|
Three
Months Ended May 31,
|
||||||
2007
|
2006
|
||||||
Revenues
|
$
|
280,100
|
$
|
238,768
|
|||
Operating
expenses:
|
|||||||
Cost
of service
|
107,326
|
89,062
|
|||||
Sales,
general and administrative
|
118,620
|
97,305
|
|||||
Restructuring
and other
|
3,088
|
-
|
|||||
|
229,034
|
186,367
|
|||||
Operating
income
|
51,066
|
52,401
|
|||||
Other
income (expense):
|
|||||||
Interest
and other income
|
4,654
|
2,970
|
|||||
Interest
and other expense
|
(2,166
|
)
|
(2,127
|
)
|
|||
2,488
|
843
|
||||||
Income
before income taxes and minority
interest
|
53,554
|
53,244
|
|||||
Provision
for income taxes
|
(17,687
|
)
|
(16,960
|
)
|
|||
Minority
interest, net of tax
|
(2,689
|
)
|
(2,222
|
)
|
|||
Net
income
|
$
|
33,178
|
$
|
34,062
|
|||
Earnings
per share:
|
|||||||
Basic
|
$
|
0.41
|
$
|
0.43
|
|||
Diluted
|
$
|
0.40
|
$
|
0.41
|
|||
Weighted
average shares outstanding:
|
|||||||
Basic
|
80,617
|
79,511
|
|||||
Diluted
|
82,015
|
82,912
|
UNAUDITED
CONSOLIDATED STATEMENTS OF INCOME
|
|||||||
GLOBAL
PAYMENTS INC. AND SUBSIDIARIES
|
|||||||
(In
thousands, except per share data)
|
|||||||
Year
Ended May 31,
|
|||||||
2007
|
2006
|
||||||
Revenues
|
$
|
1,061,523
|
$
|
908,056
|
|||
Operating
expenses:
|
|||||||
Cost
of service
|
414,837
|
358,020
|
|||||
Sales,
general and administrative
|
425,509
|
347,070
|
|||||
Restructuring
and other
|
3,088
|
1,878
|
|||||
|
843,434 |
706,968
|
|||||
Operating
income
|
218,089
|
201,088
|
|||||
Other
income (expense):
|
|||||||
Interest
and other income
|
16,706
|
7,576
|
|||||
Interest
and other expense
|
(8,464
|
)
|
(7,144
|
)
|
|||
8,242
|
432
|
||||||
Income
before income taxes and minority
interest
|
226,331
|
201,520
|
|||||
Provision
for income taxes
|
(73,436
|
)
|
(67,522
|
)
|
|||
Minority
interest, net of tax
|
(9,910
|
)
|
(8,474
|
)
|
|||
Net
income
|
$
|
142,985
|
$
|
125,524
|
|||
Earnings
per share:
|
|||||||
Basic
|
$
|
1.78
|
$
|
1.59
|
|||
Diluted
|
$
|
1.75
|
$
|
1.53
|
|||
Weighted
average shares outstanding:
|
|||||||
Basic
|
80,229
|
78,874
|
|||||
Diluted
|
81,822
|
82,149
|
May
31,
|
May
31,
|
||||||
2007
|
2006
|
||||||
|
(Unaudited)
|
||||||
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
308,872
|
$
|
218,475
|
|||
Accounts
receivable, net
|
76,168
|
67,476
|
|||||
Claims
receivable, net
|
2,187
|
903
|
|||||
Settlement
processing assets
|
32,853
|
39,671
|
|||||
Other
current assets
|
24,349
|
21,881
|
|||||
Current
assets
|
444,429
|
348,406
|
|||||
Property
and equipment, net
|
118,495
|
107,977
|
|||||
Goodwill
|
451,244
|
387,280
|
|||||
Other
intangible assets, net
|
175,620
|
167,182
|
|||||
Other
assets
|
10,841
|
7,833
|
|||||
Total
assets
|
$
|
1,200,629
|
$
|
1,018,678
|
|||
Liabilities
and Shareholders' Equity
|
|||||||
Settlement
processing obligations
|
$
|
20,617
|
$
|
37,942
|
|||
Payable
to money transfer beneficiaries
|
6,589
|
6,361
|
|||||
Accounts
payable and other accrued liabilities
|
115,671
|
104,606
|
|||||
Obligations
under capital leases
|
-
|
746
|
|||||
Current
liabilities
|
142,877
|
149,655
|
|||||
Other
long-term liabilities
|
85,043
|
85,804
|
|||||
Total
liabilities
|
227,920
|
235,459
|
|||||
Minority
interest in equity of subsidiaries
|
14,933
|
12,996
|
|||||
Shareholders'
equity
|
957,776
|
770,223
|
|||||
Total
liabilities and shareholders'
equity
|
$
|
1,200,629
|
$
|
1,018,678
|
Year
Ended May 31,
|
|||||||
2007
|
2006
