XML 46 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information
12 Months Ended
Dec. 31, 2017
Segment Information  
Segment Information

(20) Segment Information

 

As of December 31, 2017, the Company’s operations consisted of its North America, Europe & Africa, and Australia & New Zealand segments. As the integration of DCPayments (acquired in January 2017) progressed throughout the second quarter of 2017, the Company separated the DCPayments operations into their respective geographical components, including them within the Company’s geographical segments and created a new Australia & New Zealand segment, which includes the DCPayments operations in Australia and New Zealand. The Company’s ATM operations in the U.S., Canada, Mexico, and Puerto Rico are included in its North America segment. The North America segment also includes the Company’s transaction processing operations, which service its internal ATM operations, along with external customers. The transaction processing operations were previously reported in the Company’s Corporate & Other segment. The Corporate segment solely includes the Company’s corporate general and administrative expenses. The Company’s operations in the U.K., Ireland, Germany, Poland, Spain, and South Africa are included in its Europe & Africa segment, along with i-design (the Company’s ATM advertising business based in the U.K.). While each of the reporting segments provides similar kiosk-based and/or ATM-related services, each segment is managed separately and requires different marketing and business strategies. Segment information presented for prior periods have been revised to reflect the changes in the Company’s segments.

 

Management uses Adjusted EBITDA and Adjusted EBITA, together with U.S. GAAP measures, to manage and measure the performance of its segments. Management believes Adjusted EBITDA and Adjusted EBITA are useful measures because they allow management to more effectively evaluate the performance of the business and compare its results of operations from period to period without regard to financing methods, capital structure or non-recurring costs, as defined by the Company. Adjusted EBITDA and Adjusted EBITA exclude amortization of intangible assets, share-based compensation expense, acquisition and divestiture-related expenses, certain non-operating expenses (if applicable in a particular period), certain costs not anticipated to occur in future periods, gains or losses on disposal and impairment of assets, the Company’s obligations for the payment of income taxes, interest expense, and other obligations such as capital expenditures, and includes an adjustment for noncontrolling interests. Additionally, Adjusted EBITDA excludes depreciation and accretion expense. Depreciation and accretion expense and amortization of intangible assets are excluded as these amounts can vary substantially from company to company within the Company’s industry depending upon accounting methods and book values of assets, capital structures, and the methods by which the assets were acquired.

 

Adjusted EBITDA and Adjusted EBITA, as defined by the Company, are non-GAAP financial measures provided as a complement to financial results prepared in accordance with U.S. GAAP and may not be comparable to similarly-titled measures reported by other companies. In evaluating the Company’s performance as measured by Adjusted EBITDA and Adjusted EBITA, management recognizes and considers the limitations of these measurements. Accordingly, Adjusted EBITDA and Adjusted EBITA are only two of the measurements that management utilizes. Therefore, Adjusted EBITDA and Adjusted EBITA should not be considered in isolation or as a substitute for operating income, net income, cash flows from operating, investing, or financing activities, or other income or cash flow measures prepared in accordance with U.S. GAAP.

 

Below is a reconciliation of Net (loss) income attributable to controlling interests and available to common shareholders to EBITDA, Adjusted EBITDA, and Adjusted EBITA:  

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

December 31, 

 

 

2017

    

2016

    

2015

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to controlling interests and available to common shareholders

 

$

(145,350)

 

$

87,991

 

$

67,080

Adjustments:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

35,036

 

 

17,360

 

 

19,451

Amortization of deferred financing costs and note discount

 

 

12,574

 

 

11,529

 

 

11,363

Income tax (benefit) expense

 

 

(9,292)

 

 

26,622

 

 

39,342

Depreciation and accretion expense

 

 

122,036

 

 

90,953

 

 

85,030

Amortization of intangible assets

 

 

57,866

 

 

36,822

 

 

38,799

EBITDA 

 

$

72,870

 

$

271,277

 

$

261,065

Add back:

 

 

 

 

 

 

 

 

 

Loss (gain) on disposal and impairment of assets

 

 

33,275

 

 

81

 

 

(14,010)

Other expense (1)

 

 

3,524

 

 

2,958

 

 

3,780

Noncontrolling interests (2)

 

 

(25)

