NEW YORK, Aug. 4, 2011 /PRNewswire/ -- M & F Worldwide
Corp. ("M & F Worldwide" or the "Company") (NYSE: MFW) today
reported results for the second quarter and six months ended
June 30, 2011. Additionally, M
& F Worldwide filed its Quarterly Report on Form 10-Q with the
Securities and Exchange Commission today.
M & F Worldwide will host a conference call to discuss its
second quarter 2011 results on August 11,
2011, at 9:00 a.m. (EDT).
The conference call will be accessible by dialing (800)
230-1059 in the United States and
(612) 234-9960 internationally. For those unable to listen
live, a replay of the call will be available by dialing (800)
475-6701 in the United States and
(320) 365-3844 internationally; Access Code: 210443. The
replay will be available from 11:00 a.m.
(EDT) Thursday, August 11, 2011, through 11:59 p.m. (EDT) Thursday, August 25, 2011.
Second Quarter 2011 Highlights
- Net revenues of $438.1 million,
down $13.2 million, or 2.9%, as
compared to the second quarter of 2010.
- Operating income of $67.5
million, down $12.0 million,
or 15.1%, as compared to the second quarter of 2010, in part due to
costs associated with Scantron's recent acquisitions of
GlobalScholar and Spectrum K12 including investments in growth
initiatives and product development.
- Net income of $37.2 million, up
$7.4 million, or 24.8%, as compared
to the second quarter of 2010. Net income for the second
quarter of 2011 includes the impact of a $13.2 million ($10.9
million after tax) one-time gain on the sale of marketable
securities.
Second Quarter 2011 Performance
Consolidated Results
Consolidated net revenues decreased by $13.2 million, or 2.9%, to $438.1 million for the second quarter of 2011
from $451.3 million for the second
quarter of 2010. The decrease was primarily due to volume
declines in checks and related products and decreased revenues per
unit at the Harland Clarke segment, partially offset by an increase
in revenues at the Harland Financial Solutions and Licorice
Products segments.
Operating income decreased by $12.0
million, or 15.1%, to $67.5
million for the second quarter of 2011 from $79.5 million for the second quarter of 2010.
The decrease was primarily due to costs incurred at the
Scantron segment related to the acquisitions of KUE Digital Inc.,
KUED Sub I LLC and KUED Sub II LLC (collectively referred to as
"GlobalScholar") in January 2011 and
Spectrum K12 School Solutions, Inc. ("Spectrum K12") in
July 2010 and deferral of revenue, as
further described in Segment Results below. Volume declines in
check and related products and decreased revenues per unit at the
Harland Clarke segment also contributed to the decrease in
operating income. The decrease in operating income at the Scantron
and Harland Clarke segments was partially offset by increases in
operating income at the Harland Financial Solutions and Licorice
Products segments.
Net income increased by $7.4
million, or 24.8%, to $37.2
million for the second quarter of 2011 from $29.8 million for the second quarter of 2010. The
increase was primarily due to the $13.2
million ($10.9 million after
tax) one-time gain on the sale of marketable securities, a lower
effective tax rate and a decline in interest expense, partially
offset by the decrease in operating income of $12.0 million ($7.3
million after tax).
Adjusted EBITDA decreased by $14.0
million, or 11.0%, to $113.7
million for the second quarter of 2011 from $127.7 million for the second quarter of 2010.
Adjusted EBITDA is a non-GAAP measure that is defined in the
footnotes to this release and reconciled to net income, the most
directly comparable GAAP measure, in the accompanying financial
tables.
Segment Results
Net revenues for the Harland Clarke segment decreased by
$24.6 million, or 8.0%, to
$282.7 million for the second quarter
of 2011 from $307.3 million for the
second quarter of 2010. The decrease was primarily due to volume
declines in check and related products and decreased revenues per
unit, partially offset by revenues from the addition of new
clients. Additionally, the second quarter of 2010 included a
one-time payment resulting from the loss of a client. Operating
income for the Harland Clarke segment decreased by $2.5 million, or 3.8%, to $63.8 million for the second quarter of 2011 from
$66.3 million for the second quarter
of 2010. The decrease in operating income was primarily due to
volume declines and decreased revenues per unit, partially offset
by labor cost reductions resulting from restructuring activities
and lower depreciation and travel expenses. Operating income for
the second quarters of 2011 and 2010 includes restructuring costs
of $0.7 million and $1.6 million, respectively.
