SOUTH PORTLAND, Maine--(BUSINESS WIRE)--Apr. 27, 2016--
WEX Inc. (NYSE:WEX), a leading provider of corporate payment solutions,
today reported financial results for the three months ended March 31,
2016.
This Smart News Release features multimedia. View the full release here:
http://www.businesswire.com/news/home/20160427005586/en/
First Quarter 2016 Financial Results
Total revenue for the first quarter of 2016 increased 2% to $205.9
million from $202.3 million for the first quarter of 2015. Adjusting for
constant currency, fuel prices, and fuel spreads, revenue for the first
quarter increased approximately 12%. See Exhibit 1 for a full
reconciliation of the previously mentioned adjustments. Net income to
common shareholders on a GAAP basis was $23.1 million, or $0.59 per
diluted share, compared with $22.3 million, or $0.57 per diluted share,
for the first quarter last year.
On a non-GAAP basis, the Company's adjusted net income for the first
quarter of 2016 decreased 18.7% to $37.6 million, or $0.97 per diluted
share, from $46.2 million, or $1.19 per diluted share, for the same
period a year ago. See Exhibit 2 for a full reconciliation of adjusted
net income.
"I am pleased to report a solid start to the year, with first quarter
results coming in ahead of our top and bottom line expectations. We
generated strong organic growth across the business and continued to
execute against our strategic priorities despite continued macroeconomic
headwinds,” said Melissa Smith, WEX's president and chief executive
officer. "Our focus on simplification through innovative technology,
user-friendly tools and industry-leading customer service continues to
fuel our growth."
Smith continued, “As we move through 2016, I look forward to maintaining
this momentum to deliver organic growth in each of our segments.
Additionally, we will continue to realize the benefits of our targeted
investment strategy, further increase scale and extend our reach in both
the U.S. and around the world. Overall, we feel very good about our
position in the market as we continue to elevate our market leadership
and enhance our product and service portfolio to meet the diverse needs
of our global customers."
First Quarter 2016 Performance Metrics
-
Average number of vehicles serviced worldwide was approximately 9.5
million, an increase of 3% from the first quarter of 2015.
-
Total fuel transactions processed increased 2% from the first quarter
of 2015 to 99.6 million. Payment processing transactions increased 9%
to 89.1 million.
-
Average expenditure per payment processing transaction decreased 25%
from the first quarter of 2015 to $48.67.
-
U.S. retail fuel price decreased 23% to $1.97 per gallon from $2.57
per gallon in the first quarter of 2015.
-
Total Travel and Corporate Solution card purchase volume grew 18% to
$4.9 billion, from $4.2 billion for the first quarter of 2015.
Financial Guidance and Assumptions
-
For the second quarter of 2016, WEX expects revenue in the range of
$216 million to $226 million and adjusted net income in the range of
$37 million to $40 million, or $0.96 to $1.04 per diluted share.
-
For the full year 2016, the Company expects revenue in the range of
$879 million to $909 million and adjusted net income in the range of
$158 million to $170 million, or $4.07 to $4.37 per diluted share.
Second quarter 2016 guidance is based on an assumed average U.S. retail
fuel price of $2.20 per gallon, and approximately 39 million shares
outstanding. Full-year 2016 guidance is based on an assumed average U.S.
retail fuel price of $2.14 per gallon and approximately 39 million
shares outstanding. The fuel prices referenced above are based on the
applicable NYMEX futures price.
The Company's guidance also assumes that second quarter 2016 fleet
credit loss will range between 7 and 12 basis points, and full year 2016
fleet credit loss will range between 10 and 15 basis points. The
Company's full year 2016 guidance excludes the impact and closing
expenses of the Electronic Funds Source ("EFS") acquisition, due to the
uncertain timing of the regulatory review process.
The Company's guidance excludes the impact of certain acquisition
related costs, non-cash, mark-to-market adjustments on the Company's
fuel-price-related derivative instruments, stock-based compensation,
restructuring charges, gain on divestitures and the amortization of
purchased intangibles as well as the related tax and non-controlling
interest impacts of the forgoing adjustments.
