##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q





(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2008

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission File No. 001-32594





HEARTLAND PAYMENT SYSTEMS, INC.

(Exact name of registrant as specified in its
charter)







|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 22-3755714                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)

90 Nassau Street, Princeton, New Jersey 08542

(Address of principal executive offices) (Zip Code)

(609) 683-3831

(Registrants telephone number, including area code)





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    x  YES     ̈  NO

Indicate by check
mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈ |  | Accelerated filer         |  | x
|                        |  |   | 
|Non-accelerated filer   |  |  ̈ |  | Smaller reporting company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Act).     ̈  YES    x  NO

As of August 4, 2008, there were 37,509,542 shares of the registrants Common Stock, $0.001 par value, outstanding.









---

##### Table of Contents

INDEX



|                                                                                                                     |  |     
|-------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                     |  | Page
|PART I. CONDENSED FINANCIAL INFORMATION                                                                              |  |     
|                                                                                                                     | 
|Item 1. Financial Statements                                                                                         |  |     
|Consolidated Balance Sheets as of June 30, 2008 and December 31, 2007                                                |  | 1   
|Consolidated Statements of Income and Comprehensive Income for the three and six months ended June 30, 2008 and 2007 |  | 2   
|Consolidated Statements of Stockholders Equity for the six months ended June 30, 2008 and 2007                      |  | 3   
|Consolidated Statements of Cash Flow for the six months ended June 30, 2008 and 2007                                 |  | 4   
|Notes to Consolidated Financial Statements                                                                           |  | 5   
|                                                                                                                     | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations                        |  | 24  
|Item 3. Quantitative and Qualitative Disclosures about Market Risk                                                   |  | 46  
|Item 4. Controls and Procedures                                                                                      |  | 47  
|                                                                                                                     | 
|PART II. OTHER INFORMATION                                                                                           |  |     
|                                                                                                                     | 
|Item 1. Legal Proceedings                                                                                            |  | 48  
|Item 1A. Risk Factors                                                                                                |  | 48  
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                                  |  | 48  
|Item 3. Defaults Upon Senior Securities                                                                              |  | 48  
|Item 4. Submission of Matters to a Vote of Security Holders                                                          |  | 49  
|Item 5. Other Information                                                                                            |  | 49  
|Item 6. Exhibits                                                                                                     |  | 52  



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands, except share data)

(unaudited)



