Virginia | 001-09148 | 54-1317776 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
[ ] | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
[ ] | Soliciting materials pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
[ ] | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
[ ] | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition. |
Item 7.01 | Regulation FD Disclosure. |
Item 9.01 | Financial Statements and Exhibits | ||
(d) | Exhibits | ||
99.1 | Press Release, dated July 25, 2018, issued by The Brink's Company | ||
99.2 | Slide presentation of The Brink's Company |
THE BRINK’S COMPANY (Registrant) | ||
Date: July 25, 2018 | By: | /s/Ronald J. Domanico |
Ronald J. Domanico | ||
Executive Vice President and Chief Financial Officer |
Exhibit 99.1 |
Contact: Investor Relations | |
804.289.9709 | FOR IMMEDIATE RELEASE |
(In millions, except for per share amounts) | Second-Quarter 2018 | ||||||||||
GAAP | Change | Non-GAAP | Change | ||||||||
Revenue | $ | 850 | +5% | $ | 824 | +8% | |||||
Operating Profit | $ | 62 | +28% | $ | 76 | +25% | |||||
Operating Margin | 7.3 | % | +130 bps | 9.2 | % | +120 bps | |||||
Net Income / Adjusted EBITDA(a) | $ | (108 | ) | unfav | $ | 118 | +25% | ||||
EPS | $ | (2.11 | ) | unfav | $ | 0.74 | +12% |
(a) | The non-GAAP financial metric, adjusted EBITDA, is presented with its corresponding GAAP metric, net income attributable to Brink's. |
• | GAAP EPS $(2.11) vs $.28; 2018 EPS includes $2.47 charge for Venezuela deconsolidation |
• | Non-GAAP EPS $.74 vs $.66; ninth consecutive quarter of year-over-year profit increases |
• | North America profits up 55% (60% constant currency) on strength in U.S. and Mexico |
• | South America profits up 27% (62% constant currency) driven by Brazil, Argentina and Chile |
• | 2018 guidance revised for negative currency translation, partially offset by higher organic growth |
2017 GAAP | 2017 Non-GAAP(a) | 2018 GAAP Outlook(b) | Reconciling Items(a) | 2018 Non-GAAP Outlook(a) | |||||||||||
Revenues | $ | 3,347 | 3,193 | 3,401 | (51 | ) | 3,350 | ||||||||
Operating profit | 274 | 281 | 295 – 315 | 45 | 340 – 360 | ||||||||||
Nonoperating expense | (92 | ) | (33 | ) | (218) – (222) | 169 | (49) – (53) | ||||||||
Provision for income taxes | (158 | ) | (85 | ) | (84) – (101) | (24) – (13) | (108) – (114) | ||||||||
Noncontrolling interests | (7 | ) | (6 | ) | (7 | ) | — | (7 | ) | ||||||
Income from continuing operations attributable to Brink's | 17 | 157 | ~ (14) – (15) | ~ 196 | 176 – 186 | ||||||||||
EPS from continuing operations attributable to Brink's | $ | 0.33 | 3.03 | ~ (0.26) – (0.29) | ~ 3.73 | 3.35 – 3.55 | |||||||||
Operating profit margin | 8.2 | % | 8.8 | % | 8.7% – 9.3% | 1.4 | % | 10.1% – 10.7% | |||||||
Effective income tax rate | 86.9 | % | 34.2 | % | 109.0 | % | (72 | )% | 37.0 | % | |||||
Adjusted EBITDA | 425 | 490 – 510 |
Changes from 2017 | Revenue Change | Operating Profit Change | EPS Change | |||||||||||||||||
2018 GAAP Outlook(b) | % Change vs. 2017 | 2018 Non-GAAP Outlook(a) | % Change vs. 2017 | 2018 GAAP Outlook(b) | 2018 Non-GAAP Outlook(a) | 2018 Non-GAAP Outlook(a) | ||||||||||||||
Organic | 2,171 | 65 | 235 | 7 | 682 – 702 | 99 – 119 | 0.83 – 1.03 | |||||||||||||
Acquisitions / Dispositions(c) | 62 | 2 | 62 | 2 | (6 | ) | 19 | 0.23 | ||||||||||||
Currency | (2,179 | ) | (65 | ) | (140 | ) | (4 | ) | (655 | ) | (59 | ) | (0.74 | ) | ||||||
Total | 54 | 2 | 157 | 5 | 21 – 41 | 59 – 79 | 0.32 – 0.52 |
