EX-99.1

EX-99.1 7 d431317dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Vantiv Reports Second Quarter 2017 Results

Continues Trend of Strong Execution and Double Digit Merchant Growth

CINCINNATI, August 9, 2017—Vantiv, Inc. (NYSE: VNTV) (“Vantiv” or the “company”) today announced financial results for the second quarter ended June 30, 2017. Total revenue increased 12% to $998.8 million as compared to $891.2 million in the prior year period. Net revenue increased 10% to $530.0 million as compared to $480.5 million in the prior year period. On a GAAP basis, net income per diluted share attributable to Vantiv, Inc. increased 11% to $0.42 as compared to $0.38 in the prior year period. Pro forma adjusted net income per share increased 19% to $0.83 as compared to $0.70 in the prior year period. (See Schedule 1 for net income per diluted share attributable to Vantiv, Inc. and Schedule 2 for pro forma adjusted net income per share.)

“Our scale, distribution and technology have enabled us to consistently generate strong net revenue growth,” said Charles Drucker, president and chief executive officer at Vantiv. “Our team continues to execute at the highest level, bringing our strategy of investing in high growth channels and verticals to life in a way that enhances our growth potential and increases shareholder value.”

Merchant Services

Merchant Services net revenue increased 16% to $449.1 million in the second quarter as compared to $387.8 million in the prior year period, primarily due to a 10% increase in transactions and a 5% increase in net revenue per transaction. On an organic basis, Merchant Services net revenue grew low double digits in the second quarter as compared to the prior year period. Sales and marketing expenses increased 17% to $162.6 million in the second quarter as compared to $139.1 million in the prior year period, primarily due to strong new sales growth in partner channels. (See Schedule 3 for segment information.)

Financial Institution Services

Financial Institution Services net revenue decreased 13% to $80.9 million in the second quarter as compared to $92.7 million in the prior year period. Net revenue growth was impacted by compression from the Fifth Third Bank contract renewal, lapping the contribution from EMV card reissuance and fraud related services in the prior year period, and the de-conversion of a major client. Sales and marketing expenses decreased 2% to $5.6 million in the second quarter as compared to $5.7 million in the prior year period. (See Schedule 3 for segment information.)

Operating Expenses

Other operating costs increased 7% on a GAAP basis to $78.9 million in the second quarter as compared to $73.6 million in the prior year period. When excluding transition, acquisition and integration costs of $5.0 million, Other operating costs increased 5% on a pro forma basis to $74.0 million as compared to $70.1 million in the prior year period. (See schedule 1 for GAAP financial measures and Schedule 2 for non-GAAP and pro forma adjustments.)

General and administrative expenses increased 3% on a GAAP basis to $50.7 million in the second quarter as compared to $49.1 million in the prior year period. When excluding transition, acquisition and integration costs of $8.3 million as well as share-based compensation of $10.9 million, General and administrative expenses decreased 2% on a pro forma basis to $31.6 million as compared to $32.3 million in the prior year period. (See schedule 1 for GAAP financial measures and Schedule 2 for non-GAAP and pro forma adjustments.)

Adjusted EBITDA

Adjusted EBITDA increased 10% to $256.2 million in the second quarter as compared to $233.3 million in the prior year period. (See Schedule 6 for a reconciliation of GAAP net income to adjusted EBITDA.)

Depreciation and Amortization

Depreciation and amortization expense increased 20% on a GAAP basis to $78.4 million in the second quarter as compared to $65.2 million in the prior year period. Excluding intangible amortization of $54.3 million, depreciation and amortization expense increased 34% on a pro forma basis to $24.1 million as compared to $18.0 million in the prior year period. (See Schedule 1 for GAAP financial measures and Schedule 2 for non-GAAP and pro forma adjustments.)

$1.27 Billion Share Purchase

On August 7, 2017, Vantiv entered into a transaction agreement with Fifth Third Bank pursuant to which Vantiv will purchase 19,790,000 shares of its Class A common stock directly from Fifth Third Bank at a price of $64.04 per share, which is equal to the closing share price of Vantiv’s Class A common stock on August 4, 2017. The total purchase price of approximately $1.27 billion was funded with an additional Term B Loan. In connection with the purchase, Vantiv expects to record a liability of approximately $650 million during the quarter ending September 30, 2017 under the tax receivable agreement Vantiv entered into with Fifth Third Bank at the time of its initial public offering.

