MoneyGram International, Inc. (NYSE:MGI), a leading global payment
services company, today reported financial results for the third quarter
of 2011.
-
On a constant currency basis, money transfer fee and other
revenue
continued to accelerate, increasing 12 percent in the third quarter of
2011 over the third quarter of 2010. On a reported basis money
transfer fee and other revenue increased 15 percent versus prior year.
-
Money transfer transaction volume increased 13 percent in the third
quarter of 2011, led by 16 percent volume growth from money transfer
transactions originated outside of the U.S., U.S.-to-U.S. transaction
volume growth of 16 percent and U.S. outbound transaction volume
growth of 9 percent.
-
Global agent locations increased a strong 24 percent to 256,000, over
the third quarter of 2010.
-
Total revenue in the third quarter increased 10 percent to $321.9
million, compared with $292.9 million in the third quarter of 2010.
Total fee and other revenue increased 10 percent to $318.0 million,
from $288.5 million, in the third quarter of 2010.
-
Net income for the quarter increased to $15.8 million from $10.0
million in the prior year’s quarter. EBITDA was $59.1 million, up from
$57.3 million, in the third quarter of last year. Both net income and
EBITDA were impacted in the third quarter of 2011 by:
-
$6.4 million of restructuring and reorganization costs;
-
$4.4 million of stock-based compensation;
-
$1.3 million for certain legal accruals; and
-
$0.9 million of asset impairment charges.
-
Adjusted EBITDA for the third quarter increased 6 percent to $72.0
million from $68.0 million in the prior year. Adjusted EBITDA margin
was 22.4 percent in the third quarter of 2011, compared with 23.2
percent in the same period last year. Adjusted EBITDA and Adjusted
EBITDA margin were negatively impacted by increased marketing spend of
$1.1 million, lower net investment revenue and lower operating income
from the bill payment business as compared to the same period last
year.
-
Diluted income per common share was $0.03.
"Across the board, we had a great third quarter. In spite of continued
global economic challenges we delivered market-leading transaction and
revenue growth,” said Pamela H. Patsley, MoneyGram chairman and chief
executive officer. "MoneyGram is a powerful brand, and through our focus
on consumers, agents and partners we are intent on creating better value
for our shareholders. The turn-around of MoneyGram is well on its way.”
Balance Sheet Items
MoneyGram ended the third quarter of 2011 with assets in excess of
payment service obligations of $249.4 million, and outstanding debt
principal of $840.0 million. Interest expense for the quarter decreased
$2.5 million from prior year as result of continued delevering
activities and the refinancing in May of 2011. Diluted weighted-average
outstanding common shares, including common stock equivalents, for the
quarter was 577.4 million.
Market Developments
Throughout the quarter MoneyGram expanded its base of revenue
opportunities. A few key accomplishments include:
-
Increasing the convenience to consumers by adding five national postal
networks:
-
India Post, the world’s largest distribution postal network in the
world’s largest remittance receive market;
-
Liban Post in Lebanon, the company’s first postal service agent in
the Middle East;
-
Post NL in the Netherlands and Iceland Post, establishing
MoneyGram as the largest money transfer network in these
countries; and
-
Togo Post Office, a key agent for serving this rural West African
nation.
-
Developing new relationships enhancing its services and offerings with:
-
SWIFT, an industry-owned co-operative that supplies secure
messaging services and interface software to financial
institutions. MoneyGram is the first global money transfer company
to receive worker’s remittance member status;
-
CashEdge Inc., the leading provider of Intelligent Money Movement™
services. This relationship adds MoneyGram’s money transfer
services to CashEdge’s menu of options it provides to banks and
other financial service companies.
-
Cumberland Farms, the first agent to launch the MoneyGram® Xpress
service and allow customers to purchase pre-packaged money
transfers and redeem online or by telephone to complete the
transaction; and
-
AccountNow, becoming the first U.S.-based prepaid card program to
provide MoneyGram’s money transfer products as an online agent
beginning November 2011.
-
Adding several new banks and retail locations, including:
-
Three large banks in Uzbekistan --National Bank of Uzbekistan,
Halq Bank (Peoples Bank of Uzbekistan) and Alokabank – adding 200
locations
-
Oschad Bank in the Ukraine, adding 1,700 locations through a
five-year agreement.
-
Tameer Bank in Pakistan, increasing our agents in Pakistan to over
2,100
-
CI Banco in Mexico expanding MoneyGram’s presence in Mexico City
and key resort and port areas; and
-
QC Holdings, a Kansas City-based payday loan company will offer
MoneyGram money transfer, bill payments and money orders in over
300 locations
Global Funds Transfer Segment Results
Total revenue for the Global Funds Transfer segment increased 12 percent
to $298.9 million in the third quarter of 2011 from $266.2 million in
the third quarter of 2010. The segment reported operating income of
$39.1 million and an operating margin of 13.1 percent in the third
quarter of 2011. Adjusted operating margin was 16.4 percent in the
quarter, up from 16.0 percent in the prior year’s quarter. Segment
margin was negatively impacted by increased marketing spend and lower
operating income from the bill payment business.
