Form 8-K BRINKS CO For: Feb 06
Tweet
Share
E-mailUNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): February 6, 2019
THE BRINK’S COMPANY
(Exact name of registrant as specified in its charter)
Virginia | 001-09148 | 54-1317776 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
1801 Bayberry Court
P. O. Box 18100
Richmond, VA 23226-8100
(Address and zip code of
principal executive offices)
Registrant’s telephone number, including area code: (804) 289-9600
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2.):
[ ] | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
[ ] | Soliciting materials pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
[ ] | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
[ ] | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
1
Item 2.02 | Results of Operations and Financial Condition. |
On February 6, 2019, The Brink’s Company issued a press release regarding its results for the fourth quarter ended December 31, 2018. A copy of this release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
In accordance with General Instruction B.2 of Form 8-K, the information in this Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific references in such a filing.
Item 7.01 | Regulation FD Disclosure. |
On February 6, 2019, The Brink’s Company provided slides to accompany its earnings presentation. A copy of the slides is furnished as Exhibit 99.2 hereto.
In accordance with General Instruction B.2 of Form 8-K, the information in this Item 7.01 of this Current Report on Form 8-K, including Exhibit 99.2, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific references in such a filing.
Item 9.01 | Financial Statements and Exhibits. | ||
(d) | Exhibits | ||
99.1 | Press Release, dated February 6, 2019, issued by The Brink’s Company | ||
99.2 | Slide presentation of The Brink’s Company | ||
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
THE BRINK’S COMPANY (Registrant) | ||
Date: February 6, 2019 | By: | /s/ Ronald J. Domanico |
Ronald J. Domanico | ||
Executive Vice President and Chief Financial Officer | ||
3
EXHIBIT INDEX
4
 | Exhibit 99.1 | |
Contact: Investor Relations |  |
804.289.9709 | FOR IMMEDIATE RELEASE |
Brink’s Reports Fourth-Quarter and Full-Year Earnings
Strong Fourth-Quarter Earnings Growth Led by Continued Momentum in U.S. and Mexico
RICHMOND, Va., February 6, 2019 – The Brink’s Company (NYSE: BCO), the global leader in total cash management, route-based secure logistics and payment solutions, today announced fourth-quarter and full-year results.
(In millions, except for per share amounts) | Fourth-Quarter 2018 | ||||||||||||
GAAP | Change vs. 2017 | Non-GAAP | Change vs. 2017 | Constant Currency Change(b) | |||||||||
Revenue | $ | 908 | 0% | $ | 908 | 5% | 16% | ||||||
Operating Profit | $ | 81 | (8%) | $ | 104 | 15% | 44% | ||||||
Operating Margin | 8.9 | % | (90 bps) | 11.4 | % | 90 bps | 250 bps | ||||||
Net Income / Adjusted EBITDA(a) | $ | 35 | fav | $ | 147 | 13% | 35% | ||||||
EPS | $ | 0.68 | fav | $ | 1.05 | 11% | 46% | ||||||
(In millions, except for per share amounts) | Full Year 2018 | ||||||||||||
GAAP | Change vs. 2017 | Non-GAAP | Change vs. 2017 | Constant Currency Change(b) | |||||||||
Revenue | $ | 3,489 | 4% | $ | 3,438 | 8% | 14% | ||||||
Operating Profit | $ | 275 | 0% | $ | 347 | 23% | 48% | ||||||
Operating Margin | 7.9 | % | (30 bps) | 10.1 | % | 130 bps | 270 bps | ||||||
Net Income / Adjusted EBITDA(a) | $ | (33 | ) | unfav | $ | 512 | 20% | 37% | |||||
EPS | $ | (0.65 | ) | unfav | $ | 3.46 | 14% | 44% | |||||
(a) | The non-GAAP financial metric, adjusted EBITDA, is presented with its corresponding GAAP metric, net income attributable to Brink's. |
(b) | Constant currency represents 2018 results at 2017 exchange rates. |
Highlights:
• | U.S. 4Q profit up 123%, margin 9.7%; full-year profit up 122%, margin up 310 basis points to 6.8% |
• | Mexico 4Q profit up 31%; full-year profit up 61%, margin up ~500 basis points to 16.1% |
• | Agreed to acquire competitor in Colombia and two asset purchases in Brazil |
• | Combined revenue ~$30 million with expected closings in 2019 (not in guidance) |
• | Argentine peso favorable versus 4Q guidance, but more than offset by negative FX from other currencies |
• | Commitments obtained to amend and extend credit agreement to increase capacity and improve rates, subject to final agreement |
Doug Pertz, president and chief executive officer, said: “Brink’s delivered strong fourth-quarter and full-year results despite persistent currency impact. Led by accelerated profit growth in the U.S. and Mexico, fourth-quarter non-GAAP EPS increased 11% and was up 46% on a constant currency basis. Non-GAAP operating profit rose 15% in the fourth quarter, more than offsetting a $27 million negative currency impact. On a constant currency basis, fourth-quarter non-
GAAP operating profit rose 44%, reflecting a margin rate increase of 90 basis points to 11.4%. Our full-year non-GAAP margin rate increased 130 basis points, from 8.8% to 10.1%.
“We are particularly pleased with the accelerated profit growth in our core U.S. operations, which was supplemented by our Dunbar operations. As we stated last quarter, we believe our U.S. business has reached a positive inflection point in terms of its profit trajectory going forward. Our goal in 2019 is to generate total U.S. revenue of at least $1.2 billion and exit the year at a 10% margin rate. In 2021, when we achieve full synergies related to the Dunbar acquisition, we expect to generate a U.S. margin rate approaching 13%. We’re equally excited about our revenue and profit momentum in Mexico, which continues to be driven by growing sales to retail customers, improved productivity and lower labor costs.
“In summary, our fourth-quarter performance capped off a very strong year in which our non-GAAP revenue increased 8%. Full-year non-GAAP operating profit increased 23%, more than offsetting $70 million of negative currency translation. In constant currency, 2018 non-GAAP revenue increased 14% and non-GAAP operating profit was up 48%.
“In 2019, we expect accelerated organic and inorganic growth led by the U.S., Mexico and South America to drive operating profit growth of approximately 20%. In South America, inflation-based price increases should begin to mitigate the impact of currency devaluations as we move through the year.”
Share Repurchase
During the fourth quarter, Brink’s repurchased 973,348 shares of its common stock for approximately $68 million at an average price of $70.28 per share, including 700,000 shares under the Accelerated Share Repurchase (ASR) plan entered into in December. After taking delivery of an additional 37,387 shares on February 6, 2019 to settle the ASR, Brink’s will have repurchased 1,347,564 shares for approximately $94 million at an average price of $69.35. The company has approximately $106 million remaining for share repurchases under its $200 million share repurchase authorization, which expires on December 31, 2019. Brink’s 2019 guidance assumes approximately 51 million weighted-average shares on a fully diluted basis for full-year 2019.
2019 Non-GAAP Guidance
The company’s 2019 non-GAAP guidance includes:
• | Revenue growth of 9% to ~$3.75 billion |
• | Operating profit growth of 20% to a range between $405 million and $425 million (margin growth of approximately 100 basis points to around 11%) |
• | Adjusted EBITDA growth of 17% to a range between $590 million and $610 million |
• | Earnings growth of 21% to a range between $4.10 and $4.30 per share |
• | Free cash flow before dividends of $220 million |
This guidance has been updated from preliminary guidance provided on October 24 to include the expected profit impact of:
• | Negative currency translation since prior guidance (approximately $50 million on revenue and $7 million on operating profit related primarily to the Brazilian real and Mexico peso) |
• | Operating expense investment of $20-$30 million to support Strategy 2.0 expansion into high-value, cash-related services and IT initiatives to enhance and implement new operating systems. |
This 2019 guidance assumes currency rates as of December 31, 2018 for all currencies except the Argentine peso, for which the company is using an estimated 2019 rate of 45 pesos to the U.S. dollar.
2
Conference Call
Brink’s will host a conference call on February 6 at 8:30 a.m. ET to review fourth-quarter results. Interested parties can listen by calling 888-349-0094 (in the U.S.) or 412-902-0124 (international). Participants can pre-register at http://dpregister.com/10127994 to receive a direct dial-in number for the call. The call also will be accessible live via webcast on the Brink’s website (www.brinks.com). To access the webcast and related earnings material, click here. A replay of the call will be available through March 6, 2019 at 877-344-7529 (in the U.S.) or 412-317-0088 (international). The conference number is 10127994. An archived version of the webcast will be available online in the Investor Relations section of www.brinks.com or by clicking here.
2019 Guidance (Unaudited)
(In millions except as noted)
2018 GAAP | 2018 Non-GAAP(a) | 2019 GAAP Outlook(b) | Reconciling Items(a) | 2019 Non-GAAP Outlook(a) | |||||||||||
Revenues | $ | 3,489 | 3,438 | 3,750 | — | 3,750 | |||||||||
Operating profit | 275 | 347 | 343 – 363 | 62 | 405 – 425 | ||||||||||
Nonoperating expense | (232 | ) | (64 | ) | (110) – (115) | 26 | (84) – (89) | ||||||||
Provision for income taxes | (70 | ) | (97 | ) | (89) – (94) | (17 | ) | (106) – (111) | |||||||
Noncontrolling interests | (6 | ) | (7 | ) | (6 | ) | — | (6 | ) | ||||||
Income from continuing operations attributable to Brink's | (33 | ) | 179 | 138 – 148 | 71 | 209 – 219 | |||||||||
EPS from continuing operations attributable to Brink's | $ | (0.65 | ) | 3.46 | 2.70 – 2.90 | 1.40 | 4.10 – 4.30 | ||||||||
Operating profit margin | 7.9 | % | 10.1 | % | 9.1% – 9.7% | ~ 1.7% | 10.8% – 11.3% | ||||||||
Effective income tax rate | 164.7 | % | 34.2 | % | 38.0 | % | (5.0 | )% | 33.0 | % | |||||
Adjusted EBITDA | 512 | 590 – 610 | |||||||||||||
Changes from 2018 | Revenue Change | Operating Profit Change | EPS Change | |||||||||||||||||
2019 GAAP Outlook(b) | % Change vs. 2018 | 2019 Non-GAAP Outlook(a) | % Change vs. 2018 | 2019 GAAP Outlook(b) | 2019 Non-GAAP Outlook(a) | 2019 Non-GAAP Outlook(a) | ||||||||||||||
Organic | 163 | 5 | 214 | 6 | 140 – 160 | 85 – 105 | 1.00 – 1.20 | |||||||||||||
Acquisitions / Dispositions(c) | 288 | 8 | 288 | 8 | (12 | ) | 33 | 0.43 | ||||||||||||
Currency | (190 | ) | (5 | ) | (190 | ) | (6 | ) | (60 | ) | (60 | ) | (0.79 | ) | ||||||
Total | 261 | 7 | 312 | 9 | 68 – 88 | 58 – 78 | 0.64 – 0.84 | |||||||||||||
Amounts may not add due to rounding
(a) | The 2018 Non-GAAP amounts are reconciled to the corresponding GAAP items on pages 10-13. The 2019 Non-GAAP outlook amounts exclude certain forecasted Non-GAAP adjusting items, such as intangible asset amortization and U.S. retirement plan costs. We have not forecasted the impact of highly inflationary accounting on our Argentina operations in 2019 or other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. The 2019 Non-GAAP outlook amounts for operating profit, nonoperating expense, provision for income taxes, income from continuing operations, EPS from continuing operations, effective income tax rate and Adjusted EBITDA cannot be reconciled to GAAP without unreasonable effort. We cannot reconcile these amounts to GAAP because we are unable to accurately forecast the impact of highly inflationary accounting on our Argentina operations in 2019 or other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. |
(b) | The 2019 GAAP outlook excludes any forecasted impact from highly inflationary accounting on our Argentina operations as well as other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. |
(c) | Non-GAAP amounts include the impact of prior year comparable period results for acquired and disposed businesses. GAAP results also include the impact of acquisition-related intangible amortization, restructuring and other charges, and disposition related gains/losses. |
3
The Brink’s Company and subsidiaries
(In millions) (Unaudited)
Fourth-Quarter 2018 vs. 2017
GAAP | Organic | Acquisitions / | % Change | |||||||||||||||||||
4Q'17 | Change | Dispositions(a) | Currency(b) | 4Q'18 | Total | Organic | ||||||||||||||||
Revenues: | ||||||||||||||||||||||
North America | $ | 322 | 24 | 99 | (6 | ) | 439 | 36 | 7 | |||||||||||||
South America | 270 | 34 | — | (81 | ) | 223 | (17 | ) | 13 | |||||||||||||
Rest of World | 272 | 1 | (19 | ) | (9 | ) | 246 | (10 | ) | — | ||||||||||||
Segment revenues(g) | $ | 864 | 59 | 80 | (96 | ) | 908 | 5 | 7 | |||||||||||||
Other items not allocated to segments(d) | 39 | (39 | ) | — | — | — | (100 | ) | (100 | ) | ||||||||||||
Revenues - GAAP | $ | 903 | 20 | 80 | (96 | ) | 908 | — | 2 | |||||||||||||
Operating profit: | ||||||||||||||||||||||
North America | $ | 30 | 15 | 6 | (1 | ) | 50 | 64 | 49 | |||||||||||||
South America | 60 | 17 | — | (26 | ) | 51 | (15 | ) | 29 | |||||||||||||
Rest of World | 31 | 1 | 1 | (1 | ) | 32 | 2 | 3 | ||||||||||||||
Segment operating profit | 121 | 33 | 6 | (28 | ) | 132 | 9 | 27 | ||||||||||||||
Corporate(c) | (30 | ) | — | — | 2 | (28 | ) | (6 | ) | (1 | ) | |||||||||||
Operating profit - non-GAAP | $ | 91 | 33 | 6 | (27 | ) | 104 | 15 | 37 | |||||||||||||
Other items not allocated to segments(d) | (2 | ) | (14 | ) | (8 | ) | 2 | (23 | ) | unfav | unfav | |||||||||||
Operating profit (loss) - GAAP | $ | 88 | 20 | (2 | ) | (25 | ) | 81 | (8 | ) | 22 | |||||||||||
GAAP interest expense | (14 | ) | (19 | ) | 38 | |||||||||||||||||
GAAP interest and other income (expense) | (16 | ) | (10 | ) | (42 | ) | ||||||||||||||||
GAAP provision for income taxes | 110 | 17 | (84 | ) | ||||||||||||||||||
GAAP noncontrolling interests | 1 | 1 | 50 | |||||||||||||||||||
GAAP income (loss) from continuing operations(f) | (52 | ) | 35 | fav | ||||||||||||||||||
GAAP EPS(f) | $ | (1.02 | ) | 0.68 | fav | |||||||||||||||||
GAAP weighted-average diluted shares | 50.8 | 51.4 | 1 | |||||||||||||||||||
Non-GAAP(e) | Organic | Acquisitions / | % Change | ||||||||||||||||||
4Q'17 | Change | Dispositions(a) | Currency(b) | 4Q'18 | Total | Organic | |||||||||||||||
Segment revenues - GAAP/non-GAAP | $ | 864 | 59 | 80 | (96 | ) | 908 | 5 | 7 | ||||||||||||
Non-GAAP operating profit | 91 | 33 | 6 | (27 | ) | 104 | 15 | 37 | |||||||||||||
Non-GAAP interest expense | (13 | ) | (18 | ) | 38 | ||||||||||||||||
Non-GAAP interest and other income (expense) | — | (2 | ) | unfav | |||||||||||||||||
Non-GAAP provision for income taxes | 27 | 29 | 8 | ||||||||||||||||||
Non-GAAP noncontrolling interests | 1 | 1 | (31 | ) | |||||||||||||||||
Non-GAAP income from continuing operations(f) | 50 | 54 | 9 | ||||||||||||||||||
Non-GAAP EPS(f) | $ | 0.95 | 1.05 | 11 | |||||||||||||||||
Non-GAAP weighted-average diluted shares | 52.2 | 51.4 | (2 | ) | |||||||||||||||||
Amounts may not add due to rounding.
