FleetCor Reports Third Quarter 2011 Financial Results

Press Release
 November 09, 2011 4:03 PM

Share

Facebook
Linkedin
Twitter

Press Release November 09, 2011 4:03 PM

Increases Revenue and Earnings Guidance for 2011

NORCROSS, Ga., Nov 09, 2011 (BUSINESS WIRE) --

FleetCor Technologies, Inc. (NYSE: FLT), a leading independent global provider of specialized payment products to businesses, today reported financial results for its third quarter ended September 30, 2011.

 

"We are pleased to report another quarter ahead of our internal plan," said Ron Clarke, chairman, president and chief executive officer, FleetCor Technologies, Inc. "We also made progress on our acquisition strategy and announced a Mexico prepaid fuel card acquisition during the third quarter. The acquisition is consistent with our strategy to build a position in 'emerging payment markets' and establishes a beachhead in Latin America from which we expect to expand."

Financial results for the third quarter of 2011:

GAAP Results

 

  • Total revenues, net, in the third quarter of 2011 increased 20.2% to $134.2 million compared to $111.7 million in the third quarter of 2010

  • Net income in the third quarter of 2011 increased 21.3% to $40.5 million, or $0.48 per diluted share, compared to $33.4 million, or $0.41 per diluted share in the third quarter of 2010

 

Non GAAP Results

 

  • Adjusted revenues

    1

     

    (revenues, net less merchant commissions) in the third quarter of 2011 increased 23.4% to $120.9 million compared to $97.9 million in the third quarter of 2010

  • Adjusted net income

    1

     

    in the third quarter of 2011 increased 37.5% to $47.3 million, or $0.56 per diluted share, compared to $34.4 million, or $0.41 per diluted share in the third quarter of 2010 on a pro forma basis (to reflect the impact of public company expenses, non-cash compensation expense, increase in the effective tax rate during the third quarter of 2011, and fully diluted shares effective in the third quarter of 2011, as if these changes had occurred during the third quarter of 2010)

 

"Given our strong results for the third quarter and year to date, our progress on our growth initiatives, and continued positive environmental factors, we are again raising our financial guidance for 2011," said Eric Dey, chief financial officer FleetCor Technologies, Inc.

2011 Outlook

FleetCor Technologies, Inc. is raising its financial guidance for 2011 as follows:

 

  • Revenues, net between $500 million and $510 million, up from our previous guidance range of $480 million to $490 million

  • Adjusted Net Income between $173 million and $178 million, up from our previous guidance range of $168 million to $173 million; and

  • Adjusted Net Income per diluted share between $2.08 and $2.12, up from our previous guidance range of $2.00 to $2.05

 

The Company's full-year 2011 guidance includes the following:

 

  • Approximately $2 million of incremental cash operating costs in 2011 for public company costs that did not exist in 2010.

  • A 2.3% increase in our effective tax rate from 28.7% of pretax profit in 2010 to 31.0% of pretax profit in 2011.

  • An increase of 2.9 million diluted shares outstanding from 80.8 million shares in 2010 to 83.7 million shares in 2011.

 

The full year guidance produces a 16.4% full year 2011 revenue growth rate and 28% cash earnings per share growth rate at the midpoint of our guidance range versus 2010 on a pro-forma basis.

This guidance includes the anticipated impact of our Mexican prepaid fuel card acquisition, but does not reflect the impact of any future acquisitions or material new partnership agreements. In addition, our full year guidance assumes that there are no material changes in macroeconomic and business conditions in the fourth quarter as existed at the end of the third quarter.