(a) | The 2017 Non-GAAP amounts are reconciled to the corresponding GAAP items on pages 10-13. The 2018 Non-GAAP outlook amounts exclude the year-to-date June 2018 Non-GAAP adjusting items applicable to each category. In addition, we have excluded certain other forecasted Non-GAAP adjusting items for the second half of the year, such as intangible asset amortization and U.S. retirement plan costs. We have not forecasted the impact of highly inflationary accounting on our Argentina operations in the second half of 2018 or other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. The 2018 Non-GAAP outlook amounts for operating profit, nonoperating expense, provision for income taxes, income from continuing operations, EPS from continuing operations, effective income tax rate and Adjusted EBITDA cannot be reconciled to GAAP without unreasonable effort. We cannot reconcile these amounts to GAAP because we are unable to accurately forecast the impact of highly inflationary accounting on our Argentina operations in the second half of 2018 or other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. |
(b) | The 2018 GAAP outlook excludes any forecasted impact from highly inflationary accounting on our Argentina operations in the second half of 2018 as well as other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. |
(c) | Non-GAAP amounts include the impact of prior year comparable period results for acquired and disposed businesses. GAAP results also include the impact of acquisition-related intangible amortization, restructuring and other charges, and disposition related gains/losses. |
GAAP | Organic | Acquisitions / | % Change | |||||||||||||||||||
2Q'17 | Change | Dispositions(a) | Currency(b) | 2Q'18 | Total | Organic | ||||||||||||||||
Revenues: | ||||||||||||||||||||||
North America | $ | 311 | 16 | — | (3 | ) | 324 | 4 | 5 | |||||||||||||
South America | 205 | 41 | 30 | (42 | ) | 233 | 14 | 20 | ||||||||||||||
Rest of World | 244 | 3 | 6 | 14 | 267 | 9 | 1 | |||||||||||||||
Segment revenues(g) | $ | 760 | 60 | 36 | (31 | ) | 824 | 8 | 8 | |||||||||||||
Other items not allocated to segments(d) | 46 | 1,658 | — | (1,678 | ) | 26 | (45 | ) | fav | |||||||||||||
Revenues - GAAP | $ | 806 | 1,717 | 36 | (1,710 | ) | 850 | 5 | fav | |||||||||||||
Operating profit: | ||||||||||||||||||||||
North America | $ | 17 | 10 | — | (1 | ) | 26 | 55 | 60 | |||||||||||||
South America | 36 | 16 | 7 | (13 | ) | 46 | 27 | 43 | ||||||||||||||
Rest of World | 25 | (1 | ) | 1 | 1 | 26 | 3 | (6 | ) | |||||||||||||
Segment operating profit | 79 | 24 | 8 | (13 | ) | 98 | 25 | 31 | ||||||||||||||
Corporate(c) | (18 | ) | (1 | ) | — | (3 | ) | (22 | ) | 25 | 7 | |||||||||||
Operating profit - non-GAAP | $ | 61 | 23 | 8 | (16 | ) | 76 | 25 | 38 | |||||||||||||
Other items not allocated to segments(d) | (13 | ) | 589 | (5 | ) | (587 | ) | (15 | ) | 16 | fav | |||||||||||
Operating profit - GAAP | $ | 48 | 613 | 4 | (603 | ) | 62 | 28 | fav | |||||||||||||
GAAP interest expense | (6 | ) | (16 | ) | unfav | |||||||||||||||||
GAAP loss on deconsolidation of Venezuela operations | — | (127 | ) | unfav | ||||||||||||||||||
GAAP interest and other income (expense) | (11 | ) | (8 | ) | (29 | ) | ||||||||||||||||
GAAP provision for income taxes | 17 | 19 | 8 | |||||||||||||||||||
GAAP noncontrolling interests | (1 | ) | — | unfav | ||||||||||||||||||
GAAP income (loss) from continuing operations(f) | 14 | (108 | ) | unfav | ||||||||||||||||||
GAAP EPS(f) | $ | 0.28 | (2.11 | ) | unfav | |||||||||||||||||
GAAP weighted-average diluted shares | 51.6 | 51.2 | (1 | ) | ||||||||||||||||||
Non-GAAP(e) | Organic | Acquisitions / | % Change | |||||||||||||||||
2Q'17 | Change | Dispositions(a) | Currency(b) | 2Q'18 | Total | Organic | ||||||||||||||
Segment revenues - GAAP/non-GAAP | $ | 760 | 60 | 36 | (31 | ) | 824 | 8 | 8 | |||||||||||
Non-GAAP operating profit | 61 | 23 | 8 | (16 | ) | 76 | 25 | 38 | ||||||||||||
Non-GAAP interest expense | (6 | ) | (16 | ) | unfav | |||||||||||||||
Non-GAAP loss on deconsolidation of Venezuela operations | — | — | — | |||||||||||||||||