Additional Information
Exhibit 1 reconciles revenue adjusted for foreign exchange impact
("FX"), fuel prices, and fuel spread and their tax impacts and adjusted
net income for the impact of FX, fuel prices, fuel spreads and fuel
hedges and their tax impacts, which has not been determined in
accordance with GAAP for the three months ended March 31, 2016 and 2015.
Exhibit 2 reconciles adjusted net income, which has not been determined
in accordance with GAAP, to net income as determined in accordance with
GAAP for the three months ended March 31, 2016 and 2015.
Management uses the non-GAAP measures presented within this news release
to evaluate the Company's performance on a comparable basis, to
eliminate the volatility associated with its derivative instruments and
to measure the amount of cash that is available for making payments on
the Company's financing debt and for discretionary purposes. Management
believes that investors may find these measures useful for the same
purposes, but cautions that they should not be considered a substitute
for, or superior to, disclosure in accordance with GAAP.
WEX has historically used fuel-price derivative instruments to mitigate
financial risks associated with the variability in fuel prices in North
America. For the first quarter of 2016, the Company's GAAP financial
results include an unrealized pre-tax, non-cash, mark-to-market loss of
$5.0 million on these instruments.
To provide investors with additional insight into its operational
performance, WEX has included in this news release a table of selected
non-financial metrics for the five quarters ended March 31, 2016. This
table is presented as Exhibit 3. The Company is also providing selected
segment revenue information for the three months ended March 31, 2016
and 2015 in Exhibit 3.
Conference Call Details
In conjunction with this announcement, WEX will host a conference call
today, April 27, 2016, at 9:00 a.m. (ET). As previously announced, the
conference call will be webcast live on the Internet, and can be
accessed at the Investor Relations section of the WEX website, http://www.wexinc.com.
The live conference call also can be accessed by dialing (866) 334-7066
or (973) 935-8463. The Conference ID number is 77103540. A replay of the
webcast will be available on the Company's website.
About WEX Inc.
WEX Inc. (NYSE:WEX) is a leading provider of corporate payment
solutions. From its roots in fleet card payments beginning in 1983, WEX
has expanded the scope of its business into a multi-channel provider of
corporate payment solutions representing more than 9.5 million vehicles
and offering exceptional payment security and control across a wide
spectrum of business sectors. WEX serves a global set of customers and
partners through its operations around the world, with offices in the
United States, Australia, New Zealand, Brazil, the United Kingdom,
Italy, France, Germany, Norway, and Singapore. WEX and its subsidiaries
employ more than 2,000 associates. The Company has been publicly traded
since 2005, and is listed on the New York Stock Exchange under the
ticker symbol “WEX.” For more information, visit www.wexinc.com
and follow WEX on Twitter at @WEXIncNews.
Forward-Looking Statements
This news release contains forward-looking statements, including
statements regarding: financial guidance; assumptions underlying the
Company's financial guidance; management's expectations for future
growth opportunities, acquisitions and market expansion; and, confidence
in future performance. Any statements that are not statements of
historical facts may be deemed to be forward-looking statements. When
used in this news release, the words "may," "could," "anticipate,"
"plan," "continue," "project," "intend," "estimate," "believe," "expect"
and similar expressions are intended to identify forward-looking
statements, although not all forward-looking statements contain such
words. These forward-looking statements are subject to a number of risks
and uncertainties that could cause actual results to differ materially,
including: the effects of general economic conditions on fueling
patterns as well as payment and transaction processing activity; the
impact of foreign currency exchange rates on the Company’s operations,
revenue and income; changes in interest rates; the impact of
fluctuations in fuel prices; the effects of the Company’s business
expansion and acquisition efforts; the Company’s failure to successfully
integrate the businesses it has acquired or plans to acquire; the
Company's failure to successfully operate and expand ExxonMobil's
European commercial fuel card program, or Esso Card; the failure of
corporate investments to result in anticipated strategic value; the
impact and size of credit losses; the impact of changes to the Company's
credit standards; breaches of the Company’s technology systems and any
resulting negative impact on our reputation, liabilities or
relationships with customers or merchants; the Company’s failure
to maintain or renew key agreements; failure to expand the Company’s
technological capabilities and service offerings as rapidly as the
Company’s competitors; the actions of regulatory bodies, including
banking and securities regulators, or possible changes in banking or
financial regulations impacting the Company’s industrial bank, the
Company as the corporate parent or other subsidiaries or affiliates; the
impact of the Company’s outstanding notes on its operations; the impact
of increased leverage on the Company's operations, results or capacity
generally, and as a result of potential acquisitions specifically;
financial loss if the Company determines it necessary to unwind its
derivative instrument position prior to the expiration of a contract;
the incurrence of impairment charges if our assessment of the fair value
of certain of our reporting units changes; the uncertainties of
litigation; as well as other risks and uncertainties identified in
Item 1A of our Annual Report for the year ended December 31, 2015, filed
on Form 10-K with the Securities and Exchange Commission on February 26,
2016. The Company's forward-looking statements do not reflect the
potential future impact of any alliance, merger, acquisition,
disposition or stock repurchases. The forward-looking statements speak
only as of the date of this earnings release and undue reliance should
not be placed on these statements. The Company disclaims any obligation
to update any forward-looking statements as a result of new information,
future events or otherwise.