Full-Year and Third Quarter Financial Outlook

For the full-year 2017, net revenue is expected to be $2,100 to $2,120 million, representing an increase of 10% to 11% above the prior year. On a GAAP basis, net income per diluted share attributable to Vantiv, Inc. is expected to be $1.31—$1.36 for the full-year 2017. Pro forma adjusted net income per share is expected to be $3.31—$3.36 for the full-year 2017. (See Schedule 7 for a reconciliation of the outlook for GAAP net income per share attributable to Vantiv, Inc. to pro forma adjusted net income per share.)

For the third quarter of 2017, net revenue is expected to be $544 to $554 million, representing an increase of 11% to 13% above the prior year period. On a GAAP basis, net income per diluted share attributable to Vantiv, Inc. is expected to be $0.41—$0.43 for the third quarter of 2017. Pro forma adjusted net income per share is expected to be $0.88—$0.90 for the third quarter of 2017. (See Schedule 7 for a reconciliation of the outlook for GAAP net income per share attributable to Vantiv, Inc. to pro forma adjusted net income per share.)

Earnings Conference Call and Audio Webcast

The company will host a conference call to discuss the second quarter financial results today at 8:00 a.m. ET. The conference call can be accessed live over the phone by dialing (855) 442-0877, or for international callers (724) 928-9460 and referencing “U.S. Analyst Call”. A replay will be available approximately two hours after the call concludes and can be accessed by dialing (844) 230-8058, and entering replay passcode 6801825#. The call will also be webcast live from the company’s investor relations website at http://investors.vantiv.com. Following completion of the call, a recorded replay of the webcast will be available on the website.

ABOUT VANTIV

Vantiv, Inc. (NYSE: VNTV) is a leading payment processor differentiated by an integrated technology platform. Vantiv offers a comprehensive suite of traditional and innovative payment processing and technology solutions to merchants and financial institutions of all sizes, enabling them to address their payment processing needs through a single provider. We build strong relationships with our customers, helping them become more efficient, more secure and more successful. Vantiv is the largest merchant acquirer and the largest PIN debit acquirer based on number of transactions in the U.S. The company’s growth strategy includes expanding further into high-growth channels and verticals, including integrated payments, eCommerce, and merchant bank. Visit us at www.vantiv.com, or follow us on Twitter, Facebook, LinkedIn, Google+ and YouTube.

^© 2017 Vantiv, LLC. All Rights Reserved. All trademarks, service marks and trade names referenced herein are the property of their respective owners. Vantiv and other Vantiv products and services mentioned herein as well as their respective logos are registered trademarks or trademarks of Vantiv, LLC in the U.S. and other countries.

Non-GAAP and Pro Forma Financial Measures

This earnings release presents non-GAAP and pro forma financial information including net revenue, adjusted EBITDA, pro forma adjusted net income, and pro forma adjusted net income per share. These are important financial performance measures for the company, but are not financial measures as defined by GAAP. The presentation of this financial information is not intended to be considered in isolation of or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. The company uses these non-GAAP and pro forma financial performance measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. The company believes that they provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making. Reconciliations of these measures to the most directly comparable GAAP financial measures are presented in the attached schedules.

Forward-Looking Statements

This release contains forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical fact or relating to present facts or current conditions included in this release are forward-looking statements including any statements regarding guidance and statements of a general economic or industry specific nature. Forward-looking statements give our current expectations and projections relating to our financial condition, results of operations, guidance, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “should,” “can have,” “likely” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events.

