CINCINNATI and LONDON, May 2, 2019 /PRNewswire/ --
Worldpay, Inc. (NYSE: WP, LSE: WPY) ("Worldpay" or the "Company")
today announced financial results for the first quarter ended
March 31, 2019. Revenue increased 14% in the first quarter to
$970.0 million as compared to
$850.7 million in the prior year
period. On a GAAP basis, net income per diluted share attributable
to Worldpay, Inc. increased to $0.12
as compared to $(0.36) in the prior
year period. Adjusted net income per share increased to
$0.94 as compared to
$0.81 in the prior year period. (See
Schedule 1 for net income per diluted share attributable to
Worldpay, Inc. and Schedule 2 for adjusted net income per
share.)
"We delivered exceptional results, reflecting consistent
business fundamentals and strong new sales performance," said
Charles Drucker, chairman and chief
executive officer of Worldpay. "We signed 16 additional cross-sell
wins, keeping us on track to achieve $100
million in revenue synergies, and we won several strategic
new clients."
Worldpay, Inc.
First Quarter 2019 Results
(unaudited)
(in millions,
except share data)
|
|
Three Months
Ended
|
|
|
|
March 31,
2019
|
|
March 31,
2018(1)
|
|
%
Change
|
|
|
|
|
|
|
Revenue
|
$
|
970.0
|
|
|
$
|
850.7
|
|
|
14%
|
Technology
Solutions
|
427.3
|
|
|
336.4
|
|
|
27%
|
Merchant
Solutions
|
459.4
|
|
|
432.2
|
|
|
6%
|
Issuer
Solutions
|
83.3
|
|
|
82.1
|
|
|
1%
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
446.1
|
|
|
$
|
374.1
|
|
|
19%
|
Adjusted EBITDA
Margin
|
46.0%
|
|
|
44.0%
|
|
|
|
|
|
|
|
|
|
GAAP Net income
(loss) attributable to Worldpay, Inc.
|
$
|
36.4
|
|
|
$
|
(97.6)
|
|
|
NM
|
GAAP Net income
(loss) per diluted share attributable to Worldpay, Inc.
|
$
|
0.12
|
|
|
$
|
(0.36)
|
|
|
NM
|
|
|
|
|
|
|
Adjusted net income
attributable to Worldpay, Inc.
|
$
|
293.0
|
|
|
$
|
236.7
|
|
|
24%
|
Adjusted net income
per share attributable to Worldpay, Inc
|
$
|
0.94
|
|
|
$
|
0.81
|
|
|
16%
|
|
|
|
|
|
|
|
|
|
|
(1)
Excludes contribution from Worldpay Group plc results for the
period prior to the transaction closing (January 1-January 15,
2018).
|
Revenue
Revenue increased 14% in the first quarter to
$970.0 million as compared to
$850.7 million in the prior year
period. On an underlying basis, total Company and total Merchant
(excludes Issuer Solutions) revenue increased by 9% and 10%,
respectively, when excluding cryptocurrency revenue grow-over,
foreign currency headwinds and adjusting for the prior year stub
period from January 1 to January 15,
2018.
Adjusted EBITDA
Adjusted EBITDA was $446.1 million or 46.0% of revenue in
the first quarter, representing 200 basis points of adjusted EBITDA
margin expansion as compared to the prior year period, including
$29 million in cost synergies
realized during the quarter.
Cost Synergies
Based on the Company's substantial
progress toward completing post-merger integration, Worldpay now
expects to achieve $250 million in
annualized cost synergies by year-end 2019, up from its previous
expectation to achieve $200 million
in annualized cost synergies by year-end 2020. In addition,
Worldpay is increasing its in-year 2019 cost synergies forecast to
$180-$190
million from $130-$140 million.
Worldpay, Inc.
Second Quarter and Full-Year Financial Outlook
(in millions,
except share data)
|
|
Second Quarter
Financial Outlook
|
|
Full Year
Financial Outlook
|
|
Three Months Ended
June 30,
|
|
Year Ended
December 31,
|
|
2019
Outlook
|
|
2018
Actual
|
|
2019
Outlook
|
|
2018 Actual
(1)
|
Revenue
|
$1,055 -
$1,070
|
|
$1,007
|
|
$4,215 -
$4,275
|
|
$3,925
|
GAAP Net income
(loss) per diluted share
attributable to Worldpay, Inc.
