MINNEAPOLIS--(BUSINESS WIRE)--MoneyGram International, Inc. (NYSE:MGI - News), a leading global payment services company, today reported financial results for the third quarter of 2009.
“In the third quarter we made great progress on our expansion initiatives and on our efforts to actively manage our debt,” said Pamela H. Patsley, MoneyGram International chairman and chief executive officer. “While our third quarter results were affected by several items, we do not believe that these are reflective of the underlying strength of the business. During the quarter, we saw improved growth in our money transfer business, signed and renewed several key agents around the globe and implemented initiatives focused on reducing costs, streamlining processes and improving efficiencies. I am confident that as a company we are re-energized and collectively taking the right steps to position MoneyGram for long-term profitable growth.”
Liquidity
The Company ended the third quarter with assets in excess of payment service obligations of $410.5 million, and earlier in this month paid down the remaining $45.0 million balance on its revolving credit facility. Over the last six months, the Company has paid down $145.0 million of its outstanding debt.
Market Development
In the third quarter of 2009, the Company continued its focus on expanding its agent network. For example, MoneyGram recently:
“As we move into 2010, we will continue to expand our network and further enhance our product and service offerings thus increasing value and brand loyalty for our customers,” added Patsley. “The adoption of new services, such as mobile text message ‘receive’ notifications and multi-currency payout, coupled with our MoneyGram Rewards global loyalty program, create a formidable platform for growth.”
Global Funds Transfer Results
Total revenue for the Global Funds Transfer segment rose to $285.0 million in the third quarter of 2009 from $279.5 million in the same period last year. Segment results were impacted by a 6 percent increase in money transfer transaction volume excluding bill payment, partially offset by currency valuation changes and a decline in average money transfer fees. The segment reported operating income of $13.7 million, and an operating margin of 4.8 percent in the third quarter. Both operating income and margin were impacted by $27.1 million of the significant items discussed above. Adjusted margin was 14.3 percent.
Money transfer transaction volume excluding bill payment increased 6 percent and revenue increased 3 percent to $235.2 million in the third quarter of 2009 from $228.0 million in the third quarter of 2008. On a constant currency basis, money transfer revenue excluding bill payment improved 5 percent.
Money transfer transaction volume including bill payment was up 4 percent and revenue improved by 2 percent to $266.5 million in the third quarter of 2009 from $260.0 million in the third quarter of 2008. On a constant currency basis, money transfer revenue including bill payment improved 4 percent.
In the third quarter, money transfer transactions excluding bill payment originating in the United States and Canada increased 9 percent. Including bill payment, transactions increased 4 percent in the quarter from the prior year. Transactions originating outside of North America increased 8 percent from the prior year. Spain’s economic downturn continues to impact the Company’s international transaction growth. Excluding Spain, transactions originating outside of North America increased 17 percent from the prior year.
MoneyGram’s transaction volume to Mexico decreased 10 percent in the quarter. However, the Company continued to see positive growth in its domestic U.S. business, and throughout much of Latin America and Canada.
Payment Systems Results
Payment Systems total revenue declined to $18.5 million in the third quarter of 2009 from $25.5 million in the third quarter of 2008. Net revenue in 2009 reflects investment revenue of $5.1 million and a net securities gain of $2.1 million, while 2008 net revenue reflects $26.8 million of investment revenue and $11.2 million in net securities losses and $10.6 million in commission expense. The segment reported operating income of $7.0 million in the third quarter of 2009, up from $1.9 million in the third quarter of 2008. Operating margin improved to 38.0 percent in the third quarter of 2009 from 7.6 percent in the comparable period last year.
Legal Accruals
In the third quarter, the Company recorded an accrual of $6.0 million related to a settlement with the Federal Trade Commission (FTC) regarding customer complaints that third parties have inappropriately used MoneyGram’s money transfer services in conjunction with consumer fraud activities. This $6.0 million accrual is in addition to a $12.0 million accrual taken by the Company during the second quarter of 2009 toward the potential settlement. In combination, these accruals fully satisfy the monetary terms of the Company’s settlement with the FTC.
Also during the quarter, the Company recorded an accrual for $16.5 million related to a verdict returned in a suit brought by Western Union involving certain Western Union patents. Post-trial motions are pending, including the Company's motions for judgment in its favor and for a new trial. The Company continues to evaluate next steps, including a possible appeal if its post-trial motions are not successful.
