MoneyGram International Reports Second Quarter 2019 Financial Results

DALLAS, Aug. 1, 2019 /PRNewswire/ -- MoneyGram International, Inc. (NASDAQ: MGI) today reported financial results for its second quarter ending June 30, 2019.

Business Update

"Financial results in the second quarter were impacted by slower than anticipated recovery of the US-outbound market along with the continuing market challenges in the US-US business," said Alex Holmes, Chairman and CEO. "Importantly, we reported accelerated growth from our digital platforms and returned to year-over-year growth in many key corridors as we saw a sequential increase in active, returning and new customers. These trends, along with the successful execution of our cost-saving initiatives, enabled us to deliver sequential improvements to Revenue and Adjusted EBITDA."

Holmes concluded, "Our efforts during the second quarter also resulted in a number of important milestones for the company including the completion of our debt refinancing, the launch of a pioneering equity investment & strategic partnership with Ripple, and the continued success of our digital transformation initiatives."

Second Quarter 2019 Financial Results

    --  Total revenue was $323.8 million and $374.6 million for the three months
        ended June 30, 2019 and 2018, respectively.
        --  Money transfer revenue was $282.2 million for the quarter compared
            to $329.7 million for the three months ended June 30, 2018.
        --  Total digital revenue represented 16% of money transfer revenue.
        --  Investment revenue was $14.5 million for the quarter
    --  Net loss was $27.2 million compared to net income of $2.3 million for
        the second quarter of 2018. EBITDA was $8.9 million, a decrease of $34.5
        million as compared to the year-ago period. The current period includes
        a $31.3 million non-cash pension settlement charge related to the sale
        of $74.3 million of pension liabilities.
    --  Adjusted EBITDA was $54.3 million for the three months ended June 30,
        2019. Adjusted EBITDA was $59.8 million for the three months ended June
        30, 2018.
    --  Adjusted EBITDA margin was 16.8%.
    --  Diluted loss per share was $0.41. Adjusted diluted earnings per share
        was $0.12.
    --  Adjusted Free Cash Flow was $20.0 million for the quarter.

Balance Sheet Highlights and Capital Structure Highlights

The Company ended the second quarter of 2019 with a cash and cash equivalents balance of $133.5 million compared to $145.5 million at the end of 2018. Second quarter interest expense was $14.0 million and capital expenditures for the second quarter were $16.5 million.

The Company announced on June 26, 2019 that it refinanced its first lien debt, extended its revolving credit agreement, and added a tranche of second lien debt. The new senior debt structure provides for a $35 million senior secured three-year revolving credit facility and a $645 million senior secured four-year term loan. The new second lien credit agreement provides for a $245 million secured five-year term loan.

Also during the quarter, the Company obtained an equity infusion of $30 million and entered into a commercial agreement with Ripple, a provider of enterprise blockchain solutions for global payments. Ripple purchased the newly-issued equity from MoneyGram at $4.10 per share, a significant premium to MoneyGram's market price at the time of the investment. The investment agreement provides the Company with an option to sell up to $20 million of additional equity to Ripple through June 30, 2020. The commercial agreement allows MoneyGram to utilize Ripple's xRapid blockchain product, as well as XRP, Ripple's cryptocurrency, to facilitate cross-border settlement. The Company expects that this will reduce working capital needs and have the potential to generate additional earnings and cash flow.

Additionally, during the quarter, the Company paid $1.2 million to a life insurance company for their assumption, without recourse, of a significant portion of its defined benefit pension liability. The result of the sale was a reduction of pension obligations by $74.3 million and the recognition of a non-cash charge of $31.3 million. The transfer of the pension obligations was completed exclusively with the use of pension assets and did not impact the Company's cash balance or liquidity position.

Full Year 2019 Outlook

The Company continues to anticipate a return to growth later this year, however given the revenue trends for the first half of the year, and the slower than anticipated recovery of the US market, the Company is revising its constant currency revenue outlook for the full year 2019 and now projects a decline of approximately 8% for the year. The Company is also narrowing its original range for Adjusted EBITDA and now projects a decline of approximately 12% for the full year 2019 on a constant currency basis.