During the third quarter of 2011, money transfer transaction volume
increased 13 percent. Money transfer fee and other revenue increased 15
percent to $270.4 million compared with $235.0 million in the third
quarter of 2010. On a constant currency basis, money transfer
fee
and other revenue improved a very strong 12 percent. The difference
between transaction growth and constant currency revenue growth is
primarily due to corridor mix.
Money transfer transactions originating outside of the U.S. increased an
impressive 16 percent over the prior year. U.S.-to-U.S money transfer
transaction volume continued its strong growth, increasing 16 percent.
U.S. outbound transaction volume growth was 9 percent for the quarter.
U.S. to Mexico transaction volume increased an impressive 13 percent.
Bill payment transaction volume decreased 5 percent, while fee and other
revenue decreased 9 percent to $28.3 million in the third quarter of
2011 from $31.2 million in the third quarter of 2010. While down from
prior year, MoneyGram’s bill payment business improved compared to the
second quarter of 2011.
Financial Paper Products Segment Results
Total revenue in the Financial Paper Products segment declined 13
percent to $22.5 million in the third quarter of 2011, from $26.0
million in the third quarter of 2010. Operating income was $5.5 million
in the third quarter of 2011 down from $7.5 million in the third quarter
of 2010. Operating margin in the third quarter of 2011 was 24.6 percent.
Adjusted operating margin was 30.5 percent in the quarter down from 32.8
percent in the same period last year. Segment margin continues to be
negatively impacted by declining investment revenue.
Non-GAAP Measures
In addition to results presented in accordance with GAAP, this press
release and related tables include certain non-GAAP financial measures,
including a presentation of EBITDA (earnings before interest, taxes,
depreciation and amortization, including agent signing bonus
amortization), Adjusted EBITDA (EBITDA adjusted for significant items)
and Adjusted EBITDA margin. In addition, we also present Adjusted
operating income and Adjusted operating margin for our two reporting
segments. The following tables include a full reconciliation of these
non-GAAP financial measures to the related GAAP financial measures.
We believe that these non-GAAP financial measures provide useful
information to investors because they are an indicator of the strength
and performance of ongoing business operations, including our ability to
service debt and fund capital expenditures, acquisitions and operations.
These calculations are commonly used as a basis for investors, analysts
and credit rating agencies to evaluate and compare the operating
performance and value of companies within our industry. In addition, the
Company’s debt agreements require compliance with financial measures
based on EBITDA and Adjusted EBITDA. Finally, EBITDA, Adjusted EBITDA
and Adjusted EBITDA margin are financial measures used by management in
reviewing results of operations, forecasting, assessing cash flow and
capital, allocating resources and establishing employee incentive
programs. Although MoneyGram believes the above non-GAAP financial
measures enhance investors’ understanding of its business and
performance, these non-GAAP financial measures should not be considered
an exclusive alternative to accompanying GAAP financial measures.
Description of Tables
Table One – Consolidated Statements of Income (Loss)
Table Two – Segment Results
Table Three – Segment Reconciliations
Table Four – EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin
Table Five – Consolidated Balance Sheets
Table Six – Assets in Excess of Payment Service Obligations
Conference Call
MoneyGram International will host a conference call today at 9 a.m. EDT,
8 a.m. CDT, to discuss its third quarter 2011 results. Pamela H.
Patsley, chairman and chief executive officer, will host the call. The
conference call can be accessed by calling 1-888-587-0615 in the U.S.
and +1-719-325-2244 internationally. The participant confirmation number
is 7413618. Slides are available on MoneyGram’s website at www.moneygram.com.
A replay of the conference call will be available at 12 p.m. EDT on
October 27 through 11:59 p.m. EDT on November 3, 2011. The replay of the
call is available at 1-877-870-5176 (U.S.) or 1-858-384-5517 (outside
the U.S.). The replay confirmation code is 7413618.
About MoneyGram International, Inc.
MoneyGram International, Inc. is a leading global payment services
company. The Company's major products and services include global money
transfers, money orders and payment processing solutions for financial
institutions and retail customers. MoneyGram is a New York Stock
Exchange listed company with 256,000 global money transfer agent
locations in 192 countries and territories. For more information, visit
the Company's website at www.moneygram.com.
Forward Looking Statements
The statements contained in this press release regarding MoneyGram
International, Inc. (the "Company”) that are not historical and factual
information contained herein, particularly those statements pertaining
to the Company’s expectations, guidance or future operating results, may
contain forward-looking statements with respect to the financial
condition, results of operations, plans, objectives legal proceedings,
future performance and business of the Company and its subsidiaries.
