10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark One)
|
| |
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 12, 2015
OR
|
| |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-35882
BLACKHAWK NETWORK HOLDINGS, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
| | |
Delaware | | 43-2099257 |
(State or Other Jurisdiction of Incorporation or Organization) | | (I.R.S. Employer Identification No.) |
|
| | |
6220 Stoneridge Mall Road Pleasanton, CA | | 94588 |
(Address of Principal Executive Offices) | | (Zip Code) |
(925) 226-9990
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one): |
| | | | | | |
Large accelerated filer | | ý | | Accelerated filer | | ¨ |
| | | | | |
Non-accelerated filer | | ¨ (Do not check if a smaller reporting company) | | Smaller reporting company | | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý
As of October 13, 2015, there were 54,641,000 shares of the Registrant’s common stock outstanding.
Blackhawk Network Holdings, Inc.
FORM 10-Q
Table of Contents
|
| | |
| | Page |
PART I. FINANCIAL STATEMENTS | |
| | |
Item 1. | | |
| | |
| | |
| | |
| |
|
| | |
Item 2. | | |
Item 3. | | |
Item 4. | | |
| | |
PART II. OTHER INFORMATION | |
| | |
Item 1. | | |
Item 1A. | | |
Item 2. | | |
Item 3. | | |
Item 4. | | |
Item 5. | | |
Item 6. | | |
| |
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
BLACKHAWK NETWORK HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except par value)
(Unaudited)
|
| | | | | | | | | | | |
| September 12, 2015 | | January 3, 2015 | | September 6, 2014 |
ASSETS | | | | | |
Current assets: | | | | | |
Cash and cash equivalents | $ | 214,722 |
| | $ | 911,615 |
| | $ | 219,851 |
|
Restricted cash | 43,043 |
| | 5,000 |
| | 5,000 |
|
Settlement receivables, net | 240,273 |
| | 526,587 |
| | 272,912 |
|
Accounts receivable, net | 188,912 |
| | 181,431 |
| | 125,976 |
|
Deferred income taxes | 33,722 |
| | 38,456 |
| | 20,145 |
|
Other current assets | 107,950 |
| | 95,658 |
| | 71,802 |
|
Total current assets | 828,622 |
| | 1,758,747 |
| | 715,686 |
|
Property, equipment and technology, net | 154,085 |
| | 130,008 |
| | 94,971 |
|
Intangible assets, net | 230,213 |
| | 170,957 |
| | 84,973 |
|
Goodwill | 382,803 |
| | 331,265 |
| | 162,373 |
|
Deferred income taxes | 328,417 |
| | 1,678 |
| | 727 |
|
Other assets | 78,294 |
| | 93,086 |
| | 86,590 |
|
TOTAL ASSETS | $ | 2,002,434 |
| | $ | 2,485,741 |
| | $ | 1,145,320 |
|
| | | | | |
| | | | | |
See accompanying notes to condensed consolidated financial statements |
|
| | | | | | | | | | | |
BLACKHAWK NETWORK HOLDINGS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (continued) (In thousands, except par value) (Unaudited)
|
| September 12, 2015 | | January 3, 2015 | | September 6, 2014 |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | |
Current liabilities: | | | | | |
Settlement payables | $ | 469,590 |
| | $ | 1,383,481 |
| | $ | 472,629 |
|
Consumer and customer deposits | 102,633 |
| | 133,772 |
| | 65,607 |
|
Accounts payable and accrued operating expenses | 112,753 |
| | 117,118 |
| | 89,633 |
|
Deferred revenue | 91,474 |
| | 48,114 |
| | 23,934 |
|
Note payable, current portion | 37,378 |
| | 11,211 |
| | 8,708 |
|
Notes payable to Safeway | 13,129 |
| | 27,678 |
| | 8,473 |
|
Bank line of credit | 100,000 |
| | — |
| | — |
|
Other current liabilities | 43,320 |
| | 54,238 |
| | 23,551 |
|
Total current liabilities | 970,277 |
| | 1,775,612 |
| | 692,535 |
|
Deferred income taxes | 15,590 |
| | 45,375 |
| | 23,312 |
|
Note payable | 325,151 |
| | 362,543 |
| | 165,446 |
|
Other liabilities | 4,867 |
| | 14,432 |
| | 20,325 |
|
Total liabilities | 1,315,885 |
| | 2,197,962 |
| | 901,618 |
|
Commitments and contingencies (see Note 10) |
| |
| |
|
Stockholders’ equity: | | | | | |
Preferred stock: $0.001 par value; 10,000 shares authorized; no shares outstanding | — |
| | — |
| | — |
|
Common stock: $0.001 par value; 210,000 shares authorized; 54,641, 53,505 and 52,975 shares outstanding, respectively | 55 |
| | 54 |
| | 54 |
|
Additional paid-in capital | 547,230 |
| | 137,916 |
| | 124,759 |
|
Accumulated other comprehensive loss | (31,535 | ) | | (19,470 | ) | | (7,556 | ) |
Retained earnings | 166,370 |
| | 162,439 |
| | 119,730 |
|
Total Blackhawk Network Holdings, Inc. equity | 682,120 |
| | 280,939 |
| | 236,987 |
|
Non-controlling interests | 4,429 |
| | 6,840 |
| | 6,715 |
|
Total stockholders’ equity | 686,549 |
| | 287,779 |
| | 243,702 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 2,002,434 |
| | $ | 2,485,741 |
| | $ | 1,145,320 |
|
See accompanying notes to condensed consolidated financial statements
BLACKHAWK NETWORK HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(In thousands, except for per share amounts)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| 12 weeks ended | | 36 weeks ended |
| September 12, 2015 | | September 6, 2014 | | September 12, 2015 | | September 6, 2014 |
OPERATING REVENUES: | | | | | | | |
Commissions and fees | $ | 231,492 |
| | $ | 201,888 |
| | $ | 709,339 |
| | $ | 596,324 |
|
Program, interchange, marketing and other fees | 77,727 |
| | 43,895 |
| | 231,054 |
| | 119,981 |
|
Product sales | 43,446 |
| | 23,244 |
| | 104,251 |
| | 69,781 |
|
Total operating revenues | 352,665 |
| | 269,027 |
| | 1,044,644 |
| | 786,086 |
|
OPERATING EXPENSES: | | | | | | | |
Partner distribution expense | 161,852 |
| | 142,542 |
| | 494,193 |
| | 415,277 |
|
Processing and services | 68,246 |
| | 46,715 |
| | 198,272 |
| | 133,654 |
|
Sales and marketing | 49,954 |
| | 36,668 |
| | 156,653 |
| | 111,120 |
|
Costs of products sold | 40,577 |
| | 21,946 |
| | 97,593 |
| | 66,745 |
|
General and administrative | 22,136 |
| | 16,163 |
| | 62,186 |
| | 41,700 |
|
Transition and acquisition | 5,275 |
| | 326 |
| | 6,091 |
| | 360 |
|
Amortization of acquisition intangibles | 6,875 |
| | 3,004 |
| | 18,352 |
| | 10,839 |
|
Change in fair value of contingent consideration | — |
| | — |
| | (7,567 | ) | | — |
|
Total operating expenses | 354,915 |
| | 267,364 |
| | 1,025,773 |
| | 779,695 |
|
OPERATING INCOME (LOSS) | (2,250 | ) | | 1,663 |
| | 18,871 |
| | 6,391 |
|
OTHER INCOME (EXPENSE): | | | | | | | |
Interest income and other income (expense), net | (1,421 | ) | | 182 |
| | (1,938 | ) | | 126 |
|
Interest expense | (3,231 | ) | | (1,080 | ) | | (8,566 | ) | | (2,081 | ) |
INCOME (LOSS) BEFORE INCOME TAX EXPENSE | (6,902 | ) | | 765 |
| | 8,367 |
| | 4,436 |
|
INCOME TAX EXPENSE (BENEFIT) | (3,290 | ) | | 352 |
| | 4,435 |
| | 1,844 |
|
NET INCOME (LOSS) BEFORE ALLOCATION TO NON-CONTROLLING INTERESTS | (3,612 | ) | | 413 |
| | 3,932 |
| | 2,592 |
|
Loss (income) attributable to non-controlling interests, net of tax | (3 | ) | | 142 |
| | 63 |
| | 238 |
|
NET INCOME (LOSS) ATTRIBUTABLE TO BLACKHAWK NETWORK HOLDINGS, INC. | $ | (3,615 | ) | | $ | 555 |
| | $ | 3,995 |
| | $ | 2,830 |
|
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Basic | $ | (0.07 | ) | | $ | 0.01 |
| | $ | 0.07 |
| | $ | 0.05 |
|
Diluted | $ | (0.07 | ) | | $ | 0.01 |
| | $ | 0.07 |
| | $ | 0.05 |
|
Weighted average shares outstanding—basic | 54,467 |
| | 52,609 |
| | 53,941 |
| | 52,450 |
|
Weighted average shares outstanding—diluted | 54,467 |
| | 54,304 |
| | 55,994 |
| | 54,035 |
|
See accompanying notes to condensed consolidated financial statements
BLACKHAWK NETWORK HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(In thousands)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| 12 weeks ended | | 36 weeks ended |
| September 12, 2015 | | September 6, 2014 | | September 12, 2015 | | September 6, 2014 |
NET INCOME (LOSS) BEFORE ALLOCATION TO NON-CONTROLLING INTERESTS | $ | (3,612 | ) | | $ | 413 |
| | $ | 3,932 |
| | $ | 2,592 |
|
Other comprehensive loss: | | | | | | | |
Currency translation adjustments | (7,104 | ) | | (4,163 | ) | | (12,386 | ) | | (4,682 | ) |
COMPREHENSIVE LOSS BEFORE ALLOCATION TO NON-CONTROLLING INTERESTS | (10,716 | ) | | (3,750 | ) | | (8,454 | ) | | (2,090 | ) |
Comprehensive loss attributable to non-controlling interests (net of tax) | 361 |
| | 145 |
| | 384 |
| | 237 |
|
COMPREHENSIVE LOSS ATTRIBUTABLE TO BLACKHAWK NETWORK HOLDINGS, INC. | $ | (10,355 | ) | | $ | (3,605 | ) | | $ | (8,070 | ) | | $ | (1,853 | ) |
See accompanying notes to condensed consolidated financial statements
BLACKHAWK NETWORK HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
| | | | | | | |
| 36 weeks ended |
| September 12, 2015 | | September 6, 2014 |
OPERATING ACTIVITIES: | | | |
Net income before allocation to non-controlling interests | $ | 3,932 |
| | $ | 2,592 |
|
Adjustments to reconcile net income to net cash used in operating activities: | | | |
Depreciation and amortization of property, equipment and technology | 27,765 |
| | 17,951 |
|
Amortization of intangibles | 21,634 |
| | 14,202 |
|
Amortization of program development costs | 20,032 |
| | 17,779 |
|
Employee stock-based compensation expense | 19,856 |
| | 9,769 |
|
Distribution partner mark-to-market expense | — |
| | (88 | ) |
Change in fair value of contingent consideration | (7,567 | ) | | — |
|
Reversal of reserve for patent litigation | — |
| | (3,852 | ) |
Excess tax benefit from stock-based awards | (5,018 | ) | | (1,364 | ) |
Deferred income taxes | 13,371 |
| | — |
|
Other | 5,496 |