Non-GAAP Measures
In addition to results presented in accordance with GAAP, this press release and related tables include certain non-GAAP financial measures, including a presentation of EBITDA (earnings before interest, taxes, depreciation and amortization, including agent signing bonus amortization) and Adjusted EBITDA (EBITDA adjusted for significant items). The following tables include a full reconciliation of these non-GAAP financial measures to the related GAAP financial measures.
We believe that EBITDA and Adjusted EBITDA provide useful information to investors because they are an indicator of the strength and performance of ongoing business operations, including our ability to service debt and fund capital expenditures, acquisitions and operations. These calculations are commonly used as a basis for investors, analysts and credit rating agencies to evaluate and compare the operating performance and value of companies within our industry. In addition, the Company’s debt agreements require compliance with financial measures based on EBITDA and Adjusted EBITDA. Finally, EBITDA and Adjusted EBITDA are financial measures used by management in reviewing results of operations, forecasting, assessing cash flow and capital, allocating resources and establishing employee incentive programs.
Although MoneyGram believes the above non-GAAP financial measures enhance investors’ understanding of its business and performance, these non-GAAP financial measures should not be considered an exclusive alternative to accompanying GAAP financial measures.
Description of Tables
| Table One – Consolidated Statements of Loss |
|
Table Two – Consolidated Statements of (Loss) Income (as Adjusted) |
|
Table Three – Global Funds Transfer Segment Results (as Adjusted) |
| Table Four – Payment Systems Segment Results (as Adjusted) |
| Table Five – EBITDA and Adjusted EBITDA |
| Table Six – Consolidated Balance Sheets |
| Table Seven – Assets in Excess of Payment Service Obligations |
Conference Call
MoneyGram International will have a conference call today at 9:00 a.m. ET, 8:00 a.m. CT to discuss its third quarter 2009 results. Pamela H. Patsley, chairman and chief executive officer, and Jeff Woods, executive vice president and chief financial officer, will host the call. The conference call can be accessed by calling 1-877-548-7911 in the U.S. The participant confirmation number is 8914415. A replay of the conference call will be available one hour after the call concludes through 5:00 p.m. ET on Nov. 6, 2009. The replay of the call is available at 1-888-203-1112 for U.S. callers or 1-719-457-0820 for international callers. The confirmation code is 8914415.
About MoneyGram International, Inc.
MoneyGram International, Inc. is a leading global payment services company. The Company's major products and services include global money transfers, money orders and payment processing solutions for financial institutions and retail customers. MoneyGram is a New York Stock Exchange listed company with approximately 186,000 global money transfer agent locations in 190 countries and territories. For more information, visit the Company's website at www.moneygram.com.
Forward Looking Statements
The statements contained in this press release regarding MoneyGram International, Inc. that are not historical and factual information contained herein, particularly those statements pertaining to MoneyGram’s expectations, guidance or future operating results, are forward-looking statements and are made under the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are only as of the date they are made, and unless legally required, MoneyGram undertakes no obligation to update or revise publicly any forward-looking statement. Words such as “estimates,” “expects,” “projects,” “plans” and other similar expressions or future or conditional verbs such as “will,” “should,” “could,” and “would” are intended to identify such forward-looking statements. These forward-looking statements are based on management's current expectations and are subject