Statements preceded by, followed by or that include words such as
"estimates,” "expects,” "projects,” believes,” "intends,” "plans” and
other similar expressions or future or conditional verbs such as "may,”
"will,” "should,” "could,” and "would” are intended to identify some of
the forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995 and are included, along with
this statement, for purposes of complying with the safe harbor
provisions of that Act. These forward-looking statements speak only as
of the date they are made, and the Company undertakes no obligation to
update or revise publicly any forward-looking statement for any reason,
whether as a result of new information, future events or otherwise,
except as required by federal securities law. These forward-looking
statements are based on management's current expectations and are
subject to uncertainty and changes in circumstances due to a number of
factors, including, but not limited to the risks and uncertainties
described in Part I, Item 1A under the caption "Risk Factors” of our
Annual Report on Form 10-K for the year ended December 31, 2010 and in
Part II, Item 1A under the caption "Risk Factors” of our Quarterly
Report on Form 10-Q for the quarters ended March 31, 2011 and June 30,
2011 as well as the following: (a) our substantial debt service
obligations and our covenant requirements, which may impact our ability
to obtain additional financing and to operate and grow our business and
may make us more vulnerable to negative economic conditions; (b) in
connection with the shareholder litigation concerning our
recapitalization in 2011, the plaintiffs are seeking rescission of the
recapitalization; (c) the special voting rights provided to THL’s
designees on the Company’s Board of Directors give certain investors,
including THL, control of the Company; (d) disruption in the financial
markets or at financial institutions, which may adversely affect our
liquidity, our agents’ liquidity, our access to credit and capital, our
agents’ access to credit and capital and our earnings on our investment
portfolio; (e) negative economic conditions generally and in geographic
areas or industries that are important to our business, which may cause
a decline in our transaction volume, and our ability to timely and
effectively reduce our operating costs or take other actions in response
to a significant decline in transaction volume; (f) a material slow down
or complete disruption of international migration patterns, which could
adversely affect our money transfer volume and growth rate; (g) a loss
of material retail agent or biller relationships or a reduction in
transaction volume from these relationships; (h) our ability to operate
our official check and money order business profitably as a result of
our revised pricing strategies; (i) litigation initiated by stockholders
or government investigations of the Company or its agents, which could
result in material settlements, fines, penalties or legal fees and could
result in adverse publicity or regulatory sanctions for the Company; (j)
our ability to maintain existing or establish new banking relationships,
including the Company’s domestic and international clearing bank
relationships, which could adversely affect our business, results of
operations and our financial condition; (k) fluctuations in interest
rates, which may negatively affect the net investment margin of our
official check and money order business; (l) our ability to attract and
retain key employees; (m) our ability to maintain capital sufficient to
pursue our growth strategy, fund key strategic initiatives and meet
evolving regulatory requirements; (n) our ability to successfully and
timely implement new or enhanced technology and infrastructure, delivery
methods and product and service offerings and to invest in products or
services and infrastructure; (o) our ability to adequately protect our
brand and our other intellectual property rights and to avoid infringing
on third-party intellectual property rights, which could harm our
business; (p) competition from large competitors, niche competitors or
new competitors that may enter the markets in which we operate; (q)
failure by us or our agents to comply with the laws and regulatory
requirements in the United States and abroad, including the recently
enacted Dodd-Frank Wall Street Reform and Consumer Protection Act of
2010 (the "Dodd-Frank Act”) and the regulations developed thereunder, or
changes in laws, regulations or other industry practices and standards,
which could have an adverse effect on our results of operations, or
change our relationships with our customers, investors and other
stakeholders; (r) the Dodd-Frank Act, as well as regulations required
thereby, and other laws or regulations that may be adopted in the
future, which could adversely affect us; (s) increased regulation under
the Dodd-Frank Act of financial services companies generally, including
non-bank financial companies supervised by the Federal Reserve; (t)
various provisions of the Consumer Financial Protection Act of 2010,
which will result in a new regulator with new and expanded compliance
requirements, which is likely to increase our costs; (u) our offering of
money transfer services through agents in regions that are politically
volatile or, in a limited number of cases, are subject to certain
restrictions by the Office of Foreign Assets Control, which could result
in contravention of U.S. law or regulations by us or our agents, subject
us to fines and penalties and cause us reputational harm; (v) a
significant security or privacy breach in our facilities, networks or
databases, which could harm our business; (w) a breakdown, catastrophic
event, security breach, improper operation or other event impacting our
systems or processes or the systems or processes of our vendors, agents
and financial institution customers, which could result in financial
loss, loss of customers, regulatory sanctions and damage to our brand
and reputation; (x) our ability to scale our technology to match our
business and transactional growth; (y) our ability to manage credit
risks from our retail agents and official check financial institution
customers, which risks may increase during negative economic conditions,
which could harm our business; (z) our ability to manage fraud risks
from consumers or certain agents, which risks may increase during
negative economic conditions, which could harm our business; (aa) our
ability to successfully manage risks associated with running
Company-owned retail locations and acquiring new businesses, which could
harm our business; (bb) our business and results of operations may be
adversely affected by political, economic or other instability in
countries that are important to our business; (cc) as a deemed
subsidiary of a bank holding company regulated under the Bank Holding
Act of 1956, as amended, we are subject to supervision, regulation and
regular examination by the Federal Reserve; (dd) our compliance with the
internal control provisions of Section 404 of the Sarbanes-Oxley Act of
2002, which could have a material adverse effect on our business; (ee)
sales of a substantial number of shares of our common stock and common
stock equivalents or the perception that significant sales could occur,
which may depress the trading price of our common stock; (ff) if the
Company issues a large amount of debt, it may be more difficult for the
Company to obtain future financing and our cash flow may not be
sufficient to make required payments or repay our indebtedness when it
matures; (gg) our charter documents and Delaware law, which contain
provisions that may have the effect of delaying, deterring or preventing
a merger or change of control of our Company; (hh) our ability to
continue to satisfy the NYSE criteria for listing on the exchange; (ii)
changes in tax laws or an unfavorable outcome with respect to the audit
of our tax returns or tax positions, or a failure by us to establish
adequate reserves for tax events, which could adversely affect our
results of operations and financial condition; (jj) our proposed reverse
stock split, which, if consummated, may not realize the anticipated
benefits, may decrease the liquidity of our common stock, and may
increase the number of stockholders who own "odd lots;” and (kk)
additional risk factors described in our other filings with the
Securities and Exchange Commission from time to time.
