Western Union Reports Fourth Quarter and Full Year 2024 Results
Western Union (WU) reported Q4 2024 revenue of $1.1 billion, up 1% on both reported and adjusted basis (excluding Iraq). Full-year 2024 revenue was $4.2 billion, down 3% on reported basis but up 0.5% adjusted.
Q4 highlights include Branded Digital revenue growth of 7% (8% adjusted) and Consumer Services revenue growth of 56% (23% adjusted). Q4 GAAP EPS was $1.13, including a $0.75 tax benefit, while adjusted EPS increased to $0.40 from $0.37.
The company declared a Q1 2025 dividend of $0.235 per share. For 2025, Western Union projects revenue between $4.09-$4.19 billion, operating margin of 18-20%, and GAAP EPS of $1.54-$1.64.
Western Union (WU) ha riportato un fatturato nel quarto trimestre del 2024 di 1,1 miliardi di dollari, in aumento del 1% sia in base riportata che aggiustata (escludendo l'Iraq). Il fatturato complessivo per l'anno 2024 è stato di 4,2 miliardi di dollari, in calo del 3% secondo la base riportata ma in aumento dello 0,5% aggiustato.
Tra i punti salienti del quarto trimestre ci sono stati una crescita del fatturato digitale a marchio del 7% (8% aggiustato) e una crescita del fatturato dei servizi ai consumatori del 56% (23% aggiustato). L'EPS GAAP del quarto trimestre è stato di $1,13, comprensivo di un beneficio fiscale di $0,75, mentre l'EPS aggiustato è aumentato a $0,40 da $0,37.
L'azienda ha dichiarato un dividendo per il primo trimestre del 2025 di $0,235 per azione. Per il 2025, Western Union prevede un fatturato tra 4,09 e 4,19 miliardi di dollari, un margine operativo tra il 18% e il 20%, e un EPS GAAP tra $1,54 e $1,64.
Western Union (WU) reportó ingresos de 1.1 mil millones de dólares en el cuarto trimestre de 2024, un aumento del 1% tanto en la base reportada como en la ajustada (excluyendo Irak). Los ingresos totales para el año 2024 fueron de 4.2 mil millones de dólares, una disminución del 3% en la base reportada, pero un aumento del 0.5% ajustado.
Los puntos destacados del cuarto trimestre incluyen un crecimiento en los ingresos digitales de marca del 7% (8% ajustado) y un crecimiento en los ingresos de servicios al consumidor del 56% (23% ajustado). El EPS GAAP del cuarto trimestre fue de $1.13, incluyendo un beneficio fiscal de $0.75, mientras que el EPS ajustado aumentó a $0.40 desde $0.37.
La empresa declaró un dividendo para el primer trimestre de 2025 de $0.235 por acción. Para 2025, Western Union proyecta ingresos entre 4.09 y 4.19 mil millones de dólares, un margen operativo del 18-20%, y un EPS GAAP de $1.54-$1.64.
웨스턴 유니온(WU)은 2024년 4분기 수익이 11억 달러로 보고되었으며, 이는 보도된 기준과 조정 기준 모두에서 1% 증가한 수치입니다(이라크 제외). 2024년 전체 연간 수익은 42억 달러로 보고되었으며, 보고된 기준에서는 3% 감소하였지만 조정된 기준에서는 0.5% 증가하였습니다.
4분기 하이라이트에는 브랜드 디지털 수익이 7% 증가했으며 (조정시 8%), 소비자 서비스 수익은 56% 증가했습니다 (조정시 23%). 4분기 GAAP EPS는 $1.13로, $0.75의 세금 혜택이 포함되어 있으며, 조정된 EPS는 $0.40로 증가하여 $0.37에서 상승했습니다.
회사는 2025년 1분기 주당 $0.235의 배당금을 선언했습니다. 2025년 웨스턴 유니온은 $40.9억에서 $41.9억의 수익과 18-20%의 운영 마진, $1.54-$1.64의 GAAP EPS를 예상하고 있습니다.
Western Union (WU) a rapporté un chiffre d'affaires de 1,1 milliard de dollars au quatrième trimestre 2024, en hausse de 1% tant sur une base rapportée qu'ajustée (hors Irak). Le chiffre d'affaires total pour l'année 2024 s'élevait à 4,2 milliards de dollars, en baisse de 3% sur une base rapportée mais en hausse de 0,5% ajustée.
Les points forts du quatrième trimestre incluent une croissance des revenus numériques de marque de 7% (8% ajusté) et une croissance des revenus des services aux consommateurs de 56% (23% ajusté). Le BPA GAAP du quatrième trimestre était de 1,13 $, incluant un avantage fiscal de 0,75 $, tandis que le BPA ajusté a augmenté à 0,40 $ contre 0,37 $.
L'entreprise a déclaré un dividende de 0,235 $ par action pour le premier trimestre 2025. Pour 2025, Western Union prévoit un chiffre d'affaires compris entre 4,09 et 4,19 milliards de dollars, une marge opérationnelle de 18 à 20%, et un BPA GAAP de 1,54 à 1,64 $.
Western Union (WU) hat im vierten Quartal 2024 einen Umsatz von 1,1 Milliarden US-Dollar berichtet, was einem Anstieg von 1% sowohl auf berichteter als auch auf angepasster Basis (ohne Irak) entspricht. Der Gesamtumsatz für das Jahr 2024 betrug 4,2 Milliarden US-Dollar, was auf berichteter Basis einem Rückgang von 3% entspricht, auf angepasster Basis jedoch einem Anstieg von 0,5%.
Zu den Highlights des vierten Quartals gehören ein Wachstum der Markendigitalumsätze um 7% (8% angepasst) und ein Wachstum der Umsätze in der Verbraucherservice um 56% (23% angepasst). Der GAAP-EPS im vierten Quartal betrug 1,13 USD, einschließlich eines Steueranreizes von 0,75 USD, während der angepasste EPS von 0,37 USD auf 0,40 USD stieg.
Das Unternehmen kündigte eine Dividende von 0,235 USD pro Aktie für das erste Quartal 2025 an. Für 2025 erwartet Western Union einen Umsatz zwischen 4,09 und 4,19 Milliarden USD, eine operative Marge von 18-20% und einen GAAP-EPS von 1,54-1,64 USD.
- Q4 revenue grew 1% to $1.1 billion
- Branded Digital revenue increased 7% with 13% transaction growth
- Consumer Services revenue grew 56% (23% adjusted)
- Q4 operating margin improved to 17% from 15% year-over-year
- Company returned $496 million to shareholders through dividends and buybacks in 2024
- Full-year 2024 revenue declined 3% to $4.2 billion
- Consumer Money Transfer segment revenue decreased 4% in Q4
- Full-year operating margin declined to 17% from 19% in prior year
- 2025 guidance suggests potential revenue decline from 2024 levels
Insights
Western Union's Q4 2024 results reveal a company in strategic transition, with encouraging signs of business transformation despite challenges. The headline
Three key developments stand out:
- The Consumer Services segment's remarkable
23% adjusted growth, driven by new ventures like the media network business, signals successful diversification beyond traditional money transfer services - Branded Digital's
8% adjusted growth with13% transaction growth indicates strong digital adoption and market share gains - Improved operating efficiencies led to margin expansion, with adjusted operating margin rising to
17% from16%
The 2025 guidance of
-
Q4 GAAP revenue of
, up$1.1 billion 1% on both a reported basis and adjusted basis, excludingIraq ; full year GAAP revenue of , down$4.2 billion 3% on a reported basis, and up0.5% on an adjusted basis, excludingIraq -
Both Q4 and full year Branded Digital GAAP revenue grew
7% , or8% on an adjusted basis -
Q4 Consumer Services GAAP revenue grew
56% , or23% on an adjusted basis; full year GAAP revenue grew28% , or15% on an adjusted basis -
Q4 GAAP EPS of
or adjusted EPS of$1.13 ; full year GAAP EPS of$0.40 or adjusted EPS of$2.74 $1.74 -
Board of Directors approved a dividend of
per share in the first quarter of 2025$0.23 5
The Company’s fourth-quarter revenue of
“We concluded 2024 with a solid performance, marking our third consecutive quarter of positive adjusted revenue growth, excluding
Fourth quarter GAAP EPS was
The Board of Directors today approved the first quarter dividend of
Q4 Business Results
-
The Company’s Consumer Money Transfer (CMT) segment revenue decreased
4% on a reported basis, and was flat on an adjusted basis, excludingIraq , while transactions increased3% compared to the prior period.
