EURONET WORLDWIDE, INC.
Business
Euronet Worldwide, Inc. provides electronic payment and transaction processing solutions for financial institutions, retailers, service providers and consumers through a global payments network and technology platforms. It offers ATM and POS deployment and management, card issuing and processing, dynamic currency conversion, prepaid and digital content distribution, software solutions including the Ren payments platform, and global money transfer and foreign exchange services under brands such as Ria, Xe and Dandelion. The company operates three segments: EFT (ATMs/POS and processing), epay (retail prepaid and digital content) and Money Transfer (remittances, Xe, Dandelion). Euronet serves markets worldwide across Europe, the Americas, Asia Pacific, the Middle East and Africa via ATMs, POS terminals, retail and agent networks, company stores, websites and mobile apps.
Summary from filing dated 2025-02-25
Financials
Consolidated Statement of Income
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Revenues | 4,244 | 3,990 | 3,688 | 3,359 | 2,996 | |
| Direct operating costs | 2,491 | 2,389 | 2,223 | 2,018 | 1,900 | |
| Contract asset impairment | 200,000 | — | — | — | — | |
| Salaries and benefits | 713 | 650 | 603 | 534 | 485 | |
| Selling, general and administrative | 372 | 315 | 297 | 285 | 252 | |
| Depreciation and amortization | 139 | 132 | 133 | 136 | 136 | |
| Total operating expenses | 3,714 | 3,487 | 3,255 | 2,973 | 2,812 | |
| Operating income | 530 | 503 | 433 | 385 | 184 | |
| Interest income | 23 | 24 | 15 | 2 | 700,000 | |
| Interest expense | −85 | −81 | −56 | −38 | — | |
| Foreign currency exchange (loss) gains, net | −25 | −19 | 8 | −28 | −11 | |
| Other gains, net | 5 | 22 | 200,000 | 900,000 | — | |
| Other income (expense), net | −82 | −54 | −32 | −63 | −48 | |
| Income before income taxes | 448 | 449 | 400 | 323 | 136 | |
| Income tax expense | −135 | −143 | −121 | −92 | −65 | |
| Net income | 313 | 306 | 280 | 231 | 71 | |
| Net loss attributable to noncontrolling interests | −4 | −300,000 | 200,000 | 300,000 | 200,000 | |
| Net income attributable to Euronet Worldwide, Inc. | 310 | 306 | 280 | 231 | 71 | |
| Basic (per share) | 7.4 | 6.82 | 5.77 | 4.6 | 1.34 | |
| Diluted (per share) | 6.84 | 6.45 | 5.5 | 4.41 | 1.32 | |
| Basic (shares) | 42 | 45 | 48 | 50 | 53 | |
| Diluted (shares) | 46 | 48 | 52 | 53 | 54 |
Consolidated Balance Sheet
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 1,040 | 1,279 | 1,254 | 1,131 | 1,261 | |
| ATM cash | 650 | 644 | 525 | 516 | 543 | |
| Restricted cash | 23 | 9 | 15 | 7 | 4 | |
| Settlement assets | 1,910 | 1,523 | 1,682 | 1,443 | 1,102 | |
| Trade accounts receivable, net of credit loss allowance of $8.2 and $4.2 | 335 | 285 | 371 | 271 | 203 | |
| Prepaid expenses and other current assets | 312 | 297 | 316 | 359 | 195 | |
| Total current assets | 4,270 | 4,037 | 4,163 | 3,727 | 3,308 | |
| Right-of-use assets operating leases, net of amortization | 154 | 132 | 143 | 150 | 161 | |
| Property and equipment, net of accumulated depreciation of $702.7 and $589.6 | 375 | 330 | 332 | 337 | 345 | |
| Goodwill | 1,042 | 859 | 848 | 828 | 642 | |
| Acquired intangible assets, net of accumulated amortization of $266.4 and $226.5 | 261 | 189 | 168 | 188 | 98 | |
| Other assets, net of accumulated amortization of $96.9 and $82.6 | 298 | 227 | 182 | 174 | 190 | |
| Convertible notes receivable | 88 | 61 | 60 | — | — | |
| Total assets | 6,489 | 5,835 | 5,894 | 5,404 | 4,744 | |
| Settlement obligations | 1,910 | 1,523 | 1,682 | 1,443 | 1,102 | |
| Trade accounts payable | 269 | 224 | 241 | 222 | 194 | |
| Accrued expenses and other current liabilities | 495 | 476 | 439 | 506 | 368 | |
| Current portion of operating lease obligations | 55 | 48 | 50 | 50 | 52 | |
| Short-term debt obligations and current maturities of long-term debt obligations | 983 | 813 | 150 | 100,000 | 821,000 | |
| Income taxes payable | 83 | 86 | 82 | 68 | 59 | |
| Deferred revenue | 60 | 56 | 57 | 65 | 77 | |
| Total current liabilities | 3,855 | 3,226 | 2,701 | 2,354 | 1,853 | |