TABLE ONE MONEYGRAM INTERNATIONAL, INC. CONSOLIDATED
STATEMENTS OF INCOME (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
2011 vs
|
|
Nine Months Ended September 30,
|
|
2011 vs
|
|
(Amounts in thousands, except per share data)
|
|
2011
|
|
2010
|
|
2010
|
|
2011
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other revenue
|
|
$
|
318,022
|
|
$
|
288,494
|
|
|
$
|
29,528
|
|
|
$
|
912,105
|
|
|
$
|
847,004
|
|
|
$
|
65,101
|
|
|
Investment revenue
|
|
|
3,925
|
|
|
4,393
|
|
|
|
(468
|
)
|
|
|
13,819
|
|
|
|
16,284
|
|
|
|
(2,465
|
)
|
|
Total revenue
|
|
|
321,947
|
|
|
292,887
|
|
|
|
29,060
|
|
|
|
925,924
|
|
|
|
863,288
|
|
|
|
62,636
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other commissions expense
|
|
|
141,010
|
|
|
127,003
|
|
|
|
14,007
|
|
|
|
405,631
|
|
|
|
369,661
|
|
|
|
35,970
|
|
|
Investment commissions expense
|
|
|
99
|
|
|
181
|
|
|
|
(82
|
)
|
|
|
350
|
|
|
|
601
|
|
|
|
(251
|
)
|
|
Total commissions expense
|
|
|
141,109
|
|
|
127,184
|
|
|
|
13,925
|
|
|
|
405,981
|
|
|
|
370,262
|
|
|
|
35,719
|
|
|
Compensation and benefits
|
|
|
60,635
|
|
|
56,220
|
|
|
|
4,415
|
|
|
|
177,843
|
|
|
|
169,007
|
|
|
|
8,836
|
|
|
Transaction and operations support
|
|
|
57,375
|
|
|
46,984
|
|
|
|
10,391
|
|
|
|
166,378
|
|
|
|
143,149
|
|
|
|
23,229
|
|
|
Occupancy, equipment and supplies
|
|
|
11,090
|
|
|
12,528
|
|
|
|
(1,438
|
)
|
|
|
34,480
|
|
|
|
34,672
|
|
|
|
(192
|
)
|
|
Depreciation and amortization
|
|
|
11,413
|
|
|
11,497
|
|
|
|
(84
|
)
|
|
|
34,958
|
|
|
|
35,884
|
|
|
|
(926
|
)
|
|
Total operating expenses
|
|
|
281,622
|
|
|
254,413
|
|
|
|
27,209
|
|
|
|
819,640
|
|
|
|
752,974
|
|
|
|
66,666
|
|
|
OPERATING INCOME
|
|
|
40,325
|
|
|
38,474
|
|
|
|
1,851
|
|
|
|
106,284
|
|
|
|
110,314
|
|
|
|
(4,030
|
)
|
|
Other (income) expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net securities gains
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
(32,816
|
)
|
|
|
(2,115
|
)
|
|
|
(30,701
|
)
|
|
Interest expense
|
|
|
22,234
|
|
|
24,689
|
|
|
|
(2,455
|
)
|
|
|
65,720
|
|
|
|
76,536
|
|
|
|
(10,816
|
)
|
|
Other
|
|
|
770
|
|
|
-
|
|
|
|
770
|
|
|
|
15,626
|
|
|
|
-
|
|
|
|
15,626
|
|
|
Total other expense, net
|
|
|
23,004
|
|
|
24,689
|
|
|
|
(1,685
|
)
|
|
|
48,530
|
|
|
|
74,421
|
|
|
|
(25,891
|
)
|
|
Income before income taxes
|
|
|
17,321
|
|
|
13,785
|
|
|
|
3,536
|
|
|
|
57,754
|
|
|
|
35,893
|
|
|
|
21,861
|
|
|
Income tax expense
|
|
|
1,487
|
|
|
3,800
|
|
|
|
(2,313
|
)
|
|
|
1,471
|
|
|
|
8,248
|
|
|
|
(6,777
|
)
|
|
NET INCOME
|
|
$
|
15,834
|
|
$
|
9,985
|
|
|
$
|
5,849
|
|
|
$
|
56,283
|
|
|
$
|
27,645
|
|
|
$
|
28,638
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.03
|
|
$
|
(0.30
|
)
|
|
$
|
0.33
|
|
|
$
|
(1.35
|
)
|
|
$
|
(0.86
|
)
|
|
$
|
(0.49
|
)
|
|
Diluted
|
|
$
|
0.03
|
|
$
|
(0.30
|
)
|
|
$
|
0.33
|
|
|
$
|
(1.35
|
)
|
|
$
|
(0.86
|
)
|
|
$
|
(0.49
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income as reported
|
|
$
|
15,834
|
|
$
|
9,985
|
|
|
$
|
5,849
|
|
|
$
|
56,283
|
|
|
$
|
27,645
|
|
|
$
|
28,638
|
|
|
Accrued dividends on mezzanine equity
|
|
|
-
|
|
|
(31,981
|
)
|
|
|
31,981
|
|
|
|
(30,934
|
)
|
|
|
(92,017
|
)
|
|
|
61,083
|
|
|
Accretion on mezzanine equity
|
|
|
-
|
