EVERTEC Reports Fourth Quarter and Full Year 2022 Results

Announces 2023 Outlook

SAN JUAN, Puerto Rico--(BUSINESS WIRE)--EVERTEC, Inc. (NYSE: EVTC) (“Evertec” or the “Company”) today announced results for the fourth quarter and full year ended December 31, 2022.

Fourth Quarter 2022 Highlights and Recent Highlights

• Revenue increased 4% to $161.8 million
• GAAP Net Income attributable to common shareholders was $28.7 million, or $0.44 per diluted share
• Adjusted EBITDA decreased 10% to $68.4 million
• Adjusted earnings per common share was $0.65, or a 10% decrease
• Completed the refinancing of credit facilities

Full Year 2022 Highlights

• Revenue grew 5% to $618.4 million
• GAAP Net Income attributable to common shareholders was $239.0 million, or $3.45 per diluted share
• Adjusted EBITDA decreased 9% to $269.5 million
• Adjusted earnings per common share was $2.42, or a 12% decrease
• $110 million returned to shareholders through share repurchases and dividends
• Closed the Popular Transaction which extended the main commercial agreements
• Closed two acquisitions, one in Puerto Rico and one in Latin America

Mac Schuessler, President and Chief Executive Officer stated "This was a successful year for us as we completed several milestones. We extended our main commercial agreements with our largest customer, executed on M&A with two acquisitions, refinanced our debt, aggressively repurchased stock and delivered another year of strong revenue growth. We continue to reap the benefits of the capital investments we have made over the years, both in our products and through acquisitions. Looking towards 2023, we continue to focused on finding the best ways to deploy capital to support our long-term growth strategy."

Fourth Quarter 2022 Results

Revenue. Total revenue for the quarter ended December 31, 2022 was $161.8 million, an increase of 4%, compared with $155.2 million in the prior year. Revenue in Puerto Rico reflected growth in our Merchant Acquiring and Payment Services segments as these benefited from increased transaction volumes and pricing initiatives implemented earlier in the year. Our Merchant Acquiring segment also benefited from a higher spread per transaction. ATH Movil Business continues to be a driver of growth in our Payment Services segment as was the acquisition completed in the second quarter. Latin America revenue continues to increase due to both organic growth and the revenue contribution from the BBR acquisition.

Net Income attributable to common shareholders. For the quarter ended December 31, 2022, GAAP Net Income attributable to common shareholders was $28.7 million, a decrease of $12.4 million, or $0.44 per diluted share, compared with $41.1 million or $0.56 per diluted share in the prior year. The year over year decrease reflects the impact of an increase in costs of revenues, primarily due to the new revenue sharing agreement with Banco Popular, as well as an increase in personnel costs, mainly due to increased headcount in Latin America including the added headcount from the BBR acquisition, provisions for operational losses, printing supplies and cloud services, partially offset by a decrease in professional fees. Selling, general and administrative expenses increased mainly due to an increase in personnel costs and professional fees as well as higher donations. Additionally, the current quarter reflects a loss on foreign currency remeasurement of $0.8 million compared with a gain of $1.2 million in the prior year quarter and a $1.3 million loss on extinguishment of debt resulting from the refinancing of the Company's credit facilities.

Adjusted EBITDA. For the quarter ended December 31, 2022, Adjusted EBITDA was $68.4 million, a decrease of 10% compared to the prior year. Adjusted EBITDA margin (Adjusted EBITDA as a percentage of total revenue) decreased approximately 660 basis points to 42.3% compared with 48.9% in the prior year. The decrease in Adjusted EBITDA and margin reflects the impact of the increased expenses discussed, the negative impact from foreign currency remeasurement and the impact from the sale of assets to Popular as part of the Popular Transaction which were of higher margin.

Adjusted Net Income. For the quarter ended December 31, 2022, Adjusted Net Income was $42.6 million, a decrease of 19% compared with $52.6 million in the prior year. Adjusted earnings per common share was $0.65, a decrease of 10% compared with $0.72 in the prior year. The decrease was driven by the lower Adjusted EBITDA and a higher adjusted tax rate in the quarter.

