June 2020 Investor Presentation
Safe Harbor Statement / Non-GAAP Financial Measures
This presentation contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect our current views with respect to certain events that could have an effect on our future performance, including but without limitation, statements regarding our plans, objectives, financial performance, business strategies, expectations for our business and the business of the Company. These statements relate to expectations concerning matters that are not historical fact and may include the words or phrases such as would," "will," "should," "expects," "believes," "anticipates," "continues," "could," "may," "might," "plans," "possible," "potential," "predicts," "projects," "forecasts," "intends," "assumes," "estimates," "approximately," "shall," "our planning assumptions," "future outlook" and similar expressions, but the absence of these words does not mean that a statement is not forward-looking. Except for historical information, matters discussed in such statements are forward-looking statements. All of these forward-looking statements are based largely on information currently available to our management and on our current expectations, assumptions, plans, estimates, judgments and projections about our business and our industry, as well as macroeconomic conditions, and are subject to various risks and uncertainties that could cause actual results to differ materially from historical results or those currently anticipated. While we believe these expectations, assumptions, estimates, judgments and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks, uncertainties, contingencies and other factors, many of which are beyond our control. These and other important factors may cause our actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements, or could affect our share price. Accordingly, there is no assurance that our expectations will, in fact, occur or that our estimates or assumptions will be correct, and we caution investors and all others not to place undue reliance on such forward-looking statements. Some of the factors that could cause actual results to differ from those expressed or implied by the forward-looking statements and could materially adversely affect our business, financial condition, results of operations, cash flows and liquidity include, among other things, the COVID-19 pandemic, responses thereto and the economic and market effects thereof, including unemployment levels and increased capital market volatility; competition in the markets in which we operate; volatility in foreign exchange rates that could affect the volume of consumer remittance activity and/or affect our foreign exchange related gains and losses; our ability to maintain agent relationships on terms consistent with those currently in place; our ability to maintain banking relationships necessary for us to conduct our business; credit risks from our agents and the financial institutions with which we do business; bank failures, sustained financial market illiquidity, or illiquidity at our clearing, cash management or custodial financial institutions; new technology or competitors that disrupt the current ecosystem including by introducing digital platforms; cyber- attacks or disruptions to our information technology, computer network systems and data centers; our ability to satisfy our debt obligations and remain in compliance with our credit facility requirements; interest rate risk from elimination of LIBOR as a benchmark interest rate our success in developing and introducing new products, services and infrastructure; customer confidence in our brand and in consumer money transfers generally; our ability to maintain compliance with the regulatory requirements of the jurisdictions in which we operate or plan to operate; international political factors or implementation of tariffs, border taxes or restrictions on remittances or transfers of money out of the United States or Canada; changes in tax laws and unfavorable outcomes of tax positions we take; political instability, currency restrictions and volatility in countries in which we operate or plan to operate; consumer fraud and other risks relating to customers' authentication; weakness in U.S. or international economic conditions; change or disruption in international migration patterns; our ability to protect our brand and intellectual property rights; our ability to retain key personnel; and other economic, business and/or competitive factors, risks and uncertainties, including those described in the "Risk Factors" section in periodic reports we file with the Securities and Exchange Commission. All statements other than statements of historical fact included in this press release are forward-looking statements including, but not limited to, statements regarding the uncertainty presented by the COVID-19 pandemic for the Company's 2020 guidance and all forward-looking statements that are made or attributable to us are expressly qualified in their entirety by this cautionary notice. Any forward-looking statement that we make in this presentation speaks only as of the date of this presentation. We undertake no obligation to update or revise, or to publicly announce any update or revision to, any of the forward-looking statements made herein, whether as a result of new information, future events or otherwise except as required by law.
