DST SYSTEMS, INC. KANSAS CITY, Mo., April 23, 2015 /PRNewswire/ -- DST Systems, Inc. (NYSE: DST) reported consolidated net income of $107.8 million ($2.87 per diluted share) for the first quarter 2015 compared to $100.4 million ($2.37 per diluted share) for the first quarter 2014. Taking into account certain non-GAAP adjustments, consolidated net income was $52.6 million ($1.40 per diluted share) for first quarter 2015 compared to $47.5 million ($1.12 per diluted share) for first quarter 2014.
"We are continuing the positive momentum we had throughout 2014 with first quarter results that underscore the strength and stability of our operating platforms across each of our segments," said Steve Hooley, Chairman, CEO and President of DST. "During the quarter, we delivered promising new client growth and experienced organic growth from our ongoing strategic efforts. We are also excited to leverage the knowledge and capabilities of the two acquisitions announced during 2015, and combined with our existing capabilities and the talented teams across our organization, we expect to continue enhancing our client service offerings and creating value."
Consolidated Financial Highlights
Operating Results
First quarter 2015 diluted earnings per share of $1.40 increased $0.28 or 25.0% from first quarter 2014, taking into account non-GAAP adjustments, principally from the following:
-- Consolidated operating revenues (excluding out-of-pocket reimbursements)
decreased $9.5 million or 1.9% to $495.7 million, as compared to first
quarter 2014 primarily due to the sale of DST Global Solutions Ltd.
("Global Solutions") in fourth quarter 2014. Excluding Global Solutions
first quarter 2014 operating revenues, consolidated operating revenues
increased by $5.4 million in first quarter 2015 as compared to 2014.
-- Consolidated income from operations increased $3.4 million or 4.7% to
$76.1 million, as compared to first quarter 2014.
-- Equity in earnings of unconsolidated affiliates increased $5.9 million
to $11.3 million, as compared to first quarter 2014.
-- Weighted average diluted shares outstanding for first quarter 2015 were
37.6 million, a decrease of 4.8 million shares or 11.3% from first
quarter 2014, primarily as a result of share repurchases during first
quarter 2015 and throughout 2014.
Monetization and Share Repurchase Activity
-- DST received $102.9 million of pretax cash proceeds from the
monetization of investment assets during first quarter 2015, consisting
of $82.2 million from sales of marketable securities (including $81.6
million from the sale of 1.1 million shares of State Street
Corporation), $3.9 million from the sale of real estate assets and $16.8
million from private equity investment distributions. In addition, one
of the Company's real estate joint ventures received $22.0 million from
the sale of real estate assets during the first quarter 2015, of which
$11.0 million was distributed to DST.
-- During the first quarter 2015, the Company spent $75.0 million to
repurchase approximately 0.8 million shares of DST common stock. At
March 31, 2015, DST had $225.0 million remaining under DST's existing
share repurchase plan.
Recent Business Acquisition
On April 7, 2015, we agreed to acquire asset manager Red Rocks Capital LLC, a leader in listed private equity and other private asset investments, for $45.0 million of upfront cash consideration and up to $20.0 million of performance related contingent consideration. The closing of this transaction is expected to occur in the second half of 2015.
New Segment Presentation
Beginning in the first quarter of 2015, DST modified its reportable segment presentation to reflect changes in how management is now operating the business and making resource allocations. Certain operations including the electronic presentment services for our financial services customers and our retirement plan participant communications and enrollment materials services are now presented in the Financial Services Segment rather than the Customer Communications Segment. Additionally, real estate that is utilized principally by our business operations has been moved from our Investments and Other Segment to the respective segment which utilizes the property. Real estate which is primarily occupied by third parties or unoccupied remains within the Investments and Other Segment under the revised presentation.
Prior periods have been revised to be consistent with the new reportable operating segment presentation. Quarterly and annual revised segment information for 2014 and 2013 has been provided within the Supplemental Historical Segment information section at the end of this news release.
Detailed Review of Financial Results
The following discussion of financial results takes into account the non-GAAP adjustments described in the section entitled "Use of Non-GAAP Financial Information" and detailed in the attached schedule titled "Reconciliation of Reported Results to Non-GAAP Results."
