|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
Delaware
|
|
26-4532998
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
Title of each class
|
|
Name of each exchange on which registered
|
Class A Common Stock, $0.00001 par value
|
|
New York Stock Exchange
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
Emerging growth company
o
|
|
|
|
Documents Incorporated by Reference:
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
Merchant Acquiring Processing.
Merchant acquiring processors sell electronic payment acceptance, processing and supporting services to merchants and third-party resellers. These processors route transactions originated by consumer transactions with the merchant, including in omni-channel environments that span point-of-sale, eCommerce and mobile devices, to the appropriate payment networks for authorization, known as “front-end” processing, and then ensure that each transaction is appropriately cleared and settled into the merchant’s bank account, known as “back-end” processing. Many of these processors also provide specialized reporting, back office support, risk management and other value-added services, such as fraud prevention, to merchants. Merchant acquirers charge merchants based on a percentage of the transaction value, a specified fee per transaction or a fixed fee, or a combination. Merchant acquirers pay the payment network processors a routing fee per transaction and pass through interchange fees to the issuing financial institution.
|
•
|
Payment Network Processing.
Payment network processors, such as Visa, Mastercard and PIN debit payment networks, sell electronic payment network routing and support services to financial institutions that issue cards and merchant acquirers that provide transaction processing. Depending on their market position and network capabilities, these providers route credit, debit and prepaid card transactions from merchant acquiring processors to the financial institution that issued the card, and they ensure that the financial institution’s authorization approvals are routed back to the merchant acquiring processor and that transactions are appropriately settled between the merchant’s bank and the card-issuing financial institution. These providers also provide specialized risk management and other value-added services to financial institutions. Payment networks charge merchant acquiring processors and issuing financial institutions routing fees per transaction and monthly or annual maintenance fees and assessments.
|
•
|
Issuer Card Processing.
Issuer card processors sell electronic payment issuing, processing and supporting services to financial institutions. These providers authorize transactions received from the payment networks and ensure that each transaction is appropriately cleared and settled from the originating card account. These companies also provide specialized program management, reporting, outsourced customer service, back office support, risk management and other value-added services to financial institutions. Card processors charge issuing financial institutions fees based on the number of transactions processed and the number of cards that are managed.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
differing local product preferences and product requirements;
|
•
|
geopolitical events, including natural disasters, public health issues, acts of war, nationalism and terrorism, social unrest or human rights issues;
|
•
|
partial or total expropriation of international assets;
|
•
|
trade protection measures, including tariffs or import-export restrictions;
|
•
|
enforceability of intellectual property and contract rights;
|
•
|
different, uncertain, or more stringent user protection, data protection, privacy, and other laws; and
|
•
|
potentially negative consequences from changes in or interpretations of tax laws or policies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
are required to pay significant settlements or fines;
|
•
|
repurchase our common stock; or
|
•
|
finance Worldpay, Inc.’s purchase of Class B units of Worldpay Holding from Fifth Third Bank upon the exercise of its right to put its Class B units of Worldpay Holding to Worldpay, Inc. in exchange for cash.
|
|
|
|
•
|
increasing our vulnerability to adverse economic, industry or competitive developments;
|
•
|
requiring a substantial portion of cash flow from operations to be dedicated to the payment of principal and interest on our indebtedness, thereby reducing our ability to use our cash flow to fund our operations, capital expenditures and future business opportunities;
|
•
|
exposing us to the risk of increased interest rates because certain of our borrowings, including our borrowings under our senior secured credit facilities, are at variable rates of interest;
|
•
|
making it more difficult for us to comply with the obligations of our debt instruments, including restrictive covenants and borrowing conditions, which could result in an event of default under the agreements governing such indebtedness;
|
•
|
restricting us from making strategic acquisitions or causing us to make non-strategic divestitures;
|
•
|
making it more difficult for us to obtain payment network sponsorship and clearing services from financial institutions;
|
•
|
limiting our ability to obtain additional financing for working capital, capital expenditures, product development, debt service requirements, acquisitions and general corporate or other purposes; and
|
•
|
limiting our flexibility in planning for, or reacting to, changes in our business or market conditions and placing us at a competitive disadvantage compared to our competitors who are less highly leveraged and who, therefore, may be able to take advantage of opportunities that our leverage prevents us from exploiting.
|
|
|
|
•
|
restrictions on the ability of our stockholders to call a special meeting and the business that can be conducted at such
|
|
|
|
•
|
prohibition on the ability of our stockholders to remove directors elected by the holders of our Class A common stock without cause;
|
•
|
our ability to issue additional shares of Class A common stock and to issue preferred stock with terms that the board of directors may determine, in each case without stockholder approval (other than as specified in our amended and restated certificate of incorporation);
|
•
|
the absence of cumulative voting in the election of directors;
|
•
|
super majority approval requirements for amending or repealing provisions in the amended and restated certificate of incorporation and bylaws;
|
•
|
a classified board of directors;
|
•
|
a prohibition on action by written consent of stockholders; and
|
•
|
advance notice requirements for stockholder proposals and nominations.
|
|
|
|
|
|
|
|
|
|
|
|
|
Period
|
|
Total Number
of Shares Purchased (1)(2) |
|
Average Price
Paid per Share |
|
Total Shares
Purchased as Part of Publicly Announced Plans or Programs (2) |
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (in millions)
(2)
|
||||||
October 1, 2018 to October 31, 2018
|
|
97,195
|
|
|
$
|
95.90
|
|
|
—
|
|
|
$
|
243.2
|
|
November 1, 2018 to November 30, 2018
|
|
1,795,130
|
|
|
$
|
83.69
|
|
|
1,791,967
|
|
|
$
|
93.2
|
|
December 1, 2018 to December 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
93.2
|
|
|
(1)
|
Includes shares of Class A common stock surrendered to us to satisfy tax withholding obligations in connection with the vesting of restricted stock awards.
|
(2)
|
On October 25, 2016, our board of directors authorized a program to repurchase up to an additional $250 million of our Class A common stock. During the
three months ended December 31, 2018
, we repurchased approximately 1.8 million shares of Class A common stock under this program. Purchases under the repurchase program are allowed from time to time in the open market, in privately negotiated transactions, or otherwise. The manner, timing, and amount of any purchases are determined by management based on an evaluation of market conditions, stock price, and other factors. The share repurchase program has no expiration date and we may discontinue purchases at any time that management determines additional purchases are not warranted. On February 20, 2019, the board of directors authorized a program to repurchase up to an additional $500 million of our Class A common stock bringing our total share repurchase availability to $593 million.
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
(in millions, except share data)
|
||||||||||||||||||
Statement of income data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue
|
$
|
3,925.4
|
|
|
$
|
4,026.5
|
|
|
$
|
3,579.0
|
|
|
$
|
3,159.9
|
|
|
$
|
2,577.2
|
|
Network fees and other costs
(1)
|
—
|
|
|
1,903.2
|
|
|
1,674.2
|
|
|
1,478.2
|
|
|
1,174.7
|
|
|||||
Sales and marketing
|
1,131.7
|
|
|
669.5
|
|
|
582.3
|
|
|
503.9
|
|
|
396.3
|
|
|||||
Other operating costs
|
698.0
|
|
|
318.7
|
|
|
294.2
|
|
|
284.1
|
|
|
242.4
|
|
|||||
General and administrative
|
662.1
|
|
|
295.1
|
|
|
189.7
|
|
|
182.4
|
|
|
174.0
|
|
|||||
Depreciation and amortization
|
1,095.0
|
|
|
318.5
|
|
|
270.1
|
|
|
276.9
|
|
|
275.1
|
|
|||||
Income from operations
|
338.6
|
|
|
521.5
|
|
|
568.5
|
|
|
434.4
|
|
|
314.7
|
|
|||||
Interest expense-net
|
(304.9
|
)
|
|
(140.6
|
)
|
|
(109.5
|
)
|
|
(105.7
|
)
|
|
(79.7
|
)
|
|||||
Non-operating (expense) income
|
(41.8
|
)
|
|
432.8
|
|
|
(36.3
|
)
|
|
(31.3
|
)
|
|
0.2
|
|
|||||
(Loss) income before applicable income taxes
|
(8.1
|
)
|
|
813.7
|
|
|
422.7
|
|
|
297.4
|
|
|
235.2
|
|
|||||
Income tax (benefit) expense
|
(27.7
|
)
|
|
631.0
|
|
|
141.8
|
|
|
88.2
|
|
|
66.2
|
|
|||||
Net income
|
19.6
|
|
|
182.7
|
|
|
280.9
|
|
|
209.2
|
|
|
169.0
|
|
|||||
Less: Net income attributable to non-controlling interests
|
(6.8
|
)
|
|
(52.6
|
)
|
|
(67.7
|
)
|
|
(61.3
|
)
|
|
(43.7
|
)
|
|||||
Net income attributable to Worldpay, Inc.
|
$
|
12.8
|
|
|
$
|
130.1
|
|
|
$
|
213.2
|
|
|
$
|
147.9
|
|
|
$
|
125.3
|
|
Net income per share attributable to Worldpay, Inc. Class A common stock:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
0.04
|
|
|
$
|
0.81
|
|
|
$
|
1.37
|
|
|
$
|
1.02
|
|
|
$
|
0.88
|
|
Diluted
|
$
|
0.04
|
|
|
$
|
0.80
|
|
|
$
|
1.32
|
|
|
$
|
0.95
|
|
|
$
|
0.75
|
|
Shares used in computing net income per share of Class A common stock:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
292,992,892
|
|
|
161,293,062
|
|
|
156,043,636
|
|
|
145,044,577
|
|
|
141,936,933
|
|
|||||
Diluted
|
295,214,282
|
|
|
162,807,146
|
|
|
162,115,549
|
|
|
200,934,442
|
|
|
199,170,813
|
|
(1)
|
See Note 2 - Revenue Recognition in “Item 8 - Financial Statements and Supplementary Data” which addresses the change in presentation.
|
|
As of December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
(in millions)
|
||||||||||||||||||
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
196.5
|
|
|
$
|
126.5
|
|
|
$
|
139.1
|
|
|
$
|
197.1
|
|
|
$
|
411.6
|
|
Total assets
|
24,888.5
|
|
|
8,667.0
|
|
|
7,044.0
|
|
|
6,465.4
|
|
|
6,336.1
|
|
|||||
Total long-term liabilities
|
8,795.3
|
|
|
6,232.0
|
|
|
3,747.7
|
|
|
3,945.0
|
|
|
4,072.2
|
|
|||||
Non-controlling interests
|
349.6
|
|
|
68.1
|
|
|
291.6
|
|
|
272.3
|
|
|
397.6
|
|
|||||
Total equity
|
10,204.0
|
|
|
600.6
|
|
|
1,607.3
|
|
|
1,225.1
|
|
|
1,300.6
|
|
|
|
|
|
|
|
•
|
Network fees and other costs
primarily consist of pass through expenses incurred by us in connection with providing processing services to our clients, including Visa and Mastercard network association fees and payment network fees and only relates to the years ended
December 31, 2017
and
2016
. Following our adoption of ASC 606 on January 1, 2018, network fees and other costs are presented net within revenue.
|
•
|
Sales and marketing
expense primarily consists of salaries, commissions and benefits paid to sales personnel, sales management and other sales and marketing personnel, amortization of capitalized commission fees, payments made to multiple referral partners and advertising and promotional costs.
|
•
|
Other operating costs
primarily consist of compensation and benefits paid to operational and IT personnel, costs associated with operating our technology platform and data centers, information technology costs for processing transactions, product development costs, software fees and maintenance costs.
|
•
|
General and administrative
expenses primarily consist of compensation and benefits paid to executive management and administrative employees, including finance, human resources, product, legal and risk management, share-based compensation costs, office equipment, occupancy costs and consulting costs.
|
•
|
Depreciation and amortization
expense consists of our depreciation expense related to investments in property, equipment and software as well as amortization of intangible assets.
|
•
|
Interest expense—net
consists primarily of interest on borrowings less interest income earned on our cash and cash equivalents.
|
•
|
Income tax expense (benefit)
represents foreign, federal, state and local taxes based on income/loss.
|
•
|
Non-operating income (expense)
primarily consists of other income and expense items outside of the Company’s normal operations. See Note 1 - Basis of Presentation and Summary of Significant Accounting Policies in “Item 8 - Financial Statements and Supplementary Data” for more details.
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
(d)
|
|
2017
|
||||
TRA Tax Benefits
(a)
|
|
$
|
9.2
|
|
|
$
|
5.4
|
|
Acquired Tax Benefits
(b)
|
|
89.8
|
|
|
124.9
|
|
||
Adjusted Tax Benefits
(c)
|
|
$
|
99.0
|
|
|
$
|
130.3
|
|
|
(a)
|
Represents the 15% benefit that we retain for the shared tax benefits related to the TRAs.
|
(b)
|
Represents the tax benefits wholly owned by us, acquired through acquisition or termination of TRAs in which we retain 100% of the benefit.
|
(c)
|
Represents the net cash tax benefit retained by us from the use of the tax attributes, as reflected in the Tax Adjustments.
|
(d)
|
The tax benefits for the year ended December 31, 2018 were impacted by the Tax Reform.
|
|
Year Ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
(Loss) income before applicable income taxes
|
$
|
(8.1
|
)
|
|
$
|
813.7
|
|
Non-GAAP Adjustments:
|
|
|
|
||||
Transition, acquisition and integration costs
|
336.7
|
|
|
130.1
|
|
||
Share-based compensation
|
124.8
|
|
|
47.9
|
|
||
Intangible amortization
|
938.4
|
|
|
217.8
|
|
||
Non-operating expenses (income)
|
41.8
|
|
|
(432.8
|
)
|
||
Non-GAAP Adjusted Income Before Applicable Taxes
|
1,433.6
|
|
|
776.7
|
|
||
Less: Tax Adjustments
|
|
|
|
||||
Adjusted tax expense
|
184.9
|
|
|
133.8
|
|
||
JV non-controlling interest
|
2.0
|
|
|
1.8
|
|
||
Adjusted Net Income
|
$
|
1,246.7
|
|
|
$
|
641.1
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
$
|
3,925.4
|
|
|
$
|
4,026.5
|
|
|
$
|
(101.1
|
)
|
|
NM
|
|
Network fees and other costs
|
—
|
|
|
1,903.2
|
|
|
(1,903.2
|
)
|
|
NM
|
|
|||
Net revenue
(1)
|
3,925.4
|
|
|
2,123.3
|
|
|
1,802.1
|
|
|
85
|
%
|
|||
Sales and marketing
|
1,131.7
|
|
|
669.5
|
|
|
462.2
|
|
|
69
|
|
|||
Other operating costs
|
698.0
|
|
|
318.7
|
|
|
379.3
|
|
|
119
|
|
|||
General and administrative
|
662.1
|
|
|
295.1
|
|
|
367.0
|
|
|
124
|
|
|||
Depreciation and amortization
|
1,095.0
|
|
|
318.5
|
|
|
776.5
|
|
|
244
|
|
|||
Income from operations
|
$
|
338.6
|
|
|
$
|
521.5
|
|
|
$
|
(182.9
|
)
|
|
(35
|
)%
|
(1)
|
For the
year ended December 31, 2018
net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as the result of our adoption of ASC 606 on January 1, 2018.