 

 

(67)

 

 

(996)

Share-based compensation expense

 

 

14,395

 

 

21,430

 

 

19,421

Acquisition and divestiture-related expenses (3)

 

 

18,917

 

 

9,513

 

 

27,127

Goodwill and intangible asset impairment(4)

 

 

194,521

 

 

 —

 

 

 —

Redomicile-related expenses (5)

 

 

782

 

 

13,747

 

 

 —

Restructuring expenses (6)

 

 

10,354

 

 

 —

 

 

 —

Adjusted EBITDA

 

$

348,613

 

$

318,939

 

$

296,387

Less:

 

 

 

 

 

 

 

 

 

Depreciation and accretion expense (7)

 

 

122,029

 

 

90,927

 

 

84,608

Adjusted EBITA

 

$

226,584

 

$

228,012

 

$

211,779

 

(1)

Includes foreign currency translation gains/losses, the revaluation of the estimated acquisition-related contingent consideration payable, and other non-operating costs.

(2)

Noncontrolling interests adjustment made such that Adjusted EBITDA includes only the Company’s ownership interest in the Adjusted EBITDA of its Mexican subsidiaries.

(3)

Acquisition and divestiture-related expenses include costs incurred for professional and legal fees and certain other transition and integration-related costs.

(4)

Goodwill and intangible asset impairments related to the Company’s Australia & New Zealand segment.

(5)

Expenses associated with the Company’s redomicile of its parent company to the U.K., which was completed on July 1, 2016.

(6)

Expenses primarily related to employee severance costs associated with the Company’s Restructuring Plan implemented in the first quarter of 2017 and certain costs associated with exiting its Poland operations during the fourth quarter of 2017.

(7)

Amounts exclude a portion of the expenses incurred by one of the Company’s Mexican subsidiaries to account for the amounts allocable to the noncontrolling interest shareholders. 

 

The following tables reflect certain financial information for each of the Company’s reporting segments for the periods presented: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31, 2017

 

 

    

North America

    

Europe & Africa (1)

    

Australia & New Zealand (2)

    

Corporate

    

Eliminations

    

Total

 

 

 

(In thousands)

 

Revenue from external customers

 

$

971,343

 

$

403,344

 

$

132,912

 

$

 —

 

$

 —

 

$

1,507,599

 

Intersegment revenues

 

 

9,043

 

 

1,488

 

 

 —

 

 

 —

 

 

(10,531)

 

 

 —

 

Cost of revenues

 

 

658,153

 

 

250,120

 

 

96,474

 

 

1,146

 

 

(6,773)

 

 

999,120

 

Selling, general, and administrative expenses

 

 

71,603

 

 

37,992

 

 

9,244

 

 

55,398

 

 

 —

 

 

174,237

 

Redomicile-related expenses

 

 

 —

 

 

49

 

 

 —

 

 

733

 

 

 —

 

 

782

 

Restructuring expenses

 

 

3,668

 

 

2,942

 

 

 —

 

 

3,744

 

 

 —

 

 

10,354

 

Acquisition and divestiture-related expenses

 

 

2,210

 

 

2,261

 

 

3,132

 

 

11,314

 

 

 —

 

 

18,917

 

Goodwill and intangible asset impairment

 

 

 —

 

 

 —

 

 

194,521

 

 

 —

 

 

 —

 

 

194,521

 

Loss on disposal and impairment of assets

 

 

10,432

 

 

1,299

 

 

21,496

 

 

48

 

 

 —

 

 

33,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

250,619

 

 

116,720

 

 

27,170

 

 

(42,137)

 

 

(3,759)

 

 

348,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and accretion expense

 

 

70,934

 

 

44,306

 

 

6,796

 

 

 —

 

 

 —

 

 

122,036

 

Adjusted EBITA

 

 

179,686

 

 

72,414

 

 

20,380

 

 

(42,137)

 

 

(3,759)

 

 

226,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (3)

 

$

61,742

 

$

61,651

 

$

6,310

 

$

14,437

 

$

 —

 

$

144,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31, 2016

 

 

    

North America

    

Europe & Africa (1)

    

Australia & New Zealand (2)

    

Corporate

    

Eliminations

    

Total

 

 