The forward-looking statements contained in this release are based on assumptions that we have made in light of our industry experience and our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances. As you review and consider information presented herein, you should understand that these statements are not guarantees of future performance or results. They depend upon future events and are subject to risks, uncertainties (many of which are beyond our control) and assumptions. Although we believe that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect our actual future performance or results and cause them to differ materially from those anticipated in the forward-looking statements. Certain of these factors and other risks are discussed in the company’s filings with the U.S. Securities and Exchange Commission (the “SEC”) and include, but are not limited to: (i) our ability to adapt to developments and change in our industry; (ii) competition; (iii) unauthorized disclosure of data or security breaches; (iv) systems failures or interruptions; (v) our ability to expand our market share or enter new markets; (vi) our ability to identify and complete acquisitions, joint ventures and partnerships; (vii) failure to comply with applicable requirements of Visa, MasterCard or other payment networks or changes in those requirements; (viii) our ability to pass along fee increases; (ix) termination of sponsorship or clearing services; (x) loss of clients or referral partners; (xi) reductions in overall consumer, business and government spending; (xii) fraud by merchants or others; (xiii) a decline in the use of credit, debit or prepaid cards; (xiv) consolidation in the banking and retail industries; (xv) the effects of governmental regulation or changes in laws; and (xvi) outcomes of future litigation or investigations. Should one or more of these risks or uncertainties materialize, or should any of these assumptions prove incorrect, our actual results may vary in material respects from those projected in these forward-looking statements. More information on potential factors that could affect the company’s financial results and performance is included from time to time in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the company’s periodic reports filed with the SEC, including the company’s most recently filed Annual Report on Form 10-K and its subsequent filings with the SEC.

Any forward-looking statement made by us in this release speaks only as of the date of this release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

CONTACTS

Investors

Nathan Rozof, CFA

Investor Relations

(866) 254-4811

(513) 900-4811

IR@vantiv.com

Media

Andrew Ciafardini

Corporate Communications

(513) 900-5308

Andrew.Ciafardini@vantiv.com

Schedule 1

Vantiv, Inc.

Consolidated Statements of Income

(Unaudited)

(in thousands, except share data)


	Three Months Ended June 30,						% Change			Six Months Ended June 30,						% Change
	2017			2016			% Change			2017			2016			% Change
Total revenue	$	998,764		$	891,217			12	%	$	1,926,966		$	1,709,840			13	%
Network fees and other costs		468,733			410,736			14	%		926,825			798,149			16	%

Net revenue⁽¹⁾		530,031			480,481			10	%		1,000,141			911,691			10	%
Sales and marketing		168,263			144,844			16	%		323,303			280,482			15	%
Other operating costs		78,941			73,599			7	%		154,865			147,302			5	%
General and administrative		50,727			49,120			3	%		140,025			93,104			50	%
Depreciation and amortization		78,378			65,234			20	%		154,464			133,464			16	%

Income from operations		153,722			147,684			4	%		227,484			257,339			(12	)%
Interest expense—net		(29,750	)		(26,118	)		14	%		(58,920	)		(53,847	)		9	%
Non-operating expenses⁽²⁾		(3,411	)		(4,664	)		(27	)%		(7,535	)		(10,316	)		(27	)%

Income before applicable income taxes		120,561			116,902			3	%		161,029			193,176			(17	)%
Income tax expense⁽³⁾		33,707			38,441			(12	)%		38,874			62,267			(38	)%

Net income		86,854			78,461			11	%		122,155			130,909			(7	)%
Less: Net income attributable to non-controlling interests		(18,077	)		(19,134	)		(6	)%		(24,493	)		(31,844	)		(23	)%

Net income attributable to Vantiv, Inc.	$	68,777		$	59,327			16	%	$	97,662		$	99,065			(1	)%

Net income per share attributable to Vantiv, Inc. Class A common stock:
Basic	$	0.43		$	0.38			13	%	$	0.61		$	0.64			(5	)%
Diluted⁽⁴⁾	$	0.42		$	0.38			11	%	$	0.60		$	0.63			(5	)%
Shares used in computing net income per share of Class A common stock:
Basic		161,266,692			155,670,267						161,072,513			155,533,813
Diluted		162,510,616			197,258,209						162,483,315			197,018,018
Non Financial Data:
Transactions (in millions)		6,587			6,183			7	%		12,862			12,003			7	%

⁽¹⁾

Net revenue is revenue, less network fees and other costs which primarily consist of pass through expenses incurred by us in connection with providing processing services to our clients, including Visa and Mastercard network association fees, payment network fees, third party processing expenses, telecommunication charges, postage and card production costs.