| | 3,852 |
|
Changes in operating assets and liabilities: | | | |
Settlement receivables | 274,941 |
| | 535,183 |
|
Settlement payables | (906,181 | ) | | (1,006,128 | ) |
Accounts receivable, current and long-term | (3,573 | ) | | 8,721 |
|
Other current assets | (20,562 | ) | | 1,450 |
|
Other assets | (9,996 | ) | | (21,466 | ) |
Consumer and customer deposits | (31,140 | ) | | 6,542 |
|
Accounts payable and accrued operating expenses | (9,695 | ) | | (13,345 | ) |
Deferred revenue | (8,105 | ) | | (6,606 | ) |
Other current and long-term liabilities | 4,385 |
| | (6,127 | ) |
Income taxes, net | (15,492 | ) | | (22,474 | ) |
Net cash used in operating activities | (625,917 | ) | | (463,409 | ) |
INVESTING ACTIVITIES: | | | |
Expenditures for property, equipment and technology | (37,310 | ) | | (25,960 | ) |
Business acquisitions, net of cash acquired | (78,394 | ) | | (14,159 | ) |
Change in restricted cash | (38,043 | ) | | (5,000 | ) |
Other | (561 | ) | | — |
|
Net cash used in investing activities | (154,308 | ) | | (45,119 | ) |
| | | |
See accompanying notes to condensed consolidated financial statements |
|
| | | | | | | |
BLACKHAWK NETWORK HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued) (In thousands) (Unaudited) |
| 36 weeks ended |
| September 12, 2015 | | September 6, 2014 |
FINANCING ACTIVITIES: | | | |
Dividends paid | (65 | ) | | (75 | ) |
Payments for acquisition liability | (1,811 | ) | | — |
|
Proceeds from issuance of note payable | — |
| | 175,000 |
|
Payments of financing costs | (724 | ) | | (2,451 | ) |
Repayment of note payable | (11,250 | ) | | — |
|
Borrowings under revolving bank line of credit | 1,536,083 |
| | — |
|
Repayments on revolving bank line of credit | (1,436,083 | ) | | — |
|
Proceeds from notes payable to Safeway | — |
| | 8,473 |
|
Repayment on notes payable to Safeway | (6,320 | ) | | — |
|
Repayment of debt assumed in business acquisitions | — |
| | (7,474 | ) |
Proceeds from issuance of common stock from exercise of employee stock options and employee stock purchase plans | 8,055 |
| | 5,895 |
|
Other stock-based compensation related | (610 | ) | | (659 | ) |
Excess tax benefit from stock-based awards | 5,018 |
| | 1,364 |
|
Other | (1,494 | ) | | (44 | ) |
Net cash provided by financing activities | 90,799 |
| | 180,029 |
|
Effect of exchange rate changes on cash and cash equivalents | (7,467 | ) | | (2,030 | ) |
Decrease in cash and cash equivalents | (696,893 | ) | | (330,529 | ) |
Cash and cash equivalents—beginning of period | 911,615 |
| | 550,380 |
|
Cash and cash equivalents—end of period | $ | 214,722 |
| | $ | 219,851 |
|
| | | |
NONCASH FINANCING AND INVESTING ACTIVITIES | | | |
Net deferred tax assets recognized for tax basis step-up with offset to Additional paid-in capital (see Note 9—Income Taxes) | $ | 366,306 |
| | $ | — |
|
Note payable to Safeway contributed to Additional paid-in capital (see Note 9—Income Taxes) | $ | 8,229 |
| | $ | — |
|
Intangible assets recognized for warrants issued | $ | 3,147 |
| | $ | — |
|
Financing of business acquisition with contingent consideration | $ | — |
| | $ | 13,100 |
|
See accompanying notes to condensed consolidated financial statements
BLACKHAWK NETWORK HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. The Company and Significant Accounting Policies
The Company
Blackhawk Network Holdings, Inc., together with its subsidiaries (we, us, our), is a leading prepaid payment network utilizing proprietary technology to offer a broad range of prepaid gift, telecom and debit cards, in physical and electronic forms, as well as related prepaid products and payment services in the United States and 23 other countries. Our product offerings include single-use gift cards; loyalty, incentive and reward products and services; prepaid telecom products and prepaid financial services products, including general purpose reloadable (GPR) cards, and our reload network (collectively, prepaid products). We offer gift cards from leading consumer brands (known as closed loop) as well as branded gift and incentive cards from leading payment network card associations such as American Express, Discover, MasterCard and Visa (known as open loop) and prepaid telecom products offered by prepaid wireless telecom carriers. We also distribute GPR cards, including Green Dot and NetSpend branded cards, as well as PayPower, our proprietary GPR card. We operate a proprietary reload network named Reloadit, which allows consumers to reload funds onto their previously purchased GPR cards. We distribute products across multiple high-traffic channels such as grocery, convenience, specialty and online retailers (referred to as retail distribution partners) in the Americas, Europe, Africa, Australia and Asia.
Spin-Off
Before April 14, 2014, we were a majority-owned subsidiary of Safeway Inc. (Safeway). On April 14, 2014, Safeway distributed its remaining 37.8 million shares of our Class B common stock to Safeway stockholders (the Spin-Off). As a result of the Spin-Off, we became a stand-alone entity separate from Safeway. See Note 9—Income Taxes for disclosures regarding this relationship.
Conversion of Class B Common Stock
On May 21, 2015, following approval of our Board of Directors and stockholders, we amended our Certificate of Incorporation to eliminate our dual-class common stock structure by converting all outstanding shares of our Class B common stock into shares of Class A common stock on a one-for-one basis and renaming Class A common stock as common stock (collectively, the Conversion). As a result of the Conversion, we have retrospectively presented Class A and Class B common stock as common stock in our condensed consolidated financial statements and related notes for all periods presenting, including within earnings per share. This retrospective presentation had no impact on previously reported amounts of earnings per share as Class A and Class B common stock had equal rights to dividends as declared by our Board of Directors.
Basis of Presentation
The accompanying condensed consolidated financial statements of Blackhawk Network Holdings, Inc. are unaudited. We have prepared our unaudited interim condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (GAAP) and applicable rules and regulations of the Securities and Exchange Commission (SEC) regarding interim financial reporting. We have condensed or omitted certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP pursuant to such rules and regulations. Accordingly, our interim condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K, filed with the SEC on March 4, 2015 (the Annual Report). We have prepared our condensed consolidated financial statements on the same basis as our annual audited consolidated financial statements and, in the opinion of management, have reflected all adjustments, which include only normal recurring adjustments, necessary to present fairly our financial position and results of operations for the interim periods presented. Our results for the interim periods are not necessarily reflective of the results to be expected for the year ending January 2, 2016 or for any other interim period or other future year. Our condensed consolidated balance sheet as of January 3, 2015, included herein was derived from our audited consolidated financial statements as of that date but does not include all disclosures required by GAAP for annual financial statements, including notes to the financial statements.
Our condensed consolidated financial statements include those of Blackhawk Network Holdings, Inc., a Delaware corporation, and its wholly- or majority-owned domestic and foreign subsidiaries. All intercompany transactions and balances among us and our subsidiaries have been eliminated in consolidation. Our condensed consolidated financial statements have been prepared as if we existed on a stand-alone basis separate from Safeway for the periods presented, but may not necessarily reflect the results of operations, financial position or cash flows that would have been achieved if we had existed on a stand-alone basis separate from Safeway during the periods presented.
Prior to the Spin-Off, our condensed consolidated financial statements included an allocation of expenses arising from certain shared services and infrastructure provided by Safeway. These expenses primarily related to facilities rental and tax services and were allocated using actual costs or estimates based on the portion of services used by us. Management believes that the allocation methodology was reasonable and considers the charges to be a reasonable reflection of the cost of benefits received. Following the Spin-Off, Safeway continues to rent facilities to us and provide certain tax services (related to tax periods through the date of the Spin-Off) based on similar pricing terms as prior to the Spin-Off.
Significant Accounting Policies
There have been no material changes to our significant accounting policies, as compared to the significant accounting policies described in the audited consolidated financial statements and related notes included in the Annual Report. As a result of our acquisition of Achievers Corp. and its subsidiaries, we provide below our revenue recognition policy with respect to its revenues.
