Exhibit 99.1
Contacts: Media | Investors | |
Dan Diaz | Mike Salop | |
720-332-5564 | 720-332-8276 | |
daniel.diaz@westernunion.com | mike.salop@westernunion.com | |
Western Union Reports Third Quarter Results
Revenue $1.4 Billion, Earnings per Share $0.45
$204 Million Returned to Shareholders through Dividends and Repurchases
2015 Full Year Outlook Affirmed
_________________________________________________________
Englewood, Colo., October 29, 2015 - The Western Union Company (NYSE: WU) today reported financial results for the 2015 third quarter and affirmed its full year financial outlook, which was previously provided on July 30, 2015.
On a constant currency basis, third quarter revenues increased 3% compared to the prior year period. Reported revenues declined 3%, primarily due to the impact of the stronger U.S. dollar. Earnings per share increased 2% to $0.45 in the quarter.
“We delivered another good quarter and are on track with our expectations, as the business remained resilient despite geopolitical and global economic challenges,” said President and Chief Executive Officer Hikmet Ersek. “U.S. outbound money transfer provided solid results and our westernunion.com online transaction sites, which are now activated in 33 countries, once again produced strong growth.”
Ersek added, “We are also continuing to execute key strategic actions, such as launching the WU Connect platform and expanding our capabilities to transfer funds into accounts. Within our omni-channel strategy we currently have the ability to access hundreds of millions of accounts globally, adding to our distribution network of over 500,000 agent locations and 100,000 ATMs and kiosks.”
Executive Vice President and Chief Financial Officer Raj Agrawal said, “In the quarter we achieved constant currency revenue growth in each of our segments and generated strong operating margins and cash flow, which we continued to deploy for our shareholders. We are pleased to affirm the full year financial outlook, including the adjusted earnings per share outlook that was raised in July.”
In the third quarter, Consumer-to-Consumer (C2C) constant currency revenues increased 3%, while reported revenues declined 3%. C2C transactions increased 2% in the quarter. C2C constant currency revenue growth was driven by westernunion.com and the U.S. outbound business. Westernunion.com C2C revenue increased 22%, or 28% constant currency, on transaction growth of 25%. Electronic channels revenue, which includes westernunion.com, account based money transfer through banks, and mobile money transfer, represented 7% of total Company revenues.
Consumer-to-Business (C2B) revenues grew 6% in the quarter, or 10% constant currency, driven by the Argentina walk-in and the U.S. electronic bill payments businesses.
Western Union Business Solutions revenues decreased 4%, or increased 6% on a constant currency basis. Constant currency growth was driven by Europe and Australia, and aided by strong sales of hedging products.
Operating margin was 21.8% for the quarter, which is consistent with the third quarter of 2014.
Earnings per share were $0.45 compared to $0.44 in the prior year period.
The Company returned $204 million to shareholders in the third quarter, consisting of $125 million of share repurchases and $79 million of dividends. Year-to-date, cash flow from operating activities totaled $804 million, with $670 million returned to shareholders through share repurchases and dividends.
2015 Full Year Outlook
The Company affirmed its full year outlook for 2015 provided on July 30, 2015:
Revenue
• | Low to mid-single digit constant currency revenue increase |
• | Low to mid-single digit GAAP revenue decrease |
Operating Profit Margin
• | Adjusted operating margin of approximately 21% |
• | GAAP operating margin of approximately 20% |
Earnings per Share
• | Adjusted EPS in a range of approximately $1.60 to $1.67 |
• | GAAP EPS in a range of approximately $1.55 to $1.62 |
Cash Flow
• | Cash flow from operating activities of approximately $1 billion. The Company now expects that the $100 million of anticipated final tax payments relating to the agreement announced with the U.S. Internal Revenue Service in December 2011 will be paid in years subsequent to 2015. |
Adjusted operating margin and EPS metrics exclude the impact of the previously announced Paymap settlement charge of $35.3 million pre-tax, or $24.2 million after tax, which occurred in the second quarter.
Additional Statistics
Additional key statistics for the quarter and historical trends can be found in the supplemental tables included with this press release.
Non-GAAP Measures
Western Union presents a number of non-GAAP financial measures because management believes that these metrics provide meaningful supplemental information in addition to the GAAP metrics and provide comparability and consistency to prior periods. Constant currency results assume foreign revenues are translated from foreign currencies to the U.S. dollar, net of the effect of foreign currency hedges, at rates consistent with those in the prior year.
These non-GAAP financial measures include revenue change constant currency adjusted; Consumer-to-Consumer segment revenue change constant currency adjusted; Consumer-to-Consumer segment westernunion.com region revenue change constant currency adjusted; Consumer-to-Business segment revenue change constant currency adjusted; Business Solutions segment revenue change constant currency adjusted; 2015 operating income margin outlook, excluding Paymap settlement agreement; 2015 earnings per share outlook, excluding Paymap settlement agreement, net of income tax benefit; and additional measures found in the supplemental tables included with this press release.
Reconciliations of non-GAAP to comparable GAAP measures are available in the accompanying schedules and in the “Investor Relations” section of the Company’s website at http://ir.westernunion.com.
Investor and Analyst Conference Call and Slide Presentation
The Company will host a conference call and webcast, including slides, at 4:30 p.m. Eastern Time today. To listen to the conference call via telephone, dial 1 (888) 317-6003 (U.S.) or
+1 (412) 317-6061 (outside the U.S.) ten minutes prior to the start of the call. The pass code is 1130822.
The conference call and accompanying slides will be available via webcast at http://ir.westernunion.com. Registration for the event is required, so please register at least five minutes prior to the scheduled start time.
A replay of the call will be available approximately one hour after the call ends through
November 12, 2015, at 1 (877) 344-7529 (U.S.) or +1 (412) 317-0088 (outside the U.S.). The pass code is 10073424. A webcast replay will be available at http://ir.westernunion.com.
Please note: All statements made by Western Union officers on this call are the property of Western Union and subject to copyright protection. Other than the replay, Western Union has not authorized, and disclaims responsibility for, any recording, replay or distribution of any transcription of this call.
Safe Harbor Compliance Statement for Forward-Looking Statements
This press release contains certain statements that are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict. Actual outcomes and results may differ materially from those expressed in, or implied by, our forward-looking statements. Words such as "expects," "intends," "anticipates," "believes," "estimates," "guides," "provides guidance," "provides outlook" and other similar expressions or future or conditional verbs such as "may," "will," "should," "would," "could," and "might" are intended to identify such forward-looking statements. Readers of this press release of The Western Union Company (the "Company," "Western Union," "we," "our" or "us") should not rely solely on the forward-looking statements and should consider all uncertainties and risks discussed in the "Risk Factors" section and throughout the Annual Report on Form 10-K for the year ended December 31, 2014. The statements are only as of the date they are made, and the Company undertakes no obligation to update any forward-looking statement.