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
$
|
1,601.4
|
|
|
$
|
1,264.5
|
|
|
$
|
336.9
|
|
|
NM
|
|
Network fees and other costs
(1)
|
—
|
|
|
454.9
|
|
|
(454.9
|
)
|
|
NM
|
|
|||
Net Revenue
|
1,601.4
|
|
|
809.6
|
|
|
791.8
|
|
|
98
|
%
|
|||
Sales and marketing
|
422.9
|
|
|
277.9
|
|
|
145.0
|
|
|
52
|
|
|||
Segment profit
|
$
|
1,178.5
|
|
|
$
|
531.7
|
|
|
$
|
646.8
|
|
|
122
|
%
|
(1)
|
For the
year ended December 31, 2018
net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as the result of the Company’s adoption of ASC 606 on January 1, 2018.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
$
|
1,976.2
|
|
|
$
|
2,303.1
|
|
|
$
|
(326.9
|
)
|
|
NM
|
|
Network fees and other costs
(1)
|
—
|
|
|
1,325.2
|
|
|
(1,325.2
|
)
|
|
NM
|
|
|||
Net Revenue
|
1,976.2
|
|
|
977.9
|
|
|
998.3
|
|
|
102
|
%
|
|||
Sales and marketing
|
683.7
|
|
|
368.6
|
|
|
315.1
|
|
|
85
|
|
|||
Segment profit
|
$
|
1,292.5
|
|
|
$
|
609.3
|
|
|
$
|
683.2
|
|
|
112
|
%
|
(1)
|
For the
year ended December 31, 2018
net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as the result of the Company’s adoption of ASC 606 on January 1, 2018.
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
$
|
347.8
|
|
|
$
|
458.9
|
|
|
$
|
(111.1
|
)
|
|
NM
|
|
Network fees and other costs
(1)
|
—
|
|
|
123.1
|
|
|
(123.1
|
)
|
|
NM
|
|
|||
Net Revenue
|
347.8
|
|
|
335.8
|
|
|
12.0
|
|
|
4
|
%
|
|||
Sales and marketing
|
25.1
|
|
|
23.0
|
|
|
2.1
|
|
|
9
|
|
|||
Segment profit
|
$
|
322.7
|
|
|
$
|
312.8
|
|
|
$
|
9.9
|
|
|
3
|
%
|
(1)
|
For the
year ended December 31, 2018
net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as the result of the Company’s adoption of ASC 606 on January 1, 2018.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
$
|
4,026.5
|
|
|
$
|
3,579.0
|
|
|
$
|
447.5
|
|
|
13
|
%
|
Network fees and other costs
|
1,903.2
|
|
|
1,674.2
|
|
|
229.0
|
|
|
14
|
|
|||
Net revenue
|
2,123.3
|
|
|
1,904.8
|
|
|
218.5
|
|
|
11
|
|
|||
Sales and marketing
|
669.5
|
|
|
582.3
|
|
|
87.2
|
|
|
15
|
|
|||
Other operating costs
|
318.7
|
|
|
294.2
|
|
|
24.5
|
|
|
8
|
|
|||
General and administrative
|
295.1
|
|
|
189.7
|
|
|
105.4
|
|
|
56
|
|
|||
Depreciation and amortization
|
318.5
|
|
|
270.1
|
|
|
48.4
|
|
|
18
|
|
|||
Income from operations
|
$
|
521.5
|
|
|
$
|
568.5
|
|
|
$
|
(47.0
|
)
|
|
(8
|
)%
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
$
|
1,264.5
|
|
|
$
|
991.7
|
|
|
$
|
272.8
|
|
|
28
|
%
|
Network fees and other costs
|
454.9
|
|
|
358.6
|
|
|
96.3
|
|
|
27
|
|
|||
Net revenue
|
809.6
|
|
|
633.1
|
|
|
176.5
|
|
|
28
|
|
|||
Sales and marketing
|
277.9
|
|
|
212.5
|
|
|
65.4
|
|
|
31
|
|
|||
Segment profit
|
$
|
531.7
|
|
|
$
|
420.6
|
|
|
$
|
111.1
|
|
|
26
|
%
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
$
|
2,303.1
|
|
|
$
|
2,091.3
|
|
|
$
|
211.8
|
|
|
10
|
%
|
Network fees and other costs
|
1,325.2
|
|
|
1,178.4
|
|
|
146.8
|
|
|
12
|
|
|||
Net revenue
|
977.9
|
|
|
912.9
|
|
|
65.0
|
|
|
7
|
|
|||
Sales and marketing
|
368.6
|
|
|
345.5
|
|
|
23.1
|
|
|
7
|
|
|||
Segment profit
|
$
|
609.3
|
|
|
$
|
567.4
|
|
|
$
|
41.9
|
|
|
7
|
%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
$
|
458.9
|
|
|
$
|
496.0
|
|
|
$
|
(37.1
|
)
|
|
(7
|
)%
|
Network fees and other costs
|
123.1
|
|
|
137.2
|
|
|
(14.1
|
)
|
|
(10
|
)
|
|||
Net revenue
|
335.8
|
|
|
358.8
|
|
|
(23.0
|
)
|
|
(6
|
)
|
|||
Sales and marketing
|
23.0
|
|
|
24.3
|
|
|
(1.3
|
)
|
|
(5
|
)
|
|||
Segment profit
|
$
|
312.8
|
|
|
$
|
334.5
|
|
|
$
|
(21.7
|
)
|
|
(6
|
)%
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net cash provided by operating activities
|
$
|
936.3
|
|
|
$
|
784.8
|
|
|
$
|
645.1
|
|
Net cash provided by (used in) investing activities
|
1,073.7
|
|
|
(684.1
|
)
|
|
(570.1
|
)
|
|||
Net cash (used in) provided by financing activities
|
(508.7
|
)
|
|
1,032.4
|
|
|
(133.0
|
)
|
|
|
|
Period
|
|
Leverage
Ratio
(must not exceed)
|
|
Interest Coverage
Ratio
(must exceed)
|
December 31, 2018 to September 30, 2019
|
|
5.75 to 1.00
|
|
4.00 to 1.00
|
December 31, 2019 to September 30, 2020
|
|
5.00 to 1.00
|
|
4.00 to 1.00
|
December 31, 2020 and thereafter
|
|
4.25 to 1.00
|
|
4.00 to 1.00
|
|
|
|
|
|
|
Payments Due By Period
|
||||||||||||||||
|
Total
|
|
Less than
1 year
|
|
1 - 3 Years
|
|
3 - 5 Years
|
|
More than
5 Years
|
||||||||||
Operating leases
|
$
|
178.5
|
|
|
$
|
27.8
|
|
|
$
|
44.9
|
|
|
$
|
34.6
|
|
|
$
|
71.2
|
|
Capital leases
|
61.0
|
|
|
24.5
|
|
|
31.2
|
|
|
5.3
|
|
|
—
|
|
|||||
Borrowings
(1)
|
9,176.9
|
|
|
1,021.4
|
|
|
1,058.8
|
|
|
4,213.8
|
|
|
2,882.9
|
|
|||||
Purchase commitments
(2)(3)
|
374.5
|
|
|
207.5
|
|
|
117.4
|
|
|
36.8
|
|
|
12.8
|
|
|||||
Obligations under TRAs
(4)
|
663.2
|
|
|
74.7
|
|
|
60.6
|
|
|
66.1
|
|
|
461.8
|
|
|||||
Total
|
$
|
10,454.1
|
|
|
$
|
1,355.9
|
|
|
$
|
1,312.9
|
|
|
$
|
4,356.6
|
|
|
$
|
3,428.7
|
|
|
(1)
|
Represents principal and variable interest payments due under our senior unsecured notes, senior secured credit facilities and the loan agreement for our corporate headquarters facility as of
December 31, 2018
. Interest payments are approximately as follows:
$282.6 million
for less than 1 year;
$536.5 million
for 1 - 3 years;
$366.8 million
for 3 - 5 years and
$130.3 million
for more than 5 years. Variable interest payments were calculated using interest rates as of
December 31, 2018
. The
$520.1 million
paydown in January 2019 of the remaining outstanding balance of our Term B-3 Loan, as discussed in Note 7 - Long-term Debt in “Item 8 - Financial Statements and Supplementary Data,” has been reflected.
|
(2)
|
Includes obligations related to software licenses, software maintenance support and telecommunication and network services.
|
(3)
|
We have agreements with third-party processors to provide gateway authorization and other processing services. These agreements require us to submit a minimum number of transactions for processing. If we submit a number of transactions that is less than the minimum, we are required to pay the third party processor’s fees that they would have received if we had submitted the required minimum number of transactions. Processing services includes amounts due under network sponsorship agreements.
|
(4)
|
Represents estimated TRA payments to various parties and cash payments to exercise the call options pursuant to which certain additional obligations of the Company under the Fifth Third and Mercury TRAs would be terminated. See Note 8 - Tax Receivable Agreements in “Item 8 - Financial Statements and Supplementary Data” for more details.
|
|
|
|
|
|
|
|
Page
|
Worldpay, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Revenue
|
$
|
3,925.4
|
|
|
$
|
4,026.5
|
|
|
$
|
3,579.0
|
|
Network fees and other costs
(1)
|
—
|
|
|
1,903.2
|
|
|
1,674.2
|
|
|||
Sales and marketing
|
1,131.7
|
|
|
669.5
|
|
|
582.3
|
|
|||
Other operating costs
|
698.0
|
|
|
318.7
|
|
|
294.2
|
|
|||
General and administrative
|
662.1
|
|
|
295.1
|
|
|
189.7
|
|
|||
Depreciation and amortization
|
1,095.0
|
|
|
318.5
|
|
|
270.1
|
|
|||
Income from operations
|
338.6
|
|
|
521.5
|
|
|
568.5
|
|
|||
Interest expense—net
|
(304.9
|
)
|
|
(140.6
|
)
|
|
(109.5
|
)
|
|||
Non-operating (expense) income
|
(41.8
|
)
|
|
432.8
|
|
|
(36.3
|
)
|
|||
(Loss) income before applicable income taxes
|
(8.1
|
)
|
|
813.7
|
|
|
422.7
|
|
|||
Income tax (benefit) expense
|
(27.7
|
)
|
|
631.0
|
|
|
141.8
|
|
|||
Net income
|
19.6
|
|
|
182.7
|
|
|
280.9
|
|
|||
Less: Net income attributable to non-controlling interests
|
(6.8
|
)
|
|
(52.6
|
)
|
|
(67.7
|
)
|
|||
Net income attributable to Worldpay, Inc.
|
$
|
12.8
|
|
|
$
|
130.1
|
|
|
$
|
213.2
|
|
Net income per share attributable to Worldpay, Inc. Class A common stock:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.04
|
|
|
$
|
0.81
|
|
|
$
|
1.37
|
|
Diluted
|
$
|
0.04
|
|
|
$
|
0.80
|
|
|
$
|
1.32
|
|
Shares used in computing net income per share of Class A common stock:
|
|
|
|
|
|
|
|
||||
Basic
|
292,992,892
|
|
|
161,293,062
|
|
|
156,043,636
|
|
|||
Diluted
|
295,214,282
|
|
|
162,807,146
|
|
|
162,115,549
|
|
(1)
|
See Note 2 - Revenue Recognition, which addresses the change in presentation.
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
$
|
19.6
|
|
|
$
|
182.7
|
|
|
$
|
280.9
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
||||
(Loss) gain on foreign currency translation and hedging activities
|
(759.1
|
)
|
|
10.9
|
|
|
4.0
|
|
|||
Comprehensive (loss) income
|
(739.5
|
)
|
|
193.6
|
|
|
284.9
|
|
|||
Less: Comprehensive loss (income) attributable to non-controlling interests
|
18.2
|
|
|
(54.4
|
)
|
|
(68.7
|
)
|
|||
Comprehensive (loss) income attributable to Worldpay, Inc.
