UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
________________________________________________________
FORM 8-K
________________________________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): February 7, 2024
________________________________________________________
________________________________________________________
(Exact name of registrant as specified in its charter)
_______________________________________________________
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||||||||
| (Address of principal executive offices) | (Zip Code) | |||||||||||||
Registrant’s telephone number, including area code: (770 ) 449-0479
Not Applicable
Former name or former address, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbols(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On February 7, 2024, FLEETCOR Technologies, Inc. (the "Company") issued a press release announcing its financial results for the three months and year ended December 31, 2023. A copy of the press release is attached as Exhibit 99.1, which is incorporated by reference in its entirety. The information in this item, including Exhibit 99.1, is being furnished, not filed. Accordingly, the information in this item will not be incorporated by reference into any registration statement filed by FLEETCOR Technologies, Inc. under the Securities Act of 1933, as amended, unless specifically identified as being incorporated into it by reference.
Item 7.01 Regulation FD Disclosure.
The Company has made available on its website in the investor relations section an earnings release supplement.
Item 9.01 Financial Statements and Exhibits.
| (d) | Exhibits | ||||
FLEETCOR Technologies, Inc. press release dated February 7, 2024 | |||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL) | ||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| FleetCor Technologies, Inc. | ||||||||||||||||||||
| February 7, 2024 | By: /s/ Tom Panther | |||||||||||||||||||
| Tom Panther | ||||||||||||||||||||
| Chief Financial Officer | ||||||||||||||||||||
Exhibit Index
| Exhibit No. | Description | |||||||
Press release dated February 7, 2024. | ||||||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL). | |||||||
Exhibit 99.1
FLEETCOR® Reports Fourth Quarter and Full Year 2023 Financial Results
All-time record annual revenues and earnings
Increased Revolver capacity $600 million and plans to repurchase $800 million of shares in 2024
Atlanta — February 7, 2024 — FLEETCOR Technologies, Inc. (NYSE: FLT), a leading global business payments company, today reported financial results for its fourth quarter and year ended December 31, 2023.
“2023 was a very successful year for the Company. We delivered full year organic revenue growth of 10% and EBITDA growth of 13%, which are in line with our long-term growth targets,” said Ron Clarke, chairman and chief executive officer, FLEETCOR Technologies, Inc. “Our Corporate Payments segment grew 19% for the year and now represents over 25% of total revenue. Additionally, we made meaningful advances in our EV capabilities, and we now have the best charge point network in the UK and Western Europe, having adding Tesla in the fourth quarter.”
Financial Results for Fourth Quarter of 2023:
GAAP Results
•Revenues increased 6% to $937.3 million in the fourth quarter of 2023, compared with $883.6 million in the fourth quarter of 2022.
•Net income increased 14% to $255.9 million in the fourth quarter of 2023, compared with $225.3 million in the fourth quarter of 2022.
•Net income per diluted share increased 15% to $3.48 in the fourth quarter of 2023, compared with $3.03 per diluted share in the fourth quarter of 2022.
Non-GAAP Results1
•EBITDA1 increased 11% to $508.1 million in the fourth quarter of 2023, compared to $459.3 million in the fourth quarter of 2022.
•Adjusted net income1 increased 9% to $326.1 million in the fourth quarter of 2023 compared with $300.2 million in the fourth quarter of 2022.
•Adjusted net income per diluted share1 increased 10% to $4.44 in the fourth quarter of 2023, compared with $4.04 per diluted share in the fourth quarter of 2022.
Financial Results for Full Year 2023:
GAAP Results
•Revenues increased 10% to $3,757.7 million in 2023, compared with $3,427.1 million in 2022.
•Net income increased 3% to $981.9 million in 2023, compared with $954.3 million in 2022.
•Net income per diluted share increased 6% to $13.20 in 2023, compared with $12.42 per diluted share in 2022.
Non-GAAP Results1
•EBITDA1 increased 13% to $1,994.2 million in 2023, compared with $1,769.2 million in 2022.
•Adjusted net income1 increased 2% to $1,258.6 million in 2023, compared with $1,236.7 million in 2022.
•Adjusted net income per diluted share1 increased 5% to $16.92 in 2023, compared with $16.10 in 2022.
“Our fourth quarter revenue and adjusted earnings per share came in slightly behind our expectations due to pockets of softness in some of our U.S. businesses,” said Tom Panther, chief financial officer, FLEETCOR Technologies, Inc. “We tightly managed operating expenses, exiting the year with an EBITDA margin of 54.2%, which was 220 basis points better than the prior year quarter. For the full year, record revenues and earnings drove nearly $2 billion of EBITDA and $1.3 billion of adjusted net income. We ended the year with over $2.2 billion of liquidity and expect to repurchase $800 million of shares in 2024," concluded Panther.
Interest Rate Swaps and Buybacks:
The Company repurchased approximately 0.6 million shares in the fourth quarter of 2023 and a total of 2.6 million shares for $687 million for the year. Additionally, in December, the Company entered into $500 million of interest rate swaps to replace the swap that expired in December. The Company has now fixed approximately 60% of the floating rate debt in its Credit and Securitization Facilities.
Increased Revolver Capacity, $800 Million of Share Repurchases and Upsize of Share Repurchase Authorization:
On January 31, 2024, the Company closed on an amendment to its pro rata Term Loan A and Revolver A Credit Facility. The transaction results in a $600 million increase in the Company’s capacity under its revolver. Interest rate and maturity terms remain consistent with the existing credit facilities.
In addition, the Company expects to enter into a 10b5-1 plan, which supports the Company's plan to repurchase up to $800 million of shares during 2024. On January 25, 2024, the Board authorized an increase to the aggregate size of the Company's Share Repurchase Program by $1.0 billion, with approximately $1.6 billion remaining, and extended the Program through February 4, 2025.