Forward-Looking Statements

This communication contains forward-looking statements which are protected as forward-looking statements under the Private Securities Litigation Reform Act of 1995 that are not limited to historical facts, but reflect MoneyGram's current beliefs, expectations or intentions regarding future events. Words such as "may," "will," "could," "should," "expect," "plan," "project," "intend," "anticipate," "believe," "estimate," "predict," "potential," "pursuant," "target," "continue," and similar expressions are intended to identify such forward-looking statements. The statements in this communication that are not historical statements are forward-looking statements within the meaning of the federal securities laws. Specific forward-looking statements include, among others, statements regarding the company's projected results of operations, specific factors expected to impact the company's results of operations, and the expected restructuring and reorganization program results. Forward-looking statements are subject to numerous risks and uncertainties, many of which are beyond MoneyGram's control, which could cause actual results to differ materially from the results expressed or implied by the statements. These risks and uncertainties include, but are not limited to: our ability to compete effectively; our ability to maintain key agent or biller relationships, or a reduction in business or transaction volume from these relationships, including our largest agent, Walmart, whether through the introduction by Walmart of additional competing "white label" branded money transfer products or otherwise; our ability to manage fraud risks from consumers or agents; the ability of us and our agents to comply with U.S. and international laws and regulations; litigation or investigations involving us or our agents; uncertainties relating to compliance with the DPA entered into with the U.S. federal government and the effect of the DPA on our reputation and business; regulations addressing consumer privacy, data use and security; our ability to successfully develop and timely introduce new and enhanced products and services and our investments in new products, services or infrastructure changes; our ability to manage risks associated with our international sales and operations; our offering of money transfer services through agents in regions that are politically volatile; changes in tax laws or an unfavorable outcome with respect to the audit of our tax returns or tax positions, or a failure by us to establish adequate reserves for tax events; our substantial debt service obligations, significant debt covenant requirements and credit ratings; major bank failure or sustained financial market illiquidity, or illiquidity at our clearing, cash management and custodial financial institutions; the ability of us and our agents to maintain adequate banking relationships; a security or privacy breach in systems, networks or databases on which rely; disruptions to our computer network systems and data centers; weakness in economic conditions, in both the U.S. and global markets; a significant change, material slow down or complete disruption of international migration patterns; the financial health of certain European countries or the secession of a country from the European Union; our ability to manage credit risks from our agents and official check financial institution customers; our ability to adequately protect our brand and intellectual property rights and to avoid infringing on the rights of others; our ability to attract and retain key employees; our ability to manage risks related to the operation of retail locations and the acquisition or start-up of businesses; any restructuring actions and cost reduction initiatives that we undertake may not deliver the expected results and these actions may adversely affect our business; our ability to maintain effective internal controls; our capital structure and the special voting rights provided to designees of Thomas H. Lee Partners, L.P. on our Board of Directors; and uncertainties described in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of MoneyGram's public reports filed with the Securities and Exchange Commission (the "SEC"), including MoneyGram's annual report on Form 10-K for the year ended December 31, 2018.

Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in MoneyGram's SEC filings. MoneyGram's SEC filings may be obtained by contacting MoneyGram, through MoneyGram's web site at ir.moneygram.com or through the SEC's Electronic Data Gathering and Analysis Retrieval System (EDGAR) at http://www.sec.gov. MoneyGram undertakes no obligation to publicly update or revise any forward-looking statement.

Non-GAAP Measures

In addition to results presented in accordance with accounting principles generally accepted in the United States ("GAAP"), this news release and related tables include certain non-GAAP financial measures, including a presentation of EBITDA (earnings before interest, taxes, depreciation and amortization, including agent signing bonus amortization), Adjusted EBITDA (EBITDA adjusted for certain significant items), Adjusted EBITDA margin, Adjusted Free Cash Flow (Adjusted EBITDA less cash interest, cash taxes and cash payments for capital expenditures and agent signing bonuses), constant currency measures (which assume that amounts denominated in foreign currencies are translated to the U.S. dollar at rates consistent with those in the prior year), adjusted diluted earnings per share and adjusted net income. In addition, we present adjusted operating income and adjusted operating margin for our two reporting segments. The following tables include a full reconciliation of non-GAAP financial measures to the related GAAP financial measures. The equivalent GAAP financial measures for projected results are not provided, and projected results do not reflect the potential impact of certain non-GAAP adjustments, which include (but in future periods, may not be limited to) stock-based, contingent and incentive compensation costs, compliance enhancement program costs, direct monitor costs, legal and contingent matter costs, restructuring and reorganization costs, currency changes and the tax effect of such items. We cannot reliably predict or estimate if and when these types of costs, adjustments or changes may occur or their impact to our financial statements. Accordingly, a reconciliation of the non-GAAP financial measures to the equivalent GAAP financial measures for projected results is not available.