Possible events or factors that could cause results or performance to differ materially from those expressed in our forward-looking statements include the following: (i) events related to our business and industry, such as: changes in general economic conditions and economic conditions in the regions and industries in which we operate, including global economic and trade downturns, or significantly slower growth or declines in the money transfer, payment service, and other markets in which we operate, including downturns or declines related to interruptions in migration patterns, or non-performance by our banks, lenders, insurers, or other financial services providers; failure to compete effectively in the money transfer and payment service industry, including among other things, with respect to price, with global and niche or corridor money transfer providers, banks and other money transfer and payment service providers, including card associations, card-based payment providers, electronic, mobile and Internet-based services, digital currencies and related protocols, and other innovations in technology and business models; deterioration in customer confidence in our business, or in money transfer and payment service providers generally; our ability to adopt new technology and develop and gain market acceptance of new and enhanced services in response to changing industry and consumer needs or trends; changes in, and failure to manage effectively, exposure to foreign exchange rates, including the impact of the regulation of foreign exchange spreads on money transfers and payment transactions; political conditions and related actions in the United States and abroad which may adversely affect our business and economic conditions as a whole, including interruptions of United States or other government relations with countries in which we have or are implementing significant business relationships with agents or clients; any material breach of security, including cybersecurity, or safeguards of or interruptions in any of our systems or those of our vendors or other third parties; mergers, acquisitions and integration of acquired businesses and technologies into our Company, and the failure to realize anticipated financial benefits from these acquisitions, and events requiring us to write down our goodwill; failure to manage credit and fraud risks presented by our agents, clients and consumers; failure to maintain our agent network and business relationships under terms consistent with or more advantageous to us than those currently in place, including due to increased costs or loss of business as a result of increased compliance requirements or difficulty for us, our agents or their subagents in establishing or maintaining
relationships with banks needed to conduct our services; decisions to change our business mix; adverse rating actions by credit rating agencies; cessation of or defects in various services provided to us by third-party vendors; our ability to realize the anticipated benefits from productivity and cost-savings and other related initiatives, which may include decisions to downsize or to transition operating activities from one location to another, and to minimize any disruptions in our workforce that may result from those initiatives; our ability to protect our brands and our other intellectual property rights and to defend ourselves against potential intellectual property infringement claims; changes in tax laws and unfavorable resolution of tax contingencies; our ability to attract and retain qualified key employees and to manage our workforce successfully; material changes in the market value or liquidity of securities that we hold; and restrictions imposed by our debt obligations; (ii) events related to our regulatory and litigation environment, such as: liabilities or loss of business resulting from a failure by us, our agents or their subagents to comply with laws and regulations and regulatory or judicial interpretations thereof, including laws and regulations designed to protect consumers, or detect and prevent money laundering, terrorist financing, fraud and other illicit activity; increased costs or loss of business due to regulatory initiatives and changes in laws, regulations and industry practices and standards, including changes in interpretations in the United States and globally, affecting us, our agents or their subagents, or the banks with which we or our agents maintain bank accounts needed to provide our services, including related to anti-money laundering regulations, anti-fraud measures, customer due diligence, agent and subagent due diligence, registration, and monitoring requirements, and consumer protection; liabilities or loss of business and unanticipated developments resulting from governmental investigations and consent agreements with or enforcement actions by regulators, including those associated with compliance with or failure to comply with the settlement agreement with the State of Arizona, as amended; the potential impact on our business from the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as regulations issued pursuant to it and the actions of the Consumer Financial Protection Bureau and similar legislation and regulations enacted by other governmental authorities related to consumer protection; liabilities resulting from litigation, including class-action lawsuits and similar matters, including costs, expenses, settlements and judgments; failure to comply with regulations and changes in expectations regarding consumer privacy and data use and security; effects of unclaimed property laws; failure to maintain sufficient amounts or types of regulatory capital or other restrictions on the use of our working capital to meet the changing requirements of our regulators worldwide; and changes in accounting standards, rules and interpretations or industry standards affecting our business; and (iii) other events, such as: adverse tax consequences from our spin-off from First Data Corporation; catastrophic events; and management's ability to identify and manage these and other risks.
About Western Union