Non-GAAP interest and other income (expense) | (1 | ) | 3 | fav | ||||||||||||||||
Non-GAAP provision for income taxes | 19 | 24 | 28 | |||||||||||||||||
Non-GAAP noncontrolling interests | 2 | 2 | 6 | |||||||||||||||||
Non-GAAP income from continuing operations(f) | 34 | 39 | 13 | |||||||||||||||||
Non-GAAP EPS(f) | $ | 0.66 | 0.74 | 12 | ||||||||||||||||
Non-GAAP weighted-average diluted shares | 51.6 | 52.1 | 1 | |||||||||||||||||
(a) | Non-GAAP amounts include the impact of prior year comparable period results for acquired and disposed businesses. GAAP results also include the impact of acquisition-related intangible amortization, restructuring and other charges, and disposition related gains/losses. |
(b) | The amounts in the “Currency” column consist of the effects of Venezuela devaluations and the sum of monthly currency changes. Monthly currency changes represent the accumulation throughout the year of the impact on current period results from changes in foreign currency rates from the prior year period. |
(c) | Corporate expenses are not allocated to segment results. Corporate expenses include salaries and other costs to manage the global business and to perform activities required of public companies. |
(d) | See pages 8-9 for more information. |
(e) | Non-GAAP results are reconciled to applicable GAAP results on pages 10-13. |
(f) | Attributable to Brink's. |
(g) | Segment revenues equal our total reported non-GAAP revenues. |
GAAP | Organic | Acquisitions / | % Change | |||||||||||||||||||
2017 | Change | Dispositions(a) | Currency(b) | 2018 | Total | Organic | ||||||||||||||||
Revenues: | ||||||||||||||||||||||
North America | $ | 616 | 21 | 2 | 6 | 644 | 5 | 3 | ||||||||||||||
South America | 407 | 76 | 67 | (62 | ) | 488 | 20 | 19 | ||||||||||||||
Rest of World | 478 | 7 | 18 | 42 | 545 | 14 | 1 | |||||||||||||||
Segment revenues(g) | $ | 1,500 | 104 | 87 | (14 | ) | 1,677 | 12 | 7 | |||||||||||||
Other items not allocated to segments(d) | 94 | 1,996 | — | (2,039 | ) | 51 | (46 | ) | fav | |||||||||||||
Revenues - GAAP | $ | 1,594 | 2,100 | 87 | (2,053 | ) | 1,729 | 8 | fav | |||||||||||||
Operating profit: | ||||||||||||||||||||||
North America | $ | 27 | 19 | — | — | 47 | 73 | 71 | ||||||||||||||
South America | 76 | 32 | 14 | (20 | ) | 102 | 35 | 42 | ||||||||||||||
Rest of World | 51 | (4 | ) | 3 | 3 | 52 | 2 | (8 | ) | |||||||||||||
Segment operating profit | 153 | 47 | 17 | (18 | ) | 200 | 31 | 31 | ||||||||||||||
Corporate(c) | (39 | ) | (11 | ) | — | (2 | ) | (53 | ) | 34 | 28 | |||||||||||
Operating profit - non-GAAP | $ | 114 | 36 | 17 | (20 | ) | 148 | 29 | 31 | |||||||||||||
Other items not allocated to segments(d) | 5 | 581 | (11 | ) | (596 | ) | (21 | ) | unfav | fav | ||||||||||||
Operating profit - GAAP | $ | 119 | 617 | 6 | (615 | ) | 127 | 6 | fav | |||||||||||||
GAAP interest expense | (11 | ) | (31 | ) | unfav | |||||||||||||||||
GAAP loss on deconsolidation of Venezuela operations | — | (127 | ) | unfav | ||||||||||||||||||
GAAP interest and other income (expense) | (23 | ) | (21 | ) | (6 | ) | ||||||||||||||||
GAAP provision for income taxes | 32 | 30 | (5 | ) | ||||||||||||||||||
GAAP noncontrolling interests | 5 | 4 | (31 | ) | ||||||||||||||||||
GAAP income (loss) from continuing operations(f) | 49 | (86 | ) | unfav | ||||||||||||||||||
GAAP EPS(f) | $ | 0.95 | (1.68 | ) | unfav | |||||||||||||||||
GAAP weighted-average diluted shares | 51.5 | 51.0 | (1 | ) | ||||||||||||||||||
Non-GAAP(e) | Organic | Acquisitions / | % Change | |||||||||||||||||
2017 | Change | Dispositions(a) | Currency(b) | 2018 | Total | Organic | ||||||||||||||
Segment revenues - GAAP/non-GAAP | $ | 1,500 | 104 | 87 | (14 | ) | 1,677 | 12 | 7 | |||||||||||
Non-GAAP operating profit | 114 | 36 | 17 | (20 | ) | 148 | 29 | 31 | ||||||||||||