 

(In thousands)

 

Revenue from external customers

 

$

899,392

 

$

365,972

 

$

 —

 

$

 —

 

$

 —

 

$

1,265,364

 

Intersegment revenues

 

 

9,006

 

 

1,437

 

 

 —

 

 

 —

 

 

(10,443)

 

 

 —

 

Cost of revenues

 

 

592,187

 

 

231,465

 

 

 —

 

 

878

 

 

(10,443)

 

 

814,087

 

Selling, general, and administrative expenses

 

 

63,672

 

 

34,138

 

 

 —

 

 

55,972

 

 

 —

 

 

153,782

 

Redomicile-related expenses

 

 

 —

 

 

166

 

 

 —

 

 

13,581

 

 

 —

 

 

13,747

 

Acquisition and divestiture-related expenses

 

 

3,035

 

 

1,471

 

 

 —

 

 

5,007

 

 

 —

 

 

9,513

 

Loss (gain) on disposal and impairment of assets

 

 

1,975

 

 

(1,894)

 

 

 —

 

 

 —

 

 

 —

 

 

81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

252,543

 

 

101,806

 

 

 —

 

 

(35,489)

 

 

79

 

 

318,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and accretion expense

 

 

54,597

 

 

36,356

 

 

 —

 

 

 —

 

 

 —

 

 

90,953

 

Adjusted EBITA

 

 

197,946

 

 

65,450

 

 

 —

 

 

(35,463)

 

 

79

 

 

228,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (3)

 

$

64,028

 

$

51,294

 

$

 —

 

$

10,560

 

$

 —

 

$

125,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31, 2015

 

 

    

North America

    

Europe & Africa (1)

    

Australia & New Zealand (2)

    

Corporate

 

Eliminations

    

Total

 

 

 

(In thousands)

 

Revenue from external customers

 

$

824,075

 

$

376,226

 

$

 —

 

$

 —

 

$

 —

 

$

1,200,301

 

Intersegment revenues

 

 

11,275

 

 

(1,140)

 

 

 —

 

 

 —

 

 

(10,135)

 

 

 —

 

Cost of revenues

 

 

532,013

 

 

259,889

 

 

 —

 

 

1,219

 

 

(10,184)

 

 

782,937

 

Selling, general, and administrative expenses

 

 

61,602

 

 

32,410

 

 

 —

 

 

46,489

 

 

 —

 

 

140,501

 

Acquisition and divestiture-related expenses

 

 

4,769

 

 

22,258

 

 

 —

 

 

100

 

 

 —

 

 

27,127

 

Loss (gain) on disposal of assets

 

 

2,089

 

 

(16,099)

 

 

 —

 

 

 —

 

 

 —

 

 

(14,010)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

239,475

 

 

85,125

 

 

 —

 

 

(28,280)

 

 

67

 

 

296,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and accretion expense

 

 

50,897

 

 

34,133

 

 

 —

 

 

 —

 

 

 —

 

 

85,030

 

Adjusted EBITA

 

 

188,577

 

 

50,992

 

 

 —

 

 

(28,280)

 

 

490

 

 

211,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (3)

 

$

90,499

 

$

51,850

 

$

 —

 

$

 —

 

$

 —

 

$

142,349

 

 

(1)

The Europe & Africa segment includes operations in South Africa, which were acquired on January 31, 2017.

(2)

The Australia & New Zealand segment includes operations in Australia and New Zealand, which were acquired on January 6, 2017 with the DCPayments acquisition.

(3)

Capital expenditure amounts include payments made for exclusive license agreements, site acquisition costs, and other intangible assets. Additionally, capital expenditure amounts for one of the Company’s Mexican subsidiaries, included in the North America segment, are reflected gross of any noncontrolling interest amounts.

 

 

Identifiable Assets

 

 

 

 

 

 

 

 

 

    

December 31, 2017

    

December 31, 2016

 

 

(In thousands) 

North America

 

$

1,175,154

 

$

956,807

Europe & Africa

 

 

579,879

 

 

363,857

Australia & New Zealand

 

 

75,095

 

 

 —

Corporate

 

 

32,588

 

 

44,032

Total

 

$

1,862,716

 

$

1,364,696

 

 

.