Fiscal Year 2024 Outlook:
“Our 2024 outlook for the Company calls for 20% sales growth, organic revenue growth of 8% to 10%, and adjusted net income growth in the mid-teens. Volumes and revenue should build throughout the year, as we continue to benefit from our growth investments, seasonality, and an improving economic outlook. Our balance sheet is in great shape with low leverage and significant liquidity,” said Tom Panther, chief financial officer, FLEETCOR Technologies, Inc.
For full year 2024, FLEETCOR Technologies, Inc. financial guidance1 is as follows:
•Total revenues between $4,040 million and $4,120 million;
•GAAP net income between $1,090 million and $1,130 million;
•GAAP net income per diluted share between $15.40 and $15.80;
•Adjusted net income between $1,360 million and $1,400 million; and
•Adjusted net income per diluted share between $19.20 and $19.60.
FLEETCOR’s guidance assumptions for the full year are as follows:
•Weighted average U.S. fuel prices equal to $3.65 per gallon;
•Fuel spreads flat with the 2023 average;
•Foreign exchange rates equal to the historical 30-day average;
•Interest expense between $340 million and $370 million;
•Bad debt expense slightly below 2023;
•Approximately 71 million fully diluted shares outstanding;
•A tax rate of approximately 25% to 26%; and
•No impact related to material acquisitions not already closed.
First Quarter of 2024 Outlook:
The Company expects first quarter revenues between $925 million and $945 million and adjusted net income per diluted share between $4.02 and $4.12. Recall that the prior year quarter includes the results from our Russia business sold in August 2023. The first quarter of 2024 is also impacted by the negative impact from higher interest rates and a decline in late fees from tightened credit, creating headwinds to revenue and net income. Furthermore, the Company has historically experienced seasonality in the first quarter, causing it to be the lowest in terms of both revenues and net income for the year; as certain businesses such as vehicle payments and lodging tend to have lighter first quarters due to weather and holidays.
Conference Call:
The Company will host a conference call to discuss fourth quarter and full year 2023 financial results today at 5:30 pm ET. Hosting the call will be Ron Clarke, chief executive officer, Tom Panther, chief financial officer and Jim Eglseder, investor relations. The conference call can be accessed live via webcast from the Company's investor relations website at http://investor.fleetcor.com. A replay will be available one hour after the call and can be accessed by dialing (844) 512-2921 or (412) 317-6671 for international callers; the conference ID is 10185832. The replay will be available until Wednesday, February 14, 2024. Prior to the conference call, the Company will post supplemental financial information on their website that will be discussed during the call and live webcast.
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, assumptions, 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.
These forward-looking statements are not a guarantee of performance, and you should not place undue reliance on such statements. We have based these forward-looking statements largely on preliminary information, internal estimates and management assumptions, expectations and plans about future conditions, events and results. Forward-looking statements are subject to many uncertainties and other variable circumstances, such as the impact of macroeconomic conditions, including any recession that has occurred or may occur in the future, and whether expected trends, including retail fuel prices, fuel price spreads, fuel transaction patterns, electric vehicle, and retail lodging price trends develop as anticipated and we are able to develop successful strategies in light of these trends; our ability to successfully execute our strategic plan, manage our growth and achieve our performance targets; our ability to attract new and retain existing partners, fuel merchants, and lodging providers, their promotion and support of our products, and their financial performance; the failure of management assumptions and estimates, as well as differences in, and changes to, economic, market, interest rate, interchange fees, foreign exchange rates, and credit conditions, including changes in borrowers’ credit risks and payment behaviors; the risk of higher borrowing costs and adverse financial market conditions impacting our funding and liquidity, and any reduction in our credit ratings; our ability to successfully manage our credit risks and the sufficiency of our allowance for expected credit losses; our ability to securitize our trade receivables; the occurrence of fraudulent activity, data breaches or failures of our information security controls or cybersecurity-related incidents that may compromise our systems or customers’ information; any disruptions in the operations of our computer systems and data centers; the international operational and political risks and compliance and regulatory risks and costs associated with international operations; the impact of international conflicts, including between Russia and Ukraine, as well as within the Middle East, on the global economy or our business and operations; our ability to develop and implement new technology, products, and services; any alleged infringement of intellectual property rights of others and our ability to protect our intellectual property; the regulation, supervision, and examination of our business by foreign and domestic governmental authorities, as well as litigation and regulatory actions, including the lawsuit filed by the Federal Trade Commission (FTC); the impact of regulations relating to privacy, information security and data protection; use of third-party vendors and ongoing third-party business relationships; and failure to comply with anti-money laundering (AML) and anti-terrorism financing laws; changes in our senior management team and our ability to attract, motivate and retain qualified personnel consistent with our strategic plan; tax legislation initiatives or challenges to our tax positions and/or interpretations, and state sales tax rules and regulations; the risks of mergers, acquisitions and divestitures, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; 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, 2022 filed with the Securities and Exchange Commission (“SEC”) on February 28, 2023 and subsequent filings with the SEC made by us. These factors could cause our actual results and experience to differ materially from any forward-looking statement made herein. The forward-looking statements included in this press release are made only as of the date hereof and we do not undertake, and specifically disclaim, any obligation to update any such statements as a result of new information, future events or developments, except as specifically stated or to the extent required by law. You may access FLEETCOR’s SEC filings for free by visiting the SEC web site at www.sec.gov.
About Non-GAAP Financial Measures:
This press release includes non-GAAP financial measures, which are used by the Company as supplemental measures to evaluate its overall operating performance. The Company’s definitions of the non-GAAP financial measures used herein may differ from similarly titled measures used by others, including within our industry. By providing these non-GAAP financial measures, together with reconciliations to the most directly comparable GAAP financial measures, 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. See the appendix for additional information regarding these non-GAAP financial measures and a reconciliation to the most directly comparable GAAP measure.