to uncertainty and changes in circumstances due to a number of factors, including, but not limited to the following: (a) our substantial dividend and debt service obligations and our covenant requirements which could impact our ability to obtain additional financing and to operate and grow our business; (b) sustained illiquidity of global financial markets which may adversely affect our liquidity and our agents’ liquidity, our access to credit and capital and our agents’ access to credit and capital and our earnings on our investment portfolio; (c) weak economic conditions generally and in geographic areas or industries that are important to our business which may cause a decline in our money transfer growth rate and transaction volume and/or revenue; (d) a material slow down or complete disruption of international migration patterns which could adversely affect our money transfer volume and growth rate; (e) a loss of material retail agent relationships or a reduction in transaction volume from them; (f) our ability to develop and implement successful pricing strategies for our services; (g) stockholder lawsuits and other litigation or government investigations of the Company or its agents which could result in material costs, settlements, fines or penalties; (h) our ability to maintain sufficient banking relationships; (i) our ability to attract and retain key employees; (j) our ability to maintain capital sufficient to pursue our growth strategy, fund key strategic initiatives and meet evolving regulatory requirements; (k) our ability to successfully and timely implement new or enhanced technology and infrastructure, delivery methods and product and service offerings and to invest in products, services and infrastructure; (l) our ability to adequately protect our brand and our other intellectual property rights and to avoid infringing on third-party intellectual property rights; (m) competition from large competitors, niche competitors or new competitors that may enter the markets in which we operate; (n) the impact of laws, regulatory requirements, and other industry practices in the U.S. and abroad, including changes in laws, regulations or other industry practices and standards that may increase our costs of doing business or reduce the market for or value of our services; (o) our offering of money transfer services through agents in regions that are politically volatile or, in a limited number of cases, are subject to certain Office of Foreign Assets Control (“OFAC”) restrictions which could result in contravention of U.S. law or regulations by us or our agents which could subject us to fines and penalties and cause us reputational harm; (p) a breakdown, catastrophic event, security breach, privacy breach, improper operation or other event impacting our systems or processes or our vendors’, agents’ or financial institution customers’ systems or processes, which could result in financial loss, loss of customers, regulatory sanctions and damage to our brand and reputation; (q) our ability to scale our technology to match our business and transactional growth; (r) our ability to manage our credit exposure to retail agents and financial institution customers; (s) our ability to mitigate fraud risks from consumers, agents and other third parties; (t) our ability to successfully manage risks associated with running Company-owned retail locations and acquiring new businesses; (u) our ability to successfully manage risks associated with our international sales and operations including the potential for political, economic or other instability in countries that are important to our business; (v) our compliance with the internal control provisions of Section 404 of the Sarbanes-Oxley Act of 2002; (w) the outcome of positions we take with respect to federal, state, local and international taxation; (x) additional risk factors described in our other filings with the Securities and Exchange Commission from time to time.
| TABLE ONE | ||||||||||||||||||||||||
| MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF LOSS | ||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
| September 30, | 2009 vs | September 30, | 2009 vs | |||||||||||||||||||||
| (Amounts in thousands, except per share data) | 2009 | 2008 | 2008 | 2009 | 2008 | 2008 | ||||||||||||||||||
| REVENUE | ||||||||||||||||||||||||
| Fee and other revenue | $ | 294,863 | $ | 286,021 | $ | 8,842 | $ | 841,500 | $ | 830,699 | $ | 10,801 | ||||||||||||
| Investment revenue | 6,849 | 32,231 | (25,382 | ) | 26,995 | 128,294 | (101,299 | ) | ||||||||||||||||
| Net securities gains (losses) | 2,738 | (13,253 | ) | 15,991 | 7,027 | (350,844 | ) | 357,871 | ||||||||||||||||
| Total revenue | 304,450 | 304,999 | (549 | ) | 875,522 | 608,149 | 267,373 | |||||||||||||||||
| Fee commissions expense | 128,352 | 131,397 | (3,045 | ) | 368,660 | 377,727 | (9,067 | ) | ||||||||||||||||
| Investment commissions expense | 375 | 9,968 | (9,593 | ) | 1,128 | 101,472 | (100,344 | ) | ||||||||||||||||
| Total commissions expense | 128,727 | 141,365 | (12,638 | ) | 369,788 | 479,199 | (109,411 | ) | ||||||||||||||||
| Net revenue | 175,723 | 163,634 | 12,089 | 505,734 | 128,950 | 376,784 | ||||||||||||||||||
| EXPENSES | ||||||||||||||||||||||||
| Compensation and benefits | 58,963 | 53,541 | 5,422 | 158,234 | 173,976 | (15,742 | ) | |||||||||||||||||
| Transaction and operations support | 82,573 | 48,530 | 34,043 | 198,223 | 151,894 | 46,329 | ||||||||||||||||||
| Occupancy, equipment and supplies | 12,254 | 11,069 | 1,185 | 35,517 | 34,682 | 835 | ||||||||||||||||||
| Interest expense | 26,127 | 27,834 | (1,707 | ) | 79,816 | 66,631 | 13,185 | |||||||||||||||||
| Depreciation and amortization | 14,510 | 13,891 | 619 | 43,834 | 42,397 | 1,437 | ||||||||||||||||||
| Valuation loss on embedded derivative | - | 47,233 | (47,233 | ) | - | 16,030 | (16,030 | ) | ||||||||||||||||
| Debt extinguishment loss | - | - | - | - | 1,499 | (1,499 | ) | |||||||||||||||||
| Total expenses | 194,427 | 202,098 | (7,671 | ) | 515,624 | 487,109 | 28,515 | |||||||||||||||||
| Loss before income taxes | (18,704 | ) | (38,464 | ) | 19,760 | (9,890 | ) | (358,159 | ) | 348,269 | ||||||||||||||
| Income tax (benefit) expense | (400 | ) | 88 | (488 | ) | (110 | ) | 26,087 | (26,197 | ) | ||||||||||||||
| NET LOSS | $ | (18,304 | ) | $ | (38,552 | ) | $ | 20,248 | $ | (9,780 | ) | $ | (384,246 | ) | $ | 374,466 | ||||||||
| Basic and diluted loss per common share | $ | (0.60 | ) | $ | (0.80 | ) | $ | 0.20 | $ | (1.19 | ) | $ | (5.34 | ) | $ | 4.15 | ||||||||
| Net loss as reported | $ | (18,304 | ) | $ | (38,552 | ) | $ | 20,248 | $ | (9,780 | ) | $ | (384,246 | ) | $ | 374,466 | ||||||||
| Preferred stock dividends | (28,277 | ) | (24,995 | ) | (3,282 | ) | (81,111 | ) | (50,810 | ) | (30,301 | ) | ||||||||||||
| Accretion recognized on preferred stock | (2,580 | ) | (2,533 | ) | (47 | ) | (7,621 | ) | (5,192 | ) | (2,429 | ) | ||||||||||||
| Net loss available to common stockholders | $ | (49,161 | ) | $ | (66,080 | ) | $ | 16,919 | $ | (98,512 | ) | $ | (440,248 | ) | $ | 341,736 | ||||||||
| Weighted-average outstanding common shares (1) | 82,505 | 82,464 | 41 | 82,497 | 82,452 | 45 | ||||||||||||||||||
| (1) The following potential common shares are excluded as their effect is anti-dilutive in periods of net loss available to common stockholders: | ||||||||||||||||||||||||
| Shares related to stock options and restricted stock | 22,560 | 3,485 | 15,781 | 3,918 | ||||||||||||||||||||
| Shares related to preferred stock | 370,082 | 327,324 | 370,082 | 327,324 | ||||||||||||||||||||
| TABLE TWO | ||||||||||||||||||||||
| MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF (LOSS) INCOME (AS ADJUSTED) | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| Three Months Ended September 30, 2009 | Three Months Ended September 30, 2008 | |||||||||||||||||||||
| (Amounts in thousands) | As Reported | Adjustments (1) | Adjusted | As Reported | Adjustments (1) | Adjusted | ||||||||||||||||
| REVENUE | ||||||||||||||||||||||