|
$0.30 -
$0.38
|
|
$(0.01)
|
|
$1.05 -
$1.55
|
|
$0.04
|
Adjusted net income
per share
|
$1.16 -
$1.19
|
|
$1.04
|
|
$4.60 -
$4.70
|
|
$4.05
|
|
|
|
|
|
|
|
|
(1)
Excludes contribution from Worldpay Group plc results for the
period prior to the transaction closing (January 1-January 15,
2018).
|
Merger Agreement
On March 17,
2019, Worldpay and Fidelity National Information Services,
Inc. ("FIS") announced that their boards of directors unanimously
approved a definitive merger agreement pursuant to which Worldpay
will combine with FIS. Following the closing of the proposed
transaction (the "Merger"), current Worldpay stockholders will own
47% of the combined company and current FIS shareholders will own
53% of the combined company, on a fully diluted basis. The proposed
Merger is subject to customary closing conditions, including
receipt of required stockholder and regulatory approvals, and is
expected to close in the third quarter of 2019.
Earnings Conference Call and Audio Webcast
Due to its
pending merger with FIS, Worldpay will not host a conference call
or webcast to review the first quarter 2019 financial results.
About Worldpay, Inc.
Worldpay, Inc. (NYSE: WP;
LSE: WPY) is a leading payments technology company with unique
capability to power global omni-commerce. With an integrated
technology platform, Worldpay offers a comprehensive suite of
products and services, delivered globally through a single
provider. Worldpay processes over 40 billion transactions annually,
supporting more than 300 payment types across 146 countries and 126
currencies. The company is focused on expanding into high-growth
markets and customer segments, including global eCommerce,
integrated payments and B2B. Visit us at www.worldpay.com.
Non-GAAP and Pro Forma Financial Measures
This
earnings release presents non-GAAP and pro forma financial
information including adjusted EBITDA, Underlying EBITDA, adjusted
net income, and adjusted net income per share. These are important
financial performance measures for the Company, but are not
financial measures as defined by GAAP. The presentation of this
financial information is not intended to be considered in isolation
of or as a substitute for, or superior to, the financial
information prepared and presented in accordance with GAAP. The
Company uses these non-GAAP and adjusted financial performance
measures for financial and operational decision making and as a
means to evaluate period-to-period comparisons. The Company
believes that they provide useful information about operating
results, enhance the overall understanding of past financial
performance and future prospects, and allow for greater
transparency with respect to key metrics used by management in its
financial and operational decision making. Reconciliations of these
measures to the most directly comparable GAAP financial measures
are presented in the attached schedules.
Forward-Looking Statements
This release contains
forward-looking statements that are subject to risks and
uncertainties. All statements other than statements of historical
fact or relating to present facts or current conditions included in
this release are forward-looking statements including any
statements regarding guidance and statements of a general economic
or industry specific nature. Forward-looking statements give our
current expectations and projections relating to our financial
condition, results of operations, guidance, plans, objectives,
future performance and business. You can identify forward-looking
statements by the fact that they do not relate strictly to
historical or current facts. These statements may include words
such as "anticipate," "estimate," "expect," "project," "plan,"
"intend," "believe," "may," "should," "can have," "likely" and
other words and terms of similar meaning in connection with any
discussion of the timing or nature of future operating or financial
performance or other events.
The forward-looking statements contained in this release are
based on assumptions that we have made in light of our industry
experience and our perceptions of historical trends, current
conditions, expected future developments and other factors we
believe are appropriate under the circumstances. As you review and
consider information presented herein, you should understand that
these statements are not guarantees of future performance or
results. These statements depend upon future events and are subject
to risks, uncertainties (many of which are beyond our control) and
assumptions. Although we believe that these forward-looking
statements are based on reasonable assumptions, you should be aware
that many factors or events could affect our actual future
performance, operations or results and cause them to differ
materially from those anticipated in the forward-looking
statements. Certain of these factors and other risks are discussed
in our and FIS's filings with the SEC and include, but are not
limited to: (i) uncertainties as to the timing of the
completion of the Merger; (ii) uncertainties as to whether the
Merger will be completed; (iii) changes in ours or FIS's share
price before the completion of the Merger; (iv) that the
businesses of Worldpay and FIS will not be integrated successfully
or that such integration may take longer than anticipated;
(v) that the cost savings and any synergies from the Merger
may not be fully realized or may take longer to realize than
expected; (vi) potential operating costs, customer loss and
business disruption occurring prior to completion of the Merger or
if the Merger is not completed; (vii) the effect of the