The Company refers to free cash flow, cash net income and adjusted net income interchangeably, a non-GAAP financial measure. Adjusted net income is calculated as net income, adjusted to eliminate (a) non-cash share based compensation expense related to share based compensation awards, (b) amortization of deferred financing costs, discounts, intangible assets, and amortization of the premium recognized on the purchase of receivables, (c) integration and deal related costs, and (d) other non-recurring items, including unusual credit losses, the impact of discrete tax items, the impact of business dispositions, impairment charges, asset write-offs, restructuring costs, loss on extinguishment of debt, and legal settlements and related legal fees. We adjust net income for the tax effect of adjustments using our effective income tax rate, exclusive of discrete tax items. We calculate adjusted net income and adjusted net income per diluted share to eliminate the effect of items that we do not consider indicative of our core operating performance.
Adjusted net income and adjusted net income per diluted share are supplemental measures of operating performance that do not represent and should not be considered as an alternative to net income, net income per diluted share or cash flow from operations, as determined by U.S. generally accepted accounting principles, or U.S. GAAP. We believe it is useful to exclude non-cash share 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 share 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. Integration and deal related costs represent business acquisition transaction costs, professional services fees, short-term retention bonuses and system migration costs, etc., that are not indicative of the performance of the underlying business. We also believe that certain expenses, discrete tax items, gains on business disposition, recoveries (e.g. legal settlements, write-off of customer receivable, etc.), gains and losses on investments, and impairment charges do not necessarily reflect how our investments and business are performing. We adjust net income for the tax effect of each of these adjustments items using the effective tax rate during the period, exclusive of discrete tax items.
Organic revenue growth is calculated as revenue growth in the current period adjusted for the impact of changes in the macroeconomic environment (to include fuel price, fuel price spreads and changes in foreign exchange rates) over revenue in the comparable prior period adjusted to include or remove the impact of acquisitions and/or divestitures and non-recurring items that have occurred subsequent to that period. We believe that organic revenue growth on a macro-neutral, one-time item, and consistent acquisition/divestiture/non-recurring item basis is useful to investors for understanding the performance of FLEETCOR.
EBITDA is defined as earnings before interest, income taxes, interest expense, net, other expense (income), depreciation and amortization, loss on extinguishment of debt, investment loss/gain and other operating, net. EBITDA margin is defined as EBITDA as a percentage of revenue.
Management uses adjusted net income, adjusted net income per diluted share, organic revenue growth and EBITDA:
•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.
About FLEETCOR®
FLEETCOR Technologies (NYSE: FLT) is a leading global business payments company that helps businesses spend less by providing innovative solutions that enable and control expense-related purchasing and payment processes. The FLEETCOR portfolio of brands automate, secure, digitize and manage payment transactions on behalf of businesses across more than
150 countries in North America, Latin America, Europe, and Asia Pacific. For more information, please visit www.FLEETCOR.com.
Contact:
Investor Relations
Jim Eglseder, 770-417-4697
Jim.Eglseder@fleetcor.com
__________________________________________________________________________________
1 Reconciliations of GAAP results to non-GAAP results are provided in Exhibit 1, 5 and 6 attached. Additional supplemental data is provided in Exhibits 2-4. A reconciliation of GAAP guidance to non-GAAP guidance is provided in Exhibit 7.
FLEETCOR Technologies, Inc. and Subsidiaries
Consolidated Statements of Income
(In thousands, except per share amounts)
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | % Change | 2023 | 2022 | % Change | |||||||||||||||||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||||||||||||||||||
| Revenues, net | $ | 937,320 | $ | 883,610 | 6 | % | $ | 3,757,719 | $ | 3,427,129 | 10 | % | ||||||||||||||||||||||||||
| Expenses: | ||||||||||||||||||||||||||||||||||||||
| Processing | 201,459 | 201,610 | — | % | 819,908 | 764,707 | 7 | % | ||||||||||||||||||||||||||||||
| Selling | 86,199 | 78,864 | 9 | % | 340,157 | 309,082 | 10 | % | ||||||||||||||||||||||||||||||
| General and administrative | 141,545 | 143,873 | (2) | % | 603,424 | 584,135 | 3 | % | ||||||||||||||||||||||||||||||