Conference Call

The Company will host a conference call to discuss third quarter 2011 financial results today at 5:00pm ET. Hosting the call will be Ron Clarke, chief executive officer, and Eric Dey, chief financial officer. The conference call can be accessed live over the phone by dialing 877-941-1428, or for international callers 480-629-9665. A replay will be available one hour after the call and can be accessed by dialing 877-870-5176 or 858-384-5517 for international callers; the conference ID is 4482598. The replay will be available until Wednesday, November 16, 2011. The call will be webcast live from the Company's investor relations website at investor.fleetcor.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the federal securities laws. Statements that are not historical facts, including statements about FleetCor's beliefs, expectations and future performance, are forward-looking statements. Forward-looking statements can be identified by the use of words such as "anticipate," "intend," "believe," "estimate," "plan," "seek," "project" or "expect," "may," "will," "would," "could" or "should," the negative of these terms or other comparable terminology. Examples of forward-looking statements in this press release include statements relating to revenue and earnings guidance, economic outlook, assumptions underlying financial guidance, expected expansion in Latin America, and management's plans for 2011 and confidence in prospects for growth. These forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those contained in any forward-looking statement, such as delays or failures associated with implementation; fuel price and spread volatility; changes in credit risk of customers and associated losses; the actions of regulators relating to payment cards; failure to maintain or renew key business relationships; failure to maintain competitive offerings; failure to maintain or renew sources of financing; failure to complete, or delays in completing, anticipated new partnership arrangements or acquisitions and the failure to successfully integrate or otherwise achieve anticipated benefits from such partnerships or acquired businesses; failure to successfully expand business internationally; the impact of foreign exchange rates on operations, revenue and income; the effects of general economic conditions on fueling patterns and the commercial activity of fleets, as well as the other risks and uncertainties identified under the caption "Risk Factors" in FleetCor's Annual Report on Form 10-K for the year ended December 31, 2010, filed with the Securities and Exchange Commission on March 25, 2011. FleetCor believes these forward-looking statements are reasonable; however, forward-looking statements are not a guarantee of performance, and undue reliance should not be placed on such statements. The forward-looking statements included in this press release are made only as of the date hereof, and FleetCor does not undertake, and specifically disclaims, any obligation to update any such statements or to publicly announce the results of any revisions to any of such statements to reflect future events or developments.

About Non GAAP Financial Measures

Adjusted revenues are calculated as revenues less merchant commissions. Adjusted net income is calculated as net income, adjusted to eliminate (a) stock-based compensation expense related to share-based compensation awards, (b) amortization of deferred financing costs and intangible assets, (c) amortization of the premium recognized on the purchase of receivables and, (d) loss on the early extinguishment of debt. The company uses adjusted revenues as a basis to evaluate the company's revenues net of the commissions that are paid to merchants to participate in our card programs. The commissions paid to merchants can vary when market spreads fluctuate in much the same way as revenues are impacted when market spreads fluctuate. The company believes this is a more effective way to evaluate the company's revenue performance. We prepare adjusted net income to eliminate the effect of items that we do not consider indicative of our core operating performance. Adjusted revenues and adjusted net income are supplemental measures of operating performance that do not represent and should not be considered as an alternative to revenues, net, net income or cash flow from operations, as determined by U.S. generally accepted accounting principles, or U.S. GAAP, and our calculation thereof may not be comparable to that reported by other companies. We believe it is useful to exclude stock-based compensation expense from adjusted net income because non-cash equity grants made at a certain price and point in time do not necessarily reflect how our business is performing at any particular time and stock-based compensation expense is not a key measure of our core operating performance. We also believe that amortization expenses can vary substantially from company to company and from period to period depending upon their financing and accounting methods, the fair value and average expected life of their acquired intangible assets, their capital structures and the method by which their assets were acquired; therefore, we have excluded amortization expense from our adjusted net income. We also exclude loss on the early extinguishment of debt from adjusted net income as this expense is non-cash and is one-time in nature and does not reflect the ongoing operations of the business.

Management uses adjusted revenues and adjusted net income:

 

  • as measurements of operating performance because they assist us in comparing our operating performance on a consistent basis;

  • for planning purposes, including the preparation of our internal annual operating budget;

  • to allocate resources to enhance the financial performance of our business; and

  • to evaluate the performance and effectiveness of our operational strategies.

