Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / TSS - TSYS Reports Fourth Quarter and Full Year Earnings


TSS - TSYS Reports Fourth Quarter and Full Year Earnings

Provides 2019 Outlook for Revenue and Earnings per Share

TSYS (NYSE: TSS) today reported results for the fourth quarter and full year of 2018.

“Strong results in the fourth quarter closed out another exceptional year for our company. In 2018, we delivered outstanding financial results, expanded our Merchant capabilities with the acquisition of Cayan and iMobile3, and continued to make strategic long-term investments across the enterprise,” said M. Troy Woods, chairman, president and chief executive officer of TSYS.

Highlights for the fourth quarter of 2018 vs. 2017:

  • Total revenues were $1.02 billion, a decrease of 20.0%. The decrease is the result of adopting ASC 606.(1)
  • Net revenue (non-GAAP), which excludes reimbursable items, interchange and payment network fees, was $959.3 million, an increase of 10.2%.
  • Net income attributable to TSYS common shareholders was $136.4 million, a decrease of 43.7%. The decrease is the result of $135.9 million of tax benefit from the Tax Cuts and Jobs Act in 4Q 2017. Diluted EPS were $0.74, a decrease of 43.4%.
  • Adjusted earnings (non-GAAP) were $197.5 million, an increase of 30.8%. Adjusted diluted EPS (non-GAAP) were $1.08, an increase of 31.5%.
  • Adjusted EBITDA (non-GAAP) was $346.0 million, an increase of 18.0%.

Highlights for the full year of 2018 vs. 2017:

  • Total revenues were $4.03 billion, a decrease of 18.3%. The decrease is the result of adopting ASC 606.(1)
  • Net revenue (non-GAAP), which excludes reimbursable items, interchange and payment network fees, was $3.82 billion, an increase of 12.2%.
  • Net income attributable to TSYS common shareholders was $576.7 million, a decrease of 1.6%. The decrease is the result of $135.9 million of tax benefit from the Tax Cuts and Jobs Act in 4Q 2017. Diluted EPS were $3.14, a decrease of 0.8%.
  • Adjusted earnings (non-GAAP) were $821.3 million, an increase of 31.6%. Adjusted diluted EPS (non-GAAP) were $4.47, an increase of 32.7%.
  • Adjusted EBITDA (non-GAAP) was $1.37 billion, an increase of 14.4%.

(1) On January 1, 2018, TSYS adopted Accounting Standards Codification (ASC) 606 “Revenue from Contracts with Customers” using the modified retrospective transition method. The most significant impact of adopting ASC 606 in 2018 is primarily the result of gross versus net presentation of interchange and payment network fees. In 2018, these fees collected on behalf of the payment networks and card issuers are presented “net” of the amounts paid to them, as opposed to the “gross” presentation for certain of these fees in 2017.

2019 Outlook

TSYS’ 2019 guidance is as follows:

 
 
 
 

2019

Financial Outlook

Range

Percent

Change

(in millions, except per share amounts)
 
 
 
 
Revenue:
Total revenues (GAAP)
$4,190
to
$4,290
4%
to
6%
Net revenue (non-GAAP)
$3,990
to
$4,090
5%
to
7%
 
Earnings per share:
Diluted EPS (GAAP)
$3.48
to
$3.63
11%
to
16%
Adjusted diluted EPS attributable to TSYS common shareholders (non-GAAP)

$4.75

to

$4.90

6%

to

10%

 

2019 Segment Reporting Change

TSYS will change its profitability measure for its operating segments to adjusted segment EBITDA. As a result, TSYS has included on page 18 of this release a schedule recasting its 2018 and 2017 quarterly segment results reflecting the change.

Conference Call

TSYS will host its quarterly conference call at 5:00 p.m. ET on Tuesday, January 29. The conference call can be accessed via live webcast on the “Investor Relations” section of TSYS’ website at investors.tsys.com where an accompanying slide presentation will also be available. The replay will be archived for 12 months and will be available approximately 30 minutes after the completion of the call.

Non-GAAP Measures

This press release contains information prepared in conformity with GAAP as well as non-GAAP information. It is management’s intent to provide non-GAAP financial information to enhance understanding of its consolidated financial information as prepared in accordance with GAAP. This non-GAAP information should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP. Each non-GAAP financial measure and the most directly comparable GAAP financial measure are presented so as not to imply that more emphasis should be placed on the non-GAAP measure. The non-GAAP financial information presented may be determined or calculated differently by other companies.

Additional information about non-GAAP financial measures, including, but not limited to, net revenue, adjusted earnings, adjusted EBITDA and adjusted diluted EPS, and a reconciliation of those measures to the most directly comparable GAAP measures is included on pages 12 to 16 in the financial schedules of this release.