Segment Results
Financial Services Segment
Operating revenues for the Financial Services Segment (excluding out-of-pocket reimbursements) for first quarter 2015 decreased $5.2 million or 1.9% to $266.6 million as compared to first quarter 2014. The operating revenue decline is primarily due to the sale of Global Solutions in fourth quarter 2014. Global Solutions contributed $14.9 million of operating revenue in first quarter 2014. Excluding Global Solutions 2014 results, Financial Services operating revenue increased by $9.7 million, or 3.8%, in first quarter 2015 as compared to 2014 primarily driven from year-over-year growth across a number of our service offerings. Specifically, operating revenues increased as a result of growth in ALPS proprietary funds as well as organic and new client growth within Retirement Solutions and Brokerage Solutions. Additionally, software license revenues (excluding Global Solutions) of $8.5 million in first quarter 2015 were $1.6 million higher as compared to first quarter 2014 primarily from increased business process solutions software revenues. Offsetting these operating revenue increases were declines in mutual fund registered shareowner account processing revenue due to lower registered accounts, primarily as a result of subaccounting conversions, and negative foreign currency movements of $2.2 million.
Financial Services Segment income from operations increased $2.2 million or 4.9% during first quarter 2015 to $47.0 million as compared to first quarter 2014. Global Solutions incurred a loss from operations of $0.8 million in first quarter 2014. Excluding Global Solutions, income from operations increased $1.4 million or 3.1% as compared to first quarter 2014. The increase was primarily from the higher operating revenues discussed above partially offset by the additional costs incurred to support the increased revenue. These increases to operating income during 2015 were also partially offset by increased technology, security and regulatory compliance costs incurred to enhance our network infrastructure as well as higher costs associated with new business initiatives as we expand our Bluedoor wealth management platform into the U.K. market and make investments to further develop the ALPS, Applied Analytics and Brokerage Solutions service offerings. Operating margin for first quarter 2015 was 17.6% as compared to 16.5% in 2014.
Total mutual fund shareowner accounts increased by 0.5 million to 97.9 million accounts during first quarter 2015 primarily due to growth in our subaccounting business. Registered shareowner accounts processed at March 31, 2015 were 68.5 million, a decrease of 0.3 million accounts from December 31, 2014 and a decrease of 2.6 million accounts from March 31, 2014. For the three months ended March 31, 2015, 0.6 million registered accounts have converted to subaccounts, of which 0.4 million converted to DST's subaccounting platform. Subaccounts processed at March 31, 2015 were 29.4 million, an increase of 0.8 million accounts from December 31, 2014 and an increase of 2.4 million accounts from March 31, 2014.
Healthcare Services Segment
Healthcare Services Segment operating revenues (excluding out-of-pocket reimbursements) of $91.9 million during first quarter 2015 were flat as compared to first quarter 2014 results. Lower pharmacy claims processing revenues resulting from a previously announced partial client deconversion on January 1, 2015 were partially offset by organic growth at existing clients. Also positively impacting the change in operating revenues were increased medical claims transaction volumes from existing and new clients and higher business process outsourcing revenues. Additionally, revenues were higher than the prior year as a result of increases in discount card services and other ancillary services.
Healthcare Services Segment income from operations decreased $2.8 million or 23.9% during first quarter 2015 to $8.9 million primarily due to increased staffing costs incurred to expand and enhance client service offerings and to service the increased medical transaction volumes. The increase in staffing is due to growth in business process outsourcing services which generally require a higher level of support. Operating margin for first quarter 2015 was 9.7% as compared to 12.7% in the first quarter 2014.
We continue to expand and enhance our Healthcare Services' offerings to ensure we are able to address the changing needs of our clients within the complex and highly regulated health industries which we serve. For example, our pharmacy management business continues to make investments to expand our clinical, network, and analytic capabilities to help our customers and prospective customers achieve the best possible outcomes for their members and to allow us to more effectively compete in the broader competitive pharmacy benefit manager ("PBM") market. We are building and deploying solutions that drive better clinical outcomes, better financial results and help our customers more effectively manage their member population with unique convergent solutions that leverage our medical and pharmacy insights and prescriptive analytics.