(a) | Non-GAAP amounts include the impact of prior year comparable period results for acquired and disposed businesses. GAAP results also include the impact of acquisition-related intangible amortization, restructuring and other charges, and disposition related gains/losses. |
(b) | The amounts in the “Currency” column consist of the effects of Venezuela devaluations, prior to deconsolidation, and the sum of monthly currency changes. Monthly currency changes represent the accumulation throughout the year of the impact on current period results from changes in foreign currency rates from the prior year period. |
(c) | Corporate expenses are not allocated to segment results. Corporate expenses include salaries and other costs to manage the global business and to perform activities required of public companies. |
(d) | See pages 8-9 for more information. |
(e) | Non-GAAP results are reconciled to applicable GAAP results on pages 10-13. |
(f) | Attributable to Brink's. |
(g) | Segment revenues equal our total reported non-GAAP revenues. |
4
The Brink’s Company and subsidiaries
(In millions) (Unaudited)
Full-Year 2018 vs. 2017
GAAP | Organic | Acquisitions / | % Change | |||||||||||||||||||
2017 | Change | Dispositions(a) | Currency(b) | 2018 | Total | Organic | ||||||||||||||||
Revenues: | ||||||||||||||||||||||
North America | $ | 1,254 | 67 | 153 | (8 | ) | 1,466 | 17 | 5 | |||||||||||||
South America | 925 | 145 | 70 | (213 | ) | 927 | — | 16 | ||||||||||||||
Rest of World | 1,014 | 11 | (10 | ) | 29 | 1,044 | 3 | 1 | ||||||||||||||
Segment revenues(g) | $ | 3,193 | 223 | 213 | (192 | ) | 3,438 | 8 | 7 | |||||||||||||
Other items not allocated to segments(d) | 154 | 1,936 | — | (2,039 | ) | 51 | (67 | ) | fav | |||||||||||||
Revenues - GAAP | $ | 3,347 | 2,159 | 213 | (2,231 | ) | 3,489 | 4 | 65 | |||||||||||||
Operating profit: | ||||||||||||||||||||||
North America | $ | 74 | 48 | 9 | (2 | ) | 130 | 75 | 65 | |||||||||||||
South America | 183 | 68 | 16 | (68 | ) | 199 | 9 | 37 | ||||||||||||||
Rest of World | 115 | (5 | ) | 3 | 1 | 114 | (1 | ) | (4 | ) | ||||||||||||
Segment operating profit | 372 | 112 | 28 | (69 | ) | 443 | 19 | 30 | ||||||||||||||
Corporate(c) | (91 | ) | (4 | ) | — | (1 | ) | (96 | ) | 6 | 5 | |||||||||||
Operating profit - non-GAAP | $ | 281 | 107 | 28 | (70 | ) | 347 | 23 | 38 | |||||||||||||
Other items not allocated to segments(d) | (8 | ) | 555 | (25 | ) | (595 | ) | (72 | ) | unfav | fav | |||||||||||
Operating profit - GAAP | $ | 274 | 662 | 3 | (665 | ) | 275 | — | fav | |||||||||||||
GAAP interest expense | (32 | ) | (67 | ) | unfav | |||||||||||||||||
GAAP loss on deconsolidation of Venezuela operations | — | (127 | ) | unfav | ||||||||||||||||||
GAAP interest and other income (expense) | (60 | ) | (39 | ) | (36 | ) | ||||||||||||||||
GAAP provision for income taxes | 158 | 70 | (56 | ) | ||||||||||||||||||
GAAP noncontrolling interests | 7 | 6 | (16 | ) | ||||||||||||||||||
GAAP income (loss) from continuing operations(f) | 17 | (33 | ) | unfav | ||||||||||||||||||
GAAP EPS(f) | $ | 0.33 | (0.65 | ) | unfav | |||||||||||||||||
GAAP weighted-average diluted shares | 51.8 | 50.9 | (2 | ) | ||||||||||||||||||
Non-GAAP(e) | Organic | Acquisitions / | % Change | |||||||||||||||||
2017 | Change | Dispositions(a) | Currency(b) | 2018 | Total | Organic | ||||||||||||||
Segment revenues - GAAP/non-GAAP | $ | 3,193 | 223 | 213 | (192 | ) | 3,438 | 8 | 7 | |||||||||||
Non-GAAP operating profit | 281 | 107 | 28 | (70 | ) | 347 | 23 | 38 | ||||||||||||
Non-GAAP interest expense | (31 | ) | (66 | ) | unfav | |||||||||||||||
Non-GAAP loss on deconsolidation of Venezuela operations | — | — | — | |||||||||||||||||
Non-GAAP interest and other income (expense) | (2 | ) | 2 | fav | ||||||||||||||||
Non-GAAP provision for income taxes | 85 | 97 | 14 | |||||||||||||||||
Non-GAAP noncontrolling interests | 6 | 7 | 11 | |||||||||||||||||
Non-GAAP income from continuing operations(f) | 157 | 179 | 14 | |||||||||||||||||
Non-GAAP EPS(f) | $ | 3.03 | 3.46 | 14 | ||||||||||||||||
Non-GAAP weighted-average diluted shares | 51.8 | 51.9 | — | |||||||||||||||||
Amounts may not add due to rounding.
See page 4 for footnote explanations.
5
The Brink’s Company and subsidiaries
(In millions) (Unaudited)
Selected Items - Condensed Consolidated Balance Sheets
December 31, 2017 | December 31, 2018 | |||||
Assets | ||||||
Cash and cash equivalents | $ | 614.3 | 343.4 | |||
Accounts receivable, net | 642.3 | 599.5 | ||||
Property and equipment, net | 640.9 | 699.4 | ||||
Goodwill and intangibles | 559.4 | 907.5 | ||||
Deferred income taxes | 226.2 | 236.5 | ||||
Other | 376.5 | 449.7 | ||||
Total assets | $ | 3,059.6 | 3,236.0 | |||
Liabilities and Equity | ||||||
Accounts payable | 174.6 | 174.6 | ||||
Debt | 1,236.7 | 1,554.0 | ||||
Retirement benefits | 571.6 | 563.0 | ||||
Accrued liabilities | 488.5 | 502.1 | ||||
Other | 250.0 | 275.7 | ||||
Total liabilities | 2,721.4 | 3,069.4 | ||||
Equity | 338.2 | 166.6 | ||||
Total liabilities and equity | $ | 3,059.6 | 3,236.0 | |||
Selected Items - Condensed Consolidated Statements of Cash Flows
Twelve Months Ended December 31, | ||||||
2017 | 2018 | |||||
Net cash provided by operating activities | 296.4 | 364.1 | ||||
Net cash used by investing activities | (394.9 | ) | (672.7 | ) | ||
Net cash provided by financing activities | 587.3 | 93.4 | ||||
Effect of exchange rate changes on cash | (0.9 | ) | (32.2 | ) | ||
Cash, cash equivalents and restricted cash: | ||||||
Increase (decrease) | 487.9 | (247.4 | ) | |||
Balance at beginning of period | 239.0 | 726.9 | ||||
Balance at end of period | $ | 726.9 | 479.5 | |||
Supplemental Cash Flow Information | ||||||
Capital expenditures | $ | (174.5 | ) | (155.1 | ) | |
Acquisitions | (225.1 | ) | (520.9 | ) | ||
Payment of acquisition-related obligation | (90.9 | ) | (17.6 | ) | ||
Depreciation and amortization | 146.6 | 162.3 | ||||
Cash paid for income taxes, net | (83.8 | ) | (90.6 | ) | ||
6
About The Brink’s Company
The Brink’s Company (NYSE: BCO) is the global leader in total cash management, route-based secure logistics and payment solutions including cash-in-transit, ATM services, cash management services (including vault outsourcing, money processing and intelligent safe services), and international transportation of valuables. Our customers include financial institutions, retailers, government agencies, mints, jewelers and other commercial operations. Our global network of operations in 41 countries serves customers in more than 100 countries. For more information, please visit our website at www.Brinks.com or call 804-289-9709.
Forward-Looking Statements
This release contains forward-looking information. Words such as "anticipate," "assume," "estimate," "expect," “target” "project," "predict," "intend," "plan," "believe," "potential," "may," "should" and similar expressions may identify forward-looking information. Forward-looking information in these materials includes, but is not limited to: 2019 GAAP and non-GAAP outlook, including revenue, organic growth, operating profit, operating profit margin, adjusted EBITDA, tax rate, and the expected impact of currency, acquisitions and planned investments, the impact of highly inflationary accounting and expected cost related to Reorganization and Restructuring activities, the expected closing of acquisitions in Brazil and Colombia, and the amendment of our existing credit agreement. Forward-looking information in this document is subject to known and unknown risks, uncertainties and contingencies, which are difficult to predict or quantify, and which could cause actual results, performance or achievements to differ materially from those that are anticipated.
