Outlook for 2013
Green Dot also announced its Outlook for 2013 anticipated results. This
Outlook is based on a number of assumptions that Green Dot believes are
reasonable at the time of this earnings release. Information regarding
potential risks that could cause the actual results to differ from these
forward-looking statements is set forth below and in Green Dot's filings
with the Securities and Exchange Commission.
For 2013, Green Dot expects full year non-GAAP total operating revenues
2
to be in the range of $510 million to $540 million.
Adjusted EBITDA
2 is expected to be between $85 million and
$100 million. Non-GAAP diluted EPS
2 for the full year is
expected to be between $0.95 and $1.20.
Conference Call
The Company will host a conference call to discuss fourth quarter 2012
financial results today at 5:00 pm ET. In addition to the conference
call, there will be a webcast presentation of accompanying slides
accessible on the Company's investor relations website. Hosting the call
will be Steve Streit, Chief Executive Officer, and John Keatley, Chief
Financial Officer. The conference call can be accessed live over the
phone by dialing (866) 524-3160, or (412) 317-6760 for international
callers. A replay will be available approximately two hours after the
call concludes and can be accessed by dialing (877) 870-5176 or (858)
384-5517 for international callers; the conference ID is 10024092. The
replay of the webcast will be available until Thursday, February 7,
2013. The live call and the replay, along with supporting materials, can
also be accessed through the Company's investor relations website at
http://ir.greendot.com/.
Forward-Looking Statements
This earnings release contains forward-looking statements, which are
subject to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. These statements include, among other
things, statements regarding the Company's full-year 2013 guidance,
including all the statements under "Outlook for 2013," and other future
events that involve risks and uncertainties. Actual results may differ
materially from those contained in the forward-looking statements
contained in this earnings release, and reported results should not be
considered as an indication of future performance. The potential risks
and uncertainties that could cause actual results to differ from those
projected include, among other things, the Company's dependence on
revenues derived from Walmart and three other retail distributors,
impact of competition, the Company's reliance on retail distributors for
the promotion of its products and services, demand for the Company's new
and existing products and services, continued and improving returns from
the Company's investments in new growth initiatives, potential
difficulties in integrating operations of acquired entities and acquired
technologies, the Company's ability to operate in a highly regulated
environment, changes to existing laws or regulations affecting the
Company's operating methods or economics, the Company's reliance on
third-party vendors and card issuing banks, changes in credit card
association or other network rules or standards, changes in card
association and debit network fees or products or interchange rates,
instances of fraud developments in the prepaid financial services
industry that impact prepaid debit card usage generally, business
interruption or systems failure, and the Company's involvement
litigation or investigations. These and other risks are discussed in
greater detail in the Company's Securities and Exchange Commission
filings, including its most recent annual report on Form 10-K and
quarterly report on Form 10-Q, which are available on the Company's
investor relations website at
http://ir.greendot.com/
and on the SEC website at
www.sec.gov.
All information provided in this release and in the attachments is as of
January 31, 2013, and the Company assumes no obligation to update this
information as a result of future events or developments.
About Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements presented
in accordance with accounting principles generally accepted in the
United States of America (GAAP), the Company uses measures of operating
results that are adjusted to exclude net interest income; income tax
expense; depreciation and amortization; employee stock-based
compensation expense; and stock-based retailer incentive compensation
expense. This earnings release includes non-GAAP total operating
revenues, non-GAAP net income, non-GAAP earnings per share, non-GAAP
weighted-average shares issued and outstanding and adjusted EBITDA. It
also includes full-year 2013 guidance for non-GAAP total operating
revenues and adjusted EBITDA. These non-GAAP financial measures are not
calculated or presented in accordance with, and are not alternatives or
substitutes for, financial measures prepared in accordance with GAAP,
and should be read only in conjunction with the Company's financial
measures prepared in accordance with GAAP. The Company's non-GAAP
financial measures may be different from similarly-titled non-GAAP
financial measures used by other companies. The Company believes that
the presentation of non-GAAP financial measures provides useful
information to management and investors regarding underlying trends in
its consolidated financial condition and results of operations. The
Company's management regularly uses these supplemental non-GAAP
financial measures internally to understand, manage and evaluate the
Company's business and make operating decisions. For additional
information regarding the Company's use of non-GAAP financial measures
and the items excluded by the Company from one or more of its historic
and projected non-GAAP financial measures, investors are encouraged to
review the reconciliations of the Company's historic and projected
non-GAAP financial measures to the comparable GAAP financial measures,
which are attached to this earnings release, and which can be found by
clicking on “Financial Information” in the Investor Relations section of
the Company's website at
http://ir.greendot.com/.
