,
today reported financial results for its third quarter ended September
30, 2012.
"The third quarter was another excellent quarter for FleetCor, which
included revenue growth of 39% and adjusted net income growth of 52%
over the third quarter of 2011," said Ron Clarke, chairman, and chief
executive officer, FleetCor Technologies, Inc. "Our results were again
driven by strong organic growth in the U.S. and the impact of
acquisitions closed over the last year. Integration of our recent
acquisitions in Brazil and Russia remains on track.”
Financial results for the third quarter of 2012:
GAAP Results
-
Total revenues, net in the third quarter of 2012 increased 39% to
$186.9 million compared to $134.2 million in the third quarter of 2011
-
Net income in the third quarter of 2012 increased 47% to $59.6
million, or $0.69 per diluted share, compared to $40.5 million, or
$0.48 per diluted share in the third quarter of 2011
Non-GAAP Results
-
Adjusted revenues1 (revenues, net less merchant
commissions) in the third quarter of 2012 increased 44% to $174.0
million compared to $120.9 million in the third quarter of 2011
-
Adjusted net income1 in the third quarter of 2012 increased
52% to $71.6 million, or $0.83 per diluted share, compared to $47.2
million, or $0.56 per diluted share in the third quarter of 2011
Subsequent Events:
FleetCor announced that on November 7th, 2012, that it had increased the
size of its credit facility by $500 million. The increased credit
facility totals $1.4 billion and consists of a $550 million term loan
facility and an $850 million revolving credit facility. The interest
rates on the upsized facility remain unchanged.
FleetCor anticipates using the increased facility primarily to help fund
future acquisitions, for working capital and other general corporate
purposes, including to potentially fund share repurchases from certain
of its significant legacy investors.
Updated 2012 Outlook:
“Our continued strong performance this quarter together with a strong
first half of the year gives us confidence to again increase our
guidance for 2012,” said Eric Dey, chief financial officer, FleetCor
Technologies, Inc. “We are now expecting revenue growth of approximately
31% and adjusted net income growth of approximately 37% for 2012. In
addition, we believe the upsized credit facility provides us with plenty
of dry powder to execute our corporate strategies”.
FleetCor Technologies, Inc. is raising its financial guidance for 2012
as follows:
-
Revenues, net between $678 million and $682 million, up from our
previous guidance range of $665 million to $675 million
-
Adjusted net income1 between $248 million and $251 million,
up from our previous guidance range of $235 million to $240 million;
and
-
Adjusted net income1 per diluted share between $2.89 and
$2.91, up from our previous guidance range of $2.74 to $2.78
The assumptions included in the guidance are as follows:
-
Fuel prices flat to current levels
-
Market spreads at their historic normal levels
-
A slight decrease in our effective tax rate from 30.1% in 2011 to
29.8% in 2012
-
Foreign exchange rates to remain at current levels
-
Fully diluted shares outstanding of 86.2 million shares
-
No impact related to future acquisitions or material new partnership
agreements
Conference Call
The Company will host a conference call to discuss third quarter of 2012
financial results today at 5:00pm ET. Hosting the call will be Ron
Clarke, chief executive officer, and Eric Dey, chief financial officer.
The conference call can be accessed live over the phone by dialing
888-846-5003, or for international callers 480-629-9856. A replay will
be available one hour after the call and can be accessed by dialing
877-870-5176 or 858-384-5517 for international callers; the conference
ID is 4572983. The replay will be available until Thursday, November 15,
2012. The call will be webcast live from the Company's investor
relations website at investor.fleetcor.com.
Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of the federal securities laws. Statements that are not
historical facts, including statements about FleetCor's beliefs,
expectations and future performance, are forward-looking statements.