Customer Communications Segment
Customer Communications Segment operating revenues (excluding out-of-pocket reimbursements) were $160.1 million in first quarter 2015, an increase of $1.2 million from first quarter 2014. North America operating revenues increased $9.3 million, or 8.5%, to $118.9 million in first quarter 2015 primarily from new volumes as we continue to convert previously announced new clients, partially offset by unfavorable foreign currency exchange rate movements of $1.3 million related to our Canadian operations. U.K. operating revenues decreased $8.1 million, or 16.4%, to $41.2 million in first quarter 2015, primarily from $3.8 million of unfavorable foreign currency exchange rates movements combined with lower volumes from existing clients.
Customer Communications Segment income from operations increased $4.8 million during first quarter 2015 to $20.5 million. North America operating income increased $7.0 million to $21.2 million compared to 2014 and U.K. operating income decreased $2.2 million resulting in an operating loss of $0.7 million in the U.K. Higher operating revenues in North America were partially offset by higher costs from increased variable expenses incurred to support the increased revenues. The decrease in U.K. operating income is the result of lower revenues, partially offset by lower operating costs due to decreased variable costs associated with lower volumes. Customer Communications Segment operating margin for first quarter 2015 was 12.8% as compared to 9.9% in 2014. North America operating margin was 17.8% in first quarter 2015 as compared to 13.0% in first quarter 2014, while the U.K. operating margin was negative 1.7% in first quarter 2015 as compared to 3.0% in first quarter 2014.
Investments and Other Segment
Investments and Other Segment operating revenues for first quarter 2015 decreased $1.6 million as compared to first quarter 2014 to $0.7 million. Investments and Other Segment income from operations decreased $0.8 million during first quarter 2015 resulting in a loss of $0.3 million primarily due to the cumulative impact of the sale of real estate assets occupied by third parties over the last 12 months which resulted in lower occupancy revenues partially offset by lower depreciation expense and lower occupancy costs.
Other Financial Results
Equity in earnings of unconsolidated affiliates
The following table summarizes the Company's equity in earnings of unconsolidated affiliates (in millions):
Three Months Ended
March 31,
---------
2015 2014
---- ----
IFDS $7.3 $2.1
BFDS 1.4 1.8
Other 2.6 1.5
--- ---
$11.3 $5.4
Overall equity in earnings of unconsolidated affiliates increased primarily from increased earnings from IFDS. The increase in IFDS equity in earnings from first quarter 2014 is primarily the result of higher revenues from organic growth at existing customers and new client processing revenue. Additionally, IFDS had higher revenues recognized related to the ongoing conversion activities of the previously announced new wealth management clients in the U.K. These multi-year implementation efforts for the two new clients are continuing to progress and are expected to be completed in phases. Earnings will continue to be impacted by the rate of progress related to the conversions and therefore may not be consistent period to period throughout the implementation and conversion process. IFDS continues to incur significant costs to develop the new wealth management platform for the U.K. market and expand its infrastructure to prepare for the addition of these new clients and associated services offerings. Partially offsetting the higher IFDS operating results was negative foreign currency impacts in both the U.K. and Canada.
The remaining change in equity in earnings is the result of higher earnings from real estate and other investments, partially offset by lower earnings from BFDS. BFDS equity in earnings declined from first quarter 2014 primarily due to lower shareowner processing revenues.
Use of Non-GAAP Financial Information
In addition to reporting financial information on a GAAP basis, DST has disclosed non-GAAP financial information which has been reconciled to the corresponding GAAP measures in the following financial schedules titled "Reconciliation of Reported Results to Non-GAAP Results." In making these adjustments to determine the non-GAAP results, the Company takes into account the impact of items that are not necessarily ongoing in nature, that do not have a high level of predictability associated with them or that are non-operational in nature. Generally, these items include net gains on dispositions of business units, net gains (losses) associated with securities and other investments, restructuring and impairment costs, and other similar items. Management believes the exclusion of these items provides a useful basis for evaluating underlying business unit performance, but should not be considered in isolation and is not in accordance with, or a substitute for, evaluating business unit performance utilizing GAAP financial information. Management uses non-GAAP measures in its budgeting and forecasting processes and to further analyze its financial trends and "operational run-rate," as well as making financial comparisons to prior periods presented on a similar basis. The Company believes that providing such adjusted results allows investors and other users of DST's financial statements to better understand DST's comparative operating performance for the periods presented.