About Green Dot
Green Dot is a publicly traded bank holding company regulated by the
Board of Governors of the Federal Reserve System. The Company provides
widely distributed, low cost banking and payment solutions to a broad
base of U.S. consumers. Green Dot's products and services include its
market leading category of General Purpose Reloadable (GPR) prepaid
cards and its industry-leading cash transfer network which are
available directly to consumers online and through a network
of approximately 60,000 retail stores nationwide where 95% of Americans
shop. Green Dot is headquartered in the greater Los Angeles area. For
more details, visit
www.greendot.com.
|
1
|
|
Reconciliations of total operating revenues to non-GAAP total
operating revenues, net income to non-GAAP net income, diluted
earnings per share to non-GAAP diluted earnings per share and net
income to adjusted EBITDA, respectively, are provided in the tables
immediately following the consolidated financial statements of cash
flows. Additional information about the Company's non-GAAP financial
measures can be found under the caption “About Non-GAAP Financial
Measures” below.
|
|
|
|
|
|
2
|
|
Reconciliations of forward-looking guidance for these non-GAAP
financial measures to their respective, most directly comparable
projected GAAP financial measures are provided in the tables
immediately following the reconciliation of Net Income to Adjusted
EBITDA.
|
|
|
|
|
|
GREEN DOT CORPORATION
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
December 31,
2012
|
|
December 31,
2011
|
|
|
|
(Unaudited)
|
|
|
|
|
|
(In thousands, except par value)
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Unrestricted cash and cash equivalents
|
|
$
|
293,590
|
|
|
$
|
223,033
|
|
Federal funds sold
|
|
3,001
|
|
|
2,400
|
|
Investment securities available-for-sale, at fair value
|
|
115,244
|
|
|
20,647
|
|
Settlement assets
|
|
36,127
|
|
|
27,355
|
|
Accounts receivable, net
|
|
39,861
|
|
|
41,726
|
|
Prepaid expenses and other assets
|
|
31,793
|
|
|
11,822
|
|
Income tax receivable
|
|
9,036
|
|
|
3,590
|
|
Net deferred tax assets
|
|
20,559
|
|
|
6,664
|
|
Total current assets
|
|
549,211
|
|
|
337,237
|
|
Restricted cash
|
|
634
|
|
|
12,926
|
|
Investment securities, available-for-sale, at fair value
|
|
68,543
|
|
|
10,563
|
|
Accounts receivable, net
|
|
10,931
|
|
|
4,147
|
|
Loans to bank customers, net of allowance for loan losses of $472
and $0 as of December 31, 2012 and December 31, 2011, respectively
|
|
7,552
|
|
|
10,036
|
|
Prepaid expenses and other assets
|
|
1,689
|
|
|
202
|
|
Property and equipment, net
|
|
58,376
|
|
|
27,281
|
|
Deferred expenses
|
|
12,510
|
|
|
12,604
|
|
Goodwill and intangible assets
|
|
30,111
|
|
|
11,501
|
|
Total assets
|
|
$
|
739,557
|
|
|
$
|
426,497
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
31,411
|
|
|
$
|
15,441
|
|
Deposits
|
|
198,451
|
|
|
38,957
|
|
Obligations to customers
|
|
46,156
|
|
|
—
|
|
Settlement obligations
|
|
3,639
|
|
|
27,355
|
|
Amounts due to card issuing banks for overdrawn accounts
|
|
50,724
|
|
|
43,153
|
|
Other accrued liabilities
|
|
29,469
|
|
|
16,248
|
|
Deferred revenue
|
|
19,557
|
|
|
21,500
|
|
Total current liabilities
|
|
379,407
|
|
|
162,654
|
|
Other accrued liabilities
|
|
18,557
|
|
|
6,239
|
|
Deferred revenue
|
|
—
|
|
|
19
|
|
Net deferred tax liabilities
|
|
13,962
|
|
|
4,751
|
|
Total liabilities
|
|
411,926
|
|
|
173,663
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
Convertible Series A preferred stock, $0.001 par value: 10 shares