We believe that these non-GAAP financial measures provide useful information to investors because they are an indicator of the strength and performance of ongoing business operations. These calculations are commonly used as a basis for investors, analysts and other interested parties to evaluate and compare the operating performance and value of companies within our industry. Finally, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Free Cash Flow, constant currency, adjusted diluted earnings per share and adjusted net income figures are financial and performance measures used by management in reviewing results of operations, forecasting, allocating resources or establishing employee incentive programs. Although MoneyGram believes the above non-GAAP financial measures enhance investors' understanding of its business and performance, these non-GAAP financial measures should not be considered in isolation or as substitutes for the accompanying GAAP financial measures.

Description of Tables



     Table One            Condensed Consolidated Statements of
                            Operations



     Table Two   
            Segment Results



     Table Three 
            Segment Reconciliations



     Table Four  Reconciliation of Certain Non-GAAP
                            Measures to Relevant GAAP Measures -
                             EBITDA, Adjusted EBITDA, Adjusted
                             EBITDA Margin and Adjusted Free Cash
                            Flow



     Table Five           Reconciliation of Certain Non-GAAP
                            Measures to Relevant GAAP Measures -
                             Adjusted Net Income and Adjusted
                             Diluted EPS



     Table Six            Condensed Consolidated Balance Sheets



     Table Seven          Condensed Consolidated Statements of
                            Cash Flows

Conference Call

MoneyGram International will host a conference call on August 2, at 9:00 a.m. ET, to discuss its results. Alex Holmes, chairman and chief executive officer, and Larry Angelilli, chief financial officer, will host the call.



     Participant Dial-In Numbers:



     U.S.:                     
              1-800-263-0877


      International:            
              1-646-828-8143


      Webcast:                  
              
                http://public.viavid.com/index.php?id=135339



     Replay:                   
              1-844-512-2921 or 1-412-317-6671


      Replay ID:                                                                                     2306000



     Replay is available through August 9, 2019, 11:59pm ET

About MoneyGram International

MoneyGram is a global leader in omnichannel money transfer and payment services that enables friends and family to safely, conveniently, and affordably send money for life's daily needs in over 200 countries and territories. The innovative MoneyGram platform leverages its leading digital and physical network, global financial settlement engine, cloud-based infrastructure with integrated APIs, and its unparalleled compliance program that leads the industry in protecting consumers. More information about MoneyGram International, Inc. is available at moneygram.com.

CONTACT:

Investor Relations:
214-979-1400
ir@moneygram.com

Media Relations:
Wendi Schlarb
214-999-7687
media@moneygram.com


                                                                                                                                         
              
                TABLE ONE


                                                                                                                                    
         
                MONEYGRAM INTERNATIONAL, INC.


                                                                                                                            
             
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                                                                        
              
                (Unaudited)




                                    (Amounts in millions, except
                                     percentages and per share data) 
            
                Three Months             2019 vs                
              
                Six Months                           2019 vs
                                                                               Ended June 30,                                                       Ended June 30,

    ---

                                                                         2019                           2018                2018                        2019                      2018                          2018






       
                REVENUE



       Fee and other revenue                                                  $
              309.3                                 $
         362.5                                          $
           (53.2)                             $
       610.3             $
      732.6  $
      (122.3)



       Investment revenue                                               14.5                                  12.1                                     2.4                                        28.9                      22.0                    6.9

    ---


       Total revenue                                                   323.8                                 374.6                                  (50.8)                                      639.2                     754.6                (115.4)