 

We believe adjusted revenues and adjusted net income are used by investors as supplemental measures to evaluate the overall operating performance of companies in our industry. By providing these non GAAP financial measures, together with reconciliations, we believe we are enhancing investors' understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing strategic initiatives.

About FleetCor

FleetCor, The Global Fleet Card Company, is a leading independent global provider of specialized payment products to businesses. FleetCor's payment programs enable businesses to better manage and control employee spending and provide card-accepting merchants with a high volume customer base that can increase their sales and customer loyalty. FleetCor serves commercial accounts in North America, Europe, Africa and Asia. For more information, please visit www.fleetcor.com.

1 Reconciliations of GAAP results to non GAAP results and pro forma adjustments are provided in Exhibit 1 attached. Additional supplemental data is provided in Exhibit 2 and segment information is provided in Exhibit 3.

 

 

FleetCor Technologies, Inc. and subsidiaries

GAAP Consolidated Statements of Income

(In thousands, except per share amounts)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2011

 

2010

 

 

2011

 

2010

Revenues, net

 

$

134,213

 

 

$

111,655

 

 

 

$

379,431

 

 

$

327,294

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Merchant commissions

 

 

13,347

 

 

 

13,711

 

 

 

 

36,505

 

 

 

39,549

 

Processing

 

 

20,878

 

 

 

17,764

 

 

 

 

58,585

 

 

 

52,608

 

Selling

 

 

9,484

 

 

 

8,638

 

 

 

 

26,274

 

 

 

23,155

 

General and administrative

 

 

19,729

 

 

 

13,555

 

 

 

 

59,718

 

 

 

40,025

 

 

 

 

70,775

 

 

 

57,987

 

 

 

 

198,349

 

 

 

171,957

 

Depreciation and amortization

 

 

9,052

 

 

 

8,925

 

 

 

 

26,247

 

 

 

25,238

 

Operating income

 

 

61,723

 

 

 

49,062

 

 

 

 

172,102

 

 

 

146,719

 

Other income, net

 

 

(518

)

 

 

(696

)

 

 

 

(608

)

 

 

(767

)

Interest expense, net

 

 

3,130

 

 

 

5,557

 

 

 

 

9,944

 

 

 

16,352

 

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

 

2,669

 

 

 

-

 

Total other expense

 

 

2,612

 

 

 

4,861

 

 

 

 

12,005

 

 

 

15,585

 

Income before income taxes

 

 

59,111

 

 

 

44,201

 

 

 

 

160,097

 

 

 

131,134

 

Provision for income taxes

 

 

18,597

 

 

 

10,803

 

 

 

 

50,534

 

 

 

40,752

 

Net income

 

 

40,514

 

 

 

33,398

 

 

 

 

109,563

 

 

 

90,382

 

Calculation of income attributable to common shareholders:

 

 

 

 

 

 

 

 

 

Convertible preferred stock accrued dividends

 

 

-

 

 

 

(4,529

)

 

 

 

-

 

 

 

(13,365

)

Income attributable to common shareholders for basic earnings per share

 

$

40,514

 

 

$

28,869

 

 

 

$

109,563

 

 

$

77,017

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.50

 

 

$

0.85

 

 

 

$

1.36

 

 

$

2.26

 

Diluted earnings per share

 

$

0.48

 

 

$

0.41

 

 

 

$

1.31

 

 

$

1.12

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic shares

 

 

80,819

 

 

 

34,076

 

 

 

 

80,305

 

 

 

34,025

 

Diluted shares

 

 

83,649

 

 

 

80,880

 

 

 

 

83,526

 

 

 

80,691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FleetCor Technologies, Inc. and subsidiaries

Consolidated Balance Sheets

(In thousands, except share and par value amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

2011

 

 

2010

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

 

$

137,284

 

 

 

$

114,804

 

Restricted cash

 

 

 

57,399

 

 

 

 

62,341

 

Accounts receivable (less allowance for doubtful accounts of $14,966 and $14,256, respectively)

 

 

 

419,530

 

 

 

 

260,163

 

Securitized accounts receivable - restricted for securitization investors

 