The Western Union Company (NYSE: WU) is a leader in global payment services. Together with its Vigo, Orlandi Valuta, Pago Facil and Western Union Business Solutions branded payment services, Western Union provides consumers and businesses with fast, reliable and convenient ways to send and receive money around the world, to send payments and to purchase money orders. As of September 30, 2015, the Western Union, Vigo and Orlandi Valuta branded services were offered through a combined network of over 500,000 agent locations in 200 countries and territories and over 100,000 ATMs and kiosks, and included the capability to send money to hundreds of millions of accounts. In 2014, The Western Union Company completed 255 million consumer-to-consumer transactions worldwide, moving $85 billion of principal between consumers, and 484 million business payments. For more information, visit www.westernunion.com.
WU-F, WU-G
THE WESTERN UNION COMPANY
KEY STATISTICS
(Unaudited)
Notes* | 3Q14 | 4Q14 | FY2014 | 1Q15 | 2Q15 | 3Q15 | YTD 3Q15 | ||||||||||||||||||||||
Consolidated Metrics | |||||||||||||||||||||||||||||
Consolidated revenues (GAAP) - YoY % change | 2 | % | (1 | )% | 1 | % | (2 | )% | (2 | )% | (3 | )% | (2 | )% | |||||||||||||||
Consolidated revenues (constant currency) - YoY % change | a | 5 | % | 4 | % | 4 | % | 4 | % | 4 | % | 3 | % | 4 | % | ||||||||||||||
Consolidated operating margin (GAAP) | 21.8 | % | 19.6 | % | 20.3 | % | 20.6 | % | 18.1 | % | 21.8 | % | 20.2 | % | |||||||||||||||
Consolidated operating margin (excluding Paymap settlement agreement) | b | N/A | N/A | N/A | N/A | 20.7 | % | N/A | 21.0 | % | |||||||||||||||||||
Consumer-to-Consumer (C2C) Segment | |||||||||||||||||||||||||||||
Revenues (GAAP) - YoY % change | 2 | % | (2 | )% | 1 | % | (4 | )% | (3 | )% | (3 | )% | (3 | )% | |||||||||||||||
Revenues (constant currency) - YoY % change | f | 4 | % | 2 | % | 3 | % | 2 | % | 3 | % | 3 | % | 3 | % | ||||||||||||||
Operating margin | 24.9 | % | 23.1 | % | 23.4 | % | 23.1 | % | 23.3 | % | 25.5 | % | 24.0 | % | |||||||||||||||
Transactions (in millions) | 65.31 | 65.42 | 254.93 | 61.75 | 65.76 | 66.55 | 194.06 | ||||||||||||||||||||||
Transactions - YoY % change | 5 | % | 2 | % | 5 | % | 3 | % | 3 | % | 2 | % | 2 | % | |||||||||||||||
Total principal ($ - billions) | $ | 22.1 | $ | 21.2 | $ | 85.4 | $ | 19.5 | $ | 20.8 | $ | 20.9 | $ | 61.2 | |||||||||||||||
Principal per transaction ($ - dollars) | $ | 339 | $ | 323 | $ | 335 | $ | 315 | $ | 316 | $ | 315 | $ | 315 | |||||||||||||||
Principal per transaction - YoY % change | 0 | % | (4 | )% | (1 | )% | (7 | )% | (7 | )% | (7 | )% | (7 | )% | |||||||||||||||
Principal per transaction (constant currency) - YoY % change | g | 0 | % | 0 | % | 0 | % | (1 | )% | (1 | )% | 0 | % | (1 | )% | ||||||||||||||
Cross-border principal ($ - billions) | $ | 20.0 | $ | 19.2 | $ | 77.2 | $ | 17.5 | $ | 18.8 | $ | 18.9 | $ | 55.2 | |||||||||||||||
Cross-border principal - YoY % change | 5 | % | (1 | )% | 5 | % | (4 | )% | (5 | )% | (6 | )% | (5 | )% | |||||||||||||||
Cross-border principal (constant currency) - YoY % change | h | 5 | % | 2 | % | 6 | % | 2 | % | 2 | % | 1 | % | 2 | % | ||||||||||||||
Europe and CIS region revenues (GAAP) - YoY % change | v, w | 1 | % | (5 | )% | 0 | % | (9 | )% | (9 | )% | (10 | )% | (9 | )% | ||||||||||||||
Europe and CIS region revenues (constant currency) - YoY % change | i, v, w | 3 | % | 1 | % | 1 | % | 2 | % | 2 | % | 0 | % | 1 | % | ||||||||||||||
Europe and CIS region transactions - YoY % change | v, w | 10 | % | 6 | % | 9 | % | 4 | % | 1 | % | (3 | )% | 1 | % | ||||||||||||||
North America region revenues (GAAP) - YoY % change | v, x | 2 | % | 0 | % | 1 | % | (2 | )% | (2 | )% | (1 | )% | (2 | )% | ||||||||||||||
North America region revenues (constant currency) - YoY % change | j, v, x | 2 | % | 1 | % | 1 | % | 0 | % | (1 | )% | 1 | % | 0 | % | ||||||||||||||
North America region transactions - YoY % change | v, x | 3 | % | 2 | % | 3 | % | 3 | % | 3 | % | 4 | % | 3 | % | ||||||||||||||
Middle East and Africa region revenues (GAAP) - YoY % change | v, y | 3 | % | (3 | )% | 2 | % | (6 | )% | (4 | )% | (2 | )% | (4 | )% | ||||||||||||||
Middle East and Africa region revenues (constant currency) - YoY % change | k, v, y | 4 | % | 0 | % | 3 | % | (1 | )% | 1 | % | 3 | % | 1 | % | ||||||||||||||
Middle East and Africa region transactions - YoY % change | v, y | 1 | % | (3 | )% | 3 | % | (3 | )% | 0 | % | 0 | % | (1 | )% | ||||||||||||||
APAC region revenues (GAAP) - YoY % change | v, z | 1 | % | (3 | )% | 0 | % | (6 | )% | (5 | )% | (8 | )% | (6 | )% | ||||||||||||||
APAC region revenues (constant currency) - YoY % change | l, v, z | 2 | % | 1 | % | 2 | % | (2 | )% | 0 | % | (2 | )% | (1 | )% | ||||||||||||||
APAC region transactions - YoY % change | v, z | 0 | % | (4 | )% | 1 | % | (4 | )% | (3 | )% | (6 | )% | (4 | )% | ||||||||||||||
LACA region revenues (GAAP) - YoY % change | v, aa | (3 | )% | (3 | )% | (6 | )% | 4 | % | 6 | % | 0 | % | 3 | % | ||||||||||||||
LACA region revenues (constant currency) - YoY % change | m, v, aa | 4 | % | 4 | % | 2 | % | 10 | % | 13 | % | 8 | % | 10 | % | ||||||||||||||
LACA region transactions - YoY % change | v, aa | 2 | % | 2 | % | 3 | % | 6 | % | 7 | % | 7 | % | 7 | % | ||||||||||||||
THE WESTERN UNION COMPANY
KEY STATISTICS
(Unaudited)
Notes* | 3Q14 | 4Q14 | FY2014 | 1Q15 | 2Q15 | 3Q15 | YTD 3Q15 | |||||||||||||||
westernunion.com region revenues (GAAP) - YoY % change | v, bb | 21 | % | 19 | % | 28 | % | 17 | % | 22 | % | 22 | % | 20 | % | |||||||
westernunion.com region revenues (constant currency) - YoY % change | n, v, bb | 20 | % | 23 | % | 29 | % | 23 | % | 28 | % | 28 | % | 26 | % | |||||||
westernunion.com region transactions - YoY % change | v, bb | 34 | % | 27 | % | 39 | % | 25 | % | 27 | % | 25 | % | 25 | % | |||||||
International revenues - YoY % change | cc | 1 | % | (4 | )% | 0 | % | (7 | )% | (5 | )% | (7 | )% | (6 | )% | |||||||
International transactions - YoY % change | cc | 4 | % | 0 | % | 5 | % | 0 | % | 1 | % | (2 | )% | 0 | % | |||||||
International revenues - % of C2C segment revenues | cc | 72 | % | 72 | % | 72 | % | 69 | % | 70 | % | 70 | % | 70 | % | |||||||
United States originated revenues - YoY % change | dd | 4 | % | 3 | % | 5 | % | 4 | % | 3 | % | 6 | % | 4 | % | |||||||
United States originated transactions - YoY % change | dd | 6 | % | 5 | % | 6 | % | 6 | % | 6 | % | 8 | % | 7 | % | |||||||
United States originated revenues - % of C2C segment revenues | dd | 28 | % | 28 | % | 28 | % | 31 | % | 30 | % | 30 | % | 30 | % | |||||||