About TSYS

TSYS® (NYSE: TSS) is a leading global payments provider, offering seamless, secure and innovative solutions across the payments spectrum – for issuers, merchants and consumers. We succeed because we put people and their needs at the heart of every decision to help them unlock payment opportunities. It’s an approach we call People-Centered Payments®.

Our headquarters are located in Columbus, Ga., U.S.A., with approximately 13,000 team members and local offices across 13 countries. TSYS generated revenue of $4.0 billion in 2018, while processing more than 32.3 billion transactions. We are a member of The Civic 50 and were named one of the 2018 World's Most Ethical Companies by Ethisphere magazine. TSYS is a member of the S&P 500 and routinely posts all important information on its website. For more, visit tsys.com.

Forward-Looking Statements

This press release contains “forward-looking statements” — that is, statements related to future, not past, events. Forward-looking statements often address our expected future business and financial performance and often contain words such as “expect,” “anticipate,” “intend,” “believe,” “should,” “plan,” “potential,” “will,” “could,” and similar expressions. These forward-looking statements include, among others, statements regarding TSYS’ earnings guidance for 2019 total revenues, net revenue, diluted EPS and adjusted diluted EPS, and the assumptions underlying such statements. These statements are based on the current beliefs and expectations of TSYS’ management, are based on management’s assumptions and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by the forward-looking statements. A number of important factors could cause actual results or events to differ materially from those contemplated by our forward-looking statements in this press release. Many of these factors are beyond TSYS’ ability to control or predict. These factors include, but are not limited to, the material breach of security of any of TSYS’ systems; TSYS’ ability to integrate acquisitions and achieve the anticipated growth opportunities and other benefits of the acquisitions, particularly the recently completed Cayan acquisition; the effect of current domestic and worldwide economic conditions; risks associated with foreign operations, including adverse developments with respect to foreign currency exchange rates, and in particular with respect to the current environment, adverse developments with respect to foreign currency exchange rates as a result of the United Kingdom’s decision to leave the European Union (Brexit); expenses incurred associated with the signing of a significant client; conversions and deconversions of clients’ portfolios do not occur as scheduled; the deconversion of a significant client; changes occur in laws, rules, regulations, credit card association rules, prepaid industry rules or other industry standards affecting TSYS and our clients that may result in costly new compliance burdens on TSYS and our clients and lead to a decrease in the volume and/or number of transactions processed or limit the types and amounts of fees that can be charged to customers, and in particular the CFPB’s new rule regarding prepaid financial products, including its effective date; the potential for our systems and software to contain undetected errors, viruses or defects; the costs and effects of litigation, investigations or similar matters or adverse facts and developments relating thereto; adverse developments with respect to the payment card industry in general, including a decline in the use of cards as a payment mechanism; one or more of the assumptions upon which earnings guidance for 2019 is based is inaccurate; and growth rates of TSYS’ existing clients are lower than anticipated or attrition rates of existing clients are higher than anticipated. Additional risks and other factors that could cause actual results or events to differ materially from those contemplated in this release can be found in TSYS’ filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K. We believe these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations. TSYS disclaims any obligation to update any forward-looking statements as a result of new information, future developments or otherwise except as required by law.

 
TSYS
Financial Highlights
(unaudited)
(in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
Three Months Ended
Twelve Months Ended
December 31,
 
December 31,
 
Percent
Percent
2018
2017
Change
2018
2017
Change
 
Total revenues
$
1,018,090
1,273,289
(20.0)
%
$
4,028,211
4,927,965
(18.3)
%
 
Cost of services
636,936
939,106
(32.2)
2,492,482
3,577,320
(30.3)
Selling, general and administrative expenses
171,368
160,262
6.9
712,991
616,601
15.6
Total expenses
808,304
1,099,368
(26.5)
3,205,473
4,193,921
(23.6)
 
Operating income
209,786
173,921
20.6
822,738
734,044
12.1
 
Nonoperating expenses
(42,868)
(27,702)
(54.7)
(162,974)
(116,482)
(39.9)
 

Income before income taxes and equity in income of equity investments

166,918
146,219
14.2
659,764
617,562
6.8
Income tax expense/(benefit)
40,341
(88,039)
nm
127,003
65,878
92.8
Income before equity in income of equity investments
126,577
234,258
(46.0)
532,761
551,684
(3.4)
Equity in income of equity investments, net of tax
9,843
9,613
2.4
45,156
40,532
11.4
Net income
136,420
243,871
(44.1)
577,917
592,216
(2.4)
Net income attributable to noncontrolling interests
-
(1,663)
100.0
(1,261)
(6,031)
79.1
 
Net income attributable to TSYS common shareholders
$
136,420
242,208
(43.7)
%
$
576,656
586,185
(1.6)
%
 