-
Branded Digital revenue increased
7% on a reported basis, or8% on an adjusted basis, with transaction growth of13% . The Branded Digital business represented25% and32% of total CMT revenues and transactions, respectively.
-
Consumer Services segment revenue grew
56% on a reported basis, or23% on an adjusted basis, benefiting from new and expanded products led by the addition of the Company’s newly launched media network business and the expansion of the Company’s retail foreign exchange business, as well as the continued growth of the retail money order business.
Q4 Financial Results
-
GAAP operating margin in the quarter was
17% , compared to15% in the prior year period, while the adjusted operating margin was17% compared to16% in the prior year period. GAAP and adjusted operating margin increased due to improved marketing and technology efficiencies, partially offset by changes in foreign currencies and a lower contribution fromIraq in the current period.
-
The GAAP effective tax rate in the quarter was a benefit of
161% , compared to a provision of12% in the prior year period. The decrease in the GAAP effective rate was primarily related to the recognition of deferred tax assets, net of valuation allowance, associated with reorganizing the Company’s international operations in the current period. The adjusted effective tax rate in the quarter was12% , compared to14% in the prior year period, with the decrease due to the mix of income and discrete tax benefits.
2024 Full Year Financial Results
-
The Company’s full year 2024 revenue of
declined$4.2 billion 3% on a reported basis, or grew0.5% on an adjusted basis, excludingIraq .
-
GAAP operating margin was
17% , compared to19% in the prior year. The adjusted operating margin was19% compared to20% in the prior year. The decrease in the GAAP and adjusted operating margin was due to a lower contribution fromIraq in 2024, partially offset by improved marketing and technology efficiencies.
-
The GAAP effective tax rate for 2024 was a benefit of
51% compared to a provision of16% in the prior year. The GAAP effective tax rate decreased primarily due to the tax benefits associated with reorganizing the Company’s international operations and a settlement with theU.S. Internal Revenue Service regarding the Company’s 2017 and 2018 federal income tax returns, both occurring in 2024. The adjusted effective tax rate was13% compared to15% in the prior year, which decreased due to the mix of income and discrete tax benefits.
-
GAAP EPS was
compared to$2.74 in 2023. GAAP EPS included a$1.68 tax benefit from the reorganization of the Company’s international operations as well as a$0.75 benefit from the IRS Settlement in 2024. Adjusted EPS was$0.40 in both 2024 and 2023, with 2024 benefiting from fewer shares outstanding and a lower adjusted effective tax rate, offset by a lower contribution from$1.74 Iraq .
-
Cash flow from operating activities was
for the year, which included approximately$406 million in tax payments related to the 2017 Tax Act and the Company’s settlement with the$230 million U.S. Internal Revenue Service. In 2024, the Company returned approximately to shareholders in dividends and share repurchases, consisting of$496 million in dividends and$318 million in share repurchases.$177 million
2025 Outlook
The Company expects the following financial results for full year 2025, which includes no material changes in macroeconomic conditions, including changes in foreign currencies or Argentinian inflation.
|
2025 Outlook |
|
|
GAAP |
Adjusted |
Revenue1 |
|
|
Operating Margin |
|
|
EPS2 |
|
|
1 |
In millions, adjusted revenue excludes the impact of currency and |
|
2 |
The GAAP effective tax rate is expected to be |
Non-GAAP Measures
Western Union presents a number of non-GAAP financial measures because management believes that these metrics provide meaningful supplemental information in addition to the GAAP metrics and provide comparability and consistency to prior periods. Constant currency results assume foreign revenues are translated from foreign currencies to the
Reconciliations of non-GAAP to comparable GAAP measures are available in the accompanying schedules and in the “Investor Relations” section of the Company’s website at https://ir.westernunion.com.
Additional Statistics
Additional key statistics for the quarter and historical trends can be found in the supplemental tables included with this press release. All amounts included in the supplemental tables to this press release are rounded to the nearest tenth of a million, except as otherwise noted. As a result, the percentage changes and margins disclosed herein may not recalculate precisely using the rounded amounts provided.
Investor and Analyst Conference Call and Presentation
The Company will host a conference call and webcast at 4:30 p.m. ET today.
The webcast and presentation will be available at https://ir.westernunion.com. Registration for the event is required, so please register at least 15 minutes prior to the scheduled start time. A webcast replay will be available shortly after the event.
To listen to the webcast, please visit the Investor Relations section of the Company’s website or use the following link: Webcast Link. Alternatively, participants may join via telephone. In the
Safe Harbor Compliance Statement for Forward-Looking Statements
This press release contains certain statements that are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions that are difficult to predict. Actual outcomes and results may differ materially from those expressed in, or implied by, our forward-looking statements. Words such as “expects,” “intends,” “targets,” “anticipates,” “believes,” “estimates,” “guides,” “provides guidance,” “provides outlook,” “projects,” “designed to,” and other similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would,” “could,” and “might” are intended to identify such forward-looking statements. Readers of this press release of The Western Union Company (the “Company,” “Western Union,” “we,” “our,” or “us”) should not rely solely on the forward-looking statements and should consider all uncertainties and risks discussed in the Risk Factors section of our Annual Report on Form 10-K for the year ended December 31, 2023 and in our subsequent filings the Securities and Exchange Commission. The statements are only as of the date they are made, and the Company undertakes no obligation to update any forward-looking statement.
Possible events or factors that could cause results or performance to differ materially from those expressed in our forward-looking statements include the following: changes in economic conditions, trade disruptions, or significantly slower growth or declines in the money transfer, payment service, and other markets in which we operate; interruptions in migration patterns or other events, such as public health emergencies, any changes arising as a result of the recent United States’ elections, civil unrest, war, terrorism, natural disasters, or non-performance by our banks, lenders, insurers, or other financial services providers; failure to compete effectively in the money transfer and payment service industry, including among other things, with respect to digital, mobile and internet-based services, card associations, and card-based payment providers, and with digital currencies, including cryptocurrencies; geopolitical tensions, political conditions and related actions, including trade restrictions, tariffs, and government sanctions; deterioration in customer confidence in our business; failure to maintain our agent network and business relationships; our ability to adopt new technology; the failure to realize anticipated financial benefits from mergers, acquisitions and divestitures; decisions to change our business mix; exposure to foreign exchange rates; changes in tax laws, or their interpretation, and unfavorable resolution of tax contingencies; cybersecurity incidents involving any of our systems or those of our vendors or other third parties; cessation of or defects in various services provided to us by third-party vendors; our ability to realize the anticipated benefits from restructuring-related initiatives; our ability to attract and retain qualified key employees; failure to manage credit and fraud risks presented by our agents, clients, and consumers; adverse rating actions by credit rating agencies; our ability to protect our intellectual property rights, and to defend ourselves against potential intellectual property infringement claims; material changes in the market value or liquidity of securities that we hold; restrictions imposed by our debt obligations; liabilities or loss of business resulting from a failure by us, our agents, or their subagents to comply with laws and regulations and regulatory or judicial interpretations thereof; increased costs or loss of business due to regulatory initiatives and changes in laws, regulations, and industry practices and standards; developments resulting from governmental investigations and consent agreements with, or investigations or enforcement actions by, regulators and other government authorities; liabilities resulting from litigation; failure to comply with regulations and evolving industry standards regarding data privacy; failure to comply with consumer protection laws; effects of unclaimed property laws or their interpretation or the enforcement thereof; failure to comply with working capital requirements; changes in accounting standards, rules and interpretations; and other unanticipated events and management’s ability to identify and manage these and other risks.
About Western Union
The Western Union Company (NYSE: WU) is committed to helping people around the world who aspire to build financial futures for themselves, their loved ones and their communities. Our leading cross-border, cross-currency money movement, payments and digital financial services empower consumers, businesses, financial institutions and governments—across more than 200 countries and territories and over 130 currencies—to connect with billions of bank accounts, millions of digital wallets and cards, and a global footprint of hundreds of thousands of retail locations. Our goal is to offer accessible financial services that help people and communities prosper. For more information, visit www.westernunion.com.