Electronic channels revenues - YoY % change | ee | 21 | % | 17 | % | 24 | % | 17 | % | 19 | % | 16 | % | 17 | % | |||||||
Consumer-to-Business (C2B) Segment | ||||||||||||||||||||||
Revenues (GAAP) - YoY % change | (1 | )% | 4 | % | (2 | )% | 7 | % | 8 | % | 6 | % | 7 | % | ||||||||
Revenues (constant currency) - YoY % change | o | 11 | % | 15 | % | 10 | % | 11 | % | 12 | % | 10 | % | 11 | % | |||||||
Operating margin | 15.4 | % | 14.2 | % | 16.5 | % | 18.7 | % | (4.1 | )% | 16.4 | % | 10.4 | % | ||||||||
Operating margin (excluding Paymap settlement agreement) | p | N/A | N/A | N/A | N/A | 18.3 | % | N/A | 17.8 | % | ||||||||||||
Business Solutions (B2B) Segment | ||||||||||||||||||||||
Revenues (GAAP) - YoY % change | 4 | % | 1 | % | 3 | % | (1 | )% | (1 | )% | (4 | )% | (2 | )% | ||||||||
Revenues (constant currency) - YoY % change | q | 3 | % | 5 | % | 4 | % | 7 | % | 9 | % | 6 | % | 7 | % | |||||||
Operating margin | (0.2 | )% | (4.9 | )% | (3.0 | )% | 2.1 | % | (0.4 | )% | (2.7 | )% | (0.3 | )% | ||||||||
% of Total Company Revenue | ||||||||||||||||||||||
Consumer-to-Consumer segment revenues | 80 | % | 80 | % | 80 | % | 79 | % | 80 | % | 80 | % | 79 | % | ||||||||
Consumer-to-Business segment revenues | 11 | % | 11 | % | 11 | % | 12 | % | 11 | % | 11 | % | 12 | % | ||||||||
Business Solutions segment revenues | 7 | % | 7 | % | 7 | % | 7 | % | 7 | % | 7 | % | 7 | % | ||||||||
Consumer-to-Consumer region revenues: | ||||||||||||||||||||||
Europe and CIS revenues | v, w | 21 | % | 21 | % | 21 | % | 20 | % | 20 | % | 20 | % | 20 | % | |||||||
North America revenues | v, x | 19 | % | 19 | % | 19 | % | 19 | % | 19 | % | 19 | % | 19 | % | |||||||
Middle East and Africa revenues | v, y | 16 | % | 16 | % | 16 | % | 16 | % | 16 | % | 16 | % | 16 | % | |||||||
APAC revenues | v, z | 12 | % | 11 | % | 12 | % | 11 | % | 11 | % | 11 | % | 11 | % | |||||||
LACA revenues | v, aa | 8 | % | 9 | % | 8 | % | 8 | % | 9 | % | 9 | % | 8 | % | |||||||
westernunion.com revenues | v, bb | 4 | % | 4 | % | 4 | % | 5 | % | 5 | % | 5 | % | 5 | % | |||||||
Electronic channels revenues | ee | 6 | % | 6 | % | 6 | % | 7 | % | 7 | % | 7 | % | 7 | % | |||||||
* See page 12 of the press release for the applicable Note references and the reconciliation of non-GAAP financial measures. | ||||||||||
THE WESTERN UNION COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(in millions, except per share amounts)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2015 | 2014 | % Change | 2015 | 2014 | % Change | ||||||||||||||||
Revenues: | |||||||||||||||||||||
Transaction fees | $ | 994.9 | $ | 1,040.8 | (4 | )% | $ | 2,931.8 | $ | 3,057.7 | (4 | )% | |||||||||
Foreign exchange revenues | 372.3 | 360.6 | 3 | % | 1,072.4 | 1,034.2 | 4 | % | |||||||||||||
Other revenues | 32.0 | 39.5 | (19 | )% | 99.5 | 105.4 | (6 | )% | |||||||||||||
Total revenues | 1,399.2 | 1,440.9 | (3 | )% | 4,103.7 | 4,197.3 | (2 | )% | |||||||||||||
Expenses: | |||||||||||||||||||||
Cost of services | 817.2 | 840.5 | (3 | )% | 2,388.4 | 2,465.5 | (3 | )% | |||||||||||||
Selling, general and administrative (a) | 277.5 | 286.3 | (3 | )% | 887.7 | 867.4 | 2 | % | |||||||||||||
Total expenses | 1,094.7 | 1,126.8 | (3 | )% | 3,276.1 | 3,332.9 | (2 | )% | |||||||||||||
Operating income | 304.5 | 314.1 | (3 | )% | 827.6 | 864.4 | (4 | )% | |||||||||||||
Other income/(expense): | |||||||||||||||||||||
Interest income | 3.0 | 1.8 | 67 | % | 8.4 | 9.4 | (11 | )% | |||||||||||||
Interest expense | (42.2 | ) | (43.2 | ) | (2 | )% | (127.1 | ) | (134.2 | ) | (5 | )% | |||||||||
Derivative gains/(losses), net | 1.4 | 0.5 | (b) | 2.4 | (2.1 | ) | (b) | ||||||||||||||
Other expense, net | (1.3 | ) | (0.4 | ) | (b) | (6.4 | ) | (5.2 | ) | 23 | % | ||||||||||
Total other expense, net | (39.1 | ) | (41.3 | ) | (5 | )% | (122.7 | ) | (132.1 | ) | (7 | )% | |||||||||
Income before income taxes | 265.4 | 272.8 | (3 | )% | 704.9 | 732.3 | (4 | )% | |||||||||||||
Provision for income taxes | 33.1 | 38.7 | (14 | )% | 79.4 | 101.4 | (22 | )% | |||||||||||||
Net income | $ | 232.3 | $ | 234.1 | (1 | )% | $ | 625.5 | $ | 630.9 | (1 | )% | |||||||||
Earnings per share: | |||||||||||||||||||||
Basic | $ | 0.46 | $ | 0.44 | 5 | % | $ | 1.21 | $ | 1.17 | 3 | % | |||||||||
Diluted | $ | 0.45 | $ | 0.44 | 2 | % | $ | 1.20 | $ | 1.17 | 3 | % | |||||||||
Weighted-average shares outstanding: | |||||||||||||||||||||
Basic | 509.6 | 527.8 | 515.3 | 537.0 | |||||||||||||||||
Diluted | 513.2 | 531.2 | 519.4 | 540.1 | |||||||||||||||||
Cash dividends declared per common share | $ | 0.155 | $ | 0.125 | 24 | % | $ | 0.465 | $ | 0.375 | 24 | % | |||||||||
__________ | |||||||
(a) | For the nine months ended September 30, 2015, selling, general and administrative expenses included $35.3 million of expenses related to a settlement agreement reached with the Consumer Financial Protection Bureau regarding the Equity Accelerator service of Paymap, Inc., a subsidiary of the Company. | ||||||
(b) | Calculation not meaningful. | ||||||
THE WESTERN UNION COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in millions, except per share amounts)
September 30, 2015 | December 31, 2014 | |||||||
Assets | ||||||||
Cash and cash equivalents (a) | $ | 1,414.4 | $ | 1,783.2 | ||||
Settlement assets | 3,369.9 | 3,313.7 | ||||||
Property and equipment, net of accumulated depreciation of | ||||||||
$525.2 and $478.5, respectively | 224.8 | 206.4 | ||||||
Goodwill | 3,168.0 | 3,169.2 | ||||||
Other intangible assets, net of accumulated amortization of | ||||||||
$869.5 and $820.0, respectively | 738.1 | 748.1 | ||||||
Other assets | 900.7 | 669.8 | ||||||
Total assets | $ | 9,815.9 | $ | 9,890.4 | ||||
Liabilities and Stockholders' Equity | ||||||||
Liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 648.0 | $ | 600.4 | ||||
Settlement obligations | 3,369.9 | 3,313.7 | ||||||
Income taxes payable | 199.1 | 166.3 | ||||||
Deferred tax liability, net | 314.3 | 305.0 | ||||||
Borrowings | 3,483.8 | 3,720.4 | ||||||
Other liabilities | 453.6 | 484.2 | ||||||
Total liabilities | 8,468.7 | 8,590.0 | ||||||
Stockholders' equity: | ||||||||
Preferred stock, $1.00 par value; 10 shares authorized; | ||||||||
no shares issued | — | — | ||||||
Common stock, $0.01 par value; 2,000 shares authorized; | ||||||||
506.0 shares and 521.5 shares issued and outstanding as of | ||||||||