| Depreciation and amortization | 83,946 | 89,793 | (7) | % | 336,604 | 322,282 | 4 | % | ||||||||||||||||||||||||||||||
| Other operating, net | 120 | 200 | NM | 753 | 282 | NM | ||||||||||||||||||||||||||||||||
| Total operating expense | 513,269 | 514,340 | — | % | 2,100,846 | 1,980,488 | 6 | % | ||||||||||||||||||||||||||||||
| Operating income | 424,051 | 369,270 | 15 | % | 1,656,873 | 1,446,641 | 15 | % | ||||||||||||||||||||||||||||||
| Other expenses: | ||||||||||||||||||||||||||||||||||||||
| Investment loss (gain) | 26 | 863 | NM | (116) | 1,382 | NM | ||||||||||||||||||||||||||||||||
| Other (income) expense, net | (1,513) | (3,184) | NM | (16,623) | 3,003 | NM | ||||||||||||||||||||||||||||||||
| Interest expense, net | 92,041 | 74,152 | 24 | % | 348,607 | 164,662 | 112 | % | ||||||||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | NM | — | 1,934 | NM | ||||||||||||||||||||||||||||||||
| Total other expense | 90,554 | 71,831 | 26 | % | 331,868 | 170,981 | 94 | % | ||||||||||||||||||||||||||||||
| Income before income taxes | 333,497 | 297,439 | 12 | % | 1,325,005 | 1,275,660 | 4 | % | ||||||||||||||||||||||||||||||
| Provision for income taxes | 77,640 | 72,120 | 8 | % | 343,115 | 321,333 | 7 | % | ||||||||||||||||||||||||||||||
| Net income | $ | 255,857 | $ | 225,319 | 14 | % | $ | 981,890 | $ | 954,327 | 3 | % | ||||||||||||||||||||||||||
| Basic earnings per share | $ | 3.55 | $ | 3.07 | 16 | % | $ | 13.42 | $ | 12.62 | 6 | % | ||||||||||||||||||||||||||
| Diluted earnings per share | $ | 3.48 | $ | 3.03 | 15 | % | $ | 13.20 | $ | 12.42 | 6 | % | ||||||||||||||||||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||||||||||||||||||||||
| Basic shares | 72,065 | 73,484 | 73,155 | 75,598 | ||||||||||||||||||||||||||||||||||
| Diluted shares | 73,475 | 74,246 | 74,387 | 76,862 | ||||||||||||||||||||||||||||||||||
FLEETCOR Technologies, Inc. and Subsidiaries
Consolidated Balance Sheets
(In thousands, except share and par value amounts)
| December 31, 2023 | December 31, 2022 | |||||||||||||
| (Unaudited) | ||||||||||||||
| Assets | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 1,389,648 | $ | 1,435,163 | ||||||||||
| Restricted cash | 1,431,189 | 854,017 | ||||||||||||
| Accounts and other receivables (less allowance) | 2,124,160 | 2,064,745 | ||||||||||||
| Securitized accounts receivable — restricted for securitization investors | 1,307,000 | 1,287,000 | ||||||||||||
| Prepaid expenses and other current assets | 474,144 | 465,227 | ||||||||||||
| Total current assets | 6,726,141 | 6,106,152 | ||||||||||||
| Property and equipment, net | 343,154 | 294,692 | ||||||||||||
| Goodwill | 5,670,924 | 5,201,435 | ||||||||||||
| Other intangibles, net | 2,085,663 | 2,130,974 | ||||||||||||
| Investments | 69,521 | 74,281 | ||||||||||||
| Other assets | 254,315 | 281,726 | ||||||||||||
| Total assets | $ | 15,149,718 | $ | 14,089,260 | ||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 1,628,419 | $ | 1,568,942 | ||||||||||
| Accrued expenses | 315,268 | 351,936 | ||||||||||||
| Customer deposits | 2,076,581 | 1,505,004 | ||||||||||||
| Securitization facility | 1,307,000 | 1,287,000 | ||||||||||||
| Current portion of notes payable and lines of credit | 819,749 | 1,027,056 | ||||||||||||
| Other current liabilities | 320,612 | 303,517 | ||||||||||||
| Total current liabilities | 6,467,629 | 6,043,455 | ||||||||||||
| Notes payable and other obligations, less current portion | 4,596,156 | 4,722,838 | ||||||||||||
| Deferred income taxes | 496,198 | 527,465 | ||||||||||||
| Other noncurrent liabilities | 307,376 | 254,009 | ||||||||||||
| Total noncurrent liabilities | 5,399,730 | 5,504,312 | ||||||||||||
| Commitments and contingencies | ||||||||||||||
| Stockholders’ equity: | ||||||||||||||
| Common stock | 129 | 128 | ||||||||||||
| Additional paid-in capital | 3,266,185 | 3,049,570 | ||||||||||||
| Retained earnings | 8,192,659 | 7,210,769 | ||||||||||||
| Accumulated other comprehensive loss | (1,289,099) | (1,509,650) | ||||||||||||
| Treasury stock | (6,887,515) | (6,209,324) | ||||||||||||
| Total stockholders’ equity | 3,282,359 | 2,541,493 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 15,149,718 | $ | 14,089,260 | ||||||||||
FLEETCOR Technologies, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
| Year Ended December 31, | ||||||||||||||
| 2023 | 2022 | |||||||||||||
| (Unaudited) | ||||||||||||||
| Operating activities | ||||||||||||||
| Net income | $ | 981,890 | $ | 954,327 | ||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation | 109,983 | 92,010 | ||||||||||||
| Stock-based compensation | 116,086 | 121,416 | ||||||||||||
| Provision for credit losses on accounts and other receivables | 125,152 | 131,096 | ||||||||||||
| Amortization of deferred financing costs and discounts | 7,249 | 7,748 | ||||||||||||
| Amortization of intangible assets and premium on receivables | 226,621 | 230,272 | ||||||||||||
| Loss on extinguishment of debt | — | 1,934 | ||||||||||||