Non-GAAP interest expense | (11 | ) | (30 | ) | unfav | |||||||||||||||
Non-GAAP loss on deconsolidation of Venezuela operations | — | — | — | |||||||||||||||||
Non-GAAP interest and other income (expense) | (2 | ) | 4 | fav | ||||||||||||||||
Non-GAAP provision for income taxes | 35 | 45 | 29 | |||||||||||||||||
Non-GAAP noncontrolling interests | 3 | 4 | 30 | |||||||||||||||||
Non-GAAP income from continuing operations(f) | 64 | 72 | 13 | |||||||||||||||||
Non-GAAP EPS(f) | $ | 1.24 | 1.39 | 12 | ||||||||||||||||
Non-GAAP weighted-average diluted shares | 51.5 | 52.1 | 1 | |||||||||||||||||
December 31, 2017 | June 30, 2018 | |||||
Assets | ||||||
Cash and cash equivalents | $ | 614.3 | 548.5 | |||
Restricted cash | 112.6 | 101.6 | ||||
Accounts receivable, net | 642.3 | 595.7 | ||||
Property and equipment, net | 640.9 | 627.4 | ||||
Goodwill and intangibles | 559.4 | 452.0 | ||||
Deferred income taxes | 226.2 | 227.2 | ||||
Other | 263.9 | 318.0 | ||||
Total assets | $ | 3,059.6 | 2,870.4 | |||
Liabilities and Equity | ||||||
Accounts payable | 174.6 | 157.4 | ||||
Debt | 1,236.7 | 1,228.6 | ||||
Retirement benefits | 571.6 | 547.6 | ||||
Accrued liabilities | 488.5 | 470.4 | ||||
Other | 250.0 | 221.3 | ||||
Total liabilities | 2,721.4 | 2,625.3 | ||||
Equity | 338.2 | 245.1 | ||||
Total liabilities and equity | $ | 3,059.6 | 2,870.4 |
Six Months Ended June 30, | ||||||
2017 | 2018 | |||||
Net cash provided by operating activities | $ | 124.7 | 109.1 | |||
Net cash used by investing activities | (147.5 | ) | (107.4 | ) | ||
Net cash provided (used) by financing activities | 79.0 | (54.5 | ) | |||
Effect of exchange rate changes on cash | (0.4 | ) | (24.0 | ) | ||
Cash, cash equivalents and restricted cash: | ||||||
Increase (decrease) | 55.8 | (76.8 | ) | |||
Balance at beginning of period | 239.0 | 726.9 | ||||
Balance at end of period | $ | 294.8 | 650.1 | |||
Supplemental Cash Flow Information | ||||||
Capital expenditures | $ | (71.1 | ) | (73.3 | ) | |
Acquisitions | (65.0 | ) | — | |||
Depreciation and amortization | 68.5 | 77.9 | ||||
Cash paid for income taxes, net | (50.4 | ) | (48.6 | ) |
Revenues | |||||||||||||||||||||||||
2017 | 2018 | ||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | Six Months | ||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
North America | $ | 304.6 | 311.0 | 316.5 | 322.1 | 1,254.2 | $ | 320.1 | 324.0 | 644.1 | |||||||||||||||
South America | 202.2 | 204.6 | 247.4 | 270.4 | 924.6 | 254.8 | 233.3 | 488.1 | |||||||||||||||||
Rest of World | 233.5 | 244.0 | 264.8 | 271.8 | 1,014.1 | 278.4 | 266.8 | 545.2 | |||||||||||||||||
Segment revenues - GAAP and Non-GAAP | 740.3 | 759.6 | 828.7 | 864.3 | 3,192.9 | 853.3 | 824.1 | 1,677.4 | |||||||||||||||||
Other items not allocated to segments(a) | |||||||||||||||||||||||||
Venezuela operations | 48.1 | 46.3 | 20.8 | 38.9 | 154.1 | 25.8 | 25.6 | 51.4 | |||||||||||||||||
GAAP | $ | 788.4 | 805.9 | 849.5 | 903.2 | 3,347.0 | $ | 879.1 | 849.7 | 1,728.8 | |||||||||||||||
Operating Profit | |||||||||||||||||||||||||
2017 | 2018 | ||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | Six Months | ||||||||||||||||||
Operating profit: | |||||||||||||||||||||||||
North America | $ | 10.2 | 16.8 | 16.9 | 30.1 | 74.0 | $ | 20.6 | 26.1 | 46.7 | |||||||||||||||
South America | 39.2 | 36.4 | 47.7 | 59.5 | 182.8 | 55.6 | 46.1 | 101.7 | |||||||||||||||||
Rest of World | 25.4 | 25.4 | 33.3 | 31.1 | 115.2 | 25.6 | 26.2 | 51.8 | |||||||||||||||||
Corporate | (21.3 | ) | (17.8 | ) | (21.5 | ) | (30.0 | ) | (90.6 | ) | (30.3 | ) | (22.2 | ) | (52.5 | ) | |||||||||
Non-GAAP | 53.5 | 60.8 | 76.4 | 90.7 | 281.4 | 71.5 | 76.2 | 147.7 | |||||||||||||||||
Other items not allocated to segments(a) | |||||||||||||||||||||||||
Venezuela operations | 21.1 | (4.5 | ) | 2.5 | 1.3 | 20.4 | 3.5 | (1.2 | ) | 2.3 | |||||||||||||||