These risks, uncertainties and contingencies, many of which are beyond our control, include, but are not limited to: our ability to improve profitability and execute further cost and operational improvement and efficiencies in our core businesses; our ability to improve service levels and quality in our core businesses; market volatility and commodity price fluctuations; seasonality, pricing and other competitive industry factors; investment in information technology and its impact on revenue and profit growth; our ability to maintain an effective IT infrastructure and safeguard confidential information; our ability to effectively develop and implement solutions for our customers; risks associated with operating in foreign countries, including changing political, labor and economic conditions, regulatory issues, currency restrictions and devaluations, restrictions on and cost of repatriating earnings and capital, impact on the Company’s financial results as a result of jurisdictions determined to be highly inflationary, and restrictive government actions, including nationalization; labor issues, including negotiations with organized labor and work stoppages; the strength of the U.S. dollar relative to foreign currencies and foreign currency exchange rates; our ability to identify, evaluate and complete acquisitions and other strategic transactions (including those in the home security industry) and to successfully integrate acquired companies; costs related to dispositions and market exits; our ability to obtain appropriate insurance coverage, positions taken by insurers relative to claims and the financial condition of insurers; safety and security performance and loss experience; employee and environmental liabilities in connection with former coal operations, including black lung claims; the impact of the Patient Protection and Affordable Care Act on legacy liabilities and ongoing operations; funding requirements, accounting treatment, and investment performance of our pension plans, the VEBA and other employee benefits; changes to estimated liabilities and assets in actuarial assumptions; the nature of hedging relationships and counterparty risk; access to the capital and credit markets; our ability to realize deferred tax assets; the outcome of pending and future claims, litigation, and administrative proceedings; public perception of our business, reputation and brand; changes in estimates and assumptions underlying critical accounting policies; the promulgation and adoption of new accounting standards, new government regulations and interpretation of existing standards and regulations.
This list of risks, uncertainties and contingencies is not intended to be exhaustive. Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found under "Risk Factors" in Item 1A of our Annual Report on Form 10-K for the period ended December 31, 2017, and in our other public filings with the Securities and Exchange Commission. The forward-looking information included in this document is representative only as of the date of this document and The Brink's Company undertakes no obligation to update any information contained in this document.
7
The Brink’s Company and subsidiaries
Segment Results: 2017 and 2018 (Unaudited)
(In millions, except for percentages)
Revenues | |||||||||||||||||||||||||||||||
2017 | 2018 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
North America | $ | 304.6 | 311.0 | 316.5 | 322.1 | 1,254.2 | $ | 320.1 | 324.0 | 383.4 | 438.8 | 1,466.3 | |||||||||||||||||||
South America | 202.2 | 204.6 | 247.4 | 270.4 | 924.6 | 254.8 | 233.3 | 215.5 | 223.3 | 926.9 | |||||||||||||||||||||
Rest of World | 233.5 | 244.0 | 264.8 | 271.8 | 1,014.1 | 278.4 | 266.8 | 253.5 | 245.6 | 1,044.3 | |||||||||||||||||||||
Segment revenues - GAAP and Non-GAAP | 740.3 | 759.6 | 828.7 | 864.3 | 3,192.9 | 853.3 | 824.1 | 852.4 | 907.7 | 3,437.5 | |||||||||||||||||||||
Other items not allocated to segments(a) | |||||||||||||||||||||||||||||||
Venezuela operations | 48.1 | 46.3 | 20.8 | 38.9 | 154.1 | 25.8 | 25.6 | — | — | 51.4 | |||||||||||||||||||||
GAAP | $ | 788.4 | 805.9 | 849.5 | 903.2 | 3,347.0 | $ | 879.1 | 849.7 | 852.4 | 907.7 | 3,488.9 | |||||||||||||||||||
Operating Profit | |||||||||||||||||||||||||||||||
2017 | 2018 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Operating profit: | |||||||||||||||||||||||||||||||
North America | $ | 10.2 | 16.8 | 16.9 | 30.1 | 74.0 | $ | 20.6 | 26.1 | 33.6 | 49.5 | 129.8 | |||||||||||||||||||
South America | 39.2 | 36.4 | 47.7 | 59.5 | 182.8 | 55.6 | 46.1 | 46.3 | 50.7 | 198.7 | |||||||||||||||||||||
Rest of World | 25.4 | 25.4 | 33.3 | 31.1 | 115.2 | 25.6 | 26.2 | 30.8 | 31.8 | 114.4 | |||||||||||||||||||||
Corporate | (21.3 | ) | (17.8 | ) | (21.5 | ) | (30.0 | ) | (90.6 | ) | (30.3 | ) | (22.2 | ) | (15.4 | ) | (28.1 | ) | (96.0 | ) | |||||||||||
Non-GAAP | 53.5 | 60.8 | 76.4 | 90.7 | 281.4 | 71.5 | 76.2 | 95.3 | 103.9 | 346.9 | |||||||||||||||||||||
Other items not allocated to segments(a) | |||||||||||||||||||||||||||||||
Venezuela operations | 21.1 | (4.5 | ) | 2.5 | 1.3 | 20.4 | 3.5 | (1.2 | ) | — | — | 2.3 | |||||||||||||||||||
Reorganization and Restructuring | (4.1 | ) | (5.6 | ) | (6.4 | ) | (6.5 | ) | (22.6 | ) | (3.7 | ) | (4.5 | ) | (7.3 | ) | (5.1 | ) | (20.6 | ) | |||||||||||
Acquisitions and dispositions | 0.4 | (2.4 | ) | (6.1 | ) | 2.8 | (5.3 | ) | (6.5 | ) | (7.4 | ) | (10.7 | ) | (16.8 | ) | (41.4 | ) | |||||||||||||
Argentina highly inflationary impact | — | — | — | — | — | — | — | (8.3 | ) | 0.3 | (8.0 | ) | |||||||||||||||||||
Reporting compliance | — | — | — | — | — | — | (1.4 | ) | (2.0 | ) | (1.1 | ) | (4.5 | ) | |||||||||||||||||
GAAP | $ | 70.9 | 48.3 | 66.4 | 88.3 | 273.9 | $ | 64.8 | 61.7 | 67.0 | 81.2 | 274.7 | |||||||||||||||||||
Margin | |||||||||||||||||||||||||||||||
2017 | 2018 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Margin: | |||||||||||||||||||||||||||||||
North America | 3.3 | % | 5.4 | 5.3 | 9.3 | 5.9 | 6.4 | % | 8.1 | 8.8 | 11.3 | 8.9 | |||||||||||||||||||
South America | 19.4 | 17.8 | 19.3 | 22.0 | 19.8 | 21.8 | 19.8 | 21.5 | 22.7 | 21.4 | |||||||||||||||||||||
Rest of World | 10.9 | 10.4 | 12.6 | 11.4 | 11.4 | 9.2 | 9.8 | 12.1 | 12.9 | 11.0 | |||||||||||||||||||||
Non-GAAP | 7.2 | 8.0 | 9.2 | 10.5 | 8.8 | 8.4 | 9.2 | 11.2 | 11.4 | 10.1 | |||||||||||||||||||||
Other items not allocated to segments(a) | 1.8 | (2.0 | ) | (1.4 | ) | (0.7 | ) | (0.6 | ) | (1.0 | ) | (1.9 | ) | (3.3 | ) | (2.5 | ) | (2.2 | ) | ||||||||||||
GAAP | 9.0 | % | 6.0 | 7.8 | 9.8 | 8.2 | 7.4 | % | 7.3 | 7.9 | 8.9 | 7.9 | |||||||||||||||||||
(a) | See explanation of items on page 9. |
8
The Brink’s Company and subsidiaries
Other Items Not Allocated To Segments (Unaudited)
(In millions)
Brink’s measures its segment results before income and expenses for corporate activities and for certain other items. See below for a summary of the other items not allocated to segments.
Venezuela operations Prior to the deconsolidation of our Venezuelan subsidiaries effective June 30, 2018, we excluded from our segment results all of our Venezuela operating results, due to the Venezuelan government's restrictions that have prevented us from repatriating funds. As a result, the Chief Executive Officer, the Company's Chief Operating Decision maker ("CODM"), has assessed segment performance and has made resource decisions by segment excluding Venezuela operating results.
Reorganization and Restructuring
2016 Restructuring
In the fourth quarter of 2016, management implemented restructuring actions across our global business operations and our corporate functions. As a result of these actions, we recognized charges of $18.1 million in 2016, an additional $17.3 million in 2017 and $13.0 million in 2018. The actions under this program were substantially completed in 2018, with cumulative pretax charges of approximately $48 million.
Other Restructurings
Management routinely implements restructuring actions in targeted sections of our business. As a result of these actions, we recognized charges of $4.6 million in 2017 and $7.6 million in 2018, primarily severance costs. For the current restructuring actions, we expect to incur additional costs of up to $1 million in future periods.
Due to the unique circumstances around these charges, these management-directed items have not been allocated to segment results and are excluded from non-GAAP results.
Acquisitions and dispositions Certain acquisition and disposition items that are not considered part of the ongoing activities of the business and are special in nature are consistently excluded from non-GAAP results. These items are described below:
2018 Acquisitions and Dispositions
• | Amortization expense for acquisition-related intangible assets was $17.7 million in 2018. |
• | Integration costs in 2018 related to acquisitions in France and the U.S. were $8.1 million. |
• | 2018 transaction costs related to business acquisitions were $6.7 million. |
• | We incurred 2018 severance charges related to our acquisitions in Argentina, France, U.S. and Brazil of $5.0 million. |
• | Compensation expense related to the retention of key Dunbar employees was $4.1 million in 2018. |
• | We recognized a net gain in 2018 ($2.6 million, net of statutory employee benefit) on the sale of real estate in Mexico. |
2017 Acquisitions and Dispositions
• | Amortization expense for acquisition-related intangible assets was $8.4 million in 2017. |
• | A net gain of $7.8 million was recognized in 2017 related to the sale of real estate in Mexico. |
• | We incurred 2017 severance costs of $4.0 million related to our acquisitions in Argentina and Brazil. |
• | Transaction costs were $2.6 million related to acquisitions of new businesses in 2017. |
• | We recognized currency transaction gains of $1.8 million related to acquisition activity in 2017. |
Argentina highly inflationary impact Beginning in the third quarter of 2018, we designated Argentina's economy as highly inflationary for accounting purposes. As a result, Argentine peso-denominated monetary assets and liabilities are now remeasured at each balance sheet date to the currency exchange rate then in effect, with currency remeasurement gains and losses recognized in earnings. In addition, nonmonetary assets retain a higher historical basis when the currency is devalued. The higher historical basis results in incremental expense being recognized when the nonmonetary assets are consumed. In the second half of 2018, we recognized $8.0 million in pretax charges related to highly inflationary accounting, including currency remeasurement losses of $6.2 million.
Reporting compliance Certain third party costs incurred related to the implementation and adoption of ASU 2016-02, the new lease accounting standard effective for us January 1, 2019 ($2.7 million), and the mitigation of material weaknesses ($1.8 million) are excluded from non-GAAP results.
9
The Brink’s Company and subsidiaries
Non-GAAP Results Reconciled to GAAP (Unaudited)
(In millions, except for percentages and per share amounts)
Non-GAAP results described in this press release are financial measures that are not required by or presented in accordance with U.S. generally accepted accounting principles (“GAAP”). The purpose of the Non-GAAP results is to report financial information from the primary operations of our business by excluding the effects of certain income and expenses that do not reflect the ordinary earnings of our operations. The specific items excluded have not been allocated to segments, are described in detail on pages 8-9 and in more detail in our Form 10-K, and are reconciled to comparable GAAP measures below. In addition, we refer to non-GAAP constant currency amounts, which represent current period results and forecasts at prior period exchange rates.
Non-GAAP results adjust the quarterly Non-GAAP tax rates so that the Non-GAAP tax rate in each of the quarters is equal to the full-year estimated Non-GAAP tax rate. The full-year Non-GAAP tax rate in both years excludes certain pretax and income tax amounts. Amounts reported for prior periods have been updated in this report to present information consistently for all periods presented.
The 2019 Non-GAAP outlook amounts for provision for income taxes, income (loss) from continuing operations, EPS from continuing operations, effective income tax rate and Adjusted EBITDA cannot be reconciled to GAAP without unreasonable effort. We cannot reconcile these amounts to GAAP because we are unable to accurately forecast the impact of highly inflationary accounting on our Argentina operations or other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. The impact of highly inflationary accounting and other potential Non-GAAP adjusting items could be significant to our GAAP results.
The Non-GAAP financial measures are intended to provide investors with a supplemental comparison of our operating results and trends for the periods presented. Our management believes these measures are also useful to investors as such measures allow investors to evaluate our performance using the same metrics that our management uses to evaluate past performance and prospects for future performance. We do not consider these items to be reflective of our core operating performance due to the variability of such items from period-to-period in terms of size, nature and significance. Additionally, non-GAAP results are utilized as performance measures in certain management incentive compensation plans.