WU-G
THE WESTERN UNION COMPANY |
||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
(in millions, except per share amounts) |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||
|
December 31, |
December 31, |
||||||||||||||||||||
|
2024 |
2023 |
% Change |
2024 |
2023 |
% Change |
||||||||||||||||
Revenues | $ | 1,058.2 |
|
$ | 1,052.3 |
|
1 |
% |
$ | 4,209.7 |
|
$ | 4,357.0 |
|
(3) |
% |
||||||
Expenses: | ||||||||||||||||||||||
Cost of services | 661.7 |
|
656.1 |
|
1 |
% |
2,620.5 |
|
2,671.7 |
|
(2) |
% |
||||||||||
Selling, general, and administrative | 218.4 |
|
236.9 |
|
(8) |
% |
863.4 |
|
867.8 |
|
(1) |
% |
||||||||||
Total expenses | 880.1 |
|
893.0 |
|
(1) |
% |
3,483.9 |
|
3,539.5 |
|
(2) |
% |
||||||||||
Operating income | 178.1 |
|
159.3 |
|
12 |
% |
725.8 |
|
817.5 |
|
(11) |
% |
||||||||||
Other income/(expense): | ||||||||||||||||||||||
Gain on divestiture of business (a) | — |
|
— |
|
(c) |
— |
|
18.0 |
|
(c) |
||||||||||||
Interest income | 2.3 |
|
4.6 |
|
(51) |
% |
11.9 |
|
15.6 |
|
(24) |
% |
||||||||||
Interest expense | (30.4 |
) |
(26.3 |
) |
16 |
% |
(119.8 |
) |
(105.3 |
) |
14 |
% |
||||||||||
Other income/(expense), net | (2.3 |
) |
6.5 |
|
(c) |
0.7 |
|
— |
|
(c) |
||||||||||||
Total other expense, net | (30.4 |
) |
(15.2 |
) |
(c) |
(107.2 |
) |
(71.7 |
) |
50 |
% |
|||||||||||
Income before income taxes | 147.7 |
|
144.1 |
|
2 |
% |
618.6 |
|
745.8 |
|
(17) |
% |
||||||||||
Provision for/(benefit from) income taxes (b) | (238.0 |
) |
17.1 |
|
(c) |
(315.6 |
) |
119.8 |
|
(c) |
||||||||||||
Net income | $ | 385.7 |
|
$ | 127.0 |
|
(c) |
$ | 934.2 |
|
$ | 626.0 |
|
49 |
% |
|||||||
Earnings per share: | ||||||||||||||||||||||
Basic | $ | 1.14 |
|
$ | 0.35 |
|
(c) |
$ | 2.75 |
|
$ | 1.69 |
|
63 |
% |
|||||||
Diluted | $ | 1.13 |
|
$ | 0.35 |
|
(c) |
$ | 2.74 |
|
$ | 1.68 |
|
63 |
% |
|||||||
Weighted-average shares outstanding: | ||||||||||||||||||||||
Basic | 338.4 |
|
359.7 |
|
340.0 |
|
370.8 |
|
||||||||||||||
Diluted | 339.8 |
|
361.1 |
|
341.1 |
|
371.8 |
|
____________________ | ||||||||||||||||||
(a) |
On July 1, 2023, the Company completed the final close of the sale of its Business Solutions business to Goldfinch Partners LLC and The Baupost Group LLC. |
|||||||||||||||||
(b) |
During the three months ended December 31, 2024, the Company recognized a net tax benefit of |
|||||||||||||||||
(c) |
Calculation not meaningful. |
|||||||||||||||||
THE WESTERN UNION COMPANY |
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(Unaudited) |
||||||||
(in millions, except per share amounts) |
||||||||
|
|
|
|
|
||||
|
|
December 31, |
|
December 31, |
||||
|
|
2024 |
|
2023 |
||||
Assets | ||||||||
Cash and cash equivalents | $ | 1,474.0 |
|
$ | 1,268.6 |
|
||
Settlement assets | 3,360.8 |
|
3,687.0 |
|
||||
Property and equipment, net of accumulated depreciation of |
84.2 |
|
91.4 |
|
||||
Goodwill | 2,059.6 |
|
2,034.6 |
|
||||
Other intangible assets, net of accumulated amortization of |
315.4 |
|
380.2 |
|
||||
Deferred tax asset, net | 265.0 |
|
— |
|
||||
Other assets | 811.5 |
|
737.0 |
|
||||
Total assets | $ | 8,370.5 |
|
$ | 8,198.8 |
|
||
Liabilities and stockholders' equity | ||||||||
Liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 407.9 |
|
$ | 453.0 |
|
||
Settlement obligations | 3,360.8 |
|
3,687.0 |
|
||||
Income taxes payable | 272.2 |
|
659.5 |
|
||||
Deferred tax liability, net | 155.6 |
|
147.6 |
|
||||
Borrowings | 2,940.8 |
|
2,504.6 |
|
||||
Other liabilities | 264.3 |
|
268.1 |
|
||||
Total liabilities | 7,401.6 |
|
7,719.8 |
|
||||
Stockholders' equity: | ||||||||
Preferred stock, |
— |
|
— |
|
||||
Common stock, |
3.4 |
|
3.5 |
|
||||
Capital surplus | 1,070.8 |
|
1,031.9 |
|
||||
Retained earnings/(accumulated deficit) | 35.2 |
|
(389.1 |
) |
||||
Accumulated other comprehensive loss | (140.5 |
) |
(167.3 |
) |
||||
Total stockholders' equity | 968.9 |
|
479.0 |
|
||||
Total liabilities and stockholders' equity | $ | 8,370.5 |
|
$ | 8,198.8 |
|
||
THE WESTERN UNION COMPANY |
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(Unaudited) |
||||||||
(in millions) |
||||||||
|
|
|
|
|
|
|
||
|
|
Year Ended |
||||||
|
|
December 31, |
||||||
|
|
2024 |
|
2023 |
||||
Cash flows from operating activities | ||||||||
Net income | $ | 934.2 |
|
$ | 626.0 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 179.1 |
|
183.6 |
|
||||
Gain on divestiture of business, excluding transaction costs | — |
|
(18.0 |
) |
||||
Deferred income tax benefit | (248.8 |
) |
(11.0 |
) |
||||
Other non-cash items, net | 123.5 |
|
113.9 |
|
||||
Increase/(decrease) in cash, excluding the effects of acquisitions and divestitures, resulting from changes in: | ||||||||
Other assets | (125.7 |
) |
(36.3 |
) |
||||
Accounts payable and accrued liabilities | (46.4 |
) |
(22.4 |
) |
||||
Income taxes payable | (394.6 |
) |
(68.1 |
) |
||||
Other liabilities | (15.0 |
) |
15.4 |
|
||||
Net cash provided by operating activities | 406.3 |
|
783.1 |
|
||||
Cash flows from investing activities | ||||||||
Capital expenditures | (130.6 |
) |
(147.8 |
) |
||||
Purchases of settlement investments | (396.7 |
) |
(495.3 |
) |
||||
Proceeds from the sale of settlement investments | 356.0 |
|
262.0 |
|
||||
Maturities of settlement investments | 170.2 |
|
144.0 |
|
||||
Proceeds from the sale of non-settlement investments | — |
|
100.0 |
|
||||
Other investing activities | (15.2 |
) |
(3.7 |
) |
||||
Net cash used in investing activities | (16.3 |
) |
(140.8 |
) |
||||
Cash flows from financing activities | ||||||||
Cash dividends and dividend equivalents paid | (321.5 |
) |
(349.0 |
) |
||||
Common stock repurchased | (186.2 |
) |
(308.4 |
) |
||||
Net (repayments of)/proceeds from commercial paper | (364.9 |
) |
184.9 |
|
||||
Net proceeds from issuance of borrowings | 798.1 |
|
— |
|
||||
Principal payments on borrowings | — |
|
(300.0 |
) |
||||
Net change in settlement obligations | 6.1 |
|
(122.8 |
) |
||||
Other financing activities | (0.9 |
) |
(1.5 |
) |
||||
Net cash used in financing activities | (69.3 |
) |
(896.8 |
) |
||||
Net change in cash and cash equivalents, including settlement, and restricted cash | 320.7 |
|
(254.5 |
) |
||||
Cash and cash equivalents, including settlement, and restricted cash at beginning of period | 1,786.2 |