Full Year 2022 Results

Revenue. Total revenue for the year ended December 31, 2022 was $618.4 million, an increase of 5% compared with $589.8 million in the prior year. Revenue in Puerto Rico increased in both the Merchant Acquiring and Payment Services segments, benefiting from increased transaction volumes as well as pricing initiatives implemented during the year. Merchant Acquiring revenue also benefited from two additional months in 2022 from the expanded FirstBank relationship. Payment Services in Puerto Rico also reflected the continued growth of ATH Movil Business, revenue generated from an acquisition completed in the second quarter and revenue generated from projects completed in connection with closing the Popular Transaction. These increases were partially offset by the impact from the assets sold as part of the Popular Transaction, which impacted our Business Solutions segment by approximately $15 million, in addition to the $6.9 million one-time credit granted upon closing. Latin America revenue reflected organic growth from existing customers and the revenue contribution from the BBR acquisition.

Net Income attributable to common shareholders. For the year ended December 31, 2022, GAAP Net Income attributable to common shareholders was $239.0 million, or $3.45 per diluted share, an increase compared with $161.1 million or $2.21 per diluted share in the prior year and includes the impact of the $135.6 million gain recognized from the Popular Transaction. The results also reflect the negative impact from foreign currency remeasurement of $7.6 million for assets and liabilities denominated in US dollars in our foreign subsidiaries. Additionally, cost of revenues increased mainly driven by the revenue sharing agreement with Popular, a $4.1 million impairment loss on a multi-year software development, an increase in personnel costs, mainly due to the increased headcount discussed above, printing supplies, provisions for operational losses and cloud services. The increase in selling, general and administrative expenses was driven by an increase in personnel costs and an increase in professional fees.

Adjusted EBITDA. For the year ended December 31, 2022, Adjusted EBITDA was $269.5 million, a decrease of 9% compared to the prior year. Adjusted EBITDA margin decreased 640 basis points to 43.6% compared with 50.0% in the prior year. The decrease in Adjusted EBITDA and margin primarily reflect the negative impact from foreign currency remeasurement and the increased expenses discussed above, as well as the impact from the assets sold as part of the Popular Transaction which were of higher margin and the one-time credit granted to them upon closing in the third quarter of 2022.

Adjusted Net Income. For the year ended December 31, 2022, Adjusted Net Income was $167.6 million, a decrease of 16% compared with $199.7 million in the prior year. Adjusted earnings per common share was $2.42, a decrease of 12% compared with $2.74 in the prior year. The decrease was driven by the lower Adjusted EBITDA and a higher adjusted tax rate, which was partly impacted by the negative $7.6 million foreign currency remeasurement effect.

Stock Repurchase

During the quarter, the Company repurchased 741 thousand shares of its common stock at an average price of $32.47. For the full year 2022 the Company repurchased 2.8 million shares of its common stock at an average price of $34.37 per share for a total of $96.6 million. At December 31, 2022, the Company's share repurchase program has approximately $78 million remaining and authorized for future use. The Company may repurchase shares in the open market, through accelerated share repurchase programs, 10b5-1 plans, or in privately negotiated transactions, subject to business opportunities and other factors.

2023 Outlook

The Company's financial outlook for 2023 is as follows:

• Total consolidated revenue between $638 million and $647 million approximately 3.2% to 4.6% growth.
• Adjusted earnings per common share between $2.53 to $2.64 representing approximately 4.5% to 9.1% growth as compared to $2.42 in 2022.
• Capital expenditures are anticipated to be approximately $70 million.
• Effective tax rate of approximately 16% to 17%.

Earnings Conference Call and Audio Webcast

The Company will host a conference call to discuss its fourth quarter and full year 2022 financial results today at 4:30 p.m. ET. Hosting the call will be Mac Schuessler, President and Chief Executive Officer, and Joaquin Castrillo, Chief Financial Officer. The conference call can be accessed live over the phone by dialing [phone] or for international callers by dialing [phone]. A replay will be available one hour after the end of the conference call and can be accessed by dialing [phone] or [phone] for international callers; the pin number is 5937775. The replay will be available through Monday, March 1, 2023. The call will be webcast live from the Company’s website at www.evertecinc.com under the Investor Relations section or directly at http://ir.evertecinc.com. A supplemental slide presentation that accompanies this call and webcast can be found on the investor relations website at ir.evertecinc.com and will remain available after the call.