|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                                                                   |  | June 30,2008 |         |   | December 31,2007 |  
|Assets                                                                                                                                                                                                                             |  |              |         |   |                  |   |         |  
|Current assets:                                                                                                                                                                                                                    |  |              |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                                                                                          |  | $            | 40,142  |   |                  | $ | 35,508  |  
|Funds held for payroll customers                                                                                                                                                                                                   |  |              | 22,651  |   |                  |   | 24,201  |  
|Receivables, net                                                                                                                                                                                                                   |  |              | 156,276 |   |                  |   | 122,613 |  
|Investments held to maturity                                                                                                                                                                                                       |  |              | 1,141   |   |                  |   | 1,119   |  
|Inventory                                                                                                                                                                                                                          |  |              | 7,721   |   |                  |   | 5,383   |  
|Prepaid expenses                                                                                                                                                                                                                   |  |              | 4,653   |   |                  |   | 3,478   |  
|Current tax asset                                                                                                                                                                                                                  |  |              | 4,739   |   |                  |   | 5,449   |  
|Current deferred tax assets, net                                                                                                                                                                                                   |  |              | 835     |   |                  |   | 690     |  
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|Total current assets                                                                                                                                                                                                               |  |              | 238,158 |   |                  |   | 198,441 |  
|Capitalized customer acquisition costs, net                                                                                                                                                                                        |  |              | 76,376  |   |                  |   | 70,498  |  
|Deferred tax assets, net                                                                                                                                                                                                           |  |              | 1,517   |   |                  |   | 3,878   |  
|Property and equipment, net                                                                                                                                                                                                        |  |              | 59,403  |   |                  |   | 50,248  |  
|Goodwill                                                                                                                                                                                                                           |  |              | 58,774  |   |                  |   | 5,489   |  
|Intangible assets, net                                                                                                                                                                                                             |  |              | 34,352  |   |                  |   | 481     |  
|Deposits and other assets, net                                                                                                                                                                                                     |  |              | 202     |   |                  |   | 154     |  
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|Total assets                                                                                                                                                                                                                       |  | $            | 468,782 |   |                  | $ | 329,189 |  
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|Liabilities and stockholders equity                                                                                                                                                                                               |  |              |         |   |                  |   |         |  
|Current liabilities:                                                                                                                                                                                                               |  |              |         |   |                  |   |         |  
|Due to sponsor banks                                                                                                                                                                                                               |  | $            | 98,182  |   |                  | $ | 49,798  |  
|Accounts payable                                                                                                                                                                                                                   |  |              | 26,138  |   |                  |   | 20,495  |  
|Deposits held for payroll customers                                                                                                                                                                                                |  |              | 22,651  |   |                  |   | 24,201  |  
|Current portion of borrowings                                                                                                                                                                                                      |  |              | 56,250  |   |                  |   |        |  
|Current portion of accrued buyout liability                                                                                                                                                                                        |  |              | 11,006  |   |                  |   | 11,521  |  
|Merchant deposits and loss reserves                                                                                                                                                                                                |  |              | 19,028  |   |                  |   | 14,757  |  
|Accrued expenses and other liabilities                                                                                                                                                                                             |  |              | 22,045  |   |                  |   | 15,266  |  
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|Total current liabilities                                                                                                                                                                                                          |  |              | 255,300 |   |                  |   | 136,038 |  
|Reserve for unrecognized tax benefits                                                                                                                                                                                              |  |              | 1,391   |   |                  |   | 1,230   |  
|Long-term portion of borrowings                                                                                                                                                                                                    |  |              | 18,750  |   |                  |   |        |  
|Long-term portion of accrued buyout liability                                                                                                                                                                                      |  |              | 29,015  |   |                  |   | 26,252  |  
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|Total liabilities                                                                                                                                                                                                                  |  |              | 304,456 |   |                  |   | 163,520 |  
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|Commitments and contingencies (Note 12)                                                                                                                                                                                            |  |              |        |   |                  |   |        |  
|                                                                                                                                                                                                                                   |  |             
|Stockholders equity                                                                                                                                                                                                               |  |              |         |   |                  |   |         |  
|Common Stock, $0.001 par value, 100,000,000 shares authorized, 37,448,752 and 39,804,322 shares issued at June 30, 2008 and
December 31, 2007; 37,448,752 and 37,989,622 shares outstanding at June 30, 2008 and December 31, 2007 |  |              | 38      |   |                  |   | 40      |  
|Additional paid-in capital                                                                                                                                                                                                         |  |              | 165,155 |   |                  |   | 173,346 |  
|Accumulated other comprehensive loss                                                                                                                                                                                               |  |              | (252    | ) |                  |   | (62     | )
|(Accumulated deficit) Retained earnings                                                                                                                                                                                            |  |              | (615    | ) |                  |   | 36,729  |  
|Treasury stock, at cost (1,814,700 shares at December 31, 2007)                                                                                                                                                                    |  |              |        |   |                  |   | (44,384 | )
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                                                                                         |  |              | 164,326 |   |                  |   | 165,669 |  
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                                                         |  | $            | 468,782 |   |                  | $ | 329,189 |  
|                                                                                                                                                                                                                                   |  |              |         |   |                  |   |         |  

See accompanying notes to condensed consolidated financial statements.