|
|
(2,592
|
)
|
|
|
2,592
|
|
|
|
(80,023
|
)
|
|
|
(7,416
|
)
|
|
|
(72,607
|
)
|
|
Additional consideration issued in connection with conversion of
mezzanine equity
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
(366,797
|
)
|
|
|
-
|
|
|
|
(366,797
|
)
|
|
Cash dividends paid on mezzanine equity
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
(20,477
|
)
|
|
|
-
|
|
|
|
(20,477
|
)
|
|
Net income (loss) available to common stockholders
|
|
$
|
15,834
|
|
$
|
(24,588
|
)
|
|
$
|
40,422
|
|
|
$
|
(441,948
|
)
|
|
$
|
(71,788
|
)
|
|
$
|
(370,160
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing earnings per share: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
571,821
|
|
|
83,336
|
|
|
|
488,485
|
|
|
|
326,831
|
|
|
|
83,081
|
|
|
|
243,750
|
|
|
Diluted
|
|
|
577,408
|
|
|
83,336
|
|
|
|
494,072
|
|
|
|
326,831
|
|
|
|
83,081
|
|
|
|
243,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes common stock equivalents of 173.2 and 86.3
million for the three and nine months ended September 30, 2011,
respectively. The following weighted-average potential common
shares are excluded from diluted loss per common share as their
effect is anti-dilutive. All potential common shares are
anti-dilutive in periods of net loss available to common
stockholders.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares related to stock options, restricted stock and restricted
stock units
|
|
|
23,603
|
|
|
38,605
|
|
|
|
|
|
41,067
|
|
|
|
36,546
|
|
|
|
|
Shares related to preferred stock
|
|
|
-
|
|
|
418,555
|
|
|
|
|
|
224,502
|
|
|
|
418,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE TWO MONEYGRAM INTERNATIONAL, INC. SEGMENT
RESULTS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Funds Transfer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
2011 vs
|
|
Nine Months Ended September 30,
|
|
2011 vs
|
|
(Amounts in thousands)
|
|
2011
|
|
2010
|
|
2010
|
|
2011
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money transfer revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other revenue
|
|
$
|
270,407
|
|
|
$
|
234,980
|
|
|
$
|
35,427
|
|
|
$
|
766,198
|
|
|
$
|
680,310
|
|
|
$
|
85,888
|
|
|
Investment revenue
|
|
|
207
|
|
|
|
33
|
|
|
|
174
|
|
|
|
405
|
|
|
|
151
|
|
|
|
254
|
|
|
Bill payment revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other revenue
|
|
|
28,278
|
|
|
|
31,194
|
|
|
|
(2,916
|
)
|
|
|
85,905
|
|
|
|
96,051
|
|
|
|
(10,146
|
)
|
|
Investment revenue
|
|
|
-
|
|
|
|
22
|
|
|
|
(22
|
)
|
|
|
4
|
|
|
|
67
|
|
|
|
(63
|
)
|
|
Total revenue
|
|
|
298,892
|
|
|
|
266,229
|
|
|
|
32,663
|
|
|
|
852,512
|
|
|
|
776,579
|
|
|
|
75,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commissions expense
|
|
|
140,857
|
|
|
|
125,935
|
|
|
|
14,922
|
|
|
|
404,149
|
|
|
|
366,230
|
|
|
|
37,919
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
39,083
|
|
|
$
|
36,465
|
|
|
$
|
2,618
|
|
|
$
|
91,441
|
|
|
$
|
95,128
|
|
|
$
|
(3,687
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin
|
|
|
13.1
|
%
|
|
|
13.7
|
%
|
|
|
|
|
10.7
|
%
|
|
|
12.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Paper Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
2011 vs
|
|
Nine Months Ended September 30,
|
|
2011 vs
|
|