Earnings per share (EPS):
Basic EPS
$
0.75
1.33
(43.4)
%
$
3.17
3.19
(0.7)
%
 
Diluted EPS
$
0.74
1.31
(43.4)
%
$
3.14
3.16
(0.8)
%
 
Weighted average shares outstanding:
(includes participating securities)
Basic
181,844
182,661
182,066
183,745
Diluted
183,660
184,639
183,919
185,430
 
Dividends declared per share
$
0.13
0.13
-
%
$
0.52
0.46
13.0
%
 

Non-GAAP measures:*

Net revenue
$
959,261
870,613
10.2
%
$
3,815,900
3,400,332
12.2
%
 
Adjusted EBITDA
$
346,022
293,277
18.0
%
$
1,370,453
1,197,673
14.4
%
 
Adjusted earnings
$
197,497
151,036
30.8
%
$
821,292
624,183
31.6
%
 
Adjusted diluted EPS
$
1.08
0.82
31.5
%
$
4.47
3.37
32.7
%

* See reconciliation of non-GAAP measures.

 

nm = not meaningful

 
TSYS
Segment Breakdown
(unaudited)
(in thousands)
 
 
 
 
 
 
 
 
Three Months Ended December 31,
Twelve Months Ended December 31,
Change
 
Change
 
2018
 
2017
 

$

 
%
 
2018
 
2017
 
$
 
%
 
Adjusted operating income by segment:
Issuer Solutions (a)
$
151,804
145,671
6,133
4.2
%
$
608,392
574,580
33,812
5.9
%
Merchant Solutions (b)
124,213
94,915
29,298
30.9
484,197
391,466
92,731
23.7
Consumer Solutions (c)
44,384
38,831
5,553
14.3
193,472
182,082
11,390
6.3
Corporate admin and other
(33,691)
(37,395)
3,704
9.9
(151,167)
(148,564)
(2,603)
(1.8)
Adjusted segment operating income (d)
286,710
242,022
44,688
18.5
1,134,894
999,564
135,330
13.5
Less:
Share-based compensation
15,843
13,946
1,897
13.6
48,758
42,409
6,349
15.0
Cayan and TransFirst M&A and integration expenses
6,714
3,281
3,433
nm
26,550
13,367
13,183
98.6
Litigation, claims, judgments or settlements
-
43
(43)
(100.0)
-
1,947
(1,947)
(100.0)
Acquisition intangible amortization
54,367
50,831
3,536
7.0
236,848
207,797
29,051
14.0
Operating income
209,786
173,921
35,865
20.6
822,738
734,044
88,694
12.1
Nonoperating expenses
(42,868)
(27,702)
(15,166)
(54.7)
(162,974)
(116,482)
(46,492)
(39.9)

Income before income taxes and equity in income of equity investments

$
166,918
146,219
20,699
14.2
%
$
659,764
617,562
42,202
6.8
%
 
Net revenue by segment:
Issuer Solutions (e)
$
439,255
413,869
25,386
6.1
%
$
1,718,177
1,594,959
123,218
7.7
%
Merchant Solutions (f)
334,617
282,714
51,903
18.4
1,344,718
1,103,682
241,036
21.8
Consumer Solutions (g)
199,839
186,422
13,417
7.2
806,430
746,870
59,560
8.0
Segment net revenue
973,711
883,005
90,706
10.3
3,869,325
3,445,511
423,814
12.3
Less: Intersegment revenues
14,450
12,392
2,058
16.6
53,425
45,179
8,246
18.3
Net revenue (h)
959,261
870,613
88,648
10.2
3,815,900
3,400,332
415,568
12.2

Add: reimbursable items, interchange and payment network fees

58,829
402,676
(343,847)
(85.4)
212,311
1,527,633
(1,315,322)
(86.1)
Total revenues
$
1,018,090
1,273,289
(255,199)
(20.0)
%
$
4,028,211
4,927,965
(899,754)
(18.3)
%
 
 
Adjusted segment operating margin on segment net revenue:
Issuer Solutions (a)/(e)
34.6%
35.2%
35.4%
36.0%
Merchant Solutions (b)/(f)
37.1%
33.6%
36.0%
35.5%
Consumer Solutions (c)/(g)
22.2%
20.8%
24.0%
24.4%
 
Adjusted segment operating margin on net revenue (d)/(h)
29.9%
27.8%
29.7%
29.4%
 
nm = not meaningful

 

 
 
 
 
 
 
 
 
 
 
TSYS
Segment Breakdown
(unaudited)
(in thousands)
 
Three Months Ended December 31,
 
Twelve Months Ended December 31,
Change
 
Change
2018
 
2017
 
$
 
 
%
 
 
2018
 
 
2017
 
 
$
 
 
%
 
 
 
Depreciation and amortization by segment:
Issuer Solutions
$
31,021
38,627
(7,606
)
(19.7
)
%
$
119,402
147,914
(28,512
)
(19.3
)
%
Merchant Solutions
7,351
7,487
(136
)
(1.8
)
30,713
29,477
1,236
4.2
Consumer Solutions
4,549
3,782
767
 