 

 

150,000

 

 

 

 

144,000

 

Prepaid expenses and other current assets

 

 

 

18,126

 

 

 

 

33,191

 

Deferred income taxes

 

 

 

4,594

 

 

 

 

4,484

 

 

 

 

 

 

 

 

Total current assets

 

 

 

786,933

 

 

 

 

618,983

 

 

 

 

 

 

 

 

Property and equipment

 

 

 

90,435

 

 

 

 

83,013

 

Less accumulated depreciation and amortization

 

 

 

(60,069

)

 

 

 

(56,195

)

 

 

 

 

 

 

 

Net property and equipment

 

 

 

30,366

 

 

 

 

26,818

 

 

 

 

 

 

 

 

Goodwill

 

 

 

642,799

 

 

 

 

601,666

 

Other intangibles, net

 

 

 

234,135

 

 

 

 

193,861

 

Other assets

 

 

 

45,310

 

 

 

 

42,790

 

 

 

 

 

 

 

 

Total assets

 

 

$

1,739,543

 

 

 

$

1,484,118

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

 

$

241,423

 

 

 

$

177,644

 

Accrued expenses

 

 

 

29,192

 

 

 

 

49,176

 

Customer deposits

 

 

 

168,259

 

 

 

 

78,685

 

Securitization facility

 

 

 

150,000

 

 

 

 

144,000

 

Current portion of notes payable and other obligations

 

 

 

15,243

 

 

 

 

11,617

 

 

 

 

 

 

 

 

Total current liabilities

 

 

 

604,117

 

 

 

 

461,122

 

 

 

 

 

 

 

 

Notes payable and other obligations, less current portion

 

 

 

281,481

 

 

 

 

313,796

 

Deferred income taxes

 

 

 

92,121

 

 

 

 

83,255

 

 

 

 

 

 

 

 

Total noncurrent liabilities

 

 

 

373,602

 

 

 

 

397,051

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Common stock, $0.001 par value; 475,000,000 shares authorized, 113,122,381 shares issued and 81,240,711 shares outstanding at September 30, 2011; and 475,000,000 shares authorized, 111,522,354 shares issued and 79,655,213 shares outstanding at December 31, 2010

 

 

 

113

 

 

 

 

112

 

Additional paid-in capital

 

 

 

449,294

 

 

 

 

421,991

 

Retained earnings

 

 

 

496,726

 

 

 

 

387,163

 

Accumulated other comprehensive loss

 

 

 

(8,646

)

 

 

 

(8,101

)

Less treasury stock, 31,881,670 shares at September 30, 2011 and 31,867,141 shares at December 31, 2010

 

 

 

(175,663

)

 

 

 

(175,220

)

 

 

 

 

 

 

 

Total stockholders' equity

 

 

 

761,824

 

 

 

 

625,945

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

 

$

1,739,543

 

 

 

$

1,484,118

 

 

 

 

 

 

 

 

 

 

 

 

 

FleetCor Technologies, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In Thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2011

 

 

2010

Operating activities

 

 

 

 

 

 

Net income

 

 

$

109,563

 

 

 

$

90,382

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

Depreciation

 

 

 

8,477

 

 

 

 

8,562

 

Stock-based compensation

 

 

 

15,622

 

 

 

 

2,453

 

Provision for losses on accounts receivable

 

 

 

13,600

 

 

 

 

15,097

 

Amortization of deferred financing costs

 

 

 

1,351

 

 

 

 

1,480

 

Amortization of intangible assets

 

 

 

13,969

 

 

 

 

12,749

 

Amortization of premium on receivables

 

 

 

2,450

 

 

 

 

2,447

 

Deferred income taxes

 

 

 

(863

)

 

 

 

(3,107

)

Loss on extinguishment of debt

 

 

 

2,669

 

 

 

 

-

 

Changes in operating assets and liabilities (net of acquisitions):

 

 

 

 

 

 

Restricted cash

 

 

 

4,942

 

 

 

 

2,052

 

Accounts receivable

 

