XML 19 R48.htm IDEA: XBRL DOCUMENT v2.4.1.9
Segment Information (Tables)
12 Months Ended
Dec. 31, 2014
Segment Information [Abstract]  
Reconciliation Of Adjusted Earnings Before Interest, Taxes, Depreciation And Amortization To Net Income Attributable To Controlling Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

2014

 

2013

 

2012

 

 

(In thousands) 

Adjusted EBITDA

 

$ 

253,936 

 

$ 

218,842 

 

$ 

189,533 

Less:

 

 

 

 

 

 

 

 

 

Loss on disposal of assets

 

 

3,224 

 

 

2,790 

 

 

1,787 

Other income 

 

 

(1,616)

 

 

(3,150)

 

 

(1,830)

Noncontrolling interests (1)

 

 

(1,745)

 

 

(2,399)

 

 

(1,668)

Stock-based compensation expense (2)

 

 

16,432 

 

 

12,290 

 

 

11,072 

Acquisition-related expenses (3)

 

 

18,050 

 

 

15,400 

 

 

3,332 

Other adjustments to cost of ATM operating revenues (4)

 

 

 

 

 

8,670 

 

 

Other adjustments to selling, general, and administrative expenses (5)

 

 

 

 

 

505 

 

 

972 

EBITDA

 

$ 

219,591 

 

$ 

184,736 

 

$ 

175,868 

Less:

 

 

 

 

 

 

 

 

 

Interest expense, net, including amortization of deferred financing costs and note discount (2)

 

 

33,812 

 

 

23,086 

 

 

22,057 

Redemption costs for early extinguishment of debt

 

 

9,075 

 

 

 

 

Income tax expense

 

 

28,174 

 

 

42,018 

 

 

27,009 

Depreciation and accretion expense (2)

 

 

75,622 

 

 

68,480 

 

 

61,499 

Amortization of intangible assets

 

 

35,768 

 

 

27,336 

 

 

21,712 

Net income attributable to controlling interests and available to common stockholders

 

$

37,140 

 

$

23,816 

 

$

43,591 

____________ 

 

(1)

Noncontrolling interests adjustment made such that Adjusted EBITDA includes only the Company’s 51% ownership interest in the Adjusted EBITDA of its Mexico subsidiary.

 

(2)

Amounts exclude 49% of the expenses incurred by the Company’s Mexico subsidiary as such amounts are allocable to the noncontrolling interest stockholders

 

(3)

Acquisition-related expenses include nonrecurring costs incurred for professional and legal fees and certain transition and integration-related costs, including contract termination costs and facility exit costs, related to acquisitions.

 

(4)

Adjustment to cost of ATM operating revenues for the year ended December 31, 2013 is related to a nonrecurring charge for retroactive property taxes on certain ATM locations in the U.K

 

(5)

Adjustment to selling, general, and administrative expenses in 2013 represents nonrecurring severance related costs associated with management of the Company’s U.K. operation.

Financial Information For Each Of The Company's Reporting Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2014

 

 

U.S.

 

Europe

 

Other International

 

Eliminations

 

Total

 

 

(In thousands)

Revenue from external customers

 

$

722,051 

 

$

292,157 

 

$

40,613 

 

$

 

$

1,054,821 

Intersegment revenues

 

 

9,567 

 

 

1,509 

 

 

81 

 

 

(11,157)

 

 

 

Cost of revenues

 

 

474,000 

 

 

207,213 

 

 

34,012 

 

 

(11,177)

 

 

704,048 

Selling, general, and administrative expenses

 

 

88,553 

 

 

21,795 

 

 

3,122 

 

 

 

 

113,470 

Acquisition-related expenses

 

 

3,336 

 

 

14,714 

 

 

 

 

 

 

18,050 

Loss on disposal of assets

 

 

1,840 

 

 

1,086 

 

 

298 

 

 

 

 

3,224 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

185,510 

 

 

64,618 

 

 

3,791 

 

 

17 

 

 

253,936 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and accretion expense

 

 

43,872 

 

 

27,546 

 

 

4,259 

 

 

(55)

 

 

75,622 

Amortization of intangible assets

 

 

24,649 

 

 

10,449 

 

 

670 

 

 

 

 

 

35,768 

Interest expense, net, including amortization of deferred financing costs and note discount

 

 

32,101 

 

 

1,491 

 

 

220 

 

 

 

 

 

33,812 

Income tax expense

 

 

25,020 

 

 

2,485 

 

 

669 

 

 

 

 

28,174 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

$

57,434 

 

$

46,252 

 

$

6,243 

 

$

(20)

 

$

109,909 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2013

 

 

U.S.