Non-GAAP Results Reconciled to GAAP
2017 | 2018 | ||||||||||||||||||
Pre-tax | Tax | Effective tax rate | Pre-tax | Tax | Effective tax rate | ||||||||||||||
Effective Income Tax Rate | |||||||||||||||||||
GAAP | $ | 181.5 | 157.7 | 86.9 | % | $ | 42.5 | 70.0 | 164.7 | % | |||||||||
Retirement plans(c) | 34.9 | 12.6 | 33.2 | 7.9 | |||||||||||||||
Venezuela operations(a) | (13.5 | ) | (12.7 | ) | 1.2 | (3.9 | ) | ||||||||||||
Reorganization and Restructuring(a) | 22.6 | 7.6 | 20.6 | 6.7 | |||||||||||||||
Acquisitions and dispositions(a) | 12.7 | 4.5 | 47.0 | 13.8 | |||||||||||||||
Prepayment penalties(d) | 8.3 | 0.2 | — | — | |||||||||||||||
Interest on Brazil tax claim(e) | 1.6 | 0.5 | — | — | |||||||||||||||
Tax reform(f) | — | (86.0 | ) | — | 2.1 | ||||||||||||||
Tax on accelerated income(g) | — | 0.4 | — | — | |||||||||||||||
Argentina highly inflationary impact(a) | — | — | 7.3 | — | |||||||||||||||
Reporting compliance(a) | — | — | 4.5 | 0.1 | |||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | 126.7 | 0.1 | |||||||||||||||
Non-GAAP | $ | 248.1 | 84.8 | 34.2 | % | $ | 283.0 | 96.8 | 34.2 | % | |||||||||
Amounts may not add due to rounding.
(a) | See “Other Items Not Allocated To Segments” on pages 8-9 for details. We do not consider these items to be reflective of our core operating performance due to the variability of such items from period-to-period in terms of size, nature and significance. |
(b) | Non-GAAP income from continuing operations and non-GAAP EPS have been adjusted to reflect an effective income tax rate in each interim period equal to the full-year non-GAAP effective income tax rate. The full-year non-GAAP effective tax rate was 34.2% for 2018 and 34.2% for 2017. |
(c) | Our U.S. retirement plans are frozen and costs related to these plans are excluded from non-GAAP results. Certain non-U.S. operations also have retirement plans. Settlement charges related to these non-U.S. plans are also excluded from non-GAAP results. |
(d) | Penalties upon prepayment of Private Placement notes in September 2017 and a term loan in October 2017. |
(e) | Related to an unfavorable court ruling in the third quarter of 2017 on a non-income tax claim in Brazil. The court ruled that Brink's must pay interest accruing from the initial claim filing in 1994 to the current date. The principal amount of the claim was approximately $1 million and was recognized in selling, general and administrative expenses in the third quarter of 2017. |
(f) | Represents the estimated impact of tax legislation enacted into law in the fourth quarter of 2017. This primarily relates to the U.S. Tax Reform expense from the remeasurement of our net deferred tax assets. |
(g) | The non-GAAP tax rate excludes the 2018 and 2017 foreign tax benefits that resulted from a transaction that accelerated U.S. tax in 2015. |
(h) | Effective June 30, 2018, we deconsolidated our investment in Venezuelan subsidiaries and recognized a pretax charge of $126.7 million. |
(i) | Due to reorganization and restructuring activities, there was a $0.1 million non-GAAP adjustment to share-based compensation in the fourth quarter and full-year of 2018. There is no difference between GAAP and non-GAAP share-based compensation amounts for the other periods presented. |
(j) | Adjusted EBITDA is defined as non-GAAP income from continuing operations excluding the impact of non-GAAP interest expense, non-GAAP income tax provision, non-GAAP depreciation and amortization and non-GAAP share-based compensation. |
(k) | Because we reported a loss from continuing operations on a GAAP basis in the fourth quarter of 2017, second quarter of 2018 and full year 2018, GAAP EPS was calculated using basic shares. However, as we reported income from continuing operations on a non-GAAP basis in the fourth quarter of 2017, second quarter of 2018 and full year 2018, non-GAAP EPS was calculated using diluted shares. |
10
The Brink’s Company and subsidiaries
Non-GAAP Results Reconciled to GAAP (Unaudited)
(In millions, except for percentages and per share amounts)
2017 | 2018 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
GAAP | $ | 788.4 | 805.9 | 849.5 | 903.2 | 3,347.0 | $ | 879.1 | 849.7 | 852.4 | 907.7 | 3,488.9 | |||||||||||||||||||
Venezuela operations(a) | (48.1 | ) | (46.3 | ) | (20.8 | ) | (38.9 | ) | (154.1 | ) | (25.8 | ) | (25.6 | ) | — | — | (51.4 | ) | |||||||||||||
Non-GAAP | $ | 740.3 | 759.6 | 828.7 | 864.3 | 3,192.9 | $ | 853.3 | 824.1 | 852.4 | 907.7 | 3,437.5 | |||||||||||||||||||
Operating profit (loss): | |||||||||||||||||||||||||||||||
GAAP | $ | 70.9 | 48.3 | 66.4 | 88.3 | 273.9 | $ | 64.8 | 61.7 | 67.0 | 81.2 | 274.7 | |||||||||||||||||||
Venezuela operations(a) | (21.1 | ) | 4.5 | (2.5 | ) | (1.3 | ) | (20.4 | ) | (3.5 | ) | 1.2 | — | — | (2.3 | ) | |||||||||||||||
Reorganization and Restructuring(a) | 4.1 | 5.6 | 6.4 | 6.5 | 22.6 | 3.7 | 4.5 | 7.3 | 5.1 | 20.6 | |||||||||||||||||||||
Acquisitions and dispositions(a) | (0.4 | ) | 2.4 | 6.1 | (2.8 | ) | 5.3 | 6.5 | 7.4 | 10.7 | 16.8 | 41.4 | |||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | — | — | — | — | — | 8.3 | (0.3 | ) | 8.0 | ||||||||||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 1.4 | 2.0 | 1.1 | 4.5 | |||||||||||||||||||||
Non-GAAP | $ | 53.5 | 60.8 | 76.4 | 90.7 | 281.4 | $ | 71.5 | 76.2 | 95.3 | 103.9 | 346.9 | |||||||||||||||||||
Operating margin: | |||||||||||||||||||||||||||||||
GAAP margin | 9.0 | % | 6.0 | % | 7.8 | % | 9.8 | % | 8.2 | % | 7.4 | % | 7.3 | % | 7.9 | % | 8.9 | % | 7.9 | % | |||||||||||
Non-GAAP margin | 7.2 | % | 8.0 | % | 9.2 | % | 10.5 | % | 8.8 | % | 8.4 | % | 9.2 | % | 11.2 | % | 11.4 | % | 10.1 | % | |||||||||||
Interest expense: | |||||||||||||||||||||||||||||||
GAAP | $ | (4.8 | ) | (6.0 | ) | (7.7 | ) | (13.7 | ) | (32.2 | ) | $ | (15.0 | ) | (15.8 | ) | (17.0 | ) | (18.9 | ) | (66.7 | ) | |||||||||
Venezuela operations(a) | — | — | — | 0.1 | 0.1 | — | 0.1 | — | — | 0.1 | |||||||||||||||||||||
Acquisitions and dispositions(a) | — | — | 0.8 | 0.3 | 1.1 | 0.2 | 0.2 | 0.1 | 0.7 | 1.2 | |||||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | — | — | — | — | — | — | (0.2 | ) | (0.2 | ) | |||||||||||||||||||
Non-GAAP | $ | (4.8 | ) | (6.0 | ) | (6.9 | ) | (13.3 | ) | (31.0 | ) | $ | (14.8 | ) | (15.5 | ) | (16.9 | ) | (18.4 | ) | (65.6 | ) | |||||||||
Loss on deconsolidation of Venezuela operations: | |||||||||||||||||||||||||||||||
GAAP | $ | — | — | — | — | — | $ | — | (126.7 | ) | — | — | (126.7 | ) | |||||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | 126.7 | — | — | 126.7 | |||||||||||||||||||||
Non-GAAP | $ | — | — | — | — | — | $ | — | — | — | — | — | |||||||||||||||||||
Interest and other income (expense): | |||||||||||||||||||||||||||||||
GAAP | $ | (11.2 | ) | (11.4 | ) | (21.2 | ) | (16.4 | ) | (60.2 | ) | $ | (13.1 | ) | (8.1 | ) | (8.1 | ) | (9.5 | ) | (38.8 | ) | |||||||||
Retirement plans(c) | 7.3 | 8.6 | 9.0 | 10.0 | 34.9 | 8.8 | 8.1 | 8.1 | 8.2 | 33.2 | |||||||||||||||||||||
Venezuela operations(a) | 2.9 | 2.2 | 0.9 | 0.8 | 6.8 | 1.9 | 0.9 | 0.3 | 0.3 | 3.4 | |||||||||||||||||||||
Acquisitions and dispositions(a) | — | — | — | 6.3 | 6.3 | 2.9 | 2.4 | 0.2 | (1.1 | ) | 4.4 | ||||||||||||||||||||
Prepayment penalties(d) | — | — | 6.5 | 1.8 | 8.3 | — | — | — | — | — | |||||||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 4.1 | (2.5 | ) | 1.6 | — | — | — | — | — | ||||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | — | — | — | — | — | (0.5 | ) | — | (0.5 | ) | |||||||||||||||||||
Non-GAAP | $ | (1.0 | ) | (0.6 | ) | (0.7 | ) | — | (2.3 | ) | $ | 0.5 | 3.3 | — | (2.1 | ) | 1.7 | ||||||||||||||
Taxes: | |||||||||||||||||||||||||||||||
GAAP | $ | 14.4 | 17.3 | 16.4 | 109.6 | 157.7 | $ | 11.4 | 18.6 | 23.0 | 17.0 | 70.0 | |||||||||||||||||||
Retirement plans(c) | 2.7 | 3.1 | 3.2 | 3.6 | 12.6 | 1.9 | 2.0 | 2.0 | 2.0 | 7.9 | |||||||||||||||||||||
Venezuela operations(a) | (4.9 | ) | (3.8 | ) | (3.1 | ) | (0.9 | ) | (12.7 | ) | (1.5 | ) | (2.4 | ) | — | — | (3.9 | ) | |||||||||||||
Reorganization and Restructuring(a) | 1.4 | 1.9 | 2.2 | 2.1 | 7.6 | 1.2 | 1.5 | 2.4 | 1.6 | 6.7 | |||||||||||||||||||||
Acquisitions and dispositions(a) | 0.2 | 0.3 | 2.5 | 1.5 | 4.5 | 3.1 | 6.2 | 2.8 | 1.7 | 13.8 | |||||||||||||||||||||
Prepayment penalties(d) | — | — | 2.4 | (2.2 | ) | 0.2 | — | — | — | — | — | ||||||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 1.4 | (0.9 | ) | 0.5 | — | — | — | — | — | ||||||||||||||||||||
Tax reform(f) | — | — | — | (86.0 | ) | (86.0 | ) | — | — | — | 2.1 | 2.1 | |||||||||||||||||||
Tax on accelerated income(g) | — | — | — | 0.4 | 0.4 | 0.5 | (0.2 | ) | — | (0.3 | ) | — | |||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | — | — | — | — | — | 0.6 | (0.6 | ) | — | ||||||||||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 0.3 | 0.5 | (0.7 | ) | 0.1 | ||||||||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | — | 0.1 | — | 0.1 | |||||||||||||||||||||
Income tax rate adjustment(b) | 2.5 | (0.3 | ) | (1.5 | ) | (0.7 | ) | — | 3.0 | (4.1 | ) | (4.6 | ) | 5.7 | — | ||||||||||||||||
Non-GAAP | $ | 16.3 | 18.5 | 23.5 | 26.5 | 84.8 | $ | 19.6 | 21.9 | 26.8 | 28.5 | 96.8 | |||||||||||||||||||
Amounts may not add due to rounding.
See page 10 for footnote explanations.