Net revenues for the Harland Financial Solutions segment
increased by $5.2 million, or 7.4%,
to $75.3 million for the second
quarter of 2011 from $70.1 million
for the second quarter of 2010. The increase was primarily due to
increases in software revenues and early termination fees and
revenues from the Parsam Technologies, LLC ("Parsam") acquisition
completed in December 2010, partially
offset by decreases in maintenance revenues and service bureau
fees. Operating income for the Harland Financial Solutions segment
increased by $6.8 million, or 59.6%,
to $18.2 million for the second
quarter of 2011 from $11.4 million
for the second quarter of 2010. The increase in operating income
was due to increased revenues, a decrease in accrued contingent
consideration related to the Parsam acquisition, a decrease in
compensation expense related to an incentive agreement from a prior
acquisition and a decrease in professional fees, partially offset
by costs associated with the business acquired in the Parsam
acquisition. Operating income for the second quarter of 2011
includes $0.3 million for
restructuring costs. Operating income for the second quarter
of 2010 includes charges of $0.4
million for compensation expense related to an incentive
agreement from an acquisition and $0.2
million for restructuring costs.
Net revenues for the Scantron segment decreased by $1.2 million, or 2.4%, to $47.9 million for the second quarter of 2011 from
$49.1 million for the second quarter
of 2010. The decrease was primarily due to a decline in sales of a
survey solution to assist financial institutions with the
implementation of new federal regulations in 2010 regarding
overdraft services to customers, partially offset by an increase in
field services installations and revenues from the acquisitions of
GlobalScholar and Spectrum K12. Net revenues for the second
quarter of 2011 included charges of $2.4
million for non-cash fair value acquisition accounting
adjustments to deferred revenue related to the GlobalScholar and
Spectrum K12 acquisitions. In addition, the current
accounting for revenue recognition for the recent acquisitions
results in a substantial deferral of revenue into future periods
for amounts that are billed and collected, while costs related to
these sales, with the exception of direct implementation costs, are
recognized in the current period. Deferred revenue related to
GlobalScholar and Spectrum K12 increased by $7.7 million during the second quarter of 2011.
Operating income for the Scantron segment decreased by $14.1 million to an operating loss of
$12.3 million for the second quarter
of 2011 from operating income of $1.8
million for the second quarter of 2010. The decrease in
operating income was primarily due to costs associated with
Spectrum K12 and GlobalScholar, including $4.4 million of intangible asset amortization
expense related to these acquisitions in the second quarter of
2011, the impact of the revenue acquisition accounting adjustments,
as well as investments in growth initiatives and product
development costs. Operating income for the second quarters
of 2011 and 2010 includes restructuring costs of $2.7 million and $5.2
million, respectively.
Net revenues for the Licorice Products segment increased by
$4.4 million, or 15.7%, to
$32.4 million for the second quarter
of 2011 from $28.0 million for the
second quarter of 2010. Sales of licorice extract to the worldwide
tobacco industry increased by $3.8
million as the result of an increase in shipment volumes
combined with changes in order timing for certain large tobacco
customers. Magnasweet and pure licorice derivative sales
increased by $0.4 million primarily
due to increases in shipment volumes of pure licorice derivatives
to international cosmetic, pharmaceutical, food and beverage
customers. Sales of licorice extract to non-tobacco customers
increased by $0.2 million.
Operating income for the Licorice Products segment increased
by $0.9 million, or 12.5%, to
$8.1 million for the second quarter
of 2011 from $7.2 million for the
second quarter of 2010, primarily due to the increase in sales.
First Half 2011 Performance
Consolidated Results
Consolidated net revenues decreased by $37.0 million, or 4.1%, to $871.5 million for the first half of 2011 from
$908.5 million for the first half of
2010. The decrease was primarily due to volume declines in checks
and related products and decreased revenues per unit at the Harland
Clarke segment, partially offset by an increase in revenues at the
Harland Financial Solutions and Licorice Products segments.
Operating income decreased by $34.4
million, or 20.5%, to $133.1
million for the first half of 2011 from $167.5 million for the first half of 2010.