Revenue Recognition—Achievers
Our Achievers business earns revenue from its business clients for use of our employee reward platform and redemption of employee rewards. We allocate the total consideration received from our business clients between these two elements based on their relative stand-alone fair value. We recognize revenue related to the software platform over the service period in Program, interchange, marketing and other, and we recognize revenue for the reward redemptions when the employee receives the reward. For the redemption of rewards, we evaluate whether we act as the principal or agent in providing the reward to the employee. We have concluded that we act as the principal for closed loop gift cards and merchandise rewards and present such revenue in Product sales and as the agent for open loop gift cards and present such revenue, net of the amounts paid to the supplier, in Program, interchange, marketing and other.
Use of Estimates
The preparation of our consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and related notes. We generally base our estimates and assumptions on a combination of historical factors, current circumstances, and the experience and judgment of management. Significant estimates and assumptions include, among other things, allowances for doubtful accounts and sales adjustments, useful lives of assets, card redemption patterns and lives, delivery timing for product sales and valuation assumptions with respect to acquisition liabilities, goodwill, other intangible assets, stock-based compensation and income taxes. Actual results could differ from our estimates.
Seasonality
A significant portion of gift card sales occurs in late December of each year during the holiday selling season. As a result, we earn a significant portion of revenues, net income and cash inflows during the fourth fiscal quarter of each year and remit the majority of the cash, less commissions, to our content providers in January of the following year. The timing of our fiscal year-end, December holiday sales and the related January cash settlement with content providers significantly increases our Cash and cash equivalents, Settlement receivables and Settlement payables balances at the end of each fiscal year relative to normal daily balances. The cash settlement with our content providers in January accounts for the majority of the use of cash from operating activities in our condensed consolidated statements of cash flows during our first three fiscal quarters. Additionally, our operating income may fluctuate significantly during our first three fiscal quarters due to lower revenues and timing of certain expenses during such fiscal periods. As a result, quarterly financial results are not necessarily reflective of the results to be expected for the year, any other interim period or other future year.
Recently Issued Accounting Pronouncements
In April 2015 and August 2015, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2015-03 Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs and ASU 2015-15 Interest—Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements, respectively. ASU 2015-03 requires an entity to present debt issuance costs related to a recognized debt liability on the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. ASU 2015-15 provides the SEC’s guidance to permit an entity to present debt issuance costs related to line-of-credit arrangements as an asset on the balance sheet. ASU 2015-03 is effective for annual and interim periods beginning after December 15, 2015 on a retrospective basis. We do not expect the adoption of ASU 2015-03 and ASU 2015-15 to materially affect our consolidated balance sheets.
In July 2015, the FASB issued ASU 2015-11 Inventory (Topic 330): Simplifying the Measurement of Inventory. ASU 2015-11 requires an entity to measure inventory, other than inventory accounted for under last-in, first-out method or retail inventory method, at the lower of cost or net realizable value. ASU 2015-11 is effective for annual and interim periods beginning after December 15, 2016 on a prospective basis. We do not expect the adoption of ASU 2015-11 to materially affect our consolidated financial statements.
In August 2015, the FASB issued ASU 2015-14 Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date. ASU 2015-14 deferred the effective date of ASU 2014-09 Revenue from Contracts with Customers (Topic 606) from annual and interim periods beginning after December 15, 2016 to December 15, 2017. As discussed in our Annual Report, management continues to evaluate the impact of ASU 2014-09.
In September 2015, the FASB issued ASU 2015-16 Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments. ASU 2015-16 requires an acquirer to recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined, to record an acquisition-to-date adjustment, in the same period’s financial statements, for the effect on earnings of changes in depreciation, amortization, or other income and to disclose the amount of such adjustment that related to prior periods. ASU 2015-16 is effective prospectively for annual and interim periods beginning after December 15, 2016 on a prospective basis. We do not expect the adoption of ASU 2015-16 to materially affect our consolidated financial statements.
Reclassifications and Measurement Period Adjustment
In our condensed consolidated statements of income, we have reclassified amounts within operating expenses in the prior year period to conform with the current presentation, reclassifying compensation to our retail distribution partners from Sales and marketing to Partner distribution expense and presenting the components of Business acquisition expense (benefit) and amortization of acquisition intangibles as separate line items. In our condensed consolidated balance sheets, we have reclassified Deferred revenue as a separate line item from previously reported amounts in Other current liabilities and made the corresponding reclassification in our condensed consolidated statements of cash flows. We have also combined certain immaterial line items in our condensed consolidated statements of cash flows.
We have retrospectively adjusted our balance sheet as of September 6, 2014 from previously reported amounts for a measurement period adjustment to the initial purchase price allocation of CardLab by reducing our contingent consideration liability by $11.0 million, goodwill by $10.4 million and identifiable intangible and technology assets by $0.6 million.
2. Business Acquisitions
2015 Acquisition
On June 30, 2015, we acquired Achievers Corp. and its subsidiaries (collectively, Achievers), a leading provider of employee recognition and rewards solutions designed to help companies increase employee engagement primarily in the U.S. and Canada, for purchase consideration of $103.5 million in cash through a merger. The acquisition has allowed us to deliver expanded capabilities and products in the employee rewards market. We accounted for this acquisition as a business combination and have included its results of operations in our consolidated financial statements starting on the acquisition date.
The following table summarizes the initial purchase price allocation, and we may make adjustments to these amounts through the one year measurement period as we finalize information regarding our forecasts, valuation assumptions, income taxes and contingencies (in thousands):
|
| | | |
Cash | $ | 24,367 |
|
Assumed liabilities, net | (10,725 | ) |
Deferred revenue | (52,339 | ) |
Deferred income taxes | (12,698 | ) |
Identifiable technology and intangible assets | 97,780 |
|
Goodwill | 57,107 |
|
Total purchase consideration | $ | 103,492 |
|
Deferred income taxes include $24.3 million of deferred tax assets for net operating loss carryforwards, partially offset by a reserve of $4.6 million, $31.5 million of deferred tax liabilities for nondeductible amortization of identifiable technology and intangible assets and $0.9 million for other deferred tax liabilities, net.
Goodwill includes the estimated value of the future cash flows from new customers and the value of the assembled workforce. Goodwill is not expected to be deductible for income tax purposes.
The follow table presents the components of the identifiable technology and intangible assets and their estimated useful lives at the acquisition date (dollars in thousands): |
| | | | | |
| Fair Value | | Useful Life |
Customer relationships | $ | 74,430 |
| | 15 years |
Backlog | 6,410 |
| | 4 years |
Technology | 16,940 |
| | 6 years |
Total identifiable technology and intangible assets | $ | 97,780 |
| | |
Customer relationships represent the estimated fair value of the underlying relationships and agreements with Achievers’ business clients. Back-log represents the estimated fair value for committed spending from these clients. Technology represents the fair value of Achievers’ employee recognition and reward platform.
We valued customer relationships, back-log, and technology using the income approach. Significant assumptions include forecasts of revenues, costs of revenue and development costs and the estimated attrition rates for clients of 8%. We discounted the cash flows at various rates from 12.0% to 16.0%, reflecting the different risk profiles of the assets.
Acquisition-related costs totaled $0.9 million and $1.7 million for the 12 and 36 weeks ended September 12, 2015, respectively, which we present in Transition and acquisition expense. Additionally, we incurred $3.2 million of employee compensation costs for certain payments that were deducted from the sellers’ consideration under the terms of the merger agreement but which we reflect in our post-combination financial statements in Transition and acquisition expense.
The following table presents revenue and net income for Achievers for both the 12 weeks and 36 weeks ended September 12, 2015 included in our condensed consolidated statements of income (in thousands):
|
| | | |
Total revenues | $ | 9,415 |
|
Net loss attributable to Blackhawk Network Holdings, Inc. | (4,971 | ) |
The net loss excludes pre-tax revenue of $2.6 million resulting from the step down in basis of deferred revenue from its book value to its fair value (which were also excluded from total revenues). The net loss includes pre-tax charges of $3.2 million for the employee compensation charges described above and $1.7 million for the amortization of customer relationships and backlog (included in Amortization of acquisition intangibles). Collectively, these resulted in an after-tax net loss of $4.8 million.
The following pro forma financial information summarizes the combined results of operations of us and Achievers as though we had been combined as of the beginning of fiscal 2014 (in thousands):
|
| | | | | | | | | | | | | | | |
| 12 weeks ended | | 36 weeks ended |
| September 12, 2015 | | September 6, 2014 | | September 12, 2015 | | September 6, 2014 |
Total revenues | $ | 354,998 |
| | $ | 280,056 |
| | $ | 1,072,638 |
| | $ | 814,768 |
|
Net income (loss) attributable to Blackhawk Network Holdings, Inc. | 616 |
| | (5,982 | ) | | (1,130 | ) | | (21,159 | ) |
Earnings (loss) per share—basic | $ | 0.01 |
| | $ | (0.11 | ) | | $ | (0.02 | ) | | $ | (0.40 | ) |
Earnings (loss) per share—diluted | $ | 0.01 |
| | $ | (0.11 | ) | | $ | (0.02 | ) | | $ | (0.40 | ) |
The pro forma financial information includes adjustments to reclassify acquisition-related costs and acquisition-related employee compensation costs (as discussed above) from the third quarter of 2015 to the first quarter of 2014, to amortize the identifiable technology and intangible assets starting at the beginning of 2014, to reflect the impact on revenue resulting from the step down in basis of deferred revenue from its book value to fair value as of the beginning of 2014 and to reflect incremental interest expense that we would have incurred under our Credit Agreement. The pro forma financial information is for informational purposes only and is not indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of 2014.
2014 Acquisitions
As discussed in our Annual Report, in the fourth quarter of 2014, we acquired Parago, Inc. and its subsidiaries (Parago). We accounted for this acquisition as a business combination and have included its results of operations in our consolidated financial statements starting on the acquisition date.