1



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Condensed Consolidated Statements of Income and Comprehensive Income

(In thousands, except per share data)

(unaudited)



|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|-------------------------------------------------------------------------------------- |  | -------------------------- | ------- | - | ------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                       |  | Three Months EndedJune 30, |         |   | Six Months EndedJune 30, |  
|                                                                                       |  | 2008                       |         |   | 2007                     |   |         | 2008 |  |   | 2007    |  
|Total Revenues                                                                         |  | $                          | 394,554 |   |                          | $ | 333,445 |      |  | $ | 734,173 |   |  | $ | 617,657 |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Costs of Services:                                                                     |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Interchange                                                                            |  |                            | 282,377 |   |                          |   | 245,225 |      |  |   | 527,654 |   |  |   | 450,562 |  
|Dues and assessments                                                                   |  |                            | 14,152  |   |                          |   | 12,398  |      |  |   | 26,494  |   |  |   | 22,857  |  
|Processing and servicing                                                               |  |                            | 45,953  |   |                          |   | 32,764  |      |  |   | 82,882  |   |  |   | 64,094  |  
|Customer acquisition costs                                                             |  |                            | 12,274  |   |                          |   | 11,383  |      |  |   | 23,724  |   |  |   | 21,774  |  
|Depreciation and amortization                                                          |  |                            | 2,465   |   |                          |   | 1,661   |      |  |   | 4,375   |   |  |   | 3,385   |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Total costs of services                                                                |  |                            | 357,221 |   |                          |   | 303,431 |      |  |   | 665,129 |   |  |   | 562,672 |  
|General and administrative                                                             |  |                            | 18,289  |   |                          |   | 13,735  |      |  |   | 35,463  |   |  |   | 28,034  |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Total expenses                                                                         |  |                            | 375,510 |   |                          |   | 317,166 |      |  |   | 700,592 |   |  |   | 590,706 |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Income from operations                                                                 |  |                            | 19,044  |   |                          |   | 16,279  |      |  |   | 33,581  |   |  |   | 26,951  |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Other income (expense):                                                                |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Interest income                                                                        |  |                            | 169     |   |                          |   | 517     |      |  |   | 469     |   |  |   | 976     |  
|Interest expense                                                                       |  |                            | (751    | ) |                          |   | (233    | )    |  |   | (1,097  | ) |  |   | (345    | )
|Loss on investment                                                                     |  |                            |        |   |                          |   |        |      |  |   | (103    | ) |  |   |        |  
|Other, net                                                                             |  |                            | 1       |   |                          |   | 5       |      |  |   | 24      |   |  |   | (90     | )
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Total other income (expense)                                                           |  |                            | (581    | ) |                          |   | 289     |      |  |   | (707    | ) |  |   | 541     |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Income before income taxes                                                             |  |                            | 18,463  |   |                          |   | 16,568  |      |  |   | 32,874  |   |  |   | 27,492  |  
|Provision for income taxes                                                             |  |                            | 6,994   |   |                          |   | 6,166   |      |  |   | 12,428  |   |  |   | 10,238  |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                                             |  | $                          | 11,469  |   |                          | $ | 10,402  |      |  | $ | 20,446  |   |  | $ | 17,254  |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                                             |  | $                          | 11,469  |   |                          | $ | 10,402  |      |  | $ | 20,446  |   |  | $ | 17,254  |  
|Other comprehensive income:                                                            |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Unrealized gains (losses) on investments, net of income tax of $(3), $(4), $9 and $(2) |  |                            | (6      | ) |                          |   | (7      | )    |  |   | 15      |   |  |   | (4      | )
|Foreign currency translation adjustment, net of income tax of $37 and $(124)           |  |                            | 54      |   |                          |   |        |      |  |   | (205    | ) |  |   |        |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Comprehensive income                                                                   |  | $                          | 11,517  |   |                          | $ | 10,395  |      |  | $ | 20,256  |   |  | $ | 17,250  |  
|                                                                                       |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Earnings per common share:                                                             |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                                  |  | $                          | 0.31    |   |                          | $ | 0.28    |      |  | $ | 0.55    |   |  | $ | 0.46    |  
|Diluted                                                                                |  | $                          | 0.30    |   |                          | $ | 0.26    |      |  | $ | 0.53    |   |  | $ | 0.43    |  
|                                                                                       |  |                            |         |  
|Weighted average number of common shares outstanding:                                  |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                                  |  |                            | 37,387  |   |                          |   | 37,653  |      |  |   | 37,464  |   |  |   | 37,580  |  
|Diluted                                                                                |  |                            | 38,688  |   |                          |   | 39,863  |      |  |   | 38,755  |   |  |   | 39,919  |  

See accompanying notes to condensed consolidated financial statements.