September 30, 2015 and December 31, 2014, respectively | 5.1 | 5.2 | ||||||
Capital surplus | 556.1 | 445.4 | ||||||
Retained earnings | 912.3 | 968.7 | ||||||
Accumulated other comprehensive loss | (126.3 | ) | (118.9 | ) | ||||
Total stockholders' equity | 1,347.2 | 1,300.4 | ||||||
Total liabilities and stockholders' equity | $ | 9,815.9 | $ | 9,890.4 | ||||
__________ | ||||
(a) | Approximately $1.2 billion and $950 million was held by entities outside of the United States as of September 30, 2015 and December 31, 2014, respectively. | |||
THE WESTERN UNION COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in millions)
Nine Months Ended September 30, | ||||||||
2015 | 2014 | |||||||
Cash Flows From Operating Activities | ||||||||
Net income | $ | 625.5 | $ | 630.9 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation | 49.6 | 49.5 | ||||||
Amortization | 151.6 | 152.9 | ||||||
Other non-cash items, net | 32.8 | 7.5 | ||||||
Increase/(decrease) in cash, excluding the effects of acquisitions, resulting from changes in: | ||||||||
Other assets | (118.2 | ) | (16.0 | ) | ||||
Accounts payable and accrued liabilities | 41.1 | (47.1 | ) | |||||
Income taxes payable | 33.5 | (6.2 | ) | |||||
Other liabilities | (11.7 | ) | 3.8 | |||||
Net cash provided by operating activities | 804.2 | 775.3 | ||||||
Cash Flows From Investing Activities | ||||||||
Capitalization of contract costs | (110.5 | ) | (49.0 | ) | ||||
Capitalization of purchased and developed software | (30.5 | ) | (29.4 | ) | ||||
Purchases of property and equipment | (65.7 | ) | (50.9 | ) | ||||
Acquisition of business | — | (10.6 | ) | |||||
Purchases of non-settlement related investments and other | (111.2 | ) | — | |||||
Proceeds from sale of non-settlement related investments | — | 100.2 | ||||||
Net cash used in investing activities | (317.9 | ) | (39.7 | ) | ||||
Cash Flows From Financing Activities | ||||||||
Cash dividends paid | (238.5 | ) | (199.9 | ) | ||||
Common stock repurchased | (441.9 | ) | (450.0 | ) | ||||
Principal payments on borrowings | (250.0 | ) | (500.0 | ) | ||||
Proceeds from exercise of options and other | 75.3 | 8.6 | ||||||
Net cash used in financing activities | (855.1 | ) | (1,141.3 | ) | ||||
Net change in cash and cash equivalents | (368.8 | ) | (405.7 | ) | ||||
Cash and cash equivalents at beginning of period | 1,783.2 | 2,073.1 | ||||||
Cash and cash equivalents at end of period | $ | 1,414.4 | $ | 1,667.4 | ||||
THE WESTERN UNION COMPANY
SUMMARY SEGMENT DATA
(Unaudited)
(in millions)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2015 | 2014 | % Change | 2015 | 2014 | % Change | ||||||||||||||||
Revenues: | |||||||||||||||||||||
Consumer-to-Consumer (C2C): | |||||||||||||||||||||
Transaction fees | $ | 820.4 | $ | 874.0 | (6 | )% | $ | 2,412.7 | $ | 2,566.7 | (6 | )% | |||||||||
Foreign exchange revenues | 276.1 | 258.3 | 7 | % | 789.1 | 743.9 | 6 | % | |||||||||||||
Other revenues | 16.4 | 18.6 | (12 | )% | 50.9 | 49.9 | 2 | % | |||||||||||||
Total Consumer-to-Consumer | 1,112.9 | 1,150.9 | (3 | )% | 3,252.7 | 3,360.5 | (3 | )% | |||||||||||||
Consumer-to-Business (C2B): | |||||||||||||||||||||
Transaction fees | 154.1 | 144.0 | 7 | % | 457.1 | 424.1 | 8 | % | |||||||||||||
Foreign exchange and other revenues | 6.0 | 6.4 | (6 | )% | 18.7 | 19.4 | (4 | )% | |||||||||||||
Total Consumer-to-Business | 160.1 | 150.4 | 6 | % | 475.8 | 443.5 | 7 | % | |||||||||||||
Business Solutions (B2B): | |||||||||||||||||||||
Foreign exchange revenues | 90.6 | 94.4 | (4 | )% | 266.0 | 272.5 | (2 | )% | |||||||||||||
Transaction fees and other revenues | 10.6 | 11.4 | (7 | )% | 30.8 | 30.9 | 0 | % | |||||||||||||
Total Business Solutions | 101.2 | 105.8 | (4 | )% | 296.8 | 303.4 | (2 | )% | |||||||||||||
Other: | |||||||||||||||||||||
Total revenues | 25.0 | 33.8 | (26 | )% | 78.4 | 89.9 | (13 | )% | |||||||||||||
Total consolidated revenues | $ | 1,399.2 | $ | 1,440.9 | (3 | )% | $ | 4,103.7 | $ | 4,197.3 | (2 | )% | |||||||||
Operating income/(loss): | |||||||||||||||||||||
Consumer-to-Consumer | $ | 283.3 | $ | 286.1 | (1 | )% | $ | 780.1 | $ | 790.6 | (1 | )% | |||||||||
Consumer-to-Business (a) | 26.2 | 23.2 | 13 | % | 49.3 | 76.6 | (36 | )% | |||||||||||||
Business Solutions | (2.7 | ) | (0.2 | ) | (b) | (1.0 | ) | (7.1 | ) | (b) | |||||||||||
Other | (2.3 | ) | 5.0 | (b) | (0.8 | ) | 4.3 | (b) | |||||||||||||
Total consolidated operating income | $ | 304.5 | $ | 314.1 | (3 | )% | $ | 827.6 | $ | 864.4 | (4 | )% | |||||||||
Operating income/(loss) margin: | |||||||||||||||||||||
Consumer-to-Consumer | 25.5 | % | 24.9 | % | 0.6 | % | 24.0 | % | 23.5 | % | 0.5 | % | |||||||||
Consumer-to-Business | 16.4 | % | 15.4 | % | 1.0 | % | 10.4 | % | 17.3 | % | (6.9 | )% | |||||||||
Business Solutions | (2.7) | % | (0.2 | )% | (2.5 | )% | (0.3) | % | (2.3) | % | 2.0 | % | |||||||||
Total consolidated operating income margin | 21.8 | % | 21.8 | % | 0.0 | % | 20.2 | % | 20.6 | % | (0.4 | )% | |||||||||
__________ | |
(a) | For the nine months ended September 30, 2015, Consumer-to-Business operating income/(loss) included $35.3 million of expenses related to a settlement agreement reached with the Consumer Financial Protection Bureau regarding the Equity Accelerator service of Paymap, Inc., a subsidiary of the Company. |
(b) | Calculation not meaningful. |
THE WESTERN UNION COMPANY
NOTES TO KEY STATISTICS
(in millions, unless indicated otherwise)
(Unaudited)
Western Union’s management believes the non-GAAP financial measures presented provide meaningful supplemental information regarding our operating results to assist management, investors, analysts, and others in understanding our financial results and to better analyze trends in our underlying business, because they provide consistency and comparability to prior periods.
A non-GAAP financial measure should not be considered in isolation or as a substitute for the most comparable GAAP financial measure. A non-GAAP financial measure reflects an additional way of viewing aspects of our operations that, when viewed with our GAAP results and the reconciliation to the corresponding GAAP financial measure, provide a more complete understanding of our business. Users of the financial statements are encouraged to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is included below.
All adjusted year-over-year changes were calculated using prior year reported amounts.