announcement of the Merger on our or FIS's business relationships,
operating results and business generally; (viii) the failure
to satisfy conditions to completion of the Merger, including the
receipt of all required regulatory, stockholder and shareholder
approvals; (ix) difficulty in retaining certain key employees
as a result of the Merger; (x) our ability to adapt to
developments and change in our industry; (xi) competition;
(xii) unauthorized disclosure of data or security breaches;
(xiii) systems failures or interruptions;
(xiv) implementation of our new acquiring platform;
(xv) our ability to expand our market share or enter new
markets; (xvi) the outcome and negotiations in respect of
Brexit; (xvii) our ability to successfully integrate the
businesses of our predecessor companies; (xviii) our ability
to identify and complete acquisitions and partnerships;
(xix) failure to comply with applicable requirements of Visa,
MasterCard or other payment networks or card schemes or changes in
those requirements; (xx) our ability to pass along fee
increases; (xxi) termination of sponsorship or clearing
services; (xxii) loss of clients or referral partners;
(xxiii) geopolitical, regulatory, tax and business risks
associated with our international operations; (xxiv) economic
and political uncertainty; (xxv) reductions in overall
consumer, business and government spending; (xxvi) fraud by
merchants or others; (xxvii) a decline in the use of credit,
debit or prepaid cards; (xxviii) consolidation in the banking
and retail industries; (xxix) our ability to mitigate risk;
(xxx) government regulation, including regulation aimed at
protecting consumer information and banking regulation;
(xxxi) changes in tax laws; (xxxii) changes in foreign
currency exchange rates; (xxxiii) outcomes of pending or
future litigation or investigations; and (xxxiv) our
dual-listings with the NYSE and LSE. Should one or more of these
risks or uncertainties materialize, or should any of these
assumptions prove incorrect, our actual results may vary in
material respects from those projected or expected in any
forward-looking statements. More information on potential factors
and events that could affect our financial results and performance
are included from time to time in the "Risk Factors" and
"Management's Discussion and Analysis of Financial Condition and
Results of Operations" sections of Worldpay's and FIS's periodic
reports filed with the SEC, including each of Worldpay's and FIS's
most recently filed Annual Report on Form 10-K and its subsequent
filings with the SEC.
Any forward-looking statement made by us in this release speaks
only as of the date of this release. Factors or events that could
cause our actual results to differ may emerge from time to time,
and it is not possible for us to predict all of them. We undertake
no obligation to publicly update any forward-looking statement,
whether as a result of new information, future developments or
otherwise, except as may be required by law.
Additional Information and Where to Find It
This
release may be deemed to be solicitation material in respect of the
Merger and the issuance of shares of FIS Common Stock in connection
with the Merger (the "Share Issuance"). In connection with the
Share Issuance, FIS expects to file a registration statement on
Form S-4 that will include a joint proxy statement of Worldpay and
FIS and a prospectus of FIS with the SEC. This document is not a
substitute for the joint proxy statement/prospectus or registration
statement or any other document which Worldpay or FIS may file with
the SEC. INVESTORS AND STOCKHOLDERS ARE URGED TO READ THE JOINT
PROXY STATEMENT/PROSPECTUS AND OTHER RELEVANT DOCUMENTS FILED OR TO
BE FILED WITH THE SEC CAREFULLY WHEN THEY BECOME AVAILABLE BECAUSE
THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT WORLDPAY, FIS, THE
MERGER, THE SHARE ISSUANCE AND RELATED MATTERS. Investors and
stockholders will be able to obtain free copies of the joint proxy
statement/prospectus and other documents filed by Worldpay and FIS
with the SEC at the SEC's website at http://www.sec.gov. In
addition, investors and stockholders will be able to obtain free
copies of the joint proxy statement/prospectus and other documents
filed by Worldpay with the SEC at http://investor.worldpay.com/ and
https://www.investor.fisglobal.com/investor-overview.
Participants in the Solicitation
Worldpay, FIS and
their respective directors, officers and employees may be
considered participants in the solicitation of proxies in respect
of the Merger and the Share Issuance. Information regarding the
persons who may, under the rules of the SEC, be deemed participants
in the solicitation of proxies in connection with the Merger and
the Share Issuance, including names, affiliations and a description
of their direct or indirect interests, by security holdings or
otherwise, will be set forth in the joint proxy
statement/prospectus and other relevant materials to be filed with
the SEC. Information concerning the interests of Worldpay's and
FIS's participants in the solicitation, may, in some cases, be
different than those of Worldpay's and FIS's stockholders and
shareholders, respectively. Information regarding Worldpay's
directors and executive officers is available in its proxy
statement for its 2019 Annual Meeting of Stockholders, which was
filed with the SEC on April 3, 2019, and information regarding
FIS's directors and executive officers is available in its proxy
statement for its 2019 Annual Meeting of Shareholders, which was
filed with the SEC on April 12, 2019.