⁽²⁾	Non-operating expenses for the three and six months ended June 30, 2017 and 2016 primarily relate to the change in fair value of a tax receivable agreement (“TRA”) entered into as part of the acquisition of Mercury.

⁽³⁾

Includes a credit of approximately $5.5 million and $14.1 million for the three and six months ended June 30, 2017, respectively, relating to excess tax benefits as a result of the Company adopting new stock compensation accounting guidance on January 1, 2017 which requires those benefits be recorded in income tax expense.

⁽⁴⁾

Due to our structure as a C corporation and Vantiv Holding’s structure as a pass-through entity for tax purposes, the numerator in the diluted net income per share calculation is adjusted to reflect our income tax expense at an expected effective tax rate assuming the conversion of the Class B units of Vantiv Holding into shares of our Class A common stock. During the three and six months ended June 30, 2017, approximately 35.0 million weighted-average Class B units of Vantiv Holding were excluded in computing diluted net income per share because including them would have an antidilutive effect. As the Class B units of Vantiv Holding were not included, the numerator used in the calculation of diluted net income per share was equal to the numerator used in the calculation of basic net income per share for the three and six months ended June 30, 2017. The components of the diluted net income per share calculation are as follows:


	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Income before applicable income taxes	$	—	$	116,902	$	—	$	193,176
Taxes		—		42,085		—		69,543

Net income	$	68,777	$	74,817	$	97,662	$	123,633
Diluted shares		162,510,616		197,258,209		162,483,315		197,018,018
Diluted EPS	$	0.42	$	0.38	$	0.60	$	0.63

Schedule 2

Vantiv, Inc.

Pro Forma Adjusted Net Income

(Unaudited)

(in thousands, except share data)


	Three Months Ended June 30,						% Change			Six Months Ended June 30,						% Change
	2017			2016			% Change			2017			2016			% Change
	(in thousands)									(in thousands)
Income before applicable income taxes	$	120,561		$	116,902			3	%	$	161,029		$	193,176			(17	)%
Non-GAAP Adjustments:
Transition, acquisition and integration costs⁽¹⁾		13,236			12,408			7	%		62,770			19,571			221	%
Share-based compensation⁽²⁾		10,881			7,940			37	%		21,461			16,292			32	%
Intangible amortization⁽³⁾		54,294			47,242			15	%		106,200			94,907			12	%
Non-operating expenses⁽⁴⁾		3,411			4,664			(27	)%		7,535			10,316			(27	)%

Non-GAAP Adjusted Income Before Applicable Taxes		202,383			189,156			7	%		358,995			334,262			7	%
Less: Pro Forma Adjustments
Income tax expense⁽⁵⁾		68,810			68,096			1	%		122,058			120,334			1	%
Tax adjustments⁽⁶⁾		(31,579	)		(18,070	)		75	%		(63,157	)		(36,140	)		75	%

Total pro forma tax expense		37,231			50,026			(26	)%		58,901			84,194			(30	)%
Pro forma tax rate		18	%		26	%					16	%		25	%
Other⁽⁷⁾		428			692			(38	)%		684			1,227			(44	)%

Pro forma adjusted net income	$	164,724		$	138,438			19	%	$	299,410		$	248,841			20	%

Pro forma adjusted net income per share	$	0.83		$	0.70			19	%	$	1.52		$	1.26			21	%
Adjusted shares outstanding		197,553,442			197,258,209						197,526,141			197,018,018

Non-GAAP and Pro Forma Financial Measures

This schedule presents non-GAAP and pro forma financial measures, which are important financial performance measures for the Company, but are not financial measures as defined by GAAP. Such financial measures should not be considered as alternatives to GAAP, and such measures may not be comparable to those reported by other companies.