About EVERTEC

EVERTEC, Inc. (NYSE: EVTC) is a leading full-service transaction processing business in Puerto Rico, the Caribbean and Latin America, providing a broad range of merchant acquiring, payment services and business process management services. Evertec owns and operates the ATH® network, one of the leading personal identification number (“PIN”) debit networks in Latin America. In addition, the Company manages a system of electronic payment networks and offers a comprehensive suite of services for core banking, cash processing and fulfillment in Puerto Rico, that process approximately three billion transactions annually. The Company also offers technology outsourcing in all the regions it serves. Based in Puerto Rico, the Company operates in 26 Latin American countries and serves a diversified customer base of leading financial institutions, merchants, corporations and government agencies with “mission-critical” technology solutions. For more information, visit www.evertecinc.com.

Use of Non-GAAP Financial Information

The non-GAAP measures referenced in this release material are supplemental measures of the Company’s performance and are not required by, or presented in accordance with, accounting principles generally accepted in the United States of America (“GAAP”). They are not measurements of the Company’s financial performance under GAAP and should not be considered as alternatives to total revenue, net income or any other performance measures derived in accordance with GAAP or as alternatives to cash flows from operating activities, as indicators of operating performance or as measures of the Company’s liquidity. In addition to GAAP measures, management uses these non-GAAP measures to focus on the factors the Company believes are pertinent to the daily management of the Company’s operations and believes that they are also frequently used by analysts, investors and other interested parties to evaluate companies in the industry. Reconciliations of the non-GAAP measures to the most directly comparable GAAP measure are included in the schedules to this release. These non-GAAP measures include EBITDA, Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings per common share and are defined below.

EBITDA is defined as earnings before interest, taxes, depreciation and amortization.

Adjusted EBITDA is defined as EBITDA further adjusted to exclude unusual items and other adjustments. This measure is reported to the chief operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance. For this reason, Adjusted EBITDA, as it relates to the Company's segments, is presented in conformity with Accounting Standards Codification 280, Segment Reporting, and is excluded from the definition of non-GAAP financial measures under the Securities and Exchange Commission's Regulation G and Item 10(e) of Regulation S-K. In addition, the Company's presentation of Adjusted EBITDA is substantially consistent with the equivalent measurements that are contained in the senior secured credit facilities in testing EVERTEC Group’s compliance with covenants therein such as the senior secured leverage ratio.

Adjusted Net Income is defined as net income adjusted to exclude unusual items and other adjustments.

Adjusted Earnings per common share is defined as Adjusted Net Income divided by diluted shares outstanding.

Adjusted Net Income is used to measure the Company's overall profitability because the Company believe better reflects the Company's comparable operating performance by excluding the impact of the non-cash amortization and depreciation that was created as a result of merger and acquisition activity. In addition, in evaluating EBITDA, Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings per common share, you should be aware that in the future the Company may incur expenses such as those excluded in calculating them. Further, the Company's presentation of these measures should not be construed as an inference that the Company's future operating results will not be affected by unusual or nonrecurring items.

Forward-Looking Statements

Certain statements in this press release constitute “forward-looking statements” within the meaning of, and subject to the protection of, the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause the actual results, performance or achievements of EVERTEC to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Statements preceded by, followed by, or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” and “plans” and similar expressions of future or conditional verbs such as “will,” “should,” “would,” “may,” and “could” are generally forward-looking in nature and not historical facts. Any statements that refer to expectations or other characterizations of future events, circumstances or results are forward-looking statements, including expectations that the expanded revolving facility will provide the Company with greater flexibility to execute on its strategic imperatives with a continued focus on M&A.