The decrease was primarily due to costs incurred at the
Scantron segment related to the acquisitions of GlobalScholar in
January 2011 and Spectrum K12 in
July 2010 and deferral of revenue, as
further described in Segment Results below. Volume declines in
check and related products and decreased revenues per unit at the
Harland Clarke segment also contributed to the decrease in
operating income. The decrease in operating income at the
Scantron and Harland Clarke segments was partially offset by
increases in operating income at the Harland Financial Solutions
and Licorice Products segments.
Net income decreased by $13.3
million, or 21.0%, to $50.1
million for the first half of 2011 from $63.4 million for the first half of 2010.
The decrease was primarily due to the $34.4 million ($21.0
million after tax) decrease in operating income, as well as
a one-time charge of $20.0 million
($12.8 million after tax) associated
with the disposition of the Company's former non-operating
subsidiary, Pneumo Abex LLC. Partially offsetting these items
was a one-time gain of $13.2 million
($10.9 million after tax) relating to
the sale of marketable securities, a lower effective tax rate and a
decline in interest expense.
Adjusted EBITDA decreased by $36.0
million, or 13.8%, to $224.2
million for the first half of 2011 from $260.2 million for the first half of 2010.
Adjusted EBITDA is a non-GAAP measure that is defined in the
footnotes to this release and reconciled to net income, the most
directly comparable GAAP measure, in the accompanying financial
tables.
Segment Results
Net revenues for the Harland Clarke segment decreased by
$54.9 million, or 8.9%, to
$562.1 million for the first half of
2011 from $617.0 million for the
first half of 2010. The decrease was primarily due to volume
declines in check and related products and decreased revenues per
unit, partially offset by revenues from the addition of new
clients. Additionally, the first half of 2010 included a one-time
payment resulting from the loss of a client. Operating income
for the Harland Clarke segment decreased by $12.3 million, or 9.3%, to $119.6 million for the first half of 2011 from
$131.9 million for the first half of
2010. The decrease in operating income was primarily due to volume
declines and decreased revenues per unit, partially offset by labor
cost reductions resulting from restructuring activities and lower
depreciation and travel expenses. Operating income for the first
half of both 2011 and 2010 includes restructuring costs of
$3.3 million.
Net revenues for the Harland Financial Solutions segment
increased by $7.9 million, or 5.7%,
to $147.3 million for the first half
of 2011 from $139.4 million for the
first half of 2010. The increase was primarily due to increases in
software revenues, revenues from the Parsam acquisition completed
in December 2010 and increases in
early termination fees, partially offset by decreases in
maintenance revenues and service bureau fees. Operating income for
the Harland Financial Solutions segment increased by $9.4 million, or 41.2%, to $32.2 million for the first half of 2011 from
$22.8 million for the first half of
2010. The increase in operating income was primarily due to
increased revenues, a decrease in accrued contingent consideration
related to the Parsam acquisition, a decrease in compensation
expense related to an incentive agreement from a prior acquisition
and a decrease in professional fees, partially offset by costs
associated with the business acquired in the Parsam acquisition.
Operating income for the first half of 2011 includes
$0.3 million for restructuring costs.
Operating income for the first half of 2010 includes charges
of $0.8 million for compensation
expense related to an incentive agreement from an acquisition and
$0.4 million for restructuring
costs.
Net revenues for the Scantron segment increased by $0.3 million, or 0.3%, to $100.5 million for the first half of 2011 from
$100.2 million for the first half of
2010. The increase was primarily due to the acquisitions of
GlobalScholar and Spectrum K12 and an increase in field services
installations, substantially offset by a decline in sales of a
survey solution to assist financial institutions with the
implementation of new federal regulations in 2010 regarding
overdraft services to customers and declines in forms and systems
hardware sales. Net revenues for the first half of 2011 included
charges of $5.3 million for non-cash
fair value acquisition accounting adjustments to deferred revenue
related to the GlobalScholar and Spectrum K12 acquisitions. In
addition, the current accounting for revenue recognition for the
recent acquisitions results in a substantial deferral of revenue
into future periods for amounts that are billed and collected,
while costs related to these sales, with the exception of direct
implementation costs, are recognized in the current period.
