XML 33 R18.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Reporting and Major Customers
3 Months Ended
Mar. 31, 2019
Segment Reporting and Major Customers  
Segment Reporting and Major Customers

Note 11 — Segment Reporting and Major Customers 

 

Refer to Note 21 of the Company’s audited financial statements for the year ended December 31, 2018, which is included as Exhibit 13.1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2018, as filed with the SEC, for a discussion regarding segment reporting and major customers.

 

At TSYS, the chief operating decision maker (“CODM”) is a group consisting of Senior Executive Management. In the first quarter of 2019, the CODM changed the profitability measure for its operating segments to adjusted segment EBITDA. All periods presented have been adjusted to reflect this new measure.

 

The following table presents the Company’s total assets by segment:

 

 

 

 

 

 

 

 

 

As of

(in thousands)

    

March 31, 2019

    

December 31, 2018

Issuer Solutions

 

$

7,075,930

 

6,843,451

Merchant Solutions

 

 

4,247,317

 

4,248,183

Consumer Solutions

 

 

1,419,687

 

1,374,667

Intersegment assets

 

 

(4,968,802)

 

(4,997,592)

Total assets

 

$

7,774,132

 

7,468,709

 

 

 

 

 

 

 

The Company maintains property and equipment, net of accumulated depreciation and amortization, in the following geographic areas:

 

 

 

 

 

 

 

 

 

 

As of

 

(in thousands)

 

March 31, 2019

 

December 31, 2018

 

United States

 

$

321,654

 

321,119

 

Europe

 

 

47,994

 

45,872

 

Other

 

 

15,752

 

16,083

 

Total

 

$

385,400

 

383,074

 

 

 

 

 

 

 

 

The following table presents the Company’s depreciation and amortization by segment:

 

 

 

 

 

 

 

 

 

Three months ended

 

    

 

March 31, 

(in thousands)

    

2019

 

2018

Depreciation and amortization by segment:

 

 

 

 

 

Issuer Solutions

 

$

35,167

 

28,331

Merchant Solutions

 

 

7,682

 

7,825

Consumer Solutions

 

 

4,416

 

4,259

Segment depreciation and amortization

 

 

47,265

 

40,415

Acquisition intangible amortization

 

 

54,957

 

63,023

Corporate administration and other

 

 

1,488

 

951

Total depreciation and amortization

 

$

103,710

 

104,389

 

 

 

 

 

 

 

The following tables reconcile geographic revenues to external revenues by operating segment based on the domicile of the Company’s customers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2019

(in thousands)

    

Issuer Solutions

    

Merchant Solutions

    

Consumer Solutions

    

Total

United States

 

$

271,130

 

344,298

 

219,191

 

$

834,619

Europe1

 

 

94,387

 

160

 

 -

 

 

94,547

Canada1

 

 

79,633

 

388

 

 -

 

 

80,021

Other1

 

 

25,009

 

335

 

 -

 

 

25,344

Total

 

$

470,159

 

345,181

 

219,191

 

$

1,034,531

 

 

 

 

 

 

 

 

 

 

 

1

Certain of these revenues are impacted by movements in foreign currency exchange rates.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2018

(in thousands)

    

Issuer Solutions

    

Merchant Solutions

    

Consumer Solutions

    

Total

United States

 

$

264,032

 

318,749

 

210,388

 

$

793,169

Europe1

 

 

95,143

 

125

 

 -

 

 

95,268

Canada1

 

 

77,582

 

279

 

 -

 

 

77,861

Other1

 

 

20,602

 

270

 

 -

 

 

20,872

Total

 

$

457,359

 

319,423

 

210,388

 

$

987,170

 

 

 

 

 

 

 

 

 

 

 

1

Certain of these revenues are impacted by movements in foreign currency exchange rates.

 

The following table presents the Company’s operating results by segment:

 

 

 

 

 

 

 

Operating Segments

 

Three months ended March 31, 

 

    

 

 

    

 

(in thousands)

    

 

2019

    

2018

Adjusted segment EBITDA1:

 

 

 

 

 

Issuer Solutions (a)

 

$

204,934

 

195,764

Merchant Solutions (b)

 

 

128,836

 

118,940

Consumer Solutions (c)

 

 

63,693

 

53,667

Corporate administration and other

 

 

(40,176)

 

(37,449)

Total

 

 

357,287

 

330,922

Less:

 

 

 

 

 

Share-based compensation

 

 

10,714

 

6,295

Cayan and TransFirst merger & acquisition (M&A) and integration expenses2

 

 

3,710

 

14,367

Depreciation and amortization

 

 

103,710

 

104,389

Contract asset amortization

 

 

8,038

 

6,874

Contract cost asset amortization

 

 

7,845

 

10,726

Operating income

 

 

223,270

 

188,271

Nonoperating expenses, net

 

 

(42,991)

 

(37,642)

Income before income taxes and equity in income of equity investments

 

$

180,279

 

150,629

 

 

 

 

 

 

Net revenue by segment:

 

 

 

 

 

Issuer Solutions (e)

 

$

433,473

 

423,574

Merchant Solutions (f)

 

 

342,956

 

317,403

Consumer Solutions (g)

 

 

219,178

 

210,489

Segment net revenue

 

 

995,607

 

951,466

Less: intersegment revenues

 

 

15,337

 

15,969

Net revenue3

 

 

980,270

 

935,497

Add: reimbursable items

 

 

54,261

 

51,673

Total revenues

 

$

1,034,531

 

987,170

 

 

 

 

 

 

Adjusted segment EBITDA margin on net revenue:

 

 

 

 

 

Issuer Solutions (a)/(e)

 

 

47.3%

 

46.2%

Merchant Solutions (b)/(f)

 

 

37.6%

 

37.5%

Consumer Solutions (c)/(g)

 

 

29.1%

 

25.5%

 

 

 

 

 

 

1

Adjusted segment EBITDA is net income excluding equity in income investments, interest expense (net of interest income), income taxes, depreciation, amortization, contract asset amortization, contract cost asset amortization, gains or losses on foreign currency translation, other nonoperating income or expenses, share-based compensation, litigation, claims, judgements or settlements and Cayan and TransFirst M&A and integration expenses.

2

Excludes share-based compensation

3

Net revenue is defined as total revenues less reimbursable items (such as postage) that are recorded by TSYS as expense.

 

Major Customers

 

For the three months ended March 31, 2019 and 2018, the Company did not have any major customers.