Various factors that could cause actual future results and other future events to differ materially from those estimated by management include, but are not limited to: the Company’s reliance on its relationship with Popular, Inc. (“Popular”) for a significant portion of its revenues pursuant to the Company’s second amended and restated Master Services Agreement ("MSA") with them, and to grow the Company’s merchant acquiring business; the Company’s ability to renew its client contracts on terms favorable to the Company, including but not limited to the current term and any extension of the MSA with Popular; the Company’s dependence on its processing systems, technology infrastructure, security systems and fraudulent payment detection systems, as well as on the Company’s personnel and certain third parties with whom it does business, and the risks to the Company’s business if its systems are hacked or otherwise compromised; the Company’s ability to develop, install and adopt new software, technology and computing systems; a decreased client base due to consolidations and failures in the financial services industry; the credit risk of the Company’s merchant clients, for which it may also be liable; the continuing market position of the ATH network; a reduction in consumer confidence, whether as a result of a global economic downturn or otherwise, which leads to a decrease in consumer spending; the Company’s dependence on credit card associations, including any adverse changes in credit card association or network rules or fees; changes in the regulatory environment and changes in international, legal, tax, political, administrative or economic conditions; the geographical concentration of the Company’s business in Puerto Rico, including its business with the government of Puerto Rico and its instrumentalities, which are facing severe political and fiscal challenges; additional adverse changes in the general economic conditions in Puerto Rico, whether as a result of the government’s debt crisis or otherwise, including the continued migration of Puerto Ricans to the U.S. mainland, which could negatively affect the Company’s customer base, general consumer spending, the Company’s cost of operations and the Company’s ability to hire and retain qualified employees; operating an international business in Latin America and the Caribbean, in jurisdictions with potential political and economic instability; the impact of foreign exchange rates on operations; the Company’s ability to protect its intellectual property rights against infringement and to defend itself against claims of infringement brought by third parties; the Company’s ability to comply with U.S. federal, state, local and foreign regulatory requirements; evolving industry standards and adverse changes in global economic, political and other conditions; the Company’s level of indebtedness and restrictions contained in the Company’s debt agreements, including the secured credit facilities, as well as debt that could be incurred in the future; the Company’s ability to prevent a cybersecurity attack or breach to its information security; the possibility that the Company could lose its preferential tax rate in Puerto Rico; the possibility of future catastrophic hurricanes, earthquakes and other potential natural disasters affecting the Company’s main markets in Latin America and the Caribbean; and uncertainty related to the effect of the discontinuation of the London Interbank Offered Rate; the elimination of Popular's ownership of the Company's common stock; and the other factors set forth under "Part 1, Item 1A. Risk Factors," in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022 to be filed with the Securities and Exchange Commission (the "SEC") on or about February 24, 2023, as any such factors may be updated from time to time in the Company’s filings with the SEC. The Company undertakes no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless it is required to do so by law.

Consideration should be given to the areas of risk described above, as well as those risks set forth under the headings “Forward-Looking Statements” and “Risk Factors” in the reports the Company files with the SEC from time to time, in connection with considering any forward-looking statements that may be made by the Company and its businesses generally. The Company undertakes no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless the Company is required to do so by law.

EVERTEC, Inc. Schedule 1: Unaudited Consolidated Statements of Income and Comprehensive Income
	Quarter ended December 31,						Year ended December 31,
(Dollar amounts in thousands, except share data)		2022			2021			2022			2021
Revenues	$	161,787		$	155,237		$	618,409		$	589,796
Operating costs and expenses
Cost of revenues, exclusive of depreciation and amortization shown below		77,377			67,984			292,621			250,164
Selling, general and administrative expenses		23,334			18,068			89,770			68,048
Depreciation and amortization		20,186			18,979			78,618			75,070
Total operating costs and expenses		120,897			105,031			461,009			393,282
Income from operations		40,890			50,206			157,400			196,514
Non-operating (expenses) income
Interest income		842			546			3,121			1,889
Interest expense		(6,530	)		(5,562	)		(24,772	)		(22,810	)
Gain on sale of a business		—			—			135,642			—
(Loss) gain on foreign currency remeasurement		(787	)		1,245			(7,645	)		1,897
Earnings from equity method investment		848			406			2,968			1,713
Other (expenses) income		(483	)		435			1,138			2,502
Total non-operating (expenses) income		(6,110	)		(2,930	)		110,452			(14,809	)
Income before income taxes		34,780			47,276			267,852			181,705
Income tax expense		6,072			6,088			28,983			20,562
Net income		28,708			41,188			238,869			161,143
Less: Net income (loss) attributable to non-controlling interest		—			72			(140	)		13
Net income attributable to EVERTEC, Inc.’s common stockholders		28,708			41,116			239,009			161,130
Other comprehensive income (loss), net of tax
Foreign currency translation adjustments		12,700			(3,306	)		12,490			(11,129	)
Gain on cash flow hedges		391			4,337			19,215			11,151
Unrealized gain (loss) on change in fair value of debt securities available-for-sale		9			12			(68	)		109
Total comprehensive income attributable to EVERTEC, Inc.’s common stockholders	$	41,808		$	42,159		$	270,646		$	161,261
Net income per common share:
Basic	$	0.44		$	0.57		$	3.48		$	2.24
Diluted	$	0.44		$	0.56		$	3.45		$	2.21
Shares used in computing net income per common share:
Basic		65,133,639			71,969,856			68,701,434			72,053,795
Diluted		65,824,242			72,983,517			69,312,717			72,870,585