Forward-looking statements can be identified by the use of words such as
"anticipate," "intend," "believe," "estimate," "plan," "seek," "project"
or "expect," "may," "will," "would," "could" or "should," the negative
of these terms or other comparable terminology. Examples of
forward-looking statements in this press release include statements
relating to revenue and earnings guidance, assumptions underlying
financial guidance, expectations regarding the benefits of the upsized
credit facility and potential uses of proceeds from the upsized credit
facility. These forward-looking statements are subject to a number of
risks and uncertainties that could cause actual results to differ
materially from those contained in any forward-looking statement, such
as delays or failures associated with implementation; fuel price and
spread volatility; changes in credit risk of customers and associated
losses; the actions of regulators relating to payment cards or resulting
from investigations; failure to maintain or renew key business
relationships; failure to maintain competitive offerings; failure to
maintain or renew sources of financing; failure to complete, or delays
in completing, anticipated new partnership arrangements or acquisitions
and the failure to successfully integrate or otherwise achieve
anticipated benefits from such partnerships or acquired businesses;
failure to successfully expand business internationally; the impact of
foreign exchange rates on operations, revenue and income; the effects of
general economic conditions on fueling patterns and the commercial
activity of fleets, as well as the other risks and uncertainties
identified under the caption "Risk Factors" in FleetCor's Annual Report
on Form 10-K for the year ended December 31, 2011, filed with the
Securities and Exchange Commission on February 29, 2012. FleetCor
believes these forward-looking statements are reasonable; however,
forward-looking statements are not a guarantee of performance, and undue
reliance should not be placed on such statements. The forward-looking
statements included in this press release are made only as of the date
hereof, and FleetCor does not undertake, and specifically disclaims, any
obligation to update any such statements or to publicly announce the
results of any revisions to any of such statements to reflect future
events or developments.
About Non-GAAP Financial Measures
Adjusted revenues, net are calculated as revenues less merchant
commissions. Adjusted net income is calculated as net income, adjusted
to eliminate (a) non-cash stock-based compensation expense related to
share-based compensation awards, (b) amortization of deferred financing
costs and intangible assets, (c) amortization of the premium recognized
on the purchase of receivables and, (d) loss on the early extinguishment
of debt. EBITDA is calculated as net income as reflected in our income
statement, adjusted to eliminate (a) interest expense, (b) tax expense,
(c) depreciation of long-lived assets, and (d) amortization of
intangible assets. The company uses adjusted revenues as a basis to
evaluate the company’s revenues, net of the commissions that are paid to
merchants to participate in our card programs. The commissions paid to
merchants can vary when market spreads fluctuate in much the same way as
revenues are impacted when market spreads fluctuate. The company
believes this is a more effective way to evaluate the company’s revenue
performance. The company uses EBITDA as a basis to evaluate our
operating performance net of the impact of certain items during the
period. We believe that EBITDA may be useful to investors to
understanding our operating performance on a consistent basis. We
prepare adjusted net income to eliminate the effect of items that we do
not consider indicative of our core operating performance. Adjusted
revenues and adjusted net income are supplemental measures of operating
performance that do not represent and should not be considered as an
alternative to revenues, net, net income or cash flow from operations,
as determined by U.S. generally accepted accounting principles, or U.S.
GAAP, and our calculation thereof may not be comparable to that reported
by other companies. We believe it is useful to exclude non-cash
stock-based compensation expense from adjusted net income because
non-cash equity grants made at a certain price and point in time do not
necessarily reflect how our business is performing at any particular
time and stock-based compensation expense is not a key measure of our
core operating performance. We also believe that amortization expense
can vary substantially from company to company and from period to period
depending upon their financing and accounting methods, the fair value
and average expected life of their acquired intangible assets, their
capital structures and the method by which their assets were acquired;
therefore, we have excluded amortization expense from our adjusted net
income. We also exclude loss on the early extinguishment of debt from
adjusted net income, as this expense is non-cash and is one-time in
nature and does not reflect the ongoing operations of the business.
Management uses adjusted revenues and adjusted net income:
-
as measurements of operating performance because they assist us in
comparing our operating performance on a consistent basis;
-
for planning purposes, including the preparation of our internal
annual operating budget;
-
to allocate resources to enhance the financial performance of our
business; and
-
to evaluate the performance and effectiveness of our operational
strategies.
