International Money Express, Inc. Announces Results for the First Quarter 2020; Delivers 80% Year Over Year Net Income Growth
First Quarter 2020 - Financial Highlights
- Revenues grew 13.0% versus the prior year period
- Net Income totaled
$5.7 million , compared to$3.2 million in the first quarter of 2019, growth of 80.2%
- Basic and Diluted Earnings per Share of
$0.15 compared to$0.09 in the first quarter of 2019
- Adjusted Net Income totaled
$7.6 million or$0.20 per Adjusted Basic and Diluted Earnings per Share
- Adjusted EBITDA increased by 22.8% over the prior year first quarter to
$13.2 million
- Net Income Margin increased by 280bps over the prior year period to 7.4% and Adjusted EBITDA margin expanded 136bps over the prior year period to 17.1%
First Quarter Financial Results
Intermex generated Revenues of
The Company reported Net Income in the first quarter of 2020 of
Basic and diluted earnings per share in the first quarter of 2020 were
Adjusted EBITDA in the first quarter of 2020 grew 22.8% over the comparable period in the prior year to
Capital & Liquidity
The Company remains highly capitalized with a strong liquidity position. During the first quarter of 2020, the Company generated Free Cash of approximately
Company Response to COVID-19 Pandemic
As the Company navigates the ongoing COVID-19 pandemic, the health and well-being of our customers, independent partners and employees remain a top priority. In response to the pandemic, as well as to stated guidelines and orders of governmental authorities, Intermex has instituted the following policies across the organization:
- Implemented social-distancing practices at
Mexico andGuatemala call centers - Empowered all headquarter and certain other administrative employees to work efficiently from home
- Temporarily closed all 33 Company-operated stores
Intermex Chairman, Chief Executive Officer and President
Non-GAAP Measures
For the Company, Adjusted Net Income, Adjusted Earnings per share, Adjusted EBITDA, Adjusted EBITDA margin, and Free Cash, each a Non-GAAP financial measure, are the primary metrics used by management to evaluate the financial performance of our business. We present these Non-GAAP financial measures because we believe they are frequently used by analysts, investors and other interested parties to evaluate companies in our industry. Further, we believe they are helpful in highlighting trends in our operating results, because they exclude, among other things, certain results of decisions that are outside the control of management, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the jurisdictions in which we operate and capital investments.
Adjusted Net Income is defined as Net Income adjusted to add back certain charges and expenses, such as non-cash amortization resulting from push-down accounting, non-cash compensation costs and other items set forth in the reconciliation table below, as these charges and expenses are not considered a part of our core business operations and are not an indicator of ongoing, future Company performance. Adjusted Earnings per share is calculated by dividing Adjusted Net Income by GAAP weighted-average common shares outstanding (basic and diluted).
Adjusted EBITDA is defined as Net Income before depreciation and amortization, interest expense, income taxes, and also adjusted to add back certain charges and expenses, such as non-cash compensation costs and other items set forth in the reconciliation table below, as these charges and expenses are not considered a part of our core business operations and are not an indicator of ongoing, future Company performance. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by Revenues.
Adjusted Net Income, Adjusted Earnings per share, Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures and should not be considered as an alternative to operating income or net income as a measure of operating performance or cash flows or as a measure of liquidity. Non-GAAP financial measures are not necessarily calculated the same way by different companies and should not be considered a substitute for or superior to
Free Cash, also a Non-GAAP measure, is defined as Net Income before provision for bad debt and depreciation and amortization adjusted to add back certain non-cash charges and expenses, such as non-cash compensation costs and other items set forth in the reconciliation table below, as these charges and expenses are not considered a part of our core business operations, and reduced by the cash used in investing activities and servicing of our debt obligations.
Reconciliations of Net Income, the Company’s closest GAAP measure, to Adjusted Net Income Adjusted EBITDA and Free Cash, as well as a reconciliation of Earnings per share to Adjusted Earnings per share and Adjusted EBITDA margin are set forth in the tables below following the condensed consolidated financial statements.
Investor and Analyst Conference Call / Presentation
Intermex will host a conference call and webcast presentation at
Time today. The conference call can be heard by dialing: 1-877-300-8521 (
The conference call and accompanying slides will be available via webcast at https://investors.intermexonline.com. Registration for the event is required, so please register at least five minutes prior to the scheduled start time.
A webcast replay will be available approximately 2-4 hours after the conference call at https://investors.intermexonline.com/.