11
2017 | 2018 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
Noncontrolling interests: | |||||||||||||||||||||||||||||||
GAAP | $ | 5.8 | (0.7 | ) | 1.2 | 0.6 | 6.9 | $ | 3.2 | 0.3 | 1.4 | 0.9 | 5.8 | ||||||||||||||||||
Venezuela operations(a) | (4.9 | ) | 2.2 | 0.6 | 0.5 | (1.6 | ) | (0.6 | ) | 1.6 | — | — | 1.0 | ||||||||||||||||||
Reorganization and Restructuring(a) | 0.3 | 0.1 | 0.2 | 0.2 | 0.8 | — | (0.1 | ) | — | 0.1 | — | ||||||||||||||||||||
Income tax rate adjustment(b) | 0.2 | — | (0.2 | ) | — | — | (0.4 | ) | (0.1 | ) | 0.6 | (0.1 | ) | — | |||||||||||||||||
Non-GAAP | $ | 1.4 | 1.6 | 1.8 | 1.3 | 6.1 | $ | 2.2 | 1.7 | 2.0 | 0.9 | 6.8 | |||||||||||||||||||
Income (loss) from continuing operations attributable to Brink's: | |||||||||||||||||||||||||||||||
GAAP | $ | 34.7 | 14.3 | 19.9 | (52.0 | ) | 16.9 | $ | 22.1 | (107.8 | ) | 17.5 | 34.9 | (33.3 | ) | ||||||||||||||||
Retirement plans(c) | 4.6 | 5.5 | 5.8 | 6.4 | 22.3 | 6.9 | 6.1 | 6.1 | 6.2 | 25.3 | |||||||||||||||||||||
Venezuela operations(a) | (8.4 | ) | 8.3 | 0.9 | — | 0.8 | 0.5 | 3.0 | 0.3 | 0.3 | 4.1 | ||||||||||||||||||||
Reorganization and Restructuring(a) | 2.4 | 3.6 | 4.0 | 4.2 | 14.2 | 2.5 | 3.1 | 4.9 | 3.4 | 13.9 | |||||||||||||||||||||
Acquisitions and dispositions(a) | (0.6 | ) | 2.1 | 4.4 | 2.3 | 8.2 | 6.5 | 3.8 | 8.2 | 14.7 | 33.2 | ||||||||||||||||||||
Prepayment penalties(d) | — | — | 4.1 | 4.0 | 8.1 | — | — | — | — | — | |||||||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 2.7 | (1.6 | ) | 1.1 | — | — | — | — | — | ||||||||||||||||||||
Tax reform(f) | — | — | — | 86.0 | 86.0 | — | — | — | (2.1 | ) | (2.1 | ) | |||||||||||||||||||
Tax on accelerated income(g) | — | — | — | (0.4 | ) | (0.4 | ) | (0.5 | ) | 0.2 | — | 0.3 | — | ||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | — | — | — | — | — | 7.2 | 0.1 | 7.3 | |||||||||||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 1.1 | 1.5 | 1.8 | 4.4 | |||||||||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | 126.7 | (0.1 | ) | — | 126.6 | ||||||||||||||||||||
Income tax rate adjustment(b) | (2.7 | ) | 0.3 | 1.7 | 0.7 | — | (2.6 | ) | 4.2 | 4.0 | (5.6 | ) | — | ||||||||||||||||||
Non-GAAP | $ | 30.0 | 34.1 | 43.5 | 49.6 | 157.2 | $ | 35.4 | 40.4 | 49.6 | 54.0 | 179.4 | |||||||||||||||||||
Adjusted EBITDA(j): | |||||||||||||||||||||||||||||||
Net income (loss) attributable to Brink's - GAAP | $ | 34.7 | 14.2 | 19.9 | (52.1 | ) | 16.7 | $ | 22.3 | (107.9 | ) | 17.4 | 34.9 | (33.3 | ) | ||||||||||||||||
Interest expense - GAAP | 4.8 | 6.0 | 7.7 | 13.7 | 32.2 | 15.0 | 15.8 | 17.0 | 18.9 | 66.7 | |||||||||||||||||||||
Income tax provision - GAAP | 14.4 | 17.3 | 16.4 | 109.6 | 157.7 | 11.4 | 18.6 | 23.0 | 17.0 | 70.0 | |||||||||||||||||||||
Depreciation and amortization - GAAP | 33.9 | 34.6 | 37.9 | 40.2 | 146.6 | 38.8 | 39.1 | 41.6 | 42.8 | 162.3 | |||||||||||||||||||||
EBITDA | $ | 87.8 | 72.1 | 81.9 | 111.4 | 353.2 | $ | 87.5 | (34.4 | ) | 99.0 | 113.6 | 265.7 | ||||||||||||||||||
Discontinued operations - GAAP | — | 0.1 | — | 0.1 | 0.2 | (0.2 | ) | 0.1 | 0.1 | — | — | ||||||||||||||||||||
Retirement plans(c) | 7.3 | 8.6 | 9.0 | 10.0 | 34.9 | 8.8 | 8.1 | 8.1 | 8.2 | 33.2 | |||||||||||||||||||||
Venezuela operations(a) | (13.7 | ) | 4.1 | (2.6 | ) | (1.5 | ) | (13.7 | ) | (1.5 | ) | (0.1 | ) | 0.3 | 0.3 | (1.0 | ) | ||||||||||||||
Reorganization and Restructuring(a) | 2.9 | 4.9 | 5.7 | 6.1 | 19.6 | 2.5 | 4.4 | 6.9 | 4.9 | 18.7 | |||||||||||||||||||||
Acquisitions and dispositions(a) | (1.0 | ) | 1.3 | 3.4 | (0.5 | ) | 3.2 | 5.6 | 6.4 | 6.4 | 9.7 | 28.1 | |||||||||||||||||||
Prepayment penalties(d) | — | — | 6.5 | 1.8 | 8.3 | — | — | — | — | — | |||||||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 4.1 | (2.5 | ) | 1.6 | — | — | — | — | — | ||||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | — | — | — | — | — | 7.8 | (0.3 | ) | 7.5 | ||||||||||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 1.4 | 2.0 | 1.1 | 4.5 | |||||||||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | 126.7 | — | — | 126.7 | |||||||||||||||||||||
Income tax rate adjustment(b) | (0.2 | ) | — | 0.2 | — | — | 0.4 | 0.1 | (0.6 | ) | 0.1 | — | |||||||||||||||||||
Share-based compensation(i) | 4.5 | 4.0 | 4.0 | 5.2 | 17.7 | 6.8 | 5.7 | 6.3 | 9.5 | 28.3 | |||||||||||||||||||||
Adjusted EBITDA | $ | 87.6 | 95.1 | 112.2 | 130.1 | 425.0 | $ | 109.9 | 118.4 | 136.3 | 147.1 | 511.7 | |||||||||||||||||||
Amounts may not add due to rounding.
See page 10 for footnote explanations.
12
2017 | 2018 | ||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | 1Q | 2Q | 3Q | 4Q | Full Year | ||||||||||||||||||||||
EPS: | |||||||||||||||||||||||||||||||
GAAP | $ | 0.67 | 0.28 | 0.38 | (1.02 | ) | 0.33 | $ | 0.42 | (2.11 | ) | 0.34 | 0.68 | (0.65 | ) | ||||||||||||||||
Retirement plans(c) | 0.09 | 0.11 | 0.11 | 0.12 | 0.43 | 0.13 | 0.12 | 0.12 | 0.12 | 0.49 | |||||||||||||||||||||
Venezuela operations(a) | (0.16 | ) | 0.15 | 0.02 | — | 0.02 | 0.01 | 0.06 | 0.01 | 0.01 | 0.08 | ||||||||||||||||||||
Reorganization and Restructuring costs(a) | 0.04 | 0.07 | 0.08 | 0.08 | 0.27 | 0.05 | 0.06 | 0.09 | 0.07 | 0.27 | |||||||||||||||||||||
Acquisitions and dispositions(a) | (0.01 | ) | 0.04 | 0.09 | 0.05 | 0.16 | 0.12 | 0.07 | 0.16 | 0.29 | 0.64 | ||||||||||||||||||||
Prepayment penalties(d) | — | — | 0.08 | 0.08 | 0.16 | — | — | — | — | — | |||||||||||||||||||||
Interest on Brazil tax claim(e) | — | — | 0.05 | (0.03 | ) | 0.02 | — | — | — | — | — | ||||||||||||||||||||
Tax reform(f) | — | — | — | 1.65 | 1.66 | — | — | — | (0.04 | ) | (0.04 | ) | |||||||||||||||||||
Tax on accelerated income(g) | — | — | — | (0.01 | ) | (0.01 | ) | (0.01 | ) | — | — | 0.01 | — | ||||||||||||||||||
Argentina highly inflationary impact(a) | — | — | — | — | — | — | — | 0.14 | — | 0.14 | |||||||||||||||||||||
Reporting compliance(a) | — | — | — | — | — | — | 0.02 | 0.03 | 0.04 | 0.09 | |||||||||||||||||||||
Loss on deconsolidation of Venezuela operations(h) | — | — | — | — | — | — | 2.43 | — | — | 2.44 | |||||||||||||||||||||
Income tax rate adjustment(b) | (0.05 | ) | 0.01 | 0.03 | 0.01 | — | (0.05 | ) | 0.08 | 0.08 | (0.11 | ) | — | ||||||||||||||||||
Share adjustment(k) | — | — | — | 0.02 | — | — | 0.04 | — | — | 0.01 | |||||||||||||||||||||
Non-GAAP | $ | 0.58 | 0.66 | 0.84 | 0.95 | 3.03 | $ | 0.68 | 0.78 | 0.95 | 1.05 | 3.46 | |||||||||||||||||||
Depreciation and Amortization: | |||||||||||||||||||||||||||||||
GAAP | $ | 33.9 | 34.6 | 37.9 | 40.2 | 146.6 | $ | 38.8 | 39.1 | 41.6 | 42.8 | 162.3 | |||||||||||||||||||
Venezuela operations(a) | (0.4 | ) | (0.4 | ) | (0.4 | ) | (0.5 | ) | (1.7 | ) | (0.5 | ) | (0.6 | ) | — | — | (1.1 | ) | |||||||||||||
Reorganization and Restructuring(a) | (0.9 | ) | (0.6 | ) | (0.5 | ) | (0.2 | ) | (2.2 | ) | (1.2 | ) | (0.2 | ) | (0.4 | ) | (0.1 | ) | (1.9 | ) | |||||||||||
Acquisitions and dispositions(a) | (0.6 | ) | (1.1 | ) | (2.7 | ) | (4.0 | ) | (8.4 | ) | (3.8 | ) | (3.4 | ) | (4.5 | ) | (6.0 | ) | (17.7 | ) | |||||||||||
Non-GAAP | $ | 32.0 | 32.5 | 34.3 | 35.5 | 134.3 | $ | 33.3 | 34.9 | 36.7 | 36.7 | 141.6 | |||||||||||||||||||
Amounts may not add due to rounding.
See page 10 for footnote explanations.