We believe adjusted revenues and adjusted net income are key measures
used by the Company and investors as supplemental measures to evaluate
the overall operating performance of companies in our industry. By
providing these non-GAAP financial measures, together with
reconciliations, 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.
About FleetCor
FleetCor is a leading global provider of fuel cards and workforce
payment products to businesses. FleetCor’s payment programs enable
businesses to better control employee spending and provide
card-accepting merchants with a commercial customer base that can
increase their sales and customer loyalty. FleetCor serves commercial
accounts in North America, Latin America, and Europe. For more
information, please visit www.fleetcor.com.
1 Reconciliations of GAAP results to non GAAP results are
provided in Exhibit 1 attached. Additional supplemental data is provided
in Exhibit 2 and segment information is provided in Exhibit 3.
|
|
|
FleetCor Technologies, Inc. and subsidiaries
|
|
Consolidated Statements of Income
|
|
(In thousands, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
2011
|
|
Revenues, net
|
|
|
$
|
186,932
|
|
|
|
$
|
134,213
|
|
|
|
$
|
504,917
|
|
|
$
|
379,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant commissions
|
|
|
|
12,930
|
|
|
|
|
13,347
|
|
|
|
|
40,974
|
|
|
|
36,505
|
|
|
Processing
|
|
|
|
30,568
|
|
|
|
|
20,878
|
|
|
|
|
83,161
|
|
|
|
58,585
|
|
|
Selling
|
|
|
|
|
|
12,790
|
|
|
|
|
9,484
|
|
|
|
|
33,239
|
|
|
|
26,274
|
|
|
General and administrative
|
|
|
|
31,219
|
|
|
|
|
19,729
|
|
|
|
|
78,866
|
|
|
|
59,718
|
|
|
Depreciation and amortization
|
|
|
|
13,591
|
|
|
|
|
9,052
|
|
|
|
|
36,920
|
|
|
|
26,247
|
|
|
Operating income
|
|
|
|
85,834
|
|
|
|
|
61,723
|
|
|
|
|
231,757
|
|
|
|
172,102
|
|
|
Other (income) expense, net
|
|
|
|
(3
|
)
|
|
|
|
(518
|
)
|
|
|
|
519
|
|
|
|
(608
|
)
|
|
Interest expense, net
|
|
|
|
3,246
|
|
|
|
|
3,130
|
|
|
|
|
9,627
|
|
|
|
9,944
|
|
|
Loss on extinguishment of debt
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
2,669
|
|
|
Total other expense
|
|
|
|
3,243
|
|
|
|
|
2,612
|
|
|
|
|
10,146
|
|
|
|
12,005
|
|
|
Income before income taxes
|
|
|
|
82,591
|
|
|
|
|
59,111
|
|
|
|
|
221,611
|
|
|
|
160,097
|
|
|
Provision for income taxes
|
|
|
|
22,943
|
|
|
|
|
18,597
|
|
|
|
|
65,483
|
|
|
|
50,534
|
|
|
Net income
|
|
|
|
|
$
|
59,648
|
|
|
|
$
|
40,514
|
|
|
|
$
|
156,128
|
|
|
$
|
109,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
$
|
0.71
|
|
|
|
$
|
0.50
|
|
|
|
$
|
1.88
|
|
|
$
|
1.36
|
|
|
Diluted earnings per share
|
|
|
$
|
0.69
|
|
|
|
$
|
0.48
|
|
|
|
$
|
1.82
|
|
|
$
|
1.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic shares
|
|
|
|
84,002
|
|
|
|
|
80,819
|
|
|
|
|
83,260
|
|
|
|
80,305
|
|
|
Diluted shares
|
|
|
|
86,224
|
|
|
|
|
83,649
|
|
|
|
|
85,681
|
|
|
|