| Fee and other revenue | $ | 294,863 | $ | - | $ | 294,863 | $ | 286,021 | $ | - | $ | 286,021 | ||||||||||
| Investment revenue | 6,849 | - | 6,849 | 32,231 | - | 32,231 | ||||||||||||||||
| Net securities gains (losses) | 2,738 | (2,738 | ) | - | (13,253 | ) | 13,253 | - | ||||||||||||||
| Total revenue | 304,450 | (2,738 | ) | 301,712 | 304,999 | 13,253 | 318,252 | |||||||||||||||
| Fee commissions expense | 128,352 | - | 128,352 | 131,397 | - | 131,397 | ||||||||||||||||
| Investment commissions expense | 375 | - | 375 | 9,968 | - | 9,968 | ||||||||||||||||
| Total commissions expense | 128,727 | - | 128,727 | 141,365 | - | 141,365 | ||||||||||||||||
| Net revenue | 175,723 | (2,738 | ) | 172,985 | 163,634 | 13,253 | 176,887 | |||||||||||||||
| EXPENSES | ||||||||||||||||||||||
| Compensation and benefits | 58,963 | (8,933 | ) | 50,030 | 53,541 | (1,199 | ) | 52,342 | ||||||||||||||
| Transaction and operations support | 82,573 | (31,175 | ) | 51,398 | 48,530 | (24 | ) | 48,506 | ||||||||||||||
| Occupancy, equipment and supplies | 12,254 | - | 12,254 | 11,069 | - | 11,069 | ||||||||||||||||
| Interest expense | 26,127 | - | 26,127 | 27,834 | - | 27,834 | ||||||||||||||||
| Depreciation and amortization | 14,510 | - | 14,510 | 13,891 | - | 13,891 | ||||||||||||||||
| Valuation loss on embedded derivative | - | - | - | 47,233 | (47,233 | ) | - | |||||||||||||||
| Total expenses | 194,427 | (40,108 | ) | 154,319 | 202,098 | (48,456 | ) | 153,642 | ||||||||||||||
| (Loss) income before income taxes | $ | (18,704 | ) | $ | 37,370 | $ | 18,666 | $ | (38,464 | ) | $ | 61,709 | $ | 23,245 | ||||||||
| Nine Months Ended September 30, 2009 | Nine Months Ended September 30, 2008 | |||||||||||||||||||||
| (Amounts in thousands) | As Reported | Adjustments (1) | Adjusted | As Reported | Adjustments (1) | Adjusted | ||||||||||||||||
| REVENUE | ||||||||||||||||||||||
| Fee and other revenue | $ | 841,500 | $ | - | $ | 841,500 | $ | 830,699 | $ | - | $ | 830,699 | ||||||||||
| Investment revenue | 26,995 | - | 26,995 | 128,294 | - | 128,294 | ||||||||||||||||
| Net securities gains (losses) | 7,027 | (7,027 | ) | - | (350,844 | ) | 350,844 | - | ||||||||||||||
| Total revenue | 875,522 | (7,027 | ) | 868,495 | 608,149 | 350,844 | 958,993 | |||||||||||||||
| Fee commissions expense | 368,660 | - | 368,660 | 377,727 | - | 377,727 | ||||||||||||||||
| Investment commissions expense | 1,128 | - | 1,128 | 101,472 | (27,735 | ) | 73,737 | |||||||||||||||
| Total commissions expense | 369,788 | - | 369,788 | 479,199 | (27,735 | ) | 451,464 | |||||||||||||||
| Net revenue | 505,734 | (7,027 | ) | 498,707 | 128,950 | 378,579 | 507,529 | |||||||||||||||
| EXPENSES | ||||||||||||||||||||||
| Compensation and benefits | 158,234 | (11,674 | ) | 146,560 | 173,976 | (19,017 | ) | 154,959 | ||||||||||||||
| Transaction and operations support | 198,223 | (47,150 | ) | 151,073 | 151,894 | (8,963 | ) | 142,931 | ||||||||||||||
| Occupancy, equipment and supplies | 35,517 | - | 35,517 | 34,682 | - | 34,682 | ||||||||||||||||
| Interest expense | 79,816 | - | 79,816 | 66,631 | (1,982 | ) |
(2) |
64,649 | ||||||||||||||
| Depreciation and amortization | 43,834 | - | 43,834 | 42,397 | - | 42,397 | ||||||||||||||||
| Valuation loss on embedded derivative | - | - | - | 16,030 | (16,030 | ) | - | |||||||||||||||
| Debt extinguishment loss | - | - | - | 1,499 | (1,499 | ) | - | |||||||||||||||
| Total expenses | 515,624 | (58,824 | ) | 456,800 | 487,109 | (47,491 | ) | 439,618 | ||||||||||||||
| (Loss) income before income taxes | $ | (9,890 | ) | $ | 51,797 | $ | 41,907 | $ | (358,159 | ) | $ | 426,070 | $ | 67,911 | ||||||||
|
(1) See Table 5 - EBITDA and Adjusted EBITDA for a detailed listing of the adjustments. |
||||||||||||||||||||||
|
(2) Loss upon termination of interest rate swaps related to our debt. |
||||||||||||||||||||||
| TABLE THREE | |||||||||||||||||||||||
| MONEYGRAM INTERNATIONAL, INC. | |||||||||||||||||||||||
| GLOBAL FUNDS TRANSFER SEGMENT RESULTS (AS ADJUSTED) | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| Three Months Ended September 30, 2009 | Three Months Ended September 30, 2008 | ||||||||||||||||||||||