Deferred revenue related to GlobalScholar and Spectrum K12
increased by $10.8 million during the
first half of 2011. Operating income for the Scantron segment
decreased by $27.8 million to an
operating loss of $16.7 million for
the first half of 2011 from operating income of $11.1 million for the first half of 2010. The
decrease in operating income was primarily due to costs associated
with Spectrum K12 and GlobalScholar, including $8.8 million of intangible asset amortization
expense related to these acquisitions in the first half of 2011,
the impact of the revenue acquisition accounting adjustments, as
well as investments in growth initiatives and product development
costs. Operating income for the first half of 2011 and 2010
also includes restructuring costs of $2.4
million and $6.5 million,
respectively.
Net revenues for the Licorice Products segment increased by
$6.7 million, or 12.1%, to
$61.9 million for the first half of
2011 from $55.2 million for the
first half of 2010. Sales of licorice extract to the worldwide
tobacco industry increased by $4.5
million as the result of an increase in shipment volumes
combined with changes in order timing for certain large tobacco
customers. Magnasweet and pure licorice derivative sales
increased by $2.0 million primarily
due to increases in shipment volumes of pure licorice derivatives
to international cosmetic, pharmaceutical, food and beverage
customers. Sales of licorice extract to non-tobacco customers
increased by $0.2 million.
Operating income for the Licorice Products segment increased
by $1.8 million, or 12.8%, to
$15.9 million for the first half of
2011 from $14.1 million for the first
half of 2010, primarily due to the increase in sales.
About M & F Worldwide
M & F Worldwide has four business segments, which are
operated by Harland Clarke, Harland Financial Solutions, Scantron
and Mafco Worldwide. Harland Clarke is a provider of checks and
related products, direct marketing services and customized business
and home office products. Harland Financial Solutions provides
technology products and related services to financial institutions.
Scantron is a leading provider of data management solutions and
related services to educational, healthcare, commercial and
governmental entities worldwide including testing and assessment
solutions, patient information collection and tracking, and survey
services. Mafco Worldwide produces licorice products for sale to
the tobacco, food, pharmaceutical and confectionery industries.
Forward-Looking Statements
This press release contains forward-looking statements that
reflect management's current assumptions and estimates of future
performance and economic conditions, which are forward-looking
statements within the meaning of the Private Securities Litigation
Reform Act of 1995. These statements are subject to a number of
risks and uncertainties, many of which are beyond M & F
Worldwide's control. All statements other than statements of
historical facts included in this press release, including those
regarding M & F Worldwide's strategy, future operations,
financial position, estimated revenues, projected costs,
projections, prospects, plans and objectives of management, are
forward-looking statements. When used in this press release, the
words "believes," "anticipates," "plans," "expects," "intends,"
"estimates" or similar expressions are intended to identify
forward-looking statements, although not all forward-looking
statements contain such identifying words. All forward-looking
statements speak only as of the date of this press release.
Although M & F Worldwide believes that its plans, intentions
and expectations reflected in or suggested by the forward-looking
statements made in this press release are reasonable, such plans,
intentions or expectations may not be achieved. In addition to
factors described in M & F Worldwide's Securities and Exchange
Commission filings and others, the following factors may cause M
& F Worldwide's actual results, performance or achievements to
be materially different from any future results, performance or
achievements expressed or implied by the forward-looking statements
contained in this press release include: (1) economic, climatic or
political conditions in countries in which Mafco Worldwide sources
licorice root; (2) additional government regulation of tobacco
products, tobacco industry litigation or enactment of new or
increased taxes on cigarettes or other tobacco products, to the
extent any of the foregoing curtail growth in or actually reduce
consumption of tobacco products in which licorice products are used
or place limitations on the use of licorice extracts as additives
used in manufacturing tobacco products; (3) the failure of third
parties to make full and timely payment to M & F Worldwide for
environmental, tax and other matters for which M & F Worldwide
is entitled to indemnification; (4) unfavorable foreign currency
fluctuations; (5) difficult conditions in financial markets, the
downturn in and potential worsening of general economic and market
conditions and the impact of the credit crisis; (6) M & F
Worldwide's substantial indebtedness; (7) covenant restrictions