83,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FleetCor Technologies, Inc. and subsidiaries
|
|
Consolidated Balance Sheets
|
|
(In thousands, except share and par value amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
20111
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
300,061
|
|
|
|
$
|
285,159
|
|
|
Restricted cash
|
|
|
|
52,186
|
|
|
|
|
55,762
|
|
|
Accounts receivable (less allowance for doubtful accounts of $19,995
and $15,315, respectively)
|
|
|
|
578,818
|
|
|
|
|
481,791
|
|
|
Securitized accounts receivable - restricted for securitization
investors
|
|
|
|
355,000
|
|
|
|
|
280,000
|
|
|
Prepaid expenses and other current assets
|
|
|
|
25,608
|
|
|
|
|
15,416
|
|
|
Deferred income taxes
|
|
|
|
6,296
|
|
|
|
|
4,797
|
|
|
Total current assets
|
|
|
|
1,317,969
|
|
|
|
|
1,122,925
|
|
|
Property and equipment
|
|
|
|
117,008
|
|
|
|
|
93,380
|
|
|
Less accumulated depreciation and amortization
|
|
|
|
(70,466
|
)
|
|
|
|
(60,656
|
)
|
|
Net property and equipment
|
|
|
|
46,542
|
|
|
|
|
32,724
|
|
|
Goodwill
|
|
|
|
|
|
|
|
923,715
|
|
|
|
|
756,597
|
|
|
Other intangibles, net
|
|
|
|
465,785
|
|
|
|
|
385,607
|
|
|
Other assets
|
|
|
|
88,110
|
|
|
|
|
45,834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
2,842,121
|
|
|
|
$
|
2,343,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
533,113
|
|
|
|
$
|
478,882
|
|
|
Accrued expenses
|
|
|
|
60,697
|
|
|
|
|
41,565
|
|
|
Customer deposits
|
|
|
|
177,952
|
|
|
|
|
180,269
|
|
|
Securitization facility
|
|
|
|
355,000
|
|
|
|
|
280,000
|
|
|
Current portion of notes payable and other obligations
|
|
|
|
228,639
|
|
|
|
|
140,354
|
|
|
Total current liabilities
|
|
|
|
1,355,401
|
|
|
|
|
1,121,070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and other obligations, less current portion
|
|
|
|
278,863
|
|
|
|
|
278,429
|
|
|
Deferred income taxes
|
|
|
|
172,789
|
|
|
|
|
132,752
|
|
|
Total noncurrent liabilities
|
|
|
|
451,652
|
|
|
|
|
411,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
Common stock, $0.001 par value; 475,000,000 shares authorized,
116,266,406 shares issued and 84,384,736 shares outstanding at
September 30, 2012; and 475,000,000 shares authorized, 113,741,883
shares issued and 81,860,213 shares outstanding at December 31, 2011
|
|
|
|
116
|
|
|
|
|
114
|
|
|
Additional paid-in capital
|
|
|
|
525,056
|
|
|
|
|
466,203
|
|
|
Retained earnings
|
|
|
|
690,626
|
|
|
|
|
534,498
|
|
|
Accumulated other comprehensive loss
|
|
|
|
(5,067
|
)
|
|
|
|
(13,716
|
)
|
|
|
|
|
|
|
|
|
|
Less treasury stock, 31,881,670 shares at September 30, 2012 and
December 31, 2011
|
|
|
|
(175,663
|
)
|
|
|
|
(175,663
|
)
|
|
Total stockholders’ equity
|
|
|
|
1,035,068
|
|
|
|
|
811,436
|
|
|
Total liabilities and stockholders’ equity
|
|
|
$
|
2,842,121
|
|
|
|
$
|
2,343,687
|
|
|
|
|
|
|
|
|
|
|
1Certain prior period amounts have been recast in
connection with ASC 805, Business Combinations.