EVERTEC, Inc. Schedule 2: Unaudited Consolidated Balance Sheets
(Dollar amounts in thousands, except share data)	December 31, 2022			December 31, 2021
Assets
Current Assets:
Cash and cash equivalents	$	197,229		$	266,351
Restricted cash		18,428			19,566
Accounts receivable, net		131,080			113,285
Prepaid expenses and other assets		42,392			37,148
Total current assets		389,129			436,350
Debt securities available-for-sale, at fair value		2,203			3,041
Investment in equity investee		14,661			12,054
Property and equipment, net		56,387			48,533
Operating lease right-of-use asset		15,918			21,229
Goodwill		423,392			393,318
Other intangible assets, net		200,320			213,288
Deferred tax asset		5,701			6,910
Derivative asset		7,440			—
Net investment in lease		14			107
Other long-term assets		16,578			9,926
Total assets	$	1,131,743		$	1,144,756
Liabilities and stockholders’ equity
Current Liabilities:
Accrued liabilities		90,341		$	74,540
Accounts payable		46,751			28,484
Contract liability		15,226			17,398
Income tax payable		9,406			7,132
Current portion of long-term debt		20,750			19,750
Short-term borrowings		20,000			—
Current portion of operating lease liability		5,936			5,580
Total current liabilities		208,410			152,884
Long-term debt		389,498			444,785
Deferred tax liability		10,111			2,369
Contract liability - long term		34,068			36,258
Operating lease liability - long-term		10,788			16,456
Derivative liability		—			13,392
Other long-term liabilities		4,120			8,344
Total liabilities		656,995			674,488
Stockholders’ equity
Preferred stock, par value $0.01; 2,000,000 shares authorized; none issued		—			—
Common stock, par value $0.01; 206,000,000 shares authorized; 64,847,233 shares issued and outstanding at December 31, 2022 (December 31, 2021 - 71,969,856)		648			719
Additional paid-in capital		—			7,565
Accumulated earnings		487,349			506,051
Accumulated other comprehensive loss, net of tax		(16,486	)		(48,123	)
Total EVERTEC, Inc. stockholders’ equity		471,511			466,212
Non-controlling interest		3,237			4,056
Total equity		474,748			470,268
Total liabilities and equity	$	1,131,743		$	1,144,756

EVERTEC, Inc. Schedule 3: Unaudited Consolidated Statements of Cash Flows
	Years ended December 31,
(In thousands)		2022			2021
Cash flows from operating activities
Net income	$	238,869		$	161,143
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		78,618			75,070
Amortization of debt issue costs and accretion of discount		2,238			1,877
Operating lease amortization		6,112			5,860
Loss on extinguishment of debt		1,311			—
Provision for expected credit losses and sundry losses		4,959			1,859
Deferred tax expense (benefit)		(435	)		(2,826	)
Share-based compensation		19,956			14,799
Gain on sale of a business		(135,642	)		—
Gain from sale of assets		—			(778	)
Loss on disposition of property and equipment and impairment of software		4,943			1,694
Earnings of equity method investment		(2,968	)		(1,713	)
Dividend received from equity method investment		2,053			1,183
Loss (gain) on valuation of foreign currency		7,645			(1,897	)
(Increase) decrease in assets:
Accounts receivable		(15,571	)		(18,521	)
Prepaid expenses and other assets		(4,636	)		4,322
Other long-term assets		(5,202	)		(3,519	)
Increase (decrease) in liabilities:
Accounts payable and accrued liabilities		26,954			1,503
Income tax payable		1,281			(359	)
Contract liability		(1,773	)		(1,738	)
Operating lease liabilities		(3,797	)		(4,869	)
Other long-term liabilities		(1,554	)		(4,670	)
Total adjustments		(15,508	)		67,277
Net cash provided by operating activities		223,361			228,420
Cash flows from investing activities
Additions to software		(44,850	)		(41,804	)
Acquisitions of customer relationships		(10,607	)		(14,750	)
Acquisitions, net of cash acquired		(44,369	)		—
Property and equipment acquired		(27,073	)		(25,103	)
Proceeds from sales of property and equipment		78			805
Purchase of certificates of deposit		(7,264	)		—
Proceeds from maturities of available-for-sale debt securities		1,015			—
Acquisition of available-for-sale debt securities		(254	)		(2,968	)
Net cash used in investing activities		(133,324	)		(83,820	)
Cash flows from financing activities
Debt issuance costs		(7,355	)		—
Proceeds from issuance of long-term debt		415,000			—
Net increase in short-term borrowings		20,000			—
Repayments of short-terms borrowings for purchase of equipment and software		(949	)		(1,651	)
Dividends paid		(13,773	)		(14,409	)
Withholding taxes paid on share-based compensation		(5,685	)		(8,793	)
Repurchase of common stock		(96,596	)		(24,388	)
Repayment of long-term debt		(467,410	)		(32,044	)
Net cash used in financing activities		(156,768	)		(81,285	)
Effect of foreign exchange rate on cash, cash equivalents and restricted cash		(3,529	)		1,497
Net (decrease) increase in cash, cash equivalents and restricted cash		(70,260	)		64,812
Cash, cash equivalents and restricted cash at beginning of the period		285,917			221,105
Cash, cash equivalents and restricted cash at end of the period	$	215,657		$	285,917