| Debt obligations, net of current portion | 1,038 | 1,134 | 1,715 | 1,609 | 1,420 | |
| Operating lease obligations, net of current portion | 101 | 87 | 96 | 103 | 111 | |
| Deferred income taxes | 78 | 72 | 47 | 28 | 47 | |
| Other long-term liabilities | 95 | 86 | 86 | 65 | 58 | |
| Total liabilities | 5,166 | 4,605 | 4,645 | 4,159 | 3,489 | |
| Preferred Stock, $0.02 par value. 10,000,000 shares authorized; none issued | — | — | — | — | — | |
| Common Stock, $0.02 par value. 90,000,000 shares authorized; shares issued 67,536,344 and 64,788,755 | 1 | 1 | 1 | 1 | 1 | |
| Additional paid-in capital | 1,550 | 1,370 | 1,312 | 1,252 | 1,274 | |
| Treasury stock, at cost, shares issued 28,304,344 and 21,061,140 | −2,425 | −1,755 | −1,488 | −1,106 | −931 | |
| Retained earnings | 2,243 | 1,934 | 1,628 | 1,348 | 1,084 | |
| Accumulated other comprehensive loss | −62 | −322 | −203 | −251 | −173 | |
| Total Euronet Worldwide, Inc. stockholders' equity | 1,308 | 1,229 | 1,250 | 1,245 | 1,255 | |
| Noncontrolling interests | 15 | 500,000 | −200,000 | −200,000 | 43,000 | |
| Total equity | 1,323 | 1,229 | 1,250 | 1,244 | 1,256 | |
| Total liabilities and equity | 6,489 | 5,835 | 5,894 | 5,404 | 4,744 |
Consolidated Statement of Cash Flows
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Depreciation and amortization | 139 | 132 | 133 | 136 | 136 | |
| Share-based compensation | 55 | 44 | 54 | 44 | 37 | |
| Unrealized foreign exchange loss (gain), net | 25 | 19 | −8 | 28 | 11 | |
| Deferred income taxes | −24 | 19 | 14 | 8 | −2 | |
| Receivable write down | −3 | — | — | — | — | |
| Amortization of debt issuance costs | 5 | 4 | 4 | — | — | |
| Income taxes payable, net | −11 | 10 | 12 | 11 | 24 | |
| Trade accounts receivable, including amounts in settlement assets | −128 | 270 | −191 | −299 | −108 | |
| Prepaid expenses and other current assets, including amounts in settlement assets | −77 | 35 | 42 | −193 | 94 | |
| Trade accounts payable, including amounts in settlement obligations | 242 | −54 | 54 | 178 | −33 | |
| Deferred revenue | −4 | 1 | −10 | −8 | 8 | |
| Accrued expenses and other current liabilities, including amounts in settlement obligations | 52 | −7 | 239 | 608 | 93 | |
| Changes in non-current assets and liabilities | −25 | −47 | 22 | 1 | 58 | |
| Other, net | 400,000 | — | — | — | — | |
| Net cash provided by operating activities | 560 | 733 | 643 | 748 | 406 | |
| Acquisitions, net of cash acquired | 24 | −92 | −1 | −343 | — | |
| Purchases of property and equipment and proceeds from sale property and equipment | −126 | −117 | −94 | −104 | −92 | |
| Issuance of Convertible Notes Receivable | −25 | — | −60 | — | — | |
| Purchases of other long-term assets | −14 | −15 | −9 | −8 | −8 | |
| Other, net | 2 | 100,000 | 7 | 1 | 2 | |
| Net cash used in investing activities | −139 | −223 | −158 | −454 | −98 | |
| Proceeds from issuance of shares | 9 | 17 | 8 | 9 | 11 | |
| Repurchase of shares | −668 | −269 | −378 | −176 | −230 | |
| Borrowings from revolving credit agreements | 9,159 | 7,971 | 7,926 | 7,905 | 5,074 | |
| Repayments of revolving credit agreements | −9,656 | −7,988 | −7,394 | −7,733 | −5,061 | |
| Net borrowings (repayments) from short-term debt obligations | −18 | 137 | −303 | 1 | 100,000 | |
| Proceeds from issuance convertible senior notes | 1,000 | — | — | — | — | |
| Repayment of convertible senior notes | −492 | — | — | — | — | |
| Repayment of capital lease obligations | −1 | — | — | — | — | |
| Proceeds received from minority interest stockholders | 900,000 | — | — | — | — | |
| Capped call | −100 | — | — | — | — | |
| Debt issuance costs | −24 | −3 | — | −3 | — | |
| Other, net | 200,000 | −2 | −2 | −4 | −6 | |
| Net cash used in financing activities | −789 | −136 | −143 | −1 | −212 | |
| Effect of exchange rate changes on cash and cash equivalents and restricted cash | 242 | −133 | −86 | −389 | −110 | |
| Increase (decrease) in cash and cash equivalents and restricted cash | −125 | 241 | 256 | −95 | −13 | |
| Interest paid during the period | 70 | 78 | 53 | 29 | 19 | |
| Income taxes paid during the period | 153 | 109 | 95 | 86 | 49 |