|
|
|
|
|
|
FleetCor Technologies, Inc. and Subsidiaries
|
|
Consolidated Statements of Cash Flows
|
|
(In Thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2012
|
|
|
2011
|
|
Operating activities
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
156,128
|
|
|
|
$
|
109,563
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
9,831
|
|
|
|
|
8,477
|
|
|
Stock-based compensation
|
|
|
|
14,287
|
|
|
|
|
15,622
|
|
|
Provision for losses on accounts receivable
|
|
|
|
16,788
|
|
|
|
|
13,600
|
|
|
Amortization of deferred financing costs
|
|
|
|
1,596
|
|
|
|
|
1,351
|
|
|
Amortization of intangible assets
|
|
|
|
23,044
|
|
|
|
|
13,969
|
|
|
Amortization of premium on receivables
|
|
|
|
2,449
|
|
|
|
|
2,450
|
|
|
Deferred income taxes
|
|
|
|
2,501
|
|
|
|
|
(863
|
)
|
|
Loss on extinguishment of debt
|
|
|
|
-
|
|
|
|
|
2,669
|
|
|
Changes in operating assets and liabilities (net of acquisitions):
|
|
|
|
|
|
|
|
Restricted cash
|
|
|
|
3,576
|
|
|
|
|
4,942
|
|
|
Accounts receivable
|
|
|
|
(178,715
|
)
|
|
|
|
(140,491
|
)
|
|
Prepaid expenses and other current assets
|
|
|
|
(4,352
|
)
|
|
|
|
14,732
|
|
|
Other assets
|
|
|
|
(45,291
|
)
|
|
|
|
(81
|
)
|
|
Excess tax benefits related to stock-based compensation
|
|
|
|
(23,177
|
)
|
|
|
|
(8,170
|
)
|
|
Accounts payable, accrued expenses and customer deposits
|
|
|
|
54,466
|
|
|
|
|
32,747
|
|
|
Net cash provided by operating activities
|
|
|
|
33,131
|
|
|
|
|
70,517
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired
|
|
|
|
(189,819
|
)
|
|
|
|
(21,933
|
)
|
|
Purchases of property and equipment
|
|
|
|
(13,634
|
)
|
|
|
|
(8,408
|
)
|
|
Net cash used in investing activities
|
|
|
|
(203,453
|
)
|
|
|
|
(30,341
|
)
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
Excess tax benefits related to stock-based compensation
|
|
|
|
23,177
|
|
|
|
|
8,170
|
|
|
Borrowings on securitization facility, net
|
|
|
|
75,000
|
|
|
|
|
6,000
|
|
|
Deferred financing costs paid
|
|
|
|
(796
|
)
|
|
|
|
(7,839
|
)
|
|
Proceeds from issuance of common stock
|
|
|
|
21,391
|
|
|
|
|
5,066
|
|
|
Principal payments on notes payable
|
|
|
|
(23,492
|
)
|
|
|
|
(335,215
|
)
|
|
Borrowings on notes payable
|
|
|
|
-
|
|
|
|
|
300,000
|
|
|
Payments on revolver
|
|
|
|
(250,000
|
)
|
|
|
|
-
|
|
|
Borrowings from revolver
|
|
|
|
330,000
|
|
|
|
|
-
|
|
|
Borrowings on swing line of credit, net
|
|
|
|
1,000
|
|
|
|
|
-
|
|
|
Other
|
|
|
|
(129
|
)
|
|
|
|
(179
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
|
176,151
|
|
|
|
|
(23,997
|
)
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rates on cash
|
|
|
|
9,073
|
|
|
|
|
6,301
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
|
14,902
|
|
|
|
|
22,480
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
285,159
|
|
|
|
|
114,804
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
300,061
|
|
|
|
$
|
137,284
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
|
$
|
10,858
|
|
|