| Deferred income taxes | (46,678) | (33,174) | ||||||||||||
| Gain on disposition of business, net | (13,712) | — | ||||||||||||
| Other non-cash operating expense, net | 637 | 1,664 | ||||||||||||
| Changes in operating assets and liabilities (net of acquisitions/disposition): | ||||||||||||||
| Accounts and other receivables | (173,760) | (598,674) | ||||||||||||
| Prepaid expenses and other current assets | 69,287 | (17,543) | ||||||||||||
| Derivative assets and liabilities, net | (33,278) | (11,260) | ||||||||||||
| Other assets | 42,932 | (41,068) | ||||||||||||
| Accounts payable, accrued expenses and customer deposits | 367,835 | (83,951) | ||||||||||||
| Net cash provided by operating activities | 1,780,244 | 754,797 | ||||||||||||
| Investing activities | ||||||||||||||
| Acquisitions, net of cash acquired | (428,327) | (216,917) | ||||||||||||
| Purchases of property and equipment | (153,822) | (151,428) | ||||||||||||
| Proceeds from disposal of a business, net of cash disposed | 197,025 | — | ||||||||||||
| Other | 4,401 | — | ||||||||||||
| Net cash used in investing activities | (380,723) | (368,345) | ||||||||||||
| Financing activities | ||||||||||||||
| Proceeds from issuance of common stock | 113,742 | 49,404 | ||||||||||||
| Repurchase of common stock | (686,859) | (1,405,200) | ||||||||||||
| Borrowings on securitization facility, net | 20,000 | 169,000 | ||||||||||||
| Deferred financing costs | (376) | (10,355) | ||||||||||||
| Proceeds from notes payable | — | 3,000,000 | ||||||||||||
| Principal payments on notes payable | (94,000) | (2,824,000) | ||||||||||||
| Borrowings from revolver | 8,734,960 | 7,236,000 | ||||||||||||
| Payments on revolver | (9,118,960) | (6,526,000) | ||||||||||||
| Borrowings on swing line of credit, net | 135,568 | 194 | ||||||||||||
| Other | (2,286) | (271) | ||||||||||||
| Net cash used in financing activities | (898,211) | (311,228) | ||||||||||||
| Effect of foreign currency exchange rates on cash | 30,347 | (36,739) | ||||||||||||
| Net increase in cash and cash equivalents and restricted cash | 531,657 | 38,485 | ||||||||||||
| Cash and cash equivalents and restricted cash, beginning of year | 2,289,180 | 2,250,695 | ||||||||||||
| Cash and cash equivalents and restricted cash, end of year | $ | 2,820,837 | $ | 2,289,180 | ||||||||||
| Supplemental cash flow information | ||||||||||||||
| Cash paid for interest, net | $ | 448,384 | $ | 229,641 | ||||||||||
| Cash paid for income taxes, net | $ | 408,340 | $ | 358,231 | ||||||||||
RECONCILIATION OF NON-GAAP MEASURES
(In thousands, except shares and per share amounts)
(Unaudited)
The following table reconciles net income to adjusted net income and adjusted net income per diluted share:*
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||||
| Net income | $ | 255,857 | $ | 225,319 | $ | 981,890 | $ | 954,327 | |||||||||||||||||||||
| Stock based compensation | 26,169 | 20,588 | 116,086 | 121,416 | |||||||||||||||||||||||||
Amortization1 | 57,823 | 66,648 | 233,870 | 238,020 | |||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | 1,934 | |||||||||||||||||||||||||
| Integration and deal related costs | 5,926 | 4,824 | 30,660 | 18,895 | |||||||||||||||||||||||||
Restructuring, related and other costs2 | 808 | 5,420 | 3,825 | 6,690 | |||||||||||||||||||||||||
| Legal settlements/litigation | 793 | 1,366 | 2,750 | 6,051 | |||||||||||||||||||||||||
| Gain on disposition of business | — | — | (13,712) | — | |||||||||||||||||||||||||
| Total pre-tax adjustments | 91,519 | 98,846 | 373,479 | 393,006 | |||||||||||||||||||||||||
Income taxes3 | (21,241) | (23,967) | (96,781) | (110,634) | |||||||||||||||||||||||||
| Adjusted net income | $ | 326,135 | $ | 300,198 | $ | 1,258,588 | $ | 1,236,699 | |||||||||||||||||||||
| Adjusted net income per diluted share | $ | 4.44 | $ | 4.04 | $ | 16.92 | $ | 16.10 | |||||||||||||||||||||
| Diluted shares | 73,475 | 74,246 | 74,387 | 76,862 | |||||||||||||||||||||||||
1 Includes amortization related to intangible assets, premium on receivables, deferred financing costs and debt discounts. | ||
2 Includes impact of foreign currency transactions; prior amounts were not material for recast $2.4 million gain and $1.7 million loss for the quarter and year, respectively. | ||
3 Includes $9.0 million adjustment for tax benefit of certain income determined to be permanently invested in 2Q 2022. | ||
| * Columns may not calculate due to rounding. | ||
Exhibit 2
Key Performance Indicators, by Segment and Revenue Per Performance Metric on a GAAP Basis and Pro Forma and Macro Adjusted
(In millions except revenues, net per key performance metric)
(Unaudited)
| The following table presents revenue and revenue per key performance metric by segment.* | |||||||||||||||||||||||||||||||||||||||||||||||
| As Reported | Pro Forma and Macro Adjusted2 | ||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | Three Months Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | Change | % Change | 2023 | 2022 | Change | % Change | ||||||||||||||||||||||||||||||||||||||||