3Q14 | 4Q14 | FY2014 | 1Q15 | 2Q15 | 3Q15 | YTD 3Q15 | |||||||||||||||||||||||
Consolidated Metrics | |||||||||||||||||||||||||||||
(a) | Revenues, as reported (GAAP) | $ | 1,440.9 | $ | 1,409.9 | $ | 5,607.2 | $ | 1,320.9 | $ | 1,383.6 | $ | 1,399.2 | $ | 4,103.7 | ||||||||||||||
Foreign currency translation impact (s) | 35.0 | 63.7 | 157.5 | 78.6 | 84.7 | 85.4 | 248.7 | ||||||||||||||||||||||
Revenues, constant currency adjusted | $ | 1,475.9 | $ | 1,473.6 | $ | 5,764.7 | $ | 1,399.5 | $ | 1,468.3 | $ | 1,484.6 | $ | 4,352.4 | |||||||||||||||
Prior year revenues, as reported (GAAP) | $ | 1,408.8 | $ | 1,421.9 | $ | 5,542.0 | $ | 1,350.8 | $ | 1,405.6 | $ | 1,440.9 | $ | 4,197.3 | |||||||||||||||
Revenue change, as reported (GAAP) | 2 | % | (1 | )% | 1 | % | (2 | )% | (2 | )% | (3 | )% | (2 | )% | |||||||||||||||
Revenue change, constant currency adjusted | 5 | % | 4 | % | 4 | % | 4 | % | 4 | % | 3 | % | 4 | % | |||||||||||||||
(b) | Operating income, as reported (GAAP) | $ | 314.1 | $ | 276.1 | $ | 1,140.5 | $ | 272.3 | $ | 250.8 | $ | 304.5 | $ | 827.6 | ||||||||||||||
Less: Paymap settlement agreement (t) | N/A | N/A | N/A | N/A | 35.3 | N/A | 35.3 | ||||||||||||||||||||||
Operating income, excluding Paymap settlement agreement | $ | 314.1 | $ | 276.1 | $ | 1,140.5 | $ | 272.3 | $ | 286.1 | $ | 304.5 | $ | 862.9 | |||||||||||||||
Operating income margin, as reported (GAAP) | 21.8 | % | 19.6 | % | 20.3 | % | 20.6 | % | 18.1 | % | 21.8 | % | 20.2 | % | |||||||||||||||
Operating income margin, excluding Paymap settlement agreement | N/A | N/A | N/A | N/A | 20.7 | % | N/A | 21.0 | % | ||||||||||||||||||||
(c) | Operating income, as reported (GAAP) | $ | 314.1 | $ | 276.1 | $ | 1,140.5 | $ | 272.3 | $ | 250.8 | $ | 304.5 | $ | 827.6 | ||||||||||||||
Reversal of depreciation and amortization | 66.8 | 69.5 | 271.9 | 63.9 | 62.9 | 74.4 | 201.2 | ||||||||||||||||||||||
EBITDA (u) | $ | 380.9 | $ | 345.6 | $ | 1,412.4 | $ | 336.2 | $ | 313.7 | $ | 378.9 | $ | 1,028.8 | |||||||||||||||
Less: Paymap settlement agreement (t) | N/A | N/A | N/A | N/A | 35.3 | N/A | 35.3 | ||||||||||||||||||||||
Adjusted EBITDA, excluding Paymap settlement agreement | $ | 380.9 | $ | 345.6 | $ | 1,412.4 | $ | 336.2 | $ | 349.0 | $ | 378.9 | $ | 1,064.1 | |||||||||||||||
Operating income margin, as reported (GAAP) | 21.8 | % | 19.6 | % | 20.3 | % | 20.6 | % | 18.1 | % | 21.8 | % | 20.2 | % | |||||||||||||||
EBITDA margin | 26.4 | % | 24.5 | % | 25.2 | % | 25.5 | % | 22.7 | % | 27.1 | % | 25.1 | % | |||||||||||||||
Adjusted EBITDA margin, excluding Paymap settlement agreement | N/A | N/A | N/A | N/A | 25.2 | % | N/A | 25.9 | % | ||||||||||||||||||||
(d) | Net income, as reported (GAAP) | $ | 234.1 | $ | 221.5 | $ | 852.4 | $ | 203.9 | $ | 189.3 | $ | 232.3 | $ | 625.5 | ||||||||||||||
Less: Paymap settlement agreement, net of income tax benefit (t) | N/A | N/A | N/A | N/A | 24.2 | N/A | 24.2 | ||||||||||||||||||||||
Net income, excluding Paymap settlement agreement | $ | 234.1 | $ | 221.5 | $ | 852.4 | $ | 203.9 | $ | 213.5 | $ | 232.3 | $ | 649.7 | |||||||||||||||
Diluted earnings per share ("EPS"), as reported (GAAP) ($ - dollars) | $ | 0.44 | $ | 0.42 | $ | 1.59 | $ | 0.39 | $ | 0.36 | $ | 0.45 | $ | 1.20 | |||||||||||||||
Impact from Paymap settlement agreement, net of income tax benefit ($ - dollars) | N/A | N/A | N/A | N/A | 0.05 | N/A | 0.05 | ||||||||||||||||||||||
Diluted EPS, excluding Paymap settlement agreement ($ - dollars) | N/A | N/A | N/A | N/A | $ | 0.41 | N/A | $ | 1.25 | ||||||||||||||||||||
Diluted weighted-average shares outstanding | 531.2 | 526.9 | 536.8 | 525.2 | 519.8 | 513.2 | 519.4 | ||||||||||||||||||||||
(e) | Effective tax rate, as reported (GAAP) | 14.2 | % | 6.1 | % | 12.0 | % | 12.3 | % | 8.5 % | 12.5 | % | 11.3 | % | |||||||||||||||
Impact from Paymap settlement agreement, net of income tax benefit (t) | N/A | N/A | N/A | N/A | 3.3 % | N/A | 0.9 | % | |||||||||||||||||||||
Effective tax rate, excluding Paymap settlement agreement | N/A | N/A | N/A | N/A | 11.8 % | N/A | 12.2 | % | |||||||||||||||||||||
THE WESTERN UNION COMPANY
NOTES TO KEY STATISTICS
(in millions, unless indicated otherwise)
(Unaudited)
3Q14 | 4Q14 | FY2014 | 1Q15 | 2Q15 | 3Q15 | YTD 3Q15 | |||||||||||||||||||||||
Consumer-to-Consumer Segment | |||||||||||||||||||||||||||||
(f) | Revenues, as reported (GAAP) | $ | 1,150.9 | $ | 1,125.3 | $ | 4,485.8 | $ | 1,038.3 | $ | 1,101.5 | $ | 1,112.9 | $ | 3,252.7 | ||||||||||||||
Foreign currency translation impact (s) | 17.9 | 42.8 | 80.7 | 63.0 | 69.1 | 67.1 | 199.2 | ||||||||||||||||||||||
Revenues, constant currency adjusted | $ | 1,168.8 | $ | 1,168.1 | $ | 4,566.5 | $ | 1,101.3 | $ | 1,170.6 | $ | 1,180.0 | $ | 3,451.9 | |||||||||||||||
Prior year revenues, as reported (GAAP) | $ | 1,128.1 | $ | 1,146.5 | $ | 4,433.6 | $ | 1,077.5 | $ | 1,132.1 | $ | 1,150.9 | $ | 3,360.5 | |||||||||||||||
Revenue change, as reported (GAAP) | 2 | % | (2 | )% | 1 | % | (4 | )% | (3 | )% | (3) | % | (3) | % | |||||||||||||||
Revenue change, constant currency adjusted | 4 | % | 2 | % | 3 | % | 2 | % | 3 | % | 3 | % | 3 | % | |||||||||||||||
(g) | Principal per transaction, as reported ($ - dollars) | $ | 339 | $ | 323 | $ | 335 | $ | 315 | $ | 316 | $ | 315 | $ | 315 | ||||||||||||||
Foreign currency translation impact (s) ($ - dollars) | — | 12 | 3 | 19 | 23 | 23 | 22 | ||||||||||||||||||||||