DST's management uses each of these non-GAAP financial measures in its own evaluation of the Company's performance, particularly when comparing performance to past periods. DST's non-GAAP measures may differ from similar measures by other companies, even if similar terms are used to identify such measures. Although DST's management believes non-GAAP measures are useful in evaluating the performance of its business, DST acknowledges that items excluded from such measures may have a material impact on the Company's financial information calculated in accordance with GAAP. Therefore, management typically uses non-GAAP measures in conjunction with GAAP results. These factors should be considered when evaluating DST's results.
Safe Harbor Statement
Certain material presented in the press release includes forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, (i) all statements, other than statements of historical fact, included in this press release that address activities, events or developments that we expect or anticipate will or may occur in the future or that depend on future events, or (ii) statements about our future business plans and strategy and other statements that describe the Company's outlook, objectives, plans, intentions or goals, and any discussion of future operating or financial performance. Whenever used, words such as "may," "will," "would," "should," "potential," "strategy," "anticipates," "estimates," "expects," "project," "predict," "intends," "plans," "believes," "targets" and other terms of similar meaning are intended to identify such forward-looking statements. Forward-looking statements are uncertain and to some extent unpredictable, and involve known and unknown risks, uncertainties and other important factors that could cause actual results to differ materially from those expressed or implied in, or reasonably inferred from, such forward-looking statements. Factors that could cause results to differ materially from those anticipated include, but are not limited to, the risk factors and cautionary statements included in the Company's periodic and current reports (Forms 10-K, 10-Q and 8-K) filed from time to time with the Securities and Exchange Commission. All such factors should be considered in evaluating any forward-looking statements. The Company undertakes no obligation to update any forward-looking statements in this press release to reflect new information, future events or otherwise.
DST SYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENT OF INCOME
(In millions, except per share amounts)
(Unaudited)
Three Months Ended
March 31,
---------
2015 2014
---- ----
Operating revenues $495.7 $505.2
Out-of-pocket
reimbursements 206.6 178.6
----- -----
Total revenues 702.3 683.8
Costs and expenses 593.8 583.7
Depreciation and
amortization 29.4 32.0
---- ----
Income from
operations 79.1 68.1
Interest expense (6.1) (6.6)
Other income, net 83.3 93.6
Equity in earnings
of unconsolidated
affiliates 14.9 5.4
---- ---
Income before
income taxes 171.2 160.5
Income taxes 63.4 60.1
---- ----
Net income $107.8 $100.4
====== ======
Weighted average
common shares
outstanding 37.2 42.0
Weighted average
diluted shares
outstanding 37.6 42.4
Basic earnings per
share $2.90 $2.39
Diluted earnings
per share $2.87 $2.37
Cash dividends per
share of common
stock $0.30 $0.30
DST SYSTEMS, INC.
SEGMENT FINANCIAL INFORMATION
(In millions) (Unaudited)
Three Months Ended March 31, 2015
---------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $250.5 $91.9 $152.6 $0.7 $ - $495.7
Intersegment operating
revenues 16.1 - 7.5 - (23.6) -
Out-of-pocket
reimbursements 17.0 1.9 192.0 - (4.3) 206.6
---- --- ----- --- ---- -----
Total revenues 283.6 93.8 352.1 0.7 (27.9) 702.3
Costs and expenses 220.0 80.3 323.7 (2.3) (27.9) 593.8
Depreciation and
amortization 16.6 4.6 7.9 0.3 - 29.4
---- --- --- --- --- ----
Income from operations $47.0 $8.9 $20.5 $2.7 $ - $79.1
===== ==== ===== ==== === === =====
Capital expenditures $19.1 $2.2 $5.7 $ - $ - $27.0
Three Months Ended March 31, 2014 (Revised)
------------------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $258.9 $92.0 $152.3 $2.0 $ - $505.2
Intersegment operating
revenues 12.9 - 6.6 0.3 (19.8) -
Out-of-pocket
reimbursements 13.7 1.4 166.0 - (2.5) 178.6
---- --- ----- --- ---- -----
Total revenues 285.5 93.4 324.9 2.3 (22.3) 683.8
Costs and expenses 227.6 76.8 300.1 1.5 (22.3) 583.7
Depreciation and
amortization 17.7 4.9 9.1 0.3 - 32.0
---- --- --- --- --- ----
Income from operations $40.2 $11.7 $15.7 $0.5 $ - $68.1
===== ===== ===== ==== === === =====
Capital expenditures $16.2 $2.4 $7.4 $ - $ - $26.0
Note: The 2014 segment
information has been revised to
be consistent with the 2015
segment presentation.