 

 

(140,491

)

 

 

 

(60,301

)

Prepaid expenses and other current assets

 

 

 

14,732

 

 

 

 

(10,969

)

Other assets

 

 

 

(81

)

 

 

 

(408

)

Excess tax benefits related to stock-based compensation

 

 

 

(8,170

)

 

 

 

-

 

Accounts payable, accrued expenses and customer deposits

 

 

 

32,747

 

 

 

 

46,415

 

Net cash provided by operating activities

 

 

 

70,517

 

 

 

 

106,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

 

(21,933

)

 

 

 

(6,216

)

Purchases of property and equipment

 

 

 

(8,408

)

 

 

 

(7,074

)

Net cash used in investing activities

 

 

 

(30,341

)

 

 

 

(13,290

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

Excess tax benefits related to stock-based compensation

 

 

 

8,170

 

 

 

 

-

 

Borrowings (payments) on securitization facility, net

 

 

 

6,000

 

 

 

 

(51,000

)

Deferred financing costs paid

 

 

 

(7,839

)

 

 

 

(1,067

)

Proceeds from issuance of common stock

 

 

 

5,066

 

 

 

 

480

 

Principal payments on notes payable

 

 

 

(335,215

)

 

 

 

(17,585

)

Proceeds from notes payable

 

 

 

300,000

 

 

 

 

-

 

Principal payments on other obligations

 

 

 

-

 

 

 

 

(15

)

Other

 

 

 

(179

)

 

 

 

-

 

Net cash used in financing activities

 

 

 

(23,997

)

 

 

 

(69,187

)

 

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash

 

 

 

6,301

 

 

 

 

1,697

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

 

22,480

 

 

 

 

26,072

 

Cash and cash equivalents, beginning of period

 

 

 

114,804

 

 

 

 

84,701

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

 

$

137,284

 

 

 

$

110,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

Cash paid for interest

 

 

$

11,213

 

 

 

$

16,851

 

 

 

 

 

 

 

 

Cash paid for income taxes

 

 

$

35,171

 

 

 

$

40,604

 

 

 

 

 

 

 

 

Adoption of new accounting guidance related to asset securitization facility

 

 

 

-

 

 

 

$

218,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit 1

RECONCILIATION OF NON-GAAP MEASURES AND PRO FORMA INFORMATION

(In thousands, except shares and per share amounts)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table reconciles revenues, net to adjusted revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

September 30,

 

 

 

 

 

 

 

 

 

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, net

 

$

134,213

 

 

$

111,655

 

 

$

379,431

 

 

$

327,294

 

 

 

 

 

 

 

 

 

 

 

Merchant commissions

 

 

13,347

 

 

 

13,711

 

 

 

36,505

 

 

 

39,549

 

 

 

 

 

 

 

 

 

 

 

Total adjusted revenues

 

$

120,866

 

 

$

97,944

 

 

$

342,926

 

 

$

287,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table reconciles net income to adjusted net income and adjusted net income per diluted share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

September 30,

 

Year Ended

 

 

 

 

 

 

 

 

 

 

2011

 

2010

 

2011

 

2010

 

2010

 

 

 

 

 

 

 

 

Net income

 

$

40,514

 

 

$

33,398

 

 

$

109,563

 

 

$

90,382

 

 

$

107,896

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation

 

 

3,739

 

 

 

716

 

 

 

15,832

 

 

 

2,453

 

 

 

26,755

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

4,782

 

 

 

4,335

 

 

 

13,969

 

 

 

12,749

 

 

 

17,203

 

 

 

 

 

 

 

 

 

Amortization of premium on receivables

 

 

816

 

 

 

815

 

 

 

2,450

 

 

 

2,447

 

 

 

3,263

 

 

 

 

 

 

 

 

 

Amortization of deferred financing costs

 

 

508

 

 

 

536

 

 

 

1,351

 

 

 

1,480

 

 

 

2,016

 

 

 

 

 

 

 

 

 

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

2,669

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total pre-tax adjustments

 