The following pro forma financial information summarizes the combined results of operations of us and Parago as though we had been combined as of the beginning of fiscal 2013 (in thousands):
|
| | | | | | | |
| 12 Weeks Ended September 6, 2014 | | 36 Weeks Ended September 6, 2014 |
Total revenues | $ | 296,589 |
| | $ | 863,702 |
|
Net income attributable to Blackhawk Network Holdings, Inc. | 1,967 |
| | 3,830 |
|
The pro forma financial information includes adjustments to amortize the identifiable technology and intangible assets starting at the beginning of 2013. The pro forma financial information is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of 2013. We do not present pro forma financial information for CardLab and Incentec as such amounts are immaterial to our condensed consolidated financial statements.
During the third quarter of 2015, we made adjustments to the acquisition-date balances of deferred income taxes for CardLab, Incentec and Parago, which we acquired in 2014, with an offset to goodwill (see Note 6—Goodwill). We have finalized income tax balances related to our acquisitions of CardLab and Incentec, and the measurement periods for the acquisitions are closed. We have not finalized income tax balances and certain liabilities related to our acquisition of Parago in 2014, and the measurement period for such amounts remains open.
3. Financing
On June 19, 2015, we amended our credit agreement with a group of lenders led by Wells Fargo, NA (the Credit Agreement) to increase amounts available under our revolving credit facility by $50 million from $250 million to $300 million. Additionally, the amendment modified certain of our financial covenants under the Credit Agreement.
4. Fair Value Measurements
We measure certain assets and liabilities at fair value on a recurring basis. The table below summarizes the fair values of these assets and liabilities as of September 12, 2015, January 3, 2015 and September 6, 2014 (in thousands):
|
| | | | | | | | | | | | | | | |
| September 12, 2015 |
| Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | |
Cash and cash equivalents | | | | | | | |
Money market mutual funds | $ | 5,070 |
| | $ | — |
| | $ | — |
| | $ | 5,070 |
|
Liabilities | | | | | | | |
Contingent consideration | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
|
|
| | | | | | | | | | | | | | | |
| January 3, 2015 |
| Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | |
Cash and cash equivalents | | | | | | | |
Money market mutual funds | $ | 618,200 |
| | $ | — |
| | $ | — |
| | $ | 618,200 |
|
Liabilities | | | | | | | |
Contingent consideration | $ | — |
| | $ | — |
| | $ | 7,567 |
| | $ | 7,567 |
|
|
| | | | | | | | | | | | | | | |
| September 6, 2014 |
| Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | |
Cash and cash equivalents | | | | | | | |
Money market mutual funds | $ | 86,100 |
| | $ | — |
| | $ | — |
| | $ | 86,100 |
|
Liabilities | | | | | | | |
Contingent consideration | $ | — |
| | $ | — |
| | $ | 13,100 |
| | $ | 13,100 |
|
Level 1— Unadjusted quoted prices in active markets for identical assets or liabilities. Level 1 investments include money market mutual funds.
Level 2— Inputs other than quoted prices included in Level 1 that are either directly or indirectly observable. Level 2 investments include commercial paper.
In the 36 weeks ended September 12, 2015, there were no transfers between Level 1 and Level 2.
Level 3— Unobservable inputs in which little or no market activity exists, therefore requiring an entity to develop its own assumptions about the inputs that market participants would use in pricing. Level 3 includes the estimated fair value of our contingent consideration liabilities.
Contingent Consideration—We estimate the fair value of the contingent consideration based on our estimates of the probability of achieving the relevant targets and discount rates reflecting the risk of meeting these targets. A significant increase in our estimated probability could materially increase the fair value of contingent consideration.
The changes in fair value of contingent consideration for the 36 weeks ended September 12, 2015 and September 6, 2014 are as follows (in thousands): |
| | | | | | | |
| September 12, 2015 | | September 6, 2014 |
Contingent Consideration |
| | |
Balance – beginning of period | $ | 7,567 |
| | $ | — |
|
Issuance of contingent consideration for acquisition of CardLab | — |
| | 13,100 |
|
Decrease in fair value of contingent consideration | (7,567 | ) | | — |
|
Balance – end of period | $ | — |
| | $ | 13,100 |
|
We present the decrease in the fair value of contingent consideration in Change in fair value of contingent consideration and as a non-cash adjustment to net income in our condensed consolidated statements of cash flows. The decrease primarily reflects changes in our estimates of amounts payable for and probability of achieving the relevant targets. As of September 12, 2015, we estimated the fair value of the remaining CardLab contingent consideration to be $0 although we are responsible for a payment of up to $46.5 million if the relevant targets are met. The decrease in fair value during the 36 weeks ended September 12, 2015 resulted from the projected failure of financial targets to be met relating to the launch of incentive programs during the contingent earn-out measurement period.
During the 36 weeks ended September 12, 2015, we paid $1.8 million resulting from the achievement of relevant targets during 2014, which we reflect as Payments for acquisition liability in our condensed consolidated statements of cash flows, with an offsetting inflow presented as Change in restricted cash as we had previously placed the funds in an escrow account.
5. Consolidated Financial Statement Details
Other Current Assets
Other current assets as of September 12, 2015, January 3, 2015 and September 6, 2014 consisted of the following (in thousands):
|
| | | | | | | | | | | |
| September 12, 2015 | | January 3, 2015 | | September 6, 2014 |
Inventory | $ | 51,588 |
| | $ | 37,061 |
| | $ | 37,634 |
|
Deferred expenses | 10,854 |
| | 16,339 |
| | 6,970 |
|
Income tax receivables | 20,632 |
| | 30,997 |
| | 14,292 |
|
Other | 24,876 |
| | 11,261 |
| | 12,906 |
|
Total other current assets | $ | 107,950 |
| | $ | 95,658 |
| | $ | 71,802 |
|
Other Assets
Other assets as of September 12, 2015, January 3, 2015 and September 6, 2014 consisted of the following (in thousands):
|
| | | | | | | | | | | |
| September 12, 2015 | | January 3, 2015 | | September 6, 2014 |
Program development costs | $ | 52,428 |
| | $ | 59,889 |
| | $ | 59,729 |
|
Other receivables | 4,734 |
| | 9,324 |
| | 9,737 |
|
Income taxes receivable | 6,368 |
| | 6,368 |
| | 6,376 |
|
Deferred financing costs | 2,002 |
| | 2,003 |
| | 1,330 |
|
Other | 12,762 |
| | 15,502 |
| | 9,418 |
|
Total other assets | $ | 78,294 |
| | $ | 93,086 |
| | $ | 86,590 |
|
Other Current Liabilities
Other current liabilities as of September 12, 2015, January 3, 2015 and September 6, 2014 consisted of the following (in thousands):
|
| | | | | | | | | | | |
| September 12, 2015 | | January 3, 2015 | | September 6, 2014 |
Income taxes payable | 2,122 |
| | 22,784 |
| | 3,269 |
|
Payroll and related liabilities | 23,103 |
| | 24,131 |
| | 15,398 |
|
Acquisition liability | 607 |
| | 1,811 |
| | 2,140 |
|
Other payables and accrued liabilities | 17,488 |
| | 5,512 |
| | 2,744 |
|
Total other current liabilities | $ | 43,320 |
| | $ | 54,238 |
| | $ | 23,551 |
|
Acquisition liability represents the amounts due under our CardLab contingent liability at January 3, 2015.
Other Liabilities
Other liabilities as of September 12, 2015, January 3, 2015 and September 6, 2014 consisted of the following (in thousands):
|
| | | | | | | | | | | |
| September 12, 2015 | | January 3, 2015 | | September 6, 2014 |
Acquisition liability | $ | — |
| | $ | 7,567 |
| | $ | 10,960 |
|
Payable to content provider | 825 |
| | 2,476 |
| | 6,555 |
|
Taxes payable | 2,418 |
| | 1,599 |
| | 906 |
|
Deferred revenue and other liabilities | 1,624 |
| | 2,790 |
| | 1,904 |
|
Total other liabilities | $ | 4,867 |
| | $ | 14,432 |
| | $ | 20,325 |
|
The acquisition liability at September 12, 2015 and January 3, 2015 represents the estimated fair value of our CardLab contingent consideration liability (see Note 4—Fair Value Measurements).
6. Goodwill
We have assigned goodwill to our US Retail, International Retail and Incentives & Rewards segments. To date, we have not recorded any impairment charges against or disposed of any reporting units with goodwill. A summary of changes in goodwill during the 36 weeks ended September 12, 2015 is as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| September 12, 2015 |
| US Retail | | International Retail | | Incentives & Rewards | | Total |
Balance, beginning of year | $ | 42,729 |
| | $ | 32,150 |
| | $ | 256,386 |
| | $ | 331,265 |
|
Acquisition of Achievers | — |
| | — |
| | 57,107 |
| | 57,107 |
|
Measurement period adjustments | — |
| | — |
| | (2,770 | ) | | (2,770 | ) |
Foreign currency translation adjustments | — |
| | (1,386 | ) | | (1,413 | ) | | (2,799 | ) |
Balance, end of period | $ | 42,729 |
| | $ | 30,764 |
| | $ | 309,310 |
| | $ | 382,803 |
|
7. Stock Based Compensation
During the 36 weeks ended September 12, 2015 our Board of Directors granted 928,561 restricted stock units, 197,300 performance stock units and 626,000 stock options at a weighted-average exercise price of $38.89 per share.
The awards granted in 2015 contain a retirement provision that permits the employee, after the employee has met certain age or tenure requirements to be considered retirement eligible, to continue to receive the benefits of the award according to its original vesting schedule upon retirement from us, provided that the employee has provided at least one year of service from the grant date. For grant recipients who are or will have become retirement eligible prior to the end of the vesting period of the award, we recognize expense over the greater of one year or when the employee becomes retirement eligible.