13
EXHIBIT 99.2 Fourth Quarter & Full Year 2018 February 6, 2019
Safe Harbor Statements and Non-GAAP Results These materials contain forward-looking information. Words such as "anticipate," "assume," "estimate," "expect," “target” "project," "predict," "intend," "plan," "believe," "potential," "may," "should" and similar expressions may identify forward-looking information. Forward-looking information in these materials includes, but is not limited to information regarding: 2019 non-GAAP outlook, including revenue, operating profit, margin rate, earnings per share and adjusted EBITDA; future tax rates and payments; outlook for specific businesses, including margin rate targets for the U.S. business and expected contributions from breakthrough initiatives; closing of acquisitions in Brazil and Colombia; expected impact of currency translation; 2019 cash flow, net debt and leverage outlook; capex outlook for 2019 - 2020; future investment in and results of acquisitions, the pending amendment of the Company’s credit agreement and planned investment related to Strategy 2.0. Forward-looking information in this document is subject to known and unknown risks, uncertainties and contingencies, which are difficult to predict or quantify, and which could cause actual results, performance or achievements to differ materially from those that are anticipated. These risks, uncertainties and contingencies, many of which are beyond our control, include, but are not limited to: our ability to improve profitability and execute further cost and operational improvement and efficiencies in our core businesses; our ability to improve service levels and quality in our core businesses; market volatility and commodity price fluctuations; seasonality, pricing and other competitive industry factors; investment in information technology (“IT”) and its impact on revenue and profit growth; our ability to maintain an effective IT infrastructure and safeguard confidential information; our ability to effectively develop and implement solutions for our customers; risks associated with operating in foreign countries, including changing political, labor and economic conditions, regulatory issues, currency restrictions and devaluations, restrictions on and cost of repatriating earnings and capital, impact on the Company’s financial results as a result of jurisdictions determined to be highly inflationary, and restrictive government actions, including nationalization; labor issues, including negotiations with organized labor and work stoppages; the strength of the U.S. dollar relative to foreign currencies and foreign currency exchange rates; our ability to identify, evaluate and complete acquisitions and other strategic transactions and to successfully integrate acquired companies; costs related to dispositions and market exits; our ability to obtain appropriate insurance coverage, positions taken by insurers relative to claims and the financial condition of insurers; safety and security performance and loss experience; employee, environmental and other liabilities in connection with former coal operations, including black lung claims; the impact of the Patient Protection and Affordable Care Act on legacy liabilities and ongoing operations; funding requirements, accounting treatment, and investment performance of our pension plans, the VEBA and other employee benefits; changes to estimated liabilities and assets in actuarial assumptions; the nature of hedging relationships and counterparty risk; access to the capital and credit markets; our ability to realize deferred tax assets; the outcome of pending and future claims, litigation, and administrative proceedings; public perception of our business, reputation and brand; changes in estimates and assumptions underlying critical accounting policies; the promulgation and adoption of new accounting standards, new government regulations and interpretation of existing standards and regulations. This list of risks, uncertainties and contingencies is not intended to be exhaustive. Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found under "Risk Factors" in Item 1A of our Annual Report on Form 10-K for the period ended December 31, 2017, and in our other public filings with the Securities and Exchange Commission. Unless otherwise noted, the forward-looking information discussed today and included in these materials is representative as of today only and The Brink's Company undertakes no obligation to update any information contained in this document. These materials are copyrighted and may not be used without written permission from Brink's. Today’s presentation is focused primarily on non-GAAP results. Detailed reconciliations of non-GAAP to GAAP results are included in the appendix and in the Fourth Quarter 2018 Earnings Release available in the Quarterly Results section of the Brink’s website: www.brinks.com. 2
Highlights (Non-GAAP) • Strong growth in revenue, operating profit, EBITDA, EPS and free cash flow • 4Q operating profit up 15% despite negative FX of $27M • 2018 operating profit up 23% despite $70M negative FX; operating margin +130 basis points to 10.1% • Strong 4Q and full-year profit growth in U.S. and Mexico • Dunbar integration ahead of schedule • Agreed to acquire competitor in Colombia, 2 asset purchases in Brazil; combined revenue of ~$30M; expected closings in 2019 • Commitments obtained to amend and extend credit agreement; increasing capacity, lower rates*; $400 million of term loan swapped to fixed rate with 5-year hedge • As of today, 1.3M shares repurchased for $94M (avg. price $69.35) 3 * Subject to final agreement
Fourth-Quarter 2018 Non-GAAP Results Strong Organic Growth Overcomes Currency Headwinds (Non-GAAP, $ Millions, except EPS) Revenue +5% Op Profit +15% Adj. EBITDA +13% EPS +11% Constant currency +16% Constant currency +44% Constant currency +35% Constant currency +46% Organic +7% Organic +37% Acq +9% Acq +7% FX (11%) FX (29%) $1,004 $131 $175 $1.39 $908 $147 $864 13.0% $104 17.5% Margin Margin $130 $91 16.2% $768 $1.05 12.8% $112 Margin $79 11.4% Margin $0.95 $0.88 Margin 15.1% 10.5% Margin Margin 10.3% Margin 14.6% Margin 2016 2017 2018 Const. 2016 2017 2018 Const. 2016 2017 2018 Const. 2016 2017 2018 Const. Curr. Curr. Curr. Curr. Notes: See detailed reconciliations of non-GAAP to GAAP results included in the Fourth Quarter 2018 Earnings Release available in the Quarterly Results section of the Brink’s website www.brinks.com. See detailed reconciliations of non-GAAP to GAAP 2016 results in the Appendix. 4 Constant currency represents 2018 results at 2017 exchange rates.
Full-Year 2018 Non-GAAP Results Delivering Results Despite FX Pressure (Non-GAAP, $ Millions, except EPS) Revenue +8% Op Profit +23% Adj. EBITDA +20% EPS +14% Constant currency +14% Constant currency +48% Constant currency +37% Constant currency +44% Organic +7% Organic +38% Acq +7% Acq +10% FX (6%) FX (25%) $417 $584 $3,630 $3,438 $4.35 $512 $3,193 $347 16.1% $2,908 11.5% Margin Margin $425 $3.46 $281 14.9% $3.03 10.1% 12.8% Margin Margin Margin $342 13.3% 8.8% Margin $216 Margin $2.28 11.8% 7.4% Margin Margin 2016 2017 2018 Const. 2016 2017 2018 Const. 2016 2017 2018 Const. 2016 2017 2018 Const. Curr. Curr. Curr. Curr. Notes: See detailed reconciliations of non-GAAP to GAAP results included in the Fourth Quarter 2018 Earnings Release available in the Quarterly Results section of the Brink’s website www.brinks.com. See detailed reconciliations of non-GAAP to GAAP 2016 results in the Appendix. 5 Constant currency represents 2018 results at 2017 exchange rates.
North America: Continued Momentum in U.S. and Mexico ($ Millions) Revenue +36% Op Profit +64% Fourth Quarter Constant currency +38% Constant currency +67% • Strong revenue and profit growth Organic +7% Organic +49% Acq +31% Acq +18% • Margin 11.3%, up 200 bps FX (2%) FX (3%) • U.S. $439 $50 • Profits up 123%; up 81% organically • Margin ex. Dunbar 9.8% $322 11.3% $30 Margin • Mexico • Profits up 37% on an organic basis 9.3% Margin 8.1% 2017 2018 2017 Margin2018 Revenue +17% Op Profit +75% Full Year Constant currency +18% Constant currency +78% 5.4% • Margin 8.9%, up 300 bps Organic +5% MarginOrganic +65% Acq +12% 5.9%Acq +13% Margin • U.S. FX (1%) FX (2%) • Profits up 122%; up 90% organically • Margin ex. Dunbar 6.4% $1,466 $130 $1,254 • Mexico 8.9% • Profits up 66% on an organic basis Margin $74 • Margin 16.1%, up 490 bps 5.9% • Canada providing services for cannabis industry Margin 2017 2018 2017 2018 6 Notes: Amounts may not add due to rounding. Constant currency represents 2018 results at 2017 exchange rates. U.S. amounts include payment services.
U.S. Turnaround Accelerates ($ Millions) Revenue +54% Op Profit +123% Fourth Quarter • Strong revenue and profit growth Organic +4% Organic +81% • Profits up 123%; up 81% organically Acq +50% Acq +41% FX - FX - • Margin 9.7%, up 300 bps $305 $30 • Margin ex. Dunbar 9.8% $198 9.7% $13 Margin 6.7% Margin 2017 2018 2017 2018 Revenue +22% Op Profit +122% Full Year • Margin 6.8%, up 310 bps Organic +3% Organic +90% Acq +20% Acq +32% • Margin ex. Dunbar 6.4% FX - FX - • Profits up 122%; up 90% organically driven by breakthrough initiatives and Dunbar acquisition $949 $64 $776 • Dunbar synergies expected to accelerate in 2019 and 2020 6.8% Margin $29 • Future Targets 3.7% • 2019 Revenue of $1.2B with exit margin rate Margin ~10% 2017 2018 2017 2018 • 2021 margin rate near 13% 7 Notes: Amounts may not add due to rounding.
Two-Year Update: U.S. Breakthrough Initiative Goals 2019 Margin Improvement Target ~2% ~2-2.5% One-Person One-Person Vehicles Fleet Cost CompuSafe® Unit Purchased Vehicle Labor Orders Savings Savings ~ 1,200 ~ 5,300 Deployed as of 12/31/18: 1,025 ~ 3,500 $17 million ~ 3,300 through 2018 $11 million through ~ 1,400 2018 2016 2017 2018 2018 Actual Actual Target Actual 8
South America: Strong Organic Growth Offset by FX Impact ($ Millions) Revenue (17%) Op Profit (15%) Fourth Quarter Constant currency +13% Constant currency +29% • Organic revenue and operating profit growth Organic +13% Organic +29% throughout most of region Acq - Acq - FX (30%) FX (44%) • Underlying operations performing well $270 • Margin 22.7%, up 70 bps $60 $223 $51 • Rodoban acquisition completed January 4 22.7% 22.0% Margin Margin 2017 2018 2017 2018 Revenue flat Op Profit +9% Full Year Constant currency +23% Constant currency +46% • Organic revenue and operating profit growth Organic +16% Organic +37% throughout most of region Acq +8% Acq +9% FX (23%) FX (37%) • Underlying operations performing well • Margin 21.4%, up 160 bps $925 $927 $199 • Acquisition-related revenue and profit growth $183 driven by Maco 19.8% 21.4% • Negative FX translation primarily in Argentina Margin Margin 2017 2018 2017 2018 9 Notes: Amounts may not add due to rounding.
Rest Of World: France Turnaround Underway ($ Millions) Revenue (10%) Op Profit 2% Fourth Quarter Constant currency (6%) Constant currency +6% • Revenue up 2% excluding French guarding sale Organic - Organic +3% and FX Acq +2% Acq +1% Disp (9%) Disp +2% • France up 1% excluding guarding sale FX (3%) FX (4%) and FX $272 • Profit up 2%, 4% excluding dispositions and FX $246 $32 $31 • Margin rate 12.9%, up 150 bps • France profits up 11.4% 12.9% Margin Margin • Temis integration gaining traction • Yellow Vest protest affected service • Rest of Europe and Asia performing well 2017 2018 2017 2018 Revenue +3% Op Profit (1%) Full Year Constant currency 0% Constant currency (1%) • Revenue up slightly Organic +1% Organic (4%) Acq +4% Acq +4% • Temis acquisition offset by French Disp (5%) Disp (1%) guarding sale FX +3% FX +1% • Margin 11.0%, down 40 bps $1,014 $1,044 • France profits stabilizing $115 $114 • Rest of Europe and Asia performing well • 2019 France profit growth expected from 11.4% integration improvement, cost reduction and Margin 11.0% Margin pricing 2017 2018 2017 2018 10 Notes: Amounts may not add due to rounding. Constant currency represents 2018 results at 2017 exchange rates.
Three-Year Strategic Plan - Strategy 1.0 + 1.5 Organic Growth + Acquisitions 2019 Adjusted EBITDA Target $600 Million – 3-yr CAGR ~21%* Strategy 1.5 Acquisitions • Focus on “core-core” & “core-adjacent” Adj. EBITDA $120 • Capture synergies & improve density13.3% Op Profit $105 • 10 Acquisitions closed to date Margin • $1.1B invested in closed and announced acquisitions to date Strategy 1.0 • Close the Gap Core Organic Growth Adj. EBITDA $480 • Accelerate Profitable Growth Op Profit $310 • Introduce Differentiated Services – technology-driven 2017 2018 2019 Organic Growth + Acquisitions = Increased Value for Shareholders Note: See detailed reconciliations of non-GAAP to GAAP results included in the appendix. 11 * Growth rates calculated based on the mid-point of the range
Strategy 1.5 – Core Acquisitions Synergistic, Accretive Acquisitions in Our Core Markets Core Acquisitions-to-Date • 2017: 6 completed France • 2018: 3 completed - Dunbar (U.S.), U.S. (Temis) Colombia (minority partner buyout) and (AATI) U.S. (Dunbar) WorldBridge (Cambodia) Brazil • 2019: Rodoban completed; 3 pending (1 Colombia (Minority Partner Signed not closed in Colombia and 2 in Brazil) Buyout) PagFacil Signed not • Closed acquisitions expected to generate closed Rodoban Chile Signed not Adjusted EBITDA of $120 million in 2019 (LGS) closed –Fully synergized ~$180M Argentina • Strong pipeline of additional opportunities (Maco) 12 Note: See detailed reconciliations of non-GAAP to GAAP results included in the appendix.
Strategy 2.0 – Total Cash Ecosystem Further Expansion into Cash-Related, High-Value Services Strategy 2.0 • Expand high-margin, high-value, cost-effective service offerings: Expand Services o Add new unvended and underserved customers with attractively13.3% -priced, high-value services Margin & Customer o Increase share with existing customers via a broader array of high-value services Base 2019 2020 2021 Plan to Invest ~$20M (operating expense) in 2019 • Implement customer-facing app and portal • Enhance and integrate operating systems • Strengthen product, marketing and sales organizations • Develop go-to market strategies and conduct customer pilots ~$20 Million Operational Expenditures to Drive High-Margin Growth in 2020 13
2019 Guidance 20% Op Profit Growth (+100 bps) Including $20-$30 Million OpEx Investment (Non-GAAP) Revenue +9% Op Profit +20% Adj. EBITDA EPS Constant currency +15% Constant currency +37% Constant currency +30% Constant currency +44% Organic +6% Organic +27% +17% +21% Acq/Disp +8% Acq/Disp +10% FX (6%) FX (17%) $590- $4.10 - $405- ~$3,750 $610 $4.30 $425 15.8% - ~15.7% $3,438 16.3% Margin $512 Margin $3,193 $347 11.2%xx%- $3.46 14.9%15.9% 11.7%Margin $2,908 ~11% MarginMargin ~10.9%Margin $3.03 Margin $425 Margin ~16% $281 ~14.5% Margin 10.1% 13.3%13.5% Margin Margin $342 MarginMargin 10.1% 14.9% $2.28 $216 9.9%- 8.8% Margin Margin 10.4% 13.3% Margin 13.3% Margin 11.8%12.7% Margin Margin MarginMargin 7.4% 8.8% Margin8.8% 11.8% Margin 11.8% Margin Margin 7.4% Margin Margin7.4% Margin 2016 2017 2018 2019 2016 2017 2018 2019 2016 2017 2018 2019 2016 2017 2018 2019 Guidance Guidance Guidance Guidance See detailed reconciliations of non-GAAP to GAAP results included in the Fourth Quarter 2018 Earnings Release available in the Quarterly Results section of the Brink’s website www.brinks.com. See detailed reconciliations of non-GAAP to GAAP 2016 results in the Appendix. 2019 growth rates calculated based on mid-point of range provided vs 2018. 14 Constant currency represents 2019 guidance at 2018 exchange rates.