authorized as of December 31, 2012 and December 31, 2011,
respectively; 7 shares issued and outstanding as of December 31,
2012 and December 31, 2011, respectively
|
|
7
|
|
|
7
|
|
Class A common stock, $0.001 par value; 100,000 shares authorized as
of December 31, 2012 and December 31, 2011, respectively; 31,435 and
30,162 shares issued and outstanding as of December 31, 2012 and
December 31, 2011, respectively
|
|
31
|
|
|
30
|
|
Class B convertible common stock, $0.001 par value, 100,000 shares
authorized as of December 31, 2012 and December 31, 2011,
respectively; 4,560 and 5,280 shares issued and outstanding as of
December 31, 2012 and December 31, 2011, respectively
|
|
4
|
|
|
5
|
|
Additional paid-in capital
|
|
158,885
|
|
|
131,383
|
|
Retained earnings
|
|
168,600
|
|
|
121,379
|
|
Accumulated other comprehensive income
|
|
104
|
|
|
30
|
|
Total stockholders’ equity
|
|
327,631
|
|
|
252,834
|
|
Total liabilities and stockholders’ equity
|
|
$
|
739,557
|
|
|
$
|
426,497
|
|
|
|
|
|
|
|
|
|
|
GREEN DOT CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Twelve Months Ended
December 31,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
(In thousands, except per share data)
|
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
Card revenues and other fees
|
|
$
|
53,113
|
|
|
$
|
50,725
|
|
|
$
|
224,745
|
|
|
$
|
208,939
|
|
|
Cash transfer revenues
|
|
43,511
|
|
|
35,883
|
|
|
165,232
|
|
|
134,143
|
|
|
Interchange revenues
|
|
41,944
|
|
|
36,068
|
|
|
164,559
|
|
|
141,103
|
|
|
Stock-based retailer incentive compensation
|
|
(1,266
|
)
|
|
(3,552
|
)
|
|
(8,251
|
)
|
|
(17,337
|
)
|
|
Total operating revenues
|
|
137,302
|
|
|
119,124
|
|
|
546,285
|
|
|
466,848
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses
|
|
52,354
|
|
|
42,583
|
|
|
209,870
|
|
|
168,747
|
|
|
Compensation and benefits expenses
|
|
31,856
|
|
|
23,105
|
|
|
114,930
|
|
|
87,671
|
|
|
Processing expenses
|
|
18,777
|
|
|
16,314
|
|
|
77,445
|
|
|
70,953
|
|
|
Other general and administrative expenses
|
|
19,825
|
|
|
15,414
|
|
|
71,900
|
|
|
56,607
|
|
|
Total operating expenses
|
|
122,812
|
|
|
97,416
|
|
|
474,145
|
|
|
383,978
|
|
|
Operating income
|
|
14,490
|
|
|
21,708
|
|
|
72,140
|
|
|
82,870
|
|
|
Interest income
|
|
947
|
|
|
336
|
|
|
4,074
|
|
|
910
|
|
|
Interest expense
|
|
(14
|
)
|
|
(144
|
)
|
|
(76
|
)
|
|
(346
|
)
|
|
Income before income taxes
|
|
15,423
|
|
|
21,900
|
|
|
76,138
|
|
|
83,434
|
|
|
Income tax expense
|
|
5,053
|
|
|
8,251
|
|
|
28,919
|
|
|
31,712
|
|
|
Net income
|
|
10,370
|
|
|
13,649
|
|
|
47,219
|
|
|
51,722
|
|
|
Income attributable to preferred stock
|
|
(1,664
|
)
|
|
(578
|
)
|
|
(7,601
|
)
|
|
(554
|
)
|
|
Net income allocated to common stockholders
|
|
$
|
8,706
|
|
|
$
|
13,071
|
|
|
$
|
39,618
|
|
|
$
|
51,168
|
|
|
Basic earnings per common share:
|
|
|
|
|
|
|
|
|
|
Class A common stock
|
|
$
|
0.24
|
|
|
$
|
0.32
|
|
|
$
|
1.10
|
|
|
$
|
1.23
|
|
|
Class B common stock
|
|
$
|
0.24
|
|
|
$
|
0.32
|
|
|
$
|
1.11
|
|
|
$
|
1.23
|
|
|
Basic weighted-average common shares issued and outstanding:
|
|
|
|
|
|
|
|
|
|
Class A common stock
|
|
30,236
|
|
|
24,957
|
|
|
29,686
|
|
|
22,238
|
|
|
Class B common stock
|
|
4,554
|
|
|
13,957
|
|
|
4,801
|
|
|
17,718
|
|
|
Diluted earnings per common share:
|
|
|
|
|
|
|
|
|
|
Class A common stock
|
|
$
|
0.24
|
|
|
$
|
0.32
|
|
|
$
|
1.07
|
|
|
$
|
1.18
|
|
|
Class B common stock
|
|
$
|
0.24
|
|
|
$
|
0.32
|
|
|
$
|
1.07
|
|
|
$
|
1.18
|
|
|
Diluted weighted-average common shares issued and outstanding:
|
|
|
|
|
|
|
|
|
|
Class A common stock
|
|
35,856
|
|
|
40,813
|
|
|
35,921
|
|
|
42,065
|
|
|
Class B common stock
|
|
5,590
|
|
|
15,852
|
|
|
6,150
|
|
|
19,822
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GREEN DOT CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
(In thousands)
|
|
Operating activities
|
|
|
|
|
|
Net income
|
|
$
|
47,219
|
|
|
$
|
51,722
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
18,131
|
|
|
12,330
|
|
|
Provision for uncollectible overdrawn accounts
|
|
62,345
|
|
|
61,141
|
|
|
Employee stock-based compensation
|
|
12,734
|
|
|
9,524
|
|
|
Stock-based retailer incentive compensation
|
|
8,251
|
|
|
17,337
|
|
|
Amortization of premium on available-for-sale investment securities
|
|
1,229
|
|
|
251
|
|
|
Realized gains on investment securities
|
|
(11
|
)
|
|
—
|
|
|
(Recovery) provision for uncollectible trade receivables
|
|
(359
|
)
|
|
455
|
|
|
Impairment of capitalized software
|
|
1,029
|
|
|
397
|
|
|
Deferred income taxes
|
|
7,224
|
|
|
251
|
|
|
Excess tax benefits from exercise of options
|
|
(2,967
|
)
|
|
(2,951
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable, net
|
|
(66,099
|
)
|
|
(71,508
|
)
|
|
Prepaid expenses and other assets
|
|
(21,456
|
)
|
|
(2,838
|
)
|
|
Deferred expenses
|
|
94
|
|
|
(3,100
|
)
|
|
Accounts payable and other accrued liabilities
|
|
31,475
|
|
|
(4,489
|
)
|
|
Amounts due issuing bank for overdrawn accounts
|
|
7,571
|
|
|
8,085
|
|
|
Deferred revenue
|
|
(1,962
|
)
|
|
4,261
|
|
|
Income tax receivable
|
|
(14,435
|
)
|
|
13,184
|
|
|
Net cash provided by operating activities
|
|
90,013
|
|
|
94,052
|
|
|
Investing activities
|
|
|
|
|
|
Purchases of available-for-sale investment securities
|
|
(271,911
|
)
|
|
(45,056
|
)
|
|
Proceeds from maturities of available-for-sale securities
|
|
37,564
|
|
|
20,152
|
|
|
Proceeds from sales of available-for-sale securities
|
|
81,474
|
|
|
—
|
|
|
Decrease (increase) in restricted cash
|
|
12,292
|
|
|
(7,791
|
)
|
|
Payments for acquisition of property and equipment
|
|
(40,441
|
)
|
|
(23,076
|
)
|
|
Net principal collections on loans
|
|
2,484
|
|
|
245
|
|
|
Acquisitions, net of cash acquired
|
|
(19,998
|
)
|
|
5,085
|
|
|
Net cash used in investing activities
|
|
(198,536
|
)
|
|
(50,441
|
)
|
|
Financing activities
|
|
|
|
|
|
Proceeds from exercise of options
|
|
3,552
|
|
|
6,138
|
|
|
Excess tax benefits from exercise of options
|
|
2,967
|
|
|
2,951
|
|
|
Net increase in deposits
|
|
159,581
|
|
|
5,231
|
|
|
Net increase in obligations to customers
|
|
13,581
|
|
|
—
|
|
|
Net cash provided by financing activities
|
|
179,681
|
|
|
14,320
|
|
|
Net increase in unrestricted cash, cash equivalents, and federal
funds sold
|
|
71,158
|
|
|
57,931
|
|
|
Unrestricted cash, cash equivalents, and federal funds sold,
beginning of year
|
|
225,433
|
|
|
167,503
|
|
|
Unrestricted cash, cash equivalents, and federal funds sold, end of
period
|
|
$
|
296,591
|
|
|
$
|
225,434
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
72
|
|
|
$
|
108
|
|
|
Cash paid for income taxes
|
|
$
|
24,343
|
|
|
$
|
18,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GREEN DOT CORPORATION
Reconciliation of Total Operating Revenues to Non-GAAP Total
Operating Revenues (1)
(Unaudited)
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Twelve Months Ended
December 31,
|
|
|
|
2012
|
|
2011 †
|
|
2012
|
|
2011 †
|
|
|
|
(In thousands)
|
|
Reconciliation of total operating revenues to non-GAAP total
operating revenues
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