    ---



        Total revenue change, as reported                                (14)                                  (9)                                                            (15)                                   (5)
                                                                            %                                    %                                                               %                                     %


        Total revenue change, constant                                   (12)                                 (11)                                                            (13)                                   (8)
         currency                                                           %                                    %                                                               %                                     %




                     OPERATING EXPENSES


        Total commissions and direct
         transaction expenses                                           167.8                                 190.4                                  (22.6)                                      328.7                     375.9                 (47.2)


        Compensation and benefits                                        53.5                                  65.1                                  (11.6)                                      112.9                     144.4                 (31.5)


        Transaction and operations support
         (1)                                                            54.5                                  72.0                                  (17.5)                                      106.6                     146.8                 (40.2)


        Occupancy, equipment and supplies                                15.5                                  17.0                                   (1.5)                                       30.9                      33.6                  (2.7)


        Depreciation and amortization                                    18.2                                  20.1                                   (1.9)                                       37.2                      38.2                  (1.0)

    ---


       Total operating expenses                                        309.5                                 364.6                                  (55.1)                                      616.3                     738.9                (122.6)

    ---

                     OPERATING INCOME                                    14.3                                  10.0                                     4.3                                        22.9                      15.7                    7.2

    ---


       Other expenses (income)



       Interest expense                                                 14.0                                  13.7                                     0.3                                        27.9                      26.0                    1.9


        Other non-operating expense
         (income) (2)                                                    35.3                                   1.4                                    33.9                                        36.9                    (27.1)                  64.0



        Total other expenses (income)                                    49.3                                  15.1                                    34.2                                        64.8                     (1.1)                  65.9

    ---

        (Loss) income before income taxes                              (35.0)                                (5.1)                                 (29.9)                                     (41.9)                     16.8                 (58.7)


        Income tax (benefit) expense                                    (7.8)                                (7.4)                                  (0.4)                                      (1.2)                      7.4                  (8.6)

    ---

                     NET (LOSS) INCOME                                        $
              (27.2)                                  $
         2.3                                          $
           (29.5)                            $
       (40.7)              $
      9.4   $
      (50.1)

    ===



                     (LOSS) INCOME PER COMMON SHARE



       
                Basic                                                    $
              (0.41)                                 $
         0.04                                          $
           (0.45)                            $
       (0.62)             $
      0.15   $
      (0.77)



       
                Diluted                                                  $
              (0.41)                                 $
         0.03                                          $
           (0.44)                            $
       (0.62)             $
      0.14   $
      (0.76)




                     Weighted-average outstanding
                      common shares and equivalents used
                      in computing (loss) income per
                      share



       
                Basic                                               66.1                                  64.5                                     1.6                                        65.5                      64.1                    1.4



       
                Diluted                                             66.1                                  66.4                                   (0.3)                                       65.5                      66.3                  (0.8)



     (1) Six months ended June 30, 2018 include an accrual of $10.0 million related to the
      resolution of the DPA matter.


     (2) The three and six months ended June 30, 2019 include non-cash pension settlement charge
      of $31.3 million and debt extinguishment cost of $2.4 million.



                                                                                                                                     
         
                TABLE TWO


                                                                                                                               
          
           MONEYGRAM INTERNATIONAL, INC.


                                                                                                                                  
         
                SEGMENT RESULTS


                                                                                                                                    
         
                (Unaudited)






                     Global Funds Transfer


                                    (Amounts in millions, except
                                     percentages)                
          
                Three Months            2019 vs                
         
                Six Months                        2019 vs
                                                                        Ended June 30,                                                  Ended June 30,

    ---

                                                                   2019                           2018               2018                   2019                      2018                       2018



        Money transfer revenue                                          $
              282.2                                 $
         329.7                                     $
        (47.5)                            $
       555.5         $
        666.3  $
          (110.8)


        Bill payment revenue                                       15.0                                 19.5                              (4.5)                                    30.9                      40.3              (9.4)




       Total revenue                                                   $
              297.2                                 $
         349.2                                     $
        (52.0)                            $
       586.4         $
        706.6  $
          (120.2)




        Commissions and direct
         transaction expenses                                           $
              161.4                                 $
         185.5                                     $
        (24.1)                            $
       315.7         $
        367.2   $
          (51.5)