Safe Harbor Compliance Statement for Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect our current views with respect to certain events that could have an effect on our future performance, including but without limitation, statements regarding our plans, objectives, financial performance, business strategies, expectations for our business and the business of the Company. These statements relate to expectations concerning matters that are not historical fact and may include the words or phrases such as would,” “will,” “should,” “expects,” “believes,” “anticipates,” “continues,” “could,” “may,” “might,” “plans,” “possible,” “potential,” “predicts,” “projects,” “forecasts,” “intends,” “assumes,” “estimates,” “approximately,” “shall,” “our planning assumptions,” “future outlook” and similar expressions, but the absence of these words does not mean that a statement is not forward-looking. Except for historical information, matters discussed in such statements are forward-looking statements. All of these forward-looking statements are based largely on information currently available to our management and on our current expectations, assumptions, plans, estimates, judgments and projections about our business and our industry, as well as macroeconomic conditions, and are subject to various risks and uncertainties that could cause actual results to differ materially from historical results or those currently anticipated. While we believe these expectations, assumptions, estimates, judgments and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks, uncertainties, contingencies and other factors, many of which are beyond our control. These and other important factors may cause our actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements, or could affect our share price. Accordingly, there is no assurance that our expectations will, in fact, occur or that our estimates or assumptions will be correct, and we caution investors and all others not to place undue reliance on such forward-looking statements. Some of the factors that could cause actual results to differ from those expressed or implied by the forward-looking statements and could materially adversely affect our business, financial condition, results of operations, cash flows and liquidity include, among other things, the COVID-19 pandemic, responses thereto and the economic and market effects thereof, including unemployment levels and increased capital market volatility; competition in the markets in which we operate; volatility in foreign exchange rates that could affect the volume of consumer remittance activity and/or affect our foreign exchange related gains and losses; our ability to maintain agent relationships on terms consistent with those currently in place; our ability to maintain banking relationships necessary for us to conduct our business; credit risks from our agents and the financial institutions with which we do business; bank failures, sustained financial market illiquidity, or illiquidity at our clearing, cash management or custodial financial institutions; new technology or competitors that disrupt the current ecosystem including by introducing digital platforms; cyber-attacks or disruptions to our information technology, computer network systems and data centers; our ability to satisfy our debt obligations and remain in compliance with our credit facility requirements; interest rate risk from elimination of LIBOR as a benchmark interest rate our success in developing and introducing new products, services and infrastructure; customer confidence in our brand and in consumer money transfers generally; our ability to maintain compliance with the regulatory requirements of the jurisdictions in which we operate or plan to operate; international political factors or implementation of tariffs, border taxes or restrictions on remittances or transfers of money out of
About
At
Investor Relations
investors@intermexonline.com
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||
(in thousands of dollars) | 2020 | 2019 | |||
ASSETS | (Unaudited) | ||||
Current assets: | |||||
Cash | $ | 101,838 | $ | 86,117 | |
Accounts receivable, net of allowance of |
38,156 | 39,754 | |||
Prepaid wires | 7,912 | 18,201 | |||
Prepaid expenses and other current assets | 2,908 | 4,155 | |||
Total current assets | 150,814 | 148,227 | |||
Property and equipment, net | 13,055 | 13,282 | |||
36,260 | 36,260 | ||||
Intangible assets, net | 25,642 | 27,381 | |||
Deferred tax asset, net | 359 | 741 | |||
Other assets | 1,388 | 1,415 | |||
Total assets | $ | 227,518 | $ | 227,306 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
Current liabilities: | |||||
Current portion of long-term debt, net | $ | 7,044 | $ | 7,044 | |
Accounts payable | 10,298 | 13,401 | |||
Wire transfers and money orders payable | 39,878 | 40,197 | |||
Accrued and other | 22,207 | 23,074 | |||
Total current liabilities | 79,427 | 83,716 | |||
Long term liabilities: | |||||
Debt, net | 85,862 | 87,623 | |||
Total long term liabilities | 85,862 | 87,623 | |||
Stockholders' equity: | |||||
Total stockholders' equity | 62,229 | 55,967 | |||
Total liabilities and stockholders' equity | $ | 227,518 | $ | 227,306 | |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||
Three Months Ended | |||||