$
|
137,302
|
|
|
$
|
119,124
|
|
|
$
|
546,285
|
|
|
$
|
466,848
|
|
Stock-based retailer incentive compensation (2)(3)
|
|
1,266
|
|
|
3,552
|
|
|
8,251
|
|
|
17,337
|
|
Non-GAAP total operating revenues
|
|
$
|
138,568
|
|
|
$
|
122,676
|
|
|
$
|
554,536
|
|
|
$
|
484,185
|
|
|
|
Reconciliation of Net Income to Non-GAAP Net Income (1)
(Unaudited)
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Twelve Months Ended
December 31,
|
|
|
|
2012
|
|
2011 †
|
|
2012
|
|
2011 †
|
|
|
|
(In thousands, except per share data)
|
|
Reconciliation of net income to non-GAAP net income
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
10,370
|
|
|
$
|
13,649
|
|
|
$
|
47,219
|
|
|
$
|
51,722
|
|
Employee stock-based compensation expense,
net of tax (4)
|
|
2,482
|
|
|
1,547
|
|
|
7,897
|
|
|
5,904
|
|
Stock-based retailer incentive compensation, net of tax (2)
|
|
851
|
|
|
2,214
|
|
|
5,117
|
|
|
10,747
|
|
Non-GAAP net income
|
|
$
|
13,703
|
|
|
$
|
17,410
|
|
|
$
|
60,233
|
|
|
$
|
68,373
|
|
Diluted earnings per share*
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
$
|
0.24
|
|
|
$
|
0.32
|
|
|
$
|
1.07
|
|
|
$
|
1.18
|
|
Non-GAAP
|
|
$
|
0.31
|
|
|
$
|
0.39
|
|
|
$
|
1.37
|
|
|
$
|
1.55
|
|
Diluted weighted-average shares issued and outstanding**
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
35,856
|
|
|
40,813
|
|
|
35,921
|
|
|
42,065
|
|
Non-GAAP
|
|
43,814
|
|
|
44,142
|
|
|
44,044
|
|
|
44,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____
|
|
*
|
|
Reconciliations between GAAP and non-GAAP diluted weighted-average
shares issued and outstanding are provided in the next table.
|
|
**
|
|
Diluted weighted-average Class A shares issued and outstanding is
the most directly comparable GAAP measure for the periods indicated.
|
|
†
|
|
The Company identified an error in the fourth quarter of 2012
relating to the calculation of overdrawn account balances that
affects the Company's financial results for the fourth quarter of
2011 and the first, second and third quarters of 2012. The Company
has determined that the effects of the error were not material to
any previously reported period but the cumulative effect of
correcting the error in the fourth quarter of 2012 would be
material. In accordance with SEC guidance, the Company will revise
prior period financial information in its 2012 Annual report on Form
10-K. In this filing, the Company will include more detail on the
corrected financial amounts for previous annual and interim periods.
Please refer to Summary of Revised Prior Quarters schedule for
further details.
|
|
|
|
|
|
|
|
GREEN DOT CORPORATION
Reconciliation of GAAP to Non-GAAP Diluted Weighted-Average
Shares issued and Outstanding (1)
(Unaudited)
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
Twelve Months Ended
December 31,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
(In thousands)
|
|
Reconciliation of GAAP to non-GAAP diluted weighted-average
shares issued and outstanding
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average shares issued and outstanding*
|
|
35,856
|
|
|
40,813
|
|
|
35,921
|
|
|
42,065
|
|
Assumed conversion of weighted-average shares of preferred stock
|
|
6,859
|
|
|
1,789
|
|
|
6,859
|
|
|
451
|
|
Weighted-average shares subject to repurchase
|
|
1,099
|
|
|
1,540
|
|
|
1,264
|
|
|
1,705
|
|
Non-GAAP diluted weighted-average shares issued and outstanding
|
|
43,814
|
|
|
44,142
|
|
|
44,044
|
|
|
44,221
|
|
_________
|
|
*
|
|
Represents the diluted weighted-average shares of Class A common
stock for the periods indicated.