Total Employee Stock-Based Compensation
The following table presents total stock-based compensation expense according to the income statement line in our condensed consolidated statements of income (loss) for the 12 and 36 weeks ended September 12, 2015 and September 6, 2014 (in thousands):
|
| | | | | | | | | | | | | | | |
| 12 weeks ended | | 36 weeks ended |
| September 12, 2015 | | September 6, 2014 | | September 12, 2015 | | September 6, 2014 |
Processing and services | $ | 1,530 |
| | $ | 917 |
| | $ | 4,366 |
| | $ | 2,291 |
|
Sales and marketing | 2,038 |
| | 1,194 |
| | 5,523 |
| | 3,274 |
|
Cost of products sold | 13 |
| | 18 |
| | 25 |
| | 43 |
|
General and administrative | 3,536 |
| | 1,550 |
| | 9,942 |
| | 4,161 |
|
Total stock-based compensation expense | $ | 7,117 |
| | $ | 3,679 |
| | $ | 19,856 |
| | $ | 9,769 |
|
8. Equity Awards Issued to Distribution Partners
In April 2015, in conjunction with extending our marketing and distribution services agreement with one of our retail distribution partners, we increased the shares issuable under the warrant from 383,748 to 550,000 at an exercise price of $16.30 per share. We capitalized the fair value of the incremental 166,252 shares issuable of $3.1 million as an intangible asset with an offset to Additional paid-in capital and amortize the intangible asset over the term of the extended marketing and distribution services agreement.
9. Income Taxes
Section 336(e) Election
On January 30, 2015, Safeway announced that its merger with Albertsons (the Merger) had closed. In connection with the closing of the Merger, Safeway’s distribution of shares of our common stock on April 14, 2014 (the Spin-Off) is taxable to Safeway and Safeway’s shareholders.
In connection with the Spin-Off, we entered into a second Amended and Restated Tax Sharing Agreement (the SARTSA) with Safeway on April 11, 2014. Under the terms of the SARTSA, since the Spin-Off is treated as taxable, we and Safeway intend to continue to file a consolidated federal tax return and certain state and local tax returns through the date of the Spin-Off.
Under the SARTSA, any corporate-level income tax incurred as a result of the Spin-Off on completion of the Merger will be borne by Safeway, except that, pursuant to a separate letter agreement entered into by Safeway and us in August 2014, we will bear any incremental taxes that result from certain elections requested by us with respect to certain of our foreign subsidiaries in connection with the Spin-Off. We are not able to quantify the impact of such incremental taxes at this time, but we believe any amounts due will be immaterial to our consolidated financial statements.
The SARTSA also provides that we and Safeway will make an election that is intended to give rise to a step-up in the tax basis of our assets (the Section 336(e) Election). Although the Merger was completed during the year 2015, the Section 336(e) Election would be effective as of the date of Spin-Off, April 14, 2014, for tax purposes. However, under GAAP, we did not reflect the effects of the Merger in our 2014 financial statements.
As a result of the completion of the Merger during the first quarter of 2015, we recorded deferred tax assets of $374.6 million as a result of our step up in tax basis, of which $366.3 million was offset to Additional paid-in capital and $8.2 million was reclassified from prepaid taxes related to tax payments previously remitted to certain states. We had received funding from Safeway for tax payments of $27.7 million to these states in exchange for notes payable to Safeway. As a result of the completion of the Merger, we reclassified prepaid taxes of $8.2 million to deferred tax assets, and the offsetting $8.2 million of notes payable to Safeway were contributed to Additional paid-in capital. During the second and third quarters of 2015, we repaid $6.3 million of our notes payable to Safeway since we had collected the related refunds from the states, and we will repay the outstanding notes payable balance as of September 12, 2015 of $13.1 million to Safeway, resulting from overpayments to those states, when we collect the related refunds from those states.
Additionally, during the first quarter of 2015, we recognized a reduction in deferred tax assets of $13.4 million resulting from the amortization of our tax basis step-up related to our 2014 tax year, with an offset to income taxes payable.
The following table presents the components of our deferred tax assets (liabilities) as of September 12, 2015 and January 3, 2015 (in thousands):
|
| | | | | | | |
| September 12, 2015 | | January 3, 2015 |
Deferred tax assets: | | | |
Depreciation and amortization | $ | 261,242 |
| | $ | — |
|
Net operating loss carryforwards | 54,048 |
| | 33,128 |
|
Accrued expenses | 10,651 |
| | 8,736 |
|
Non-deductible reserves | 1,852 |
| | 6,617 |
|
Deferred revenue | 11,982 |
| | 11,739 |
|
Stock-based compensation | 8,625 |
| | 11,156 |
|
Other | 926 |
| | 931 |
|
Deferred tax assets | 349,326 |
| | 72,307 |
|
Valuation allowance | (1,393 | ) | | (1,633 | ) |
Total deferred tax assets | 347,933 |
| | 70,674 |
|
Deferred tax liabilities: | | | |
Depreciation and amortization | — |
| | (75,915 | ) |
Prepaid expenses | (1,384 | ) | | — |
|
Total deferred tax liabilities | (1,384 | ) | | (75,915 | ) |
Net deferred tax assets (liabilities) | $ | 346,549 |
| | $ | (5,241 | ) |
Effective Tax Rates
Our effective tax rates were 47.7% and 46.0% for the 12 weeks ended September 12, 2015 and September 6, 2014, respectively, and 53.0% and 41.6% for the 36 weeks ended September 12, 2015 and September 6, 2014, respectively. The effective rate for the 12 weeks ended September 12, 2015 is reflective of pre-tax loss compared to pre-tax income in the 12 weeks ended September 6, 2014. The effective rate for the 12 weeks ended September 12, 2015 was higher due to a release of an income tax reserve due to lapse of statute of limitations (which resulted in an increase to the effective tax rate due to a loss for the quarter), partially offset by nontaxable income from the noncash credit for the change in fair value of contingent consideration. The effective rate for the 36 weeks ended September 12, 2015 was higher due to a net reduction in the value of our deferred tax assets from changes in certain state tax apportionment laws (which resulted in a lower blended rate applicable to the deferred tax assets), partially offset by nontaxable income from the noncash credit for the change in fair value of contingent consideration and release of an income tax reserve due to lapse of statute of limitations.
10. Commitments and Contingencies
Contingencies
From time to time, we enter into contracts containing provisions that require us to indemnify various parties against certain potential claims from third parties. Under contracts with certain issuing banks, we are responsible to the banks for any unrecovered overdrafts on cardholders’ accounts. Under contracts with certain content providers, retail distribution partners and issuing banks, we are responsible for potential losses resulting from certain claims from third parties. Because the indemnity amounts associated with these agreements are not explicitly stated, the maximum amount of the obligation cannot be reasonably estimated. Historically, we have paid immaterial amounts pursuant to these indemnification provisions.
We are subject to audits related to various indirect taxes, including, but not limited to, sales and use taxes, value-added tax, and goods and services tax, in various foreign and state jurisdictions. We evaluate our exposure related to these audits and potential audits and do not believe that it is probable that any audit would hold us liable for any material amounts due.
Legal Matters
There are various claims and lawsuits arising in the normal course of business pending against us, including the matter described below, some of which seek damages and other relief which, if granted, may require future cash expenditures. Management does not believe that it is probable that the resolution of these matters would result in any liability that would materially affect our results of operations or financial condition.
On March 30, 2015, Greg Haney in his capacity as Seller Representative for CardLab, Inc. filed a lawsuit against us in the Delaware Chancery Court (CardLab, Inc. v. Blackhawk Network Holdings, Inc., Case No. 10851). The complaint generally alleges that we failed to disclose material information relating to a potential earn-out payment in connection with our acquisition of CardLab, Inc. in 2014. Following analysis, we believe that the suit is without merit and that the likelihood of loss is remote, and we intend to vigorously defend ourselves against these claims. On June 8, 2015, we filed a motion to dismiss the complaint. On June 22, 2015, the plaintiff filed an amended complaint. We believe that the amended complaint has no impact on our evaluation of the merits of this lawsuit. On July 7, 2015, we filed a motion to dismiss the case in its entirety. All briefing has been completed and the motion is scheduled for hearing on November 4, 2015.
11. Noncontrolling interest
During the 12 weeks ended September 12, 2015, we purchased the outstanding noncontrolling interest from one of the subsidiaries of Retailo, which we had acquired in 2013, for $1.4 million, which we present as an outflow from financing activities in our condensed consolidated statements of cash flows. We recorded the excess of the carrying amount of $1.9 million over the purchase price as an increase to Additional paid-in capital in our condensed consolidated balance sheets.
12. Segment Reporting
Our three reportable segments are US Retail, International Retail and Incentives & Rewards. In January 2015, we moved to align our various Incentives & Rewards businesses acquired in 2013 and 2014 and drive synergies by restructuring them into Blackhawk Engagement Solutions, which provides software, services and prepaid products to business clients for their loyalty, incentive and reward programs. As a result, we evaluated our internal reporting structure in consideration of the way management views the Company and its impact on segment reporting. Based on this assessment, we have increased the number of reportable segments from two to three. In our Annual Report, we reported US Retail and Incentives & Rewards as a single segment. We reflect the revised segment reporting throughout this report for all periods presented and present historical figures in a manner consistent with this revised segment reporting. The US Retail segment consists of the various operating segments, including our US retail products, online channel and secondary card market and derives revenues primarily from sales of prepaid products to consumers at our US retail distribution partners, online and through our card exchange. Our International Retail segment consists of the various operating segments of our geographic regions and derives revenues primarily from sales of prepaid products to consumers at our international retail distribution partners. Our Incentives and Rewards segment consists of our single global incentive and reward solutions segment and derives revenues primarily from the sale of prepaid products and related services to business clients.