|
|
|
WEX INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
|
|
2016
|
|
|
2015
|
|
Total revenues
|
|
|
$
|
|
205,928
|
|
|
|
$
|
|
202,285
|
|
|
Expenses
|
|
|
|
|
|
|
|
Salary and other personnel
|
|
|
63,410
|
|
|
|
58,417
|
|
|
Restructuring
|
|
|
1,589
|
|
|
|
8,559
|
|
|
Service fees
|
|
|
36,759
|
|
|
|
30,070
|
|
|
Provision for credit losses
|
|
|
3,917
|
|
|
|
3,914
|
|
|
Technology leasing and support
|
|
|
11,076
|
|
|
|
9,434
|
|
|
Occupancy and equipment
|
|
|
5,712
|
|
|
|
4,997
|
|
|
Depreciation and amortization
|
|
|
22,264
|
|
|
|
21,387
|
|
|
Operating interest expense
|
|
|
1,386
|
|
|
|
1,579
|
|
|
Cost of hardware and equipment sold
|
|
|
905
|
|
|
|
1,109
|
|
|
Other
|
|
|
17,783
|
|
|
|
15,794
|
|
|
Gain on divestiture
|
|
|
—
|
|
|
|
(1,215
|
)
|
|
Total operating expenses
|
|
|
164,801
|
|
|
|
154,045
|
|
|
Operating income
|
|
|
41,127
|
|
|
|
48,240
|
|
|
Financing interest expense
|
|
|
(21,558
|
)
|
|
|
(12,088
|
)
|
|
Net foreign currency gain (loss)
|
|
|
16,124
|
|
|
|
(4,376
|
)
|
|
Net realized and unrealized gain on fuel price derivative instruments
|
|
|
711
|
|
|
|
2,749
|
|
|
Income before income taxes
|
|
|
36,404
|
|
|
|
34,525
|
|
|
Income taxes
|
|
|
13,183
|
|
|
|
14,492
|
|
|
Net income
|
|
|
23,221
|
|
|
|
20,033
|
|
|
Less: Net gain (loss) attributable to non-controlling interests
|
|
|
135
|
|
|
|
(2,312
|
)
|
|
Net earnings attributable to WEX Inc.