Reorganization and Restructuring | (4.1 | ) | (5.6 | ) | (6.4 | ) | (6.5 | ) | (22.6 | ) | (3.7 | ) | (4.5 | ) | (8.2 | ) | |||||||||
Acquisitions and dispositions | 0.4 | (2.4 | ) | (6.1 | ) | 2.8 | (5.3 | ) | (6.5 | ) | (7.4 | ) | (13.9 | ) | |||||||||||
Reporting compliance | — | — | — | — | — | — | (1.4 | ) | (1.4 | ) | |||||||||||||||
GAAP | $ | 70.9 | 48.3 | 66.4 | 88.3 | 273.9 | $ | 64.8 | 61.7 | 126.5 | |||||||||||||||
Margin | |||||||||||||||||||||||||
2017 | 2018 | ||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | Six Months | ||||||||||||||||||
Margin: | |||||||||||||||||||||||||
North America | 3.3 | % | 5.4 | 5.3 | 9.3 | 5.9 | 6.4 | % | 8.1 | 7.3 | |||||||||||||||
South America | 19.4 | 17.8 | 19.3 | 22.0 | 19.8 | 21.8 | 19.8 | 20.8 | |||||||||||||||||
Rest of World | 10.9 | 10.4 | 12.6 | 11.4 | 11.4 | 9.2 | 9.8 | 9.5 | |||||||||||||||||
Non-GAAP | 7.2 | 8.0 | 9.2 | 10.5 | 8.8 | 8.4 | 9.2 | 8.8 | |||||||||||||||||
Other items not allocated to segments(a) | 1.8 | (2.0 | ) | (1.4 | ) | (0.7 | ) | (0.6 | ) | (1.0 | ) | (1.9 | ) | (1.5 | ) | ||||||||||
GAAP | 9.0 | % | 6.0 | 7.8 | 9.8 | 8.2 | 7.4 | % | 7.3 | 7.3 |
(a) | See explanation of items on page 9. |
• | Amortization expense for acquisition-related intangible assets was $7.2 million in the first six months of 2018. |
• | Severance costs related to our 2017 acquisitions in Argentina, France and Brazil were $3.3 million in the first six months of 2018. |
• | Transaction costs related to business acquisitions were $2.1 million in the first six months of 2018. |
• | Amortization expense for acquisition-related intangible assets was $8.4 million in 2017. |
• | Fourth quarter 2017 gain of $7.8 million related to the sale of real estate in Mexico. |
• | Severance costs of $4.0 million related to our recent acquisitions in Argentina and Brazil. |
• | Transaction costs of $2.6 million related to acquisitions of new businesses in 2017. |
• | Currency transaction gains of $1.8 million related to acquisition activity. |
YTD '17 | YTD '18 | ||||||||||||||||||
Pre-tax | Tax | Effective tax rate | Pre-tax | Tax | Effective tax rate | ||||||||||||||
Effective Income Tax Rate | |||||||||||||||||||
GAAP | $ | 85.8 | 31.7 | 36.9 | % | $ | (52.2 | ) | 30.0 | (57.5 | )% | ||||||||
Retirement plans(c) | 15.9 | 5.8 | 16.9 | 3.9 | |||||||||||||||
Venezuela operations(a) | (11.5 | ) | (8.7 | ) | 0.6 | (3.9 | ) | ||||||||||||
Reorganization and Restructuring(a) | 9.7 | 3.3 | 8.2 | 2.7 | |||||||||||||||
Acquisitions and dispositions(a) | 2.0 | 0.5 | 19.6 | 9.3 | |||||||||||||||
Tax on accelerated income(g) | — | — | — | 0.3 | |||||||||||||||
Reporting compliance(a) | — | — | 1.4 | 0.3 | |||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | 126.7 | — | |||||||||||||||
Income tax rate adjustment(b) | — | 2.2 | — | 2.3 | |||||||||||||||
Non-GAAP | $ | 101.9 | 34.8 | 34.2 | % | $ | 121.2 | 44.9 | 37.0 | % |
(a) | See “Other Items Not Allocated To Segments” on pages 8-9 for details. We do not consider these items to be reflective of our core operating performance due to the variability of such items from period-to-period in terms of size, nature and significance. |
(b) | Non-GAAP income from continuing operations and non-GAAP EPS have been adjusted to reflect an effective income tax rate in each interim period equal to the full-year non-GAAP effective income tax rate. The full-year non-GAAP effective tax rate is estimated at 37.0% for 2018 and was 34.2% for 2017. |
(c) | Our U.S. retirement plans are frozen and costs related to these plans are excluded from non-GAAP results. Certain non-U.S. operations also have retirement plans. Settlement charges related to these non-U.S. plans are also excluded from non-GAAP results. |
(d) | Penalties upon prepayment of Private Placement notes in September 2017 and a term loan in October 2017. |