(in thousands of dollars) | 2020 | 2019 | |||
(Unaudited) | |||||
Revenues: | |||||
Wire transfer and money order fees, net | $ | 67,095 | $ | 58,451 | |
Foreign exchange gain, net | 9,554 | 9,402 | |||
Other income | 602 | 496 | |||
Total revenues | $ | 77,251 | $ | 68,349 | |
Operating expenses: | |||||
Service charges from agents and banks | 52,227 | 45,569 | |||
Salaries and benefits | 7,359 | 7,597 | |||
Other selling, general and administrative expenses | 5,337 | 5,723 | |||
Depreciation and amortization | 2,690 | 3,152 | |||
Total operating expenses | 67,613 | 62,041 | |||
Operating income | 9,638 | 6,308 | |||
Interest expense | 1,870 | 2,071 | |||
Income before income taxes | 7,768 | 4,237 | |||
Income tax provision | 2,080 | 1,081 | |||
Net income | $ | 5,688 | $ | 3,156 | |
Earnings per common share | |||||
Basic and diluted | $ | 0.15 | $ | 0.09 | |
Reconciliation from Net income to Adjusted Net income | |||||||
Three Months Ended |
|||||||
(in thousands of dollars) | 2020 | 2019 | |||||
(Unaudited) | |||||||
Net income | $ | 5,688 | $ | 3,156 | |||
Adjusted for: | |||||||
Share-based compensation, 2018 plan (a) | 722 | 626 | |||||
Offering costs (b) | - | 513 | |||||
TCPA Settlement (c) | 23 | - | |||||
Other employee severance (d) | - | 106 | |||||
Other charges and expenses (e) | 147 | 59 | |||||
Amortization of certain intangibles (f) | 1,711 | 2,312 | |||||
Income tax benefit related to adjustments (g) | (695 | ) | (942 | ) | |||
Adjusted net income | $ | 7,596 | $ | 5,830 | |||
(a) Stock options and restricted stock were granted to employees and independent directors of the Company. The Company recorded |
|||||||
(b) The Company incurred |
|||||||
(c) Represents legal fees related to the settlement of a class action lawsuit related to the TCPA. | |||||||
(d) Represents |
|||||||
(e) Includes loss on disposal of fixed assets, foreign currency (gains) losses and other legal expenses. | |||||||
(f) Represents the amortization of certain intangible assets that resulted from the application of push-down accounting. | |||||||
(g) Represents the current and deferred tax impact of the taxable adjustments to net income using the Company’s blended federal and state tax rate for each period. Relevant tax-deductible adjustments include all adjustments to net income. | |||||||
Reconciliation from GAAP Earnings per Share to Adjusted Earnings per Share | |||||||
Three Months Ended |
|||||||
2020 | 2019 | ||||||
(Unaudited) | |||||||
GAAP Earnings per Share | $ | 0.15 | $ | 0.09 | |||
Adjusted for: | |||||||
Share-based compensation, 2018 Plan | 0.02 | 0.02 | |||||
Offering costs | - | 0.01 | |||||
TCPA settlement | NM | - | |||||
Other employee severance | - | NM | |||||
Other charges and expenses | NM | NM | |||||
Amortization of certain intangibles | 0.04 | 0.06 | |||||
Income tax benefit related to adjustments | (0.02 | ) | (0.03 | ) | |||
Non-GAAP Adjusted Earnings per Share | $ | 0.20 | $ | 0.16 | |||
[NM—Percentage is not meaningful] |
Reconciliation from Net income to Adjusted EBITDA | |||||
Three Months Ended |
|||||
(in thousands of dollars) | 2020 | 2019 | |||
(Unaudited) | |||||
Net income | $ | 5,688 | $ | 3,156 | |
Adjusted for: | |||||
Interest expense | 1,870 | 2,071 | |||
Income tax provision | 2,080 | 1,081 | |||
Depreciation and amortization | 2,690 | 3,152 | |||
EBITDA | 12,328 | 9,460 | |||
Share-based compensation, 2018 Plan (a) | 722 | 626 | |||
TCPA settlement (b) | 23 | - | |||
Offering costs (c) | - | 513 | |||
Other employee severance (d) | - | 106 | |||
Other charges and expenses (e) | 147 | 59 | |||
Adjusted EBITDA | $ | 13,220 | $ | 10,764 | |
(a) Stock options and restricted stock were granted to employees and independent directors of the Company. The Company recorded |
|||||
(b) Represents legal fees related to the settlement of a class action lawsuit related to the TCPA. | |||||
(c) The Company incurred |
|||||
(d) Represents |
|||||
(e) Includes loss on disposal of fixed assets, foreign currency (gains) losses and other legal expenses. | |||||
Reconciliation from Net Income to Free Cash | |||||||
Three months ended |
|||||||
(in thousands of dollars) | 2020 | 2019 | |||||
(Unaudited) | |||||||
Net income for the period | $ | 5,688 | $ | 3,156 | |||
Depreciation and amortization | 2,690 | 3,152 |
|||||
Stock compensation expense | 722 | 627 |
|||||
Provision for bad debt | 737 | 360 |
|||||
Other noncash expenses | 147 | 60 |
|||||
Cash used in investing Activities | (770 | ) | (1,452 |
) | |||
Term loan pay downs | (1,915 | ) | (1,125 |
) | |||
Net free cash generated during the period | $ | 7,299 | $ | 4,778 | |||
Reconciliation from Net Income Margin to Adjusted EBITDA Margin | |||||
Three Months Ended |
|||||
2020 | 2019 | ||||
(Unaudited) | |||||
Net Income margin | 7.4 | % | 4.6 | % | |
Adjusted for: | |||||
Interest expense | 2.4 | % | 3.0 | % | |
Income tax provision | 2.7 | % | 1.6 | % | |
Depreciation and amortization | 3.5 | % | 4.6 | % | |
EBITDA Margin | 16.0 | % | 13.8 | % | |
Share-based compensation, 2018 Plan | 0.9 | % | 0.9 | % | |
Offering costs | 0.0 | % | 0.8 | % | |
TCPA settlement | 0.0 | % | 0.0 | % | |
Other employee severance | 0.0 | % | 0.2 | % | |
Other charges and expenses | 0.2 | % | 0.1 | % | |
Adjusted EBITDA Margin | 17.1 | % | 15.7 | % | |
Source: International Money Express, Inc.