|
|
|
$
|
|
23,086
|
|
|
|
$
|
|
22,345
|
|
|
Net earnings attributable to WEX Inc. per share:
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
|
0.60
|
|
|
|
$
|
|
0.58
|
|
|
Diluted
|
|
|
$
|
|
0.59
|
|
|
|
$
|
|
0.57
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
|
38,756
|
|
|
|
38,859
|
|
|
Diluted
|
|
|
38,850
|
|
|
|
38,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEX INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
|
515,322
|
|
|
|
$
|
|
279,989
|
|
|
Accounts receivable (less reserve for credit losses of $12,151 in
2016 and $13,832 in 2015)
|
|
1,567,154
|
|
|
|
1,508,605
|
|
|
Securitized accounts receivable, restricted
|
|
86,278
|
|
|
|
87,724
|
|
|
Income taxes receivable
|
|
6,830
|
|
|
|
—
|
|
|
Available-for-sale securities
|
|
19,178
|
|
|
|
18,562
|
|
|
Fuel price derivatives, at fair value
|
|
—
|
|
|
|
5,007
|
|
|
Property, equipment and capitalized software (net of accumulated
depreciation of $201,882 in 2016 and $192,140 in 2015)
|
|
146,511
|
|
|
|
138,585
|
|
|
Deferred income taxes, net
|
|
9,168
|
|
|
|
10,303
|
|
|
Goodwill
|
|
1,123,474
|
|
|
|
1,112,878
|
|
|
Other intangible assets, net
|
|
461,599
|
|
|
|
470,712
|
|
|
Other assets
|
|
208,263
|
|
|
|
215,544
|
|
|
Total assets
|
|
$
|
|
4,143,777
|
|
|
|
$
|
|
3,847,909
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
|
451,781
|
|
|
|
$
|
|
378,811
|
|
|
Accrued expenses
|
|
165,378
|
|
|
|
156,180
|
|
|
Income taxes payable
|
|
—
|
|
|
|
2,732
|
|
|
Deposits
|
|
1,041,695
|
|
|
|
870,518
|
|
|
Securitized debt
|
|
75,053
|
|
|
|
82,018
|
|
|
Revolving line-of-credit facilities and term loan, net
|
|
670,969
|
|
|
|
664,918
|
|
|
Deferred income taxes, net
|
|
94,463
|
|
|
|
83,912
|
|
|
Notes outstanding, net
|
|
394,983
|
|
|
|
394,800
|
|
|
Other debt
|
|
50,561
|
|
|
|
50,046
|
|
|
Amounts due under tax receivable agreement
|
|
57,537
|
|
|
|
57,537
|
|
|
Other liabilities
|
|
10,034
|
|
|
|
10,756
|
|
|
Total liabilities
|
|
3,012,454
|
|
|
|
2,752,228
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
|
|
Common stock $0.01 par value; 175,000 shares authorized; 43,133
shares issued in 2016 and 43,079 in 2015; 38,801 shares
outstanding in 2016 and 38,746 in 2015
|
|
431
|
|
|
|
431
|
|
|
Additional paid-in capital
|
|
176,455
|
|
|
|
174,972
|
|
|
Non-controlling interest
|
|
13,028
|
|
|
|
12,437
|
|
|
Retained earnings
|
|
1,206,720
|
|
|
|
1,183,634
|
|
|
Accumulated other comprehensive income
|
|
(92,969
|
)
|
|
|
(103,451
|
)
|
|
Less treasury stock at cost; 4,428 shares in 2016 and 4,428 shares
in 2015
|
|
(172,342
|
)
|
|
|
(172,342
|
)
|
|
Total stockholders’ equity
|
|
1,131,323
|
|
|
|
1,095,681
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
|
4,143,777
|
|
|
|
$
|
|
3,847,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 1
|
|
|
|
FX and PPG Adjusted Revenue by Segment
(in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
|
|
|
|
|
|
2016 vs 2015 % change
|
|
|
|
|
2016
|
|
2015
|
|
% Change
|
|
|
|
|
excluding FX
|
|
excluding PPG
|
|
excluding FX/PPG
|
|
Fleet Solutions Revenue
|
|
|
$
|
|
121,074
|
|
|
128,490
|
|
|
(5.8
|
)%
|
|
|
|
(4.1
|
)%
|
|
|
6.6
|
%
|
|
|
8.2
|
%
|
|
Travel and Corporate Solutions Revenue
|
|
|
45,142
|
|
|
43,073
|
|
|
4.8
|
%
|
|
|
|
7.3
|
%
|
|
|
N/A
|
|
|
7.3
|
%
|
|
Health and Employee Benefit Solutions Revenue
|
|
|
39,712
|
|
|
30,722
|
|
|
29.3
|
%
|
|
|
|
34.5
|
%
|
|
|
N/A
|
|
|
34.5
|
%
|
|
Total
|
|
|
$
|
|
205,928
|
|
|
$
|
|
202,285
|
|
|
1.8
|
%
|
|
|
|
4.2
|
%
|
|
|
9.7
|
%
|
|
|
12.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Total FX and PPG
Adjusted Revenue to GAAP Revenue (in thousands) (unaudited)
|
|
|
|
|
|
|
Fleet Solutions Revenue
|
|
|
Travel and Corporate Solutions Revenue
|
|
|
Health and Employee Benefit Solutions Revenue
|
|
|
Total
|
|
|
|
|
Three months ended March 31,
|
|
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Reported revenue
|
|
|
$
|
|
121,074
|
|
|
128,490
|
|
|
|