EVERTEC, Inc. Schedule 4: Unaudited Segment Information
	Quarter Ended December 31, 2022
(In thousands)	Payment Services - Puerto Rico & Caribbean		Payment Services - Latin America		Merchant Acquiring, net		Business Solutions		Corporate and Other ^(1)			Total
Revenues	$	47,803	$	34,913	$	40,006	$	58,679	$	(19,614	)	$	161,787
Operating costs and expenses		26,853		29,561		26,688		39,168		(1,373	)		120,897
Depreciation and amortization		5,317		4,493		1,056		4,240		5,080			20,186
Non-operating income (expenses)		330		47		392		491		(1,682	)		(422	)
EBITDA		26,597		9,892		14,766		24,242		(14,843	)		60,654
Compensation and benefits ^(2)		788		840		357		611		2,384			4,980
Transaction, refinancing and other fees ^(3)		748		145		—		—		1,846			2,739
Adjusted EBITDA	$	28,133	$	10,877	$	15,123	$	24,853	$	(10,613	)	$	68,373

_____________________________
(1)	Corporate and Other consists of corporate overhead, certain leveraged activities, other non-operating expenses and intersegment eliminations. Intersegment revenue eliminations predominantly reflect the $13.0 million processing fee from Payments Services - Puerto Rico & Caribbean to Merchant Acquiring, intercompany software developments and transaction processing of $3.8 million from Payment Services - Latin America to both Payment Services - Puerto Rico & Caribbean and Business Solutions, and transaction processing and monitoring fees of $2.8 million from Payment Services - Puerto Rico & Caribbean to Payment Services - Latin America.
(2)	Primarily represents share-based compensation.
(3)	Primarily represents fees and expenses associated with corporate transactions as defined in the 2022 Credit Agreement and the elimination of non-cash equity earnings from our 19.99% equity investment in Consorcio de Tarjetas Dominicanas S.A.

	Quarter Ended December 31, 2021
(In thousands)	Payment Services - Puerto Rico & Caribbean		Payment Services - Latin America		Merchant Acquiring, net		Business Solutions		Corporate and Other ^(1)			Total
Revenues	$	41,766	$	28,322	$	37,157	$	64,369	$	(16,377	)	$	155,237
Operating costs and expenses		23,472		23,132		20,033		40,157		(1,763	)		105,031
Depreciation and amortization		4,272		2,700		952		4,845		6,210			18,979
Non-operating income (expenses)		224		2,868		272		562		(1,840	)		2,086
EBITDA		22,790		10,758		18,348		29,619		(10,244	)		71,271
Compensation and benefits ^(2)		921		759		231		582		1,371			3,864
Transaction, refinancing and other fees ^(3)		—		—		—		—		763			763
Adjusted EBITDA	$	23,711	$	11,517	$	18,579	$	30,201	$	(8,110	)	$	75,898

_____________________________
(1)	Corporate and Other consists of corporate overhead, certain leveraged activities, other non-operating expenses and intersegment eliminations. Intersegment revenue eliminations predominantly reflect the $11.2 million processing fee from Payments Services - Puerto Rico & Caribbean to Merchant Acquiring and intercompany software developments and transaction processing of $2.6 million from Payment Services- Latin America to both Payment Services- Puerto Rico & Caribbean and Business Solutions, and transaction processing and monitoring fees of $2.5 million from Payment Services - Puerto Rico & Caribbean to Payment Services - Latin America.
(2)	Primarily represents share-based compensation.
(3)	Primarily represents fees and expenses associated with corporate transactions as defined in the 2018 Credit Agreement and the elimination of non-cash equity earnings from our 19.99% equity investment in Consorcio de Tarjetas Dominicanas S.A.