| (Amounts in thousands) | As Reported | Adjustments (1) | Adjusted | As Reported |
Adjustments (1) |
Adjusted | |||||||||||||||||
| Money transfer revenue | |||||||||||||||||||||||
| Fee and other revenue | $ | 266,466 | $ | - | $ | 266,466 | $ | 259,952 | $ | - | $ | 259,952 | |||||||||||
| Investment revenue | 66 | - | 66 | 373 | - | 373 | |||||||||||||||||
| Net securities losses | - | - | - | (159 | ) | 159 | - | ||||||||||||||||
| Retail money order and other | |||||||||||||||||||||||
| Fee and other revenue | 17,043 | - | 17,043 | 16,203 | - | 16,203 | |||||||||||||||||
| Investment revenue | 1,081 | - | 1,081 | 5,049 | - | 5,049 | |||||||||||||||||
| Net securities gains (losses) | 367 | (367 | ) | - | (1,891 | ) | 1,891 | - | |||||||||||||||
| Total Global Funds Transfer revenue | 285,023 | (367 | ) | 284,656 | 279,527 | 2,050 | 281,577 | ||||||||||||||||
| Commissions expense | 127,832 | - | 127,832 | 130,731 | - | 130,731 | |||||||||||||||||
| Net revenue | $ | 157,191 | $ | (367 | ) | $ | 156,824 | $ | 148,796 | $ | 2,050 | $ | 150,846 | ||||||||||
| Operating income | $ | 13,721 | $ | 27,099 | $ | 40,820 | $ | 39,514 | $ | 3,005 | $ | 42,519 | |||||||||||
| Operating margin | 4.8 | % | 14.3 | % | 14.1 | % | 15.1 | % | |||||||||||||||
| Nine Months Ended September 30, 2009 | Nine Months Ended September 30, 2008 | ||||||||||||||||||||||
| (Amounts in thousands) | As Reported | Adjustments (1) | Adjusted | As Reported |
Adjustments (1) |
Adjusted | |||||||||||||||||
| Money transfer revenue | |||||||||||||||||||||||
| Fee and other revenue | $ | 758,313 | $ | - | $ | 758,313 | $ | 751,552 | $ | - | $ | 751,552 | |||||||||||
| Investment revenue | 172 | - | 172 | 1,454 | - | 1,454 | |||||||||||||||||
| Net securities losses | - | - | - | (4,240 | ) | 4,240 | - | ||||||||||||||||
| Retail money order and other | |||||||||||||||||||||||
| Fee and other revenue | 50,957 | - | 50,957 | 49,862 | - | 49,862 | |||||||||||||||||
| Investment revenue | 4,058 | - | 4,058 | 18,919 | - | 18,919 | |||||||||||||||||
| Net securities gains (losses) | 958 | (958 | ) | - | (46,769 | ) | 46,769 | - | |||||||||||||||
| Total Global Funds Transfer revenue | 814,458 | (958 | ) | 813,500 | 770,778 | 51,009 | 821,787 | ||||||||||||||||
| Commissions expense | 367,053 | - | 367,053 | 375,845 | - | 375,845 | |||||||||||||||||
| Net revenue | $ | 447,405 | $ | (958 | ) | $ | 446,447 | $ | 394,933 | $ | 51,009 | $ | 445,942 | ||||||||||
| Operating income | $ | 61,352 | $ | 43,583 | $ | 104,935 | $ | 66,462 | $ | 53,059 | $ | 119,521 | |||||||||||
| Operating margin | 7.5 | % | 12.9 | % | 8.6 | % | 14.5 | % | |||||||||||||||
|
(1) Represents the allocation to Global Funds Transfer of the adjustments detailed in Table 5 - EBITDA and Adjusted EBITDA. |
|||||||||||||||||||||||
| TABLE FOUR | ||||||||||||||||||||||||
| MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||||||||||
| PAYMENT SYSTEMS SEGMENT RESULTS (AS ADJUSTED) | ||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||
| Three Months Ended September 30, 2009 | Three Months Ended September 30, 2008 | |||||||||||||||||||||||
| (Amounts in thousands) | As Reported | Adjustments (1) | Adjusted | As Reported | Adjustments (1) | Adjusted | ||||||||||||||||||
| Fee and other revenue | $ | 11,354 | $ | - | $ | 11,354 | $ | 9,869 | $ | - | $ | 9,869 | ||||||||||||
| Investment revenue | 5,055 | - | 5,055 | 26,809 | - | 26,809 | ||||||||||||||||||
| Net securities gains (losses) | 2,095 | (2,095 | ) | - | (11,203 | ) | 11,203 | - | ||||||||||||||||
| Total Payment Systems revenue | 18,504 | (2,095 | ) | 16,409 | 25,475 | 11,203 | 36,678 | |||||||||||||||||
| Commissions expense | 896 | - | 896 | 10,635 | - | 10,635 | ||||||||||||||||||
| Net revenue | $ | 17,608 | $ | (2,095 | ) | $ | 15,513 | $ | 14,840 | $ | 11,203 | $ | 26,043 | |||||||||||
| Operating income | $ | 7,023 | $ | (214 | ) | $ | 6,809 | $ | 1,927 | $ | 11,471 | $ | 13,398 | |||||||||||