 

Europe

 

Other International

 

Eliminations

 

Total

 

 

(In thousands)

Revenue from external customers

 

$

657,390 

 

$

178,448 

 

$

40,648 

 

$

 

$

876,486 

Intersegment revenues

 

 

8,319 

 

 

407 

 

 

56 

 

 

(8,782)

 

 

Cost of revenues

 

 

426,635 

 

 

140,812 

 

 

36,122 

 

 

(8,282)

 

 

595,287 

Selling, general, and administrative expenses

 

 

67,890 

 

 

13,575 

 

 

3,127 

 

 

 

 

84,592 

Acquisition-related expenses

 

 

8,036 

 

 

7,333 

 

 

31 

 

 

 

 

15,400 

Loss (gain) on disposal of assets

 

 

1,626 

 

 

(123)

 

 

1,287 

 

 

 

 

2,790 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

183,498 

 

 

33,580 

 

 

2,261 

 

 

(497)

 

 

218,842 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and accretion expense

 

 

41,530 

 

 

22,448 

 

 

4,582 

 

 

(80)

 

 

68,480 

Amortization of intangible assets

 

 

21,101 

 

 

5,541 

 

 

694 

 

 

 

 

27,336 

Interest expense, net, including amortization of deferred financing costs

 

 

21,494 

 

 

1,262 

 

 

330 

 

 

 

 

23,086 

Income tax expense (benefit)

 

 

42,017 

 

 

(190)

 

 

191 

 

 

 

 

 

42,018 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

$

53,023 

 

$

21,745 

 

$

2,434 

 

$

(49)

 

$

77,153 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2012

 

 

U.S.

 

Europe

 

Other International

 

Eliminations

 

Total

 

 

(In thousands)

Revenue from external customers

 

$

626,241 

 

$

117,814 

 

$

36,394 

 

$

 

$

780,449 

Intersegment revenues

 

 

10,087 

 

 

 

 

 

89 

 

 

(10,176)

 

 

Cost of revenues

 

 

423,813 

 

 

93,030 

 

 

28,909 

 

 

(9,665)

 

 

536,087 

Selling, general, and administrative expenses

 

 

54,635 

 

 

7,491 

 

 

2,970 

 

 

429 

 

 

65,525 

Acquisition-related expenses

 

 

3,207 

 

 

120 

 

 

 

 

 

 

3,332 

Loss on disposal of assets

 

 

1,716 

 

 

61 

 

 

10 

 

 

 

 

1,787 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

168,915 

 

 

18,256 

 

 

3,303 

 

 

(941)

 

 

189,533 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and accretion expense

 

 

37,831 

 

 

19,894 

 

 

3,768 

 

 

 

 

61,499 

Amortization of intangible assets

 

 

20,088 

 

 

1,437 

 

 

187 

 

 

 

 

21,712 

Interest expense, net, including amortization of deferred financing costs

 

 

21,005 

 

 

647 

 

 

405 

 

 

 

 

22,057 

Income tax expense (benefit)

 

 

27,069 

 

 

 

 

(60)

 

 

 

 

 

27,009 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

$

62,496 

 

$

21,839 

 

$

8,851 

 

$

(383)

 

$

92,803 

 

_________ 

Identifiable Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

December 31, 2013

 

December 31, 2012

 

 

(In thousands) 

United States

 

$ 

1,127,692 

 

$ 

931,396 

 

$ 

714,110 

Europe

 

 

403,838 

 

 

341,618 

 

 

108,894 

Other International

 

 

28,571 

 

 

26,452 

 

 

30,066 

Eliminations

 

 

(304,311)

 

 

(243,263)

 

 

(84,178)

Total

 

$ 

1,255,790 

 

$ 

1,056,203 

 

$ 

768,892