$45,142
|
|
$43,073
|
|
|
|
$39,712
|
|
$30,722
|
|
|
$205,928
|
|
|
$
|
202,285
|
|
FX adjustment
|
|
|
2,094
|
|
|
—
|
|
|
|
1,064
|
|
|
—
|
|
|
|
1,619
|
|
—
|
|
|
4,777
|
|
|
—
|
|
PPG adjustments
|
|
|
15,885
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
—
|
|
|
15,885
|
|
|
—
|
|
Total FX and PPG adjusted revenue
|
|
|
$
|
|
139,053
|
|
|
$
|
128,490
|
|
|
|
$
|
46,206
|
|
|
$
|
43,073
|
|
|
|
$
|
41,331
|
|
$
|
30,722
|
|
|
$
|
226,590
|
|
|
$
|
202,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To determine revenue on a FX adjusted basis, revenue from entities whose
functional currency is not denominated in U.S. dollars, as well as
revenue from purchase volume transacted in non-US denominated
currencies, were translated using the weighted average exchange rates
for the same period in the prior year. To determine revenue on a PPG
adjusted basis, revenue was adjusted based on the average retail price
of fuel for the same period in the prior year for the portion of our
business that earns revenue based on a percentage of fuel spend. For the
portions of our business that earn revenue based on margin spreads,
revenue was adjusted to the comparable margin from the prior year.
Although FX and PPG adjusted revenue is not calculated in accordance
with generally accepted accounting principles (GAAP), this measure is
integral to the Company's reporting and planning processes. The Company
considers this measure integral because it eliminates the volatility
associated with foreign exchange rates and fuel price. Specifically, in
addition to evaluating the Company's performance on a GAAP basis,
management evaluates the Company's performance on a FX and PPG adjusted
revenue basis as management considers this an important measure of
operational performance.
|
|
|
|
|
|
Reconciliation of ANI to ANI Adjusted for FX and PPG
(in thousands, except per share data) (unaudited)
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31,
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
% change
|
|
Adjusted net income attributable to WEX Inc.
|
|
|
$37,581
|
|
|
|
$46,218
|
|
|
|
(18.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FX adjustment
|
|
|
1,734
|
|
|
|
—
|
|
|
|
|
|
|
Tax impact of FX adjustment
|
|
|
(631
|
)
|
|
|
—
|
|
|
|
|
|
|
FX adjustment, net of tax
|
|
|
1,103
|
|
|
|
—
|
|
|
|
|
|
|
Adjusted net income attributable to WEX Inc., with net FX adjusted
only
|
|
|
38,684
|
|
|
|
46,218
|
|
|
|
(16.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPG/hedge adjustment
|
|
|
9,374
|
|
|
|
(12,094
|
)
|
|
|
|
|
|
Tax impact of PPG adjustment
|
|
|
(3,413
|
)
|
|
|
4,438
|
|
|
|
|
|
|
PPG/hedge adjustment, net of tax
|
|
|
5,961
|
|
|
|
(7,656
|
)
|
|
|
|
|
|
Adjusted net income attributable to WEX Inc., with net PPG adjusted
only
|
|
|
43,542
|
|
|
|
38,562
|
|
|
|
12.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FX adjustment
|
|
|
1,734
|
|
|
|
—
|
|
|
|
|
|
|
PPG/hedge adjustment
|
|
|
9,374
|
|
|
|
(12,094
|
)
|
|
|
|
|
|
Tax impact of adjustments
|
|
|
(4,044
|
)
|
|
|
4,438
|
|
|
|
|
|
|
FX and PPG/hedge adjustments, net of tax
|
|
|
7,064
|
|
|
|
(7,656
|
)
|
|
|
|
|
|
Adjusted net income attributable to WEX Inc., with net FX and PPG/hedge
adjustments
|
|
|
44,645
|
|
|
|
38,562
|
|
|
|
15.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income attributable to WEX Inc., with net FX and PPG/hedge
adjustments per share: Diluted
|
|
|
$1.15
|
|
|
|
$0.99
|
|
|
|
16.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: Diluted
|
|
|
38,850
|
|
|
|
38,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To determine adjusted net income on a FX adjusted basis, revenue and
expenses from entities whose functional currency is not denominated in
U.S. dollars, as well as revenue and variable expenses from purchase
volume transacted in non-US denominated currencies, were translated
using the weighted average exchange rates for the same period in the
prior year, net of tax.