|
|
|
|
Supplemental Detail on Non-GAAP Diluted Weighted-Average Shares
Issued and Outstanding
(Unaudited)
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
Twelve Months Ended
December 31,
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
(In thousands)
|
|
|
Supplemental detail on non-GAAP diluted weighted-average shares
issued and outstanding
|
|
|
|
|
|
|
|
|
|
Stock outstanding as of December 31:
|
|
|
|
|
|
|
|
|
|
Class A common stock
|
|
31,442
|
|
|
30,162
|
|
|
31,442
|
|
|
30,162
|
|
|
Class B common stock
|
|
4,553
|
|
|
5,280
|
|
|
4,553
|
|
|
5,280
|
|
|
Preferred stock (on an as-converted basis)
|
|
6,859
|
|
|
6,859
|
|
|
6,859
|
|
|
6,859
|
|
|
Total stock outstanding as of December 31:
|
|
42,854
|
|
|
42,301
|
|
|
42,854
|
|
|
42,301
|
|
|
Weighting adjustment
|
|
(106
|
)
|
|
(58
|
)
|
|
(244
|
)
|
|
(189
|
)
|
|
Dilutive potential shares:
|
|
|
|
|
|
|
|
|
|
Stock options
|
|
1,036
|
|
|
1,895
|
|
|
1,369
|
|
|
2,104
|
|
|
Restricted stock units
|
|
23
|
|
|
4
|
|
|
43
|
|
|
3
|
|
|
Employee stock purchase plan
|
|
7
|
|
|
—
|
|
|
22
|
|
|
2
|
|
|
Non-GAAP diluted weighted-average shares issued and outstanding
|
|
43,814
|
|
|
44,142
|
|
|
44,044
|
|
|
44,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GREEN DOT CORPORATION
Reconciliation of Net Income to Adjusted EBITDA (1)
(Unaudited)
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Twelve Months Ended
December 31,
|
|
|
|
2012
|
|
2011 †
|
|
2012
|
|
2011 †
|
|
|
|
(In thousands)
|
|
Reconciliation of net income to adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
10,370
|
|
|
$
|
13,649
|
|
|
$
|
47,219
|
|
|
$
|
51,722
|
|
|
Net interest income
|
|
(933
|
)
|
|
(192
|
)
|
|
(3,998
|
)
|
|
(564
|
)
|
|
Income tax expense
|
|
5,053
|
|
|
8,251
|
|
|
28,919
|
|
|
31,712
|
|
|
Depreciation and amortization
|
|
5,566
|
|
|
3,556
|
|
|
18,131
|
|
|
12,330
|
|
|
Employee stock-based compensation expense (3)(4)
|
|
3,692
|
|
|
2,482
|
|
|
12,734
|
|
|
9,524
|
|
|
Stock-based retailer incentive compensation (2)(3)
|
|
1,266
|
|
|
3,552
|
|
|
8,251
|
|
|
17,337
|
|
|
Adjusted EBITDA
|
|
$
|
25,014
|
|
|
$
|
31,298
|
|
|
$
|
111,256
|
|
|
$
|
122,061
|
|
|
Non-GAAP total operating revenues
|
|
$
|
138,568
|
|
|
$
|
122,676
|
|
|
$
|
554,536
|
|
|
$
|
484,185
|
|
|
Adjusted EBITDA/non-GAAP total operating revenues (adjusted EBITDA
margin)
|
|
18.1
|
%
|
|
25.5
|
%
|
|
20.1
|
%
|
|
25.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
†
|
|
The Company identified an error in the fourth quarter of 2012
relating to the calculation of overdrawn account balances that
affects the Company's financial results for the fourth quarter of
2011 and the first, second and third quarters of 2012. The Company
has determined that the effects of the error were not material to
any previously reported period but the cumulative effect of
correcting the error in the fourth quarter of 2012 would be
material. In accordance with SEC guidance, the Company will revise
prior period financial information in its 2012 Annual report on Form
10-K. In this filing, the Company will include more detail on the
corrected financial amounts for previous annual and interim periods.
Please refer to Summary of Revised Prior Quarters schedule for
further details.
|
|
|
|
|
|
|
|
Reconciliation of Forward Looking Guidance for Non-GAAP
Financial Measures to
Projected GAAP Total Operating Revenue (1)
(Unaudited)
|
|
|
|
Range
|
|
|
|
Low
|
|
High
|
|
|
|
(In millions)
|
|
Reconciliation of total operating revenues to non-GAAP total
operating revenues
|
|
|
|
|
|
Total operating revenues
|
|
$
|
505
|
|
|
$
|
535
|
|
Stock-based retailer incentive compensation (2)*
|
|
5
|
|
|
5
|
|
Non-GAAP total operating revenues
|
|
$
|
510
|
|
|
$
|
540
|
|
*
|
|
Assumes the Company's right to repurchase lapses on 36,810 shares
per month during 2013 of the Company's Class A common stock at
$12.20 per share, our market price on the last trading day of the
fourth quarter 2012. A $1.00 change in the Company's Class A common
stock price represents an annual change of $441,720 in stock-based
retailer incentive compensation.