We do not assess performance based on assets and do not provide information on the assets of our reportable segments to our Chief Operating Decision Maker (CODM). The key metrics used by our CODM to assess segment performance include Operating revenues, Operating revenues, net of Partner distribution expense and segment profit. Accordingly, we present only Total operating revenues, Operating revenues, net of Partner distribution expense and segment profit for our three reportable segments. We exclude from the determination of segment profit and report in Corporate and Unallocated: i) certain US operations, account management and marketing personnel who primarily support our US Retail segment (as these costs are not included in segment profit reviewed by the CODM), ii) the substantial majority of our technology personnel and related depreciation and amortization of technology and related hardware which support our US Retail and International Retail segments, iii) US accounting, finance, legal, human resources and other administrative functions which may support all segments and iv) noncash charges including amortization of acquisition intangibles, stock-based compensation and change in fair value of contingent consideration, as we do not include these costs in segment profit reviewed by our CODM. Segment profit for our International Retail segment includes all sales, marketing, operations, legal, accounting, finance and other administrative personnel in such international regions, and segment profit for our Incentives & Rewards segment includes all sales, marketing, technology, operations, legal, certain accounting, finance and other administrative personnel supporting that segment, as well as substantially all depreciation and amortization specifically related to that segment.
The following tables present the key metrics used by our CODM for the evaluation of segment performance and reconciliations to our consolidated financial statements (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| 12 weeks ended |
| September 12, 2015 |
| US Retail | | International Retail | | Incentives & Rewards | | Corporate and Unallocated | | Consolidated |
Total operating revenues | $ | 214,941 |
| | $ | 83,671 |
| | $ | 54,053 |
| | $ | — |
| | $ | 352,665 |
|
Partner distribution expense | 101,890 |
| | 56,972 |
| | 2,990 |
| | — |
| | 161,852 |
|
Operating revenues, net of Partner distribution expense | 113,051 |
| | 26,699 |
| | 51,063 |
| | — |
| | 190,813 |
|
Other operating expenses | 69,877 |
| | 22,751 |
| | 46,674 |
| | 53,761 |
| | 193,063 |
|
Segment profit (loss) / Operating loss | $ | 43,174 |
| | $ | 3,948 |
| | $ | 4,389 |
| | $ | (53,761 | ) | | (2,250 | ) |
Other income (expense) | | | | | | | (4,652 | ) | | (4,652 | ) |
Loss before income tax expense | | | | | | | | | $ | (6,902 | ) |
|
| | | | | | | | | | | | | | | | | | | |
| 12 weeks ended |
| September 6, 2014 |
| US Retail | | International Retail | | Incentives & Rewards | | Corporate and Unallocated | | Consolidated |
Total operating revenues | $ | 186,941 |
| | $ | 69,174 |
| | $ | 12,912 |
| | $ | — |
| | $ | 269,027 |
|
Partner distribution expense | 93,443 |
| | 47,095 |
| | 2,004 |
| | — |
| | 142,542 |
|
Operating revenues, net of Partner distribution expense | 93,498 |
| | 22,079 |
| | 10,908 |
| | — |
| | 126,485 |
|
Other operating expenses | 58,475 |
| | 19,048 |
| | 9,485 |
| | 37,814 |
| | 124,822 |
|
Segment profit (loss) / Operating income | $ | 35,023 |
| | $ | 3,031 |
| | $ | 1,423 |
| | $ | (37,814 | ) | | 1,663 |
|
Other income (expense) | | | | | | | (898 | ) | | (898 | ) |
Income before income tax expense | | | | | | | | | $ | 765 |
|
|
| | | | | | | | | | | | | | | | | | | |
| 36 weeks ended |
| September 12, 2015 |
| US Retail | | International Retail | | Incentives & Rewards | | Corporate and Unallocated | | Consolidated |
Total operating revenues | $ | 659,984 |
| | $ | 251,249 |
| | $ | 133,411 |
| | $ | — |
| | $ | 1,044,644 |
|
Partner distribution expense | 313,628 |
| | 169,578 |
| | 10,987 |
| | — |
| | 494,193 |
|
Operating revenues, net of Partner distribution expense | 346,356 |
| | 81,671 |
| | 122,424 |
| | — |
| | 550,451 |
|
Other operating expenses | 209,856 |
| | 73,665 |
| | 110,462 |
| | 137,597 |
| | 531,580 |
|
Segment profit (loss) / Operating income | $ | 136,500 |
| | $ | 8,006 |
| | $ | 11,962 |
| | $ | (137,597 | ) | | 18,871 |
|
Other income (expense) | | | | | | | (10,504 | ) | | (10,504 | ) |
Income before income tax expense | | | | | | | | | $ | 8,367 |
|
|
| | | | | | | | | | | | | | | | | | | |
| 36 weeks ended |
| September 6, 2014 |
| US Retail | | International Retail | | Incentives & Rewards | | Corporate and Unallocated | | Consolidated |
Total operating revenues | $ | 554,654 |
| | $ | 195,981 |
| | $ | 35,451 |
| | $ | — |
| | $ | 786,086 |
|
Partner distribution expense | 280,234 |
| | 129,657 |
| | 5,386 |
| | — |
| | 415,277 |
|
Operating revenues, net of Partner distribution expense | 274,420 |
| | 66,324 |
| | 30,065 |
| | — |
| | 370,809 |
|
Other operating expenses | 169,220 |
| | 61,101 |
| | 26,763 |
| | 107,334 |
| | 364,418 |
|
Segment profit (loss) / Operating income | $ | 105,200 |
| | $ | 5,223 |
| | $ | 3,302 |
| | $ | (107,334 | ) | | 6,391 |
|
Other income (expense) | | | | | | | (1,955 | ) | | (1,955 | ) |
Income before income tax expense | | | | | | | | | $ | 4,436 |
|
13. Earnings Per Share
We compute basic earnings per share (EPS) by dividing net income available to common stockholders by the weighted average common shares outstanding during the period and compute diluted EPS by dividing earnings available to common stockholders by the weighted average shares outstanding during the period and the impact of securities that if exercised, would have a dilutive effect on EPS.
We compute EPS under the two-class method, which is a method of computing EPS when an entity has both common stock and participating securities. We consider nonvested stock as a participating security if it contains rights to receive nonforfeitable dividends at the same rate as common stock. Under the two-class method, we exclude the income and distributions attributable to participating securities from the calculation of basic and diluted EPS and exclude the participating securities from the weighted average shares outstanding.
The following table provides reconciliations of net income and shares used in calculating basic EPS to those used in calculating diluted EPS (in thousands, except per share amounts):
|
| | | | | | | | | | | | | | | |
| 12 weeks ended |
| September 12, 2015 | | September 6, 2014 |
| Basic | | Diluted | | Basic | | Diluted |
Net income (loss) attributable to Blackhawk Network Holdings, Inc. | $ | (3,615 | ) | | $ | (3,615 | ) | | $ | 555 |
| | $ | 555 |
|
Distributed and undistributed earnings allocated to participating securities | — |
| | — |
| | (1 | ) | | (1 | ) |
Net income (loss) attributable to common stockholders | $ | (3,615 | ) | | $ | (3,615 | ) | | $ | 554 |
| | $ | 554 |
|
Weighted-average common shares outstanding | 54,467 |
| | 54,467 |
| | 52,609 |
| | 52,609 |
|
Common share equivalents | | | — |
| |
|
| | 1,695 |
|
Weighted-average shares outstanding | | | 54,467 |
| | | | 54,304 |
|
Earnings (loss) per share | $ | (0.07 | ) | | $ | (0.07 | ) | | $ | 0.01 |
| | $ | 0.01 |
|
|
| | | | | | | | | | | | | | | |
| 36 weeks ended |
| September 12, 2015 | | September 6, 2014 |
| Basic | | Diluted | | Basic | | Diluted |
Net income attributable to Blackhawk Network Holdings, Inc. | $ | 3,995 |
| | $ | 3,995 |
| | $ | 2,830 |
| | $ | 2,830 |
|
Distributed and undistributed earnings allocated to participating securities | (46 | ) | | (46 | ) | | (47 | ) | | (47 | ) |
Net income attributable to common stockholders | $ | 3,949 |
| | $ | 3,949 |
| | $ | 2,783 |
| | $ | 2,783 |
|
Weighted-average common shares outstanding | 53,941 |
| | 53,941 |
| | 52,450 |
| | 52,450 |
|
Common share equivalents | | | 2,053 |
| |
|
| | 1,585 |
|
Weighted-average shares outstanding | | | 55,994 |
| | | | 54,035 |
|
Earnings per share | $ | 0.07 |
| | $ | 0.07 |
| | $ | 0.05 |
| | $ | 0.05 |
|
The weighted-average common shares outstanding for diluted EPS for the 12 weeks ended September 12, 2015 excluded approximately 5,020,000 potential common shares outstanding due to the net loss attributable to common shareholders. Also excluded were approximately 576,000 and 569,000 potential common stock outstanding for the 12 weeks ended September 12, 2015 and September 6, 2014, respectively and 555,000 and 488,000 potential common stock outstanding for the 36 weeks ended September 12, 2015 and September 6, 2014, respectively, because the effect would have been anti-dilutive. Potential common stock outstanding results in fewer common share equivalents as a result of the treasury stock method.
14. Subsequent Event
On September 14, 2015, we acquired the outstanding stock of Didix Gifting & Promotions B.V. and its subsidiaries (collectively, Didix) for total purchase consideration of €36.5 million in cash, which totaled $41.4 million based on the foreign currency rate at the acquisition date. Didix provides prepaid gift cards that can be redeemed at many merchants within a category such as dining or cinema. Didix currently offers its products in the Netherlands, Belgium, Germany and the UK. Didix also distributes third-party gift cards through retail distribution partners in the Netherlands. We will account for this acquisition as a business combination. We are still gathering information related to estimating the fair value of identifiable net tangible and intangible assets and therefore do not yet have sufficient information to provide our initial estimates. On September 11, 2015, we remitted a portion of cash for the acquisition to the notary and present such cash as Restricted cash in our condensed consolidated balance sheet and as Change in restricted cash in our condensed consolidated statements of cash flows. We incurred acquisition-related costs during the third quarter of 2015 of $0.5 million, which we present in Transition and acquisition expense.