2



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Condensed Consolidated Statements of Stockholders Equity

(In thousands)

(unaudited)



|                                                                  |  |              |   |  |                          |    |   |                                   |   |         |                                      |  |   |               |   |  |                          |         |   |  |   |         |   |  |   |         |  
|----------------------------------------------------------------- |  | ------------ | - |  | ------------------------ | -- | - | --------------------------------- | - | ------- | ------------------------------------ |  | - | ------------- | - |  | ------------------------ | ------- | - |  | - | ------- | - |  | - | ------- | -
|                                                                  |  | Common Stock |   |  | AdditionalPaid-InCapital |    |   | AccumulatedOtherComprehensiveLoss |   |         | (AccumulatedDeficit)RetainedEarnings |  |   | TreasuryStock |   |  | TotalStockholdersEquity |        
|                                                                  |  | Shares       |   |  | Amount                   |    |   |                                   |   |         |                                     
|Six Months Ended June 30, 2007:                                   |  |              |   |  |                          |    |   |                                   |   |         |                                      |  |   |               |   |  |                          |         |   |  |   |         |   |  |   |         |  
|Balance, January 1, 2007                                          |  | 37,406       |   |  | $                        | 38 |   |                                   | $ | 153,997 |                                      |  | $ | (21           | ) |  | $                        | 10,804  |   |  | $ | (25,525 | ) |  | $ | 139,293 |  
|                                                                  |  |              |   |  |                          |    |  
|Cumulative effect of change in accounting principal  FIN No. 48  |  |             |   |  |                          |   |   |                                   |   |        |                                      |  |   |              |   |  |                          | (514    | ) |  |   |        |   |  |   | (514    | )
|Issuance of Common Stock  options exercised                      |  | 645          |   |  |                          | 1  |   |                                   |   | 4,545   |                                      |  |   |              |   |  |                          |        |   |  |   |        |   |  |   | 4,546   |  
|Excess tax benefit on stock options exercised under SFAS No. 123R |  |             |   |  |                          |   |   |                                   |   | 3,820   |                                      |  |   |              |   |  |                          |        |   |  |   |        |   |  |   | 3,820   |  
|Repurchase of Common Stock                                        |  | (607         | ) |  |                          |   |   |                                   |   |        |                                      |  |   |              |   |  |                          |        |   |  |   | (15,307 | ) |  |   | (15,307 | )
|Stock-based compensation under SFAS No. 123R                      |  |             |   |  |                          |   |   |                                   |   | 801     |                                      |  |   |              |   |  |                          |        |   |  |   |        |   |  |   | 801     |  
|Accumulated other comprehensive income                            |  |             |   |  |                          |   |   |                                   |   |        |                                      |  |   | (4            | ) |  |                          |        |   |  |   |        |   |  |   | (4      | )
|Dividends on Common Stock                                         |  |             |   |  |                          |   |   |                                   |   |        |                                      |  |   |              |   |  |                          | (3,757  | ) |  |   |        |   |  |   | (3,757  | )
|Net income for the period                                         |  |             |   |  |                          |   |   |                                   |   |        |                                      |  |   |              |   |  |                          | 17,254  |   |  |   |        |   |  |   | 17,254  |  
|                                                                  |  |              |   |  |                          |    |   |                                   |   |         |                                      |  |   |               |   |  |                          |         |   |  |   |         |   |  |   |         |  
|Balance June 30, 2007                                             |  | 37,444       |   |  | $                        | 39 |   |                                   | $ | 163,163 |                                      |  | $ | (25           | ) |  | $                        | 23,787  |   |  | $ | (40,832 | ) |  | $ | 146,132 |  