DST SYSTEMS, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
(In millions)
(Unaudited)
March 31, December 31,
2015 2014
---- ----
ASSETS
Current assets
Cash and cash
equivalents $111.7 $151.7
Funds held on
behalf of clients 280.3 356.2
Client funding
receivable 49.0 43.4
Accounts receivable 353.9 349.6
Other assets 72.2 71.0
---- ----
867.1 971.9
Investments 539.5 656.6
Unconsolidated
affiliates 289.2 298.7
Properties 404.1 403.6
Intangible assets 118.9 122.5
Goodwill 422.5 414.7
Other assets 67.4 74.9
---- ----
Total assets $2,708.7 $2,942.9
======== ========
LIABILITIES AND EQUITY
Current liabilities
Current portion of
debt $173.3 $167.3
Client funds
obligations 329.3 399.6
Accounts payable 88.6 101.8
Accrued
compensation and
benefits 103.0 168.0
Deferred revenues
and gains 60.6 53.9
Income taxes
payable 47.0 17.6
Other liabilities 103.0 113.7
----- -----
904.8 1,021.9
Long-term debt 339.2 385.6
Income taxes
payable 84.6 80.1
Deferred income
taxes 146.5 186.4
Other liabilities 33.3 32.5
---- ----
Total liabilities 1,508.4 1,706.5
------- -------
Stockholders'
equity 1,200.3 1,236.4
------- -------
Total liabilities
and stockholders'
equity $2,708.7 $2,942.9
======== ========
Common shares
outstanding 37.0 37.6
DST SYSTEMS, INC.
RECONCILIATION OF REPORTED RESULTS TO NON-GAAP RESULTS
Three Months Ended March 31,
(Unaudited - in millions, except per share amounts)
2015
----
Operating Operating Pretax Net Diluted
Revenue Income Income Income EPS
------- ------ ------ ------ ---
Reported GAAP results $495.7 $79.1 $171.2 $107.8 $2.87
Adjusted to remove:
Net gain on sale of real estate -
Investments & Other (1) - (3.0) (3.0) (1.8) (0.05)
Net gain on securities and other
investments (2) - - (81.9) (51.1) (1.36)
Net gain from unconsolidated
affiliates (3) - - (3.6) (2.3) (0.06)
Adjusted Non-GAAP results $495.7 $76.1 $82.7 $52.6 $1.40
====== ===== ===== ===== =====
2014
----
Operating Operating Pretax Net Diluted
Revenue Income Income Income EPS
------- ------ ------ ------ ---
Reported GAAP results $505.2 $68.1 $160.5 $100.4 $2.37
Adjusted to remove:
Restructuring charges -Financial
Services (4) - 2.5 2.5 1.6 0.04
Advisory and other transaction costs
-Financial Services (5) - 2.1 2.1 1.3 0.03
Net gain on securities and other
investments (2) - - (90.0) (55.8) (1.32)
Adjusted Non-GAAP results $505.2 $72.7 $75.1 $47.5 $1.12
====== ===== ===== ===== =====
Note: See the "Use of Non-GAAP
Financial Information" section
for management's reasons for
providing non-GAAP financial
information.
Descriptions of Non-GAAP Adjustments
(1) The gain on sale of real estate is
included in the Condensed
Consolidated Statement of Income
within the Costs and expenses line
item.
(2) Net gain on securities and other
investments is comprised of net
realized gains from sales of
available-for-sale securities,
other than temporary impairments
on available-for-sale securities
and net gains on private equity
funds and other investments. These
net gains were recorded in the
Condensed Consolidated Statement
of Income within the Other income,
net line item.