    ---




       Operating income                                                  $
              5.6                                   $
         5.7                                      $
        (0.1)                              $
       6.7           $
        7.1    $
          (0.4)

    ===




       Operating margin                                            1.9                                  1.6                                                         1.1                                 1.0
                                                                      %                                   %                                                          %                                  %




        Money transfer revenue change,                             (14)                                 (8)                                                       (17)                                (5)
         as reported                                                  %                                   %                                                          %                                  %


        Money transfer revenue change,                             (12)                                (10)                                                       (14)                                (8)
         constant currency                                            %                                   %                                                          %                                  %




                     Financial Paper Products




                                    (Amounts in millions, except
                                     percentages)                
          
                Three Months            2019 vs                
         
                Six Months                        2019 vs
                                                                        Ended June 30,                                                  Ended June 30,

    ---

                                                                   2019                           2018               2018                   2019                      2018                       2018




       Money order revenue                                              $
              13.6                                  $
         14.2                                      $
        (0.6)                             $
       27.5          $
        27.6    $
          (0.1)


        Official check revenue                                     13.0                                 11.2                                1.8                                     25.3                      20.4                4.9




       Total revenue                                                    $
              26.6                                  $
         25.4                                        $
        1.2                              $
       52.8          $
        48.0      $
          4.8




        Total commissions expense                                         $
              6.4                                   $
         4.9                                        $
        1.5                              $
       13.0           $
        8.7      $
          4.3

    ---




       Operating income                                                 $
              10.0                                   $
         7.1                                        $
        2.9                              $
       18.2          $
        12.7      $
          5.5

    ===




       Operating margin                                           37.6                                 28.0                                                        34.5                                26.5
                                                                      %                                   %                                                          %                                  %


                                                                                                                                          
           
                TABLE THREE


                                                                                                                                   
            
             MONEYGRAM INTERNATIONAL, INC.


                                                                                                                                     
            
              SEGMENT RECONCILIATIONS


                                                                                                                                          
           
                (Unaudited)




                     Global Funds Transfer


                                    (Amounts in millions, except
                                     percentages)                
            
                Three Months              2019 vs                  
           
                Six Months                         2019 vs
                                                                          Ended June 30,                                                        Ended June 30,

    ---

                                                                     2019                           2018                 2018                       2019                      2018                        2018





        Revenue (as reported)                                             $
              297.2                                   $
           349.2                                       $
          (52.0)                              $
       586.4         $
       706.6  $
          (120.2)




        Adjusted operating income                                          $
              15.9                                    $
           20.1                                        $
          (4.2)                               $
       28.2          $
       50.0   $
          (21.8)




        Legal and contingent matters                                                                      (1.0)                                   1.0                                                                   (12.4)               12.4


        Restructuring and
         reorganization costs                                       (0.5)                                 (5.2)                                   4.7                                      (4.1)                        (12.5)                8.4


        Compliance enhancement program                              (1.9)                                 (3.1)                                   1.2                                      (3.0)                         (5.5)                2.5


        Direct monitor costs                                        (6.2)                                 (2.6)                                 (3.6)                                    (10.3)                         (5.7)              (4.6)


        Stock-based compensation
         expense                                                    (1.7)                                 (2.5)                                   0.8                                      (4.1)                         (6.8)                2.7



       Total adjustments                                          (10.3)                                (14.4)                                   4.1                                     (21.5)                        (42.9)               21.4




        Operating income (as reported)                                      $
              5.6                                     $
           5.7                                        $
          (0.1)                                $
       6.7           $
       7.1    $
          (0.4)

    ===



        Adjusted operating margin                                     5.3                                    5.8                                                             4.8                                    7.1
                                                                        %                                     %                                                              %                                     %



       Total adjustments                                           (3.5)                                 (4.1)                                                          (3.7)                                 (6.1)
                                                                        %                                     %                                                              %                                     %


        Operating margin (as reported)                                1.9                                    1.6                                                             1.1                                    1.0
                                                                        %                                     %                                                              %                                     %








                     Financial Paper Products


                                    (Amounts in millions, except
                                     percentages)                
            