|                                                                  |  |              |   |  |                          |    |   |                                   |   |         |                                      |  |   |               |   |  |                          |         |   |  |   |         |   |  |   |         |  
|Six Months Ended June 30, 2008:                                   |  |              |   |  |                          |    |   |                                   |   |         |                                      |  |   |               |   |  |                          |         |   |  |   |         |   |  |   |         |  
|Balance, January 1, 2008                                          |  | 37,990       |   |  | $                        | 40 |   |                                   | $ | 173,346 |                                      |  | $ | (62           | ) |  | $                        | 36,729  |   |  | $ | (44,384 | ) |  | $ | 165,669 |  
|                                                                  |  |              |   |  |                          |    |  
|Issuance of Common Stock  options exercised                      |  | 241          |   |  |                          |   |   |                                   |   | 1,783   |                                      |  |   |              |   |  |                          |        |   |  |   |        |   |  |   | 1,783   |  
|Excess tax benefit on stock options exercised under SFAS No. 123R |  |             |   |  |                          |   |   |                                   |   | 562     |                                      |  |   |              |   |  |                          |        |   |  |   |        |   |  |   | 562     |  
|Repurchase of Common Stock                                        |  | (782         | ) |  |                          |   |   |                                   |   |        |                                      |  |   |              |   |  |                          |        |   |  |   | (17,995 | ) |  |   | (17,995 | )
|Retirement of Treasury Stock                                      |  |             |   |  |                          | (2 | ) |                                   |   | (11,311 | )                                    |  |   |              |   |  |                          | (51,066 | ) |  |   | 62,379  |   |  |   |        |  
|Stock-based compensation under SFAS No. 123R                      |  |             |   |  |                          |   |   |                                   |   | 775     |                                      |  |   |              |   |  |                          |        |   |  |   |        |   |  |   | 775     |  
|Accumulated other comprehensive income:                           |  |              |   |  |                          |    |   |                                   |   |         |                                      |  |   |               |   |  |                          |         |   |  |   |         |   |  |   |         |  
|Unrealized gains on investments                                   |  |             |   |  |                          |   |   |                                   |   |        |                                      |  |   | 15            |   |  |                          |        |   |  |   |        |   |  |   | 15      |  
|Foreign currency translation adjustment                           |  |             |   |  |                          |   |   |                                   |   |        |                                      |  |   | (205          | ) |  |                          |        |   |  |   |        |   |  |   | (205    | )
|Dividends on Common Stock                                         |  |             |   |  |                          |   |   |                                   |   |        |                                      |  |   |              |   |  |                          | (6,724  | ) |  |   |        |   |  |   | (6,724  | )
|Net income for the period                                         |  |             |   |  |                          |   |   |                                   |   |        |                                      |  |   |              |   |  |                          | 20,446  |   |  |   |        |   |  |   | 20,446  |  
|                                                                  |  |              |   |  |                          |    |   |                                   |   |         |                                      |  |   |               |   |  |                          |         |   |  |   |         |   |  |   |         |  
|Balance June 30, 2008                                             |  | 37,449       |   |  | $                        | 38 |   |                                   | $ | 165,155 |                                      |  | $ | (252          | ) |  | $                        | (615    | ) |  | $ |        |   |  | $ | 164,326 |  
|                                                                  |  |              |   |  |                          |    |   |                                   |   |         |                                      |  |   |               |   |  |                          |         |   |  |   |         |   |  |   |         |  