(3) The net gain from unconsolidated
affiliates, associated with gains
from the sale of real estate
assets, are included in the
Condensed Consolidated Statement
of Income within the Equity in
earnings of unconsolidated
affiliates line item.
(4) Restructuring charges are comprised
of severance and other costs
incurred as a result of
organizational changes. These
charges are recorded in the
Condensed Consolidated Statement
of Income within the Costs and
expenses line item.
(5) Advisory and other transaction
costs incurred in connection with
a matter involving a significant
shareholder are recorded in the
Condensed Consolidated Statement
of Income within the Costs and
expenses line item.
DST SYSTEMS, INC.
STATISTICAL INFORMATION
(Unaudited - in millions, except as noted)
March 31, December 31, March 31,
2015 2014 2014
---- ---- ----
U.S. mutual fund shareowner accounts processed:
Registered accounts - non tax-advantaged 29.3 29.6 30.7
---- ---- ----
IRA mutual fund accounts 22.2 22.3 22.9
Other retirement accounts 8.2 8.1 8.3
Section 529 and Educational IRAs 8.8 8.8 9.2
--- --- ---
Registered accounts - tax-advantaged 39.2 39.2 40.4
---- ---- ----
Total registered accounts 68.5 68.8 71.1
Subaccounts 29.4 28.6 27.0
---- ---- ----
Total U.S. mutual fund shareowner accounts 97.9 97.4 98.1
==== ==== ====
International mutual fund shareowner accounts
processed:
IFDS U.K. 11.4 11.3 10.8
IFDS L.P. (Canada) 12.8 12.5 12.5
Defined contribution participant accounts 7.4 7.2 7.1
ALPS (in billions of U.S. dollars):
Assets Under Management $15.4 $15.3 $12.8
Assets Under Administration $139.7 $176.9 $171.7
Automatic Work Distributor workstations (in
thousands) 212.5 212.5 210.9
DST Health Solutions covered lives 24.5 24.2 23.9
Three Months Ended
March 31,
---------
2015 2014
----
Argus pharmacy paid claims 119.9 117.4
Customer Communications images produced:
North America 2,766.8 2,254.6
United Kingdom 472.7 555.1
Total 3,239.5 2,809.7
Customer Communications packages mailed:
North America 547.3 488.6
United Kingdom 207.3 196.6
Total 754.6 685.2
DST SYSTEMS, INC.
STATISTICAL INFORMATION
(Unaudited - in millions, except as noted)
Three Months Ended
March 31,
---------
2015 2014
---- ----
Changes in registered
accounts:
Beginning balance 68.8 71.2
Subaccounting conversions to
DST platforms (0.4) -
Subaccounting conversions to
non-DST platforms (0.2) (0.5)
Conversions to non-DST
platforms - (0.1)
Organic growth 0.3 0.5
--- ---
Ending balance 68.5 71.1
==== ====
Changes in subaccounts:
Beginning balance 28.6 25.7
Conversions from non-DST
registered platforms - 0.6
Conversions from DST's
registered accounts 0.4 -
Organic growth 0.4 0.7
--- ---
Ending balance 29.4 27.0
==== ====
Defined contribution
participant accounts:
Beginning balance 7.2 6.9
Organic growth 0.2 0.2
--- ---
Ending balance 7.4 7.1
=== ===
Contact:
Gregg Wm. Givens
Senior Vice President, Chief Financial Officer and Treasurer
DST Systems, Inc.
333 West 11(th) Street
Kansas City, MO 64105-1594
(816) 435-5503
Supplemental Historical Segment Information
DST SYSTEMS, INC.
2014 GLOBAL SOLUTIONS RESULTS
(In millions) (Unaudited)
Three Months Ended For the Year
Ended
------------------
March 31 June 30 September 30 December 31 December 31
-------- ------- ------------ ----------- -----------
Operating revenues $14.9 $15.4 $19.4 $11.7 $61.4
Out-of-pocket
reimbursements - 0.1 0.1 - 0.2
--- --- --- --- ---
Total revenues 14.9 15.5 19.5 11.7 61.6
Costs and expenses 14.2 14.7 13.3 7.1 49.3
Depreciation and
amortization 1.5 1.3 1.6 1.0 5.4
--- --- --- --- ---
Income (loss) from
operations $(0.8) $(0.5) $4.6 $3.6 $6.9
===== ===== ==== ==== ====
DST SYSTEMS, INC.