	Year Ended December 31, 2022
(In thousands)	Payment Services - Puerto Rico & Caribbean		Payment Services - Latin America			Merchant Acquiring, net		Business Solutions			Corporate and Other ^(1)			Total
Revenues	$	178,481	$	128,221		$	151,085	$	235,299		$	(74,677	)	$	618,409
Operating costs and expenses		103,773		106,693			94,976		156,915			(1,348	)		461,009
Depreciation and amortization		20,379		14,121			4,160		17,027			22,931			78,618
Non-operating income (expenses)		1,258		(3,318	)		1,372		138,033			(5,242	)		132,103
EBITDA		96,345		32,331			61,641		233,444			(55,640	)		368,121
Compensation and benefits^(2)		3,357		3,598			1,641		2,114			9,625			20,335
Transaction, refinancing, exit activity and other fees ^(3)		1,078		145			325		(134,990	)		14,493			(118,949	)
Adjusted EBITDA	$	100,780	$	36,074		$	63,607	$	100,568		$	(31,522	)	$	269,507

_____________________________
(1)	Corporate and Other consists of corporate overhead, certain leveraged activities, other non-operating expenses and intersegment eliminations. Intersegment revenue eliminations predominantly reflect the $49.5 million processing fee from Payments Services - Puerto Rico & Caribbean to Merchant Acquiring, intercompany software developments and transaction processing of $14.5 million from Payment Services - Latin America to both Payment Services - Puerto Rico & Caribbean and Business Solutions, and transaction processing and monitoring fees of $10.7 million from Payment Services - Puerto Rico & Caribbean to Payment Services - Latin America.
(2)	Primarily represents share-based compensation and severance payments.
(3)	Primarily represents fees and expenses associated with corporate transactions as defined in the 2022 Credit Agreement, the elimination of non-cash equity earnings from our 19.99% equity investment in Consorcio de Tarjetas Dominicanas S.A., net of dividends received, a software impairment charge and a gain from sale of assets.

	Year Ended December 31, 2021
(In thousands)	Payment Services - Puerto Rico & Caribbean		Payment Services - Latin America		Merchant Acquiring, net		Business Solutions			Corporate and Other ^(1)			Total
Revenues	$	155,392	$	105,963	$	143,965	$	243,807		$	(59,331	)	$	589,796
Operating costs and expenses		84,742		86,152		75,795		150,433			(3,840	)		393,282
Depreciation and amortization		16,085		11,395		3,583		18,930			25,077			75,070
Non-operating income (expenses)		842		8,216		1,107		3,056			(7,109	)		6,112
EBITDA		87,577		39,422		72,860		115,360			(37,523	)		277,696
Compensation and benefits^(2)		1,702		3,080		1,012		1,775			7,575			15,144
Transaction, refinancing, and other fees ^(3)		660		—		—		(647	)		1,965			1,978
Adjusted EBITDA	$	89,939	$	42,502	$	73,872	$	116,488		$	(27,983	)	$	294,818

_____________________________
(1)	Corporate and Other consists of corporate overhead, certain leveraged activities, other non-operating expenses and intersegment eliminations. Intersegment revenue eliminations predominantly reflect the $42.4 million processing fee from Payments Services - Puerto Rico & Caribbean to Merchant Acquiring and intercompany software sale developments of $9.2 million from Payment Services- Latin America to both Payment Services- Puerto Rico & Caribbean and Business Solutions, and transaction processing and monitoring fees of $7.6 million from Payment Services - Puerto Rico & Caribbean to Payment Services - Latin America.
(2)	Primarily represents share-based compensation and severance payments.
(3)	Primarily represents fees and expenses associated with corporate transactions as defined in the 2018 Credit Agreement, an impairment charge and the elimination of non-cash equity earnings from our 19.99% equity investment in Consorcio de Tarjetas Dominicanas S.A, net of dividends received, a software impairment charge and a gain from sale of assets.