|
|
|
|
|
|
|
|
GREEN DOT CORPORATION
Reconciliation of Forward Looking Guidance for Non-GAAP
Financial Measures to
Projected GAAP Net Income (1)
(Unaudited)
|
|
|
|
|
|
Range
|
|
|
|
Low
|
|
High
|
|
|
|
(In millions)
|
|
Reconciliation of net income to adjusted EBITDA
|
|
|
|
|
|
Net income
|
|
$
|
31
|
|
|
$
|
42
|
|
|
Adjustments (5)
|
|
54
|
|
|
58
|
|
|
Adjusted EBITDA
|
|
$
|
85
|
|
|
$
|
100
|
|
|
|
|
|
|
|
|
Non-GAAP total operating revenues
|
|
$
|
540
|
|
|
$
|
510
|
|
|
Adjusted EBITDA / Non-GAAP total operating revenues (Adjusted EBITDA
margin)
|
|
16
|
%
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Forward Looking Guidance for Non-GAAP
Financial Measures to
Projected GAAP Net Income (1)
(Unaudited)
|
|
|
|
|
|
Range
|
|
|
|
Low
|
|
High
|
|
|
|
(In millions)
|
|
Reconciliation of net income to non-GAAP net income
|
|
|
|
|
|
Net income
|
|
$
|
31
|
|
|
$
|
42
|
|
Adjustments (5)
|
|
11
|
|
|
11
|
|
Non-GAAP net income
|
|
$
|
42
|
|
|
$
|
53
|
|
Diluted earnings per share*
|
|
|
|
|
|
GAAP
|
|
$
|
0.70
|
|
|
$
|
0.95
|
|
Non-GAAP
|
|
$
|
0.95
|
|
|
$
|
1.20
|
|
Diluted weighted-average shares issued and outstanding**
|
|
|
|
|
|
GAAP
|
|
36
|
|
|
36
|
|
Non-GAAP
|
|
44
|
|
|
44
|
|
_____________
|
|
*
|
|
Reconciliations between GAAP and non-GAAP diluted weighted-average
shares issued and outstanding are provided in the next table.
|
|
**
|
|
Diluted weighted-average Class A shares issued and outstanding is
the most directly comparable GAAP measure for the periods indicated.
|
|
|
|
Reconciliation of Forward Looking Guidance for Non-GAAP
Financial Measures to
Projected GAAP Diluted Weighted-Average Shares Issued and
Outstanding (1)
(Unaudited)
|
|
|
|
|
|
Range
|
|
|
|
Low
|
|
High
|
|
|
|
(In millions)
|
|
Reconciliation of GAAP to non-GAAP diluted weighted-average
shares issued and outstanding
|
|
|
|
|
|
Diluted weighted-average shares issued and outstanding*
|
|
36
|
|
|
36
|
|
Assumed conversion of weighted-average shares of preferred stock
|
|
7
|
|
|
7
|
|
Weighted-average shares subject to repurchase
|
|
1
|
|
|
1
|
|
Non-GAAP diluted weighted-average shares issued and outstanding
|
|
44
|
|
|
44
|
|
|
|
|
|
|
|
|
______________
|
|
*
|
|
Represents the diluted weighted-average shares of Class A common
stock for the periods indicated.