SEGMENT FINANCIAL INFORMATION (REVISED)
(In millions) (Unaudited)
Year Ended December 31, 2014
----------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $1,063.4 $382.2 $589.3 $7.1 $ - $2,042.0
Intersegment operating
revenues 54.1 - 26.9 0.5 (81.5) -
Out-of-pocket
reimbursements 51.5 6.8 659.1 0.2 (10.3) 707.3
---- --- ----- --- ----- -----
Total revenues 1,169.0 389.0 1,275.3 7.8 (91.8) 2,749.3
Costs and expenses 894.9 308.5 1,191.7 6.1 (91.8) 2,309.4
Depreciation and
amortization 72.4 19.5 37.8 1.3 - 131.0
---- ---- ---- --- --- -----
Income from operations $201.7 $61.0 $45.8 $0.4 $ - $308.9
====== ===== ===== ==== === === ======
Year Ended December 31, 2013
----------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $1,015.7 $333.3 $602.7 $8.9 $ - $1,960.6
Intersegment operating
revenues 47.6 - 22.4 1.0 (71.0) -
Out-of-pocket
reimbursements 44.4 6.2 654.7 0.1 (7.4) 698.0
---- --- ----- --- ---- -----
Total revenues 1,107.7 339.5 1,279.8 10.0 (78.4) 2,658.6
Costs and expenses 813.9 270.5 1,194.8 1.3 (78.4) 2,202.1
Depreciation and
amortization 69.1 19.3 44.1 10.8 - 143.3
---- ---- ---- ---- --- -----
Income (loss) from
operations $224.7 $49.7 $40.9 $(2.1) $ - $313.2
====== ===== ===== ===== === === ======
DST SYSTEMS, INC.
SEGMENT FINANCIAL INFORMATION (REVISED)
(In millions) (Unaudited)
Three Months Ended December 31, 2014
------------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $266.5 $101.8 $147.7 $0.7 $ - $516.7
Intersegment operating
revenues 15.3 - 7.0 - (22.3) -
Out-of-pocket
reimbursements 13.9 1.9 176.3 0.1 (2.4) 189.8
---- --- ----- --- ---- -----
Total revenues 295.7 103.7 331.0 0.8 (24.7) 706.5
Costs and expenses 222.2 75.6 311.6 1.6 (24.7) 586.3
Depreciation and
amortization 18.4 5.1 9.8 0.2 - 33.5
---- --- --- --- --- ----
Income (loss) from
operations $55.1 $23.0 $9.6 $(1.0) $ - $86.7
===== ===== ==== ===== === === =====
Three Months Ended September 30, 2014
-------------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $269.3 $95.5 $143.4 $2.3 $ - $510.5
Intersegment operating
revenues 13.2 - 6.7 - (19.9) -
Out-of-pocket
reimbursements 11.3 1.9 158.6 - (2.8) 169.0
---- --- ----- --- ---- -----
Total revenues 293.8 97.4 308.7 2.3 (22.7) 679.5
Costs and expenses 222.0 73.1 289.5 1.4 (22.7) 563.3
Depreciation and
amortization 18.8 4.7 9.5 0.4 - 33.4
---- --- --- --- --- ----
Income from operations $53.0 $19.6 $9.7 $0.5 $ - $82.8
===== ===== ==== ==== === === =====
Three Months Ended June 30, 2014
--------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $268.7 $92.9 $145.9 $2.1 $ - $509.6
Intersegment operating
revenues 12.7 - 6.6 0.2 (19.5) -
Out-of-pocket
reimbursements 12.6 1.6 158.2 0.1 (2.6) 169.9
---- --- ----- --- ---- -----
Total revenues 294.0 94.5 310.7 2.4 (22.1) 679.5
Costs and expenses 223.1 83.0 290.5 1.6 (22.1) 576.1
Depreciation and
amortization 17.5 4.8 9.4 0.4 - 32.1
---- --- --- --- --- ----
Income from operations $53.4 $6.7 $10.8 $0.4 $ - $71.3
===== ==== ===== ==== === === =====
Three Months Ended March 31, 2014
---------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $258.9 $92.0 $152.3 $2.0 $ - $505.2
Intersegment operating
revenues 12.9 - 6.6 0.3 (19.8) -
Out-of-pocket
reimbursements 13.7 1.4 166.0 - (2.5) 178.6
---- --- ----- --- ---- -----
Total revenues 285.5 93.4 324.9 2.3 (22.3) 683.8
Costs and expenses 227.6 76.8 300.1 1.5 (22.3) 583.7
Depreciation and
amortization 17.7 4.9 9.1 0.3 - 32.0
---- --- --- --- --- ----
Income from operations $40.2 $11.7 $15.7 $0.5 $ - $68.1
===== ===== ===== ==== === === =====
DST SYSTEMS, INC.