|
$
|
(721.3
|
)
|
|
$
|
139.2
|
|
|
$
|
216.2
|
|
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
196.5
|
|
|
$
|
126.5
|
|
Accounts receivable—net
|
1,694.8
|
|
|
986.6
|
|
||
Settlement assets and merchant float
|
3,132.3
|
|
|
142.0
|
|
||
Prepaid expenses
|
80.0
|
|
|
33.5
|
|
||
Other
|
526.1
|
|
|
84.0
|
|
||
Total current assets
|
5,629.7
|
|
|
1,372.6
|
|
||
Property, equipment and software—net
|
1,074.1
|
|
|
473.7
|
|
||
Intangible assets—net
|
3,127.8
|
|
|
678.5
|
|
||
Goodwill
|
14,137.9
|
|
|
4,173.0
|
|
||
Deferred taxes
|
789.9
|
|
|
739.5
|
|
||
Proceeds from senior unsecured notes
|
—
|
|
|
1,135.2
|
|
||
Other assets
|
129.1
|
|
|
94.5
|
|
||
Total assets
|
$
|
24,888.5
|
|
|
$
|
8,667.0
|
|
Liabilities and equity
|
|
|
|
|
|
||
Current liabilities:
|
|
|
|
|
|
||
Accounts payable and accrued expenses
|
$
|
1,188.7
|
|
|
$
|
631.9
|
|
Settlement obligations
|
3,723.6
|
|
|
816.2
|
|
||
Current portion of notes payable
|
225.7
|
|
|
107.9
|
|
||
Current portion of tax receivable agreement obligations
|
73.1
|
|
|
245.5
|
|
||
Deferred income
|
25.1
|
|
|
18.9
|
|
||
Current maturities of capital lease obligations
|
22.7
|
|
|
8.0
|
|
||
Other
|
630.3
|
|
|
6.0
|
|
||
Total current liabilities
|
5,889.2
|
|
|
1,834.4
|
|
||
Long-term liabilities:
|
|
|
|
|
|
||
Notes payable
|
7,622.1
|
|
|
5,586.4
|
|
||
Tax receivable agreement obligations
|
590.8
|
|
|
535.0
|
|
||
Capital lease obligations
|
34.3
|
|
|
4.5
|
|
||
Deferred taxes
|
473.7
|
|
|
65.6
|
|
||
Other
|
74.4
|
|
|
40.5
|
|
||
Total long-term liabilities
|
8,795.3
|
|
|
6,232.0
|
|
||
Total liabilities
|
14,684.5
|
|
|
8,066.4
|
|
||
Commitments and contingencies (See Note 11 - Commitments, Contingencies and Guarantees)
|
|
|
|
|
|
||
Equity:
|
|
|
|
|
|
||
Class A common stock, $0.00001 par value; 890,000,000 shares authorized; 300,454,590 shares outstanding at December 31, 2018; 162,595,981 shares outstanding at December 31, 2017
|
—
|
|
|
—
|
|
||
Class B common stock, no par value; 100,000,000 shares authorized; 10,252,826 shares issued and outstanding at December 31, 2018; 15,252,826 shares issued and outstanding at December 31, 2017
|
—
|
|
|
—
|
|
||
Preferred stock, $0.00001 par value; 10,000,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
||
Paid-in capital
|
10,135.3
|
|
|
55.4
|
|
||
Retained earnings
|
593.1
|
|
|
558.0
|
|
||
Accumulated other comprehensive (loss) income
|
(731.2
|
)
|
|
2.9
|
|
||
Treasury stock, at cost; 3,574,553 shares at December 31, 2018 and 2,861,671 shares at December 31, 2017
|
(142.8
|
)
|
|
(83.8
|
)
|
||
Total Worldpay, Inc. equity
|
9,854.4
|
|
|
532.5
|
|
||
Non-controlling interests
|
349.6
|
|
|
68.1
|
|
||
Total equity
|
10,204.0
|
|
|
600.6
|
|
||
Total liabilities and equity
|
$
|
24,888.5
|
|
|
$
|
8,667.0
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Operating Activities:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
19.6
|
|
|
$
|
182.7
|
|
|
$
|
280.9
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization expense
|
1,095.0
|
|
|
318.5
|
|
|
270.1
|
|
|||
Amortization of customer incentives
|
27.4
|
|
|
24.3
|
|
|
25.8
|
|
|||
Amortization and write-off of debt issuance costs
|
69.6
|
|
|
6.0
|
|
|
22.6
|
|
|||
Gain on foreign currency forward
|
(35.9
|
)
|
|
(33.1
|
)
|
|
—
|
|
|||
Share-based compensation expense
|
124.8
|
|
|
47.9
|
|
|
35.9
|
|
|||
Deferred tax (benefit) expense
|
(91.1
|
)
|
|
596.8
|
|
|
79.7
|
|
|||
Excess tax benefit from share-based compensation
|
—
|
|
|
—
|
|
|
(12.2
|
)
|
|||
Tax receivable agreements non-cash items
|
(3.0
|
)
|
|
(421.7
|
)
|
|
(3.9
|
)
|
|||
Other
|
20.9
|
|
|
4.0
|
|
|
0.5
|
|
|||
Change in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts receivable
|
(172.3
|
)
|
|
(38.9
|
)
|
|
(212.9
|
)
|
|||
Net settlement assets and obligations
|
63.0
|
|
|
25.3
|
|
|
79.7
|
|
|||
Prepaid and other assets
|
(64.7
|
)
|
|
(25.7
|
)
|
|
(3.0
|
)
|
|||
Accounts payable and accrued expenses
|
(141.0
|
)
|
|
130.5
|
|
|
91.6
|
|
|||
Other liabilities
|
24.0
|
|
|
(31.8
|
)
|
|
(9.7
|
)
|
|||
Net cash provided by operating activities
|
936.3
|
|
|
784.8
|
|
|
645.1
|
|
|||
Investing Activities:
|
|
|
|
|
|
|
|
||||
Purchases of property and equipment
|
(304.9
|
)
|
|
(110.8
|
)
|
|
(118.2
|
)
|
|||
Acquisition of customer portfolios and related assets and other
|
(74.4
|
)
|
|
(41.8
|
)
|
|
(23.6
|
)
|
|||
Purchase of interest rate caps
|
(8.1
|
)
|
|
—
|
|
|
(21.5
|
)
|
|||
Proceeds from foreign currency forward
|
71.5
|
|
|
—
|
|
|
—
|
|
|||
Cash acquired (used) in acquisitions, net of cash used
|
1,389.6
|
|
|
(531.5
|
)
|
|
(406.8
|
)
|
|||
Net cash provided by (used in) investing activities
|
1,073.7
|
|
|
(684.1
|
)
|
|
(570.1
|
)
|
|||
Financing Activities:
|
|
|
|
|
|
|
|
||||
Proceeds from issuance of long-term debt
|
2,951.8
|
|
|
1,270.0
|
|
|
3,234.4
|
|
|||
Proceeds from issuance of senior unsecured notes
|
—
|
|
|
1,135.2
|
|
|
—
|
|
|||
Borrowings on revolving credit facility
|
4,076.0
|
|
|
8,442.0
|
|
|
1,250.0
|
|
|||
Repayment of revolving credit facility
|
(4,251.0
|
)
|
|
(8,217.0
|
)
|
|
(1,250.0
|
)
|
|||
Repayment of debt and capital lease obligations
|
(2,835.1
|
)
|
|
(143.7
|
)
|
|
(3,084.9
|
)
|
|||
Payment of debt issuance costs
|
(91.1
|
)
|
|
(27.6
|
)
|
|
(20.1
|
)
|
|||
Proceeds from issuance of Class A common stock under employee stock plans
|
23.8
|
|
|
14.5
|
|
|
15.4
|
|
|||
Purchase and cancellation of Class A common stock
|
—
|
|
|
(1,268.0
|
)
|
|
—
|
|
|||
Repurchase of Class A common stock (including to satisfy tax withholding obligations)
|
(176.6
|
)
|
|
(10.1
|
)
|
|
(87.7
|
)
|
|||
Settlement of and payments under certain tax receivable agreements
|
(196.0
|
)
|
|
(140.3
|
)
|
|
(189.4
|
)
|
|||
Excess tax benefit from share-based compensation
|
—
|
|
|
—
|
|
|
12.2
|
|
|||
Distribution to non-controlling interests
|
(10.5
|
)
|
|
(22.6
|
)
|
|
(12.9
|
)
|
|||
Net cash (used in) provided by financing activities
|
(508.7
|
)
|
|
1,032.4
|
|
|
(133.0
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
1,501.3
|
|
|
1,133.1
|
|
|
(58.0
|
)
|
|||
Cash and cash equivalents—Beginning of period
|
1,272.2
|
|
|
139.1
|
|
|
197.1
|
|
|||
Effect of exchange rate changes on cash
|
(192.2
|
)
|
|
—
|
|
|
—
|
|
|||
Cash and cash equivalents—End of period
|
$
|
2,581.3
|
|
|
$
|
1,272.2
|
|
|
$
|
139.1
|
|
Cash Payments:
|
|
|
|
|
|
|
|
||||
Interest
|
$
|
302.9
|
|
|
$
|
123.1
|
|
|
$
|
102.7
|
|
Income taxes
|
29.4
|
|
|
45.8
|
|
|
51.1
|
|
|||
Non-cash Items:
|
|
|
|
|
|
||||||
Issuance of tax receivable agreements to related parties
|
120.9
|
|
|
647.5
|
|
|
171.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|||||||||||||||||||
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
Other
|
|
Non-
|
|||||||||||||||||||||||||
|
Total
|
|
Class A
|
|
Class B
|
|
Treasury Stock
|
|
Paid-in
|
|
Retained
|
|
Comprehensive
|
|
Controlling
|
|||||||||||||||||||||||||
|
Equity
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Income (Loss)
|
|
Interests
|
|||||||||||||||||||
Beginning Balance, January 1, 2018
|
$
|
600.6
|
|
|
162.6
|
|
|
$
|
—
|
|
|
15.3
|
|
|
$
|
—
|
|
|
2.9
|
|
|
$
|
(83.8
|
)
|
|
$
|
55.4
|
|
|
$
|
558.0
|
|
|
$
|
2.9
|
|
|
$
|
68.1
|
|
Cumulative effect of accounting change
|
22.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22.3
|
|
|
—
|
|
|
—
|
|
||||||||
Net income
|
19.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12.8
|
|
|
—
|
|
|
6.8
|
|
||||||||
Issuance of Class A common stock for acquisition
|
10,364.8
|
|
|
133.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
(64.6
|
)
|
|
10,429.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Issuance of Class A common stock under employee benefit trust and employee benefit plans, net of forfeitures
|
23.8
|
|
|
1.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
32.2
|
|
|
(8.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Repurchase of Class A common stock (including to satisfy tax withheld obligation)
|
(176.6
|
)
|
|
(2.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
(26.6
|
)
|
|
(150.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Issuance of Class A common stock and cancellation of Class B common stock in connection with Fifth Third Stock sale
|
—
|
|
|
5.0
|
|
|
—
|
|
|
(5.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Settlement of certain tax receivable agreements
|
29.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Issuance of tax receivable agreements
|
(33.9
|
)
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Unrealized loss on hedging activities and foreign currency translation, net of tax
|
(759.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(734.1
|
)
|
|
(25.0
|
)
|
||||||||
Distribution to non-controlling interests
|
(10.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
(10.5
|
)
|
||||||||
Share-based compensation
|
124.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
119.0
|
|
|
—
|
|
|
—
|
|
|
5.0
|
|
||||||||
Reallocation of non-controlling interests of Worldpay Holding due to change in ownership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(305.2
|
)
|
|
—
|
|
|
—
|
|
|
305.2
|
|
||||||||
Ending Balance, December 31, 2018
|
$
|
10,204.0
|
|
|
300.5
|
|
|
$
|
—
|
|
|
10.3
|
|
|
$
|
—
|
|
|
3.6
|
|
|
$
|
(142.8
|
)
|
|
$
|
10,135.3
|
|
|
$
|
593.1
|
|
|
$
|
(731.2
|
)
|
|
$
|
349.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|||||||||||||||||||
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
Other
|
|
Non-
|
|||||||||||||||||||||||||
|
Total
|
|
Class A
|
|
Class B
|
|
Treasury Stock
|
|
Paid-in
|
|
Retained
|
|
Comprehensive
|
|
Controlling
|
|||||||||||||||||||||||||
|
Equity
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Income (Loss)
|
|
Interests
|
|||||||||||||||||||
Beginning Balance, January 1, 2017
|
$
|
1,607.3
|
|
|
161.1
|
|
|
$
|
—
|
|
|
35.0
|
|
|
$
|
—
|
|
|
2.7
|
|
|
$
|
(73.7
|
)
|
|
$
|
706.1
|
|
|
$
|
689.5
|
|
|
$
|
(6.2
|
)
|
|
$
|
291.6
|
|
Cumulative effect of accounting change
|
0.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.3
|
|
|
(0.8
|
)
|
|
—
|
|
|
—
|
|
||||||||
Net income
|
182.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
130.1
|
|
|
—
|
|
|
52.6
|
|
||||||||
Issuance of Class A common stock under employee stock plans, net of forfeitures
|
14.5
|
|
|
1.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Repurchase of Class A common stock (to satisfy tax withholding obligation)
|
(10.1
|
)
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
(10.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Purchase and cancellation of Class A common stock
|
(1,270.6
|
)
|
|
—
|
|
|
—
|
|
|
(19.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,009.8
|
)
|
|
(260.8
|
)
|
|
—
|
|
|
—
|
|
||||||||
Settlement of certain tax receivable agreements
|
59.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Issuance of tax receivable agreements
|
(19.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Unrealized gain on hedging activities, net of tax
|
10.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.1
|
|
|
1.8
|
|
||||||||
Distribution to non-controlling interests
|
(22.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22.6
|
)
|
||||||||
Share-based compensation
|
47.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41.3
|
|
|
—
|
|
|
—
|
|
|
6.6
|
|
||||||||
Reallocation of non-controlling interests of Worldpay Holding due to change in ownership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
261.9
|
|
|
—
|
|
|
—
|
|
|
(261.9
|
)
|
||||||||
Ending Balance, December 31, 2017
|
$
|
600.6
|
|
|
162.6
|
|
|
$
|
—
|
|
|
15.3
|
|
|
$
|
—
|
|
|
2.9
|
|
|
$
|
(83.8
|
)
|
|
$
|
55.4
|
|
|
$
|
558.0
|
|
|
$
|
2.9
|
|
|
$
|
68.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|||||||||||||||||||
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
Other
|
|
Non-
|
|||||||||||||||||||||||||
|
Total
|
|
Class A
|
|
Class B
|
|
Treasury Stock
|
|
Paid-in
|
|
Retained
|
|
Comprehensive
|
|
Controlling
|
|||||||||||||||||||||||||
|
Equity
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Income (Loss)
|
|
Interests
|
|||||||||||||||||||
Beginning Balance, January 1, 2016
|
$
|
1,225.1
|
|
|
155.5
|
|
|
$
|
—
|
|
|
35.0
|
|
|
$
|
—
|
|
|
2.6
|
|
|
$
|
(67.4
|
)
|
|
$
|
553.1
|
|
|
$
|
476.3
|
|
|
$
|
(9.2
|
)
|
|
$
|
272.3
|
|
Net income
|
280.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
213.2
|
|
|
—
|
|
|
67.7
|
|
||||||||
Issuance of Class A common stock under employee stock plans, net of forfeitures
|
15.4
|
|
|
1.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Excess tax benefit from employee share-based compensation
|
12.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Repurchase of Class A common stock (including to satisfy tax withholding obligation)
|
(87.7
|
)
|
|
(1.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
(6.3
|
)
|
|
(81.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Exercise of warrant
|
—
|
|
|
5.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25.0
|
|
|
—
|
|
|
—
|
|
|
(25.0
|
)
|
||||||||
Termination of certain tax receivable agreements
|
130.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
130.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Issuance of tax receivable agreements
|
4.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Unrealized gain on hedging activities and other, net of tax
|
4.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.0
|
|
|
1.0
|
|
||||||||
Distribution to non-controlling interests
|
(12.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12.9
|
)
|
||||||||
Share-based compensation
|
35.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29.4
|
|
|
—
|
|
|
—
|
|
|
6.5
|
|
||||||||
Reallocation of non-controlling interests of Worldpay Holding due to change in ownership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18.0
|
|
|
—
|
|
|
—
|
|
|
(18.0
|
)
|
||||||||
Ending Balance, December 31, 2016
|
$
|
1,607.3
|
|
|
161.1
|
|
|
$
|
—
|
|
|
35.0
|
|
|
$
|
—
|
|
|
2.7
|
|
|
$
|
(73.7
|
)
|
|
$
|
706.1
|
|
|
$
|
689.5
|
|
|
$
|
(6.2
|
)
|
|
$
|
291.6
|
|
|
|
|
•
|
Network fees and other costs
primarily consist of pass through expenses incurred by the Company in connection with providing processing services to the Company’s clients, including Visa and Mastercard network association fees and payment network fees and only relates to the years ended
December 31, 2017
and
2016
. Following the Company’s adoption of ASC 606 on January 1, 2018, network fees and other costs are presented net within revenue.
|
•
|
Sales and marketing
expense primarily consists of salaries, commissions and benefits paid to sales personnel, sales management and other sales and marketing personnel, amortization of capitalized commission fees, payments made to multiple referral partners, and advertising and promotional costs.
|
|
|
|
•
|
Other operating costs
primarily consist of compensation and benefits paid to operational and IT personnel, costs associated with operating the Company’s technology platform and data centers, information technology costs for processing transactions, product development costs, software fees and maintenance costs.
|
•
|
General and administrative
expenses primarily consist of compensation and benefits paid to executive management and administrative employees, including finance, human resources, product, legal and risk management, share-based compensation costs, office equipment, occupancy costs and consulting costs.
|
•
|
Non-operating income (expense):
|
◦
|
Non-operating expense for the
year ended December 31, 2018
primarily consists of expenses relating to the Company’s financing arrangements entered into in connection with the Legacy Worldpay acquisition, repricing of the Company’s debt and the change in fair value of the Mercury Payment Systems, LLC (“Mercury”) Tax Receivable Agreement (“TRA”) (see Note 15 - Fair Value Measurements), partially offset by a gain on the settlement of a deal contingent forward entered into in connection with the Company’s acquisition of Legacy Worldpay.
|
◦
|
Non-operating income for the year ended
December 31, 2017
primarily consists of a gain relating to the impact to the TRA liability as a result of the Tax Cuts and Jobs Act (“Tax Reform”) signed into law on December 22, 2017 (see note 8 - Tax Receivable Agreements), and an unrealized gain relating to the change in the fair value of a deal contingent foreign currency forward entered into in connection with the Legacy Worldpay acquisition (see Note 9 - Derivatives and Hedging Activities), partially offset by the change in the fair value of a TRA entered into as part of the acquisition of Mercury (see Note 8 - Tax Receivable Agreements).