See accompanying notes to condensed consolidated financial statements.



3



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flow

(In thousands)

(unaudited)



|                                                                                  |  |                           |          |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------- | -------- | - | ---- | - | ------- | -
|                                                                                  |  | Six Months Ended June 30, |         
|                                                                                  |  | 2008                      |          |   | 2007 |  
|Cash flows from operating activities                                              |  |                           |          |   |      |   |         |  
|Net income                                                                        |  | $                         | 20,446   |   |      | $ | 17,254  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                           |          |   |      |   |         |  
|Amortization of capitalized customer acquisition costs                            |  |                           | 25,873   |   |      |   | 21,253  |  
|Other depreciation and amortization                                               |  |                           | 5,882    |   |      |   | 4,254   |  
|Addition to loss reserves                                                         |  |                           | 2,767    |   |      |   | 1,122   |  
|Provision for doubtful receivables                                                |  |                           | 1,395    |   |      |   | 216     |  
|Stock-based compensation                                                          |  |                           | 775      |   |      |   | 801     |  
|Deferred taxes                                                                    |  |                           | 2,292    |   |      |   | 90      |  
|Loss on investment                                                                |  |                           | 103      |   |      |   |        |  
|Other                                                                             |  |                           | 4        |   |      |   | 172     |  
|Changes in operating assets and liabilities:                                      |  |                           |          |   |      |   |         |  
|Increase in receivables                                                           |  |                           | (15,686  | ) |      |   | (11,558 | )
|Decrease (increase) in inventory                                                  |  |                           | 899      |   |      |   | (625    | )
|Payment of signing bonuses, net                                                   |  |                           | (24,104  | ) |      |   | (21,639 | )
|Increase in capitalized customer acquisition costs                                |  |                           | (7,647   | ) |      |   | (6,729  | )
|Increase in prepaid expenses                                                      |  |                           | (600     | ) |      |   | (711    | )
|Decrease in current tax asset                                                     |  |                           | 1,286    |   |      |   | 5,284   |  
|Increase in deposits and other assets                                             |  |                           | (43      | ) |      |   | (9      | )
|Excess tax benefits on options exercised under SFAS No. 123R                      |  |                           | (811     | ) |      |   | (3,820  | )
|Increase in reserve for unrecognized tax benefits                                 |  |                           | 160      |   |      |   | 476     |  
|Increase in due to sponsor bank                                                   |  |                           | 48,383   |   |      |   | 25,284  |  
|Increase in accounts payable                                                      |  |                           | 4,697    |   |      |   | 3,165   |  
|(Decrease) increase in accrued expenses and other liabilities                     |  |                           | (824     | ) |      |   | 1,917   |  
|Decrease in merchant deposits and loss reserves                                   |  |                           | (706     | ) |      |   | (1,161  | )
|Payouts of accrued buyout liability                                               |  |                           | (3,250   | ) |      |   | (4,746  | )
|Increase in accrued buyout liability                                              |  |                           | 5,498    |   |      |   | 7,250   |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Net cash provided by operating activities                                         |  |                           | 66,789   |   |      |   | 37,540  |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash flows from investing activities                                              |  |                           |          |   |      |   |         |  
|Purchase of investments held to maturity                                          |  |                           | (46      | ) |      |   | (1,330  | )
|Maturities of investments held to maturity                                        |  |                           | 250      |   |      |   | 265     |  
|Decrease (increase) in funds held for payroll customers                           |  |                           | 1,245    |   |      |   | (3,930  | )
|(Decrease) increase in deposits held for payroll customers                        |  |                           | (1,549   | ) |      |   | 3,828   |  
|Acquisition of business, net of cash acquired                                     |  |                           | (102,544 | ) |      |   | (300    | )
|Purchases of property and equipment                                               |  |                           | (12,375  | ) |      |   | (13,993 | )
|                                                                                  |  |                           |          |   |      |   |         |  
|Net cash used in investing activities                                             |  |                           | (115,019 | ) |      |   | (15,460 | )
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash flows from financing activities                                              |  |                           |          |   |      |   |         |  
|Proceeds from borrowings                                                          |  |                           | 95,000   |   |      |   |        |  
|Principal payments on borrowings and financing arrangements                       |  |                           | (20,000  | ) |      |   | (146    | )
|Proceeds from exercise of stock options                                           |  |                           | 1,783    |   |      |   | 4,546   |  
|Excess tax benefits on options exercised under SFAS No. 123R                      |  |                           | 811      |   |      |   | 3,820   |  
|Repurchase of common stock                                                        |  |                           | (17,995  | ) |      |   | (15,307 | )
|Dividends paid on common stock                                                    |  |                           | (6,724   | ) |      |   | (3,757  | )
|                                                                                  |  |                           |          |   |      |   |         |  
|Net cash provided by (used in) financing activities                               |  |                           | 52,875   |   |      |   | (10,844 | )
|                                                                                  |  |                           |          |   |      |   |         |  
|Net increase in cash and cash equivalents                                         |  |                           | 4,645    |   |      |   | 11,236  |  
|Effect of exchange rates on cash                                                  |  |                           | (11      | ) |      |   |        |  
|Cash and cash equivalents at beginning of year                                    |  |                           | 35,508   |   |      |   | 16,054  |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash and cash equivalents at end of period                                        |  | $                         | 40,142   |   |      | $ | 27,290  |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Supplemental cash flow information:                                               |  |                           |          |   |      |   |         |  
|Cash paid during the period for:                                                  |  |                           |          |   |      |   |         |  
|Interest                                                                          |  | $                         | 959      |   |      | $ | 245     |  
|Income taxes                                                                      |  |                           | 8,467    |   |      |   | 4,371   |  