Strategic Plan 2017 – 2019 Operating Profit (Non-GAAP, $ Millions) OP 7.4% ~11% Margin $475 -$495 ~ $105 $405 -$425 ~ $105 1.5 ~ $380 $325 Acquisitions 2019 Target March 2017 ~ $310 $216 Investor Day = Organic 1.0 + 2.0 Operating = Closed Acquisitions Investment Profit = Share-based Comp 2016 North South Rest of Corporate 2019 Guidance FX 2.0 + IT 2019 Guidance Actual America America World Constant Currency Investment before 2.0 Investment Notes: See detailed reconciliations of non-GAAP to GAAP results included in the Fourth Quarter 2018 Earnings Release available in the Quarterly Results section of the Brink’s website www.brinks.com. See detailed reconciliations of non-GAAP to GAAP 2016 results in the Appendix. 15 Constant Currency represents 2019 Guidance at 2019 Target exchange rates as of Investor Day March 2, 2017. FX is the impact of foreign currency translation for the base business (excluding acquisitions).
Financial Update
Full-Year Revenue and Operating Profit vs 2017 (Non-GAAP, $ Millions) Revenue Op Profit % Change 7% 7% 14% (6%) 8% % Change 38% 10% 48% (25%) 23% Constant Constant Currency Currency $213 $3,630 ( $192 ) $28 $417 ( $70 ) $3,438 $223 $107 $3,193 $347 $281 10.1% Margin 8.8% Margin 2017 Organic Acq / Disp* 2018 FX 2018 2017 Organic Acq / Disp* 2018 FX 2018 Revenue Revenue Revenue Op Profit Op Profit Op Profit Before FX Before FX Note: Amounts may not add due to rounding. See detailed reconciliations of non-GAAP to GAAP results included in the Fourth Quarter 2018 Earnings Release available in the Quarterly Results section of the Brink’s website www.brinks.com. *Acq/Disp amounts include the impact of prior year trailing twelve-month results for acquired and disposed businesses. 17 Constant currency represents 2018 results at 2017 exchange rates.
Full-Year Adjusted EBITDA & EPS vs 2017 (Non-GAAP, $ Millions, except EPS) 2018 EPS: $3.46 (+14% vs PY) Adj. EBITDA 2017 EPS: $3.03 +20% vs PY $28 $512 $162 $347 ( $64 ) $142 ( $97 ) ( $7 ) $179 Op Profit Net Interest Taxes Non-controlling Income from D&A Interest Exp Other Adjusted Interest Continuing Ops & Taxes EBITDA vs $66 ($31) ($12) ($1) $22 $7 $47 $11 $87 2017 Note: Amounts may not add due to rounding. See detailed reconciliations of non-GAAP to GAAP results included in the Fourth Quarter 2018 Earnings Release available in the Quarterly Results section 18 of the Brink’s website www.brinks.com.
2019 Guidance - Operating Profit and Adjusted EBITDA (Non-GAAP, $ Millions) OP % Change vs. 2018 ~27% ~10% ~37% (~17%) ~20% $655 - $675 $590 - $610** Adjusted ~ $190 EBITDA $512 ~ $185 $33 ( $60 ) $165 $95 D&A/Other $465 - $485 $405 - $425 $347 Operating Profit 10.1% ~11% Margin Margin 2018 Actual Organic Acq / Disp* 2019 Guidance FX 2019 Guidance Constant Currency EPS $3.46 $1.10 $0.43 $4.89 - $5.09 ($0.79) $4.10 – $4.30 Note: Amounts may not add due to rounding. Constant currency represents 2019 guidance at 2018 guidance exchange rates. See detailed reconciliations of non-GAAP to GAAP results included in the Fourth Quarter 2018 Earnings Release available in the Quarterly Results section of the Brink’s website www.brinks.com. * Acq/Disp amounts include the impact of prior year trailing twelve-month results for acquired and disposed businesses 19 ** Assumes currency rates as of December 31, 2018 for all currencies (except the Argentine peso, for which the company is using an estimated 2019 rate of 45 pesos to the U.S. dollar)
Free Cash Flow (incl. completed acquisitions) (Non-GAAP, $ Millions) Adjusted EBITDA $600 Working Capital: Revenue growth offset by DSO, DPO improvement $45 Cash Restructuring: Acquisitions (Dunbar, Rodoban, Temis) $512 $65 Cash Taxes: Higher income offset by lower ETR, FTCs and refund timing $36 $425 $80 Cash Interest: Higher Net Debt (acquisitions) offset by rates $91 (amend and extend) $86 $64 Cash Capital Expenditures: (detail in appendix) $190 Maintenance: ~4.5% of Revenue $84 Incremental: Strategic initiatives and acquisitions $27 $155 $170 $220 Free Cash Flow before Dividends $166 1 $58 2017 2018 2019 Actual Actual Target $255 $357 $410 EBITDA – Non-GAAP Cash CapEx 2019 Free Cash Flow target – almost quadruples in two years Note: Amounts may not add due to rounding. 20 Non-GAAP Free Cash Flow excludes the impact of Venezuela operations. See detailed reconciliations of cash flows in the Appendix.
Credit Facility and Debt Structure Debt Balance Pending Credit Facility Amendment* ~$2.5 B • Term Loan A to be increased from $467 million to $800 million ~$2.2 B Available Committed Available Capacity of • Secured revolving credit facility Committed ~$1.0B consistent at $1.0 billion Capacity of ~$0.7B • Interest floats based on LIBOR plus a margin that is a minimum Revolver $340 of 25 bps lower than previous 1 $592 financing • Interest rate swap locking 1 Senior Notes $592 $400 million at fixed rate $800 • Expected interest rate: ~4.25% 1 Term Loan A $467 Capital Leases • Matures February 2024; Term & Other Loan A amortizes at 5% per year $145 $145 12/31/2018 12/31/2018 Pro-forma as Amended* • Closing fees of $4 million Additional ~$332 Million of Capacity to Execute Strategy with Improved Terms 1. Net of unamortized issuance costs of $8.0 million on Senior Notes and $1.8 million on Term Loan A. 21 * Commitments received for planned amendment to existing credit facility, subject to execution of final agreement.
Net Debt and Leverage (Non-GAAP, $ Millions) Net Debt Adjusted EBITDA and Financial Leverage Significant capacity for acquisitions Leverage Ratio1 1.4 ~1.3 2.4 ~2.0 ~2.0 Adjusted ~ $1,300 EBITDA + ~$480 ~$595 ~$645 Synergized $1,214 Acquisitions $612 ~ $600 $512 $512 $425 $425 Dec 2017 Dec 2018 Pro-forma 2017 Pro-forma 2018 Pro-forma Pro-forma 2 2019 3 2017 2018 2 2019 2 1. Net Debt divided by Adjusted EBITDA 2. Additional pro-forma impact (TTM) based on post-closing synergies through 2020 of closed acquisitions. 3. Forecasted utilization based on business plan through 2019 including closed acquisitions. 22 Note: See detailed reconciliations of non-GAAP to GAAP results in the appendix
Continued Improvement Expected in 2019 (Non-GAAP, $ Millions, except EPS) Operating Profit & Adj. EBITDA 2019 Guidance 6% Revenue $3.75B ~16% (organic growth) 14.9% $405 - $425 Op Profit +20% 13.3% ~11% margin $590 - $610 Adj. EBITDA +17% Adj. EBITDA 11.8% ~16% margin Margin ~11% 10.1% EPS $4.10 - $4.30 +21% 8.8% $590 - $610 Op Profit 7.4% Margin $512 ~ $185 $425 $165 Adj. $342 EBITDA $144 D&A/Other $126 $405- $425 $347 $281 Op Profit $216 2016 2017 2018 2019 Target Notes: See detailed reconciliations of non-GAAP to GAAP results included in the fourth quarter Earnings Release available in the Quarterly Results section of the Brink’s website www.brinks.com. See 23 detailed reconciliations of non-GAAP to GAAP 2016 results in the Appendix.
Appendix
Argentina Revenue 2013-2018 by Quarter (excludes Maco) 10% (2%) Devaluation (12%) (8%) (19%) (27%) (30%) USD Revenue 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 Devaluation Recovery • Local currency growth has exceeded inflation over time due to price, ad valorem and volume Devaluation historically covered by price and ad valorem increases over time. • Union-negotiated salary increases drive pricing • Ad-valorem revenue driven by higher volumes and value transported or processed USD recovery following a major • Strong operating leverage on price increases… devaluation historically took three quarters. • July 2018 price increase ~30% USD recovery of recent back-to-back major • Organic improvement in other countries also helps offset devaluations could take 6-8 quarters. Argentina currency 25
CapEx Expected to Return to ~4.5% of Revenue in 2020 (Non-GAAP, $ Millions) Capital expenditures 2015-20201 Higher 2017-19 CapEx reflects investment in strategic initiatives ~$220 High Return Growth $185 $182 CapEx High High Return Return Growth Growth CapEx CapEx ~4.5% of Revenue $124 $106 Facility Equipment / Other IT Armored Vehicles 2015 Actual 2016 Actual 2017 Actual 2018 Actual 2019 Target 2020 Target % Revenue 3.5% 4.2% 5.8% 5.3% ~6% 2 ~4.5% 2 D&A1 $118 $112 $119 $126 Reinvestment Ratio 0.9 1.1 1.6 1.4 1. Excludes CompuSafe® Service 2. Excludes potential acquisitions (through year-end 2019). 26 See detailed reconciliations of non-GAAP to GAAP in the Appendix.
Non-GAAP Income Tax Rates 2018 Dunbar Acquisition Statutory Tax Rate1 • U.S. had no statutory income • Increase U.S. statutory Argentina 30% in prior years income Brazil 34% - Paid no U.S. Federal tax - No Foreign Tax Credit • Utilize FTCs Chile 27% (FTC) utilization Colombia 37% • Utilize components of U.S. France 34% DTA 2 • U.S. Tax Reform – 2018 Israel 36% - Rate 35% to 21% Mexico 30% - U.S. had statutory earnings at • IRC 338(h)(10) election U.S.3 21% lower rate but other provisions • Incorporate U.S. 21% rate in negative Weighted average 29% - Limited FTC utilization ETR Deductions limited • Initiatives Future ETR Target 31%-33% under tax law 2% - M&A, including Dunbar Near-term Cash Rate Target <25% - Progress on global capital Other ETR items (net), structure Including cross-border - Mix of earnings improvement withholding taxes, etc.4 3% 2018 ETR 34% 2019 ETR Forecast 33% 2018 Cash Tax Rate 32% 2019 Cash Rate Forecast ~20% No U.S. Federal Cash Tax Payments Expected for at Least 6 Years 1. Top 8 in alphabetical order 2. Including dividend withholding taxes 3. Excludes U.S. state income tax 27 4. Includes U.S. state income tax
2016 Non-GAAP Results Reconciled to GAAP (1 of 3) The Brink’s Company and subsidiaries Non-GAAP Reconciliations (In millions) 2016 Q1 Q2 Q3 Q4 Full Year Revenues: GAAP $ 721.8 739.5 755.8 803.5 3,020.6 Venezuela operations(a) (32.1) (21.5) (20.4) (35.4) (109.4) Acquisitions and dispositions(a) (0.8) (1.5) (0.5) - (2.8) Non-GAAP $ 688.9 716.5 734.9 768.1 2,908.4 Operating profit (loss): GAAP $ 23.5 32.2 59.7 69.1 184.5 Venezuela operations(a) (2.7) (1.6) (2.2) (12.0) (18.5) Reorganization and Restructuring(a) 6.0 2.1 2.3 19.9 30.3 Acquisitions and dispositions(a) 6.8 7.4 3.2 2.1 19.5 Non-GAAP $ 33.6 40.1 63.0 79.1 215.8 Interest expense: GAAP $ (4.9) (4.9) (5.1) (5.5) (20.4) Venezuela operations(a) 0.1 - - - 0.1 Non-GAAP $ (4.8) (4.9) (5.1) (5.5) (20.3) Taxes: GAAP $ 9.4 14.5 19.5 35.1 78.5 Retirement plans(c) 2.6 2.9 2.9 2.9 11.3 Venezuela operations(a) (2.5) (4.7) (2.4) (4.5) (14.1) Reorganization and Restructuring(a) 1.9 0.6 0.7 4.2 7.4 Acquisitions and dispositions(a) 0.3 0.9 0.2 0.4 1.8 Deferred tax valuation allowance(b) - - - (14.7) (14.7) Income tax rate adjustment(f) (1.7) (1.5) 0.1 3.1 - Non-GAAP $ 10.0 12.7 21.0 26.5 70.2 Amounts may not add due to rounding. 28 See slide 30 for footnote explanations.