                Three Months              2019 vs                  
           
                Six Months                         2019 vs
                                                                          Ended June 30,                                                        Ended June 30,

    ---

                                                                     2019                           2018                 2018                       2019                      2018                        2018





        Revenue (as reported)                                              $
              26.6                                    $
           25.4                                          $
          1.2                                $
       52.8          $
       48.0      $
          4.8




        Adjusted operating income                                          $
              10.6                                     $
           8.7                                          $
          1.9                                $
       19.4          $
       15.0      $
          4.4




        Compliance enhancement program                              (0.4)                                 (1.4)                                   1.0                                      (0.8)                         (1.6)                0.8


        Stock-based compensation
         expense                                                    (0.2)                                 (0.2)                                                                           (0.4)                         (0.7)                0.3




       Total adjustments                                           (0.6)                                 (1.6)                                   1.0                                      (1.2)                         (2.3)                1.1




        Operating income (as reported)                                     $
              10.0                                     $
           7.1                                          $
          2.9                                $
       18.2          $
       12.7      $
          5.5

    ===



        Adjusted operating margin                                    39.8                                   34.3                                                            36.7                                   31.3
                                                                        %                                     %                                                              %                                     %



       Total adjustments                                           (2.3)                                 (6.3)                                                          (2.3)                                 (4.8)
                                                                        %                                     %                                                              %                                     %


        Operating margin (as reported)                               37.6                                   28.0                                                            34.5                                   26.5
                                                                        %                                     %                                                              %                                     %


                                                                                                                                              
              
                TABLE FOUR


                                                                                                                                    
              
                MONEYGRAM INTERNATIONAL, INC.


                                                                                                                 
              
               RECONCILIATION OF CERTAIN NON GAAP MEASURES TO RELEVANT GAAP MEASURES


                                                                                                               
             
               EBITDA, ADJUSTED EBITDA, ADJUSTED EBITDA MARGIN AND ADJUSTED FREE CASH FLOW


                                                                                                                                             
              
                (Unaudited)




                                    (Amounts in millions, except
                                     percentages)                                    Three Months                2019 vs                      
              
                Six Months                                 2019 vs
                                                                         Ended June 30,                                                                Ended June 30,

    ---

                                                                   2019                           2018                    2018                             2019                      2018                                2018





        (Loss) income before income taxes                               $
              (35.0)                                     $
             (5.1)                                         $
              (29.9)                             $
         (41.9)              $
        16.8    $
        (58.7)



       Interest expense                                           14.0                                   13.7                                             0.3                                           27.9                       26.0                      1.9


        Depreciation and amortization                              18.2                                   20.1                                           (1.9)                                          37.2                       38.2                    (1.0)


        Signing bonus amortization                                 11.7                                   14.7                                           (3.0)                                          23.4                       28.7                    (5.3)




       EBITDA                                                      8.9                                   43.4                                          (34.5)                                          46.6                      109.7                   (63.1)




        Significant items impacting EBITDA:


        Non-cash pension settlement charge
         (1)                                                      31.3                                                                                  31.3                                           31.3                                               31.3



       Direct monitor costs                                        6.2                                    2.6                                             3.6                                           10.3                        5.7                      4.6


        Debt extinguishment costs (2)                               2.4                                                                                   2.4                                            2.4                                                2.4


        Compliance enhancement program                              2.3                                    4.6                                           (2.3)                                           3.8                        7.2                    (3.4)


        Stock-based, contingent and
         incentive compensation                                     1.9                                    2.7                                           (0.8)                                           4.5                        7.5                    (3.0)


        Legal and contingent matters (3)                            0.7                                    1.3                                           (0.6)                                           1.3                       12.7                   (11.4)


        Restructuring and reorganization
         costs                                                      0.5                                    5.2                                           (4.7)                                           4.0                       12.5                    (8.5)


        Severance and related costs                                 0.1                                                                                   0.1                                            0.2                        0.4                    (0.2)


        Costs (income) related to the
         terminated merger with Ant
         Financial (4)                                                                                                                                                                                                        (29.3)                    29.3




       Adjusted EBITDA                                                   $
              54.3                                       $
             59.8                                           $
              (5.5)                              $
         104.4              $
        126.4    $
        (22.0)