|
2,040.7 |
|
||||
Cash and cash equivalents, including settlement, and restricted cash at end of period | $ | 2,106.9 |
|
$ | 1,786.2 |
|
||
December 31, |
||||||||
2024 |
|
2023 |
||||||
Reconciliation of balance sheet cash and cash equivalents to cash flows: | ||||||||
Cash and cash equivalents on balance sheet | $ | 1,474.0 |
|
$ | 1,268.6 |
|
||
Settlement cash and cash equivalents | 631.6 |
|
496.0 |
|
||||
Restricted cash in Other assets | 1.3 |
|
21.6 |
|
||||
Cash and cash equivalents, including settlement, and restricted cash at end of period | $ | 2,106.9 |
|
$ | 1,786.2 |
|
||
THE WESTERN UNION COMPANY |
||||||||||||||||||||||
SUMMARY SEGMENT DATA |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
(in millions, unless indicated otherwise) |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
||||||||||||||||
|
|
|
December 31, |
|
|
December 31, |
||||||||||||||||
|
|
2024 |
|
2023 |
|
% Change |
|
2024 |
|
2023 |
|
% Change |
||||||||||
Revenues: | ||||||||||||||||||||||
Consumer Money Transfer | $ | 938.8 |
|
$ | 975.5 |
|
(4) |
% |
$ | 3,798.0 |
|
$ | 4,005.0 |
|
(5) |
% |
||||||
Consumer Services | 119.4 |
|
76.8 |
|
56 |
% |
411.7 |
|
322.3 |
|
28 |
% |
||||||||||
Business Solutions (a) | — |
|
— |
|
(g) |
— |
|
29.7 |
|
(g) |
||||||||||||
Total consolidated revenues | $ | 1,058.2 |
|
$ | 1,052.3 |
|
1 |
% |
$ | 4,209.7 |
|
$ | 4,357.0 |
|
(3) |
% |
||||||
Segment operating income: | ||||||||||||||||||||||
Consumer Money Transfer | $ | 170.0 |
|
$ | 148.9 |
|
14 |
% |
$ | 737.4 |
|
$ | 750.8 |
|
(2) |
% |
||||||
Consumer Services | 13.4 |
|
20.4 |
|
(34) |
% |
52.3 |
|
92.5 |
|
(43) |
% |
||||||||||
Business Solutions (a) | — |
|
— |
|
(g) |
— |
|
3.7 |
|
(g) |
||||||||||||
Total segment operating income | 183.4 |
|
169.3 |
|
8 |
% |
789.7 |
|
847.0 |
|
(7) |
% |
||||||||||
Redeployment program costs (b) | — |
|
(10.0 |
) |
(g) |
(41.4 |
) |
(29.5 |
) |
(g) |
||||||||||||
Severance costs (c) | (1.2 |
) |
— |
|
(g) |
(1.2 |
) |
— |
|
(g) |
||||||||||||
Acquisition, separation, and integration costs (d) | (1.8 |
) |
— |
|
(g) |
(4.1 |
) |
— |
|
(g) |
||||||||||||
Amortization and impairment of acquisition-related intangible assets (e) | (0.2 |
) |
— |
|
(g) |
(2.4 |
) |
— |
|
(g) |
||||||||||||
(2.1 |
) |
— |
|
(g) |
(14.8 |
) |
— |
|
(g) |
|||||||||||||
Total consolidated operating income | $ | 178.1 |
|
$ | 159.3 |
|
12 |
% |
$ | 725.8 |
|
$ | 817.5 |
|
(11) |
% |
||||||
Segment operating income margin | ||||||||||||||||||||||
Consumer Money Transfer | 18 |
% |
15 |
% |
3 |
% |
19 |
% |
19 |
% |
0 |
% |
||||||||||
Consumer Services | 11 |
% |
27 |
% |
(16) |
% |
13 |
% |
29 |
% |
(16) |
% |
||||||||||
Business Solutions (a) | — |
|
— |
|
(g) |
— |
|
12 |
% |
(g) |
____________________ | ||||||||||||||||||
(a) |
On August 4, 2021, the Company entered into an agreement to sell its Business Solutions business. The sale was completed with the final closing on July 1, 2023. |
|||||||||||||||||
(b) |
Represented severance, expenses associated with streamlining the Company's organizational and legal structure, and other expenses associated with the Company's program which redeployed expenses in its cost base through optimizations in vendor management, real estate, marketing, and people strategy, as previously announced in October 2022. Expenses incurred under the program also included non-cash impairments of operating lease right-of-use assets and property and equipment. |
|||||||||||||||||
(c) |
Represents severance costs which have been excluded from the segments as management excludes severance in making operating decisions, including allocating resources to the Company's segments. |
|||||||||||||||||
(d) |
Represents the impact from expenses incurred in connection with the Company's acquisition and divestiture activity, including for the review and closing of these transactions, and integration costs directly related to the Company’s acquisitions. |
|||||||||||||||||
(e) |
Represents the non-cash amortization and impairment of acquired intangible assets in connection with recent business acquisitions. |
|||||||||||||||||
(f) |
Represents asset impairments related to the Company's assets in |
|||||||||||||||||
(g) |
Calculation not meaningful. |
THE WESTERN UNION COMPANY |
||||||||||||||||
KEY STATISTICS |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes* |
|
4Q23 |
|
FY2023 |
|
1Q24 |
|
2Q24 |
|
3Q24 |
|
4Q24 |
|
FY2024 |
Consolidated Metrics | ||||||||||||||||
Revenues (GAAP) - YoY % change | (4)% |
(3)% |
|
(9)% |
(6)% |
|
(3)% |
|||||||||
Adjusted revenues (non-GAAP) - YoY % change | (a) |
(1)% |
|
|
(7)% |
(6)% |
(1)% |
(3)% |
||||||||
Adjusted revenues, excluding |
(a) |
(4)% |
(4)% |
(1)% |
|
|
|
|
||||||||
Operating margin (GAAP) |
|
|
|
|
|
|
|
|
||||||||
Adjusted operating margin (non-GAAP) | (b) |
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
Consumer Money Transfer (CMT) Segment Metrics |
|
|||||||||||||||
Revenues (GAAP) - YoY % change |
|
(1)% |
|
|
(10)% |
(9)% |
(4)% |
(5)% |
||||||||
Adjusted revenues (non-GAAP) - YoY % change | (g) |
(1)% |
|
|
(9)% |
(8)% |
(3)% |
(4)% |
||||||||
Adjusted revenues, excluding |
(g) |
(4)% |
(6)% |
(1)% |
(1)% |
|
|
(1)% |
||||||||
|
||||||||||||||||
Transactions (in millions) |
|
72.9 |
279.4 |
69.0 |
73.3 |
72.6 |
75.0 |
289.9 |
||||||||
Transactions - YoY % change |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
Cross-border principal, as reported - YoY % change |
|
|
|
|
(6)% |
|
|
|
||||||||
Cross-border principal (constant currency) - YoY % change | (h) |
|
|
|
(5)% |
|
|
|
||||||||
|
||||||||||||||||
Operating margin |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
Branded Digital revenues (GAAP) - YoY % change | (gg) |
|
|
|
|
|
|
|
||||||||
Branded Digital foreign currency translation and |
(k) |
|
|
|
|
|
|
|
||||||||
Adjusted Branded Digital revenues (non-GAAP) - YoY % change | (gg) |
|
|
|
|
|
|
|
||||||||
Branded Digital transactions - YoY % change | (gg) |
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
CMT Segment Regional Metrics - YoY % change |
|
|||||||||||||||
NA region revenues (GAAP) | (aa), (bb) |
(1)% |
(5)% |
|
|
(3)% |
(5)% |
(1)% |
||||||||
NA region foreign currency translation impact | (k) |
|
|
|
|
|