| VEHICLE PAYMENTS | |||||||||||||||||||||||||||||||||||||||||||||||
'- Revenues, net | $499.8 | $501.1 | $(1.3) | —% | $497.8 | $476.1 | $21.7 | 5% | |||||||||||||||||||||||||||||||||||||||
'- Transactions | 193.9 | 151.5 | 42.4 | 28% | 193.9 | 184.8 | 9.2 | 5% | |||||||||||||||||||||||||||||||||||||||
'- Revenues, net per transaction | $2.58 | $3.31 | $(0.73) | (22)% | $2.57 | $2.58 | $(0.01) | —% | |||||||||||||||||||||||||||||||||||||||
'- Tag transactions3 | 20.3 | 19.0 | 1.4 | 7% | 20.3 | 19.0 | 1.4 | 7% | |||||||||||||||||||||||||||||||||||||||
'- Parking transactions | 58.7 | — | 58.7 | 100% | 58.7 | 50.6 | 8.1 | 16% | |||||||||||||||||||||||||||||||||||||||
'- Fleet transactions | 108.5 | 127.5 | (19.0) | (15)% | 108.5 | 110.2 | 110.2 | (1.7) | (2)% | ||||||||||||||||||||||||||||||||||||||
'- Other transactions | 6.3 | 5.0 | 1.3 | 26% | 6.3 | 5.0 | 1.3 | 26% | |||||||||||||||||||||||||||||||||||||||
| CORPORATE PAYMENTS | |||||||||||||||||||||||||||||||||||||||||||||||
'- Revenues, net | $251.1 | $201.0 | $50.1 | 25% | $248.8 | $215.6 | $33.1 | 15% | |||||||||||||||||||||||||||||||||||||||
'- Spend volume | $33,583 | $29,975 | $3,608 | 12% | $33,583 | $32,053 | $1,530 | 5% | |||||||||||||||||||||||||||||||||||||||
'- Revenues, net per spend $ | 0.75% | 0.67% | 0.08% | 11% | 0.74% | 0.67% | 0.07% | 10% | |||||||||||||||||||||||||||||||||||||||
| LODGING PAYMENTS | |||||||||||||||||||||||||||||||||||||||||||||||
'- Revenues, net | $119.9 | $119.1 | $0.9 | 1% | $119.6 | $120.1 | $(0.5) | —% | |||||||||||||||||||||||||||||||||||||||
'- Room nights | 8.7 | 9.0 | (0.3) | (3)% | 8.7 | 9.0 | $(0.4) | (4)% | |||||||||||||||||||||||||||||||||||||||
'- Revenues, net per room night | $13.86 | $13.28 | $0.58 | 4% | $13.82 | $13.29 | $0.53 | 4% | |||||||||||||||||||||||||||||||||||||||
OTHER1 | |||||||||||||||||||||||||||||||||||||||||||||||
'- Revenues, net | $66.5 | $62.4 | $4.1 | 7% | $66.2 | $62.4 | $3.7 | 6% | |||||||||||||||||||||||||||||||||||||||
'- Transactions | 444.8 | 362.7 | 82.1 | 23% | 444.8 | 362.7 | 82.1 | 23% | |||||||||||||||||||||||||||||||||||||||
'- Revenues, net per transaction | $0.15 | $0.17 | $(0.02) | (13)% | $0.15 | $0.17 | $(0.02) | (14)% | |||||||||||||||||||||||||||||||||||||||
| FLEETCOR CONSOLIDATED REVENUES | |||||||||||||||||||||||||||||||||||||||||||||||
'- Revenues, net | $937.3 | $883.6 | $53.7 | 6% | $932.3 | $874.3 | $58.1 | 7% | |||||||||||||||||||||||||||||||||||||||
1 Other includes Gift and Payroll Card operating segments. | ||
2 See Exhibit 5 for a reconciliation of Pro forma and Macro Adjusted revenue by segment and metrics, non-GAAP measures, to the GAAP equivalent. | ||
3 Represents total tag subscription transactions in the quarter. Average monthly tag subscriptions for the fourth quarter of 2023 is 6.8 million. | ||
| * Columns may not calculate due to rounding. | ||
Exhibit 3
Revenues by Geography and Segment
(In millions)
(Unaudited)
| Revenue by Geography* | Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||
| 2023 | % | 2022 | % | 2023 | % | 2022 | % | ||||||||||||||||||||||||||||||||||||||||
| US | $ | 525 | 56 | % | $ | 536 | 61 | % | $ | 2,135 | 57 | % | $ | 2,094 | 61 | % | |||||||||||||||||||||||||||||||
| Brazil | 143 | 15 | % | 119 | 13 | % | 525 | 14 | % | 442 | 13 | % | |||||||||||||||||||||||||||||||||||
| UK | 108 | 12 | % | 85 | 10 | % | 441 | 12 | % | 363 | 11 | % | |||||||||||||||||||||||||||||||||||
| Other | 161 | 17 | % | 143 | 16 | % | 656 | 17 | % | 528 | 15 | % | |||||||||||||||||||||||||||||||||||
| Consolidated Revenues, net | $ | 937 | 100 | % | $ | 884 | 100 | % | $ | 3,758 | 100 | % | $ | 3,427 | 100 | % | |||||||||||||||||||||||||||||||
*Columns may not calculate due to rounding.
| Revenue by Segment* | Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||
| 2023 | % | 2022 | % | 2023 | % | 2022 | % | ||||||||||||||||||||||||||||||||||||||||
| Vehicle Payments | $ | 500 | 53 | % | $ | 501 | 57 | % | $ | 2,006 | 53 | % | $ | 1,950 | 57 | % | |||||||||||||||||||||||||||||||
| Corporate Payments | 251 | 27 | % | 201 | 23 | % | 981 | 26 | % | 770 | 23 | % | |||||||||||||||||||||||||||||||||||
| Lodging Payments | 120 | 13 | % | 119 | 13 | % | 520 | 14 | % | 457 | 13 | % | |||||||||||||||||||||||||||||||||||
| Other | 67 | 7 | % | 62 | 7 | % | 251 | 7 | % | 251 | 7 | % | |||||||||||||||||||||||||||||||||||
| Consolidated Revenues, net | $ | 937 | 100 | % | $ | 884 | 100 | % | $ | 3,758 | 100 | % | $ | 3,427 | 100 | % | |||||||||||||||||||||||||||||||
*Columns may not calculate due to rounding. In the fourth quarter of 2023, in order to align with recent changes in the organizational structure and management reporting, the Company has recast its segments into Vehicle Payments, Corporate Payments, Lodging Payments and Other. The presentation of segment information has been recast for the prior period to align with segment presentation for the year ended December 31, 2023.