2016 Non-GAAP Results Reconciled to GAAP (2 of 3) The Brink’s Company and subsidiaries Non-GAAP Reconciliations (In millions) 2016 Q1 Q2 Q3 Q4 Full Year Income (loss) from continuing operations attributable to Brink's: GAAP $ (3.1) 0.3 24.5 14.5 36.2 Retirement plans(c) 4.7 5.2 5.0 5.3 20.2 Venezuela operations(a) 1.7 5.0 0.4 (4.5) 2.6 Reorganization and Restructuring(a) 4.1 1.5 1.7 16.4 23.7 Acquisitions and dispositions(a) 6.5 6.5 2.9 2.3 18.2 Deferred tax valuation allowance(b) - - - 14.7 14.7 Income tax rate adjustment(f) 2.1 1.8 (0.2) (3.7) - Non-GAAP $ 16.0 20.3 34.3 45.0 115.6 EPS: GAAP $ (0.06) 0.01 0.48 0.28 0.72 Retirement plans(c) 0.09 0.10 0.10 0.10 0.39 Venezuela operations(a) 0.04 0.09 0.01 (0.09) 0.05 Reorganization and Restructuring(a) 0.08 0.03 0.04 0.33 0.47 Acquisitions and dispositions(a) 0.13 0.13 0.06 0.04 0.37 Deferred tax valuation allowance(b) - - - 0.29 0.29 Income tax rate adjustment(f) 0.04 0.04 (0.01) (0.07) - Non-GAAP $ 0.32 0.40 0.68 0.88 2.28 Depreciation and Amortization: GAAP $ 32.2 32.9 32.4 34.1 131.6 Venezuela operations(a) (0.1) (0.2) (0.1) (0.3) (0.7) Reorganization and Restructuring(a) - - - (0.8) (0.8) Acquisitions and dispositions(a) (0.9) (0.9) (0.9) (0.9) (3.6) Non-GAAP $ 31.2 31.8 31.4 32.1 126.5 Amounts may not add due to rounding. 29 See slide 30 for footnote explanations.
2016 Non-GAAP Results Reconciled to GAAP (3 of 3) The Brink’s Company and subsidiaries Non-GAAP Reconciliations (In millions) 2016 Q1 Q2 Q3 Q4 Full Year Adjusted EBITDA(e): Net income (loss) attributable to Brink's - GAAP $ (3.1) 0.3 24.5 12.8 34.5 Interest expense - GAAP 4.9 4.9 5.1 5.5 20.4 Income tax provision - GAAP 9.4 14.5 19.5 35.1 78.5 Depreciation and amortization - GAAP 32.2 32.9 32.4 34.1 131.6 EBITDA $ 43.4 52.6 81.5 87.5 265.0 Discontinued operations - GAAP - - - 1.7 1.7 Retirement plans(c) 7.3 8.1 7.9 8.2 31.5 Venezuela operations(a) (1.0) 0.1 (2.1) (9.3) (12.3) Reorganization and Restructuring(a) 6.0 2.1 2.4 19.8 30.3 Acquisitions and dispositions(a) 5.9 6.5 2.2 1.8 16.4 Income tax rate adjustment(f) 0.4 0.3 (0.1) (0.6) - Share-based compensation(d) 2.8 2.1 1.8 2.8 9.5 Adjusted EBITDA $ 64.8 71.8 93.6 111.9 342.1 The outlook for 2019 Non-GAAP Adjusted EBITDA, 2019 Non-GAAP operating profit, 2019 non-GAAP EPS, and 2019 target free cash flows cannot be reconciled to GAAP without unreasonable effort. We cannot reconcile these amounts to GAAP because we are unable to accurately forecast the impact of highly inflationary accounting on our Argentina operations and other potential Non-GAAP adjusting items for which the timing and amounts are currently under review, such as future restructuring actions. The impact of highly inflationary accounting on our Argentina operations and other potential Non-GAAP adjusting items could be significant to our GAAP results and cash flows. The Non-GAAP outlook for 2019 and 2020 capital expenditures excludes forecasted capital leases and CompuSafe additions for those years. The Non-GAAP outlook for year-end 2019 Net Debt does not include any forecasted changes to the 2018 balance of restricted cash borrowings or certain cash amounts held by Cash Management Services operations. However, it does include forecasted utilization of debt capacity for announced and potential business acquisitions as well as forecasted cash flow impact from closed, announced and potential business acquisitions. (a) See “Other Items Not Allocated To Segments” on slide 31 for details. We do not consider these items to be reflective of our core operating performance due to the variability of such items from period-to-period in terms of size, nature and significance. (b) There was a change in judgment resulting in a valuation allowance against certain tax attributes with a limited statutory carryforward period that are no longer more-likely-than-not to be realized due to lower than expected U.S. operating results, certain non-GAAP pre-tax items, and other timing of tax deductions related to executive leadership transition. (c) Our U.S. retirement plans are frozen and costs related to these plans are excluded from non-GAAP results. Certain non-U.S. operations also have retirement plans. Settlement charges related to these non-U.S. plans are also excluded from non-GAAP results. (d)There is no difference between GAAP and non-GAAP share-based compensation amounts for the periods presented. (e) Adjusted EBITDA is defined as non-GAAP income from continuing operations excluding the impact of non-GAAP interest expense, non-GAAP income tax provision, non-GAAP depreciation and amortization and non-GAAP share-based compensation. (f) Non-GAAP income from continuing operations and non-GAAP EPS have been adjusted to reflect an effective income tax rate in each interim period equal to the full-year non-GAAP effective income tax rate. The full-year non-GAAP effective tax rate was 36.8% for 2016. 30 Amounts may not add due to rounding
Non-GAAP Reconciliation - Other The Brink’s Company and subsidiaries Other Items Not Allocated to Segments (Unaudited) (In millions) Brink’s measures its segment results before income and expenses for corporate activities and for certain other items. A summary of the other items not allocated to segment results is below. Venezuela operations We have excluded from our segment results all of our Venezuela operating results, due to the Venezuelan government's restrictions that have prevented us from repatriating funds. As a result, the Chief Executive Officer, the Company's Chief Operating Decision maker ("CODM"), assesses segment performance and makes resource decisions by segment excluding Venezuela operating results. Reorganization and Restructuring 2016 Restructuring In the fourth quarter of 2016, management implemented restructuring actions across our global business operations and our corporate functions. As a result of these actions, we recognized $18.1 million in related 2016 costs. Executive Leadership and Board of Directors In 2015, we recognized $1.8 million in charges related to Executive Leadership and Board of Directors restructuring actions, which were announced in January 2016. We recognized $4.3 million in charges in 2016 related to the Executive Leadership and Board of Directors restructuring actions. 2015 Restructuring Brink's initiated a restructuring of its business in the third quarter of 2015. We recognized $11.6 million in related 2015 costs and an additional $6.5 million in 2016 related to this restructuring. The actions under this program were substantially completed by the end of 2016, with cumulative pretax charges of approximately $18 million. Due to the unique circumstances around these charges, they have not been allocated to segment results and are excluded from non-GAAP results. Acquisitions and dispositions Certain acquisition and disposition items that are not considered part of the ongoing activities of the business and are special in nature are consistently excluded from non-GAAP results. These items are described below: 2016 Acquisitions and Dispositions - Due to management's decision in the first quarter of 2016 to exit the Republic of Ireland, the prospective impacts of shutting down this operation were included in items not allocated to segments and were excluded from the operating segments effective March 1, 2016. This activity is also excluded from the consolidated non-GAAP results. Beginning May 1, 2016, due to management's decision to also exit Northern Ireland, the results of shutting down these operations were treated similarly to the Republic of Ireland. - Amortization expense for acquisition-related intangible assets was $3.6 million in 2016. - Brink's recognized a $2.0 million loss related to the sale of corporate assets in the second quarter of 2016. 31
Non-GAAP Reconciliation - Other The Brink’s Company and subsidiaries Non-GAAP Reconciliations — Other Amounts (Unaudited) (In millions) Amounts Used to Calculate Reinvestment Ratio Property and Equipment Acquired During the Period Full-Year Full Year Full Year Full Year 2015 2016 2017 2018 Capital expenditures — GAAP 101.1 112.2 174.5 155.1 Capital leases — GAAP 18.9 29.4 51.7 51.9 Total Property and equipment acquired 120.0 141.6 226.2 207.0 Venezuela property and equipment acquired (4.3) (5.0) (4.2) - CompuSafe (10.2) (13.1) (37.5) (25.1) Total property and equipment acquired excluding Venezuela & CompuSafe 105.5 123.5 184.5 181.9 Depreciation Depreciation and amortization — GAAP 139.9 131.6 146.6 162.3 Amortization of intangible assets (4.2) (3.6) (8.4) (17.7) Venezuela depreciation (3.9) (0.7) (1.7) (1.1) Reorganization and Restructuring - (0.8) (2.2) (1.9) CompuSafe (14.2) (14.9) (15.6) (15.9) Depreciation and amortization — Non-GAAP (excluding CompuSafe) 117.6 111.6 118.7 125.7 Reinvestment Ratio 0.9 1.1 1.6 1.4 32
Non-GAAP Reconciliation – Cash Flows The Brink’s Company and subsidiaries (In millions) Full Year Full Year 2017 2018 Cash flows from operating activities Operating activities - GAAP $ 296.4 $ 364.1 Venezuela operations (17.3) (0.4) (Increase) decrease in restricted cash held for customers (44.3) (44.4) (Increase) decrease in certain customer obligations(a) (6.1) 1.7 Operating activities - non-GAAP $ 228.7 $ 321.0 (a) To adjust for the change in the balance of customer obligations related to cash received and processed in certain of our secure Cash Management Services operations. The title to this cash transfers to us for a short period of time. The cash is generally credited to customers’ accounts the following day and we do not consider it as available for general corporate purposes in the management of our liquidity and capital resources. Non-GAAP cash flows from operating activities is a supplemental financial measure that is not required by, or presented in accordance with GAAP. The purpose of this non-GAAP measure is to report financial information excluding cash flows from Venezuela operations and the impact of cash received and processed in certain of our Cash Management Services operations. We believe this measure is helpful in assessing cash flows from operations, enables period-to-period comparability and is useful in predicting future operating cash flows. This non-GAAP measure should not be considered as an alternative to cash flows from operating activities determined in accordance with GAAP and should be read in conjunction with our consolidated statements of cash flows. 33
Non-GAAP Reconciliation – Net Debt The Brink’s Company and subsidiaries Non-GAAP Reconciliations - Net Debt (Unaudited) (In millions) December 31, December 31, (In millions) 2017 2018 Debt: Short-term borrowings $ 45.2 $ 28.9 Long-term debt 1,191.5 1,525.1 Total Debt 1,236.7 1,554.0 Restricted cash borrowings(a) (27.0) (10.5) Total Debt without restricted cash borrowings 1,209.7 1,543.5 Less: Cash and cash equivalents 614.3 343.4 Amounts held by Cash Management Services operations(b) (16.1) (14.1) Cash and cash equivalents available for general corporate purposes 598.2 329.3 Net Debt $ 611.5 $ 1,214.2 a) Restricted cash borrowings are related to cash borrowed under lending arrangements used in the process of managing customer cash supply chains, which is currently classified as restricted cash and not available for general corporate purposes. b) Title to cash received and processed in certain of our secure Cash Management Services operations transfers to us for a short period of time. The cash is generally credited to customers’ accounts the following day and we do not consider it as available for general corporate purposes in the management of our liquidity and capital resources and in our computation of Net Debt. Net Debt is a supplemental non-GAAP financial measure that is not required by, or presented in accordance with GAAP. We use Net Debt as a measure of our financial leverage. We believe that investors also may find Net Debt to be helpful in evaluating our financial leverage. Net Debt should not be considered as an alternative to Debt determined in accordance with GAAP and should be reviewed in conjunction with our consolidated balance sheets. Set forth above is a reconciliation of Net Debt, a non-GAAP financial measure, to Debt, which is the most directly comparable financial measure calculated and reported in accordance with GAAP, as of December 31, 2017 and December 31, 2018. 34
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Notice of AGM
- Offentliggørelse af prospekt samt formue og investorer for afdelingen HP Invest Bolig i Investeringsforeningen Wealth Invest
- BGHL (GBP): NAV(s)
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!