    ===



        Adjusted EBITDA margin (5)                                 16.8                                   16.0                                             0.8                                           16.3                       16.8                    (0.5)
                                                                      %                                     %                                              %                                             %                         %                       %




        Adjusted EBITDA change, as reported                         (9)                                                                                             (17)
                                                                      %                                                                                                %


        Adjusted EBITDA change, constant                            (7)                                                                                             (15)
         currency adjusted                                            %                                                                                                %





       Adjusted EBITDA                                                   $
              54.3                                       $
             59.8                                           $
              (5.5)                              $
         104.4              $
        126.4    $
        (22.0)


        Cash payments for interest                               (13.2)                                (12.9)                                          (0.3)                                        (26.0)                    (24.4)                   (1.6)


        Cash payments for taxes, net of
         refunds                                                    0.7                                  (1.3)                                            2.0                                          (0.5)                     (2.9)                     2.4


        Cash payments for capital
         expenditures                                            (16.5)                                (16.2)                                          (0.3)                                        (29.2)                    (28.5)                   (0.7)


        Cash payments for agent signing
         bonuses                                                  (5.3)                                 (7.8)                                            2.5                                         (15.4)                    (19.6)                     4.2




       Adjusted Free Cash Flow                                           $
              20.0                                       $
             21.6                                           $
              (1.6)                               $
         33.3               $
        51.0    $
        (17.7)

    ===



               (1) Non-cash charge of $31.3 million
                from the sale of pension liability
                in June 2019.


               (2) Debt extinguishment costs related
                to the amended and new debt
                agreements entered on June 26, 2019.


               (3) Six months ended June 30, 2018
                includes an accrual of $10.0 million
                related to the resolution of the DPA
                matter.


               (4) Costs include, but are not
                limited to, legal, bank and
                consultant fees and income includes
                the $30.0 million merger termination
                fee.


               (5) Adjusted EBITDA margin is
                calculated as Adjusted EBITDA
                divided by total revenue.


                                                                                             
              
                TABLE FIVE


                                                                                   
              
                MONEYGRAM INTERNATIONAL, INC.


                                                                 
            
                RECONCILIATION OF CERTAIN NON GAAP MEASURES TO RELEVANT GAAP MEASURES


                                                                            
              
                ADJUSTED NET INCOME AND ADJUSTED DILUTED EPS


                                                                                            
              
                (Unaudited)




                                                                                     Three Months                                          Six Months
                                                                        Ended June 30,                                       Ended June 30,


                                    (Amounts in millions, except
                                     per share data)               2019                            2018                      2019                            2018

    ---




       Net (loss) income                                               $
              (27.2)                                         $
              2.3                $
         (40.7)    $
       9.4



        Total adjustments (1)                                      45.4                                        16.4                                         57.8             16.7


        Tax impacts of adjustments (2)                           (10.5)                                      (4.5)                                      (13.3)           (1.9)



       Adjusted net income                                                $
              7.7                                         $
              14.2                   $
         3.8    $
       24.2

    ===





        Diluted (loss) income per
         common share                                                   $
              (0.41)                                        $
              0.03                $
         (0.62)   $
       0.14




        Diluted adjustments per common
         share                                                     0.53                                        0.18                                         0.68             0.23




        Diluted adjusted income per
         common share                                                     $
              0.12                                         $
              0.21                  $
         0.06    $
       0.37

    ===



        Diluted weighted-average
         outstanding common shares and
         equivalents                                               66.1                                        66.4                                         65.5             66.3



               (1) See summary of adjustments
                in Table Four -EBITDA,
                Adjusted EBITDA, Adjusted
                EBITDA Margin and Adjusted
                Free Cash Flow.


               (2) Tax rates used to calculate
                the tax expense impact are
                based on the nature and
                jurisdiction of each
                adjustment.


                                                                           
       
                TABLE SIX


                                                                 
              
         MONEYGRAM INTERNATIONAL, INC.