Exhibit 4
Segment Results
(In thousands)
| Three Months Ended December 31,* | Year Ended December 31,* | |||||||||||||||||||||||||||||||||||||
20231 | 2022 | % Change | 20231 | 2022 | % Change | |||||||||||||||||||||||||||||||||
| Revenues, net: | ||||||||||||||||||||||||||||||||||||||
| Vehicle Payments | $ | 499,758 | $ | 501,082 | — | % | $ | 2,005,510 | $ | 1,950,038 | 3 | % | ||||||||||||||||||||||||||
| Corporate Payments | 251,101 | 201,016 | 25 | % | 981,127 | 769,571 | 27 | % | ||||||||||||||||||||||||||||||
| Lodging Payments | 119,929 | 119,074 | 1 | % | 520,216 | 456,511 | 14 | % | ||||||||||||||||||||||||||||||
Other2 | 66,532 | 62,438 | 7 | % | 250,866 | 251,009 | — | % | ||||||||||||||||||||||||||||||
| $ | 937,320 | $ | 883,610 | 6 | % | $ | 3,757,719 | $ | 3,427,129 | 10 | % | |||||||||||||||||||||||||||
| Operating income: | ||||||||||||||||||||||||||||||||||||||
| Vehicle Payments | $ | 242,505 | $ | 226,337 | 7 | % | $ | 943,399 | $ | 884,493 | 7 | % | ||||||||||||||||||||||||||
| Corporate Payments | 101,092 | 67,159 | 51 | % | 382,085 | 273,562 | 40 | % | ||||||||||||||||||||||||||||||
| Lodging Payments | 57,438 | 56,836 | 1 | % | 254,270 | 218,637 | 16 | % | ||||||||||||||||||||||||||||||
Other2 | 23,016 | 18,938 | 22 | % | 77,119 | 69,949 | 10 | % | ||||||||||||||||||||||||||||||
| $ | 424,051 | $ | 369,270 | 15 | % | $ | 1,656,873 | $ | 1,446,641 | 15 | % | |||||||||||||||||||||||||||
| Depreciation and amortization: | ||||||||||||||||||||||||||||||||||||||
| Vehicle Payments | $ | 49,724 | $ | 51,598 | (4) | % | $ | 201,905 | $ | 198,495 | 2 | % | ||||||||||||||||||||||||||
| Corporate Payments | 20,323 | 24,851 | (18) | % | 78,679 | 72,586 | 8 | % | ||||||||||||||||||||||||||||||
| Lodging Payments | 11,655 | 11,037 | 6 | % | 46,903 | 42,366 | 11 | % | ||||||||||||||||||||||||||||||
Other2 | 2,244 | 2,307 | (3) | % | 9,117 | 8,835 | 3 | % | ||||||||||||||||||||||||||||||
| $ | 83,946 | $ | 89,793 | (7) | % | $ | 336,604 | $ | 322,282 | 4 | % | |||||||||||||||||||||||||||
| Capital expenditures: | ||||||||||||||||||||||||||||||||||||||
| Vehicle Payments | $ | 26,261 | $ | 31,189 | (16) | % | $ | 108,592 | $ | 111,661 | (3) | % | ||||||||||||||||||||||||||
| Corporate Payments | 5,972 | 7,583 | (21) | % | 25,387 | 20,777 | 22 | % | ||||||||||||||||||||||||||||||
| Lodging Payments | 3,171 | 3,502 | (9) | % | 13,705 | 10,570 | 30 | % | ||||||||||||||||||||||||||||||
Other2 | 1,260 | 1,523 | (17) | % | 6,138 | 8,420 | (27) | % | ||||||||||||||||||||||||||||||
| $ | 36,664 | $ | 43,797 | (16) | % | $ | 153,822 | $ | 151,428 | 2 | % | |||||||||||||||||||||||||||
1 Results from Global Reach Group acquired in the first quarter of 2023 are reported in our Corporate Payments segment. Results from Mina Digital Limited and Business Gateway AG acquired in the first quarter of 2023 are reported in our Vehicle Payments segment. Results from PayByPhone acquired in the third quarter of 2023 are reported in our Vehicle Payments segment. The recent disposition of our Russian business is included in our Vehicle Payments segment. | ||
2 Other includes Gift and Payroll Card operating segments. | ||
| *Columns may not calculate due to rounding. In the fourth quarter of 2023, in order to align with recent changes in the organizational structure and management reporting, the Company has recast its segments into Vehicle Payments, Corporate Payments, Lodging Payments and Other. The presentation of segment information has been recast for the prior period to align with segment presentation for the year ended December 31, 2023. | ||
Exhibit 5
Reconciliation of Non-GAAP Revenue and Key Performance Metric
by Segment to GAAP
(In millions)
(Unaudited)
| Revenues, net | Key Performance Metric | ||||||||||||||||||||||||||||
| Three Months Ended December 31, | Three Months Ended December 31, | ||||||||||||||||||||||||||||
| 2023* | 2022* | 2023* | 2022* | ||||||||||||||||||||||||||
| VEHICLE PAYMENTS - TRANSACTIONS | |||||||||||||||||||||||||||||
| Pro forma and macro adjusted | $ | 497.8 | $ | 476.1 | 193.9 | 184.8 | |||||||||||||||||||||||
| Impact of acquisitions/dispositions | — | 24.9 | — | (33.3) | |||||||||||||||||||||||||
| Impact of fuel prices/spread | (14.8) | — | — | — | |||||||||||||||||||||||||
| Impact of foreign exchange rates | 16.7 | — | — | — | |||||||||||||||||||||||||
| As reported | $ | 499.8 | $ | 501.1 | 193.9 | 151.5 | |||||||||||||||||||||||
| CORPORATE PAYMENTS - SPEND | |||||||||||||||||||||||||||||
| Pro forma and macro adjusted | $ | 248.8 | $ | 215.6 | $ | 33,583 | $ | 32,053 | |||||||||||||||||||||
| Impact of acquisitions/dispositions | — | (14.6) | — | (2,078) | |||||||||||||||||||||||||
| Impact of fuel prices/spread | (0.2) | — | — | — | |||||||||||||||||||||||||