|
◦
|
Non-operating expense for the year ended
December 31, 2016
relates to the change in fair value of the Mercury TRA entered into as part of the acquisition of Mercury (see Note 8 - Tax Receivable Agreements) and a charge related to the refinancing of the Company’s senior secured credit facilities (see Note 7 - Long-Term Debt).
|
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Cash and cash equivalents on the Consolidated Statements of Financial Position
|
$
|
196.5
|
|
|
$
|
126.5
|
|
Proceeds from senior unsecured notes - restricted for closing of Worldpay acquisition
|
—
|
|
|
1,135.2
|
|
||
Other restricted cash (in other current assets)
|
482.1
|
|
|
10.5
|
|
||
Merchant float (in settlement assets and merchant float)
|
1,902.7
|
|
|
—
|
|
||
Total cash and cash equivalents per the Consolidated Statements of Cash Flows
|
$
|
2,581.3
|
|
|
$
|
1,272.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
Technology Solutions
|
|
Merchant Solutions
|
|
Issuer Solutions
|
|
Total
|
||||||||
Major Products and Services
(1)(2)
|
|
|
|
|
|
|
|
||||||||
Processing services
|
$
|
1,087.9
|
|
|
$
|
1,544.4
|
|
|
$
|
199.2
|
|
|
$
|
2,831.5
|
|
Products and services
|
513.5
|
|
|
431.8
|
|
|
148.6
|
|
|
1,093.9
|
|
||||
Total
|
$
|
1,601.4
|
|
|
$
|
1,976.2
|
|
|
$
|
347.8
|
|
|
$
|
3,925.4
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
Technology Solutions
|
|
Merchant Solutions
|
|
Issuer Solutions
|
|
Total
|
||||||||
Major Products and Services
(1)(2)
|
|
|
|
|
|
|
|
||||||||
Processing services
|
$
|
1,064.5
|
|
|
$
|
2,066.0
|
|
|
$
|
279.9
|
|
|
$
|
3,410.4
|
|
Products and services
|
200.0
|
|
|
237.1
|
|
|
179.0
|
|
|
616.1
|
|
||||
Total
|
$
|
1,264.5
|
|
|
$
|
2,303.1
|
|
|
$
|
458.9
|
|
|
$
|
4,026.5
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
Technology Solutions
|
|
Merchant Solutions
|
|
Issuer Solutions
|
|
Total
|
||||||||
Major Products and Services
(1)(2)
|
|
|
|
|
|
|
|
||||||||
Processing services
|
$
|
873.3
|
|
|
$
|
1,875.1
|
|
|
$
|
302.3
|
|
|
$
|
3,050.7
|
|
Products and services
|
118.4
|
|
|
216.2
|
|
|
193.7
|
|
|
528.3
|
|
||||
Total
|
$
|
991.7
|
|
|
$
|
2,091.3
|
|
|
$
|
496.0
|
|
|
$
|
3,579.0
|
|
|
(
1)
|
Revenue for the years ended
December 31, 2017
and
2016
presented in the tables above is prior to the Company’s adoption of ASC 606 and therefore network fees and other costs are presented separately and not are netted within revenue.
|
(2)
|
Revenue breakdown is based on management’s view and certain products and services revenue may be based on the number or volume of transactions.
|
|
|
|
|
|
|
|
|
|
Cash acquired
|
$
|
569.9
|
|
Current assets
(1)
|
4,113.8
|
|
|
Property, equipment and software
|
561.1
|
|
|
Intangible assets
|
3,380.1
|
|
|
Goodwill
|
10,571.9
|
|
|
Other non-current assets
|
109.3
|
|
|
Current liabilities
(2)
|
(4,524.8
|
)
|
|
Long-term debt
(3)
|
(2,304.7
|
)
|
|
Deferred tax liability
|
(532.8
|
)
|
|
Non-current liabilities
|
(68.3
|
)
|
|
Total purchase price
|
$
|
11,875.5
|
|
|
(1)
|
Includes
$1,944.9 million
of merchant float and
$511.1 million
of other restricted cash.
|
(2)
|
Includes
$118.6 million
of dividend payable to reflect the special dividend granted to the shareholders of Legacy Worldpay.
|
(3)
|
Includes
$1,631.0 million
of debt which was paid off subsequent to the completion of acquisition.
|
|
|
|
|
Year Ended December 31,
|
||||||
|
2018 (Pro forma)
|
|
2017 (Pro forma)
|
||||
Total revenue
(1)
|
$
|
3,989.2
|
|
|
$
|
6,171.8
|
|
Net (loss) income attributable to Worldpay, Inc.
|
215.4
|
|
|
(192.6
|
)
|
||
Net (loss) income per share attributable to Worldpay, Inc. Class A common stock:
|
|
|
|
||||
Basic
|
$
|
0.74
|
|
|
$
|
(0.65
|
)
|
Diluted
|
$
|
0.73
|
|
|
$
|
(0.65
|
)
|
Shares used in computing net (loss) per share of Class A common stock:
|
|
|
|
||||
Basic
|
292,992,892
|
|
|
295,693,062
|
|
||
Diluted
|
295,214,282
|
|
|
295,693,062
|
|
(1)
|
Revenue for the year ended
December 31, 2017
presented in the tables above is prior to the Company’s adoption of ASC 606 and therefore network fees and other costs are presented separately and not netted within revenue.
|
•
|
additional amortization expense that would have been recognized relating to the acquired intangible assets; and
|
•
|
adjustment to interest expense to reflect the additional borrowings of the Company in conjunction with the acquisition and removal of Legacy Worldpay debt.
|
•
|
a reduction in expenses for the
year ended December 31, 2018
and a corresponding increase in the
year ended December 31, 2017
for acquisition-related transaction costs and debt refinancing costs incurred by the Company.
|
Cash acquired
|
$
|
11.9
|
|
Current assets
|
6.5
|
|
|
Property, equipment and software
|
92.1
|
|
|
Intangible assets
|
47.8
|
|
|
Goodwill
|
433.8
|
|
|
Other assets
|
0.1
|
|
|
Current liabilities
|
(18.3
|
)
|
|
Deferred tax liability
|
(22.0
|
)
|
|
Non-current liabilities
|
(8.5
|
)
|
|
Total purchase price
|
$
|
543.4
|
|
|
|
|
|
|
Estimated Useful Life
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Land
|
|
N/A
|
|
$
|
6.4
|
|
|
$
|
6.4
|
|
Building and improvements
|
|
15 - 40 years
|
|
37.6
|
|
|
34.4
|
|
||
Furniture and equipment
|
|
2 - 10 years
|
|
287.1
|
|
|
197.5
|
|
||
Software
|
|
3 - 8 years
|
|
1,114.4
|
|
|
557.5
|
|
||
Leasehold improvements
|
|
3 - 10 years
|
|
15.6
|
|
|
12.7
|
|
||
Work in progress
|
|
|
|
153.9
|
|
|
37.3
|
|
||
Accumulated depreciation
|
|
|
|
(540.9
|
)
|
|
(372.1
|
)
|
||
Property, equipment and software - net
|
|
|
|
$
|
1,074.1
|
|
|
$
|
473.7
|
|
|
|
|
|
Technology Solutions
|
|
Merchant Solutions
|
|
Issuer Solutions
|
|
Total
|
||||||||
Balance as of December 31, 2016
|
$
|
—
|
|
|
$
|
3,163.7
|
|
|
$
|
574.9
|
|
|
$
|
3,738.6
|
|
Goodwill attributable to prior period acquisition
(1)
|
—
|
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
||||
Goodwill attributable to Paymetric acquisition
|
—
|
|
|
434.0
|
|
|
—
|
|
|
434.0
|
|
||||
Balance as of December 31, 2017
|
$
|
—
|
|
|
$
|
3,598.1
|
|
|
$
|
574.9
|
|
|
$
|
4,173.0
|
|
Re-allocation of Legacy Vantiv for reorganized reportable segments
|
2,697.0
|
|
|
(2,697.0
|
)
|
|
—
|
|
|
—
|
|
||||
Goodwill attributable to prior period acquisition
(1)
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
||||
Goodwill attributable to Legacy Worldpay acquisition
|
7,367.7
|
|
|
3,183.9
|
|
|
20.3
|
|
|
10,571.9
|
|
||||
Effect of foreign currency translation
|
(505.4
|
)
|
|
(150.7
|
)
|
|
—
|
|
|
(656.1
|
)
|
||||
Other acquisitions
|
49.3
|
|
|
—
|
|
|
—
|
|
|
49.3
|
|
||||
Balance as of December 31, 2018
|
$
|
9,608.4
|
|
|
$
|
3,934.3
|
|
|
$
|
595.2
|
|
|
$
|
14,137.9
|
|
|
(1)
|
Amount represents adjustments to goodwill associated with prior period acquisition as a result of the finalization of purchase accounting.
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Customer relationship intangible assets
|
|
$
|
4,540.9
|
|
|
$
|
1,712.7
|
|
Trade name
|
|
348.8
|
|
|
—
|
|
||
Customer portfolios and related assets
|
|
323.8
|
|
|
249.8
|
|
||
Patents
|
|
2.3
|
|
|
1.6
|
|
||
|
|
5,215.8
|
|
|
1,964.1
|
|
||
Less accumulated amortization on:
|
|
|
|
|
||||
Customer relationship intangible assets
|
|
1,865.5
|
|
|
1,156.4
|
|
||
Trade name
|
|
35.5
|
|
|
—
|
|
||
Customer portfolios and related assets
|
|
187.0
|
|
|
129.2
|
|
||
|
|
2,088.0
|
|
|
1,285.6
|
|
||
Intangible assets, net
|
|
$
|
3,127.8
|
|
|
$
|
678.5
|
|
|
|
|
2019
|
|
$
|
745.9
|
|
2020
|
|
600.6
|
|
|
2021
|
|
498.2
|
|
|
2022
|
|
434.8
|
|
|
2023
|
|
272.4
|
|
|
|
Amount
|
||
2019
|
|
$
|
24.5
|
|
2020
|
|
18.4
|
|
|
2021
|
|
12.8
|
|
|
2022
|
|
5.3
|
|
|
Total minimum lease payments
|
|
61.0
|
|
|
Less: Amount representing interest
|
|
(4.0
|
)
|
|
Present value of minimum lease payments
|
|
57.0
|
|
|
Less: Current maturities of capital lease obligations
|
|
(22.7
|
)
|
|
Long-term capital lease obligations
|
|
$
|
34.3
|
|
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Term A loan, maturing in January 2023
(1)
|
$
|
3,271.1
|
|
|
$
|
2,166.7
|
|
Term A loan, maturing in January 2023
(2)
|
597.6
|
|
|
—
|
|
||
Term A loan, maturing in October 2021
(3)
|
—
|
|
|
179.2
|
|
||
Term B loan, maturing in October 2023
(4)
|
520.1
|
|
|
757.4
|
|
||
Term B loan, maturing in August 2024
(5)
|
1,741.8
|
|
|
1,270.0
|
|
||
Senior Unsecured Dollar Notes, maturing in November 2025
(6)
|
500.0
|
|
|
500.0
|
|
||
Senior Unsecured Sterling Notes, maturing in November 2025
(7)
|
598.5
|
|
|
635.2
|
|
||
Senior Unsecured Euro Note, maturing in November 2022
(8)
|
617.5
|
|
|
—
|
|
||
Leasehold mortgage, expiring on August 10, 2021
(9)
|
10.0
|
|
|
10.1
|
|
||
Revolving credit facility, expiring in January 2023
(10)
|
50.0
|
|
|
225.0
|
|
||
Less: Current portion of notes payable
|
(225.7
|
)
|
|
(107.9
|
)
|
||
Less: Original issue discount
|
(6.2
|
)
|
|
(3.0
|
)
|
||
Less: Debt issuance costs
|
$
|
(52.6
|
)
|
|
$
|
(46.3
|
)
|
Notes payable
|
$
|
7,622.1
|
|
|
$
|
5,586.4
|
|
|
(1)
|
Interest at a variable base rate (LIBOR) plus a spread rate (150 basis points) (total rate of
3.94%
at
December 31, 2018
) and amortizing on a basis of
1.25%
per quarter during each of the first twelve quarters (June 2018 through March 2021),
1.875%
per quarter during the next four quarters (June 2021 through March 2022) and
2.50%
per quarter during the next three quarters (June 2022 through December 2022) with a balloon payment due at maturity.
|
(2)
|
£469 million
principal outstanding, translated to U.S. dollars at the spot rate of
1.2734
U.S. dollars per Pound Sterling at December 31, 2018. Interest at a variable base rate (GBP LIBOR) plus a spread rate (150 basis points) (total rate of
2.23%
at
December 31, 2018
) and amortizing on a basis of
1.25%
per quarter during each of the first twelve quarters (
June 2018 through March 2021
),
1.875%
per quarter during the next four quarters (
June 2021 through March 2022
) and
2.50%
per quarter during the next three quarters (
June 2022 through December 2022
) with a balloon payment due at maturity.
|
(3)
|
Outstanding principal balance paid down using the proceeds from the GBP Term Loan A financing as part of the June 22, 2018 amendment to the Existing Loan Agreement. See below for more details.
|
(4)
|
Interest payable at a variable base rate (LIBOR) plus a spread rate (175 basis points) (total rate of
4.19%
at
December 31, 2018
) and amortizing on a basis of
0.25%
per quarter, with a balloon payment due at maturity.
|
(5)
|
Interest payable at a variable base rate (LIBOR) plus a spread rate (175 basis points) (total rate of
4.19%
at
December 31, 2018
) and amortizing on a basis of
0.25%
per quarter, with a balloon payment due at maturity.
|
(6)
|
$500 million
principal senior unsecured notes with interest payable semi-annually at a fixed rate of
4.375%
and principal due upon maturity.
|
(7)
|
£470 million
principal senior unsecured notes with interest payable semi-annually at a fixed rate of
3.875%
and principal due upon maturity. The spot rate of
1.2734
U.S. dollars per Pound Sterling at
December 31, 2018
was used to translate the Note to U.S. dollars.
|
(8)
|
€500 million
principal senior unsecured note with interest payable semi-annually at a fixed rate of
3.75%
and principal due upon maturity. The spot rate of
1.1432
U.S. dollars per Euro at
December 31, 2018
was used to translate the Note to U.S. dollars. Includes remaining unamortized fair value premium of
$45.9 million
at
December 31, 2018
.
|
(9)
|
Interest payable monthly at a fixed rate of
6.22%
.
|
(10)
|
Available revolving credit facility of
$1.25 billion
borrowing interest at a variable base rate (total rate of
6.0%
at December 31, 2018.)