                                                             
              
         CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                          
       
                (Unaudited)




                                    (Amounts in millions, except share data)                     June 30, 2019                           December 31, 2018

    ---


       
                ASSETS



       Cash and cash equivalents                                                                                  $
       133.5                             $
       145.5



       Settlement assets                                                                              3,443.1                   3,373.8



       Property and equipment, net                                                                      183.3                     193.9



       Goodwill                                                                                         442.2                     442.2



       Other assets (1)                                                                                 181.5                     140.7



       Total assets                                                                                             $
       4,383.6                           $
       4,296.1

    ===


       
                LIABILITIES



       Payment service obligations                                                                              $
       3,443.1                           $
       3,373.8



       Debt, net (2)                                                                                    842.1                     901.0


        Pension and other postretirement
         benefits                                                                                         72.1                      76.6


        Accounts payable and other liabilities
         (1)                                                                                            263.0                     213.5



       Total liabilities                                                                              4,620.3                   4,564.9

    ---

                     STOCKHOLDERS' DEFICIT


        Participating convertible preferred
         stock -series D, $0.01 par value,
         200,000 shares authorized, 71,282
         issued at June 30, 2019 and December
         31, 2018                                                                                        183.9                     183.9


        Common stock, $0.01 par value,
         162,500,000 shares authorized,
         64,434,490 and 58,823,567 shares issued
         at June 30, 2019 and December 31, 2018,
         respectively                                                                                      0.6                       0.6



       Additional paid-in capital                                                                     1,093.6                   1,046.8



       Retained loss                                                                                (1,439.4)                (1,403.6)


        Accumulated other comprehensive loss                                                            (56.2)                   (67.5)


        Treasury stock: 2,432,151 and 3,207,118
         shares at June 30, 2019 and December
         31, 2018, respectively                                                                         (19.2)                   (29.0)

    ---


       Total stockholders' deficit                                                                    (236.7)                  (268.8)



        Total liabilities and stockholders'
         deficit                                                                                                 $
       4,383.6                           $
       4,296.1

    ===



               (1) 2019 financial information
                reflects the adoption of ASC 842 -
                 Leases. Other Assets includes
                 $46.8 million of right-of-use
                assets related to the Company's
                operating leases and Accounts
                payable and other liabilities
                includes $49.7 million of lease
                liabilities.


               (2) On June 26, 2019, MoneyGram
                entered into an amended first lien
                credit agreement and a new second
                lien credit agreement, each with
                Bank of America, N.A. acting as
                administrative agent. These
                agreements extended and/or repaid
                in full all outstanding
                indebtedness under the Company's
                existing credit facility.


                                                  
              
                TABLE SEVEN


                                         
              
                MONEYGRAM INTERNATIONAL, INC.


                                
              
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                  
              
                (Unaudited)




                                                                                     Six Months Ended June 30,


                                    (Amounts in millions)          2019                              2018

    ---

                     CASH FLOWS FROM OPERATING ACTIVITIES



       Net (loss) income                                                 $
              (40.7)                           $
      9.4


        Adjustments to reconcile net loss to
         net cash provided by operating
         activities                                                78.8                                          40.5

    ---

        Net cash provided by operating
         activities                                                38.1                                          49.9



                     CASH FLOWS FROM INVESTING ACTIVITIES


        Purchases of property and equipment                      (29.2)                                       (28.5)


        Net cash used in investing activities                    (29.2)                                       (28.5)



                     CASH FLOWS FROM FINANCING ACTIVITIES


        Transaction costs for issuance and
         amendment of debt                                       (21.3)



       Principal payments on debt                               (28.4)                                        (4.9)


        Net proceeds from issuing equity
         instruments                                               29.5


        Payments to tax authorities for
         stock-based compensation                                 (0.7)                                        (6.1)


        Net cash used in financing activities                    (20.9)                                       (11.0)



                     NET CHANGE IN CASH AND CASH
                      EQUIVALENTS                                (12.0)                                         10.4


                     CASH AND CASH EQUIVALENTS-Beginning
                      of period                                   145.5                                         190.0



                     CASH AND CASH EQUIVALENTS-End of
                      period                                               $
              133.5                          $
      200.4

    ===

View original content to download multimedia:http://www.prnewswire.com/news-releases/moneygram-international-reports-second-quarter-2019-financial-results-300895496.html

SOURCE MoneyGram International, Inc.