This presentation includes certain non-GAAP financial measures, including Adjusted Net Income, Adjusted EBITDA, Adjusted EBITDA growth, Adjusted EBITDA margin, Adjusted Earnings per Share and Free Cash. These non-GAAP financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with U.S. GAAP. Please refer to the Appendix of this presentation for a reconciliation of Net Income, our closest GAAP measure, to Adjusted Net Income and Adjusted EBITDA, Earnings per Share to Adjusted Earnings per Share, Net income margin to Adjusted EBITDA margin and Net Income to Net Free Cash. Adjusted Net Income is defined as Net Income adjusted to add back certain charges and expenses, such as non-cash amortization resulting from push-down accounting, non-cash compensation costs and other items set forth in the reconciliations in the Appendix, as these charges and expenses are not considered a part of our core business operations and are not an indicator of ongoing Company performance. Adjusted Earnings per share is calculated by dividing Adjusted Net Income by GAAP weighted-average common shares outstanding (basic and diluted). Adjusted EBITDA is defined as Net Income before depreciation and amortization, interest expense, income taxes, and also adjusted to add back certain charges and expenses, such as non-cash compensation costs and other items set forth in the Appendix, as these charges and expenses are not considered a part of our core business operations and are not an indicator of ongoing Company performance. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by Revenues. Free Cash is defined as Net Income before provision for bad debt and depreciation and amortization adjusted to add back certain charges and expenses, such as non-cash compensation costs and other items set forth in the Appendix, as these charges and expenses are not considered a part of our core business operations, as well as reduced by the cash used in investing activities and servicing of our debt obligations.
2
Intermex Positioning Amid COVID-19
- House Built of Brick
- Profitable and Sustainable Growth
- Superior Liquidity and Free Cash Flow
- Experienced and Talented Leadership
- Industry Leading Customer Service and Reliability
3
Review of 1Q20 Key Performance Indicators
1Q'20 vs 1Q'19 | |
Revenue Growth | 13.0% |
Adj. EBITDA | 22.8% |
Growth(1) | |
Net Income | $5.7M vs $3.2M |
Adj. Net Income(1) | $7.6M vs $5.8M |
- Adjusted Net Income and Adjusted EBITDA arenon-GAAP measures that reflect add-backs for certain charges and expenses that are not considered a part of our core business operations and are not an indicator of our ongoing performance. Please refer to the Appendix for a reconciliation to Net Income.
4
Update on Recent Performance Trends
Year Over Year April 2020 | May 2020 | |
Transaction | -7.2% | 7.3% |
Growth(1) | ||
Volume | -7.2% | 8.7% |
Growth(2) | ||
- Our differentiated business model showed notable resilience through April and drove an impressive reacceleration of volumes in May
- Transactions are defined as the number of money remittances paid during the noted time period.
- Volume is defined as the $ value of total money remittances paid during the noted time period.
5
Capital & Liquidity Update
- Estimated Free Cash(1)of $7.3M in Q1 2020
- Increase of $2.5M or 52% from Q1 2019
- Highly Cash Generative Business Model
- Converting 55% of Adjusted EBITDA(2)to Free Cash, after taxes, investments and debt service
- Continuing to Generate Free Cash Through April
- 80% of costs are variable with transaction volume
- Free Cash is anon-GAAP measure. Please refer to the Appendix fora reconciliation to Net Income.
- Adjusted EBITDA is anon-GAAP measure. Please refer to the Appendix fora reconciliation to Net Income.
6
Highly Cash Generative Business Model
Free Cash(1)as a Percentage of Adjusted EBITDA(2)
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
55.2%
44.4%
1Q19 | 1Q20 |
- Free Cash is anon-GAAP measure. Please refer to the Appendix fora reconciliation to Net Income.
- Adjusted EBITDA is anon-GAAP measure. Please refer to the Appendix fora reconciliation to Net Income.
7
Intermex - Profitable and Sustainable Growth
Money Transfer Transactions | Volume | |
(# In millions) | ($ in millions) | |
7.0 | $2,581.6 | |
6.2 | $2,200.5 | |
1Q191Q201Q191Q20
Revenue | Adjusted EBITDA(1) | ||
($ in millions) | ($ in millions) | ||
$68.3 | $77.3 | ||
$13.2 | |||
$10.8 |
1Q19 | 1Q20 | 1Q19 | 1Q20 |
(1) Adjusted EBITDA is a non-GAAP measure. Please refer to the Appendix for a reconciliation to Net Income.
8
First Quarter 2020 Performance Highlights
Revenue | Remittance | Adj. EBITDA(1) | Net Income |
Volume | |||
$77.3M | $2.6B | $13.2M | $5.7M |
+13.0% | +17.3% | +22.8% | +80.2% |
- Safe, efficient and effective operations amidCOVID-19
- Adjusted EBITDA margin expanded 136bps YoY to 17.1%(1)
- Full Year 2020 Guidance suspended due to uncertainty around ongoingCOVID-19 pandemic
- Adjusted EBITDA is anon-GAAP measure. Please refer to the Appendix for a reconciliation to Net Income. Adjusted EBITDA Margin is a non-GAAP measure calculated by dividing Adjusted EBITDA by Revenues. Please refer to the Appendix for a reconciliation to Net income margin.