(e) | Related to an unfavorable court ruling in the third quarter of 2017 on a non-income tax claim in Brazil. The court ruled that Brink's must pay interest accruing from the initial claim filing in 1994 to the current date. The principal amount of the claim was approximately $1 million and was recognized in selling, general and administrative expenses in the third quarter of 2017. |
(f) | Represents the estimated impact of tax legislation enacted into law in the fourth quarter of 2017. This primarily relates to the U.S. Tax Reform expense from the remeasurement of our net deferred tax assets. |
(g) | The non-GAAP tax rate excludes the 2018 and 2017 foreign tax benefits that resulted from the transaction that accelerated U.S. tax in 2015. |
(h) | Effective June 30, 2018, we deconsolidated our investment in Venezuelan subsidiaries and recognized a pretax charge of $126.7 million. |
(i) | There is no difference between GAAP and non-GAAP share-based compensation amounts for the periods presented. |
(j) | Adjusted EBITDA is defined as non-GAAP income from continuing operations excluding the impact of non-GAAP interest expense, non-GAAP income tax provision, non-GAAP depreciation and amortization and non-GAAP share-based compensation. |
(k) | Because we reported a loss from continuing operations on a GAAP basis in the fourth quarter of 2017 and second quarter of 2017, GAAP EPS was calculated using basic shares. However, as we reported income from continuing operations on a non-GAAP basis in the fourth quarter of 2017 and second quarter of 2017, non-GAAP EPS was calculated using diluted shares. |
2017 | 2018 | ||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | Six Months | ||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
GAAP | $ | 788.4 | 805.9 | 849.5 | 903.2 | 3,347.0 | $ | 879.1 | 849.7 | 1,728.8 | |||||||||||||||
Venezuela operations(a) | (48.1 | ) | (46.3 | ) | (20.8 | ) | (38.9 | ) | (154.1 | ) | (25.8 | ) | (25.6 | ) | (51.4 | ) | |||||||||
Non-GAAP | $ | 740.3 | 759.6 | 828.7 | 864.3 | 3,192.9 | $ | 853.3 | 824.1 | 1,677.4 | |||||||||||||||
Operating profit (loss): | |||||||||||||||||||||||||
GAAP | $ | 70.9 | 48.3 | 66.4 | 88.3 | 273.9 | $ | 64.8 | 61.7 | 126.5 | |||||||||||||||
Venezuela operations(a) | (21.1 | ) | 4.5 | (2.5 | ) | (1.3 | ) | (20.4 | ) | (3.5 | ) | 1.2 | (2.3 | ) | |||||||||||
Reorganization and Restructuring(a) | 4.1 | 5.6 | 6.4 | 6.5 | 22.6 | 3.7 | 4.5 | 8.2 | |||||||||||||||||
Acquisitions and dispositions(a) | (0.4 | ) | 2.4 | 6.1 | (2.8 | ) | 5.3 | 6.5 | 7.4 | 13.9 | |||||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 1.4 | 1.4 | |||||||||||||||||
Non-GAAP | $ | 53.5 | 60.8 | 76.4 | 90.7 | 281.4 | $ | 71.5 | 76.2 | 147.7 | |||||||||||||||
Operating margin: | |||||||||||||||||||||||||
GAAP margin | 9.0 | % | 6.0 | % | 7.8 | % | 9.8 | % | 8.2 | % | 7.4 | % | 7.3 | % | 7.3 | % | |||||||||
Non-GAAP margin | 7.2 | % | 8.0 | % | 9.2 | % | 10.5 | % | 8.8 | % | 8.4 | % | 9.2 | % | 8.8 | % | |||||||||
Interest expense: | |||||||||||||||||||||||||
GAAP | $ | (4.8 | ) | (6.0 | ) | (7.7 | ) | (13.7 | ) | (32.2 | ) | $ | (15.0 | ) | (15.8 | ) | (30.8 | ) | |||||||
Venezuela operations(a) | — | — | — | 0.1 | 0.1 | — | 0.1 | 0.1 | |||||||||||||||||
Acquisitions and dispositions(a) | — | — | 0.8 | 0.3 | 1.1 | 0.2 | 0.2 | 0.4 | |||||||||||||||||
Non-GAAP | $ | (4.8 | ) | (6.0 | ) | (6.9 | ) | (13.3 | ) | (31.0 | ) | $ | (14.8 | ) | (15.5 | ) | (30.3 | ) | |||||||
Loss on deconsolidation of Venezuela operations: | |||||||||||||||||||||||||
GAAP | $ | — | — | — | — | — | $ | — | (126.7 | ) | (126.7 | ) | |||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | 126.7 | 126.7 | |||||||||||||||||
Non-GAAP | $ | — | — | — | — | — | $ | — | — | — | |||||||||||||||