(Amounts in thousands)
|
|
2011
|
|
2010
|
|
2010
|
|
2011
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money order revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other revenue
|
|
$
|
14,181
|
|
|
$
|
15,795
|
|
|
$
|
(1,614
|
)
|
|
$
|
43,568
|
|
|
$
|
49,143
|
|
|
$
|
(5,575
|
)
|
|
Investment revenue
|
|
|
639
|
|
|
|
808
|
|
|
|
(169
|
)
|
|
|
2,605
|
|
|
|
3,030
|
|
|
|
(425
|
)
|
|
Official check revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other revenue
|
|
|
4,947
|
|
|
|
6,162
|
|
|
|
(1,215
|
)
|
|
|
16,162
|
|
|
|
19,524
|
|
|
|
(3,362
|
)
|
|
Investment revenue
|
|
|
2,716
|
|
|
|
3,188
|
|
|
|
(472
|
)
|
|
|
9,683
|
|
|
|
11,812
|
|
|
|
(2,129
|
)
|
|
Total revenue
|
|
|
22,483
|
|
|
|
25,953
|
|
|
|
(3,470
|
)
|
|
|
72,018
|
|
|
|
83,509
|
|
|
|
(11,491
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commissions expense
|
|
|
332
|
|
|
|
960
|
|
|
|
(628
|
)
|
|
|
1,912
|
|
|
|
3,098
|
|
|
|
(1,186
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
5,533
|
|
|
$
|
7,478
|
|
|
$
|
(1,945
|
)
|
|
$
|
23,257
|
|
|
$
|
27,955
|
|
|
$
|
(4,698
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin
|
|
|
24.6
|
%
|
|
|
28.8
|
%
|
|
|
|
|
32.3
|
%
|
|
|
33.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE THREE MONEYGRAM INTERNATIONAL, INC. SEGMENT
RECONCILIATIONS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Funds Transfer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
2011 vs
|
|
Nine Months Ended September 30,
|
|
2011 vs
|
|
(Amounts in thousands)
|
|
2011
|
|
2010
|
|
2010
|
|
2011
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (as reported)
|
|
$
|
298,892
|
|
|
$
|
266,229
|
|
|
$
|
32,663
|
|
|
$
|
852,512
|
|
|
$
|
776,579
|
|
|
$
|
75,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income
|
|
$
|
48,978
|
|
|
$
|
42,613
|
|
|
$
|
6,365
|
|
|
$
|
115,890
|
|
|
$
|
112,244
|
|
|
$
|
3,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and reorganization costs
|
|
|
(6,160
|
)
|
|
|
-
|
|
|
|
(6,160
|
)
|
|
|
(14,050
|
)
|
|
|
-
|
|
|
|
(14,050
|
)
|
|
Stock-based compensation expense
|
|
|
(3,735
|
)
|
|
|
(6,148
|
)
|
|
|
2,413
|
|
|
|
(10,399
|
)
|
|
|
(17,116
|
)
|
|
|
6,717
|
|
|
Total adjustments
|
|
|
(9,895
|
)
|
|
|
(6,148
|
)
|
|
|
(3,747
|
)
|
|
|
(24,449
|
)
|
|
|
(17,116
|
)
|
|
|
(7,333
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (as reported)
|
|
$
|
39,083
|
|
|
$
|
36,465
|
|
|
$
|
2,618
|
|
|
$
|
91,441
|
|
|
$
|
95,128
|
|
|
$
|
(3,687
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating margin
|
|
|
16.4
|
%
|
|
|
16.0
|
%
|
|
|
|
|
13.6
|
%
|
|
|
14.5
|
%
|
|
|
|
Total adjustments
|
|
|
(3.3
|
%)
|
|
|
(2.3
|
%)
|
|
|
|
|
(2.9
|
%)
|
|
|
(2.2
|
%)
|
|
|
|
Operating margin (as reported)
|
|
|
13.1
|
%
|
|
|
13.7
|
%
|
|
|
|
|
10.7
|
%
|
|
|
12.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Paper Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
2011 vs
|
|
Nine Months Ended September 30,
|
|
2011 vs
|
|
(Amounts in thousands)
|
|
2011
|
|
2010
|
|
2010
|
|
2011
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (as reported)
|
|
$
|
22,483
|
|
|
$
|
25,953
|
|
|
$
|
(3,470
|
)
|
|
$
|
72,018
|
|
|
$
|
83,509
|
|
|
$
|
(11,491
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income