| Operating margin | 38.0 | % | 41.5 | % | 7.6 | % | 36.5 | % | ||||||||||||||||
| Nine Months Ended September 30, 2009 | Nine Months Ended September 30, 2008 | |||||||||||||||||||||||
| (Amounts in thousands) | As Reported | Adjustments (1) | Adjusted | As Reported | Adjustments (1) | Adjusted | ||||||||||||||||||
| Fee and other revenue | $ | 32,205 | $ | - | $ | 32,205 | $ | 28,989 | $ | - | $ | 28,989 | ||||||||||||
| Investment revenue | 20,131 | - | 20,131 | 107,989 | - | 107,989 | ||||||||||||||||||
| Net securities gains (losses) | 5,386 | (5,386 | ) | - | (299,835 | ) | 299,835 | - | ||||||||||||||||
| Total Payment Systems revenue (losses) | 57,722 | (5,386 | ) | 52,336 | (162,857 | ) | 299,835 | 136,978 | ||||||||||||||||
| Commissions expense | 2,735 | - | 2,735 | 103,354 | (27,735 | ) | 75,619 | |||||||||||||||||
| Net revenue (losses) | $ | 54,987 | $ | (5,386 | ) | $ | 49,601 | $ | (266,211 | ) | $ | 327,570 | $ | 61,359 | ||||||||||
| Operating income (loss) | $ | 23,718 | $ | (2,701 | ) | $ | 21,017 | $ | (309,022 | ) | $ | 328,113 | $ | 19,091 | ||||||||||
| Operating margin | 41.1 | % | 40.2 | % | NM | 13.9 | % | |||||||||||||||||
| (1) Represents the allocation to Payment Systems of the adjustments detailed in Table 5 - EBITDA and Adjusted EBITDA. | ||||||||||||||||||||||||
| TABLE FIVE | ||||||||||||||||
| MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||
| EBITDA AND ADJUSTED EBITDA | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| (Amounts in thousands) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
| Loss before income taxes | $ | (18,704 | ) | $ | (38,464 | ) | $ | (9,890 | ) | $ | (358,159 | ) | ||||
| Interest expense | 26,127 | 27,834 | 79,816 | 66,631 | ||||||||||||
| Depreciation and amortization | 14,510 | 13,891 | 43,834 | 42,397 | ||||||||||||
| Amortization of agent signing bonuses | 7,331 | 10,711 | 24,413 | 27,809 | ||||||||||||
| EBITDA | 29,264 | 13,972 | 138,173 | (221,322 | ) | |||||||||||
| Significant items impacting EBITDA: | ||||||||||||||||
| Net securities (gains) losses | (2,738 | ) | 13,253 | (7,027 | ) | 350,844 | ||||||||||
| Severance and related costs (1) | 3,752 | - | 5,010 | 17,653 | ||||||||||||
| Impairment charges (2) | 8,409 | - | 12,267 | - | ||||||||||||
| Legal accruals (3) | 22,500 | - | 34,500 | - | ||||||||||||
| Stock-based compensation expense (4) | 5,447 | 1,223 | 7,047 | 2,594 | ||||||||||||
| Valuation loss on embedded derivatives (5) | - | 47,233 | - | 16,030 | ||||||||||||
| Transaction costs related to the recapitalization | - | - | - | 7,733 | ||||||||||||
| Debt extinguishment loss (6) | - | - | - | 1,499 | ||||||||||||
| Valuation loss on interest rate swaps (7) | - | - | - | 27,735 | ||||||||||||
| Adjusted EBITDA | $ | 66,634 | $ | 75,681 | $ | 189,970 | $ | 202,766 | ||||||||
|
(1) Severance and related costs from executive terminations, none of which is allocated to the segments. Related costs are included in the "Transaction and operations support" line in our Consolidated Statements of Loss. |
||||||||||||||||
|
(2) Impairment of the corporate airplane, goodwill and capitalized software in connection with exit plans, of which $3.2 million is allocated to Global Funds Transfer for the nine months ended September 30, 2009 and $1.4 million and $2.1 million is allocated to Payment Systems for the three and nine months ended September 30, 2009, respectively. |
||||||||||||||||
|
(3) Legal accruals for Global Funds Transfer related to a patent lawsuit and a settlement agreement with the Federal Trade Commission. |
||||||||||||||||
|
(4) Substantially all stock-based compensation is included in the "Compensation and benefits" line in our Consolidated Statements of Loss. |
||||||||||||||||
| (5) Change in the fair value of embedded derivatives in our preferred stock, none of which is allocated to the segments. | ||||||||||||||||
| (6) Relates to the amendment of the Senior Credit Facility during the recapitalization, none of which is allocated to the segments. | ||||||||||||||||