|
$
|
11,213
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
|
$
|
29,428
|
|
|
|
$
|
35,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 1
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
(In thousands, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles revenues, net to adjusted revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues, net
|
|
|
|
$
|
186,932
|
|
|
|
$
|
134,213
|
|
|
|
$
|
504,917
|
|
|
|
$
|
379,431
|
|
|
|
|
|
Merchant commissions
|
|
|
|
|
12,930
|
|
|
|
|
13,347
|
|
|
|
|
40,974
|
|
|
|
|
36,505
|
|
|
|
|
|
Total adjusted revenues
|
|
|
|
$
|
174,002
|
|
|
|
$
|
120,866
|
|
|
|
$
|
463,943
|
|
|
|
$
|
342,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles net income to EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
59,648
|
|
|
|
$
|
40,514
|
|
|
|
$
|
156,128
|
|
|
|
$
|
109,563
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
22,943
|
|
|
|
|
18,597
|
|
|
|
|
65,483
|
|
|
|
|
50,534
|
|
|
|
|
|
Interest expense, net
|
|
|
|
|
3,246
|
|
|
|
|
3,130
|
|
|
|
|
9,627
|
|
|
|
|
9,944
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
13,591
|
|
|
|
|
9,052
|
|
|
|
|
36,920
|
|
|
|
|
26,247
|
|
|
|
|
|
EBITDA
|
|
|
|
$
|
99,428
|
|
|
|
$
|
71,293
|
|
|
|
$
|
268,158
|
|
|
|
$
|
196,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles net income to adjusted net income and
adjusted net income per diluted share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
Year Ended
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
2011
|
|
Net income
|
|
|
|
$
|
59,648
|
|
|
|
$
|
40,514
|
|
|
|
$
|
156,128
|
|
|
|
$
|
109,563
|
|
|
|
$
|
147,335
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation
|
|
|
|
|
6,494
|
|
|
|
|
3,639
|
|
|
|
|
14,287
|
|
|
|
|
15,622
|
|
|
|
|
21,743
|
|
|
Amortization of intangible assets
|
|
|
|
|
8,687
|
|
|
|
|
4,782
|
|
|
|
|
23,044
|
|
|
|
|
13,969
|
|
|
|
|
19,590
|
|
|
Amortization of premium on receivables
|
|
|
|
|
816
|
|
|
|
|
816
|
|
|
|
|
2,449
|
|
|
|
|
2,450
|
|
|
|
|
3,266
|
|
|
Amortization of deferred financing costs
|
|
|
|
|
545
|
|
|
|
|
508
|
|
|
|
|
1,596
|
|
|
|
|
1,351
|
|
|
|
|
1,864
|
|
|
Loss on extinguishment of debt
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
2,669
|
|
|
|
|
2,669
|
|
|
Total pre-tax adjustments
|
|
|
|
|
16,542
|
|
|
|
|
9,745
|
|
|
|
|
41,376
|
|
|
|
|
36,061
|
|
|
|
|
49,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax impact of pre-tax adjustments at the effective tax rate
|
|
|
|
(4,595
|
)
|
|
|
|
(3,066
|
)
|
|
|
|
(12,226
|
)
|
|
|
|
(11,383
|
)
|
|
|
|
(14,805
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
|
|
|
|
$
|
71,595
|
|
|
|
$
|
47,193
|
|
|
|
$
|
185,278
|
|
|
|
$
|
134,241
|
|
|
|
$
|
181,662
|
|
|
Adjusted net income per diluted share
|
|
|
|
$
|
0.83
|
|
|
|
$
|
0.56
|
|
|
|
$
|
2.16
|
|
|
|
$
|
1.61
|
|
|
|
$
|
2.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares
|
|
|
|
|
86,224
|
|
|
|
|
83,649
|
|
|
|
|
85,681