|
|
|
|
•
|
$1,605 million
of additional Term A loans maturing in January 2023
|
•
|
$535 million
of additional Term B loans maturing in August 2024
|
•
|
$600 million
of additional revolving credit commitments, resulting in total available revolving credit of
$1,250 million
|
•
|
$594.5 million
backstop (expired on June 15, 2018)
|
|
|
|
|
|
|
TRA
|
|
Settlement Date
|
|
Cash Buyout Payment
|
|
Balance Sheet Obligation Prior to Settlement
|
|
Deferred Taxes and Other
|
|
Net Gain Recorded in Equity
|
||||||||
Fifth Third 2018 call/put options
|
|
2018
|
|
$
|
(107.4
|
)
|
|
$
|
145.9
|
|
|
$
|
9.5
|
|
|
$
|
29.0
|
|
Mercury
|
|
June 2018
|
|
(38.0
|
)
|
|
38.0
|
|
|
—
|
|
|
—
|
|
||||
Fifth Third 2017 call/put options
|
|
2017
|
|
(63.4
|
)
|
|
157.6
|
|
|
34.4
|
|
|
59.8
|
|
||||
Mercury
|
|
June 2017
|
|
(38.1
|
)
|
|
38.1
|
|
|
—
|
|
|
—
|
|
||||
Fifth Third
|
|
July 2016
|
|
(116.3
|
)
|
|
330.7
|
|
|
84.1
|
|
|
130.3
|
|
||||
Mercury
|
|
June 2016
|
|
(41.4
|
)
|
|
41.4
|
|
|
—
|
|
|
—
|
|
|
Balance as of December 31, 2015
|
|
2016 TRA Payment
|
|
2016 TRA Settlements
|
|
2016 Secondary Offering
|
|
Change in Value
|
|
Balance as of December 31, 2016
|
||||||||||||
TRA with Fifth Third Bank
|
$
|
833.1
|
|
|
$
|
(31.2
|
)
|
|
$
|
(330.7
|
)
|
|
$
|
171.2
|
|
|
$
|
—
|
|
|
$
|
642.4
|
|
Mercury TRA
|
191.2
|
|
|
(22.3
|
)
|
|
(41.4
|
)
|
|
—
|
|
|
19.5
|
|
|
147.0
|
|
||||||
Total
|
$
|
1,024.3
|
|
|
$
|
(53.5
|
)
|
|
$
|
(372.1
|
)
|
|
$
|
171.2
|
|
|
$
|
19.5
|
|
|
$
|
789.4
|
|
|
Balance as of December 31, 2016
|
|
2017 TRA Payment
|
|
2017 TRA Settlements
|
|
2017 Fifth Third Share Purchase
|
|
Change in Value
(1)
|
|
Balance as of December 31, 2017
|
||||||||||||
TRA with Fifth Third Bank
|
$
|
642.4
|
|
|
$
|
(33.4
|
)
|
|
$
|
(157.6
|
)
|
|
$
|
647.5
|
|
|
$
|
(418.9
|
)
|
|
$
|
680.0
|
|
Mercury TRA
|
147.0
|
|
|
(22.3
|
)
|
|
(38.1
|
)
|
|
—
|
|
|
13.9
|
|
|
100.5
|
|
||||||
Total
|
$
|
789.4
|
|
|
$
|
(55.7
|
)
|
|
$
|
(195.7
|
)
|
|
$
|
647.5
|
|
|
$
|
(405.0
|
)
|
|
$
|
780.5
|
|
(1)
|
Change in TRA with Fifth Third bank is due to Tax Reform.
|
|
|
|
|
Balance as of December 31, 2017
|
|
2018 TRA Payment
|
|
2018 TRA Settlements
|
|
2018 Fifth Third Share Purchase
|
|
Change in Value
|
|
Balance as of December 31, 2018
|
||||||||||||
TRA with Fifth Third Bank
|
$
|
680.0
|
|
|
$
|
(44.3
|
)
|
|
$
|
(145.9
|
)
|
|
$
|
120.9
|
|
|
$
|
—
|
|
|
$
|
610.7
|
|
Mercury TRA
|
100.5
|
|
|
(17.4
|
)
|
|
(38.0
|
)
|
|
—
|
|
|
8.1
|
|
|
53.2
|
|
||||||
Total
|
$
|
780.5
|
|
|
$
|
(61.7
|
)
|
|
$
|
(183.9
|
)
|
|
$
|
120.9
|
|
|
$
|
8.1
|
|
|
$
|
663.9
|
|
Share Repurchase and Secondary Offerings by Year
|
|
TRA Liability
|
|
Deferred Tax Asset
|
|
Net Equity
|
||||||
2018
|
|
$
|
120.9
|
|
|
$
|
87.0
|
|
|
$
|
33.9
|
|
2017
|
|
647.5
|
|
|
627.8
|
|
|
19.7
|
|
|||
2016
|
|
171.2
|
|
|
175.3
|
|
|
(4.1
|
)
|
|
|
|
Derivative
|
Notional Value
|
Exposure Periods
|
Strike Rate
|
||
Interest rate swap
|
$
|
500
|
|
January 2018 to January 2019
|
|
Interest rate swap
|
600
|
|
June 2018 to January 2021
|
|
|
Interest rate swap
|
500
|
|
June 2019 to June 2021
|
|
|
Total
|
$
|
1,600
|
|
|
|
|
|
|
|
||
Interest rate cap
|
$
|
1,000
|
|
January 2017 to January 2020
|
0.75%
|
Interest rate cap
|
600
|
|
June 2018 to June 2021
|
2.25%
|
|
Total
|
$
|
1,600
|
|
|
|
|
Consolidated Statement of
Financial Position Location |
|
December 31, 2018
|
|
December 31, 2017
|
||||
Interest rate contracts
|
Other current assets
|
|
$
|
19.3
|
|
|
$
|
9.7
|
|
Interest rate contracts
|
Other long-term assets
|
|
5.3
|
|
|
14.7
|
|
||
Interest rate contracts
|
Other current liabilities
|
|
1.8
|
|
|
4.2
|
|
||
Interest rate contracts
|
Other long-term liabilities
|
|
8.2
|
|
|
0.2
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
||||||
Amount of loss (gain) recognized in OCI (effective portion)
(1)
|
$
|
(5.5
|
)
|
|
$
|
6.7
|
|
|
$
|
(6.9
|
)
|
Amount of gain (loss) reclassified from OCI into earnings (effective portion)
|
1.1
|
|
|
(9.4
|
)
|
|
(12.7
|
)
|
|||
Amount of gain (loss) recognized in earnings
(2)
|
0.6
|
|
|
(0.6
|
)
|
|
—
|
|
|
(1)
|
“OCI” represents other comprehensive income.
|
(2)
|
Amount represents hedge ineffectiveness.
|
|
|
|
|
|
|
|
Worldpay, Inc.
|
|
Fifth Third
|
|
Total
|
|||
As of December 31, 2016
|
161,134,831
|
|
|
35,042,826
|
|
|
196,177,657
|
|
% of ownership
|
82.14
|
%
|
|
17.86
|
%
|
|
|
|
Fifth Third exchange of Worldpay Holding units for shares of Class A common stock
|
19,790,000
|
|
|
(19,790,000
|
)
|
|
—
|
|
Purchase and cancellation of Class A common stock
|
(19,790,000
|
)
|
|
—
|
|
|
(19,790,000
|
)
|
Equity plan activity
(1)
|
1,461,150
|
|
|
—
|
|
|
1,461,150
|
|
As of December 31, 2017
|
162,595,981
|
|
|
15,252,826
|
|
|
177,848,807
|
|
% of ownership
|
91.42
|
%
|
|
8.58
|
%
|
|
|
|
Shares issued for acquisition
|
133,567,146
|
|
|
—
|
|
|
133,567,146
|
|
Fifth Third exchange of Worldpay Holding units for shares of Class A common stock
|
5,000,000
|
|
|
(5,000,000
|
)
|
|
—
|
|
Share repurchases
|
(1,791,967
|
)
|
|
—
|
|
|
(1,791,967
|
)
|
Equity plan activity
(1)
|
1,083,430
|
|
|
—
|
|
|
1,083,430
|
|
As of December 31, 2018
|
300,454,590
|
|
|
10,252,826
|
|
|
310,707,416
|
|
% of ownership
|
96.70
|
%
|
|
3.30
|
%
|
|
|
(1)
|
Includes stock issued under the equity plans less Class A common stock withheld to satisfy employee tax withholding obligations upon vesting or exercise of employee equity awards and forfeitures of restricted Class A common stock awards.
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
$
|
19.6
|
|
|
$
|
182.7
|
|
|
$
|
280.9
|
|
Items not allocable to non-controlling interests:
|
|
|
|
|
|
|
|
|
|||
Worldpay, Inc. expenses
(1)
|
64.7
|
|
|
215.8
|
|
|
81.0
|
|
|||
Worldpay Holding net income
|
$
|
84.3
|
|
|
$
|
398.5
|
|
|
$
|
361.9
|
|
|
|
|
|
|
|
||||||
Net income attributable to non-controlling interests of Fifth Third
(2)
|
$
|
4.2
|
|
|
$
|
49.9
|
|
|
$
|
65.8
|
|
Net income attributable to joint venture non-controlling interest
(3)
|
2.6
|
|
|
2.7
|
|
|
1.9
|
|
|||
Total net income attributable to non-controlling interests
|
$
|
6.8
|
|
|
$
|
52.6
|
|
|
$
|
67.7
|
|
|
(1)
|
Primarily represents income tax expense, acquisition related expenses and TRA revaluation adjustments related to Worldpay, Inc.
|
(2)
|
Net income attributable to non-controlling interests of Fifth Third reflects the allocation of Worldpay Holding’s net income based on the proportionate ownership interests in Worldpay Holding held by the non-controlling unit holders. The net income attributable to non-controlling unit holders reflects the changes in ownership interests summarized in the table above.
|
(3)
|
Reflects net income attributable to the non-controlling interest of the joint venture.
|
Year Ended December 31,
|
|
|
||
2019
|
|
$
|
27.8
|
|
2020
|
|
23.2
|
|
|
2021
|
|
21.7
|
|
|
2022
|
|
19.0
|
|
|
2023
|
|
15.6
|
|
|
Thereafter
|
|
71.2
|
|
|
Total
|
|
$
|
178.5
|
|
|
|
|
|
Restricted Class A Common Stock - Time Awards
|
|
Weighted Average Grant Date Fair Value
|
|
Restricted Class A Common Stock - Performance Awards
|
|
Weighted Average Grant Date Fair Value
|
||||||
Non-vested at December 31, 2017
|
236,078
|
|
|
$
|
54.72
|
|
|
736,119
|
|
|
$
|
50.25
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Vested
|
(204,014
|
)
|
|
54.90
|
|
|
(255,636
|
)
|
|
37.59
|
|
||
Forfeited
|
(3,394
|
)
|
|
51.83
|
|
|
(4,352
|
)
|
|
64.34
|
|
||
Non-vested at December 31, 2018
|
28,670
|
|
|
$
|
53.74
|
|
|
476,131
|
|
|
$
|
56.92
|
|
|
|
|
|
Restricted Stock Units
|
|
Weighted Average Grant Date Fair Value
|
|||
Non-vested at December 31, 2017
|
909,294
|
|
|
$
|
50.35
|
|
Granted
|
1,349,046
|
|
|
79.74
|
|
|
Vested
|
(725,619
|
)
|
|
65.44
|
|
|
Forfeited
|
(140,759
|
)
|
|
67.11
|
|
|
Non-vested at December 31, 2018
|
1,391,962
|
|
|
$
|
69.27
|
|
|
Stock Options
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contractual Term (Years)
|
|
Aggregate Intrinsic Value (in millions)
|
|||||
Outstanding options at December 31, 2017
|
2,423,609
|
|
|
$
|
43.28
|
|
|
7.41
|
|
$
|
73.4
|
|
Granted
|
887,401
|
|
|
82.07
|
|
|
|
|
|
|||
Exercised
|
(405,764
|
)
|
|
37.77
|
|
|
|
|
19.0
|
|
||
Forfeited
|
(165,829
|
)
|
|
69.72
|
|
|
|
|
|
|||
Outstanding options at December 31, 2018
|
2,739,417
|
|
|
$
|
55.06
|
|
|
7.25
|
|
$
|
58.5
|
|
|
|
|
|
|
|
|
|
|||||
Options exercisable at December 31, 2018
|
1,168,086
|
|
|
$
|
37.05
|
|
|
5.81
|
|
$
|
46.0
|
|
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
Number of options granted
|
|
887,401
|
|
604,008
|
|
695,666
|
Weighted average exercise price
|
|
$82.07
|
|
$64.34
|
|
$50.01 - $52.04
|
Expected option life at grant (in years)
|
|
6
|
|
6.25
|
|
6.25
|
Expected volatility
|
|
23.00%
|
|
23.91%
|
|
24.77%
|
Expected dividend yield
|
|
—%
|
|
—%
|
|
—%
|
Risk-free interest rate
|
|
2.71%
|
|
2.02%
|
|
1.41% - 1.45%
|
Fair value
|
|
$23.67
|
|
$18.34
|
|
$13.92 - $14.43
|
|
Performance Share Units
|
|
Weighted Average Grant Date Fair Value
|
|||
Non-vested at December 31, 2017
|
327,912
|
|
|
$
|
54.21
|
|
Granted
|
1,231,508
|
|
|
81.71
|
|
|
Incremental shares upon completion of performance goals
|
69,035
|
|
|
37.10
|
|
|
Vested
|
(138,070
|
)
|
|
37.10
|
|
|
Forfeited
|
(123,594
|
)
|
|
77.40
|
|
|
Non-vested at December 31, 2018
|
1,366,791
|
|
|
$
|
77.76
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Current income tax expense:
|
|
|
|
|
|
|
||||||
U.S. income taxes
|
|
$
|
16.9
|
|
|
$
|
27.8
|
|
|
$
|
58.0
|
|
State and local income taxes
|
|
6.2
|
|
|
6.4
|
|
|
4.1
|
|
|||
Foreign income taxes
|
|
40.3
|
|
|
—
|
|
|
—
|
|
|||
Total current tax expense
|
|
63.4
|
|
|
34.2
|
|
|
62.1
|
|
|||
Deferred income tax (benefit) expense:
|
|
|
|
|
|
|
||||||
U.S. income taxes
|
|
(27.8
|
)
|
|
575.6
|
|
|
70.8
|
|
|||
State and local income taxes
|
|
(1.0
|
)
|
|
21.2
|
|
|
8.9
|
|
|||
Foreign income taxes
|
|
(62.3
|
)
|
|
—
|
|
|
—
|
|
|||
Total deferred tax (benefit) expense
|
|
(91.1
|
)
|
|
596.8
|
|
|
79.7
|
|
|||
Applicable income tax (benefit) expense
|
|
$
|
(27.7
|
)
|
|
$
|
631.0
|
|
|
$
|
141.8
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Federal statutory tax
|
|
$
|
(1.7
|
)
|
|
$
|
284.8
|
|
|
$
|
148.0
|
|
State taxes-net of federal benefit
|
|
(2.6
|
)
|
|
23.6
|
|
|
11.7
|
|
|||
Non-U.S. tax rate differential
|
|
(34.6
|
)
|
|
—
|
|
|
—
|
|
|||
Effect of changes in deferred tax rates
|
|
8.3
|
|
|
357.8
|
|
|
0.2
|
|
|||
Non-controlling interest
|
|
(0.3
|
)
|
|
(13.1
|
)
|
|
(19.5
|
)
|
|||
Other-net
|
|
6.8
|
|
|
(2.2
|
)
|
|
1.4
|
|
|||
Excess tax benefit from share-based compensation
|
|
(15.2
|
)
|
|
(16.9
|
)
|
|
—
|
|
|||
Acquisition
|
|
11.6
|
|
|
(3.0
|
)
|
|
—
|
|
|||
Applicable income tax (benefit) expense
|
|
$
|
(27.7
|
)
|
|
$
|
631.0
|
|
|
$
|
141.8
|
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Deferred tax assets
|
|
|
|
|
||||
Domestic net operating losses
|
|
$
|
69.6
|
|
|
$
|
29.4
|
|
Foreign net operating losses
|
|
12.1
|
|
|
—
|
|
||
Employee benefits
|
|
2.4
|
|
|
1.2
|
|
||
Interest expense limitation
|
|
22.5
|
|
|
—
|
|
||
Other assets
|
|
5.1
|
|
|
2.7
|
|
||
Other accruals and reserves
|
|
112.0
|
|
|
59.2
|
|
||
Partnership basis
|
|
750.8
|
|
|
733.0
|
|
||
Deferred tax assets
|
|
974.5
|
|
|
825.5
|
|
||
Valuation Allowance
|
|
(12.6
|
)
|
|
—
|
|
||
Realizable deferred tax assets
|
|
961.9
|
|
|
825.5
|
|
||
Deferred tax liabilities
|
|
|
|
|
||||
Property and equipment
|
|
(2.8
|
)
|
|
(31.4
|
)
|
||
Goodwill and intangible assets
|
|
(642.9
|
)
|
|
(120.2
|
)
|
||
Deferred tax liability
|
|
(645.7
|
)
|
|
(151.6
|
)
|
||
Deferred tax asset-net
|
|
$
|
316.2
|
|
|
$
|
673.9
|
|
|
|
|
•
|
Level 1 Inputs
—Quoted prices (unadjusted) for identical assets or liabilities in active markets that are accessible as of the measurement date.
|
•
|
Level 2 Inputs
—Inputs other than quoted prices within Level 1 that are observable either directly or indirectly, including but not limited to quoted prices in markets that are not active, quoted prices in active markets for similar assets or liabilities and observable inputs other than quoted prices such as interest rates or yield curves.
|
•
|
Level 3 Inputs
—Unobservable inputs reflecting the Company’s own assumptions about the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk.