|
|
$
|
6,859
|
|
|
$
|
8,523
|
|
|
$
|
(1,664
|
)
|
|
$
|
26,663
|
|
|
$
|
30,868
|
|
|
$
|
(4,205
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and reorganization costs
|
|
|
(671
|
)
|
|
|
-
|
|
|
|
(671
|
)
|
|
|
(1,673
|
)
|
|
|
-
|
|
|
|
(1,673
|
)
|
|
Stock-based compensation expense
|
|
|
(655
|
)
|
|
|
(1,045
|
)
|
|
|
390
|
|
|
|
(1,733
|
)
|
|
|
(2,913
|
)
|
|
|
1,180
|
|
|
Total adjustments
|
|
|
(1,326
|
)
|
|
|
(1,045
|
)
|
|
|
(281
|
)
|
|
|
(3,406
|
)
|
|
|
(2,913
|
)
|
|
|
(493
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (as reported)
|
|
$
|
5,533
|
|
|
$
|
7,478
|
|
|
$
|
(1,945
|
)
|
|
$
|
23,257
|
|
|
$
|
27,955
|
|
|
$
|
(4,698
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating margin
|
|
|
30.5
|
%
|
|
|
32.8
|
%
|
|
|
|
|
37.0
|
%
|
|
|
37.0
|
%
|
|
|
|
Total adjustments
|
|
|
(5.9
|
%)
|
|
|
(4.0
|
%)
|
|
|
|
|
(4.7
|
%)
|
|
|
(3.5
|
%)
|
|
|
|
Operating margin (as reported)
|
|
|
24.6
|
%
|
|
|
28.8
|
%
|
|
|
|
|
32.3
|
%
|
|
|
33.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE FOUR MONEYGRAM INTERNATIONAL, INC. EBITDA,
ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
(Amounts in thousands)
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
17,321
|
|
|
$
|
13,785
|
|
|
$
|
57,754
|
|
|
$
|
35,893
|
|
|
Interest expense
|
|
|
22,234
|
|
|
|
24,689
|
|
|
|
65,720
|
|
|
|
76,536
|
|
|
Depreciation and amortization
|
|
|
11,413
|
|
|
|
11,497
|
|
|
|
34,958
|
|
|
|
35,884
|
|
|
Amortization of agent signing bonuses
|
|
|
8,115
|
|
|
|
7,361
|
|
|
|
24,182
|
|
|
|
21,733
|
|
|
EBITDA
|
|
|
59,083
|
|
|
|
57,332
|
|
|
|
182,614
|
|
|
|
170,046
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant items impacting EBITDA:
|
|
|
|
|
|
|
|
|
|
Net securities gains
|
|
|
-
|
|
|
|
-
|
|
|
|
(32,816
|
)
|
|
|
(2,115
|
)
|
|
Severance and related costs (1)
|
|
|
-
|
|
|
|
7
|
|
|
|
(31
|
)
|
|
|
(185
|
)
|
|
Restructuring and reorganization costs
|
|
|
6,375
|
|
|
|
1,628
|
|
|
|
17,259
|
|
|
|
3,563
|
|
|
Recapitalization costs (2)
|
|
|
(114
|
)
|
|
|
-
|
|
|
|
5,407
|
|
|
|
-
|
|
|
Asset impairment charges (3)
|
|
|
884
|
|
|
|
20
|
|
|
|
2,686
|
|
|
|
1,520
|
|
|
Debt extinguishment (4)
|
|
|
-
|
|
|
|
-
|
|
|
|
5,220
|
|
|
|
-
|
|
|
Stock-based compensation expense
|
|
|
4,403
|
|
|
|
7,213
|
|
|
|
12,166
|
|
|
|
20,086
|
|
|
Legal accruals
|
|
|
1,341
|
|
|
|
1,810
|
|
|
|
3,954
|
|
|
|
1,810
|
|
|
Adjusted EBITDA
|
|
$
|
71,972
|
|
|
$
|
68,010
|
|
|
$
|
196,459
|
|
|
$
|
194,725
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin (5)
|
|
|
22.4
|
%
|
|
|
23.2
|
%
|
|
|
21.2
|
%
|
|
|
22.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Severance and related costs from executive terminations occurring
prior to the second quarter of 2010, including adjustments to
amounts previously accrued.
|
|
(2)
|
Represents professional and legal fees related to the 2011
Recapitalization.
|
|
(3)
|
Impairments of assets relate to the disposition of a business in
2011 and the sale of corporate aircraft in 2010.
|
|
(4)
|
Debt extinguishment loss upon the termination of the senior
facility in connection with the 2011 Recapitalization.
|
|
(5)
|
Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by
Total Revenue.