No Offer or Solicitation
This communication is not
intended to and shall not constitute an offer to sell or the
solicitation of an offer to sell or the solicitation of an offer to
buy any securities or a solicitation of any vote of approval, nor
shall there be any sale of securities in any jurisdiction in which
such offer, solicitation or sale would be unlawful prior to
registration or qualification under the securities laws of any such
jurisdiction. No offer of securities shall be made except by means
of a prospectus meeting the requirements of Section 10 of the
Securities Act of 1933, as amended.
CONTACTS
Investors
Nathan Rozof,
CFA or Ignatius Njoku
Investor Relations
(866) 254-4811
(513) 900-4811
IR@worldpay.com
Media
Andrew
Ciafardini
Corporate Communications
(513) 900-5308
Andrew.Ciafardini@worldpay.com
Schedule
1
Worldpay, Inc.
Consolidated
Statements of Income
(Unaudited)
(in millions,
except share data)
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
2018
|
|
Change
|
Revenue
|
$
|
970.0
|
|
|
$
|
850.7
|
|
|
14%
|
|
Sales and
marketing
|
290.9
|
|
|
266.0
|
|
|
9%
|
|
Other operating
costs
|
181.0
|
|
|
155.1
|
|
|
17%
|
|
General and
administrative
|
127.4
|
|
|
250.1
|
|
|
(49)%
|
|
Depreciation and
amortization
|
264.4
|
|
|
207.2
|
|
|
28%
|
|
Income (loss) from
operations
|
106.3
|
|
|
(27.7)
|
|
|
NM
|
|
Interest
expense—net
|
(72.1)
|
|
|
(75.2)
|
|
|
(4)%
|
|
Non-operating income
(expense)(1)
|
3.5
|
|
|
(8.6)
|
|
|
NM
|
|
Income (loss) before
applicable income taxes
|
37.7
|
|
|
(111.5)
|
|
|
NM
|
|
Income tax
benefit
|
(0.4)
|
|
|
(13.2)
|
|
|
NM
|
|
Net income
(loss)
|
38.1
|
|
|
(98.3)
|
|
|
NM
|
|
Less: Net (income)
loss attributable to non-controlling interests
|
(1.7)
|
|
|
0.7
|
|
|
NM
|
|
Net income (loss)
attributable to Worldpay, Inc.
|
$
|
36.4
|
|
|
$
|
(97.6)
|
|
|
NM
|
|
Net income (loss) per
share attributable to Worldpay, Inc. Class A common
stock:
|
|
|
|
|
|
Basic
|
$
|
0.12
|
|
|
$
|
(0.36)
|
|
|
NM
|
|
Diluted(2)
|
$
|
0.12
|
|
|
$
|
(0.36)
|
|
|
NM
|
|
Shares used in
computing net income (loss) per share of Class A common
stock:
|
|
|
|
|
|
Basic
|
302,046,241
|
|
|
274,098,480
|
|
|
|
Diluted
|
303,876,967
|
|
|
274,098,480
|
|
|
|
_________________
(1)
|
Non-operating income
(expense) primarily consists of other income and expense items
outside of the Company's operating activities.
|
(2)
|
Due to our structure
as a C corporation and Worldpay Holding's structure as a
pass-through entity for tax purposes, the numerator in the diluted
net income per share calculation is adjusted to reflect the
Company's income tax expense at an expected effective tax rate
assuming the conversion of the Class B units of Worldpay Holding
into shares of our Class A common stock. During the three months
ended March 31, 2019 and 2018, approximately 8.7 million and
15.3 million weighted average Class B units of Worldpay Holding
were excluded in computing diluted net income per share because
including them would have an antidilutive effect. As the Class B
units of Worldpay Holding were not included, the numerator used in
the calculation of diluted net income per share was equal to the
numerator used in the calculation of basic net income per share for
the three months ended March 31, 2019 and 2018. Additionally,
due to the net loss for the three months ended March 31, 2018,
any remaining potentially dilutive securities were also excluded
from the denominator in computing dilutive net income per
share. As of March 31, 2019 all Class B units have been
converted to Class A common stock and therefore there are no Class
B units outstanding.
|
Schedule
2
Worldpay, Inc.