under M & F Worldwide's indebtedness that may limit its ability
to operate its business and react to market changes; (8) the
maturity of the principal industry in which the Harland Clarke
segment operates and trends in the paper check industry, including
a faster than anticipated decline in check usage due to increasing
use of alternative payment methods, a decline in consumer
confidence and/or checking account openings and other factors, and
our ability to grow non-check-related product lines; (9)
consolidation among or failure of financial institutions, decreased
spending by financial institutions on our products and services and
other adverse changes among the large clients on which M & F
Worldwide depends, resulting in decreased revenues and/or pricing
pressure; (10) the ability to retain M & F Worldwide's clients;
(11) the ability to retain M & F Worldwide's key employees and
management; (12) lower than expected cash flow from operations;
(13) significant increases in interest rates; (14) intense
competition in all areas of M & F Worldwide's business; (15)
interruptions or adverse changes in M & F Worldwide's supplier
relationships, technological capacity, intellectual property
matters, and applicable laws; (16) decreases to educational budgets
as a result of the continued general economic downturn and the
resulting impact on Scantron's customers; (17) variations in
contemplated brand strategies, business locations, management
positions and other business decisions in connection with
integrating acquisitions; (18) M & F Worldwide's ability to
successfully integrate and manage recent acquisitions as well as
future acquisitions; (19) M & F Worldwide's ability to achieve
vendor-specific objective evidence for software businesses we have
acquired or will acquire, which could affect the timing of
recognition of revenue; (20) M & F Worldwide's ability to
implement any or all components of its business strategy or realize
all of its expected cost savings or synergies from acquisitions;
(21) acquisitions otherwise not being successful from a financial
point of view, including, without limitation, due to any
difficulties with M & F Worldwide's servicing its debt
obligations; and (22) weak economic conditions and declines in the
financial performance of our businesses that may result in material
impairment charges.
You should read carefully the factors described in M & F
Worldwide's Annual Report on Form 10-K for the year ended
December 31, 2010 for a description
of risks that could, among other things, cause actual results to
differ from these forward looking statements.
Non-GAAP Financial Measures
In this release, M & F Worldwide presents certain adjusted
financial measures that are not calculated according to generally
accepted accounting principles in the
United States ("GAAP"). These non-GAAP financial measures
are designed to complement the GAAP financial information presented
in this release because management believes they present
information regarding M & F Worldwide that management believes
is useful to investors. The non-GAAP financial measures presented
should not be considered in isolation from or as a substitute for
the comparable GAAP financial measure.
EBITDA represents net income before interest income and expense,
income taxes, depreciation and amortization (other than
amortization related to contract acquisition payments). M & F
Worldwide presents EBITDA because it believes it is frequently used
by securities analysts, investors and other interested parties in
the evaluation of companies in M & F Worldwide's
industries.
M & F Worldwide believes EBITDA provides useful information
with respect to its ability to meet its future debt service,
capital expenditures, working capital requirements and overall
operating performance, although EBITDA should not be considered as
a measure of liquidity. In addition, M & F Worldwide utilizes
EBITDA when interpreting operating trends and results of operations
of its business.
M & F Worldwide also uses EBITDA for the following purposes:
Mafco Worldwide's and Harland Clarke Holdings' senior credit
facilities use EBITDA (with additional adjustments) to measure
compliance with financial covenants such as debt incurrence. M
& F Worldwide's subsidiaries executive compensation is based on
EBITDA (with additional adjustments) performance measured against
targets. EBITDA is also widely used by M & F Worldwide and
others in its industry to evaluate and value potential acquisition
candidates. EBITDA has limitations as an analytical tool, and you
should not consider it in isolation or as a substitute for analysis
of our results as reported under GAAP. See below for a description
of these limitations. Because of these limitations, EBITDA should
not be considered as a measure of discretionary cash available to M
& F Worldwide to invest in the growth of its business.
In addition, in evaluating EBITDA, you should be aware that in
the future M & F Worldwide may incur expenses such as those
excluded in calculating it. M & F Worldwide's presentation of
this measure should not be construed as an inference that its
future results will be unaffected by unusual or non-recurring
items.