Pro forma adjusted net income is derived from GAAP income before applicable income taxes and adjusted for the following items described below:

⁽¹⁾

Represents acquisition and integration costs incurred in connection with our acquisitions, charges related to employee termination benefits and other transition activities. Transition, acquisition and integration costs for the three months ended June 30, 2017 and 2016 include $4,976 and $3,487 in Other operating costs, respectively and $8,260 and $8,921 in General and administrative (“G&A”), respectively. Transition, acquisition and integration costs for the six months ended June 30, 2017 and 2016 include $8,239 and $5,975 in Other operating costs, respectively and $54,531 and $13,596 in General and administrative (“G&A”), respectively. Included in Transition, acquisition and integration costs in the six months ended June 30, 2017 is a $38 million charge to G&A related to a settlement agreement stemming from legacy litigation of an acquired company.

⁽²⁾	Share-based compensation is recorded in G&A.

⁽³⁾	Represents amortization of intangible assets acquired through business combinations and customer portfolio and related asset acquisitions.

⁽⁴⁾	Non-operating expenses for the three and six months ended June 30, 2017 and 2016 primarily relate to the change in the fair value of a TRA entered into as part of the acquisition of Mercury.

⁽⁵⁾

Represents adjusted income tax expense to reflect an effective tax rate of 34.0% for 2017 and 36.0% for 2016, respectively, assuming the conversion of the Class B units of Vantiv Holding into shares of Class A common stock, including the tax effect of adjustments described above. The 2017 effective tax rate includes the impact of the excess tax benefits relating to stock compensation as a result of the Company adopting new stock compensation accounting guidance on January 1, 2017 which requires those benefits to be recorded in income tax expense. The effective tax rate is expected to remain at 34.0% for the remainder of 2017.

⁽⁶⁾

Represents tax benefits due to the amortization of intangible assets and other tax attributes resulting from or acquired with our acquisitions, and to the tax basis step up associated with our separation from Fifth Third Bank and the purchase or exchange of Class B units of Vantiv Holding, net of payment obligations under tax receivable agreements.

⁽⁷⁾	Represents the non-controlling interest, net of pro forma income tax expense discussed in (5) above, associated with a consolidated joint venture.

Schedule 3

Vantiv, Inc.

Segment Information

(Unaudited)

(in thousands)

Merchant Services


	Three Months Ended June 30,
	2017		2016		% Change
Total revenue	$	886,675	$	762,593		16	%
Network fees and other costs		437,532		374,820		17	%

Net revenue		449,143		387,773		16	%
Sales and marketing		162,647		139,108		17	%

Segment profit	$	286,496	$	248,665		15	%

Non-financial data:
Transactions (in millions)		5,673		5,156		10	%
Net revenue per transaction	$	0.0792	$	0.0752		5	%

	Six Months Ended June 30,
	2017		2016		% Change
Total revenue	$	1,698,711	$	1,457,173		17	%
Network fees and other costs		863,676		728,154		19	%

Net revenue		835,035		729,019		15	%
Sales and marketing		311,606		268,444		16	%

Segment profit	$	523,429	$	460,575		14	%

Non-financial data:
Transactions (in millions)		11,014		10,003		10	%
Net revenue per transaction	$	0.0758	$	0.0729		4	%

Financial Institution Services

	Three Months Ended June 30,
	2017		2016		% Change
Total revenue	$	112,089	$	128,624		(13	)%
Network fees and other costs		31,201		35,916		(13	)%

Net revenue		80,888		92,708		(13	)%
Sales and marketing		5,616		5,736		(2	)%

Segment profit	$	75,272	$	86,972		(13	)%

Non-financial data:
Transactions (in millions)		914		1,027		(11	)%
Net revenue per transaction	$	0.0885	$	0.0903		(2	)%

	Six Months Ended June 30,
	2017		2016		% Change
Total revenue	$	228,255	$	252,667		(10	)%
Network fees and other costs		63,149		69,995		(10	)%

Net revenue		165,106		182,672		(10	)%
Sales and marketing		11,697		12,038		(3	)%

Segment profit	$	153,409	$	170,634		(10	)%

Non-financial data:
Transactions (in millions)		1,848		2,000		(8	)%
Net revenue per transaction	$	0.0893	$	0.0913		(2	)%

Schedule 4

Vantiv, Inc.