|
||||||
|
(Unaudited)
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
income
|
$
|
142,985
|
$
|
125,524
|
|||
Non-cash
items
|
|||||||
Restructuring
and other charges
|
1,145
|
-
|
|||||
Depreciation
and amortization
|
40,365
|
40,489
|
|||||
Minority
interest in earnings
|
9,214
|
8,474
|
|||||
Other,
net
|
36,227
|
29,425
|
|||||
Changes
in working capital, which (used) provided cash
|
|||||||
Settlement
processing
|
(13,937
|
)
|
31,198
|
||||
Other,
net
|
(24,867
|
)
|
(337
|
)
|
|||
Net
cash provided by operating
activities
|
191,132
|
234,773
|
|||||
Cash
flows from investing activities:
|
|||||||
Capital
expenditures
|
(35,374
|
)
|
(25,038
|
)
|
|||
Business
acquisitions, net of cash acquired
|
(81,261
|
)
|
(4,917
|
)
|
|||
Net
cash used in investing activities
|
(116,635
|
)
|
(29,955
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Net
payments on lines of credit
|
-
|
(58,606
|
)
|
||||
Principal
payments under capital leases
and other notes
|
(746
|
)
|
(3,042
|
)
|
|||
Net
stock issued to employees under
stock plans and dividends
|
20,385
|
17,586
|
|||||
Distributions
to minority interests
|
(8,753
|
)
|
(10,212
|
)
|
|||
Net
cash provided by (used in)
financing activities
|
10,886
|
(54,274
|
)
|
||||
Effect
of exchange rate changes on cash
|
5,014
|
18,952
|
|||||
Increase
in cash and cash equivalents
|
90,397
|
169,496
|
|||||
Cash
and cash equivalents, beginning of
period
|
218,475
|
48,979
|
|||||
Cash
and cash equivalents, end of period
|
$
|
308,872
|
$
|
218,475
|
Three
Months Ended May 31,
|
||||||||||||||||
|
2007
|
2006
|
||||||||||||||
Restructuring
|
||||||||||||||||
Stock
|
and
|
|||||||||||||||
Normalized
|
Options(1)
|
Other(2)
|
GAAP
|
GAAP
|
||||||||||||
Revenues
|
$
|
280,100
|
$
|
-
|
$
|
-
|
$
|
280,100
|
$
|
238,768
|
||||||
Operating
expenses:
|
|
-
|
-
|
|
|
|||||||||||
Cost
of service
|
107,326
|
-
|
-
|
107,326
|
89,062
|
|||||||||||
Sales,
general and administrative
|
116,608
|
2,012
|
-
|
118,620
|
97,305
|
|||||||||||
Restructuring
and other
|
-
|
-
|
3,088
|
3,088
|
-
|
|||||||||||
|
223,934
|
2,012
|
3,088
|
229,034
|
186,367
|
|||||||||||
Operating
income
|
56,166
|
(2,012
|
)
|
(3,088
|
)
|
51,066
|
52,401
|
|||||||||
Other
income/(expense):
|
||||||||||||||||
|
||||||||||||||||
Interest
and other income
|
4,654
|
-
|
-
|
4,654
|
2,970
|
|||||||||||
Interest
and other expense
|
(2,166
|
)
|
-
|
-
|
(2,166
|
)
|
(2,127
|
)
|
||||||||
2,488
|
-
|
-
|
2,488
|
843
|
||||||||||||
Income
before income taxes
|
58,654
|
(2,012
|
)
|
(3,088
|
)
|
53,554
|
53,244
|
|||||||||
Provision
for income taxes
|
(19,361
|
)
|
672
|
1,002
|
(17,687
|
)
|
(16,960
|
)
|
||||||||
|
||||||||||||||||
Minority
interest, net of tax
|
(2,689
|
)
|
-
|
-
|
(2,689
|
)
|
(2,222
|
)
|
||||||||
Net
income
|
$
|
36,604
|
$
|
(1,340
|
)
|
$
|
(2,086
|
)
|
$
|
33,178
|
$
|
34,062
|
||||
Diluted
shares
|
82,015
|
-
|
-
|
82,015
|
82,912
|
|||||||||||
Diluted
earnings per share
|
$
|
0.45
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
0.40
|
$
|
0.41
|
(1) |
Relates
to the company's adoption of SFAS 123( R ) on June 1, 2006, which
requires
the recognition of compensation expense resulting from employee stock
options. Also reflects the related income tax benefit using the company's
effective tax rate, which is defined as the provision for income
taxes
divided by income before income taxes and minority
interest.