| Impact of foreign exchange rates | 2.5 | — | — | — | |||||||||||||||||||||||||
| As reported | $ | 251.1 | $ | 201.0 | $ | 33,583 | $ | 29,975 | |||||||||||||||||||||
| LODGING PAYMENTS - ROOM NIGHTS | |||||||||||||||||||||||||||||
| Pro forma and macro adjusted | $ | 119.6 | $ | 120.1 | 8.7 | 9.0 | |||||||||||||||||||||||
| Impact of acquisitions/dispositions | — | (1.0) | — | (0.1) | |||||||||||||||||||||||||
| Impact of fuel prices/spread | — | — | — | — | |||||||||||||||||||||||||
| Impact of foreign exchange rates | 0.3 | — | — | — | |||||||||||||||||||||||||
| As reported | $ | 119.9 | $ | 119.1 | 8.7 | 9.0 | |||||||||||||||||||||||
OTHER1- TRANSACTIONS | |||||||||||||||||||||||||||||
| Pro forma and macro adjusted | $ | 66.2 | $ | 62.4 | 444.8 | 362.7 | |||||||||||||||||||||||
| Impact of acquisitions/dispositions | — | — | — | — | |||||||||||||||||||||||||
| Impact of fuel prices/spread | — | — | — | — | |||||||||||||||||||||||||
| Impact of foreign exchange rates | 0.4 | — | — | — | |||||||||||||||||||||||||
| As reported | $ | 66.5 | $ | 62.4 | 444.8 | 362.7 | |||||||||||||||||||||||
| FLEETCOR CONSOLIDATED REVENUES | |||||||||||||||||||||||||||||
| Pro forma and macro adjusted | $ | 932.3 | $ | 874.3 | Intentionally Left Blank | ||||||||||||||||||||||||
| Impact of acquisitions/dispositions | — | 9.4 | |||||||||||||||||||||||||||
Impact of fuel prices/spread2 | (15.0) | — | |||||||||||||||||||||||||||
Impact of foreign exchange rates2 | 19.9 | — | |||||||||||||||||||||||||||
| As reported | $ | 937.3 | $ | 883.6 | |||||||||||||||||||||||||
1 Other includes Gift and Payroll Card operating segments. | |||||||||||||||||||||||||||||
2 Revenues reflect an estimated $9 million negative impact from fuel prices and approximately $6 million negative impact from fuel price spreads, as well as the positive impact of movements in foreign exchange rates of approximately $20 million. | |||||||||||||||||||||||||||||
| * Columns may not calculate due to rounding. | |||||||||||||||||||||||||||||
Exhibit 6
RECONCILIATION OF NON-GAAP EBITDA MEASURES
(In millions)
(Unaudited)
The following table reconciles EBITDA and EBITDA margin to net income.*
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| Net income | $ | 255.9 | $ | 225.3 | $ | 981.9 | $ | 954.3 | ||||||||||||||||||
| Provision for income taxes | 77.6 | 72.1 | 343.1 | 321.3 | ||||||||||||||||||||||
| Interest expense, net | 92.0 | 74.2 | 348.6 | 164.7 | ||||||||||||||||||||||
| Other (income) expense | (1.5) | (3.2) | (16.6) | 3.0 | ||||||||||||||||||||||
| Investment loss (gain) | — | 0.9 | (0.1) | 1.4 | ||||||||||||||||||||||
| Depreciation and amortization | 83.9 | 89.8 | 336.6 | 322.3 | ||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | 1.9 | ||||||||||||||||||||||
| Other operating, net | 0.1 | 0.2 | 0.8 | 0.3 | ||||||||||||||||||||||
| EBITDA | $ | 508.1 | $ | 459.3 | $ | 1,994.2 | $ | 1,769.2 | ||||||||||||||||||
| Revenues, net | $ | 937.3 | $ | 883.6 | $ | 3,757.7 | $ | 3,427.1 | ||||||||||||||||||
| EBITDA margin | 54.2 | % | 52.0 | % | 53.1 | % | 51.6 | % | ||||||||||||||||||
| * Columns may not calculate due to rounding. | ||||||||||||||||||||||||||
Exhibit 7
RECONCILIATION OF NON-GAAP GUIDANCE MEASURES
(In millions, except per share amounts)
(Unaudited)
The following table reconciles first quarter 2024 and full year 2024 financial guidance for net income to adjusted net income and adjusted net income per diluted share, at both ends of the range:
| 2024 GUIDANCE | ||||||||||||||
| Low* | High* | |||||||||||||
| Net income | $ | 1,090 | $ | 1,130 | ||||||||||
| Net income per diluted share | $ | 15.40 | $ | 15.80 | ||||||||||
| Stock based compensation | 110 | 110 | ||||||||||||
| Amortization | 232 | 232 | ||||||||||||
| Other | 20 | 20 | ||||||||||||
| Total pre-tax adjustments | 362 | 362 | ||||||||||||
| Income taxes | (92) | (92) | ||||||||||||
| Adjusted net income | $ | 1,360 | $ | 1,400 | ||||||||||
| Adjusted net income per diluted share | $ | 19.20 | $ | 19.60 | ||||||||||
| Diluted shares | 71 | 71 | ||||||||||||
| Q1 2024 GUIDANCE | ||||||||||||||
| Low* | High* | |||||||||||||
| Net income | $ | 222 | $ | 232 | ||||||||||
| Net income per diluted share | $ | 3.05 | $ | 3.16 | ||||||||||
| Stock based compensation | 27 | 27 | ||||||||||||
| Amortization | 58 | 58 | ||||||||||||
| Other | 8 | 8 | ||||||||||||
| Total pre-tax adjustments | 93 | 93 | ||||||||||||
| Income taxes | (24) | (24) | ||||||||||||
| Adjusted net income | $ | 291 | $ | 301 | ||||||||||
| Adjusted net income per diluted share | $ | 4.02 | $ | 4.12 | ||||||||||
| Diluted shares | 73 | 73 | ||||||||||||
| * Columns may not calculate due to rounding. | ||||||||||||||