SEGMENT FINANCIAL INFORMATION (REVISED)
(In millions) (Unaudited)
Three Months Ended December 31, 2013
------------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $260.7 $90.6 $146.6 $2.2 $ - $500.1
Intersegment operating
revenues 12.7 - 6.5 0.2 (19.4) -
Out-of-pocket
reimbursements 12.5 2.0 154.5 - (1.8) 167.2
---- --- ----- --- ---- -----
Total revenues 285.9 92.6 307.6 2.4 (21.2) 667.3
Costs and expenses 207.0 67.7 290.7 0.6 (21.2) 544.8
Depreciation and
amortization 18.7 5.1 11.3 7.8 - 42.9
---- --- ---- --- --- ----
Income (loss) from
operations $60.2 $19.8 $5.6 $(6.0) $ - $79.6
===== ===== ==== ===== === === =====
Three Months Ended September 30, 2013
-------------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $251.3 $80.7 $146.2 $2.0 $ - $480.2
Intersegment operating
revenues 12.4 - 5.5 0.4 (18.3) -
Out-of-pocket
reimbursements 8.8 1.5 163.1 0.1 (1.9) 171.6
--- --- ----- --- ---- -----
Total revenues 272.5 82.2 314.8 2.5 (20.2) 651.8
Costs and expenses 196.9 66.0 291.2 (2.5) (20.2) 531.4
Depreciation and
amortization 17.0 4.8 10.9 1.4 - 34.1
---- --- ---- --- --- ----
Income from operations $58.6 $11.4 $12.7 $3.6 $ - $86.3
===== ===== ===== ==== === === =====
Three Months Ended June 30, 2013
--------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $251.8 $82.0 $149.0 $2.3 $ - $485.1
Intersegment operating
revenues 11.0 - 5.0 0.2 (16.2) -
Out-of-pocket
reimbursements 11.1 1.4 161.2 - (1.7) 172.0
---- --- ----- --- ---- -----
Total revenues 273.9 83.4 315.2 2.5 (17.9) 657.1
Costs and expenses 201.9 67.3 298.5 1.5 (17.9) 551.3
Depreciation and
amortization 16.5 4.7 11.1 0.8 - 33.1
---- --- ---- --- --- ----
Income from operations $55.5 $11.4 $5.6 $0.2 $ - $72.7
===== ===== ==== ==== === === =====
Three Months Ended March 31, 2013
---------------------------------
Financial Healthcare Customer
Services Communications Investments / Elimination Consolidated
Services Other Adjustments Total
-------- ----- ----------- -----
Operating revenues $251.9 $80.0 $160.9 $2.4 $ - $495.2
Intersegment operating
revenues 11.5 - 5.4 0.2 (17.1) -
Out-of-pocket
reimbursements 12.0 1.3 175.9 - (2.0) 187.2
---- --- ----- --- ---- -----
Total revenues 275.4 81.3 342.2 2.6 (19.1) 682.4
Costs and expenses 208.1 69.5 314.4 1.7 (19.1) 574.6
Depreciation and
amortization 16.9 4.7 10.8 0.8 - 33.2
---- --- ---- --- --- ----
Income from operations $50.4 $7.1 $17.0 $0.1 $ - $74.6
===== ==== ===== ==== === === =====
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/dst-systems-inc-announces-first-quarter-2015-financial-results-300070697.html
SOURCE DST Systems, Inc.