 

9,845

 

 

 

6,402

 

 

 

36,271

 

 

 

19,129

 

 

 

49,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax impact of pre-tax adjustments at the effective tax rate

 

 

(3,097

)

 

 

(1,565

)

 

 

(11,449

)

 

 

(5,945

)

 

 

(14,120

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

47,262

 

 

$

38,235

 

 

$

134,385

 

 

$

103,566

 

 

$

143,013

 

 

 

 

 

 

 

 

 

Adjusted net income per diluted share

 

$

0.56

 

 

$

0.47

 

 

$

1.61

 

 

$

1.28

 

 

$

1.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted shares

 

 

83,649

 

 

 

80,880

 

 

 

83,526

 

 

 

80,691

 

 

 

80,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the periods presented below, the following table reconciles 2010 actual results to 2010 pro forma results, which reflects the impact of stock-based compensation expense related to share-based compensation awards, public company expenses and a decrease in the effective tax rate, effective during 2011, as if these changes had occurred in 2010:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

QTD Q3 2011

 

Pro forma QTD

 

Nine Months Ended

 

YTD Q3 2011

 

Pro forma YTD

 

Year Ended

 

2011

 

Pro forma

 

 

September 30, 2010

 

Changes

1

 

September 30, 2010

 

September 30, 2010

 

Changes

1

 

September 30, 2010

 

2010

 

Changes

2

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

44,201

 

 

$

(3,485

)

 

$

40,716

 

 

$

131,134

 

 

$

(17,276

)

 

$

113,858

 

 

$

151,280

 

 

$

3,035

 

 

$

154,315

 

Provision for income taxes

 

 

10,803

 

 

 

2,007

 

 

 

12,810

 

 

 

40,752

 

 

 

(4,813

)

 

 

35,939

 

 

 

43,384

 

 

 

4,454

 

 

 

47,838

 

Net income

 

 

33,398

 

 

 

(5,492

)

 

 

27,906

 

 

 

90,382

 

 

 

(12,463

)

 

 

77,919

 

 

 

107,896

 

 

 

(1,419

)

 

 

106,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation

 

 

716

 

 

 

3,023

 

 

 

3,739

 

 

 

2,453

 

 

 

13,379

 

 

 

15,832

 

 

 

26,755

 

 

 

(6,788

)

 

 

19,967

 

Amortization of intangible assets

 

 

4,335

 

 

 

-

 

 

 

4,335

 

 

 

12,749

 

 

 

-

 

 

 

12,749

 

 

 

17,203

 

 

 

-

 

 

 

17,203

 

Amortization of premium on receivables

 

 

815

 

 

 

-

 

 

 

815

 

 

 

2,447

 

 

 

-

 

 

 

2,447

 

 

 

3,263

 

 

 

-

 

 

 

3,263

 

Amortization of deferred financing costs

 

 

536

 

 

 

-

 

 

 

536

 

 

 

1,480

 

 

 

-

 

 

 

1,480

 

 

 

2,016

 

 

 

-

 

 

 

2,016

 

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,669

 

 

 

2,669

 

 

 

-

 

 

 

2,669

 

 

 

2,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total pre-tax adjustments

 

 

6,402

 

 

 

3,023

 

 

 

9,425

 

 

 

19,129

 

 

 

16,048

 

 

 

35,177

 

 

 

49,237

 

 

 

(4,119

)

 

 

45,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax impact of pre-tax adjustments at the effective tax rate

 

 

(1,565

)

 

 

(1,400

)

 

 

(2,965

)

 

 

(5,945

)

 

 

(5,159

)

 

 

(11,104

)

 

 

(14,120

)

 

 

134

 

 

 

(13,987

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

38,235

 

 

$

(3,869

)

 

$

34,366

 

 

$

103,566

 

 

$

(1,574

)

 

$

101,992

 

 

$

143,013

 

 

$

(5,404

)

 

$

137,608

 

Adjusted net income per diluted share

 

$

0.47

 

 

 

 