20.3
17,424
 
15,838
 
1,586
 
10.0
Depreciation and amortization
42,921
49,896
(6,975
)
(14.0
)
167,539
193,229
(25,690
)
(13.3
)
Acquisition intangible amortization
54,367
50,831
3,536
7.0
236,848
207,797
29,051
14.0
Corporate admin and other
1,275
1,358
(83
)
(6.1
)
4,186
 
4,880
 
(694
)
(14.2
)
Total depreciation and amortization*
$
98,563
102,085
(3,522
)
(3.5
)
%
$
408,573
 
405,906
 
2,667
 
0.7
%
 
*Client incentive/contract asset amortization and contract cost asset amortization are no longer included in depreciation and amortization due to the adoption of ASC 606 on January 1, 2018
 
 

Segment statistical data:

 

Issuer Solutions

Total transactions (in millions)
6,597.3
5,863.5
733.8
12.5
%
24,350.0
21,575.6
2,774.4
12.9
%
Total Accounts on file (AOF) (in millions)
739.3
797.5
(58.2
)
(7.3
)
%
Total Traditional AOF (in millions)
614.0
571.9
42.1
7.4
%
 

Merchant Solutions

Point-of-sale transactions (in millions)
1,502.6
1,221.8
280.8
23.0
%
5,874.6
4,844.1
1,030.5
21.3
%
Dollar sales volume (in millions)
$
41,103.8
32,439.0
8,664.8
26.7
%
$
159,642.8
124,165.1
35,477.7
28.6
%
Segment net revenue per transaction
$
0.223
0.231
(0.009
)
(3.8
)
%
$
0.229
0.228
0.001
0.5
%
 

Consumer Solutions

Gross dollar volume (in millions)
$
8,381.8
7,579.7
802.1
10.6
%
$
34,465.5
32,034.8
2,430.7
7.6
%
Direct deposit 90-day active cards (in thousands)
2,512.9
2,395.1
117.8
4.9
%
90-day active cards (in thousands)
5,024.2
4,902.9
121.3
2.5
%
% of 90-day active cards with direct deposit
50.0
%
48.9
%
 
 
 
 
TSYS
Condensed Balance Sheet
(unaudited)
(in thousands)
 
December 31, 2018
December 31, 2017
Assets
Current assets:
Cash and cash equivalents
$
471,156
450,357
Accounts receivable, net
450,322
412,322
Contract assets
30,950
-
Other current assets
188,355
216,565
Total current assets
1,140,783
1,079,244
Goodwill
4,114,838
3,264,071
Software and other intangible assets, net
1,331,238
1,110,861
Property and equipment, net
383,074
325,218
Contract assets - long-term
47,839
-
Contract cost assets - long-term
145,598
258,665
Other long term assets
305,339
293,630
Total assets
$
7,468,709
6,331,689
 
Liabilities
Current liabilities:
Accounts payable
$
97,956
62,310

Current portion of long-term borrowings, capital leases and license agreements

29,125
565,812
Contract liabilities
47,227
52,913
Other current liabilities
341,293
308,057
Total current liabilities
515,601
989,092

Long-term borrowings, capital leases and license agreements, excluding current portion

3,889,541
2,628,002
Deferred income tax liabilities
380,278
238,317
Contract liabilities - long-term
21,489
48,526
Other long-term liabilities
75,894
71,070
Total liabilities
4,882,803
3,975,007
Redeemable noncontrolling interest
-
115,689
Equity
2,585,906
2,240,993
Total liabilities and equity
$
7,468,709
6,331,689
 
 
 
 
 
TSYS
Selected Cash Flow Highlights
(unaudited)
(in thousands)
 
Twelve Months Ended December 31,
2018
2017
Cash flows from operating activities:
Net income
$
577,917
592,216

Adjustments to reconcile net income to net cash provided by operating activities:

Equity in income of equity investments, net of tax
(45,156
)
(40,532
)
Dividends received from equity investments
24,921
20,589
Depreciation and amortization
408,573
405,906
Amortization of debt issuance costs
4,982
4,307
Share-based compensation
48,758
42,409
Deferred income tax expense (benefit)
21,400
(172,488
)
Other noncash adjustments
83,586
78,498
Changes in operating assets and liabilities
 
(83,314
)
(73,856
)
Net cash provided by operating activities
 
1,041,667
 
857,049
 
 
Purchases of property and equipment
(113,266
)
(70,039
)
Additions to licensed computer software from vendors
(89,756
)
(25,916
)
Additions to internally developed computer software
(39,162
)
(30,265
)
Additions to contract acquisition costs
-
(69,806
)
Cash used in acquisitions, net of cash acquired
(1,051,629
)
-
Proceeds from the sale of acquisition intangibles
3,847
-
Other investing activities
 