Interest and other income (expense): | |||||||||||||||||||||||||
GAAP | $ | (11.2 | ) | (11.4 | ) | (21.2 | ) | (16.4 | ) | (60.2 | ) | $ | (13.1 | ) | (8.1 | ) | (21.2 | ) | |||||||
Retirement plans(c) | 7.3 | 8.6 | 9.0 | 10.0 | 34.9 | 8.8 | 8.1 | 16.9 | |||||||||||||||||
Venezuela operations(a) | 2.9 | 2.2 | 0.9 | 0.8 | 6.8 | 1.9 | 0.9 | 2.8 | |||||||||||||||||
Acquisitions and dispositions(a) | — | — | — | 6.3 | 6.3 | 2.9 | 2.4 | 5.3 | |||||||||||||||||
Prepayment penalties(d) | — | — | 6.5 | 1.8 | 8.3 | — | — | — | |||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 4.1 | (2.5 | ) | 1.6 | — | — | — | ||||||||||||||||
Non-GAAP | $ | (1.0 | ) | (0.6 | ) | (0.7 | ) | — | (2.3 | ) | $ | 0.5 | 3.3 | 3.8 | |||||||||||
Taxes: | |||||||||||||||||||||||||
GAAP | $ | 14.4 | 17.3 | 16.4 | 109.6 | 157.7 | $ | 11.4 | 18.6 | 30.0 | |||||||||||||||
Retirement plans(c) | 2.7 | 3.1 | 3.2 | 3.6 | 12.6 | 1.9 | 2.0 | 3.9 | |||||||||||||||||
Venezuela operations(a) | (4.9 | ) | (3.8 | ) | (3.1 | ) | (0.9 | ) | (12.7 | ) | (1.5 | ) | (2.4 | ) | (3.9 | ) | |||||||||
Reorganization and Restructuring(a) | 1.4 | 1.9 | 2.2 | 2.1 | 7.6 | 1.2 | 1.5 | 2.7 | |||||||||||||||||
Acquisitions and dispositions(a) | 0.2 | 0.3 | 2.5 | 1.5 | 4.5 | 3.1 | 6.2 | 9.3 | |||||||||||||||||
Prepayment penalties(d) | — | — | 2.4 | (2.2 | ) | 0.2 | — | — | — | ||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 1.4 | (0.9 | ) | 0.5 | — | — | — | ||||||||||||||||
Tax reform(f) | — | — | — | (86.0 | ) | (86.0 | ) | — | — | — | |||||||||||||||
Tax on accelerated income(g) | — | — | — | 0.4 | 0.4 | 0.5 | (0.2 | ) | 0.3 | ||||||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 0.3 | 0.3 | |||||||||||||||||
Income tax rate adjustment(b) | 2.5 | (0.3 | ) | (1.5 | ) | (0.7 | ) | — | 4.6 | (2.3 | ) | 2.3 | |||||||||||||
Non-GAAP | $ | 16.3 | 18.5 | 23.5 | 26.5 | 84.8 | $ | 21.2 | 23.7 | 44.9 |
2017 | 2018 | ||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | Six Months | ||||||||||||||||||
Noncontrolling interests: | |||||||||||||||||||||||||
GAAP | $ | 5.8 | (0.7 | ) | 1.2 | 0.6 | 6.9 | $ | 3.2 | 0.3 | 3.5 | ||||||||||||||
Venezuela operations(a) | (4.9 | ) | 2.2 | 0.6 | 0.5 | (1.6 | ) | (0.6 | ) | 1.6 | 1.0 | ||||||||||||||
Reorganization and Restructuring(a) | 0.3 | 0.1 | 0.2 | 0.2 | 0.8 | — | (0.1 | ) | (0.1 | ) | |||||||||||||||
Income tax rate adjustment(b) | 0.2 | — | (0.2 | ) | — | — | (0.4 | ) | (0.1 | ) | (0.5 | ) | |||||||||||||
Non-GAAP | $ | 1.4 | 1.6 | 1.8 | 1.3 | 6.1 | $ | 2.2 | 1.7 | 3.9 | |||||||||||||||
Income (loss) from continuing operations attributable to Brink's: | |||||||||||||||||||||||||
GAAP | $ | 34.7 | 14.3 | 19.9 | (52.0 | ) | 16.9 | $ | 22.1 | (107.8 | ) | (85.7 | ) | ||||||||||||
Retirement plans(c) | 4.6 | 5.5 | 5.8 | 6.4 | 22.3 | 6.9 | 6.1 | 13.0 | |||||||||||||||||
Venezuela operations(a) | (8.4 | ) | 8.3 | 0.9 | — | 0.8 | 0.5 | 3.0 | 3.5 | ||||||||||||||||
Reorganization and Restructuring(a) | 2.4 | 3.6 | 4.0 | 4.2 | 14.2 | 2.5 | 3.1 | 5.6 | |||||||||||||||||
Acquisitions and dispositions(a) | (0.6 | ) | 2.1 | 4.4 | 2.3 | 8.2 | 6.5 | 3.8 | 10.3 | ||||||||||||||||
Prepayment penalties(d) | — | — | 4.1 | 4.0 | 8.1 | — | — | — | |||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 2.7 | (1.6 | ) | 1.1 | — | — | — | ||||||||||||||||
Tax reform(f) | — | — | — | 86.0 | 86.0 | — | — | — | |||||||||||||||||
Tax on accelerated income(g) | — | — | — | (0.4 | ) | (0.4 | ) | (0.5 | ) | 0.2 | (0.3 | ) | |||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 1.1 | 1.1 | |||||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | 126.7 | 126.7 | |||||||||||||||||
Income tax rate adjustment(b) | (2.7 | ) | 0.3 | 1.7 | 0.7 | — | (4.2 | ) | 2.4 | (1.8 | ) | ||||||||||||||
Non-GAAP | $ | 30.0 | 34.1 | 43.5 | 49.6 | 157.2 | $ | 33.8 | 38.6 | 72.4 | |||||||||||||||