EBITDA has limitations as an analytical tool, and you should not
consider it in isolation or as a substitute for analysis of our
results as reported under GAAP. Some of these limitations are:
- it does not reflect M & F Worldwide's cash expenditures and
future requirements for capital expenditures or contractual
commitments;
- it does not reflect changes in, or cash requirements for, M
& F Worldwide's working capital needs;
- it does not reflect the significant interest expense or the
cash requirements necessary to service interest or principal
payments on M & F Worldwide's debt;
- although depreciation and amortization are non-cash charges,
the assets being depreciated and amortized will often have to be
replaced in the future, and EBITDA does not reflect any cash
requirements for such replacements;
- it is not adjusted for all non-cash income or expense items
that are reflected in M & F Worldwide's statements of cash
flows; and
- other companies in M & F Worldwide's industries may
calculate EBITDA differently from M & F Worldwide, limiting its
usefulness as a comparative measure.
Because of these limitations, EBITDA should not be considered as
a measure of discretionary cash available to invest in the growth
of M & F Worldwide's business or as a measure of cash that will
be available to M & F Worldwide to meet its obligations. You
should compensate for these limitations by relying primarily on M
& F Worldwide's GAAP results and using EBITDA only
supplementally.
M & F Worldwide presents Adjusted EBITDA as a supplemental
measure of its performance. M & F Worldwide prepares Adjusted
EBITDA by adjusting EBITDA to reflect the impact of a number of
items it does not consider indicative of M & F Worldwide's
ongoing operating performance. Such items include, but are not
limited to, restructuring costs, asset impairment charges,
settlement of certain contingent claims, deferred purchase price
compensation related to an acquisition and certain acquisition
accounting adjustments. You are encouraged to evaluate each
adjustment and the reasons M & F Worldwide considers them
appropriate for supplemental analysis. As an analytical tool,
Adjusted EBITDA is subject to all of the limitations applicable to
EBITDA. In addition, in evaluating Adjusted EBITDA, you should be
aware that in the future, M & F Worldwide may incur expenses,
including cash expenses, similar to the adjustments in this
presentation. M & F Worldwide's presentation of Adjusted EBITDA
should not be construed as an inference that its future results
will be unaffected by unusual or non-recurring items.
M & F
Worldwide Corp. and Subsidiaries
Consolidated
Statements of Income
(in
millions, except per share data)
|
|
|
(unaudited)
|
|
|
Three Months
Ended
June
30,
|
Six Months
Ended
June
30,
|
|
|
2011
|
2010
|
2011
|
2010
|
|
|
|
|
|
|
|
Product revenues, net
|
$ 357.5
|
$ 368.1
|
$ 711.0
|
$ 745.5
|
|
Service revenues, net
|
80.6
|
83.2
|
160.5
|
163.0
|
|
Total net
revenues
|
438.1
|
451.3
|
871.5
|
908.5
|
|
Cost of products sold
|
218.4
|
214.6
|
434.0
|
438.1
|
|
Cost of services
provided
|
39.2
|
44.1
|
78.9
|
85.0
|
|
Total cost
of revenues
|
257.6
|
258.7
|
512.9
|
523.1
|
|
Gross profit
|
180.5
|
192.6
|
358.6
|
385.4
|
|
Selling, general and
administrative expenses
|
108.3
|
105.5
|
217.2
|
207.1
|
|
Asset impairment
charges
|
1.0
|
0.6
|
2.3
|
0.6
|
|
Restructuring costs
|
3.7
|
7.0
|
6.0
|
10.2
|
|
Operating
income
|
67.5
|
79.5
|
133.1
|
167.5
|
|
Interest income