(4,183
)
(2,718
)
Net cash used in investing activities
 
(1,294,149
)
(198,744
)

 

Principal payments on long-term borrowings, capital lease obligations and license agreements

(2,812,366
)
(421,306
)
Proceeds from long-term borrowings
3,477,000
200,000
Debt issuance costs
(16,004
)
-
Purchase of noncontrolling interests
(126,000
)
(70,000
)
Dividends paid on common stock
(94,557
)
(79,017
)
Proceeds from exercise of stock options
31,177
21,832
Repurchase of common stock
(172,966
)
(284,237
)
Other financing activities
 
(3,777
)
(5,997
)
Net cash provided by (used in) financing activities
 
282,507
 
(638,725
)
 
Cash, cash equivalents and restricted cash:

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 
(7,116
)
5,980
 
Net increase in cash, cash equivalents and restricted cash
22,909
25,560
Cash, cash equivalents and restricted cash at beginning of period
 
451,370
 
425,810
 
Cash, cash equivalents and restricted cash at end of period
$
474,279
 
451,370
 
 
Supplemental
Capital expenditures
$
242,184
 
196,026
 
Free cash flow (non-GAAP)*
$
799,483
 
661,023
 
 
* See reconciliation of non-GAAP measures.
Certain prior year amounts have changed due to the adoption of ASU 2016-18 "Statement of Cash Flows (Topic 230):

Restricted Cash," which requires that a statement of cash flows explain the change in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents.

 
TSYS
Supplemental Information
(unaudited)
 
 
 
 
 
 
 
Other
AOF:
Total Accounts on File
(in millions)

At

December 2018

At

December 2017

%

Change

 
Consumer
514.6
481.3
6.9
Commercial
57.8
54.2
6.5
Other
41.6
 
36.4
 
14.1
Traditional AOF
614.0
571.9
7.4
Prepaid*/Stored Value
11.8
38.6
(69.2
)
Government Services
-
95.0
(100.0
)
Commercial Card Single Use
113.5
 
92.0
 
23.3
Total AOF
739.3
 
797.5
 
(7.3
)
* Prepaid does not include Consumer Solutions accounts.
 

Growth in Accounts on File (in millions):

December 2017 to

December 2018

December 2016 to

December 2017

Beginning balance
797.5
751.5
Change in accounts on file due to:
Internal growth of existing clients
57.9
53.1
New clients
30.1
29.8
Purges/Sales
(29.6
)
(36.4
)
Deconversions
(116.6
)
(0.5
)
Ending balance
739.3
 
797.5
 
 
Reconciliation of GAAP to Non-GAAP Financial Measures
Non-GAAP Measures
 
The schedules below provide a reconciliation of revenues and operating results on a constant currency basis to reported revenues and operating income. This non-GAAP measure presents fourth quarter and year-to-date 2018 financial results using the previous year’s foreign currency exchange rates. On a constant currency basis, TSYS’ total year-to-date revenues for the fourth quarter of 2018 were lower 18.5% as compared to a reported GAAP decrease of 18.3%.
 
The schedules below also provide a reconciliation of total revenues to net revenue.
 
The schedules below also provide a reconciliation of diluted EPS to adjusted diluted EPS.
 
The schedules below also provide a reconciliation of net income to adjusted EBITDA.
 
The schedules below also provide a reconciliation of cash flows from operating activities and capital expenditures to free cash flow.
 
The schedules below also provide a reconciliation of 2019 guidance of total revenues to net revenue and diluted EPS to adjusted diluted EPS.
 
The tax rate used in the calculation of adjusted diluted EPS for the quarter and year is equal to an estimate of our annual effective tax rate on GAAP income. This effective rate is estimated annually and may be adjusted during the year to take into account events or trends that materially impact the effective tax rate including, but not limited to, significant changes resulting from tax legislation, material changes in the mix of revenues and expenses by entity and other significant events.
 
TSYS believes that non-GAAP financial measures are important to enable investors to understand and evaluate its ongoing operating results. Accordingly, TSYS includes non-GAAP financial measures when reporting its financial results to shareholders and potential investors in order to provide them with an additional tool to evaluate TSYS’ ongoing business operations. TSYS believes that the non-GAAP financial measures are representative of comparative financial performance that reflects the economic substance of TSYS’ current and ongoing business operations.
 
Although non-GAAP financial measures are often used to measure TSYS’ operating results and assess its financial performance, they are not necessarily comparable to similarly titled measures of other companies due to potential inconsistencies in the method of calculation.
 
TSYS believes that its provision of non-GAAP financial measures provides investors with important key financial performance indicators that are utilized by management to assess TSYS’ operating results, evaluate the business and make operational decisions on a prospective, going-forward basis. Hence, management provides disclosure of non-GAAP financial measures to give shareholders and potential investors an opportunity to see TSYS as viewed by management, to assess TSYS with some of the same tools that management utilizes internally and to be able to compare such information with prior periods. TSYS believes that inclusion of non-GAAP financial measures provides investors with additional information to help them better understand its financial statements just as management utilizes these non-GAAP financial measures to better understand the business, manage budgets and allocate resources.
 