|
|
|
|
|
83,526
|
|
|
|
|
83,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 2
|
|
Key Operating Metrics
|
|
(In thousands, except revenues, net per transaction and adjusted
revenues per transaction)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction Volume, Revenues and Adjusted
Revenue, Per Transaction and by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
% Change
|
|
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NORTH AMERICA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Transactions
|
|
|
|
41,203
|
|
|
|
|
39,884
|
|
|
|
|
1,319
|
|
|
|
3.3
|
%
|
|
|
|
117,204
|
|
|
|
|
114,667
|
|
|
|
|
2,537
|
|
|
|
2.2
|
%
|
|
- Revenues, net per transaction
|
|
|
$
|
2.46
|
|
|
|
$
|
2.33
|
|
|
|
$
|
0.13
|
|
|
|
5.6
|
%
|
|
|
$
|
2.49
|
|
|
|
$
|
2.25
|
|
|
|
$
|
0.24
|
|
|
|
10.8
|
%
|
|
- Revenues, net
|
|
|
$
|
101,495
|
|
|
|
$
|
92,995
|
|
|
|
$
|
8,500
|
|
|
|
9.1
|
%
|
|
|
$
|
291,593
|
|
|
|
$
|
257,444
|
|
|
|
$
|
34,149
|
|
|
|
13.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNATIONAL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Transactions2
|
|
|
|
38,058
|
|
|
|
|
14,276
|
|
|
|
|
23,782
|
|
|
|
166.6
|
%
|
|
|
|
108,170
|
|
|
|
|
36,196
|
|
|
|
|
71,974
|
|
|
|
198.8
|
%
|
|
- Revenues, net per transaction2
|
|
|
$
|
2.24
|
|
|
|
$
|
2.89
|
|
|
|
$
|
(0.65
|
)
|
|
|
-22.5
|
%
|
|
|
$
|
1.97
|
|
|
|
$
|
3.37
|
|
|
|
$
|
(1.40
|
)
|
|
|
-41.5
|
%
|
|
- Revenues, net
|
|
|
$
|
85,437
|
|
|
|
$
|
41,218
|
|
|
|
$
|
44,219
|
|
|
|
107.3
|
%
|
|
|
$
|
213,324
|
|
|
|
$
|
121,987
|
|
|
|
$
|
91,337
|
|
|
|
74.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FLEETCOR CONSOLIDATED REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Transactions2
|
|
|
|
79,261
|
|
|
|
|
54,160
|
|
|
|
|
25,101
|
|
|
|
46.3
|
%
|
|
|
|
225,374
|
|
|
|
|
150,863
|
|
|
|
|
74,511
|
|
|
|
49.4
|
%
|
|
- Revenues, net per transaction2
|
|
|
$
|
2.36
|
|
|
|
$
|
2.48
|
|
|
|
$
|
(0.12
|
)
|
|
|
-4.8
|
%
|
|
|
$
|
2.24
|
|
|
|
$
|
2.52
|
|
|
|
$
|
(0.28
|
)
|
|
|
-11.1
|
%
|
|
- Revenues, net
|
|
|
$
|
186,932
|
|
|
|
$
|
134,213
|
|
|
|
$
|
52,719
|
|
|
|
39.3
|
%
|
|
|
$
|
504,917
|
|
|
|
$
|
379,431
|
|
|
|
$
|
125,486
|
|
|
|
33.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FLEETCOR CONSOLIDATED ADJUSTED REVENUES1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Transactions2
|
|
|
|
79,261
|
|
|
|
|
54,160
|
|
|
|
|
25,101
|
|
|
|
46.3
|
%
|
|
|
|
225,374
|
|
|
|
|
150,863
|
|
|
|
|
74,511
|
|
|
|
49.4
|
%
|
|
- Adjusted Revenues per transaction2
|
|
|
$
|
2.20
|
|
|
|
$
|
2.23
|
|
|
|
$
|
(0.04
|
)
|
|
|
-1.6
|
%
|
|
|
$
|
2.06
|
|
|
|
$
|
2.27
|
|
|
|
$
|
(0.21
|
)
|
|
|
-9.4
|
%
|
|
- Adjusted Revenues
|
|
|
$
|
174,002
|
|
|
|
$
|
120,866
|
|
|
|
$
|
53,136
|
|
|
|
44.0
|
%
|
|
|
$
|
463,943
|
|
|
|
$
|
342,926
|
|
|
|
$
|
121,017
|
|
|
|
35.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Adjusted revenues is a non-GAAP financial measure