|
0.1
|
0.3
|
0.2
|
0.6
|
|
Interest expense
|
(27.5)
|
(30.8)
|
(54.9)
|
(61.4)
|
|
Settlement of contingent
claims
|
--
|
--
|
(20.0)
|
--
|
|
Other income (expense),
net
|
13.2
|
--
|
13.2
|
(0.2)
|
|
Income
before income taxes
|
53.3
|
49.0
|
71.6
|
106.5
|
|
Provision for income
taxes
|
16.1
|
19.2
|
21.5
|
43.1
|
|
Net
income
|
$
37.2
|
$
29.8
|
$
50.1
|
$
63.4
|
|
|
|
|
|
|
|
Earnings per common
share:
|
|
|
|
|
|
Basic
|
$
1.93
|
$
1.54
|
$
2.59
|
$
3.28
|
|
Diluted
|
$
1.91
|
$
1.53
|
$
2.57
|
$
3.26
|
|
Weighted average number of
shares used in per share calculations:
|
|
|
|
|
|
Basic
shares
|
19.3
|
19.3
|
19.3
|
19.3
|
|
Diluted
shares
|
19.5
|
19.4
|
19.5
|
19.4
|
|
|
|
|
|
|
|
|
|
M & F
Worldwide Corp. and Subsidiaries
Business
Segment Information
(in
millions)
|
|
|
(unaudited)
|
|
|
Three Months
Ended
June
30,
|
Six Months
Ended
June
30,
|
|
|
2011
|
2010
|
2011
|
2010
|
|
|
|
|
|
|
|
Net revenues
|
|
|
|
|
|
Harland
Clarke segment
|
$ 282.7
|
$ 307.3
|
$ 562.1
|
$ 617.0
|
|
Harland
Financial Solutions segment
|
75.3
|
70.1
|
147.3
|
139.4
|
|
Scantron
segment
|
47.9
|
49.1
|
100.5
|
100.2
|
|
Licorice
Products segment
|
32.4
|
28.0
|
61.9
|
55.2
|
|
Eliminations
|
(0.2)
|
(3.2)
|
(0.3)
|
(3.3)
|
|
Total net revenues
|
$
438.1
|
$
451.3
|
$
871.5
|
$
908.5
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
|
|
|
|
Harland
Clarke segment
|
$ 63.8
|
$ 66.3
|
$ 119.6
|
$ 131.9
|
|
Harland
Financial Solutions segment
|
18.2
|
11.4
|
32.2
|
22.8
|
|
Scantron
segment
|
(12.3)
|
1.8
|
(16.7)
|
11.1
|
|
Licorice
Products segment
|
8.1
|
7.2
|
15.9
|
14.1
|
|
Corporate
|
(10.3)
|
(7.2)
|
(17.9)
|
(12.4)
|
|
Total operating
income
|
$
67.5
|
$
79.5
|
$
133.1
|
$
167.5
|
|
|
|
|
|
|
|
|
Reconciliation of net income to
EBITDA and EBITDA to Adjusted EBITDA (in millions):
|
|
|
(unaudited)
|
|
|
|
|
|
|
Three Months
Ended
June
30,
|
Six Months
Ended
June
30,
|
|
|
2011
|
2010
|
2011
|
2010
|
|
|
|
|
|
|
|
Net income
|
$ 37.2
|
$ 29.8
|
$ 50.1
|
$ 63.4
|
|
Interest expense, net
|
27.4
|
30.5
|
54.7
|
60.8
|
|
Provision for income
taxes
|
16.1
|
19.2
|
21.5
|
43.1
|
|
Depreciation and
amortization
|
41.1
|
40.0
|
81.9
|
80.7
|
|
EBITDA
|
121.8
|
119.5
|
208.2
|
248.0
|
|
Adjustments:
|
|
|
|
|
|
Restructuring costs
(a)
|
3.7
|
7.0
|
6.0
|
10.2
|
|
Acquisition-related deferred
compensation and changes in contingent consideration (b)
|
(2.4)
|
0.4
|
(5.1)
|
0.8
|
|
Asset
impairment charges (c)
|
1.0
|
0.6
|
2.3
|
0.6
|
|
Impact of
purchase accounting adjustments (d)
|
2.8
|
0.2
|
6.0
|
0.6
|
|
Settlement
of contingent claims (e)
|
--
|
--
|
20.0
|
--
|
|
Gain on sale
of marketable securities (f)
|
(13.2)
|
--
|
(13.2)
|
--
|
|
Adjusted EBITDA
|
$
113.7
|
$
127.7
|
$
224.2
|
$
260.2
|
|
(a) Reflects restructuring
costs, including adjustments, recorded in accordance with GAAP,
consisting primarily of severance, post-closure facility expenses
and other related expenses.
(b) Reflects charges accrued
under deferred purchase price agreements and changes in estimates
of contingent consideration related to acquisitions.
(c) Reflects non-cash impairment
charges from the write-down of assets.
(d) Reflects the non-cash fair
value deferred revenue adjustments related to acquisition
accounting.
(e) Reflects a one-time charge
associated with the disposition of the Company's former
non-operating subsidiary, Pneumo Abex LLC.
(f) Reflects a one-time gain on
the sale of marketable securities.
|
|
|
|
|
|
|
SOURCE M & F Worldwide Corp.