|
|
||||||||
Adjusted NA region revenues (non-GAAP) | (aa), (bb) |
(1)% |
(5)% |
|
|
(3)% |
(5)% |
(1)% |
||||||||
NA region transactions | (aa), (bb) |
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
EU & CIS region revenues (GAAP) | (aa), (cc) |
(8)% |
(11)% |
(5)% |
(6)% |
|
|
(2)% |
||||||||
EU & CIS region foreign currency translation impact | (k) |
(1)% |
|
|
|
|
|
|
||||||||
Adjusted EU & CIS region revenues (non-GAAP) | (aa), (cc) |
(9)% |
(11)% |
(5)% |
(4)% |
|
|
(1)% |
||||||||
EU & CIS region transactions | (aa), (cc) |
|
(6)% |
|
|
|
|
|
||||||||
|
||||||||||||||||
MEASA region revenues (GAAP) | (aa), (dd) |
|
|
|
(35)% |
(32)% |
(10)% |
(19)% |
||||||||
MEASA region foreign currency translation impact | (k) |
|
|
|
|
|
|
|
||||||||
Adjusted MEASA region revenues (non-GAAP) | (aa), (dd) |
|
|
|
(35)% |
(31)% |
(10)% |
(18)% |
||||||||
MEASA region transactions | (aa), (dd) |
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
LACA region revenues (GAAP) | (aa), (ee) |
|
|
|
|
(2)% |
(3)% |
|
||||||||
LACA region foreign currency translation and |
(k) |
(4)% |
(3)% |
(2)% |
|
|
|
|
||||||||
Adjusted LACA region revenues (non-GAAP) | (aa), (ee) |
(2)% |
|
|
|
(1)% |
(1)% |
|
||||||||
LACA region transactions | (aa), (ee) |
|
|
|
|
(2)% |
(3)% |
|
||||||||
|
||||||||||||||||
APAC region revenues (GAAP) | (aa), (ff) |
(7)% |
(7)% |
(10)% |
(11)% |
(2)% |
(6)% |
(7)% |
||||||||
APAC region foreign currency translation impact | (k) |
|
|
|
|
|
|
|
||||||||
Adjusted APAC region revenues (non-GAAP) | (aa), (ff) |
(5)% |
(5)% |
(6)% |
(5)% |
|
(4)% |
(3)% |
||||||||
APAC region transactions | (aa), (ff) |
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
% of CMT Revenue |
|
|||||||||||||||
NA region revenues | (aa), (bb) |
|
|
|
|
|
|
|
||||||||
EU & CIS region revenues | (aa), (cc) |
|
|
|
|
|
|
|
||||||||
MEASA region revenues | (aa), (dd) |
|
|
|
|
|
|
|
||||||||
LACA region revenues | (aa), (ee) |
|
|
|
|
|
|
|
||||||||
APAC region revenues | (aa), (ff) |
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
Branded Digital revenues | (aa), (gg) |
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
Consumer Services (CS) |
|
|||||||||||||||
Revenues (GAAP) - YoY % change |
|
(1)% |
|
|
|
|
|
|
||||||||
Adjusted revenues (non-GAAP) - YoY % change | (i) |
|
|
|
|
|
|
|
||||||||
Operating margin |
|
|
|
|
|
|
|
|||||||||
% of Total Company Revenue (GAAP) | ||||||||||||||||
Consumer Money Transfer segment revenues |
|
|
|
|
|
|
|
|||||||||
Consumer Services segment revenues |
|
|
|
|
|
|
|
|||||||||
Business Solutions segment revenues |
|
|
|
|
|
|
|
____________________ | ||
* | See the “Notes to Key Statistics” section of the press release for the applicable Note references and the reconciliation of non-GAAP financial measures, unless already reconciled herein. | |
THE WESTERN UNION COMPANY
NOTES TO KEY STATISTICS
(Unaudited)
(in millions, unless indicated otherwise)
Western Union’s management believes the non-GAAP financial measures presented within this press release and related tables provide meaningful supplemental information regarding the Company’s results to assist management, investors, analysts, and others in understanding the Company’s financial results and to better analyze operating, profitability, and other financial performance trends in the Company’s underlying business because they provide consistency and comparability to prior periods or eliminate currency volatility, increasing the comparability of the Company's underlying results and trends.
A non-GAAP financial measure should not be considered in isolation or as a substitute for the most comparable GAAP financial measure. A non-GAAP financial measure reflects an additional way of viewing aspects of the Company’s operations that, when viewed with the Company’s GAAP results and the reconciliation to the corresponding GAAP financial measure, provides a more complete understanding of the Company’s business. Users of the financial statements are encouraged to review the Company’s financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is included below, where not previously reconciled above.
Notes |
|
4Q23 |
|
FY2023 |
|
1Q24 |
|
2Q24 |
|
3Q24 |
|
4Q24 |
|
FY2024 |
||||||||||||||||||
Consolidated Metrics | ||||||||||||||||||||||||||||||||
(a) |
Revenues (GAAP) | $ | 1,052.3 |
|
$ | 4,357.0 |
|
$ | 1,049.1 |
|
$ | 1,066.4 |
|
$ | 1,036.0 |
|
$ | 1,058.2 |
|
$ | 4,209.7 |
|
||||||||||
|
Foreign currency translation and |
(k) | 1.2 |
|
15.4 |
|
5.6 |
|
6.4 |
|
(5.5 |
) |
(17.6 |
) |
(11.1 |
) |
||||||||||||||||
|
Revenues, constant currency, net of |
1,053.5 |
|
4,372.4 |
|
1,054.7 |
|
1,072.8 |
|
1,030.5 |
|
1,040.6 |
|
4,198.6 |
|
|||||||||||||||||
|
Less Business Solutions revenues, constant currency (non-GAAP) | (k), (n) | — |
|
(29.9 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
||||||||||||||||
|
Adjusted revenues (non-GAAP) | $ | 1,053.5 |
|
$ | 4,342.5 |
|
$ | 1,054.7 |
|
$ | 1,072.8 |
|
$ | 1,030.5 |
|
$ | 1,040.6 |
|
$ | 4,198.6 |
|
||||||||||
|
Less |
(t) | (32.5 |
) |
(263.0 |
) |
(64.9 |
) |
(34.3 |
) |
(9.5 |
) |
(6.6 |
) |
(115.3 |
) |
||||||||||||||||
|
Adjusted revenues, excluding |
$ | 1,021.0 |
|
$ | 4,079.5 |
|
$ | 989.8 |
|
$ | 1,038.5 |
|
$ | 1,021.0 |
|
$ | 1,034.0 |
|
$ | 4,083.3 |
|
||||||||||
|
Prior year revenues (GAAP) | $ | 1,091.9 |
|
$ | 4,475.5 |
|
$ | 1,036.9 |
|
$ | 1,170.0 |
|
$ | 1,097.8 |
|
$ | 1,052.3 |
|
$ | 4,357.0 |
|
||||||||||
|
Less prior year revenues from Business Solutions (GAAP) | (n) | (29.5 |
) |
(196.9 |
) |
(15.4 |
) |
(14.3 |
) |
— |
|
— |
|
(29.7 |
) |
||||||||||||||||
|
Adjusted prior year revenues (non-GAAP) | $ | 1,062.4 |
|
$ | 4,278.6 |
|
$ | 1,021.5 |
|
$ | 1,155.7 |
|
$ | 1,097.8 |
|
$ | 1,052.3 |
|
$ | 4,327.3 |
|
||||||||||
|
Less prior year revenues from |
(t) | (4.0 |
) |
(15.1 |
) |
(25.3 |
) |
(118.4 |
) |
(86.8 |
) |
(32.5 |
) |
(263.0 |
) |
||||||||||||||||
|
Adjusted prior year revenues, excluding |
$ | 1,058.4 |
|
$ | 4,263.5 |
|
$ | 996.2 |
|
$ | 1,037.3 |
|
$ | 1,011.0 |
|
$ | 1,019.8 |
|
$ | 4,064.3 |
|
||||||||||
|
Revenues (GAAP) - YoY % change | (4) |
% |
(3) |
% |
1 |
% |
(9) |
% |
(6) |
% |
1 |
% |
(3) |
% |
|||||||||||||||||
|
Revenues, constant currency, net of |
(4) |
% |
(2) |
% |