defined as revenues, net less merchant commissions. The Company
believes this measure is a more effective way to evaluate the
Company's revenue performance. Refer to Exhibit 1 for a
reconciliation of revenues, net to adjusted revenues.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
% Change
|
|
|
2012
|
|
|
2011
|
|
|
Change
|
|
|
% Change
|
|
Revenue from customers and partners
|
|
|
|
50.8
|
%
|
|
|
|
50.6
|
%
|
|
|
|
0.2
|
%
|
|
|
0.4
|
%
|
|
|
|
46.2
|
%
|
|
|
|
50.9
|
%
|
|
|
|
-4.7
|
%
|
|
|
-9.2
|
%
|
|
Revenue from merchants and networks
|
|
|
|
49.2
|
%
|
|
|
|
49.4
|
%
|
|
|
|
-0.2
|
%
|
|
|
-0.4
|
%
|
|
|
|
53.8
|
%
|
|
|
|
49.1
|
%
|
|
|
|
4.7
|
%
|
|
|
9.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue tied to fuel-price spreads
|
|
|
|
14.0
|
%
|
|
|
|
19.6
|
%
|
|
|
|
-5.6
|
%
|
|
|
-28.6
|
%
|
|
|
|
17.6
|
%
|
|
|
|
19.4
|
%
|
|
|
|
-1.8
|
%
|
|
|
-9.3
|
%
|
|
Revenue influenced by absolute price of fuel
|
|
|
|
21.7
|
%
|
|
|
|
24.0
|
%
|
|
|
|
-2.3
|
%
|
|
|
-9.6
|
%
|
|
|
|
20.8
|
%
|
|
|
|
24.0
|
%
|
|
|
|
-3.2
|
%
|
|
|
-13.3
|
%
|
|
Revenue from program fees, late fees, interest and other
|
|
|
|
64.3
|
%
|
|
|
|
56.4
|
%
|
|
|
|
7.9
|
%
|
|
|
14.0
|
%
|
|
|
|
61.6
|
%
|
|
|
|
56.6
|
%
|
|
|
|
5.0
|
%
|
|
|
8.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2Expressed as a percentage of consolidated revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 3
|
|
GAAP Segment Results
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Revenues, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
$
|
101,495
|
|
|
$
|
92,995
|
|
|
$
|
291,593
|
|
|
$
|
257,444
|
|
International1
|
|
|
|
85,437
|
|
|
|
41,218
|
|
|
|
213,324
|
|
|
|
121,987
|
|
|
|
|
$
|
186,932
|
|
|
$
|
134,213
|
|
|
$
|
504,917
|
|
|
$
|
379,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
$
|
49,273
|
|
|
$
|
43,070
|
|
|
$
|
140,984
|
|
|
$
|
114,387
|
|
International1
|
|
|
|
36,561
|
|
|
|
18,653
|
|
|
|
90,773
|
|
|
|
57,715
|
|
|
|
|
$
|
85,834
|
|
|
$
|
61,723
|
|
|
$
|
231,757
|
|
|
$
|
172,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
$
|
5,046
|
|
|
$
|
4,990
|
|
|
$
|
15,064
|
|
|
$
|
14,821
|
|
International1
|
|
|
|
8,545
|
|
|
|
4,062
|
|
|
|
21,856
|
|
|
|
11,426
|
|
|
|
|
$
|
13,591
|
|
|
$
|
9,052
|
|
|
$
|
36,920
|
|
|
$
|
26,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
$
|
1,153
|
|
|
$
|
1,142
|
|
|
$
|
5,749
|
|
|
$
|
3,975
|
|
International1
|
|
|
|
4,050
|
|
|
|
1,350
|
|
|
|
7,885
|
|
|
|
4,433
|
|
|
|
|
$
|
5,203
|
|
|
$
|
2,492
|
|
|
$
|
13,634
|
|
|
$
|
8,408
|
|
|
|
|
|
1The results from our Mexican business acquired during the
third quarter of 2011, Allstar business acquired during the fourth
quarter of 2011, Russian business acquired in the second quarter of 2012
and CTF Technologies, Inc. acquired during the third quarter of 2012 are
reported in our International segment.

Source: FleetCor Technologies, Inc.
FleetCor Investor Relations: 770-729-2017 investor@fleetcor.com
|