To determine adjusted net income on a PPG adjusted basis, revenue, and
expenses variable to changes in fuel prices, were adjusted based on the
average retail price of fuel for the same period in the prior year for
the portion of our business that earns revenue based on a percentage of
fuel spend. For the portions of our business that earn revenue based on
margin spreads, revenue was adjusted to the comparable margin from the
prior year. Realized gains or losses on fuel price related hedges were
removed from both current and the same period in the prior year.
Although FX and PPG adjusted net income is not calculated in accordance
with GAAP, this measure is integral to the Company's reporting and
planning processes. The Company considers this measure integral because
it eliminates the volatility associated with foreign exchange rates and
fuel price. Specifically, in addition to evaluating the Company's
performance on a ANI basis, management evaluates the Company's
performance on a FX and PPG adjusted ANI basis as management considers
this an important measure of operational performance.
|
|
|
Exhibit 2 Reconciliation of Adjusted Net Income to
GAAP Net Earnings
(in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
Three months
|
|
|
ended 2016
|
|
|
March 31, 2015
|
|
|
|
|
Adjusted Net Income attributable to WEX Inc.
|
$
|
37,581
|
|
|
|
$
|
46,218
|
|
|
Acquisition and divestiture related items
|
(27,945
|
)
|
|
|
(10,944
|
)
|
|
Stock-based compensation
|
(4,243
|
)
|
|
|
(3,218
|
)
|
|
Restructuring costs
|
(1,589
|
)
|
|
|
(8,559
|
)
|
|
Changes in unrealized fuel price derivatives
|
(5,007
|
)
|
|
|
(9,345
|
)
|
|
Net foreign currency remeasurement gain (loss)
|
16,124
|
|
|
|
(4,376
|
)
|
|
ANI adjustments attributable to noncontrolling interest
|
(69
|
)
|
|
|
2,853
|
|
|
Tax related items
|
8,234
|
|
|
|
9,716
|
|
|
Net earnings attributable to WEX Inc.
|
$
|
23,086
|
|
|
|
$
|
22,345
|
|
|
|
Although adjusted net income is not calculated in accordance with GAAP
this measure is integral to the Company's reporting and planning
processes. The Company considers this measure integral because it
eliminates the non-cash volatility associated with the fuel price
related derivative instruments, and excludes other specified items that
the Company's management excludes in evaluating the Company's
performance. Specifically, in addition to evaluating the Company's
performance on a GAAP basis, management evaluates the Company's
performance on a basis that excludes the above items because:
-
The Company considers certain acquisition-related costs, including
certain financing costs, financing fees and ticking fees, investment
banking fees, warranty and indemnity insurance, acquisition related
expenses and amortization of acquired intangibles, as well as gains
and losses from divestitures to be unpredictable, dependent on factors
that may be outside of our control and unrelated to the continuing
operations of the acquired or divested business or the Company. In
prior periods not reflected above, the Company has adjusted for
goodwill impairments, acquisition related assets impairments and
adjustment to the tax receivable agreement. In addition, the size and
complexity of an acquisition, which often drives the magnitude of
acquisition-related costs, may not be indicative of such future costs.
The Company believes that excluding acquisition-related costs and
gains or losses of divestitures facilitates the comparison of our
financial results to the Company's historical operating results and to
other companies in our industry.
-
Stock-based compensation is different from other forms of
compensation, as it is a non-cash expense. For example, a cash salary
generally has a fixed and unvarying cash cost. In contrast, the
expense associated with an equity-based award is generally unrelated
to the amount of cash ultimately received by the employee, and the
cost to us is based on a stock-based compensation valuation
methodology and underlying assumptions that may vary over time.