$

0.41

 

 

$

1.28

 

 

 

 

$

1.22

 

 

$

1.77

 

 

 

 

$

1.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted shares

 

 

80,880

 

 

 

 

 

83,649

 

 

 

80,691

 

 

 

 

 

83,526

 

 

 

80,751

 

 

 

 

 

83,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Q3 QTD September 30, 2011 changes include approximately $0.5 million in incremental cash operating costs for public company expenses, $3.0 million of non-cash compensation expenses associated with our stock plan, and a 7.1% increase in our effective tax rate from 24.4% for the QTD ended September 30, 2010 to 31.5% for the QTD ended September 30, 2011. Additionally, QTD September 30, 2011 reflects an increase of 2.7 million diluted shares outstanding, from 80.9 million for the QTD September 30, 2010 to 83.6 million for the QTD September 30, 2011.

Q3 YTD September 30, 2011 changes include approximately $1.2 million in incremental cash operating costs for public company expenses, $2.7 million in losses on the extinguishment of debt, $13.4 million of non-cash compensation expenses associated with our stock plan, and a 0.5% increase in our effective tax rate from 31.1% for the YTD ended September 30, 2010 to 31.6% for the YTD ended September 30, 2011. Additionally, YTD September 30, 2011 reflects an increase of 2.8 million diluted shares outstanding, from 80.7 million for the YTD September 30, 2010 to 83.5 million for the YTD September 30, 2011.

2 2011 changes include approximately $1.8 million in incremental cash operating costs for public company expenses, $2.7 million in losses on the extinguishment of debt, $16.2 million of non-cash compensation expenses associated with our stock plan, $23.0 million of non-cash compensation expense associated with our IPO, and a 2.3% increase in our effective tax rate from 28.7% in 2010 to 31.0% in 2011. Additionally, 2011 reflects an increase of 2.9 million diluted shares outstanding, from 80.8 million at in 2010 to 83.7 million in 2011.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit 2

Transaction Volume, Revenues and Adjusted Revenue, Per Transaction and by Segment

(In thousands except revenues, net per transaction and adjusted revenues per transaction)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

Change

 

% Change

 

 

2011

 

2010

 

Change

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTH AMERICA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Transactions

 

 

39,884

 

 

38,976

 

 

908

 

 

2.3

%

 

 

 

114,667

 

 

111,930

 

 

2,737

 

 

2.4

%

 

- Revenues, net per transaction

 

$

2.33

 

$

1.92

 

$

0.41

 

 

21.4

%

 

 

$

2.25

 

$

1.96

 

$

0.29

 

 

14.8

%

 

- Revenues, net

 

$

92,995

 

$

74,784

 

$

18,211

 

 

24.4

%

 

 

$

257,444

 

$

219,447

 

$

37,997

 

 

17.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTERNATIONAL1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Transactions

3

 

 

14,276

 

 

10,614

 

 

3,662

 

 

34.5

%

 

 

 

36,196

 

 

30,829

 

 

5,367

 

 

17.4

%

 

- Revenues, net per transaction

3

 

$

2.89

 

$

3.45

 

$

(0.56

)

 

-16.2

%

 

 

$

3.37

 

$

3.47

 

$

(0.10

)

 

-2.9

%

 

- Revenues, net

 

$

41,218

 

$

36,623

 

$

4,595

 

 

12.5

%

 

 

$

121,987

 

$

107,018

 

$

14,969

 

 

14.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FLEETCOR CONSOLIDATED REVENUES1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Transactions

3

 

 

54,160

 

 

49,590

 

 

4,570

 

 

9.2

%

 

 

 

150,863

 

 

142,759

 

 

8,104

 

 

5.7

%

 

- Revenues, net per transaction

3

 

$

2.48

 

$

2.25

 

$

0.23

 

 

10.2

%

 

 

$

2.52

 

$

2.29

 

$

0.23

 

 

10.0

%

 

- Revenues, net

 

$

134,213

 

$

111,407

 

$

22,806

 

 