|
|
|
|
|
|
GREEN DOT CORPORATION
|
|
SUMMARY OF REVISED PRIOR QUARTERS
|
|
|
|
Reconciliation of Total Operating Revenues to Non-GAAP Total
Operating Revenues†
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
2011
|
|
2012
|
|
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|
|
|
(In thousands)
|
|
Reconciliation of total operating revenues to non-GAAP total
operating revenues
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
$
|
119,123
|
|
|
$
|
141,181
|
|
|
$
|
135,043
|
|
|
$
|
132,759
|
|
Stock-based retailer incentive compensation (2)(3)
|
|
3,552
|
|
|
3,190
|
|
|
2,594
|
|
|
1,202
|
|
Non-GAAP total operating revenues
|
|
$
|
122,675
|
|
|
$
|
144,371
|
|
|
$
|
137,637
|
|
|
$
|
133,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Non-GAAP Net Income†
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
2011
|
|
2012
|
|
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|
|
|
(In thousands, except per share data)
|
|
Reconciliation of net income to non-GAAP net income
|
|
|
|
|
|
|
|
|
|
Net income ††
|
|
$
|
13,649
|
|
|
$
|
16,368
|
|
|
$
|
10,869
|
|
|
$
|
9,612
|
|
Employee stock-based compensation expense,
net of tax (4)
|
|
1,547
|
|
|
2,149
|
|
|
1,860
|
|
|
1,469
|
|
Stock-based retailer incentive compensation, net of tax (2)
|
|
2,214
|
|
|
1,965
|
|
|
1,540
|
|
|
730
|
|
Non-GAAP net income
|
|
$
|
17,410
|
|
|
$
|
20,482
|
|
|
$
|
14,269
|
|
|
$
|
11,811
|
|
Diluted earnings per share*
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
$
|
0.32
|
|
|
$
|
0.37
|
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
Non-GAAP
|
|
$
|
0.39
|
|
|
$
|
0.46
|
|
|
$
|
0.32
|
|
|
$
|
0.27
|
|
Diluted weighted-average shares issued and outstanding**
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
40,813
|
|
|
35,867
|
|
|
35,746
|
|
|
35,826
|
|
Non-GAAP
|
|
44,142
|
|
|
44,156
|
|
|
43,925
|
|
|
43,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
Reconciliations between GAAP and non-GAAP diluted weighted-average
shares issued and outstanding are provided in the next table.
|
|
**
|
Diluted weighted-average Class A shares issued and outstanding is
the most directly comparable GAAP measure for the periods indicated.
|
|
Reconciliation of Net Income to Adjusted EBITDA†
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
2011
|
|
2012
|
|
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|
|
|
(In thousands)
|
|
Reconciliation of net income to adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Net income ††
|
|
$
|
13,649
|
|
|
$
|
16,368
|
|
|
$
|
10,869
|
|
|
$
|
9,612
|
|
|
Net interest income
|
|
(193
|
)
|
|
(935
|
)
|
|
(1,168
|
)
|
|
(962
|
)
|
|
Income tax expense
|
|
8,250
|
|
|
10,205
|
|
|
7,434
|
|
|
6,227
|
|
|
Depreciation and amortization
|
|
3,559
|
|
|
3,651
|
|
|
4,090
|
|
|
4,824
|
|
|
Employee stock-based compensation expense (3)(4)
|
|
2,482
|
|
|
3,489
|
|
|
3,132
|
|
|
2,420
|
|
|
Stock-based retailer incentive compensation (2)(3)
|
|
3,552
|
|
|
3,190
|
|
|
2,593
|
|
|
1,202
|
|
|
Adjusted EBITDA
|
|
$
|
31,299
|
|
|
$
|
35,968
|
|
|
$
|
26,950
|
|
|
$
|
23,323
|
|
|
Non-GAAP total operating revenues
|
|
$
|
122,675
|
|
|
$
|
144,370
|
|
|
$
|
137,636
|
|
|
$
|
133,961
|
|
|
Adjusted EBITDA/non-GAAP total operating revenues (adjusted EBITDA
margin)
|
|
25.5
|
%
|
|
24.9
|
%
|
|
19.6
|
%
|
|
17.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
†
|
|
The Company identified an error in the fourth quarter of 2012
relating to the calculation of overdrawn account balances that
affects the Company's financial results for the fourth quarter of
2011 and the first, second and third quarters of 2012. The Company
has determined that the effects of the error were not material to
any previously reported period but the cumulative effect of
correcting the error in the fourth quarter of 2012 would be
material. The Company will revise prior period financial information
in its 2012 Annual report on Form 10-K. In this filing, the Company
will include more detail on the corrected financial amounts for
previous annual and interim periods.
|
|
††
|
|
The impact to net income during the quarters ended December 31,
2011, and March, 31, June 30, and September 30, 2012, was $0.4
million, $0.7 million, $1.0 million, $1.0 million, respectively.
|
|
|
|
|
(1) To supplement the Company’s consolidated financial statements
presented in accordance with GAAP, the Company uses measures of
operating results that are adjusted to exclude various, primarily
non-cash, expenses and charges. These financial measures are not
calculated or presented in accordance with GAAP and should not be
considered as alternatives to or substitutes for operating revenues,
operating income, net income or any other measure of financial
performance calculated and presented in accordance with GAAP. These
financial measures may not be comparable to similarly-titled measures of
other organizations because other organizations may not calculate their
measures in the same manner as we do. These financial measures are
adjusted to eliminate the impact of items that the Company does not
consider indicative of its core operating performance. You are
encouraged to evaluate these adjustments and the reasons we consider
them appropriate.