-
Restructuring charges are related to employee termination benefits
from certain identified initiatives to further streamline the
business, improve the Company's efficiency, non-reoccurring costs to
create synergies, and to globalize the Company's operations, all with
an objective to improve scale and increase profitability going
forward. We exclude these items when evaluating our continuing
business performance as such items are not consistently occurring and
do not reflect expected future operating expense, nor provide
meaningful insight into the fundamentals of current or past operations
of our business.
-
Exclusion of the non-cash, mark-to-market adjustments on fuel-price
related derivative instruments helps management identify and assess
trends in the Company's underlying business that might otherwise be
obscured due to quarterly non-cash earnings fluctuations associated
with fuel-price-related derivative contracts.
-
The non-cash, mark-to-market adjustments on derivative instruments are
difficult to forecast accurately, making comparisons across historical
and future quarters difficult to evaluate.
-
Net foreign currency gains and losses primarily result from the
remeasurement to functional currency of foreign currency cash,
receivable and payable balances, certain intercompany notes and any
gain or loss on foreign currency hedges relating to these items. The
exclusion of these items helps management compare changes in operating
results between periods that might otherwise be obscured due to
currency fluctuations.
-
The adjustments attributable to non-controlling interests, including
adjustments to the redemption value of a non-controlling interest,
have no significant impact on the ongoing operations of the business.
For the same reasons, WEX believes that adjusted net income may also be
useful to investors as one means of evaluating the Company's
performance. However, because adjusted net income is a non-GAAP measure,
it should not be considered as a substitute for, or superior to, net
income, operating income or cash flows from operating activities as
determined in accordance with GAAP. In addition, adjusted net income as
used by WEX may not be comparable to similarly titled measures employed
by other companies.
The tax impact of the forgoing adjustments is the difference between the
Company’s U.S. GAAP tax provision and a pro forma tax provision based
upon the Company’s adjusted net income before taxes. The methodology
utilized for calculating the Company’s adjusted net income tax provision
is the same methodology utilized in calculating the Company’s U.S. GAAP
tax provision. The Company is unable to reconcile our adjusted net
income guidance to the comparable GAAP measure because of the difficulty
in predicting the amounts to be adjusted.
|
|
|
Exhibit 3 Selected Non-Financial Metrics
|
|
|
|
|
|
|
Q1 2016
|
|
|
Q4 2015
|
|
|
Q3 2015
|
|
|
Q2 2015
|
|
|
Q1 2015
|
|
Fleet Solutions – Payment Processing Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment processing transactions (000s)
|
|
|
89,097
|
|
|
|
84,763
|
|
|
|
89,578
|
|
|
|
86,700
|
|
|
|
81,934
|
|
|
Gallons per payment processing transaction
|
|
|
22.7
|
|
|
|
23.3
|
|
|
|
23.0
|
|
|
|
23.1
|
|
|
|
23.1
|
|
|
Payment processing gallons of fuel (000s)
|
|
|
2,018,310
|
|
|
|
1,972,028
|
|
|
|
2,064,100
|
|
|
|
2,005,051
|
|
|
|
1,890,048
|
|
|
Average US fuel price (US$ / gallon)
|
|
|
$
|
|
1.97
|
|
|
|
$
|
|
2.29
|
|
|
|
$
|
|
2.61
|
|
|
|
$
|
|
2.74
|
|
|
|
$
|
|
2.57
|
|
|
Average Australian fuel price (US$ / gallon)
|
|
|
$
|
|
3.10
|
|
|
|
$
|
|
3.36
|
|
|
|
$
|
|
3.63
|
|
|
|
$
|
|
3.91
|
|
|
|
$
|
|
3.73
|
|
|
Payment processing $ of fuel (000s)
|
|
|