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
Fair Value Measurements Using
|
||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||||
Assets:
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
24.4
|
|
|
0
|
|
||||||
Interest rate contracts
|
$
|
—
|
|
|
$
|
24.6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24.4
|
|
|
$
|
—
|
|
Deal contingent foreign currency forward
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33.1
|
|
|
—
|
|
||||||
Liabilities:
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
4.4
|
|
|
0
|
|
||||||
Interest rate contracts
|
$
|
—
|
|
|
$
|
10.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4.4
|
|
|
$
|
—
|
|
Mercury TRA
|
—
|
|
|
53.2
|
|
|
—
|
|
|
—
|
|
|
100.5
|
|
|
—
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Basic:
|
|
|
|
|
|
|
|
||||
Net income attributable to Worldpay, Inc.
|
$
|
12.8
|
|
|
$
|
130.1
|
|
|
$
|
213.2
|
|
Shares used in computing basic net income per share:
|
|
|
|
|
|
|
|||||
Weighted-average Class A common shares
|
292,992,892
|
|
|
161,293,062
|
|
|
156,043,636
|
|
|||
Basic net income per share
|
$
|
0.04
|
|
|
$
|
0.81
|
|
|
$
|
1.37
|
|
Diluted:
|
|
|
|
|
|
|
|||||
Net income attributable to Worldpay, Inc.
|
$
|
12.8
|
|
|
$
|
130.1
|
|
|
$
|
213.2
|
|
Shares used in computing diluted net income per share:
|
|
|
|
|
|
|
|||||
Weighted-average Class A common shares
|
292,992,892
|
|
|
161,293,062
|
|
|
156,043,636
|
|
|||
Weighted-average Class B units of Worldpay Holding
|
—
|
|
|
—
|
|
|
—
|
|
|||
Warrant
|
—
|
|
|
—
|
|
|
4,959,501
|
|
|||
Stock options
|
894,010
|
|
|
729,138
|
|
|
531,165
|
|
|||
Restricted stock awards, restricted stock units and employee stock purchase plan
|
1,208,928
|
|
|
663,663
|
|
|
510,694
|
|
|||
Performance awards
|
118,452
|
|
|
121,283
|
|
|
70,553
|
|
|||
Diluted weighted-average shares outstanding
|
295,214,282
|
|
|
162,807,146
|
|
|
162,115,549
|
|
|||
Diluted net income per share
|
$
|
0.04
|
|
|
$
|
0.80
|
|
|
$
|
1.32
|
|
|
|
|
|
|
|
|
Total Other Comprehensive Income (Loss)
|
|
|
||||||||||||||||||||||
|
|
AOCI Beginning Balance
|
|
Pretax Activity
|
|
Tax Effect
|
|
Net Activity
|
|
Attributable to non-controlling interests
|
|
Attributable to Worldpay, Inc.
|
|
AOCI Ending Balance
|
||||||||||||||
Year Ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net change in fair value of cash flow hedges recorded in accumulated OCI
|
|
$
|
(13.8
|
)
|
|
$
|
(5.5
|
)
|
|
$
|
1.3
|
|
|
$
|
(4.2
|
)
|
|
$
|
—
|
|
|
$
|
(4.2
|
)
|
|
$
|
(18.0
|
)
|
Net realized loss on cash flow hedges reclassified into earnings
(1)
|
|
16.7
|
|
|
(1.1
|
)
|
|
0.3
|
|
|
(0.8
|
)
|
|
—
|
|
|
(0.8
|
)
|
|
15.9
|
|
|||||||
Translation adjustments on net investment hedge recorded in AOCI
(2)
|
|
—
|
|
|
71.7
|
|
|
(16.6
|
)
|
|
55.1
|
|
|
(2.9
|
)
|
|
52.2
|
|
|
52.2
|
|
|||||||
Foreign currency translation adjustments
(3)
|
|
—
|
|
|
(809.2
|
)
|
|
—
|
|
|
(809.2
|
)
|
|
27.9
|
|
|
(781.3
|
)
|
|
(781.3
|
)
|
|||||||
Net change
|
|
$
|
2.9
|
|
|
$
|
(744.1
|
)
|
|
$
|
(15.0
|
)
|
|
$
|
(759.1
|
)
|
|
$
|
25.0
|
|
|
$
|
(734.1
|
)
|
|
$
|
(731.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Year Ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net change in fair value of cash flow hedges recorded in accumulated OCI
|
|
$
|
(17.8
|
)
|
|
$
|
6.7
|
|
|
$
|
(2.3
|
)
|
|
$
|
4.4
|
|
|
$
|
(0.4
|
)
|
|
$
|
4.0
|
|
|
$
|
(13.8
|
)
|
Net realized loss on cash flow hedges reclassified into earnings
(1)
|
|
11.6
|
|
|
9.4
|
|
|
(2.9
|
)
|
|
6.5
|
|
|
(1.4
|
)
|
|
5.1
|
|
|
16.7
|
|
|||||||
Net change
|
|
$
|
(6.2
|
)
|
|
$
|
16.1
|
|
|
$
|
(5.2
|
)
|
|
$
|
10.9
|
|
|
$
|
(1.8
|
)
|
|
$
|
9.1
|
|
|
$
|
2.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Year Ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net change in fair value of cash flow hedges recorded in accumulated OCI
|
|
$
|
(14.3
|
)
|
|
$
|
(6.9
|
)
|
|
$
|
2.1
|
|
|
$
|
(4.8
|
)
|
|
$
|
1.3
|
|
|
$
|
(3.5
|
)
|
|
$
|
(17.8
|
)
|
Net realized loss on cash flow hedges reclassified into earnings
(1)
|
|
5.1
|
|
|
12.7
|
|
|
(3.9
|
)
|
|
8.8
|
|
|
(2.3
|
)
|
|
6.5
|
|
|
11.6
|
|
|||||||
Net change
|
|
$
|
(9.2
|
)
|
|
$
|
5.8
|
|
|
$
|
(1.8
|
)
|
|
$
|
4.0
|
|
|
$
|
(1.0
|
)
|
|
$
|
3.0
|
|
|
$
|
(6.2
|
)
|
|
(2)
|
See Note 9 - Derivatives and Hedging Activities for more information on net investment hedge activity.
|
(3)
|
There is no tax impact on the foreign translation adjustments due to the Tax Reform impact on distributions, enacted in 2017.
|
|
|
|
Consolidated Statements of Financial Position Location
|
December 31, 2017
|
||
Assets:
|
|
||
Accounts receivable - net
|
$
|
0.7
|
|
Liabilities:
|
|
||
Accounts payable and accrued expenses
|
$
|
9.0
|
|
Current portion of notes payable
|
5.4
|
|
|
Current portion of tax receivable agreement obligations
|
190.2
|
|
|
Notes payable
|
158.4
|
|
|
Tax receivable agreement obligations
|
489.8
|
|
|
|
|
•
|
Technology Solutions
- Technology Solutions provides merchant acquiring, payment processing and related services to a diverse set of merchants that primarily accept payments through eCommerce and integrated payment solutions.
|
•
|
Merchant Solutions
- Merchant Solutions provides merchant acquiring, payment processing and related services to a diverse set of merchants that primarily accept payments through an omni-channel solution including terminal based.
|
•
|
Issuer Solutions
- Issuer Solutions provides card issuer processing, payment network processing, fraud protection and card production to a diverse set of financial institutions, including regional banks, community banks, credit unions and regional PIN networks.
|
|
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
Technology Solutions
|
|
Merchant Solutions
|
|
Issuer Solutions
|
|
Total
|
||||||||
Revenue
|
$
|
1,601.4
|
|
|
$
|
1,976.2
|
|
|
$
|
347.8
|
|
|
$
|
3,925.4
|
|
Network fees and other costs
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Sales and marketing
|
422.9
|
|
|
683.7
|
|
|
25.1
|
|
|
1,131.7
|
|
||||
Segment profit
|
$
|
1,178.5
|
|
|
$
|
1,292.5
|
|
|
$
|
322.7
|
|
|
$
|
2,793.7
|
|
(
1)
|
For the
year ended December 31, 2018
network fees and other costs are netted within revenue as the result of the Company’s adoption of ASC 606 on January 1, 2018.
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
Technology Solutions
|
|
Merchant Solutions
|
|
Issuer Solutions
|
|
Total
|
||||||||
Revenue
|
$
|
1,264.5
|
|
|
$
|
2,303.1
|
|
|
$
|
458.9
|
|
|
$
|
4,026.5
|
|
Network fees and other costs
|
454.9
|
|
|
1,325.2
|
|
|
123.1
|
|
|
1,903.2
|
|
||||
Sales and marketing
|
277.9
|
|
|
368.6
|
|
|
23.0
|
|
|
669.5
|
|
||||
Segment profit
|
$
|
531.7
|
|
|
$
|
609.3
|
|
|
$
|
312.8
|
|
|
$
|
1,453.8
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
Technology Solutions
|
|
Merchant Solutions
|
|
Issuer Solutions
|
|
Total
|
||||||||
Revenue
|
$
|
991.7
|
|
|
$
|
2,091.3
|
|
|
$
|
496.0
|
|
|
$
|
3,579.0
|
|
Network fees and other costs
|
358.6
|
|
|
1,178.4
|
|
|
137.2
|
|
|
1,674.2
|
|
||||
Sales and marketing
|
212.5
|
|
|
345.5
|
|
|
24.3
|
|
|
582.3
|
|
||||
Segment profit
|
$
|
420.6
|
|
|
$
|
567.4
|
|
|
$
|
334.5
|
|
|
$
|
1,322.5
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Total segment profit
|
$
|
2,793.7
|
|
|
$
|
1,453.8
|
|
|
$
|
1,322.5
|
|
Less: Other operating costs
|
(698.0
|
)
|
|
(318.7
|
)
|
|
(294.2
|
)
|
|||
Less: General and administrative
|
(662.1
|
)
|
|
(295.1
|
)
|
|
(189.7
|
)
|
|||
Less: Depreciation and amortization
|
(1,095.0
|
)
|
|
(318.5
|
)
|
|
(270.1
|
)
|
|||
Less: Interest expense—net
|
(304.9
|
)
|
|
(140.6
|
)
|
|
(109.5
|
)
|
|||
Less: Non-operating (expense) income
|
(41.8
|
)
|
|
432.8
|
|
|
(36.3
|
)
|
|||
(Loss) income before applicable income taxes
|
$
|
(8.1
|
)
|
|
$
|
813.7
|
|
|
$
|
422.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
|
Sep 30,
2017 |
|
Jun 30,
2017 |
|
Mar 31,
2017 |
||||||||||||||||
Revenue
|
$
|
1,050.0
|
|
|
$
|
1,017.9
|
|
|
$
|
1,006.8
|
|
|
$
|
850.7
|
|
|
$
|
1,065.9
|
|
|
$
|
1,033.7
|
|
|
$
|
998.7
|
|
|
$
|
928.2
|
|
Network fees and other costs
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
496.9
|
|
|
479.5
|
|
|
468.7
|
|
|
458.1
|
|
||||||||
Net revenue
|
1,050.0
|
|
|
1,017.9
|
|
|
1,006.8
|
|
|
850.7
|
|
|
569.0
|
|
|
554.2
|
|
|
530.0
|
|
|
470.1
|
|
||||||||
Sales and marketing
|
286.5
|
|
|
295.8
|
|
|
283.4
|
|
|
266.0
|
|
|
172.4
|
|
|
173.8
|
|
|
168.3
|
|
|
155.0
|
|
||||||||
Other operating costs
|
182.6
|
|
|
174.8
|
|
|
185.5
|
|
|
155.1
|
|
|
84.4
|
|
|
79.4
|
|
|
79.0
|
|
|
75.9
|
|
||||||||
General and administrative
|
134.5
|
|
|
140.7
|
|
|
136.8
|
|
|
250.1
|
|
|
105.5
|
|
|
49.6
|
|
|
50.7
|
|
|
89.3
|
|
||||||||
Depreciation and amortization
|
271.0
|
|
|
328.9
|
|
|
287.9
|
|
|
207.2
|
|
|
81.5
|
|
|
82.5
|
|
|
78.4
|
|
|
76.1
|
|
||||||||
Income from operations
|
$
|
175.4
|
|
|
$
|
77.7
|
|
|
$
|
113.2
|
|
|
$
|
(27.7
|
)
|
|
$
|
125.2
|
|
|
$
|
168.9
|
|
|
$
|
153.6
|
|
|
$
|
73.8
|
|
Net income (loss)
|
$
|
115.8
|
|
|
$
|
3.6
|
|
|
$
|
(1.5
|
)
|
|
$
|
(98.3
|
)
|
|
$
|
(46.4
|
)
|
|
$
|
106.9
|
|
|
$
|
86.9
|
|
|
$
|
35.3
|
|
Net income (loss) attributable to Worldpay, Inc.