Adjusted Net
Income
(Unaudited)
(in millions,
except share data)
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
March
31,
|
|
March
31,
|
|
|
|
2019
|
|
2018
|
|
% Change
|
Income (loss) before
applicable income taxes
|
$
|
37.7
|
|
|
$
|
(111.5)
|
|
|
NM
|
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
Transition,
acquisition and integration costs(1) (2)
|
42.4
|
|
|
177.4
|
|
|
(76)%
|
|
Share-based
compensation(2)
|
33.0
|
|
|
17.2
|
|
|
92%
|
|
Intangible
amortization(2) (3)
|
226.2
|
|
|
172.8
|
|
|
31%
|
|
Non-operating
(income) expense(4)
|
(3.5)
|
|
|
8.6
|
|
|
NM
|
|
Non-GAAP adjusted
income before applicable income taxes
|
335.8
|
|
|
264.5
|
|
|
27%
|
|
Less:
Adjustments
|
|
|
|
|
|
Adjusted tax
expense(5)
|
42.4
|
|
|
27.5
|
|
|
54%
|
|
Adjusted tax
rate
|
13%
|
|
|
10%
|
|
|
|
|
|
|
|
|
|
Other(6)
|
0.4
|
|
|
0.3
|
|
|
33%
|
|
Adjusted net
income
|
$
|
293.0
|
|
|
$
|
236.7
|
|
|
24%
|
|
|
|
|
|
|
|
Adjusted net income
per share
|
$
|
0.94
|
|
|
$
|
0.81
|
|
|
16%
|
|
Adjusted shares
outstanding(7)
|
312,534,909
|
|
|
290,880,798
|
|
|
|
Non-GAAP and Adjusted Financial Measures
This
schedule presents non-GAAP and adjusted financial measures, which
are important financial performance measures for the Company, but
are not financial measures as defined by GAAP. Such financial
measures should not be considered as alternatives to GAAP, and such
measures may not be comparable to those reported by other
companies.
_____________
Adjusted net income is derived from GAAP income before
applicable income taxes and adjusted for the following items
described below:
(1)
|
Represents
acquisition and integration costs incurred in connection with our
acquisitions, charges related to employee terminations and other
transition activities.
|
(2)
|
Below are the
adjustments to Other operating costs, General and administrative
and Depreciation and amortization.
|
|
Three Months Ended
March 31, 2019
|
|
Three Months Ended
March 31, 2018
|
|
Transition,
Acquisition &
Integration
|
|
Share-Based
Compensation
|
|
Amortization
of Intangible
Assets
|
|
Transition,
Acquisition &
Integration
|
|
Share-Based
Compensation
|
|
Amortization
of Intangible
Assets
|
Other operating
costs
|
$
|
20.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
General and
administrative
|
21.9
|
|
|
33.0
|
|
|
—
|
|
|
167.2
|
|
|
17.2
|
|
|
—
|
|
Depreciation and
amortization
|
—
|
|
|
—
|
|
|
226.2
|
|
|
—
|
|
|
—
|
|
|
172.8
|
|
Total
adjustments
|
$
|
42.4
|
|
|
$
|
33.0
|
|
|
$
|
226.2
|
|
|
$
|
177.4
|
|
|
$
|
17.2
|
|
|
$
|
172.8
|
|
(3)
|
Represents
amortization of intangible assets acquired through business
combinations and customer portfolio and related asset acquisitions
as well as depreciation of acquired software.
|
(4)
|
See note (1) in
Schedule 1.
|
(5)
|
Represents adjusted
income tax expense to reflect a projected effective tax rate of
20.1% for 2019 and 19.7% for 2018, including the tax effect of
adjustments described above. Adjusted tax expense includes tax
benefits due to: (1) the amortization of intangible assets and
other tax attributes resulting from or acquired with our
acquisitions, (2) the tax basis step up associated with our
separation from Fifth Third Bank and (3) the purchase or exchange
of Class B units of Worldpay Holding, net of payment obligations
under tax receivable agreements. The effective tax rate is expected
to remain at 20.1% for the remainder of 2019.
|
(6)
|
Represents the
non-controlling interest, net of adjusted income tax expense,
associated with a consolidated joint venture.
|
(7)
|
The adjusted shares
outstanding include 8.7 million and 15.3 million of weighted
average Class B units that are excluded from the GAAP dilutive net
income per share calculation for the three months ended
March 31, 2019 and 2018. Additionally, the three months
ended March 31, 2018 also includes other potentially dilutive
securities that are excluded from the GAAP dilutive net income per
share calculation. As of March 31, 2019 all Class B units have
been converted to Class A common stock and are therefore included
in the Company's shares outstanding.
|
Schedule
3
Worldpay, Inc.