| (7) Loss upon the termination of interest rate swaps related to the official check business in Payment Systems. | ||||||||||||||||
| TABLE SIX | ||||||||
| MONEYGRAM INTERNATIONAL, INC. | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (Unaudited) | ||||||||
| September 30, | December 31, | |||||||
| (Amounts in thousands, except share data) | 2009 | 2008 | ||||||
| ASSETS | ||||||||
| Cash and cash equivalents | $ | - | $ | - | ||||
| Cash and cash equivalents (substantially restricted) | 3,876,105 | 4,077,381 | ||||||
| Receivables, net (substantially restricted) | 958,937 | 1,264,885 | ||||||
| Trading investments and related put options (substantially restricted) | 25,804 | 47,990 | ||||||
| Available-for-sale investments (substantially restricted) | 324,942 | 438,774 | ||||||
| Property and equipment | 128,110 | 156,263 | ||||||
| Intangible assets | 11,949 | 14,548 | ||||||
| Goodwill | 428,117 | 434,337 | ||||||
| Other assets | 153,175 | 208,118 | ||||||
| Total assets | $ | 5,907,139 | $ | 6,642,296 | ||||
| LIABILITIES | ||||||||
| Payment service obligations | $ | 4,775,290 | $ | 5,437,999 | ||||
| Debt | 879,171 | 978,881 | ||||||
| Pension and other postretirement benefits | 131,964 | 130,900 | ||||||
| Accounts payable and other liabilities | 140,183 | 121,586 | ||||||
| Deferred tax liabilities | 13,476 | 12,454 | ||||||
| Total liabilities | 5,940,084 | 6,681,820 | ||||||
| MEZZANINE EQUITY | ||||||||
|
Participating Convertible Preferred Stock-Series B, $0.01 par value, 800,000 shares authorized, 495,000 shares issued and outstanding |
517,090 | 458,408 | ||||||
|
Participating Convertible Preferred Stock-Series B-1, $0.01 par value, 500,000 shares authorized, 272,500 shares issued and outstanding |
313,854 | 283,804 | ||||||
| Total mezzanine equity | 830,944 | 742,212 | ||||||
| STOCKHOLDERS' DEFICIT | ||||||||
|
Preferred shares - undesignated, $0.01 par value, 5,000,000 authorized, none issued |
- | - | ||||||
|
Preferred shares - junior participating, $0.01 par value, 2,000,000 authorized, none issued |
- | - | ||||||
|
Common shares, $0.01 par value, 1,300,000,000 shares authorized, 88,556,077 shares issued |
886 | 886 | ||||||
| Additional paid-in capital | - | 62,324 | ||||||
| Retained loss | (678,241 | ) | (649,254 | ) | ||||
| Unearned employee benefits | (46 | ) | (424 | ) | ||||
| Accumulated other comprehensive loss | (33,325 | ) | (42,707 | ) | ||||
|
Treasury stock: 6,035,848 and 5,999,175 shares at September 30, 2009 and December 31, 2008, respectively |
(153,163 | ) | (152,561 | ) | ||||
| Total stockholders' deficit | (863,889 | ) | (781,736 | ) | ||||
| Total liabilities, mezzanine equity and stockholders' deficit | $ | 5,907,139 | $ | 6,642,296 | ||||
| TABLE SEVEN | ||||||||||||||||
| MONEYGRAM INTERNATIONAL, INC. | ||||||||||||||||
| ASSETS IN EXCESS OF PAYMENT SERVICE OBLIGATIONS | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | |||||||||||||
| (Amounts in thousands) | 2009 | 2009 | 2009 | 2008 | ||||||||||||
| Cash and cash equivalents | $ | 3,876,105 | $ | 3,973,685 | $ | 3,904,783 | $ | 4,077,381 | ||||||||
| Receivables, net | 958,937 | 1,098,388 | 1,117,184 | 1,264,885 | ||||||||||||
| Trading investments and related put options | 25,804 | 37,309 | 50,127 | 47,990 | ||||||||||||
| Available-for-sale investments | 324,942 | 357,432 | 415,827 | 438,774 | ||||||||||||
| 5,185,788 | 5,466,814 | 5,487,921 | 5,829,030 | |||||||||||||
| Payment service obligations | (4,775,290 | ) | (5,079,941 | ) | (5,067,167 | ) | (5,437,999 | ) | ||||||||
| Assets in excess of payment service obligations | $ | 410,498 | $ | 386,873 | $ | 420,754 | $ | 391,031 | ||||||||
MoneyGram International, Inc.
Lynda Michielutti, 952-591-3846 (Media)
lmichielutti@moneygram.com
Alex Holmes, 720-568-8703 (Investors)
aholmes@moneygram.com
Copyright © 2009 Business Wire. All rights reserved. All the news releases provided by Business Wire are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials by posting, archiving in a public web site or database, or redistribution in a computer network is strictly forbidden.