|
$
|
110.5
|
|
|
$
|
2.8
|
|
|
$
|
(2.9
|
)
|
|
$
|
(97.6
|
)
|
|
$
|
(59.7
|
)
|
|
$
|
92.1
|
|
|
$
|
68.8
|
|
|
$
|
28.9
|
|
Net income (loss) per share attributable to Worldpay, Inc. Class A common stock:
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Basic
|
$
|
0.37
|
|
|
$
|
0.01
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.37
|
)
|
|
$
|
0.57
|
|
|
$
|
0.43
|
|
|
$
|
0.18
|
|
Diluted
|
$
|
0.36
|
|
|
$
|
0.01
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.37
|
)
|
|
$
|
0.57
|
|
|
$
|
0.42
|
|
|
$
|
0.17
|
|
(1)
|
For 2018 quarters, network fees and other costs are netted within revenue as the result of the Company’s adoption of ASC 606 on January 1, 2018.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[a]
|
|
[b]
|
|
[c]
|
|
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
(1)
|
|
Weighted-average exercise price of outstanding options, warrants and rights
(2)
|
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column [a])
|
|
|
|
|
|||||
Plan category
|
|
|
|||||
Equity compensation plans approved by stockholders
|
|
5,433,961
|
|
$55.06
|
|
23,563,106
|
(3)
|
Equity compensation plans not approved by stockholders
|
|
—
|
|
—
|
|
—
|
|
Total
|
|
5,433,961
|
|
$55.06
|
|
23,563,106
|
(3)(4)(5)
|
|
(1)
|
Column [a] includes the following outstanding equity-based awards:
|
(2)
|
The weighted-average exercise price set forth in this column is calculated without regard to restricted stock units and performance share units, which do not have any exercise price.
|
|
|
|
(3)
|
Equity compensation plans consist of the Worldpay, Inc. 2012 Equity Incentive Plan (the “2012 Equity Incentive Plan”) and the Worldpay, Inc. Employee Stock Purchase Plan (the “ESPP”). The 2012 Equity Incentive Plan had
35.5 million
shares initially authorized for issuance. In addition to these
35.5 million
shares, the following shares will become available for grant under the 2012 Equity Incentive Plan, and, to the extent such shares became available as of
December 31, 2018
, they are included in the table above as available for grant: (i) shares covered by outstanding awards under the 2012 Equity Incentive Plan that are forfeited or otherwise terminated or settled in cash or other property rather than settled through the issuance of shares; and (ii) shares that are used to pay the exercise price of stock options and shares used to pay withholding taxes on equity awards generally. The ESPP had
2.5 million
shares initially authorized for issuance. As of
December 31, 2018
,
2.2 million
shares remain available for issuance under the ESPP.
|
(4)
|
At the time of the acquisition of Mercury Payment Systems, LLC, the Company registered and issued
1.8 million
shares under the Mercury Payment Systems, LLC 2010 Unit Incentive Plan, as Restated and Assumed by Worldpay, Inc. The awards issued were stock options, which have been excluded in the table above. As of
December 31, 2018
there were
64,209
outstanding options remaining with a weighted-average exercise price of
$16.22
and
315,761
awards available to be issued due to forfeitures subsequent to the acquisition.
|
(5)
|
At the time of the acquisition of Worldpay Group plc, the Company replaced equity awards held by certain employees of Legacy Worldpay under the terms of the Legacy Worldpay transaction agreement. The awards replaced were restricted stock units and performance share units, which have been included in the table above.
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
General and administrative
|
$
|
1.3
|
|
|
$
|
24.7
|
|
|
$
|
0.3
|
|
Loss from operations
|
(1.3
|
)
|
|
(24.7
|
)
|
|
(0.3
|
)
|
|||
Non-operating (expense) income, net
|
(48.2
|
)
|
|
418.9
|
|
|
(0.1
|
)
|
|||
(Loss) income before income taxes and equity in net income of subsidiaries
|
(49.5
|
)
|
|
394.2
|
|
|
(0.4
|
)
|
|||
Income tax expense
|
15.2
|
|
|
610.0
|
|
|
80.6
|
|
|||
Loss before equity in net income of subsidiaries
|
(64.7
|
)
|
|
(215.8
|
)
|
|
(81.0
|
)
|
|||
Equity in net income of subsidiaries
|
77.5
|
|
|
345.9
|
|
|
294.2
|
|
|||
Net income attributable to Worldpay, Inc.
|
$
|
12.8
|
|
|
$
|
130.1
|
|
|
$
|
213.2
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net income attributable to Worldpay, Inc.
|
$
|
12.8
|
|
|
$
|
130.1
|
|
|
$
|
213.2
|
|
(Loss) gain on hedging activities and foreign currency translation
|
(734.1
|
)
|
|
9.1
|
|
|
3.0
|
|
|||
Comprehensive (loss) income attributable to Worldpay, Inc.
|
$
|
(721.3
|
)
|
|
$
|
139.2
|
|
|
$
|
216.2
|
|
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Tax refund receivable
|
$
|
11.2
|
|
|
$
|
18.4
|
|
Total current assets
|
11.2
|
|
|
18.4
|
|
||
Investment in subsidiaries
|
9,909.4
|
|
|
549.5
|
|
||
Deferred taxes
|
786.6
|
|
|
738.3
|
|
||
Total assets
|
$
|
10,707.2
|
|
|
$
|
1,306.2
|
|
Liabilities and equity
|
|
|
|
|
|
||
Current liabilities:
|
|
|
|
|
|
||
Accounts payable and accrued expenses
|
$
|
7.5
|
|
|
$
|
23.6
|
|
Payable to subsidiaries
|
234.6
|
|
|
70.1
|
|
||
Current portion of tax receivable agreement obligations to related parties
|
19.9
|
|
|
190.2
|
|
||
Total current liabilities
|
262.0
|
|
|
283.9
|
|
||
Long-term liabilities:
|
|
|
|
|
|
||
Tax receivable agreement obligations to related parties
|
590.8
|
|
|
489.8
|
|
||
Total long-term liabilities
|
590.8
|
|
|
489.8
|
|
||
Total liabilities
|
852.8
|
|
|
773.7
|
|
||
Equity:
|
|
|
|
|
|
||
Total Worldpay, Inc. equity
|
9,854.4
|
|
|
532.5
|
|
||
Total liabilities and equity
|
$
|
10,707.2
|
|
|
$
|
1,306.2
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Operating Activities:
|
|
|
|
|
|
||||||
Net income attributable to Worldpay, Inc.
|
$
|
12.8
|
|
|
$
|
130.1
|
|
|
$
|
213.2
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Equity in net income of subsidiaries
|
(77.5
|
)
|
|
(345.9
|
)
|
|
(294.2
|
)
|
|||
Deferred taxes
|
7.8
|
|
|
621.2
|
|
|
54.5
|
|
|||
Tax receivable agreements non-cash items
|
—
|
|
|
(418.8
|
)
|
|
0.1
|
|
|||
Distributions from subsidiaries
|
(82.1
|
)
|
|
32.2
|
|
|
84.8
|
|
|||
Excess tax benefit from share-based compensation
|
—
|
|
|
—
|
|
|
(12.2
|
)
|
|||
Change in operating assets and liabilities, net
|
56.2
|
|
|
7.8
|
|
|
20.0
|
|
|||
Net cash provided by operating activities
|
(82.8
|
)
|
|
26.6
|
|
|
66.2
|
|
|||
Investing Activities:
|
|
|
|
|
|
||||||
Proceeds from sale of Class A units in Worldpay Holding
|
176.6
|
|
|
1,278.1
|
|
|
87.7
|
|
|||
Purchase of Class A units in Worldpay Holding
|
(23.8
|
)
|
|
(14.5
|
)
|
|
(15.4
|
)
|
|||
Net cash provided by investing activities
|
152.8
|
|
|
1,263.6
|
|
|
72.3
|
|
|||
Financing Activities:
|
|
|
|
|
|
||||||
Advances from subsidiaries, net
|
234.5
|
|
|
70.2
|
|
|
70.7
|
|
|||
Proceeds from exercise of Class A common stock options
|
23.8
|
|
|
14.5
|
|
|
15.4
|
|
|||
Purchase and cancellation of Class A common stock
|
—
|
|
|
(1,268.0
|
)
|
|
—
|
|
|||
Repurchase of Class A common stock (including to satisfy tax withholding obligations)
|
(176.6
|
)
|
|
(10.1
|
)
|
|
(87.7
|
)
|
|||
Settlement of certain tax receivable agreements
|
(107.4
|
)
|
|
(63.4
|
)
|
|
(117.9
|
)
|
|||
Payments under tax receivable agreements
|
(44.3
|
)
|
|
(33.4
|
)
|
|
(31.2
|
)
|
|||
Excess tax benefit from share-based compensation
|
—
|
|
|
—
|
|
|
12.2
|
|
|||
Net cash used in financing activities
|
(70.0
|
)
|
|
(1,290.2
|
)
|
|
(138.5
|
)
|
|||
Net decrease in cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|||
Cash and cash equivalents—Beginning of period
|
—
|
|
|
—
|
|
|
—
|
|
|||
Cash and cash equivalents—End of period
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||
Cash Payments:
|
|
|
|
|
|
||||||
Taxes
|
$
|
0.1
|
|
|
$
|
5.6
|
|
|
$
|
6.8
|
|
Non-cash Items:
|
|
|
|
|
|
||||||
Issuance of tax receivable agreements
|
$
|
120.9
|
|
|
$
|
647.5
|
|
|
$
|
171.2
|
|
|
|
|
|
|
|
Exhibit
|
|
|
|
Incorporated by Reference
|
||||||
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
2.1
|
|
|
10-K
|
|
001-35462
|
|
2.1
|
|
February 8, 2017
|
|
2.2
|
|
|
8-K
|
|
001-35462
|
|
2.1
|
|
August 9, 2017
|
|
2.3
|
|
|
8-K
|
|
001-35462
|
|
2.1
|
|
August 11, 2017
|
|
3.1
|
|
|
S-3ASR
|
|
333-211645
|
|
4.1
|
|
May 26, 2016
|
|
3.1.1
|
|
|
8-K
|
|
001-35462
|
|
3.1
|
|
January 16, 2018
|
|
3.2
|
|
|
8-K
|
|
001-35462
|
|
3.2
|
|
January 16, 2018
|
|
4.1
|
|
|
8-K
|
|
001-35462
|
|
4.1
|
|
December 21, 2017
|
|
4.2
|
|
|
8-K
|
|
001-35462
|
|
4.1
|
|
January 16, 2018
|
|
4.3
|
|
|
8-K
|
|
001-35462
|
|
4.1
|
|
April 2, 2018
|
|
10.1
|
|
|
10-Q
|
|
001-35462
|
|
10.1
|
|
May 8, 2012
|
|
10.2
|
|
|
10-Q
|
|
001-35462
|
|
10.2
|
|
May 8, 2012
|
|
10.3
|
|
|
10-Q
|
|
001-35462
|
|
10.3
|
|
May 8, 2012
|
|
10.4
|
|
|
10-Q
|
|
001-35462
|
|
10.4
|
|
May 8, 2012
|
|
10.5
|
|
|
10-Q
|
|
001-35462
|
|
10.6
|
|
May 8, 2012
|
|
10.6
|
|
|
10-Q
|
|
001-35462
|
|
10.9
|
|
May 8, 2012
|
|
10.7
|
|
|
8-K
|
|
001-35462
|
|
10.1
|
|
October 18, 2016
|
|
10.8
|
|
|
8-K
|
|
001-35462
|
|
10.2
|
|
October 18, 2016
|
|
10.9
|
|
|
8-K
|
|
001-35462
|
|
10.1
|
|
August 9, 2017
|
|
10.10
|
|
|
8-K
|
|
001-35462
|
|
10.1
|
|
August 9, 2017
|
|
10.11
|
|
|
8-K
|
|
001-35462
|
|
10.2
|
|
August 9, 2017
|
|
10.12
|
|
|
8-K
|
|
001-35462
|
|
10.3
|
|
August 9, 2017
|
|
|
|
Exhibit
|
|
|
|
Incorporated by Reference
|
||||||
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
10.13
|
|
|
8-K
|
|
001-35462
|
|
10.1
|
|
September 11, 2017
|
|
10.14
|
|
|
8-K
|
|
001-35462
|
|
10.1
|
|
October 4, 2017
|
|
10.15
|
|
|
8-K
|
|
001-35462
|
|
10.1
|
|
June 22, 2018
|
|
10.15+
|
|
|
S-1/A
|
|
333-177875
|
|
10.24
|
|
March 5, 2012
|
|
10.16.1+
|
|
|
10-Q
|
|
001-35462
|
|
10.1
|
|
May 6, 2013
|
|
10.16.2+
|
|
|
10-Q
|
|
001-35462
|
|
10.2
|
|
May 6, 2013
|
|
10.16.3+
|
|
|
10-Q
|
|
001-35462
|
|
10.3
|
|
April 30, 2015
|
|
10.16.4+
|
|
|
10-Q
|
|
001-35462
|
|
10.4
|
|
April 30, 2015
|
|
10.16.5+
|
|
|
10-Q
|
|
001-35462
|
|
10.3
|
|
May 6, 2013
|
|
10.16.6+
|
|
|
10-K
|
|
001-35462
|
|
10.12.7
|
|
February 10, 2016
|
|
10.16.7+
|
|
|
10-K
|
|
001-35462
|
|
10.16.7
|
|
February 28, 2018
|
|
10.16.8+
|
|
|
10-K
|
|
001-35462
|
|
10.16.8
|
|
February 28, 2018
|
|
10.16.9+
|
|
|
10-K
|
|
001-35462
|
|
10.16.9
|
|
February 28, 2018
|
|
10.16.10+
|
|
|
10-K
|
|
001-35462
|
|
10.16.10
|
|
February 28, 2018
|
|
10.16.11+
|
|
|
10-K
|
|
001-35462
|
|
10.16.11
|
|
February 28, 2018
|
|
10.16.12+
|
|
|
10-K
|
|
001-35462
|
|
10.16.12
|
|
February 28, 2018
|
|
10.16.13+
|
|
|
10-K
|
|
001-35462
|
|
10.16.13
|
|
February 28, 2018
|
|
10.16.14+
|
|
|
10-K
|
|
001-35462
|
|
10.16.14
|
|
February 28, 2018
|
|
10.16.15+
|
|
|
10-K
|
|
001-35462
|
|
10.16.15
|
|
February 28, 2018
|
|
10.16.16+
|
|
|
10-K
|
|
001-35462
|
|
10.16.16
|
|
February 28, 2018
|
|
10.16.17+
|
|
|
10-K
|
|
001-35462
|
|
10.16.17
|
|
February 28, 2018
|
|
10.16.18+
|
|
|
10-K
|
|
001-35462
|
|
10.16.18
|
|
February 28, 2018
|
|
|
|
Exhibit
|
|
|
|
Incorporated by Reference
|
||||||
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
10.16.19+
|
|
|
10-K
|
|
001-35462
|
|
10.16.19
|
|
February 28, 2018
|
|
10.16.20+
|
|
|
10-K
|
|
001-35462
|
|
10.16.20
|
|
February 28, 2018
|
|
10.16.21+
|
|
|
10-K
|
|
001-35462
|
|
10.16.21
|
|
February 28, 2018
|
|
10.16.22+
|
|
|
10-K
|
|
001-35462
|
|
10.16.22
|
|
February 28, 2018
|
|
10.17+
|
|
|
S-1/A
|
|
333-177875
|
|
10.26
|
|
March 16, 2012
|
|
10.18+
|
|
|
S-1/A
|
|
333-177875
|
|
10.27
|
|
March 8, 2012
|
|
10.19+
|
|
|
S-1/A
|
|
333-177875
|
|
10.35
|
|
March 8, 2012
|
|
10.20+
|
|
|
10-K
|
|
001-35462
|
|
10.17
|
|
February 10, 2016
|
|
10.21.1+
|
|
|
10-K
|
|
001-35462
|
|
10.17.1
|
|
February 10, 2016
|
|
10.21.2+
|
|
|
10-Q
|
|
001-35462
|
|
10.1
|
|
April 27, 2016
|
|
10.22+
|
|
|
10-K
|
|
001-35462
|
|
10.22
|
|
February 28, 2018
|
|
10.23+
|
|
|
10-K
|
|
001-35462
|
|
10.23
|
|
February 28, 2018
|
|
10.24+
|
|
|
10-K
|
|
001-35462
|
|
10.24
|
|
February 28, 2018
|
|
10.25†
|
|
|
10-K
|
|
001-35462
|
|
10.25
|
|
February 28, 2018
|
|
10.26+
|
|
|
S-1/A
|
|
333-177875
|
|
10.28
|
|
March 5, 2012
|
|
10.27+
|
|
|
S-1/A
|
|
333-177875
|
|
10.29
|
|
March 5, 2012
|
|
10.28+
|
|
|
S-1/A
|
|
333-177875
|
|
10.37
|
|
March 16, 2012
|
|
10.29†
|
|
|
10-Q
|
|
001-35462
|
|
10.1
|
|
July 28, 2016
|
|
10.30†
|
|
|
10-Q
|
|
001-35462
|
|
10.2
|
|
July 28, 2016
|
|
10.31
|
|
|
8-K
|
|
001-35462
|
|
10.3
|
|
June 19, 2014
|
|
10.32+
|
|
|
S-8
|
|
333-196911
|
|
4.3
|
|
June 19, 2014
|
|
10.33
|
|
|
10-Q
|
|
001-35462
|
|
10.1
|
|
July 29, 2015
|
|
10.34
|
|
|
10-Q
|
|
001-35462
|
|
10.1
|
|
October 28, 2015
|
|
10.34.1
|
|
|
10-Q
|
|
001-35462
|
|
10.3
|
|
July 28, 2016
|
|
10.35
|
|
|
8-K
|
|
001-35462
|
|
10.1
|
|
November 23, 2016
|
|
10.36
|
|
|
8-K
|
|
001-35462
|
|
10.1
|
|
August 8, 2017
|
|
10.37+
|
|
|
10-K
|
|
001-35462
|
|
10.32
|
|
February 10, 2016
|
|
|
|
Exhibit
|
|
|
|
Incorporated by Reference
|
||||||
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
10.38+
|
|
|
10-K
|
|
001-35462
|
|
10.33
|
|
February 10, 2016
|
|
10.39+
|
|
|
10-K
|
|
001-35462
|
|
10.40
|
|
February 28, 2018
|
|
10.40+
|
|
|
|
|
|
|
|
|
|
|
10.41+
|
|
|
|
|
|
|
|
|
|
|
11.1
|
|
|
|
|
|
|
|
|
|
|
21.1
|
|
|
|
|
|
|
|
|
|
|
23.1
|
|
|
|
|
|
|
|
|
|
|
24.1
|
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
101
|
|
Interactive Data Files.