 
 
 
 
 
 
 
Reconciliation of GAAP to Non-GAAP
 
 
 
Constant Currency Comparison
(unaudited)
(in thousands)
 
Three Months Ended December 31,
Twelve Months Ended December 31,
Percent
Percent
 
2018
 
 
2017
 
Change
 
2018
 
 
 
2017
 
Change

Consolidated

Total revenues (GAAP)
$
1,018,090
1,273,289
(20.0
)
%
$
4,028,211
4,927,965
(18.3
)
%
Foreign currency impact (1)
 
4,354
 
-
 
(10,325
)
 
-
Constant currency (2) (non-GAAP)
$
1,022,444
 
1,273,289
(19.7
)
%
$
4,017,886
 
 
4,927,965
(18.5
)
%
 
Net revenue (non-GAAP)
$
959,261
870,613
10.2
%
$
3,815,900
3,400,332
12.2
%
Foreign currency impact (1)
 
3,987
 
-
 
(9,704
)
 
-
Constant currency (2) (non-GAAP)
$
963,248
 
870,613
10.6
%
$
3,806,196
 
 
3,400,332
11.9
%
 
Operating income (GAAP)
$
209,786
173,921
20.6
%
$
822,738
734,044
12.1
%
Foreign currency impact (1)
 
494
 
-
 
(4,828
)
 
-
Constant currency (2) (non-GAAP)
$
210,280
 
173,921
20.9
%
$
817,910
 
 
734,044
11.4
%
 

Issuer Solutions

Segment net revenue (GAAP)
$
439,255
413,869
6.1
%
$
1,718,177
1,594,959
7.7
%
Foreign currency impact (1)
 
4,130
 
-
 
(9,446
)
 
-
Constant currency (2) (non-GAAP)
$
443,385
 
413,869
7.1
%
$
1,708,731
 
 
1,594,959
7.1
%
 
(1) Reflects the impact of calculated changes in foreign currency rates from the comparable period.
(2) Reflects current period results on a non-GAAP basis as if foreign currency rates did not change from the comparable prior year period.
 
Net Revenue
(unaudited)
(in thousands)
 
Three Months Ended December 31,
Twelve Months Ended December 31,
Percent
Percent
 
2018
 
2017
Change
 
2018
 
 
2017
Change
Total revenues
$
1,018,090
1,273,289
(20.0
)
%
$
4,028,211
4,927,965
(18.3
)
%
Less: reimbursable items, interchange and payment network fees
 
58,829
 
402,676
(85.4
)
 
212,311
 
 
1,527,633
(86.1
)
Net revenue
$
959,261
 
870,613
10.2
%
$
3,815,900
 
 
3,400,332
12.2
%
 
 
 
 
 
 
 
 
Reconciliation of GAAP to Non-GAAP
 
Adjusted Diluted Earnings per Share
(unaudited)
(in thousands, except per share data)
 

Three Months Ended December 31,

Twelve Months Ended December 31,

Percent
Percent
 
2018
 
 
2017
 
 
Change
 
2018
 
 
2017
 
 
Change

Net income attributable to TSYS common shareholders (GAAP)

$
136,420
242,208
(43.7
)
%
$
576,656
586,185
(1.6
)
%
Adjust for amounts attributable to TSYS common shareholders:
Add: Acquisition intangible amortization
$
54,334
50,683
7.2
$
236,707
207,172
14.3
Add: Share-based compensation
15,843
13,944
13.6
48,757
42,399
15.0
Add: Cayan and TransFirst M&A and integration expenses*
6,714
3,281
nm
26,550
13,306
99.5
Add: Litigation, claims, judgments or settlements**
-
43
(100.0
)
-
1,947
(100.0
)
Less: Tax impact of adjustments***
(17,091
)
(23,252
)
26.5
(68,655
)
(90,955
)
24.5
Add/less: Impact of Tax Cuts and Jobs Act****
 
1,277
 
(135,871
)
nm
 
1,277
 
(135,871
)
nm
Adjusted earnings (non-GAAP)
$
197,497
 
151,036
 
30.8
%
$
821,292
 
624,183
 
31.6
%

 

Diluted EPS - Net income attributable to TSYS common shareholders

As reported (GAAP)
$
0.74
 
1.31
 
(43.4
)
%
$
3.14
 
3.16
 
(0.8
)
%
 
Adjusted diluted EPS (non-GAAP)
$
1.08
 
0.82
 
31.5
%
$
4.47
 
3.37
 
32.7
%
 
Weighted average diluted shares outstanding
 
183,660
 
184,639
 
 
183,919
 
185,430
 
 

* Costs associated with the Cayan and TransFirst acquisitions and integrations are included in selling, general and administrative expenses and nonoperating expenses.