Principal per transaction, constant currency adjusted ($ - dollars) | $ | 339 | $ | 335 | $ | 338 | $ | 334 | $ | 339 | $ | 338 | $ | 337 | |||||||||||||||
Prior year principal per transaction, as reported ($ - dollars) | $ | 339 | $ | 335 | $ | 338 | $ | 338 | $ | 341 | $ | 339 | $ | 339 | |||||||||||||||
Principal per transaction change, as reported | 0 | % | (4 | )% | (1 | )% | (7 | )% | (7 | )% | (7) | % | (7) | % | |||||||||||||||
Principal per transaction change, constant currency adjusted | 0 | % | 0 | % | 0 | % | (1 | )% | (1 | )% | 0 | % | (1) | % | |||||||||||||||
(h) | Cross-border principal, as reported ($ - billions) | $ | 20.0 | $ | 19.2 | $ | 77.2 | $ | 17.5 | $ | 18.8 | $ | 18.9 | $ | 55.2 | ||||||||||||||
Foreign currency translation impact (s) ($ - billions) | — | 0.8 | 0.8 | 1.1 | 1.3 | 1.3 | 3.7 | ||||||||||||||||||||||
Cross-border principal, constant currency adjusted ($ - billions) | $ | 20.0 | $ | 20.0 | $ | 78.0 | $ | 18.6 | $ | 20.1 | $ | 20.2 | $ | 58.9 | |||||||||||||||
Prior year cross-border principal, as reported ($ - billions) | $ | 19.0 | $ | 19.5 | $ | 73.9 | $ | 18.3 | $ | 19.7 | $ | 20.0 | $ | 58.0 | |||||||||||||||
Cross-border principal change, as reported | 5 | % | (1 | )% | 5 | % | (4 | )% | (5 | )% | (6) | % | (5) | % | |||||||||||||||
Cross-border principal change, constant currency adjusted | 5 | % | 2 | % | 6 | % | 2 | % | 2 | % | 1 | % | 2 | % | |||||||||||||||
THE WESTERN UNION COMPANY
NOTES TO KEY STATISTICS
(in millions, unless indicated otherwise)
(Unaudited)
3Q14 | 4Q14 | FY2014 | 1Q15 | 2Q15 | 3Q15 | YTD 2Q15 | ||||||||||||||||
Consumer-to-Consumer Segment cont. | ||||||||||||||||||||||
(i) | Europe and CIS region revenue change, as reported (GAAP) | 1 | % | (5 | )% | 0 | % | (9 | )% | (9 | )% | (10 | )% | (9 | )% | |||||||
Europe and CIS region foreign currency translation impact (s) | 2 | % | 6 | % | 1 | % | 11 | % | 11 | % | 10 | % | 10 | % | ||||||||
Europe and CIS region revenue change, constant currency adjusted | 3 | % | 1 | % | 1 | % | 2 | % | 2 | % | 0 | % | 1 | % | ||||||||
(j) | North America region revenue change, as reported (GAAP) | 2 | % | 0 | % | 1 | % | (2 | )% | (2 | )% | (1 | )% | (2 | )% | |||||||
North America region foreign currency translation impact (s) | 0 | % | 1 | % | 0 | % | 2 | % | 1 | % | 2 | % | 2 | % | ||||||||
North America region revenue change, constant currency adjusted | 2 | % | 1 | % | 1 | % | 0 | % | (1 | )% | 1 | % | 0 | % | ||||||||
(k) | Middle East and Africa region revenue change, as reported (GAAP) | 3 | % | (3 | )% | 2 | % | (6 | )% | (4 | )% | (2 | )% | (4 | )% | |||||||
Middle East and Africa region foreign currency translation impact (s) | 1 | % | 3 | % | 1 | % | 5 | % | 5 | % | 5 | % | 5 | % | ||||||||
Middle East and Africa region revenue change, constant currency adjusted | 4 | % | 0 | % | 3 | % | (1 | )% | 1 | % | 3 | % | 1 | % | ||||||||
(l) | APAC region revenue change, as reported (GAAP) | 1 | % | (3 | )% | 0 | % | (6 | )% | (5 | )% | (8 | )% | (6 | )% | |||||||
APAC region foreign currency translation impact (s) | 1 | % | 4 | % | 2 | % | 4 | % | 5 | % | 6 | % | 5 | % | ||||||||
APAC region revenue change, constant currency adjusted | 2 | % | 1 | % | 2 | % | (2 | )% | 0 | % | (2 | )% | (1 | )% | ||||||||
(m) | LACA region revenue change, as reported (GAAP) | (3 | )% | (3 | )% | (6 | )% | 4 | % | 6 | % | 0 | % | 3 | % | |||||||
LACA region foreign currency translation impact (s) | 7 | % | 7 | % | 8 | % | 6 | % | 7 | % | 8 | % | 7 | % | ||||||||
LACA region revenue change, constant currency adjusted | 4 | % | 4 | % | 2 | % | 10 | % | 13 | % | 8 | % | 10 | % | ||||||||
(n) | westernunion.com region revenue change, as reported (GAAP) | 21 | % | 19 | % | 28 | % | 17 | % | 22 | % | 22 | % | 20 | % | |||||||
westernunion.com region foreign currency translation impact (s) | (1 | )% | 4 | % | 1 | % | 6 | % | 6 | % | 6 | % | 6 | % | ||||||||
westernunion.com region revenue change, constant currency adjusted | 20 | % | 23 | % | 29 | % | 23 | % | 28 | % | 28 | % | 26 | % | ||||||||
THE WESTERN UNION COMPANY
NOTES TO KEY STATISTICS
(in millions, unless indicated otherwise)
(Unaudited)
3Q14 | 4Q14 | FY2014 | 1Q15 | 2Q15 | 3Q15 | YTD 3Q15 | |||||||||||||||||||||||
Consumer-to-Business Segment | |||||||||||||||||||||||||||||
(o) | Revenues, as reported (GAAP) | $ | 150.4 | $ | 155.3 | $ | 598.8 | $ | 157.8 | $ | 157.9 | $ | 160.1 | $ | 475.8 | ||||||||||||||
Foreign currency translation impact (s) | 18.1 | 16.6 | 70.1 | 6.3 | 4.9 | 5.6 | 16.8 | ||||||||||||||||||||||
Revenues, constant currency adjusted | $ | 168.5 | $ | 171.9 | $ | 668.9 | $ | 164.1 | $ | 162.8 | $ | 165.7 | $ | 492.6 | |||||||||||||||
Prior year revenues, as reported (GAAP) | $ | 152.3 | $ | 149.5 | $ | 608.5 | $ | 147.2 | $ | 145.9 | $ | 150.4 | $ | 443.5 | |||||||||||||||
Revenue change, as reported (GAAP) | (1 | )% | 4 | % | (2 | )% | 7 | % | 8 | % | 6 | % | 7 | % | |||||||||||||||
Revenue change, constant currency adjusted | 11 | % | 15 | % | 10 | % | 11 | % | 12 | % | 10 | % | 11 | % | |||||||||||||||
(p) | Operating income/(loss), as reported (GAAP) | $ | 23.2 | $ | 22.1 | $ | 98.7 | $ | 29.5 | $ | (6.4 | ) | $ | 26.2 | $ | 49.3 | |||||||||||||
Less: Paymap settlement agreement (t) | N/A | N/A | N/A | N/A | 35.3 | N/A | 35.3 | ||||||||||||||||||||||
Operating income, excluding Paymap settlement agreement | $ | 23.2 | $ | 22.1 | $ | 98.7 | $ | 29.5 | $ | 28.9 | $ | 26.2 | $ | 84.6 | |||||||||||||||