Subsequent to September 12, 2015, we acquired a noncontrolling interest in an entity to distribute prepaid products in China.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our condensed consolidated financial statements and related notes appearing elsewhere in this Quarterly Report on Form 10-Q (the Quarterly Report) and our Annual Report filed on Form 10-K filed with the Securities and Exchange Commission on March 4, 2015 (the Annual Report). This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those discussed below. You should review the “Risk Factors” of our Annual Report and “Special Note regarding Forward-Looking Statements” section and the “Risk Factors” section of this Quarterly Report for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis.
Special Note regarding Forward Looking Statements
This Quarterly Report contains forward-looking statements that involve risks and uncertainties, as well as assumptions that, if they never materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. The statements contained in this Quarterly Report that are not purely historical are forward-looking statements within the meaning of Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act). Forward-looking statements are often identified by the use of words such as, but not limited to, “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “project,” “seek,” “should,” “target,” “will,” “would” and similar expressions or variations intended to identify forward-looking statements. These statements are based on the beliefs and assumptions of our management based on information currently available to management. Such forward-looking statements are subject to risks, uncertainties and other important factors that could cause actual results and the timing of certain events to differ materially from future results expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed or referenced in the section titled “Risk Factors” included under Part II, Item 1A below. Furthermore, such forward-looking statements speak only as of the date of this Quarterly Report. Except as required by law, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements.
Quarterly Results of Operations and Seasonality
Seasonal consumer spending habits, which are most pronounced in December of each year as a result of the holiday selling season, significantly affect our business. We believe this seasonality is important to understanding our quarterly operating results. A significant portion of gift card sales occurs in late December of each year during the holiday selling season. As a result, we earn a significant portion of our revenues, net income and cash flows during the fourth quarter of each year. We also experience an increase in revenues, net income and cash flows during the second quarter of each year, which we primarily attribute to the Mother’s Day, Father’s Day and graduation gifting season and the Easter holiday. Depending on when the Easter holiday occurs, the associated increase could occur in either the first or second quarter. Additionally, operating income may fluctuate significantly during the first three fiscal quarters due to lower revenues and timing of certain expenses during such fiscal periods. As a result, quarterly financial results are not necessarily reflective of the results to be expected for the year, any other interim period or other future year.
Key Operating Statistics
The following table sets forth key operating statistics that directly affect our financial performance for the 12 and 36 weeks ended September 12, 2015 and September 6, 2014:
|
| | | | | | | | | | | | | | | |
| 12 weeks ended | | 36 weeks ended |
| September 12, 2015 | | September 6, 2014 | | September 12, 2015 | | September 6, 2014 |
| (in thousands, except percentages and per share amounts) |
Transaction dollar volume | $ | 3,167,719 |
| | $ | 2,514,561 |
| | $ | 9,660,243 |
| | $ | 7,321,923 |
|
Prepaid and processing revenues | $ | 292,908 |
| | $ | 234,135 |
| | $ | 881,281 |
| | $ | 683,501 |
|
Prepaid and processing revenues as a % of transaction dollar volume | 9.2 | % | | 9.3 | % | | 9.1 | % | | 9.3 | % |
Partner distribution expense as a % of prepaid and processing revenues | 55.3 | % | | 60.9 | % | | 56.1 | % | | 60.8 | % |
Adjusted operating revenues (1) | $ | 193,419 |
| | $ | 125,392 |
| | $ | 553,057 |
| | $ | 370,809 |
|
Adjusted EBITDA (1) | $ | 28,618 |
| | $ | 14,714 |
| | $ | 86,383 |
| | $ | 48,225 |
|
Adjusted EBITDA margin (1) | 14.8 | % | | 11.7 | % | | 15.6 | % | | 13.0 | % |
Adjusted net income (1) | $ | 19,780 |
| | $ | 12,433 |
| | $ | 59,824 |
| | $ | 32,430 |
|
Adjusted diluted earnings per share (1) | $ | 0.35 |
| | $ | 0.23 |
| | $ | 1.07 |
| | $ | 0.60 |
|
______________________
| |
(1) | Our Adjusted operating revenues, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income and Adjusted diluted earnings per share are non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flow that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. These measures, however, should be considered in addition to, and not as a substitute for or superior to, operating revenues, operating income, operating margin, cash flows, or other measures of the financial performance prepared in accordance with GAAP. |
Transaction Dollar Volume—Represents the total dollar amount of value loaded onto any of our prepaid products, rebates processed during the period and gross billings to Achievers’ business clients. The dollar amount and volume of card sales and rebates processed directly affect the amount of our revenues and direct costs. We measure and monitor Transaction dollar volume by retail distribution partner channel, content provider program and business client program. The significant growth in Transaction dollar volume over the past two years has been driven by the expansion of our distribution network, including the addition of new retail distribution partners and expansion into new countries; our acquisitions of InteliSpend and Retailo in 2013, Parago and CardLab in 2014 and Achievers in the third quarter of 2015; and increased consumer use of prepaid products, partly in response to retail distribution partner loyalty and incentive programs, as well as the expansion of product content and services we offer.
Prepaid and Processing Revenues as a Percentage of Transaction Dollar Volume—Represents the total amount of Commissions and fees and Program, interchange, marketing and other fees, adjusted to exclude marketing revenues from our content providers (that is, total revenues generated by our prepaid products and services) recognized during the period as a percentage of Transaction dollar volume for the same period. Our prepaid product revenues vary among our various product offerings: closed loop gift and prepaid telecom cards generate the highest rates due to the content provider commissions; open loop gift cards and incentive and reward products and services also generate high rates due to program management fees, interchange and other fees included in Program, interchange, marketing and other fees in addition to the consumer and client purchase fees included in Commissions and fees; financial services products generate the lowest rates due to higher average transaction values; for Achievers, the gross billings are recorded as deferred revenue and recognized as the services are delivered, and we only include the portion of revenue related to software in Program, interchange, marketing and other fees in this metric, as we present revenue from the redemption of employee rewards in Product sales. This metric helps us understand and manage overall margins from our product offerings.
Partner Distribution Expense as a Percentage of Prepaid and Processing Revenues—Represents partner distribution expense divided by prepaid and processing revenues (as defined above under Prepaid and processing revenues as a percentage of transaction dollar volume) during the period. This metric represents the expense recognized for the portion of content provider commissions and purchase or load fees shared with our retail distribution partners (known as distribution partner commissions), as well as other compensation we pay our retail business partners and certain business clients, including certain program development payments to our retail distribution partners, compensation for the distribution of our open loop products and expense recognized for equity awards issued to certain retail distribution partners. We present this expense as a percentage of prepaid and processing revenues to present the overall portion of our revenues from the sale of our prepaid products and services that we share with our retail distribution partners and business clients. The substantial majority of this expense is distribution partner commissions which are based on a percentage of the gross content provider commissions and consumer purchase fees. These percentages are individually negotiated with our retail distribution partners and are independent of the commission rates negotiated between us and our content providers. Partner distribution expense percentage is affected by changes in the proportion of Transaction dollar volume i) among our various products (as we share significantly lower amounts of revenues included in Program, interchange, marketing and other fees generated by our open loop gift, open loop incentive and financial services products), ii) among our various regions (as commission share percentages differ from region to region, particularly those with sub-distributor relationships) and iii) among retail distribution partners (as the commission share percentage is individually negotiated with each retail distribution partner).
We regard Adjusted operating revenues, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income and Adjusted diluted earnings per share as useful measures of operational and financial performance of the business. We regard Adjusted EBITDA margin as an important financial metric that we use to evaluate the operating efficiency of our business. Adjusted EBITDA, Adjusted net income and Adjusted diluted earnings per share measures are prepared and presented to eliminate the effect of items from EBITDA, Net income and Diluted earnings per share that we do not consider indicative of our core operating performance within the period presented. Adjusted net income and Adjusted diluted earnings per share are adjusted to include certain significant cash tax savings that we consider important for understanding our overall operating results. Adjusted operating revenues are prepared and presented to offset the distribution commissions paid and other compensation to our distribution partners and business clients. Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of Adjusted operating revenues. Our Adjusted operating revenues, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income and Adjusted diluted earnings per share may not be comparable to similarly titled measures of other organizations because other organizations may not calculate these measures in the same manner as we do. You are encouraged to evaluate our adjustments and the reasons we consider them appropriate.