Adjusted EBITDA(j): | |||||||||||||||||||||||||
Net income (loss) attributable to Brink's - GAAP | $ | 34.7 | 14.2 | 19.9 | (52.1 | ) | 16.7 | $ | 22.3 | (107.9 | ) | (85.6 | ) | ||||||||||||
Interest expense - GAAP | 4.8 | 6.0 | 7.7 | 13.7 | 32.2 | 15.0 | 15.8 | 30.8 | |||||||||||||||||
Income tax provision - GAAP | 14.4 | 17.3 | 16.4 | 109.6 | 157.7 | 11.4 | 18.6 | 30.0 | |||||||||||||||||
Depreciation and amortization - GAAP | 33.9 | 34.6 | 37.9 | 40.2 | 146.6 | 38.8 | 39.1 | 77.9 | |||||||||||||||||
EBITDA | 87.8 | 72.1 | 81.9 | 111.4 | 353.2 | 87.5 | (34.4 | ) | 53.1 | ||||||||||||||||
Discontinued operations - GAAP | — | 0.1 | — | 0.1 | 0.2 | (0.2 | ) | 0.1 | (0.1 | ) | |||||||||||||||
Retirement plans(c) | 7.3 | 8.6 | 9.0 | 10.0 | 34.9 | 8.8 | 8.1 | 16.9 | |||||||||||||||||
Venezuela operations(a) | (13.7 | ) | 4.1 | (2.6 | ) | (1.5 | ) | (13.7 | ) | (1.5 | ) | (0.1 | ) | (1.6 | ) | ||||||||||
Reorganization and Restructuring(a) | 2.9 | 4.9 | 5.7 | 6.1 | 19.6 | 2.5 | 4.4 | 6.9 | |||||||||||||||||
Acquisitions and dispositions(a) | (1.0 | ) | 1.3 | 3.4 | (0.5 | ) | 3.2 | 5.6 | 6.4 | 12.0 | |||||||||||||||
Prepayment penalties(d) | — | — | 6.5 | 1.8 | 8.3 | — | — | — | |||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 4.1 | (2.5 | ) | 1.6 | — | — | — | ||||||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 1.4 | 1.4 | |||||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | 126.7 | 126.7 | |||||||||||||||||
Income tax rate adjustment(b) | (0.2 | ) | — | 0.2 | — | — | 0.4 | 0.1 | 0.5 | ||||||||||||||||
Share-based compensation(i) | 4.5 | 4.0 | 4.0 | 5.2 | 17.7 | 6.8 | 5.7 | 12.5 | |||||||||||||||||
Adjusted EBITDA | $ | 87.6 | 95.1 | 112.2 | 130.1 | 425.0 | $ | 109.9 | 118.4 | 228.3 |
2017 | 2018 | ||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | Six Months | ||||||||||||||||||
EPS: | |||||||||||||||||||||||||
GAAP | $ | 0.67 | 0.28 | 0.38 | (1.02 | ) | 0.33 | $ | 0.42 | (2.11 | ) | (1.68 | ) | ||||||||||||
Retirement plans(c) | 0.09 | 0.11 | 0.11 | 0.12 | 0.43 | 0.13 | 0.12 | 0.25 | |||||||||||||||||
Venezuela operations(a) | (0.16 | ) | 0.15 | 0.02 | — | 0.02 | 0.01 | 0.06 | 0.07 | ||||||||||||||||
Reorganization and Restructuring costs(a) | 0.04 | 0.07 | 0.08 | 0.08 | 0.27 | 0.05 | 0.06 | 0.11 | |||||||||||||||||
Acquisitions and dispositions(a) | (0.01 | ) | 0.04 | 0.09 | 0.05 | 0.16 | 0.12 | 0.07 | 0.20 | ||||||||||||||||
Prepayment penalties(d) | — | — | 0.08 | 0.08 | 0.16 | — | — | — | |||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 0.05 | (0.03 | ) | 0.02 | — | — | — | ||||||||||||||||
Tax reform(f) | — | — | — | 1.65 | 1.66 | — | — | — | |||||||||||||||||
Tax on accelerated income(g) | — | — | — | (0.01 | ) | (0.01 | ) | (0.01 | ) | — | (0.01 | ) | |||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 0.02 | 0.02 | |||||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | 2.43 | 2.43 | |||||||||||||||||
Income tax rate adjustment(b) | (0.05 | ) | 0.01 | 0.03 | 0.01 | — | (0.08 | ) | 0.05 | (0.04 | ) | ||||||||||||||
Share adjustment(k) | — | — | — | 0.02 | — | — | 0.04 | 0.04 | |||||||||||||||||
Non-GAAP | $ | 0.58 | 0.66 | 0.84 | 0.95 | 3.03 | $ | 0.65 | 0.74 | 1.39 | |||||||||||||||
Depreciation and Amortization: | |||||||||||||||||||||||||
GAAP | $ | 33.9 | 34.6 | 37.9 | 40.2 | 146.6 | $ | 38.8 | 39.1 | 77.9 | |||||||||||||||
Venezuela operations(a) | (0.4 | ) | (0.4 | ) | (0.4 | ) | (0.5 | ) | (1.7 | ) | (0.5 | ) | (0.6 | ) | (1.1 | ) | |||||||||
Reorganization and Restructuring costs(a) | (0.9 | ) | (0.6 | ) | (0.5 | ) | (0.2 | ) | (2.2 | ) | (1.2 | ) | (0.2 | ) | (1.4 | ) | |||||||||
Acquisitions and dispositions(a) | (0.6 | ) | (1.1 | ) | (2.7 | ) | (4.0 | ) | (8.4 | ) | (3.8 | ) | (3.4 | ) | (7.2 | ) | |||||||||
Non-GAAP | $ | 32.0 | 32.5 | 34.3 | 35.5 | 134.3 | $ | 33.3 | 34.9 | 68.2 |