Segment
Information
(Unaudited)
(in
millions)
|
|
|
|
|
Technology
Solutions
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
2018
|
|
% Change
|
Revenue
|
$
|
427.3
|
|
|
$
|
336.4
|
|
|
27%
|
Sales and
marketing
|
118.4
|
|
|
95.9
|
|
|
23%
|
Segment
profit
|
$
|
308.9
|
|
|
$
|
240.5
|
|
|
28%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant
Solutions
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
2018
|
|
% Change
|
Revenue
|
$
|
459.4
|
|
|
$
|
432.2
|
|
|
6%
|
Sales and
marketing
|
166.0
|
|
|
163.8
|
|
|
1%
|
Segment
profit
|
$
|
293.4
|
|
|
$
|
268.4
|
|
|
9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuer
Solutions
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
2018
|
|
% Change
|
Revenue
|
$
|
83.3
|
|
|
$
|
82.1
|
|
|
1%
|
Sales and
marketing
|
6.5
|
|
|
6.3
|
|
|
3%
|
Segment
profit
|
$
|
76.8
|
|
|
$
|
75.8
|
|
|
1%
|
Schedule
4
Worldpay, Inc.
Condensed
Consolidated Statements of Financial Position
(Unaudited)
(in
millions)
|
|
|
|
|
|
|
|
March 31,
2019
|
|
December 31,
2018
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
107.9
|
|
|
$
|
196.5
|
|
Accounts
receivable—net
|
|
1,710.2
|
|
|
1,694.8
|
|
Settlement assets and
merchant float
|
|
4,964.0
|
|
|
3,132.3
|
|
Prepaid
expenses
|
|
83.1
|
|
|
80.0
|
|
Other
|
|
538.9
|
|
|
526.1
|
|
Total current
assets
|
|
7,404.1
|
|
|
5,629.7
|
|
|
|
|
|
|
Property,
equipment and software—net
|
|
1,093.3
|
|
|
1,074.1
|
|
Intangible
assets—net
|
|
2,983.5
|
|
|
3,127.8
|
|
Goodwill
|
|
14,302.0
|
|
|
14,137.9
|
|
Deferred
taxes
|
|
1,283.7
|
|
|
789.9
|
|
Other
assets
|
|
220.6
|
|
|
129.1
|
|
Total
assets
|
|
$
|
27,287.2
|
|
|
$
|
24,888.5
|
|
|
|
|
|
|
Liabilities and
equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
$
|
1,147.1
|
|
|
$
|
1,188.7
|
|
Settlement
obligations
|
|
5,680.2
|
|
|
3,723.6
|
|
Current portion of
notes payable
|
|
219.3
|
|
|
225.7
|
|
Current portion of
tax receivable agreement obligations
|
|
71.4
|
|
|
73.1
|
|
Deferred
income
|
|
29.5
|
|
|
25.1
|
|
Current maturities of
finance lease obligations
|
|
23.2
|
|
|
22.7
|
|
Other
|
|
647.4
|
|
|
630.3
|
|
Total current
liabilities
|
|
7,818.1
|
|
|
5,889.2
|
|
Long-term
liabilities:
|
|
|
|
|
Notes
payable
|
|
7,269.3
|
|
|
7,622.1
|
|
Tax receivable
agreement obligations
|
|
890.2
|
|
|
590.8
|
|
Finance lease
obligations
|
|
28.4
|
|
|
34.3
|
|
Deferred
taxes
|
|
469.9
|
|
|
473.7
|
|
Other
|
|
199.4
|
|
|
74.4
|
|
Total long-term
liabilities
|
|
8,857.2
|
|
|
8,795.3
|
|
Total
liabilities
|
|
16,675.3
|
|
|
14,684.5
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
Equity:
|
|
|
|
|
Total equity
(1)
|
|
10,611.9
|
|
|
10,204.0
|
|
Total liabilities and
equity
|
|
$
|
27,287.2
|
|
|
$
|
24,888.5
|
|
_________________
(1)
|
Includes equity
attributable to non-controlling interests.
|
Schedule
5
Worldpay, Inc.