2 |
% |
(8) |
% |
(6) |
% |
(1) |
% |
(4) |
% |
|||||||||||||||||
|
Adjusted revenues (non-GAAP) - YoY % change | (1) |
% |
1 |
% |
3 |
% |
(7) |
% |
(6) |
% |
(1) |
% |
(3) |
% |
|||||||||||||||||
|
Adjusted revenues, excluding |
(4) |
% |
(4) |
% |
(1) |
% |
0 |
% |
1 |
% |
1 |
% |
0 |
% |
|||||||||||||||||
|
||||||||||||||||||||||||||||||||
(b) |
Operating income (GAAP) | $ | 159.3 |
|
$ | 817.5 |
|
$ | 192.1 |
|
$ | 190.7 |
|
$ | 164.9 |
|
$ | 178.1 |
|
$ | 725.8 |
|
||||||||||
|
Acquisition, separation, and integration costs | (m) | 0.2 |
|
3.1 |
|
0.1 |
|
0.5 |
|
1.7 |
|
1.8 |
|
4.1 |
|
||||||||||||||||
|
Amortization and impairment of acquisition-related intangible assets | (p) | — |
|
— |
|
— |
|
2.0 |
|
0.2 |
|
0.2 |
|
2.4 |
|
||||||||||||||||
|
Redeployment program costs | (o) | 10.0 |
|
29.5 |
|
14.0 |
|
9.4 |
|
18.0 |
|
— |
|
41.4 |
|
||||||||||||||||
|
Severance costs | (u) | — |
|
— |
|
— |
|
— |
|
— |
|
1.2 |
|
1.2 |
|
||||||||||||||||
|
(r) | — |
|
— |
|
— |
|
— |
|
12.7 |
|
2.1 |
|
14.8 |
|
|||||||||||||||||
|
Less Business Solutions operating income | (n) | — |
|
(3.6 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
||||||||||||||||
|
Adjusted operating income (non-GAAP) | $ | 169.5 |
|
$ | 846.5 |
|
$ | 206.2 |
|
$ | 202.6 |
|
$ | 197.5 |
|
$ | 183.4 |
|
$ | 789.7 |
|
||||||||||
|
Operating margin (GAAP) | 15 |
% |
19 |
% |
18 |
% |
18 |
% |
16 |
% |
17 |
% |
17 |
% |
|||||||||||||||||
|
Adjusted operating margin (non-GAAP) | 16 |
% |
20 |
% |
20 |
% |
19 |
% |
19 |
% |
17 |
% |
19 |
% |
|||||||||||||||||
|
||||||||||||||||||||||||||||||||
(c) |
Net income (GAAP) | $ | 127.0 |
|
$ | 626.0 |
|
$ | 142.7 |
|
$ | 141.0 |
|
$ | 264.8 |
|
$ | 385.7 |
|
$ | 934.2 |
|
||||||||||
|
Acquisition, separation, and integration costs | (m) | 0.2 |
|
3.1 |
|
0.1 |
|
0.5 |
|
1.7 |
|
1.8 |
|
4.1 |
|
||||||||||||||||
|
Amortization and impairment of acquisition-related intangible assets | (p) | — |
|
— |
|
— |
|
2.0 |
|
0.2 |
|
0.2 |
|
2.4 |
|
||||||||||||||||
|
Business Solutions gain | (n) | — |
|
(18.0 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
||||||||||||||||
|
Redeployment program costs | (o) | 10.0 |
|
29.5 |
|
14.0 |
|
9.4 |
|
18.0 |
|
— |
|
41.4 |
|
||||||||||||||||
|
Severance costs | (u) | — |
|
— |
|
— |
|
— |
|
— |
|
1.2 |
|
1.2 |
|
||||||||||||||||
|
(r) | — |
|
— |
|
— |
|
— |
|
13.7 |
|
3.0 |
|
16.7 |
|
|||||||||||||||||
|
IRS settlement | (s) | — |
|
— |
|
— |
|
— |
|
(137.8 |
) |
— |
|
(137.8 |
) |
||||||||||||||||
|
Non-cash tax impacts of international reorganization | (v) | — |
|
— |
|
— |
|
— |
|
— |
|
(255.2 |
) |
(255.2 |
) |
||||||||||||||||
|
Income tax expense/(benefit) from other adjustments | (m), (n), (o), (p), (q), (r), (u) | (4.6 |
) |
4.6 |
|
(1.5 |
) |
(4.0 |
) |
(5.6 |
) |
(1.1 |
) |
(12.2 |
) |
||||||||||||||||
|
Adjusted net income (non-GAAP) | $ | 132.6 |
|
$ | 645.2 |
|
$ | 155.3 |
|
$ | 148.9 |
|
$ | 155.0 |
|
$ | 135.6 |
|
$ | 594.8 |
|
||||||||||
|
||||||||||||||||||||||||||||||||
(d) |
Net income (GAAP) | $ | 127.0 |
|
$ | 626.0 |
|
$ | 142.7 |
|
$ | 141.0 |
|
$ | 264.8 |
|
$ | 385.7 |
|
$ | 934.2 |
|
||||||||||
|
Provision for/(benefit from) income taxes | 17.1 |
|
119.8 |
|
27.3 |
|
24.2 |
|
(129.1 |
) |
(238.0 |
) |
(315.6 |
) |
|||||||||||||||||
|
Interest income | (4.6 |
) |
(15.6 |
) |
(3.1 |
) |
(3.7 |
) |
(2.8 |
) |
(2.3 |
) |
(11.9 |
) |
|||||||||||||||||
|
Interest expense | 26.3 |
|
105.3 |
|
26.1 |
|
31.1 |
|
32.2 |
|
30.4 |
|
119.8 |
|
|||||||||||||||||
|
Depreciation and amortization | 45.1 |
|
183.6 |
|
46.6 |
|
46.1 |
|
43.0 |
|
43.4 |
|
179.1 |
|
|||||||||||||||||
|
Stock-based compensation expense | 8.7 |
|
35.9 |
|
8.7 |
|
10.2 |
|
9.5 |
|
10.5 |
|
38.9 |
|
|||||||||||||||||
|
Other (income)/expense, net | (6.5 |
) |
— |
|
(0.9 |
) |
(1.9 |
) |
(0.2 |
) |
2.3 |
|
(0.7 |
) |
|||||||||||||||||
|
Business Solutions gain | (n) | — |
|
(18.0 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
||||||||||||||||
|
Acquisition, separation, and integration costs | (m) | 0.2 |
|
3.1 |
|
0.1 |
|
0.5 |
|
1.7 |
|
1.8 |
|
4.1 |
|
||||||||||||||||
|
Amortization and impairment of acquisition-related intangible assets | (p) | — |
|
— |
|
— |
|
2.0 |
|
0.2 |
|
0.2 |
|
2.4 |
|
||||||||||||||||
|
Redeployment program costs | (o) | 10.0 |
|
29.5 |
|
14.0 |
|
9.4 |
|
18.0 |
|
— |
|
41.4 |
|
||||||||||||||||
|
Severance costs | (u) | — |
|
— |
|
— |
|
— |
|
— |
|
1.2 |
|
1.2 |
|
||||||||||||||||
|
(r) | — |
|
— |
|
— |
|
— |
|
12.7 |
|
2.1 |
|
14.8 |
|
|||||||||||||||||
|
Less Business Solutions operating income | (n) | — |
|
(3.6 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
||||||||||||||||
|
Adjusted EBITDA (non-GAAP) | (l) | $ | 223.3 |
|
$ | 1,066.0 |
|
$ | 261.5 |
|
$ | 258.9 |
|
$ | 250.0 |
|
$ | 237.3 |
|
$ | 1,007.7 |
|
|||||||||
|
||||||||||||||||||||||||||||||||
(e) |
Effective tax rate (GAAP) | 12 |
% |
16 |
% |
16 |
% |
15 |
% |
(95) |
% |
(161) |
% |
(51) |
% |
|||||||||||||||||
|
IRS settlement | (s) | 0 |
% |
0 |
% |
0 |
% |
0 |
% |
102 |
% |
0 |
% |
22 |
% |
||||||||||||||||
|
Non-cash tax impacts of international reorganization | (v) | 0 |
% |
0 |
% |
0 |
% |
0 |
% |
0 |
% |
173 |
% |
41 |
% |
||||||||||||||||
|
Other adjustments | (m), (n), (o), (p), (q), (r), (u) | 2 |
% |
(1) |
% |
0 |
% |
1 |
% |
1 |
% |
0 |
% |
1 |
% |
||||||||||||||||
|
Adjusted effective tax rate (non-GAAP) | 14 |
% |
15 |
% |
16 |
% |
16 |
% |
8 |
% |
12 |
% |
13 |
% |
|||||||||||||||||
|
||||||||||||||||||||||||||||||||
(f) |
Diluted earnings per share (GAAP) ($- dollars) | $ | 0.35 |
|
$ | 1.68 |
|
$ | 0.41 |
|
$ | 0.41 |
|
$ | 0.78 |
|
$ | 1.13 |
|
$ | 2.74 |
|
||||||||||
|
Pretax impacts from the following: | |||||||||||||||||||||||||||||||
|
Acquisition, separation, and integration costs | (m) | — |
|
0.01 |
|
— |
|
— |
|
— |
|
0.01 |
|
0.01 |
|
||||||||||||||||
|
Amortization and impairment of acquisition-related intangible assets | (p) | — |
|
— |
|
— |
|
0.01 |
|
— |
|
— |
|
0.01 |
|
||||||||||||||||
|
Business Solutions gain | (n) | — |
|
(0.05 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
||||||||||||||||
|
Redeployment program costs | (o) | 0.03 |
|
0.08 |
|
0.04 |
|
0.03 |
|
0.05 |
|
— |
|
0.12 |
|
||||||||||||||||
|
Severance costs | (u) | — |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