|
(2) |
Restructuring
and other charges consist of employee termination
benefits, facility closure costs, and fixed asset abandonment relating
to
various restructuring initiatives. Also reflects the related income
tax
benefit using the company's effective tax rate, as described
above.
|
|
Year
Ended May 31, 2007
|
||||||||||||
|
|
|
Restructuring
|
|
|||||||||
|
|
Stock
|
and
|
|
|||||||||
|
Normalized
|
Options(1)
|
Other(2)
|
GAAP
|
|||||||||
|
|
|
|
|
|||||||||
Revenues
|
$
|
1,061,523
|
$
|
-
|
$
|
-
|
$
|
1,061,523
|
|||||
Operating
expenses:
|
|||||||||||||
Cost
of service
|
414,837
|
-
|
-
|
414,837
|
|||||||||
Sales,
general and administrative
|
413,169
|
12,340
|
-
|
425,509
|
|||||||||
Restructuring
and other
|
-
|
-
|
3,088
|
3,088
|
|||||||||
828,006
|
12,340
|
3,088
|
843,434
|
||||||||||
Operating
income
|
233,517
|
(12,340
|
)
|
(3,088
|
)
|
218,089
|
|||||||
Other
income/(expense):
|
|||||||||||||
Interest
and other income
|
16,706
|
-
|
-
|
16,706
|
|||||||||
Interest
and other expense
|
(8,464
|
)
|
-
|
-
|
(8,464
|
)
|
|||||||
8,242
|
-
|
-
|
8,242
|
||||||||||
Income
before income taxes
|
241,759
|
(12,340
|
)
|
(3,088
|
)
|
226,331
|
|||||||
Provision
for income taxes
|
(78,442
|
)
|
4,004
|
1,002
|
(73,436
|
)
|
|||||||
Minority
interest, net of tax
|
(9,910
|
)
|
-
|
-
|
(9,910
|
)
|
|||||||
Net
income
|
$
|
153,407
|
$
|
(8,336
|
)
|
$
|
(2,086
|
)
|
$
|
142,985
|
|||
Diluted
shares
|
81,822
|
-
|
-
|
81,822
|
|||||||||
Diluted
earnings per share(3)
|
$
|
1.87
|
$
|
(0.10
|
)
|
$
|
(0.02
|
)
|
$
|
1.75
|
|
|
Year
Ended May 31, 2006
|
|
|||||||
|
|
Normalized
|
|
Restructuring(2)
|
GAAP
|
|||||
Revenues
|
$
|
908,056
|
$
|
-
|
$
|
908,056
|
||||
Operating
expenses:
|
||||||||||
Cost
of service
|
358,020
|
-
|
358,020
|
|||||||
Sales,
general and administrative
|
347,070
|
-
|
347,070
|
|||||||
Restructuring
and other
|
-
|
1,878
|
1,878
|
|||||||
705,090
|
1,878
|
706,968
|
||||||||
Operating
income
|
202,966
|
(1,878
|
)
|
201,088
|
||||||
Other
income/(expense):
|
||||||||||
Interest
and other income
|
7,576
|
-
|
7,576
|
|||||||
Interest
and other expense
|
(7,144
|
)
|
-
|
(7,144
|
)
|
|||||
432
|
-
|
432
|
||||||||
Income
before income taxes
|
203,398
|
(1,878
|
)
|
201,520
|
||||||
Provision
for income taxes
|
(68,151
|
)
|
629
|
(67,522
|
)
|
|||||
Minority
interest, net of tax
|
(8,474
|
)
|
-
|
(8,474
|
)
|
|||||
Net
income
|
$
|
126,773
|
$
|
(1,249
|
)
|
$
|
125,524
|
|||
Diluted
shares
|
82,149
|
-
|
82,149
|
|||||||
Diluted
earnings per share(3)
|
$
|
1.54
|
$
|
(0.01
|
)
|
$
|
1.53
|
(1) |
Relates
to the company's adoption of SFAS 123( R ) on June 1, 2006, which
requires
the recognition of compensation expense resulting from employee stock
options. Also reflects the related income tax benefit using the company's
effective tax rate, which is defined as the
provision for income taxes divided by income before income taxes
and
minority interest.