Consolidated
Statements of Cash Flows
(Unaudited)
(in
millions)
|
|
|
|
Three Months
Ended
|
|
March 31,
2019
|
|
March 31,
2018
|
Operating
Activities:
|
|
|
|
Net income
(loss)
|
$
|
38.1
|
|
|
$
|
(98.3)
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization expense
|
264.4
|
|
|
207.2
|
|
Amortization of
customer incentives
|
7.9
|
|
|
6.2
|
|
Amortization and
write-off of debt issuance costs
|
2.1
|
|
|
59.9
|
|
Gain on foreign
currency forward
|
—
|
|
|
(35.9)
|
|
Share-based
compensation expense
|
33.0
|
|
|
17.2
|
|
Deferred tax
benefit
|
(2.5)
|
|
|
(25.3)
|
|
Tax receivable
agreements non-cash items
|
(2.0)
|
|
|
(3.6)
|
|
Other
|
23.8
|
|
|
30.4
|
|
Change in operating
assets and liabilities:
|
|
|
|
Accounts
receivable
|
(7.4)
|
|
|
14.0
|
|
Net settlement assets
and obligations
|
(136.6)
|
|
|
(12.2)
|
|
Prepaid and other
assets
|
4.9
|
|
|
(30.2)
|
|
Accounts payable and
accrued expenses
|
(42.0)
|
|
|
(17.1)
|
|
Other
liabilities
|
(17.5)
|
|
|
(28.2)
|
|
Net cash
provided by operating activities
|
166.2
|
|
|
84.1
|
|
Investing
Activities:
|
|
|
|
Purchases of property
and equipment
|
(83.2)
|
|
|
(34.1)
|
|
Acquisition of
customer portfolios and related assets and other
|
(4.8)
|
|
|
(37.1)
|
|
Proceeds from foreign
currency forward
|
—
|
|
|
71.5
|
|
Cash acquired in
acquisitions, net of cash used
|
—
|
|
|
1,405.8
|
|
Net cash (used
in) provided by investing activities
|
(88.0)
|
|
|
1,406.1
|
|
Financing
Activities:
|
|
|
|
Proceeds from
issuance of long-term debt
|
—
|
|
|
2,140.0
|
|
Borrowings on
revolving credit facility
|
2,127.0
|
|
|
1,476.0
|
|
Repayment of
revolving credit facility
|
(1,931.0)
|
|
|
(1,701.0)
|
|
Repayment of debt and
finance lease obligations
|
(582.3)
|
|
|
(1,662.2)
|
|
Payment of debt
issuance costs
|
—
|
|
|
(86.8)
|
|
Proceeds from
issuance of Class A common stock under employee stock
plans
|
7.0
|
|
|
7.6
|
|
Repurchase of
Class A common stock (to satisfy tax withholding
obligations)
|
(12.8)
|
|
|
(11.2)
|
|
Settlement and
payments under certain tax receivable agreements
|
(28.2)
|
|
|
(80.9)
|
|
Distributions to
non-controlling interests
|
(2.3)
|
|
|
(5.6)
|
|
Net cash (used
in) provided by financing activities
|
(422.6)
|
|
|
75.9
|
|
Net (decrease)
increase in cash and cash equivalents
|
(344.4)
|
|
|
1,566.1
|
|
Cash and cash
equivalents—Beginning of period
|
2,581.3
|
|
|
1,272.2
|
|
Effect of exchange
rate changes on cash
|
10.1
|
|
|
31.1
|
|
Cash and cash
equivalents—End of period
|
$
|
2,247.0
|
|
|
$
|
2,869.4
|
|
Cash
Payments:
|
|
|
|
Interest
|
$
|
59.3
|
|
|
$
|
58.2
|
|
Income
taxes
|
13.6
|
|
|
0.6
|
|
Non-cash
Items:
|
|
|
|
Issuance of tax
receivable agreements
|
$
|
327.9
|
|
|
$
|
—
|
|
(to be
continued)
|
Schedule
5
Worldpay, Inc.
Consolidated
Statements of Cash Flows (Continued)
(Unaudited)
(in
millions)
|
|
Reconciliation of
cash and cash equivalents to the Condensed Consolidated Statements
of Financial Position
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31,
2019
|
|
March 31,
2018
|
Cash and cash
equivalents on the Condensed Consolidated Financial
Statements
|
|
$
|
107.9
|
|
|
$
|
459.4
|
|
Other restricted cash
(in other current assets)
|
|
474.9
|
|
|
515.7
|
|
Merchant float (in
settlement assets and merchant float)
|
|
1,664.2
|
|
|
1,894.3
|
|
Total cash and cash
equivalents per the Consolidated Statements of Cash
Flows
|
|
$
|
2,247.0
|
|
|
$
|
2,869.4
|
|
Schedule
6
Worldpay, Inc.