We believe Adjusted operating revenues, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income and Adjusted diluted earnings per share are useful to evaluate our operating performance for the following reasons:
| |
• | adjusting our operating revenues for distribution commissions paid and other compensation to our retail distribution partners and business clients is useful to understanding our operating margin; |
| |
• | EBITDA and Adjusted EBITDA are widely used by investors and securities analysts to measure a company’s operating performance without regard to items that can vary substantially from company to company and from period to period depending upon their financing, accounting and tax methods, the book value of their assets, their capital structures and the method by which their assets were acquired; |
| |
• | Adjusted EBITDA margin provides a measure of operating efficiency based on Adjusted operating revenues and without regard to items that can vary substantially from company to company and from period to period depending upon their financing, accounting and tax methods, the book value of their assets, their capital structures and the method by which their assets were acquired; |
| |
• | in a business combination, a company records an adjustment to reduce the carrying value of deferred revenue to its fair value and reduces the company’s revenues from what it would have recorded otherwise, and as such we do not believe is indicative of our core operating performance; |
| |
• | non-cash equity grants made to employees and distribution partners at a certain price and point in time do not necessarily reflect how our business is performing at any particular time and the related expenses are not key measures of our core operating performance; |
| |
• | in a business combination, a company may record certain payments to employees as compensation expense in its post-combination financial statements, and as such, to the extent that such payments were funded by the sellers, we do not believe that such compensation expense is indicative of our core operating performance; |
| |
• | intangible asset amortization expenses can vary substantially from company to company and from period to period depending upon the applicable financing and accounting methods, the fair value and average expected life of the acquired intangible assets, the capital structure and the method by which the intangible assets were acquired and, as such, we do not believe that these adjustments are reflective of our core operating performance; |
| |
• | non-cash fair value adjustments to contingent business acquisition liability do not directly reflect how our business is performing at any particular time and the related expense adjustment amounts are not key measures of our core operating performance; and |
| |
• | cash tax savings resulting from the step up in tax basis of our assets resulting from the Section 336(e) election due to our Spin-Off and the Safeway Merger and cash tax savings from amortization of goodwill and other intangibles or utilization of net operating loss carryforwards from business acquisitions represent significant cash savings that are useful for understanding our overall operating results. See “—Liquidity and Capital Resources—Cash Flows from Operating Activities” and Note 9—Income Taxes in the notes to our condensed consolidated financial statements for additional information. |
Reconciliation of Non-GAAP Measures:
The following tables present a reconciliation of Commissions and fees and Program, interchange, marketing and other fees to Prepaid and processing revenues, a reconciliation of Total operating revenues to Adjusted operating revenues, a reconciliation of Net income to EBITDA and Adjusted EBITDA, a reconciliation of Operating income margin to Adjusted EBITDA margin, a reconciliation of Net income to Adjusted net income and a reconciliation of Diluted earnings per share to Adjusted diluted earnings per share, in each case reconciling the most comparable GAAP measure to the adjusted measure, for each of the periods indicated. |
| | | | | | | | | | | | | | | |
| 12 weeks ended | | 36 weeks ended |
| September 12, 2015 | | September 6, 2014 | | September 12, 2015 | | September 6, 2014 |
| (in thousands, except percentages and per share amounts) |
Prepaid and processing revenues: | | | | | | | |
Commissions and fees | $ | 231,492 |
| | $ | 201,888 |
| | $ | 709,339 |
| | $ | 596,324 |
|
Program, interchange, marketing and other fees | 77,727 |
| | 43,895 |
| | 231,054 |
| | 119,981 |
|
Marketing revenue | (16,311 | ) | | (11,648 | ) | | (59,112 | ) | | (32,804 | ) |
Prepaid and processing revenues | $ | 292,908 |
| | $ | 234,135 |
| | $ | 881,281 |
| | $ | 683,501 |
|
Adjusted operating revenues: | | | | | | | |
Total operating revenues | $ | 352,665 |
| | $ | 269,027 |
| | $ | 1,044,644 |
| | $ | 786,086 |
|
Issuing bank contract amendments (a) | — |
| | (1,093 | ) | | — |
| | — |
|
Revenue adjustment from purchase accounting (b) | 2,606 |
| | — |
| | 2,606 |
| | — |
|
Partner distribution expense | (161,852 | ) | | (142,542 | ) | | (494,193 | ) | | (415,277 | ) |
Adjusted operating revenues | $ | 193,419 |
| | $ | 125,392 |
| | $ | 553,057 |
| | $ | 370,809 |
|
Adjusted EBITDA: | | | | | | | |
Net income (loss) before allocation to non-controlling interests | $ | (3,612 | ) | | $ | 413 |
| | $ | 3,932 |
| | $ | 2,592 |
|
Interest and other (income) expense, net | 1,421 |
| | (182 | ) | | 1,938 |
| | (126 | ) |
Interest expense | 3,231 |
| | 1,080 |
| | 8,566 |
| | 2,081 |
|
Income tax expense | (3,290 | ) | | 352 |
| | 4,435 |
| | 1,844 |
|
Depreciation and amortization | 17,927 |
| | 10,465 |
| | 49,399 |
| | 32,153 |
|
EBITDA | 15,677 |
| | 12,128 |
| | 68,270 |
| | 38,544 |
|
Adjustments to EBITDA: | | | | | | | |
Employee stock-based compensation | 7,117 |
| | 3,679 |
| | 19,856 |
| | 9,769 |
|
Distribution partner mark-to-market expense (c) | — |
| | — |
| | — |
| | (88 | ) |
Acquisition-related employee compensation (d) | 3,218 |
| | — |
| | 3,218 |
| | — |
|
Issuing bank contract amendments (a) | — |
| | (1,093 | ) | | — |
| | — |
|
Revenue adjustment from purchase accounting (b) | 2,606 |
| | — |
| | 2,606 |
| | — |
|
Change in fair value of contingent consideration (e) | — |
| | — |
| | (7,567 | ) | | — |
|
Adjusted EBITDA | $ | 28,618 |
| | $ | 14,714 |
| | $ | 86,383 |
| | $ | 48,225 |
|
Adjusted EBITDA margin: | | | | | | | |
Total operating revenues | $ | 352,665 |
| | $ | 269,027 |
| | $ | 1,044,644 |
| | $ | 786,086 |
|
Operating income (loss) | $ | (2,250 | ) | | $ | 1,663 |
| | $ | 18,871 |
| | $ | 6,391 |
|
Operating margin | (0.6 | )% | | 0.6 | % | | 1.8 | % | | 0.8 | % |
Adjusted operating revenues | $ | 193,419 |
| | $ | 125,392 |
| | $ | 553,057 |
| | $ | 370,809 |
|
Adjusted EBITDA | $ | 28,618 |
| | $ | 14,714 |
| | $ | 86,383 |
| | $ | 48,225 |
|
Adjusted EBITDA margin | 14.8 | % | | 11.7 | % | | 15.6 | % | | 13.0 | % |
|
| | | | | | | | | | | | | | | |
| 12 weeks ended | | 36 weeks ended |
| September 12, 2015 | | September 6, 2014 | | September 12, 2015 | | September 6, 2014 |
| (in thousands except per share data) |
Adjusted net income: | | | | | | | |
Income (loss) before income tax expense | $ | (6,902 | ) | | $ | 765 |
| | $ | 8,367 |
| | $ | 4,436 |
|
Employee stock-based compensation | 7,117 |
| | 3,679 |
| | 19,856 |
| | 9,769 |
|
Distribution partner mark-to-market expense (c) | — |
| | — |
| | — |
| | (88 | ) |
Acquisition-related employee compensation (d) | 3,218 |
| | — |
| | 3,218 |
| | — |
|
Issuing bank contract amendments (a) | — |
| | (1,093 | ) | | — |
| | — |
|
Revenue adjustment from purchase accounting (b) | 2,606 |
| | — |
| | 2,606 |
| | — |
|
Change in fair value of contingent consideration (e) | — |
| | — |
| | (7,567 | ) | | — |
|
Amortization of intangibles (f) | 8,106 |
| | 4,085 |
| | 21,634 |
| | 14,202 |
|
Adjusted income before income tax expense | 14,145 |
| | 7,436 |
| | 48,114 |
| | 28,319 |
|
Income tax expense (benefit) | (3,290 | ) | | 352 |
| | 4,435 |
| | 1,844 |
|
Tax expense on adjustments (g) | 7,743 |
| | 2,538 |
| | 12,625 |
| | 9,020 |
|
Adjusted income tax expense before cash tax benefits | 4,453 |
| | 2,890 |
| | 17,060 |
| | 10,864 |
|
Reduction in cash taxes payable resulting from amortization of spin-off tax basis step-up (h) | (6,903 | ) | | (7,504 | ) | | (20,139 | ) | | (12,506 | ) |
Reduction in cash taxes payable from amortization of acquisition intangibles and utilization of acquired NOLs (i) | (3,188 | ) | | (241 | ) | | (8,568 | ) | | (2,231 | ) |
Adjusted income tax benefit | (5,638 | ) | | (4,855 | ) | | (11,647 | ) | | (3,873 | ) |
Adjusted net income before allocation to non-controlling interests | 19,783 |
| | 12,291 |
| | 59,761 |
| | 32,192 |
|
Net loss (income) attributable to non-controlling interests, net of tax | (3 | ) | | 142 |
| | 63 |
| | 238 |
|
Adjusted net income attributable to Blackhawk Network Holdings, Inc. | $ | 19,780 |
| | $ | 12,433 |
| | $ | 59,824 |
| | $ | 32,430 |
|
Adjusted diluted earnings per share: | | | | | | | |
Net income (loss) attributable to Blackhawk Network Holdings, Inc. | $ | (3,615 | ) | | $ | 555 |
| | $ | 3,995 |
| | $ | 2,830 |
|
Distributed and undistributed earnings allocated to participating securities | — |
| | (1 | ) | | (46 | ) | | (47 | ) |
Net income (loss) attributable to common shareholders | $ | (3,615 | ) | | $ | 554 |
| | $ | 3,949 |
| | $ | 2,783 |
|
Diluted weighted-average shares outstanding | 54,467 |
| | 54,304 |
| | 55,994 |
| | 54,035 |
|
Diluted earnings (loss) per share | $ | (0.07 | ) | | $ | 0.01 |
| | $ | 0.07 |
| | $ | 0.05 |
|
Adjusted net income attributable to Blackhawk Network Holdings, Inc. | $ | 19,780 |
| | $ | 12,433 |
| | $ | 59,824 |
| | $ | 32,430 |
|
Adjusted distributed and undistributed earnings allocated to participating securities | (40 | ) | | (31 | ) | | (182 | ) | | (47 | ) |
Adjusted net income available for common shareholders | $ | 19,740 |
| | $ | 12,402 |
| | $ | 59,642 |
| | $ | 32,383 |
|
Diluted weighted average shares outstanding | 54,467 |
| | 54,304 |
| | 55,994 |
| | 54,035 |
|
Increase in common share equivalents | |