9
Appendix
Condensed Consolidated Balance Sheets
March 31, | December 31, | ||||
(in thousands of dollars) | 2020 | 2019 | |||
ASSETS | (Unaudited) | ||||
Current assets: | |||||
Cash | $ | 101,838 | $ | 86,117 | |
Accounts receivable, net of allowance of $873 and | |||||
$759, respectively | 38,156 | 39,754 | |||
Prepaid wires | 7,912 | 18,201 | |||
Prepaid expenses and other current assets | 2,908 | 4,155 | |||
Total current assets | 150,814 | 148,227 | |||
Property and equipment, net | 13,055 | 13,282 | |||
Goodwill | 36,260 | 36,260 | |||
Intangible assets, net | 25,642 | 27,381 | |||
Deferred tax asset, net | 359 | 741 | |||
Other assets | 1,388 | 1,415 | |||
Total assets | $ | 227,518 | $ | 227,306 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
Current liabilities: | |||||
Current portion of long-term debt, net | $ | 7,044 | $ | 7,044 | |
Accounts payable | 10,298 | 13,401 | |||
Wire transfers and money orders payable | 39,878 | 40,197 | |||
Accrued and other | 22,207 | 23,074 | |||
Total current liabilities | 79,427 | 83,716 | |||
Long term liabilities: | |||||
Debt, net | 85,862 | 87,623 | |||
Total long term liabilities | 85,862 | 87,623 | |||
Stockholders' equity: | |||||
Total stockholders' equity | 62,229 | 55,967 | |||
Total liabilities and stockholders' equity | $ | 227,518 | $ | 227,306 |
11
Condensed Consolidated Statements of Operations
Three Months Ended | |||||||||
March 31, | |||||||||
(in thousands of dollars) | 2020 | 2019 | |||||||
(Unaudited) | |||||||||
Revenues: | |||||||||
Wire transfer and money order fees, net | $ | 67,095 | $ | 58,451 | |||||
Foreign exchange gain, net | 9,554 | 9,402 | |||||||
Other income | 602 | 496 | |||||||
Total revenues | $ | 77,251 | $ | 68,349 | |||||
Operating expenses: | |||||||||
Service charges from agents and banks | 52,227 | 45,569 | |||||||
Salaries and benefits | 7,359 | 7,597 | |||||||
Other selling, general and | |||||||||
administrative expenses | 5,337 | 5,723 | |||||||
Depreciation and amortization | 2,690 | 3,152 | |||||||
Total operating expenses | 67,613 | 62,041 | |||||||
Operating income | 9,638 | 6,308 | |||||||
Interest expense | 1,870 | 2,071 | |||||||
Income before income taxes | 7,768 | 4,237 | |||||||
Income tax provision | 2,080 | 1,081 | |||||||
Net income | $ | 5,688 | $ | 3,156 | |||||
Earnings per common share | |||||||||
Basic and diluted | $ | 0.15 | $ | 0.09 | |||||
12 | |||||||||
Reconciliation from Net Income to Adj. Net Income
Three Months Ended March 31, | ||||||
(in thousands of dollars) | 2020 | 2019 | ||||
(Unaudited) | ||||||
Net income | $ | 5,688 | $ | 3,156 | ||
Adjusted for: | ||||||
Share-based compensation, 2018 plan (a) | 722 | 626 | ||||
Offering costs (b) | - | 513 | ||||
TCPA Settlement (c) | 23 | - | ||||
Other employee severance (d) | - | 106 | ||||
Other charges and expenses (e) | 147 | 59 | ||||
Amortization of certain intangibles (f) | 1,711 | 2,312 | ||||
Income tax benefit related to adjustments (g) | (695) | (942) | ||||
Adjusted net income | $ | 7,596 | $ | 5,830 | ||
- Stock options and restricted stock were granted to employees and independent directors of the Company. The Company recorded $0.7 million and $0.6 million of expense related to these equity instruments during the three months ended March 31, 2020 and 2019, respectively.
- The Company incurred $0.5 million of expenses during the three months ended March 31, 2019 for professional and legal fees in connection with a tender offer for the Company's warrants.
- Represents legal fees related to the settlement of a class action lawsuit related to the TCPA.