$
|
|
4,336,399
|
|
|
|
$
|
|
5,000,752
|
|
|
|
$
|
|
5,825,928
|
|
|
|
$
|
|
5,980,928
|
|
|
|
$
|
|
5,344,929
|
|
|
Net payment processing rate
|
|
|
1.44
|
%
|
|
|
1.46
|
%
|
|
|
1.38
|
%
|
|
|
1.34
|
%
|
|
|
1.36
|
%
|
|
Fleet payment processing revenue (000s)
|
|
|
$
|
|
62,290
|
|
|
|
$
|
|
72,995
|
|
|
|
$
|
|
80,230
|
|
|
|
$
|
|
80,127
|
|
|
|
$
|
|
72,943
|
|
|
Travel and Corporate Solutions – Payment
Processing Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase volume (000s)
|
|
|
$
|
|
4,879,001
|
|
|
|
$
|
|
4,567,831
|
|
|
|
$
|
|
5,800,134
|
|
|
|
$
|
|
4,922,400
|
|
|
|
$
|
|
4,150,298
|
|
|
Net interchange rate
|
|
|
0.71
|
%
|
|
|
0.80
|
%
|
|
|
0.76
|
%
|
|
|
0.76
|
%
|
|
|
0.79
|
%
|
|
Payment solutions processing revenue (000s)
|
|
|
$
|
|
34,626
|
|
|
|
$
|
|
36,726
|
|
|
|
$
|
|
44,386
|
|
|
|
$
|
|
37,564
|
|
|
|
$
|
|
32,635
|
|
|
Health and Employee Benefit Solutions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic Purchase volume (000s)
|
|
|
$
|
|
1,092,552
|
|
|
|
$
|
|
591,445
|
|
|
|
$
|
|
651,845
|
|
|
|
$
|
|
760,589
|
|
|
|
$
|
|
889,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Definitions and explanations:
Payment processing transactions represents the total number of purchases
made by fleets that have a payment processing relationship with WEX.
Payment processing gallons of fuel represents the total number of
gallons of fuel purchased by fleets that have a payment processing
relationship with WEX.
Payment processing dollars of fuel represents the total dollar value of
the fuel purchased by fleets that have a payment processing relationship
with WEX.
Net payment processing rate represents the percentage of the dollar
value of each payment processing transaction that WEX records as revenue
from merchants less any discounts given to fleets or strategic
relationships.
Payment solutions purchase volume represents the total dollar value of
all transactions that use corporate card products including single use
account products.
Net interchange rate represents the percentage of the dollar value of
each transaction that WEX records as revenue less any discounts given to
customers.
|
|
|
Exhibit 4
Segment Revenue Information
First Quarter Ended March 31, 2016 and 2015
(in thousands)
(unaudited)
|
|
|
|
Fleet Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
Increase (decrease)
|
|
|
|
|
2016
|
|
2015
|
|
|
Amount
|
|
Percent
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Payment processing
|
|
|
62,290
|
|
|
72,943
|
|
|
|
(10,653
|
)
|
|
(14.6
|
)%
|
|
Other
|
|
|
58,784
|
|
|
55,547
|
|
|
|
3,237
|
|
|
5.8
|
%
|
|
Total revenues
|
|
|
$
|
|
121,074
|
|
|
$
|
|
128,490
|
|
|
|
$
|
|
(7,416
|
)
|
|
(5.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Travel and Corporate Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
Increase (decrease)
|
|
|
|
|
2016
|
|
2015
|
|
|
Amount
|
|
Percent
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Payment processing
|
|
|
$
|
|
34,626
|
|
|
$
|
|
32,635
|
|
|
|
$
|
|
1,991
|
|
|
6.1
|
%
|
|
Other
|
|
|
10,516
|
|
|
10,438
|
|
|
|
78
|
|
|
0.7
|
%
|
|
Total revenues
|
|
|
$
|
|
45,142
|
|
|
$
|
|
43,073
|
|
|
|
$
|
|
2,069
|
|
|
4.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Health and Employee Benefit Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
Increase (decrease)
|
|
|
|
|
2016
|
|
2015
|
|
|
Amount
|
|
Percent
|
|
Total revenues
|
|
|
$
|
|
39,712
|
|
|
$
|
|
30,722
|
|
|
|
$
|
|
8,990
|
|
|
29.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160427005586/en/
Source: WEX Inc.
News Media:
WEX Inc.
Jessica Roy, 207-523-6763
Jessica.Roy@wexinc.com
or
Investors:
WEX
Inc.
Steve Elder, 207-523-7769
Steve.Elder@wexinc.com