|
|
|
|
TABLE FIVE MONEYGRAM INTERNATIONAL, INC. CONSOLIDATED
BALANCE SHEETS (Unaudited)
|
|
|
|
|
|
|
|
(Amounts in thousands, except share and per share data)
|
|
September 30, 2011
|
|
December 31, 2010
|
|
ASSETS
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
-
|
|
|
$
|
-
|
|
|
Cash and cash equivalents (substantially restricted)
|
|
|
2,583,475
|
|
|
|
2,865,941
|
|
|
Receivables, net (substantially restricted)
|
|
|
1,084,927
|
|
|
|
982,319
|
|
|
Short-term investments (substantially restricted)
|
|
|
520,372
|
|
|
|
405,769
|
|
|
Available-for-sale investments (substantially restricted)
|
|
|
118,820
|
|
|
|
160,936
|
|
|
Property and equipment
|
|
|
108,005
|
|
|
|
115,111
|
|
|
Goodwill
|
|
|
428,691
|
|
|
|
428,691
|
|
|
Other assets
|
|
|
156,029
|
|
|
|
156,969
|
|
|
Total assets
|
|
$
|
5,000,319
|
|
|
$
|
5,115,736
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
Payment service obligations
|
|
$
|
4,058,191
|
|
|
$
|
4,184,736
|
|
|
Debt
|
|
|
839,199
|
|
|
|
639,946
|
|
|
Pension and other postretirement benefits
|
|
|
114,406
|
|
|
|
120,536
|
|
|
Accounts payable and other liabilities
|
|
|
96,683
|
|
|
|
113,647
|
|
|
Total liabilities
|
|
|
5,108,479
|
|
|
|
5,058,865
|
|
|
|
|
|
|
|
|
MEZZANINE EQUITY
|
|
|
|
|
|
Participating Convertible Preferred Stock - Series B, $0.01 par
value, none at September 30, 2011 and 800,000 shares authorized,
495,000 shares issued at December 31, 2010
|
|
|
-
|
|
|
|
628,199
|
|
|
Participating Convertible Preferred Stock - Series B-1, $0.01 par
value, none at September 30, 2011 and 500,000 shares authorized,
272,500 shares issued at December 31, 2010
|
|
|
-
|
|
|
|
371,154
|
|
|
Total mezzanine equity
|
|
|
-
|
|
|
|
999,353
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
Junior Participating Preferred Stock - Series A, $0.01 par value,
none at September 30, 2011, 2,000,000 shares authorized, none
issued at December 31, 2010
|
|
|
-
|
|
|
|
-
|
|
|
Participating Convertible Preferred Stock - Series D, $0.01 par
value, 200,000 shares authorized, 173,189 issued at September 30,
2011 and none at December 31, 2010
|
|
|
446,925
|
|
|
|
-
|
|
|
Common Stock, $0.01 par value, 1,300,000,000 shares authorized,
403,157,310 and 88,556,077 shares issued at September 30, 2011 and
December 31, 2010, respectively
|
|
|
4,032
|
|
|
|
886
|
|
|
Additional paid-in capital
|
|
|
815,141
|
|
|
|
-
|
|
|
Retained loss
|
|
|
(1,219,666
|
)
|
|
|
(771,544
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(27,257
|
)
|
|
|
(31,879
|
)
|
|
Treasury stock: 4,429,167 and 4,935,555 shares at September 30, 2011
and December 31, 2010, respectively
|
|
|
(127,335
|
)
|
|
|
(139,945
|
)
|
|
Total stockholders' deficit
|
|
|
(108,160
|
)
|
|
|
(942,482
|
)
|
|
Total liabilities, mezzanine equity and stockholders' deficit
|
|
$
|
5,000,319
|
|
|
$
|
5,115,736
|
|
|
|
|
|
|
|
TABLE SIX MONEYGRAM INTERNATIONAL, INC. ASSETS
IN EXCESS OF PAYMENT SERVICE OBLIGATIONS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands)
|
|
September 30, 2011
|
|
June 30, 2011
|
|
March 31, 2011
|
|
December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
2,583,475
|
|
|
$
|
2,685,666
|
|
|
$
|
2,776,009
|
|
|
$
|
2,865,941
|
|
|
Receivables, net
|
|
|
1,084,927
|
|
|
|
1,038,766
|
|
|
|
956,945
|
|
|
|
982,319
|
|
|
Short-term investments
|
|
|
520,372
|
|
|
|
517,318
|
|
|
|
411,299
|
|
|
|
405,769
|
|
|
Available-for-sale investments
|
|
|
118,820
|
|
|
|
134,346
|
|
|
|
145,168
|
|
|
|
160,936
|
|
|
|
|
|
4,307,594
|
|
|
|
4,376,096
|
|
|
|
4,289,421
|
|
|
|
4,414,965
|
|
|
Payment service obligations
|
|
|
(4,058,191
|
)
|
|
|
(4,142,961
|
)
|
|
|
(4,045,265
|
)
|
|
|
(4,184,736
|
)
|
|
Assets in excess of payment service obligations
|
|
$
|
249,403
|
|
|
$
|
233,135
|
|
|
$
|
244,156
|
|
|
$
|
230,229
|
|