|
(2) |
Restructuring
and other charges consist of employee termination benefits, facility
closure costs, and fixed asset abandonment relating to various
restructuring initiatives. Also reflects the related income tax benefit
using the company's effective tax rate, as described
above.
|
(3) |
The
$0.02 impact of restructuring and other charges for fiscal year 2007
differs from the $0.03 impact shown for the fourth quarter of fiscal
2007
due to rounding on normalized and GAAP diluted earnings per share
results.
|
|
Three
Months Ended May 31,
|
||||||
|
2007
|
2006
|
|||||
Revenues
|
|||||||
Domestic
direct
|
$
|
154,166
|
$
|
130,618
|
|||
Canada
|
54,256
|
51,597
|
|||||
Asia-Pacific
|
13,377
|
-
|
|||||
Central
and Eastern Europe
|
12,457
|
10,810
|
|||||
Domestic
indirect and other
|
11,695
|
12,213
|
|||||
Merchant
services
|
245,951
|
205,238
|
|||||
Domestic
|
29,323
|
30,361
|
|||||
Europe
|
4,826
|
3,169
|
|||||
Money
transfer
|
34,149
|
33,530
|
|||||
Total
revenues
|
$
|
280,100
|
$
|
238,768
|
|||
Operating
income
|
|||||||
Merchant
services
|
$
|
63,395
|
$
|
56,640
|
|||
Money
transfer
|
3,481
|
6,602
|
|||||
Corporate(1)
|
(12,722
|
)
|
(10,841
|
)
|
|||
Restructuring
and other
|
(3,088
|
)
|
-
|
||||
Operating
income
|
$
|
51,066
|
$
|
52,401
|
(1) |
Fiscal
2007 includes compensation expense resulting from employee stock
options
as a result of our adoption of SFAS 123R. Fiscal 2006 does not include
these expenses.
|
|
Year
Ended May 31,
|
||||||
|
2007
|
2006
|
|||||
Revenues
|
|||||||
Domestic
direct
|
$
|
558,026
|
$
|
481,273
|
|||
Canada
|
224,570
|
208,126
|
|||||
Asia-Pacific
|
48,449
|
-
|
|||||
Central
and Eastern Europe
|
51,224
|
47,114
|
|||||
Domestic
indirect and other
|
46,873
|
51,987
|
|||||
Merchant
services
|
929,142
|
788,500
|
|||||
Domestic
|
115,416
|
109,067
|
|||||
Europe
|
16,965
|
10,489
|
|||||
Money
transfer
|
132,381
|
119,556
|
|||||
Total
revenues
|
$
|
1,061,523
|
$
|
908,056
|
|||
Operating
income
|
|||||||
Merchant
services
|
$
|
259,670
|
$
|
224,221
|
|||
Money
transfer
|
14,476
|
18,741
|
|||||
Corporate(1)
|
(52,969
|
)
|
(39,996
|
)
|
|||
Restructuring
and other
|
(3,088
|
)
|
(1,878
|
)
|
|||
Operating
income
|
$
|
218,089
|
$
|
201,088
|
|||
(1) |
Fiscal
2007 includes compensation expense resulting from employee stock
options
as a result of our adoption of SFAS 123R. Fiscal 2006 does not include
these expenses.
|