Reconciliation of
GAAP Net Income to Adjusted EBITDA
(Unaudited)
(in
millions)
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
2018
|
|
% Change
|
Net income
(loss)
|
$
|
38.1
|
|
|
$
|
(98.3)
|
|
|
NM
|
|
Income tax
benefit
|
(0.4)
|
|
|
(13.2)
|
|
|
NM
|
|
Non-operating
(income) expense(1)
|
(3.5)
|
|
|
8.6
|
|
|
NM
|
|
Interest
expense—net
|
72.1
|
|
|
75.2
|
|
|
(4)%
|
|
Share-based
compensation
|
33.0
|
|
|
17.2
|
|
|
92%
|
|
Transition,
acquisition and integration costs(2)
|
42.4
|
|
|
177.4
|
|
|
(76)%
|
|
Depreciation and
amortization
|
264.4
|
|
|
207.2
|
|
|
28%
|
|
Adjusted
EBITDA
|
$
|
446.1
|
|
|
$
|
374.1
|
|
|
19%
|
|
Non-GAAP Financial Measures
This schedule presents adjusted EBITDA, which is an important
financial performance measure for the Company, but is not a
financial measure as defined by GAAP. Such financial measure should
not be considered as an alternative to GAAP net income, and such
measure may not be comparable to those reported by other
companies.
_________________
(1)
|
See note (1) in
Schedule 1.
|
(2)
|
See notes (1) and (2)
in Schedule 2.
|
Schedule
7
Worldpay, Inc.
Outlook
Summary
(Unaudited)
|
|
|
|
|
|
Second Quarter
Financial Outlook
|
|
Full Year
Financial Outlook
|
|
Three Months Ended
June 30,
|
|
Year Ended
December 31,
|
|
2019
Outlook
|
|
2018
Actual
|
|
2019
Outlook
|
|
2018 Actual
(1)
|
GAAP net income
(loss) per share attributable to Worldpay, Inc.
|
$0.30 -
$0.38
|
|
$(0.01)
|
|
$1.05 -
$1.55
|
|
$0.04
|
Adjustments to
reconcile GAAP to non-GAAP adjusted net income per
share(2)
|
$0.86 -
$0.81
|
|
$1.05
|
|
$3.55 -
$3.15
|
|
$4.01
|
Adjusted net income
per share
|
$1.16 -
$1.19
|
|
$1.04
|
|
$4.60 -
$4.70
|
|
$4.05
|
Non-GAAP and Adjusted Financial Measures
This schedule presents non-GAAP and adjusted financial measures,
which are important financial performance measures for the Company,
but are not financial measures as defined by GAAP. Such
financial measures should not be considered as alternatives to
GAAP, and such measures may not be comparable to those reported by
other companies.
_________________
(1)
|
Excludes Worldpay
Group plc EPS for the period prior to the acquisition closing from
January 1, 2018 to January 15, 2018.
|
|
|
(2)
|
2019 represents an
estimated range of adjustments for the following items: (a)
integration costs incurred in connection with our prior
acquisitions, costs incurred related to our merger with FIS;
charges related to employee termination benefits resulting from
acquisition, integration and other transition activities; (b)
share-based compensation; (c) amortization of acquired intangible
assets and customer portfolio and related asset acquisitions; (d)
non-operating expense/income; (e) adjustments to income tax expense
to reflect the tax effect of adjustments described above, tax
benefits due to the amortization of intangible assets and other tax
attributes resulting from or acquired with our acquisitions, the
tax basis step up associated with our separation from Fifth Third
Bank and the purchase or exchange of Class B units of Worldpay
Holding, net of payment obligations under tax receivable
agreements.
|
|
|
|
2018 includes
adjustments for the following items: (a) acquisition and
integration costs incurred in connection with our acquisitions,
charges related to employee termination benefits resulting from
acquisition, integration and other transition activities; (b)
share-based compensation; (c) amortization of acquired intangible
assets and customer portfolio and related asset acquisitions; (d)
non-operating expense/income; (e) adjustments to income tax expense
to reflect the tax effect of adjustments described above,
adjustments to deferred taxes and the TRA liability both resulting
from US tax reform, adjustments to the TRA liability tax benefits
due to the amortization of intangible assets and other tax
attributes resulting from or acquired with our acquisitions, the
tax basis step up associated with our separation from Fifth Third
Bank and the purchase or exchange of Class B units of Worldpay
Holding, net of payment obligations under tax receivable
agreements.
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/worldpay-reports-first-quarter-2019-results-300842646.html
SOURCE Worldpay, Inc.