Condensed Consolidated Statements of Financial Position

(Unaudited)

(in thousands)


	June 30, 2017		December 31, 2016
Assets
Current assets:
Cash and cash equivalents	$	119,916	$	139,148
Accounts receivable—net		880,289		940,052
Related party receivable		1,830		1,751
Settlement assets		144,964		152,490
Prepaid expenses		54,925		39,229
Other		38,059		15,188

Total current assets		1,239,983		1,287,858
Customer incentives		65,426		67,288
Property, equipment and software—net		465,846		348,553
Intangible assets—net		762,520		787,820
Goodwill		4,163,798		3,738,589
Deferred taxes		721,187		771,139
Other assets		26,099		42,760

Total assets	$	7,444,859	$	7,044,007

Liabilities and equity
Current liabilities:
Accounts payable and accrued expenses	$	499,550	$	471,979
Related party payable		3,375		3,623
Settlement obligations		834,686		801,381
Current portion of note payable		131,119		131,119
Current portion of tax receivable agreement obligations to related parties		242,143		191,014
Current portion of tax receivable agreement obligations		54,258		60,400
Deferred income		18,731		7,907
Current maturities of capital lease obligations		8,672		7,870
Other		6,961		13,719

Total current liabilities		1,799,495		1,689,012
Long-term liabilities:
Note payable		3,384,351		3,089,603
Tax receivable agreement obligations to related parties		288,030		451,318
Tax receivable agreement obligations		39,895		86,640
Capital lease obligations		8,863		13,223
Deferred taxes		94,615		62,148
Other		49,107		44,774

Total long-term liabilities		3,864,861		3,747,706
Total liabilities		5,664,356		5,436,718
Commitments and contingencies
Equity:
Total equity⁽¹⁾		1,780,503		1,607,289

Total liabilities and equity	$	7,444,859	$	7,044,007

⁽¹⁾	Includes equity attributable to non-controlling interests.

Schedule 5

Vantiv, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)


	Six Months Ended June 30,
	2017			2016
Operating Activities:
Net income	$	122,155		$	130,909
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense		154,464			133,464
Amortization of customer incentives		12,975			12,581
Amortization of debt issuance costs		2,308			3,237
Share-based compensation expense		21,461			16,292
Deferred taxes		40,500			32,400
Excess tax benefit from share-based compensation		—			(8,067	)
Tax receivable agreements non-cash items		7,553			10,252
Other		1,284			382
Change in operating assets and liabilities:
Accounts receivable and related party receivable		65,591			(41,879	)
Net settlement assets and obligations		40,831			(31,082	)
Customer incentives		(13,585	)		(23,343	)
Prepaid and other assets		(33,989	)		(1,695	)
Accounts payable and accrued expenses		28,773			17,867
Payable to related party		(248	)		(1,304	)
Other liabilities		(15,155	)		(1,528	)

Net cash provided by operating activities		434,918			248,486

Investing Activities:
Purchases of property and equipment		(58,901	)		(62,883	)
Acquisition of customer portfolios and related assets and other		(19,570	)		(883	)
Purchase of derivative instruments		—			(21,523	)
Cash used in acquisitions, net of cash acquired		(531,534	)		—

Net cash used in investing activities		(610,005	)		(85,289	)

Financing Activities:
Borrowings on revolving credit facility		3,051,000			855,000
Repayment of revolving credit facility		(2,693,000	)		(855,000	)
Repayment of debt and capital lease obligations		(70,228	)		(69,521	)
Payment of debt issuance costs		(1,098	)		—
Proceeds from issuance of Class A common stock under employee stock plans		10,096			8,538
Repurchase of Class A common stock (to satisfy tax withholding obligations)		(5,691	)		(5,784	)
Settlement of certain tax receivable agreements		(68,804	)		(41,163	)
Payments under tax receivable agreements		(55,695	)		(53,474	)
Excess tax benefit from share-based compensation		—			8,067
Distributions to non-controlling interests		(10,725	)		(4,220	)
Other		—			(12	)

Net cash provided by (used in) financing activities		155,855			(157,569	)

Net (decrease) increase in cash and cash equivalents		(19,232	)		5,628
Cash and cash equivalents—Beginning of period		139,148			197,096

Cash and cash equivalents—End of period	$	119,916		$	202,724

Cash Payments:
Interest	$	56,587		$	50,814
Taxes		20,995			13,443

Schedule 6

Vantiv, Inc.