||||||||||||||||
|
(r) | — |
|
— |
|
— |
|
— |
|
0.04 |
|
0.01 |
|
0.05 |
|
|||||||||||||||||
|
Income tax expense/(benefit) impacts from the following: | |||||||||||||||||||||||||||||||
|
IRS settlement | (s) | — |
|
— |
|
— |
|
— |
|
(0.40 |
) |
— |
|
(0.40 |
) |
||||||||||||||||
|
Non-cash tax impacts of international reorganization | (v) | — |
|
— |
|
— |
|
— |
|
— |
|
(0.75 |
) |
(0.75 |
) |
||||||||||||||||
|
Other adjustments | (m), (n), (o), (p), (q), (r), (u) | (0.01 |
) |
0.02 |
|
— |
|
(0.01 |
) |
(0.01 |
) |
— |
|
(0.04 |
) |
||||||||||||||||
|
Adjusted diluted earnings per share (non-GAAP) ($- dollars) | $ | 0.37 |
|
$ | 1.74 |
|
$ | 0.45 |
|
$ | 0.44 |
|
$ | 0.46 |
|
$ | 0.40 |
|
$ | 1.74 |
|
||||||||||
|
||||||||||||||||||||||||||||||||
|
CMT Segment Metrics | |||||||||||||||||||||||||||||||
(g) |
Revenues (GAAP) | $ | 975.5 |
|
$ | 4,005.0 |
|
$ | 962.0 |
|
$ | 965.0 |
|
$ | 932.2 |
|
$ | 938.8 |
|
$ | 3,798.0 |
|
||||||||||
|
Foreign currency translation and |
(k) | (3.4 |
) |
4.6 |
|
2.5 |
|
12.7 |
|
7.4 |
|
7.5 |
|
30.1 |
|
||||||||||||||||
|
Revenues, constant currency, net of |
972.1 |
|
4,009.6 |
|
964.5 |
|
977.7 |
|
939.6 |
|
946.3 |
|
3,828.1 |
|
|||||||||||||||||
|
Less |
(t) | (32.5 |
) |
(263.0 |
) |
(64.9 |
) |
(34.3 |
) |
(9.5 |
) |
(6.6 |
) |
(115.3 |
) |
||||||||||||||||
|
Adjusted revenues, excluding |
$ | 939.6 |
|
$ | 3,746.6 |
|
$ | 899.6 |
|
$ | 943.4 |
|
$ | 930.1 |
|
$ | 939.7 |
|
$ | 3,712.8 |
|
||||||||||
|
Prior year revenues (GAAP) | $ | 985.2 |
|
$ | 3,993.5 |
|
$ | 938.3 |
|
$ | 1,072.2 |
|
$ | 1,019.0 |
|
$ | 975.5 |
|
$ | 4,005.0 |
|
||||||||||
|
Less prior year revenues from |
(t) | (4.0 |
) |
(15.1 |
) |
(25.3 |
) |
(118.4 |
) |
(86.8 |
) |
(32.5 |
) |
(263.0 |
) |
||||||||||||||||
|
Prior year revenues, excluding |
$ | 981.2 |
|
$ | 3,978.4 |
|
$ | 913.0 |
|
$ | 953.8 |
|
$ | 932.2 |
|
$ | 943.0 |
|
$ | 3,742.0 |
|
||||||||||
|
Revenues (GAAP) - YoY % change | (1) |
% |
0 |
% |
3 |
% |
(10) |
% |
(9) |
% |
(4) |
% |
(5) |
% |
|||||||||||||||||
|
Adjusted revenues (non-GAAP) - YoY % change | (1) |
% |
0 |
% |
3 |
% |
(9) |
% |
(8) |
% |
(3) |
% |
(4) |
% |
|||||||||||||||||
|
Adjusted revenues, excluding |
(4) |
% |
(6) |
% |
(1) |
% |
(1) |
% |
0 |
% |
0 |
% |
(1) |
% |
|||||||||||||||||
|
||||||||||||||||||||||||||||||||
(h) |
Cross-border principal, as reported ($- billions) | $ | 25.2 |
|
$ | 101.7 |
|
$ | 24.6 |
|
$ | 25.9 |
|
$ | 25.9 |
|
$ | 26.5 |
|
$ | 102.9 |
|
||||||||||
|
Foreign currency translation impact | (k) | (0.2 |
) |
0.0 |
|
0.0 |
|
0.3 |
|
0.1 |
|
0.2 |
|
0.6 |
|
||||||||||||||||
|
Cross-border principal, constant currency ($- billions) | $ | 25.0 |
|
$ | 101.7 |
|
$ | 24.6 |
|
$ | 26.2 |
|
$ | 26.0 |
|
$ | 26.7 |
|
$ | 103.5 |
|
||||||||||
|
Prior year cross-border principal, as reported ($- billions) | $ | 23.4 |
|
$ | 93.6 |
|
$ | 23.0 |
|
$ | 27.5 |
|
$ | 26.0 |
|
$ | 25.2 |
|
$ | 101.7 |
|
||||||||||
|
Cross-border principal, as reported - YoY % change | 8 |
% |
9 |
% |
7 |
% |
(6) |
% |
0 |
% |
5 |
% |
1 |
% |
|||||||||||||||||
|
Cross-border principal, constant currency - YoY % change | 7 |
% |
9 |
% |
7 |
% |
(5) |
% |
0 |
% |
6 |
% |
2 |
% |
|||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
CS Segment Metrics | |||||||||||||||||||||||||||||||
(i) |
Revenues (GAAP) | $ | 76.8 |
|
$ | 322.3 |
|
$ | 87.1 |
|
$ | 101.4 |
|
$ | 103.8 |
|
$ | 119.4 |
|
$ | 411.7 |
|
||||||||||
|
Foreign currency translation and |
(k) | 4.8 |
|
10.7 |
|
3.0 |
|
(6.2 |
) |
(12.9 |
) |
(25.1 |
) |
(41.2 |
) |
||||||||||||||||
|
Revenues, constant currency, net of |
$ | 81.6 |
|
$ | 333.0 |
|
$ | 90.1 |
|
$ | 95.2 |
|
$ | 90.9 |
|
$ | 94.3 |
|
$ | 370.5 |
|
||||||||||
|
Prior year revenues (GAAP) | $ | 77.2 |
|
$ | 285.1 |
|
$ | 83.2 |
|
$ | 83.5 |
|
$ | 78.8 |
|
$ | 76.8 |
|
$ | 322.3 |
|
||||||||||
|
Revenues (GAAP) - YoY % change | (1) |
% |
13 |
% |
5 |
% |
21 |
% |
32 |
% |
56 |
% |
28 |
% |
|||||||||||||||||
|
Adjusted revenues (non-GAAP) - YoY % change | 6 |
% |
17 |
% |
8 |
% |
14 |
% |
15 |
% |
23 |
% |
15 |
% |
|||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
Business Solutions Segment Metrics | |||||||||||||||||||||||||||||||
(j) |
Revenues (GAAP) | $ | — |
|
$ | 29.7 |
|
$ | — |
|
$ | — |
|
$ | — |
|
$ | — |
|
$ | — |
|
||||||||||
|
Foreign currency translation impact | (k) | — |
|
0.2 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
||||||||||||||||
|
Revenues, constant currency (non-GAAP) | $ | — |
|
$ | 29.9 |
|
$ | — |
|
$ | — |
|
$ | — |
|
$ | — |
|
$ | — |
|
||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
2025 Consolidated Outlook Metrics | |||||||||||||||||||||||||||||||
|
Notes | Range |
||||||||||||||||||||||||||||||
|
Revenues (GAAP) | $ | 4,090 |
|
$ | 4,190 |
|
|||||||||||||||||||||||||
|
Foreign currency translation and |
(k) |
25 |
|
25 |
|
||||||||||||||||||||||||||
|
Revenues, adjusted (non-GAAP) |
|
$ | 4,115 |
|
$ | 4,215 |
|
||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
Range |
||||||||||||||||||||||||||||||
|
Operating margin (GAAP) |
|
18 |
% |
20 |
% |
||||||||||||||||||||||||||
|
Severance costs | (u) |
1 |
% |
1 |
% |
||||||||||||||||||||||||||
|
Acquisition, separation, and integration costs | (m) |
0 |
% |
0 |
% |
||||||||||||||||||||||||||
|
Amortization and impairment of acquisition-related intangible assets | (p) |
0 |
% |
0 |
% |
||||||||||||||||||||||||||
|
(r) |
0 |
% |
0 |
% |
|||||||||||||||||||||||||||
|
Operating margin, adjusted (non-GAAP) |
|
19 |
% |
21 |
% |
||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
Range |
||||||||||||||||||||||||||||||
|
Effective tax rate (GAAP) |
|
20 |
% |
22 |
% |
||||||||||||||||||||||||||
|
Non-cash tax impacts of international reorganization | (v) |
(6) |
% |
(6) |
% |
||||||||||||||||||||||||||
|
Other adjustments | (m), (p), (r), (u) |
0 |
% |
0 |
% |
||||||||||||||||||||||||||
|
Effective tax rate (non-GAAP) |
|
14 |
% |
16 |
% |
||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
Range |
||||||||||||||||||||||||||||||
|
Earnings per share (GAAP) ($- dollars) |
|
$ | 1.54 |
|
$ | 1.64 |
|
||||||||||||||||||||||||
|
Severance costs | (u) |
0.08 |
|
0.08 |
|
||||||||||||||||||||||||||
|
Acquisition, separation, and integration costs | (m) |
— |
|
— |
|