|
|
|
|
|
|
|
|
|
†
|
Confidential treatment granted as to certain portions by the SEC.
|
+
|
Indicates a management contract or compensatory plan.
|
|
|
|
|
|
WORLDPAY, INC.
|
|
|
|
|
|
Dated:
|
February 26, 2019
|
By:
|
/s/ CHARLES D. DRUCKER
|
|
|
|
Name: Charles D. Drucker
|
|
|
|
Title: Executive Chairman and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Dated:
|
February 26, 2019
|
By:
|
/s/ STEPHANIE L. FERRIS
|
|
|
|
Name: Stephanie L. Ferris
|
|
|
|
Title: Chief Financial Officer
|
|
|
|
|
|
|
|
|
Dated:
|
February 26, 2019
|
By:
|
/s/ CHRISTOPHER THOMPSON
|
|
|
|
Name: Christopher Thompson
|
|
|
|
Title: SVP, Controller and Chief Accounting Officer
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ CHARLES D. DRUCKER
|
|
Executive Chairman, Chief Executive Officer and Director
|
|
February 26, 2019
|
Charles D. Drucker
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ JEFFREY STIEFLER
|
|
Lead Director
|
|
February 26, 2019
|
Jeffrey Stiefler
|
|
|
|
|
|
|
|
|
|
/s/ MARK L. HEIMBOUCH
|
|
President, Chief Operating Officer and Director
|
|
February 26, 2019
|
Mark L. Heimbouch
|
|
|
|
|
|
|
|
|
|
/s/ ROHINTON KALIFA
|
|
Executive Director
|
|
February 26, 2019
|
Rohinton Kalifa
|
|
|
|
|
|
|
|
|
|
/s/ LEE ADREAN
|
|
Director
|
|
February 26, 2019
|
Lee Adrean
|
|
|
|
|
|
|
|
|
|
/s/ KEVIN COSTELLO
|
|
Director
|
|
February 26, 2019
|
Kevin Costello
|
|
|
|
|
|
|
|
|
|
/s/ LISA HOOK
|
|
Director
|
|
February 26, 2019
|
Lisa Hook
|
|
|
|
|
|
|
|
|
|
/s/ GARY L. LAUER
|
|
Director
|
|
February 26, 2019
|
Gary L. Lauer
|
|
|
|
|
|
|
|
|
|
/s/ KAREN RICHARDSON
|
|
Director
|
|
February 26, 2019
|
Karen Richardson
|
|
|
|
|
|
|
|
|
|
/s/ BOON SIM
|
|
Director
|
|
February 26, 2019
|
Boon Sim
|
|
|
|
|
|
|
|
Net Revenue (30%)
|
Adjusted Earnings Per Share (70%)
|
||
Cumulative Compound Annual Growth Rate
|
Shares Earned as a Percent of Target Award
(1)
|
Cumulative Compound Annual Growth Rate
|
Shares Earned as a Percent of Target Award
(1)
|
[•] % and above
|
200% (maximum)
|
[•] % and above
|
200% (maximum)
|
[•] %
|
100% (target)
|
[•] %
|
100% (target)
|
[•] %
|
50% (threshold)
|
[•] %
|
50% (threshold)
|
Below [•] %
|
0%
|
Below [•] %
|
0%
|
Relative TSR Performance
|
Modifier
|
≥[•] th percentile
|
+50%
|
≥[•] th percentile - <[•] th percentile
|
+25%
|
≥[•] th percentile - <[•] th percentile
|
0%
|
≥[•] th percentile - <[•] th percentile
|
-25%
|
<[•] th percentile
|
-50%
|
(i)
|
the companies included in the TSR Comparator Group shall be determined at the beginning of the Performance Period;
|
(ii)
|
in the event of a stock split or recapitalization of the Company or any member of the TSR Comparator Group, the Average Stock Price of a share of such company’s common stock as of the beginning of the Performance Period will be adjusted appropriately;
|
(iii)
|
in the event of the bankruptcy, delisting, or liquidation of a member of the TSR Comparator Group, such member’s TSR Performance percentile ranking will be considered to be at the bottom of the TSR Comparator Group; and
|
(iv)
|
in the event of the acquisition, public announcement of an acquisition, or privatization of a member of the TSR Comparator Group, such member will be deemed not to be a member of the TSR Comparator Group, effective as of the beginning of the Performance Period.
|
Net Revenue (30%)
|
Adjusted Earnings Per Share (70%)
|
||
Cumulative Compound Annual Growth Rate
|
Shares Earned as a Percent of Target Award
(1)
|
Cumulative Compound Annual Growth Rate
|
Shares Earned as a Percent of Target Award
(1)
|
[•] % and above
|
200% (maximum)
|
[•] % and above
|
200% (maximum)
|
[•] %
|
100% (target)
|
[•] %
|
100% (target)
|
[•] %
|
50% (threshold)
|
[•] %
|
50% (threshold)
|
Below [•] %
|
0%
|
Below [•] %
|
0%
|
Relative TSR Performance
|
Modifier
|
≥[•] th percentile
|
+50%
|
≥[•] th percentile - <[•] th percentile
|
+25%
|
≥[•] th percentile - <[•] th percentile
|
0%
|
≥[•] th percentile - <[•] th percentile
|
-25%
|
<[•] th percentile
|
-50%
|
(i)
|
the companies included in the TSR Comparator Group shall be determined at the beginning of the Performance Period;
|
(ii)
|
in the event of a stock split or recapitalization of the Company or any member of the TSR Comparator Group, the Average Stock Price of a share of such company’s common stock as of the beginning of the Performance Period will be adjusted appropriately;
|
(iii)
|
in the event of the bankruptcy, delisting, or liquidation of a member of the TSR Comparator Group, such member’s TSR Performance percentile ranking will be considered to be at the bottom of the TSR Comparator Group; and
|
(iv)
|
in the event of the acquisition, public announcement of an acquisition, or privatization of a member of the TSR Comparator Group, such member will be deemed not to be a member of the TSR Comparator Group, effective as of the beginning of the Performance Period.
|
Subsidiary
|
|
State or Other Jurisdiction of Formation
|
Worldpay Holding, LLC
|
|
Delaware
|
Worldpay, LLC
|
|
Delaware
|
Worldpay Company, LLC
|
|
Indiana
|
Worldpay Gaming Solutions, LLC
|
|
Delaware
|
8500 Governors Hill Drive, LLC
|
|
Delaware
|
Worldpay Prepaid Solutions, LLC
|
|
Delaware
|
Worldpay Shared Services, LLC
|
|
Delaware
|
Vantiv Issuer Corp.
|
|
Delaware
|
NPC Group, Inc.
|
|
Delaware
|
Worldpay Services Company
|
|
Delaware
|
National Processing Company Group, Inc.
|
|
Delaware
|
Worldpay ISO, Inc.
|
|
Nebraska
|
Best Payment Solutions, Inc.
|
|
Illinois
|
Worldpay eCommerce, LLC
|
|
Delaware
|
Worldpay Integrated Payments Solutions, Inc.
|
|
Nevada
|
People’s United Merchant Services, LLC
|
|
Delaware
|
MPS Holding Corp.
|
|
Delaware
|
Worldpay Integrated Payments, LLC
|
|
Delaware
|
Worldpay Integrated Payments Canada, LLC
|
|
Delaware
|
MML 1 LLC
|
|
Delaware
|
Worldpay Payments, Inc.
|
|
Delaware
|
Paymetric Holdings, Inc.
|
|
Delaware
|
Paymetric Intermediate Holdings, Inc.
|
|
Delaware
|
Paymetric Inc.
|
|
Delaware
|
AKC Insurance Company LLC
|
|
Hawaii
|
Ship US Holdco, Inc.
|
|
Delaware
|
Worldpay US, Inc.
|
|
Georgia
|
Worldpay US Holdco, Inc.
|
|
Delaware
|
Worldpay SF, Inc.
|
|
Delaware
|
Pazien, Inc.
|
|
Delaware
|
Bibit Secure Internet Payments, Inc.
|
|
Delaware
|
Worldpay Argentina SRL
|
|
Argentina
|
Worldpay Pty Ltd
|
|
Australia
|
Envoy Services Pty Ltd.
|
|
Australia
|
Worldpay Processing Services SRL
|
|
Barbados
|
Worldpay Services SRL
|
|
Barbados
|
Worldpay Treasury Solutions SRL
|
|
Barbados
|
Worldpay Solutions SRL
|
|
Barbados
|
Worldpay Holdings Barbados SRL
|
|
Barbados
|
Vantiv (Barbados) SRL
|
|
Barbados
|
Worldpay Holdings Brasil Participacoes Ltda.
|
|
Brazil
|
Worldpay Do Brasil Processamento De Pagamentos Ltda.
|
|
Brazil
|
Envoy Services Bulgaria Limited
|
|
Bulgaria
|
Subsidiary
|
|
State or Other Jurisdiction of Formation
|
Canadian Envoy Technology Services Ltd.
|
|
Canada
|
Worldpay Canada Corporation
|
|
Canada
|
Worldpay Cayman Holdings Limited
|
|
Cayman Islands
|
Worldpay Marketing Consulting (Shanghai) Co. Limited
|
|
China
|
Envoy Services Denmark APS
|
|
Denmark
|
Worldpay S.à r.l.
|
|
France
|
Worldpay (HK) Limited
|
|
Hong Kong
|
Worldpay India Private Limited
|
|
India
|
Worldpay K.K.
|
|
Japan
|
Bibit Payments KK
|
|
Japan
|
Worldpay Jersey Limited
|
|
Jersey
|
Ship Luxco 2 S.à r.l.
|
|
Luxembourg
|
Ship Luxco 3 S.à r.l.
|
|
Luxembourg
|
Envoy Services Ltd. (Asia) SDn BHD
|
|
Malaysia
|
Worldpay B.V.
|
|
Netherlands
|
Worldpay (NZ) Limited
|
|
New Zealand
|
Worldpay Pte Ltd
|
|
Singapore
|
Envoy Services South Africa (Pty) Limited
|
|
South Africa
|
Bibit Spain, S.L.
|
|
Spain
|
Worldpay International Group Limited
|
|
United Kingdom
|
Worldpay International Solutions Limited
|
|
United Kingdom
|
Worldpay International Payments Limited
|
|
United Kingdom
|
Worldpay International Holdings Limited
|
|
United Kingdom
|
Worldpay International Limited
|
|
United Kingdom
|
Worldpay Group Limited
|
|
United Kingdom
|
Worldpay Governance Limited
|
|
United Kingdom
|
Ship Holdco Limited
|
|
United Kingdom
|
Ship Midco Limited
|
|
United Kingdom
|
Worldpay Finance plc
|
|
United Kingdom
|
Worldpay eCommerce Limited
|
|
United Kingdom
|
Worldpay (UK) Limited
|
|
United Kingdom
|
Worldpay AP Ltd.
|
|
United Kingdom
|
Tayvin 346 Limited
|
|
United Kingdom
|
YESpay International Limited
|
|
United Kingdom
|
YES-Secure.com Limited
|
|
United Kingdom
|
Payment Trust Limited
|
|
United Kingdom
|
Worldpay Limited
|
|
United Kingdom
|
Worldpay Latin America Limited
|
|
United Kingdom
|
1.
|
I have reviewed this annual report on Form 10-K of Worldpay, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
February 26, 2019
|
/s/ CHARLES D. DRUCKER
|
|
Charles D. Drucker
|
|
Executive Chairman and Chief Executive Officer
|
1.
|
I have reviewed this annual report on Form 10-K of Worldpay, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
February 26, 2019
|
/s/ STEPHANIE L. FERRIS
|
|
Stephanie L. Ferris
|
|
Chief Financial Officer
|
1.
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
|
February 26, 2019
|
/s/ CHARLES D. DRUCKER
|
|
Charles D. Drucker
|
|
Executive Chairman and Chief Executive Officer
|
February 26, 2019
|
/s/ STEPHANIE L. FERRIS
|
|
Stephanie L. Ferris
|
|
Chief Financial Officer
|
|
|
|
|
|