** Litigation settlement or settlement discussions and related legal expenses.

*** Certain of these merger and acquisition costs are nondeductible for income tax purposes. Income tax impact includes discrete items as a result of the acquisitions.

****On December 22, 2017, President Trump signed into law the Tax Cuts and Jobs Act (the “Tax Act”). In addition to the reduction in the federal corporate income tax rate, TSYS realized a non-recurring income tax expense/(benefit) of $1.3 million and ($135.9) million for the years ended December 31, 2018 and 2017, respectively due to the reduction of certain deferred tax assets and liabilities and the repatriation of foreign earnings as a result of the Tax Act.

 

 

 

 
nm = not meaningful
 
 
 
 
 
 
Reconciliation of GAAP to Non-GAAP
 
 
 
 
Adjusted EBITDA
(unaudited)
(in thousands)
 

Three Months Ended December 31,

Twelve Months Ended December 31,

Percent
Percent
 
2018
 
 
2017
 
 
Change
 
2018
 
 
2017
 
 

Change

Net income (GAAP) (a)
$
136,420
243,871
(44.1
)
%
$
577,917
592,216
(2.4
)
%
Adjust for:
Less: Equity in income of equity investments
(9,843
)
(9,613
)
(2.4
)
(45,156
)
(40,532
)
(11.4
)
Less: Income tax expense/(benefit)
40,341
(88,039
)
nm
127,003
65,878
92.8
Add: Interest expense, net
40,016
28,217
41.8
158,881
116,028
36.9
Add: Depreciation and amortization*
98,563
102,085
(3.5
)
408,573
405,906
0.7
Add: Client incentive/contract asset amortization*
7,216
-
na
28,105
-
na
Add: Contract cost asset amortization*
7,900
-
na
35,729
-
na
Less: (Gain)/loss on foreign currency translations
186
(343
)
nm
(109
)
907
nm
Less: Other nonoperating (income)/expenses
2,666
(172
)
nm
4,202
(453
)
nm
Add: Share-based compensation
15,843
13,947
13.6
48,758
42,409
15.0
Add: Cayan and TransFirst M&A and integration expenses**
6,714
3,281
nm
26,550
13,367
98.6
Add: Litigation, claims, judgments or settlements
 
-
 
43
 
(100.0
)
 
-
 
1,947
 
(100.0
)
Adjusted EBITDA (non-GAAP) (b)
$
346,022
 
293,277
 
18.0
%
$
1,370,453
 
1,197,673
 
14.4
%
 
Total revenues (c)
$
1,018,090
 
1,273,289
 
$
4,028,211
 
4,927,965
 
Net income margin on total revenues (GAAP) (a)/(c)
 
13.4
%
19.2
%
 
14.3
%
12.0
%
 
Net revenue (d)
$
959,261
 
870,613
 
$
3,815,900
 
3,400,332
 

Adjusted EBITDA margin on net revenue (non-GAAP) (b)/(d)

 
36.1
%
33.7
%
 
35.9
%
35.2
%
 

* Client incentive/contract asset amortization and contract cost asset amortization are no longer included in depreciation and amortization due to the adoption of ASC 606 on January 1, 2018.

 

** Costs associated with the Cayan and TransFirst acquisitions and integrations are included in selling, general and administrative expenses.
 
nm = not meaningful
na = not applicable
 
 
 
 
 
 
Reconciliation of GAAP to Non-GAAP
 
 
 
Free Cash Flow
(unaudited)
(in thousands)
 
Twelve Months Ended
Free cash flow:
December 31,
 
2018
 
 
 
 
 
2017
 
 
Net cash provided by operating activities (GAAP)
$
1,041,667
857,049
Capital expenditures
 
(242,184
)
 
(196,026
)
Free cash flow (non-GAAP)
$
799,483
 
 
661,023
 
 
 
 
Guidance Summary
(unaudited)
(in millions, except per share data)
 
 
Revenue:
2019
% Change
 
Total revenues (GAAP)
$
4,190
to
$
4,290
4
%
to
6
%
Less: reimbursable items, interchange and
payment network fees
 
200
 
to
 
200
 
Net revenue (non-GAAP)
$
3,990
to
$
4,090
5
%
to
7
%
 
 
Earnings per share (EPS):
 
Diluted EPS (GAAP)
$
3.48
to
$
3.63
11
%
to
16
%

Acquisition intangible amortization, share-based compensation, litigation, claims, judgments or settlements and Cayan and TransFirst M&A and integration expenses, less the tax impact of adjustments

 
1.27
 
to
 
1.27
 

Adjusted diluted EPS attributable to TSYS common shareholders* (non-GAAP)