||||||||||||||||||||||||||
|
Amortization and impairment of acquisition-related intangible assets | (p) |
— |
|
— |
|
||||||||||||||||||||||||||
|
(r) |
— |
|
— |
|
|||||||||||||||||||||||||||
|
Income taxes associated with these adjustments | (m), (p), (r), (u) |
— |
|
— |
|
||||||||||||||||||||||||||
|
Non-cash tax impacts of international reorganization | (v) |
0.13 |
|
0.13 |
|
||||||||||||||||||||||||||
|
Earnings per share, adjusted (non-GAAP) ($- dollars) | $ | 1.75 |
|
$ | 1.85 |
|
|||||||||||||||||||||||||
|
Non-GAAP related notes: |
||
(k) |
Represents the impact from the fluctuation in exchange rates between all foreign currency denominated amounts and |
|
|
|
|
(l) |
Earnings before Interest, Taxes, Depreciation, and Amortization (“EBITDA”) results from taking operating income and adjusting for non-cash depreciation and amortization and stock-based compensation expenses. EBITDA results provide an additional performance measurement calculation which helps neutralize the operating income effect of assets acquired in prior periods. |
|
|
|
|
(m) |
Represents the impact from expenses incurred in connection with the Company's acquisition and divestiture activity, including for the review and closing of these transactions, and integration costs directly related to the Company's acquisitions. Beginning in 2024, the expenses are not included in the measurement of segment operating income provided to the Chief Operating Decision Maker (“CODM”) for purposes of performance assessment and resource allocation. |
|
|
|
|
(n) |
During 2021, the Company entered into an agreement to sell its Business Solutions business to Goldfinch Partners LLC and The Baupost Group LLC. The sale was completed in three closings, the first of which occurred on March 1, 2022 with the entirety of the cash consideration collected at that time and allocated to the closings on a relative fair value basis. The final closing, which included the European Union operations, occurred on July 1, 2023 and resulted in a gain of |
|
|
|
|
(o) |
Represented severance, expenses associated with streamlining the Company's organizational and legal structure, and other expenses associated with the Company's program which redeployed expenses in its cost base through optimizations in vendor management, real estate, marketing, and people strategy as previously announced in October 2022. Expenses incurred under the program also included non-cash impairments of operating lease right-of-use assets and property and equipment. The expenses were not included in the measurement of segment operating income provided to the CODM for purposes of performance assessment and resource allocation. The Company had also excluded a tax benefit directly associated with streamlining the Company’s legal structure in the fourth quarter of 2023 from its measures of adjusted net income, adjusted effective tax rate, and adjusted diluted earnings per share. |
|
|
|
|
(p) |
Represents the non-cash amortization and impairment of acquired intangible assets in connection with recent business acquisitions. The expenses are not included in the measurement of segment operating income provided to the CODM for purposes of performance assessment and resource allocation. These expenses are therefore excluded from the Company's segment operating income results. |
|
|
|
|
(q) |
In addition to the income tax effects of the adjustments described above, the second quarter and full year of 2024 included an adjustment to exclude an income tax benefit of |
|
|
|
|
(r) |
While the Company had previously made a decision to suspend its operations in |
|
|
|
|
(s) |
In the third quarter of 2024, the Company entered into a settlement with the IRS regarding the Company’s 2017 and 2018 federal income tax returns. The Company is contesting the one remaining unagreed adjustment at the IRS Appeals level and has fully reserved for this unagreed adjustment. The Company has excluded the non-cash reversal of the uncertain tax position liability associated with the settlement because of the significance of this settlement on its reported results. |
|
|
|
|
(t) |
Represents revenues from transactions originated in |
|
|
|
|
(u) |
Represents severance costs, which have been excluded from the segments as management excludes severance in making operating decisions, including allocating resources to the Company's segments. Management excludes severance costs in its measurement of non-GAAP profitability to focus on those factors it believes to be most relevant to the Company’s operations. |
|
|
|
|
(v) |
In the fourth quarter of 2024, the Company reorganized the international operations of its business to realign and consolidate the Company's international activities. The Company recognized deferred tax assets, net of valuation allowance, associated with this reorganization, including from the step-up in tax basis associated with the reorganization. The Company has excluded the non-cash recognition of the deferred tax assets associated with this reorganization because of the significance of this recognition on its reported results. The Company has also removed the expected non-cash reversal of these deferred tax assets from its 2025 adjusted effective tax rate and adjusted earnings per share outlook. |
|
Other notes: | ||
(aa) |
Geographic split for transactions and revenue, including transactions initiated digitally, as earlier defined, is determined entirely based upon the region where the money transfer is initiated. |
|
|
|
|
(bb) |
Represents the |
|
|
|
|
(cc) |
Represents the |
|
|
|
|
(dd) |
Represents the |
|
|
|
|
(ee) |
Represents the |
|
|
|
|
(ff) |
Represents the |
|
|
|
|
(gg) |
Represents transactions conducted and funded through websites and mobile applications marketed under the Company’s brands (“Branded Digital”). |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250204893052/en/
Media Relations:
Brad Jones
media@westernunion.com
Investor Relations:
Tom
WesternUnion.IR@westernunion.com
Source: The Western Union Company
FAQ
What was Western Union's (WU) Q4 2024 revenue growth?
How much did Western Union (WU) return to shareholders in 2024?
What is Western Union's (WU) dividend for Q1 2025?
What is Western Union's (WU) revenue guidance for 2025?