- Represents $0.1 million of severance costs incurred during the three months ended March 31, 2019 related to departmental changes.
- Includes loss on disposal of fixed assets and foreign currency (gains) losses.
- Represents the amortization of certain intangible assets that resulted from the application ofpush-down accounting.
- Represents the current and deferred tax impact of the taxable adjustments to net income using the Company's blended federal and state tax rate for each period. Relevant tax- deductible adjustments include all adjustments to net income.
13
Reconciliation from GAAP EPS to Adj. EPS
GAAP Earnings per Share
Adjusted for:
Share-based compensation, 2018 Plan Offering costs
TCPA settlement
Other employee severance Other charges and expenses Amortization of certain intangibles Income tax benefit related to adjustments
Non-GAAP Adjusted Earnings per Share
[NM-Percentage is not meaningful]
Three Months Ended
March 31,
2020 | 2019 | |||
(Unaudited) | ||||
$ | 0.15 | $ | 0.09 | |
0.02 | 0.02 | |||
- | 0.01 | |||
NM | - | |||
- | NM | |||
NM | NM | |||
0.04 | 0.06 | |||
(0.02) | (0.03) | |||
$ | 0.20 | $ | 0.16 |
The table above may contain slight summation differences due to rounding.
14
Reconciliation from Net Income to Adj. EBITDA
Three Months Ended March 31, | |||||
(in thousands of dollars) | 2020 | 2019 | |||
(Unaudited) | |||||
Net income | $ | 5,688 | $ | 3,156 | |
Adjusted for: | |||||
Interest expense | 1,870 | 2,071 | |||
Income tax provision | 2,080 | 1,081 | |||
Depreciation and amortization | 2,690 | 3,152 | |||
EBITDA | 12,328 | 9,460 | |||
Share-based compensation, 2018 Plan (a) | 722 | 626 | |||
TCPA settlement (b) | 23 | - | |||
Offering costs (c) | - | 513 | |||
Other employee severance (d) | - | 106 | |||
Other charges and expenses (e) | 147 | 59 | |||
Adjusted EBITDA | $ | 13,220 | $ | 10,764 |
- Stock options and restricted stock were granted to employees and independent directors of the Company. The Company recorded $0.7 million and $0.6 million of expense related to these equity instruments during the three months ended March 31, 2020 and 2019, respectively.
- Represents legal fees related to the settlement of a class action lawsuit related to the TCPA.
- The Company incurred $0.5 million of expenses during the three months ended March 31, 2019 for professional and legal fees in connection with a tender offer for the Company's warrants.
- Represents $0.1 million of severance costs incurred during the three months ended March 31, 2019 related to departmental changes.
- Includes loss on disposal of fixed assets and foreign currency (gains) losses.
15
Reconciliation from Net Income to Net Free Cash
Three months ended March 31, | |||||
(in thousands of dollars) | 2020 | 2019 | |||
(Unaudited) | |||||
Net income for the period | $ | 5,688 | $ | 3,156 | |
Depreciation and amortization | 2,690 | 3,152 | |||
Stock compensation expense | 722 | 627 | |||
Provision for bad debt | 737 | 360 | |||
Other noncash expenses | 147 | 60 | |||
Cash used in investing Activities | (770) | (1,452) | |||
Term loan pay downs | (1,915) | (1,125) | |||
Net free cash generated during the period | $ | 7,299 | $ | 4,778 | |
16
Reconciliation from Net Income Margin to Adj. EBITDA Margin
Three Months Ended | |||||
March 31, | |||||
2020 | 2019 | ||||
(Unaudited) | |||||
Net Income margin | 7.4% | 4.6% | |||
Adjusted for: | |||||
Interest expense | 2.4% | 3.0% | |||
Income tax provision | 2.7% | 1.6% | |||
Depreciation and amortization | 3.5% | 4.6% | |||
EBITDA Margin | 16.0% | 13.8% | |||
Share-based compensation, 2018 Plan | 0.9% | 0.9% | |||
Offering costs | 0.0% | 0.8% | |||
TCPA settlement | 0.0% | 0.0% | |||
Other employee severance | 0.0% | 0.2% | |||
Other charges and expenses | 0.2% | 0.1% | |||
Adjusted EBITDA Margin | 17.1% | 15.7% | |||
17
Attachments
- Original document
- Permalink
Disclaimer
International Money Express Inc. published this content on 03 June 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 04 June 2020 08:15:02 UTC