20.5

%

 

 

$

379,431

 

$

326,465

 

$

52,966

 

 

16.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FLEETCOR CONSOLIDATED ADJUSTED REVENUES1,2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Transactions

3

 

 

54,160

 

 

49,590

 

 

4,570

 

 

9.2

%

 

 

 

150,863

 

 

142,759

 

 

8,104

 

 

5.7

%

 

- Adjusted Revenues per transaction

3

 

$

2.23

 

$

1.97

 

$

0.26

 

 

13.2

%

 

 

$

2.27

 

$

2.01

 

$

0.26

 

 

12.9

%

 

- Adjusted Revenues

 

$

120,866

 

$

97,696

 

$

23,170

 

 

23.7

%

 

 

$

342,926

 

$

286,916

 

$

56,010

 

 

19.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Calculation of revenue per transaction for our International segment and on a consolidated basis for the three and nine months ended September 30, 2010 excludes the impact of a non-renewed partner contract in Europe, inherited from an acquisition, which we chose not to renew. This non-renewed contract contributed approximately 0.3 million transactions and $0.2 million in revenues, net to our International segment in the three months ended September 30, 2010; and approximately 3.6 million transactions and $0.8 million in revenues, net to our International segment in the nine months ended September 30, 2010. This contract had a high number of transactions and very little revenue and had a $0.09 and $0.36 negative impact on our International segment revenue per transaction in the three and nine months ended September 30, 2010, respectively. We believe that excluding the impact of this contract is a more effective measure for evaluating the Company's revenue performance of its continuing business. Revenues, net, excluding the impact of a non-renewed partner contract in Europe for our International segment and on a consolidated basis are supplemental non-GAAP financial measures of performance. The results from our Mexican prepaid fuel card and food voucher business acquired during the third quarter of 2011 are reported in our International segment.

2Adjusted revenues is a non-gaap financial measure defined as revenues, net less merchant commissions. The Company believes this measure is a more effective way to evaluate the Company's revenue performance. Refer to Exhibit 1 for a reconciliation of revenues, net to adjusted revenues.

3The presentation of prior quarters presented herein has been conformed to the current period presentation that eliminates certain intercompany transactions.

 

 

 

 

 

 

 

 

 

 

 

Exhibit 3

GAAP Segment Results

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

 

2011

 

2010

Revenues, net:

 

 

 

 

 

 

 

 

 

 

North America

 

 

$

92,995

 

$

74,784

 

 

$

257,444

 

$

219,447

International

1

 

 

 

41,218

 

 

36,871

 

 

 

121,987

 

 

107,847

 

 

 

$

134,213

 

$

111,655

 

 

$

379,431

 

$

327,294

 

 

 

 

 

 

 

 

 

 

 

Operating income:

 

 

 

 

 

 

 

 

 

 

North America

 

 

$

43,335

 

$

31,541

 

 

$

115,325

 

$

95,643

International

1

 

 

 

18,388

 

 

17,521

 

 

 

56,777

 

 

51,076

 

 

 

$

61,723

 

$

49,062

 

 

$

172,102

 

$

146,719

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

North America

 

 

$

4,990

 

$

5,521

 

 

$

14,821

 

$

15,251

International

1

 

 

 

4,062

 

 

3,404

 

 

 

11,426

 

 

9,987

 

 

 

$

9,052

 

$

8,925

 

 

$

26,247

 

$

25,238

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures:

 

 

 

 

 

 

 

 

 

 

North America

 

 

$

1,142

 

$

1,210

 

 

$

3,975

 

$

4,860

International

1

 

 

 

1,350

 

 

887

 

 

 

4,433

 

 

2,214

 

 

 

$

2,492

 

$

2,097

 

 

$

8,408

 

$

7,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1The results from our Mexican prepaid fuel card and food voucher business acquired during the third quarter of 2011 are reported in our International segment.

SOURCE: FleetCor Technologies, Inc.

FleetCor Technologies, Inc.
Investor Relations
770-729-2017investor@fleetcor.com