EVERTEC, Inc. Schedule 5: Reconciliation of GAAP to Non-GAAP Operating Results
	Quarter ended December 31,						Year ended December 31,
(Dollar amounts in thousands, except share data)		2022			2021			2022			2021
Net income	$	28,708		$	41,188		$	238,869		$	161,143
Income tax expense		6,072			6,088			28,983			20,562
Interest expense, net		5,688			5,016			21,651			20,921
Depreciation and amortization		20,186			18,979			78,618			75,070
EBITDA		60,654			71,271			368,121			277,696
Equity income^(1)		(848	)		(405	)		(1,121	)		(395	)
Compensation and benefits ^(2)		4,980			3,864			20,335			15,144
Transaction, refinancing and other fees ^(3)		3,587			1,168			(117,828	)		2,373
Adjusted EBITDA		68,373			75,898			269,507			294,818
Operating depreciation and amortization ^(4)		(11,262	)		(11,053	)		(44,418	)		(43,438	)
Cash interest expense, net ^(5)		(5,876	)		(4,858	)		(21,008	)		(19,804	)
Income tax expense ^(6)		(8,599	)		(7,268	)		(36,509	)		(31,684	)
Non-controlling interest ^(7)		(24	)		(106	)		34			(161	)
Adjusted Net Income	$	42,612		$	52,613		$	167,606		$	199,731
Net income per common share (GAAP):
Diluted	$	0.44		$	0.56		$	3.45		$	2.21
Adjusted earnings per common share (Non-GAAP):
Diluted	$	0.65		$	0.72		$	2.42		$	2.74
Shares used in computing adjusted earnings per common share:
Diluted		65,824,242			72,983,517			69,312,717			72,870,585

_____________________________
1)	Represents the elimination of non-cash equity earnings from our 19.99% equity investment in Dominican Republic, Consorcio de Tarjetas Dominicanas, S.A. (“CONTADO”), net of dividends received.
2)	Primarily represents share-based compensation and severance payments.
3)	Represents fees and expenses associated with corporate transactions as defined in the Credit Agreement, recorded as part of selling, general and administrative expenses, a software impairment charge and a gain from sale of assets.
4)	Represents operating depreciation and amortization expense, which excludes amounts generated as a result of merger and acquisition (M&A) activity.
5)	Represents interest expense, less interest income, as they appear on our consolidated statements of income and comprehensive income, adjusted to exclude non-cash amortization of the debt issue costs, premium and accretion of discount.
6)	Represents income tax expense calculated on adjusted pre-tax income using the applicable GAAP tax rate, adjusted for certain discrete items.
7)	Represents the 35% non-controlling equity interest in Evertec Colombia, net of amortization for intangibles created as part of the purchase.

EVERTEC, Inc. Schedule 6: Outlook Summary and Reconciliation to Non-GAAP Adjusted Earnings per Share
	Outlook 2023								2022
(Dollar amounts in millions, except per share data)	Low				High
Revenues	$	638		to	$	647		$	618
Earnings per Share (EPS) (GAAP)	$	1.89		to	$	2.00		$	3.45
Per share adjustment to reconcile GAAP EPS to Non-GAAP Adjusted EPS:
Share-based comp, non-cash equity earnings and other ^(1)		0.30				0.30			(1.42	)
Merger and acquisition related depreciation and amortization ^(2)		0.45				0.45			0.49
Non-cash interest expense ^(3)		0.02				0.02			0.01
Tax effect of non-gaap adjustments ^(4)		(0.13	)			(0.13	)		(0.11	)
Total adjustments		0.64				0.64			(1.03	)
Adjusted EPS (Non-GAAP)	$	2.53		to	$	2.64		$	2.42
Shares used in computing adjusted earnings per common share						65.7			69.3

_____________________________
(1)	Represents share-based compensation, the elimination of non-cash equity earnings from the Company's 19.99% equity investment in CONTADO, severance and other adjustments to reconcile GAAP EPS to Non-GAAP EPS.
(2)	Represents depreciation and amortization expenses amounts generated as a result of M&A activity.
(3)	Represents non-cash amortization of the debt issue costs, premium and accretion of discount.
(4)	Represents income tax expense on non-GAAP adjustments using the applicable GAAP tax rate (anticipated at approximately 16% to 17%).