Operating income/(loss) margin, as reported (GAAP) | 15.4 | % | 14.2 | % | 16.5 | % | 18.7 | % | (4.1 | )% | 16.4 | % | 10.4 | % | |||||||||||||||
Operating income margin, excluding Paymap settlement agreement | N/A | N/A | N/A | N/A | 18.3 | % | N/A | 17.8 | % | ||||||||||||||||||||
Business Solutions Segment | |||||||||||||||||||||||||||||
(q) | Revenues, as reported (GAAP) | $ | 105.8 | $ | 101.2 | $ | 404.6 | $ | 98.0 | $ | 97.6 | $ | 101.2 | $ | 296.8 | ||||||||||||||
Foreign currency translation impact (s) | (1.6 | ) | 3.7 | 4.5 | 8.1 | 9.4 | 10.9 | 28.4 | |||||||||||||||||||||
Revenues, constant currency adjusted | $ | 104.2 | $ | 104.9 | $ | 409.1 | $ | 106.1 | $ | 107.0 | $ | 112.1 | $ | 325.2 | |||||||||||||||
Prior year revenues, as reported (GAAP) | $ | 101.6 | $ | 100.2 | $ | 392.9 | $ | 99.4 | $ | 98.2 | $ | 105.8 | $ | 303.4 | |||||||||||||||
Revenue change, as reported (GAAP) | 4 | % | 1 | % | 3 | % | (1 | )% | (1 | )% | (4 | )% | (2 | )% | |||||||||||||||
Revenue change, constant currency adjusted | 3 | % | 5 | % | 4 | % | 7 | % | 9 | % | 6 | % | 7 | % | |||||||||||||||
(r) | Operating income/(loss), as reported (GAAP) | $ | (0.2 | ) | $ | (5.0 | ) | $ | (12.1 | ) | $ | 2.1 | $ | (0.4 | ) | $ | (2.7 | ) | $ | (1.0 | ) | ||||||||
Reversal of depreciation and amortization | 13.7 | 12.7 | 56.1 | 12.2 | 12.2 | 20.3 | 44.7 | ||||||||||||||||||||||
EBITDA (u) | $ | 13.5 | $ | 7.7 | $ | 44.0 | $ | 14.3 | $ | 11.8 | $ | 17.6 | $ | 43.7 | |||||||||||||||
Operating income/(loss) margin, as reported (GAAP) | (0.2 | )% | (4.9 | )% | (3.0 | )% | 2.1 | % | (0.4 | )% | (2.7 | )% | (0.3 | )% | |||||||||||||||
EBITDA margin | 12.8 | % | 7.6 | % | 10.9 | % | 14.6 | % | 12.1 | % | 17.4 | % | 14.7 | % | |||||||||||||||
THE WESTERN UNION COMPANY
NOTES TO KEY STATISTICS
(in millions, unless indicated otherwise)
(Unaudited)
2015 Operating Income Margin Outlook | ||||||||
Operating income margin (GAAP) | 20 | % | ||||||
Impact for Paymap settlement agreement (t) | 1 | % | ||||||
Operating income margin, excluding Paymap settlement agreement | 21 | % | ||||||
2015 EPS Outlook | Range | |||||||
EPS guidance (GAAP) ($ - dollars) | $ | 1.55 | $ | 1.62 | ||||
Impact from Paymap settlement agreement, net of income tax benefit (t) ($ - dollars) | 0.05 | 0.05 | ||||||
EPS guidance, excluding Paymap settlement agreement, net of income tax benefit ($ - dollars) | $ | 1.60 | $ | 1.67 | ||||
THE WESTERN UNION COMPANY
NOTES TO KEY STATISTICS
(in millions, unless indicated otherwise)
(Unaudited)
Non-GAAP related notes: | ||||||||||||||
(s) | Represents the impact from the fluctuation in exchange rates between all foreign currency denominated amounts and the United States dollar. Constant currency results exclude any benefit or loss caused by foreign exchange fluctuations between foreign currencies and the United States dollar, net of foreign currency hedges, which would not have occurred if there had been a constant exchange rate. | |||||||||||||
(t) | Represents the impact from a settlement agreement reached with the Consumer Financial Protection Bureau regarding the Equity Accelerator service of Paymap, Inc., a subsidiary of the Company. | |||||||||||||
(u) | Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA") results from taking operating income and adjusting for depreciation and amortization expenses. EBITDA results provide an additional performance measurement calculation which helps neutralize the operating income effect of assets acquired in prior periods. | |||||||||||||
Other notes: | ||||||||||||||
(v) | Geographic split is determined based upon the region where the money transfer is initiated and the region where the money transfer is paid. For transactions originated and paid in different regions, the Company splits the transaction count and revenue between the two regions, with each region receiving 50%. For money transfers initiated and paid in the same region, 100% of the revenue and transactions are attributed to that region. For money transfers initiated through the Company’s websites (“westernunion.com”), 100% of the revenue and transactions are attributed to westernunion.com. | |||||||||||||
(w) | Represents the Europe and the Commonwealth of Independent States ("CIS") region of our Consumer-to-Consumer segment. | |||||||||||||
(x) | Represents the North America region of our Consumer-to-Consumer segment, including the United States, Mexico, and Canada. | |||||||||||||
(y) | Represents the Middle East and Africa region of our Consumer-to-Consumer segment. | |||||||||||||
(z) | Represents the Asia Pacific ("APAC") region of our Consumer-to-Consumer segment, including India, China, and South Asia. | |||||||||||||
(aa) | Represents the Latin America and the Caribbean ("LACA") region of our Consumer-to-Consumer segment. | |||||||||||||
(bb) | Represents transactions initiated on westernunion.com which are primarily paid out at Western Union agent locations in the respective regions. | |||||||||||||
(cc) | Represents transactions between and within foreign countries (including Canada and Mexico). Excludes all transactions originated in the United States. | |||||||||||||
(dd) | Represents transactions originated in the United States, including intra-country transactions. | |||||||||||||
(ee) | Represents revenue generated from electronic channels, which include westernunion.com, account based money transfer and mobile money transfer (included in the various segments). | |||||||||||||