Reconciliation of GAAP Net Income to Adjusted EBITDA

(Unaudited)

(in thousands)


	Three Months Ended June 30,				% Change			Six Months Ended June 30,				% Change
	2017		2016		% Change			2017		2016		% Change
Net income	$	86,854	$	78,461		11	%	$	122,155	$	130,909		(7	)%
Income tax expense		33,707		38,441		(12	)%		38,874		62,267		(38	)%
Non-operating expenses⁽¹⁾		3,411		4,664		(27	)%		7,535		10,316		(27	)%
Interest expense—net		29,750		26,118		14	%		58,920		53,847		9	%
Share-based compensation		10,881		7,940		37	%		21,461		16,292		32	%
Transition, acquisition and integration costs⁽²⁾		13,236		12,408		7	%		62,770		19,571		221	%
Depreciation and amortization		78,378		65,234		20	%		154,464		133,464		16	%

Adjusted EBITDA	$	256,217	$	233,266		10	%	$	466,179	$	426,666		9	%

Non-GAAP Financial Measures

This schedule presents adjusted EBITDA, which is an important financial performance measure for the Company, but is not a financial measure as defined by GAAP. Such financial measure should not be considered as an alternative to GAAP net income, and such measure may not be comparable to those reported by other companies.

⁽¹⁾	Non-operating expenses for the three and six months ended June 30, 2017 and 2016 primarily relate to the change in fair value of a TRA entered into as part of the acquisition of Mercury.

⁽²⁾

Represents acquisition and integration costs incurred in connection with our acquisitions, charges related to employee termination benefits and other transition activities. Included in Transition, acquisition and integration costs in the six months ended June 30, 2017 is a $38 million charge related to a settlement agreement stemming from legacy litigation of an acquired company.

Schedule 7

Vantiv, Inc.

Outlook Summary

(Unaudited)


	Third Quarter Financial Outlook						Full Year Financial Outlook
	Three Months Ended September 30,						Year Ended December 31,
	2017 Outlook		2016 Actual		% Change		2017 Outlook		2016 Actual		% Change
GAAP net income per share attributable to Vantiv, Inc.	$	0.41 - $0.43	$	0.41		0% - 5%	$	1.31 - $1.36	$	1.32		(1%) - 3%
Adjustments to reconcile GAAP to non-GAAP pro forma adjusted net income per share⁽¹⁾	$	0.47	$	0.30		57%	$	2.00	$	1.41		42%

Pro forma adjusted net income per share	$	0.88 - $0.90	$	0.71		24% -27%	$	3.31 - $3.36	$	2.73		21% - 23%

Non-GAAP and Pro Forma Financial Measures

⁽¹⁾

Represents adjustments for the following items: (a) acquisition and integration costs incurred in connection with our acquisitions, charges related to employee termination benefits and other transition activities, the full year 2017 financial outlook includes a $38 million charge recorded in March 2017 related to a settlement agreement stemming from legacy litigation of an acquired company; (b) share-based compensation; (c) amortization of intangible assets acquired in business combinations and customer portfolio and related asset acquisitions; (d) non-operating expense primarily associated with the change in fair value of a TRA entered into as part of the acquisition of Mercury; (e) non-controlling interest; (f) adjustments to income tax expense to reflect an effective tax rate of 34.0% for the three months ended September 30, 2017 and year ended December 31, 2017, which includes the impact of excess tax benefits relating to stock compensation as a result of the Company adopting new stock compensation accounting guidance on January 1, 2017 which requires those benefits be recorded in income tax expense and 36.0% for the three months ended September 30, 2016 and year ended December 31, 2016, assuming conversion of the Fifth Third Bank non-controlling interests into shares of Class A common stock, including the tax effect of adjustments described above; and (g) tax benefits due to the amortization of intangible assets and other tax attributes resulting from or acquired with our acquisitions, and to the tax basis step up associated with our separation from Fifth Third Bank and the purchase or exchange of Class B units of Vantiv Holding, net of payment obligations under tax receivable agreements.