$
4.75
to
$
4.90
6
%
to
10
%
 
 
 
 
 
 
 
 
 
 
TSYS
Impact of New Revenue Guidance on Financial Statement Line items
(unaudited)
(in thousands, except per share data)
 
Three Months Ended
Twelve Months Ended
December 31, 2018
 
 
 
December 31, 2018
Balances
Effect of
Balances
Effect of
As
Without Adoption
Change
As
Without Adoption
Change
Reported
of Topic 606
Higher/(Lower)
Reported
of Topic 606
Higher/(Lower)
 
Total revenues
$
1,018,090
1,464,172
(446,082
)
4,028,211
5,716,741
(1,688,530
)
Total expenses
 
808,304
1,255,287
(446,983
)
3,205,473
4,887,026
(1,681,553
)
Operating income
$
209,786
208,885
901
 
822,738
829,715
(6,977
)
Income taxes
$
40,341
40,123
218
 
127,003
128,585
(1,582
)
Net income
$
136,420
135,739
681
 
577,917
583,314
(5,397
)
Net income attributable to TSYS common shareholders
$
136,420
135,739
681
 
576,656
582,053
(5,397
)
Earnings per share (EPS):
Basic EPS*
$
0.75
0.75
0.00
 
3.17
3.20
(0.03
)
Diluted EPS*
$
0.74
0.74
0.00
 
3.14
3.16
(0.03
)
 
* EPS amounts may not total due to rounding.
 
 
 
 
 
 
 
TSYS
Adjusted Segment EBITDA Historical Breakdown
(unaudited)
(in thousands)
 
 
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
 
2018
 
 
2018
 
 
2018
 
 
2018
 
 
2018
 
Adjusted EBITDA by segment:
Issuer Solutions
$
195,764
195,275
199,204
196,718
786,961
Merchant Solutions
118,940
133,418
134,375
132,789
519,522
Consumer Solutions
53,667
54,545
53,806
48,934
210,952
Corporate admin and other
 
(37,449
)
(38,217
)
(38,897
)
(32,419
)
(146,982
)
Total
330,922
345,021
348,488
346,022
1,370,453
Less:
Share-based compensation
6,295
14,229
12,391
15,843
48,758
Cayan and TransFirst M&A and integration expenses
14,368
2,581
2,887
6,714
26,550
Litigation, claims, judgments or settlements
-
-
-
-
-
Depreciation and amortization
104,388
104,290
101,332
98,563
408,573
Client incentive/contract asset amortization
6,874
6,712
7,303
7,216
28,105
Contract cost asset amortization
 
10,726
 
8,511
 
8,592
 
7,900
 
35,729
 
Operating income
188,271
208,698
215,983
209,786
822,738
Nonoperating expenses
 
(37,642
)
(41,170
)
(41,294
)
(42,868
)
(162,974
)

Income before income taxes and equity in income of equity investments

$
150,629
 
167,528
 
174,689
 
166,918
 
659,764
 
 
 
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
 
2017
 
 
2017
 
 
2017
 
 
2017
 
 
2017
 
Adjusted EBITDA by segment:
Issuer Solutions
$
170,726
183,012
184,457
184,298
722,493
Merchant Solutions
98,301
109,376
110,863
102,402
420,942
Consumer Solutions
52,740
50,224
52,345
42,613
197,922
Corporate admin and other
 
(34,530
)
(34,914
)
(38,204
)
(36,036
)
(143,684
)
Total
287,237
307,698
309,461
293,277
1,197,673
Less:
Share-based compensation
9,047
11,008
8,407
13,947
42,409
Cayan and TransFirst M&A and integration expenses
4,868
4,166
1,052
3,281
13,367
Litigation, claims, judgments or settlements
1,961
(83
)
26
43
1,947
Depreciation and amortization
104,178
99,359
100,284
102,085
405,906
Client incentive/contract asset amortization
-
-
-
-
-
Contract cost asset amortization
 
-
 
-
 
-
 
-
 
-
 
Operating income
167,183
193,248
199,692
173,921
734,044
Nonoperating expenses
 
(29,903
)
(30,042
)
(28,835
)
(27,702
)
(116,482
)

Income before income taxes and equity in income of equity investments

$
137,280
 
163,206
 
170,857
 
146,219
 
617,562
 

View source version on businesswire.com: https://www.businesswire.com/news/home/20190129005899/en/

Cyle Mims
TSYS Media Relations
+1.706.644.3110
cylemims@tsys.com

Shawn Roberts
TSYS Investor Relations
+1.706.644.6081
shawnroberts@tsys.com

Copyright Business Wire 2019
Stock Information

Company Name: Total System Services Inc.
Stock Symbol: TSS
Market: NYSE

Menu

TSS TSS Quote TSS Short TSS News TSS Articles TSS Message Board
Get TSS Alerts

News, Short Squeeze, Breakout and More Instantly...