See accompanying notes to condensed consolidated financial statements.



4



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)

1. Organization and Operations

Basis of Financial Statement Presentation The accompanying condensed consolidated financial statements include those of Heartland
Payment Systems, Inc. (the Company) and its subsidiaries, Heartland Payroll Company (HPC), Debitek, Inc. (Debitek), Collective POS Solutions Ltd. (CPOS) and Heartland Acquisition LLC (Network
Services). The condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. All intercompany balances and transactions with the Companys
subsidiaries have been eliminated upon consolidation.

The accompanying condensed consolidated financial statements are unaudited. In the
opinion of the Companys management, the unaudited condensed consolidated financial statements include all normal recurring adjustments necessary for a fair presentation of the Companys financial position at June 30, 2008, its
results of operations, changes in stockholders equity and cash flows for the six months ended June 30, 2008 and 2007. Results of operations reported for interim periods are not necessarily indicative of the results to be expected for the
year ended December 31, 2008. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Annual Report on Form 10-K for the year ended
December 31, 2007. The December 31, 2007 condensed consolidated balance sheet was derived from the audited 2007 consolidated financial statements.

On May 2, 2008, the Company and Alliance Data Network Services LLC (the Seller), entered into a Membership Interest and Asset Purchase Agreement (the Agreement), under which the Company
acquired substantially all of the assets of the network services business unit (Network Services) of the Seller (the Acquisition). Pursuant to the terms of the Agreement, the Company acquired Network Services from the Seller,
including tangible personal property, intellectual property, licenses, contracts and related assets, and assumed certain liabilities of the Seller related to Network Services, for a cash payment of $77.5 million plus the net working capital of
Network Services on the closing date (approximately $15.0 million). The Acquisition closed as of May 31, 2008.

Business
DescriptionThe Company provides payment processing services related to bank card transactions for merchants throughout the United States and some parts of Canada. In addition, the Company provides certain other merchant services,
including check processing, the sale and rental of terminal equipment, and the sale of terminal supplies. HPC provides payroll and related tax filing services throughout the United States. Debitek provides prepaid card and stored-value card
solutions throughout the United States. The Company and Debitek also provide campus payment solutions throughout the United States. CPOS is a Canadian provider of payment processing services and secure point-of-sale solutions.

Substantially all of the Companys revenue is derived from processing and settling Visa and MasterCard bank card transactions for its merchant
customers. Because the Company is not a member bank as defined by Visa and MasterCard, in order to process and settle these bank card transactions for its merchants the Company has entered into sponsorship agreements with member banks.
Visa and MasterCard rules restrict the Company from performing funds settlement or accessing merchant settlement funds and require that these funds be in the possession of the member bank until the merchant is funded. A sponsorship arrangement
permits the Company to route Visa and MasterCard bank card transactions under the member banks control and identification numbers to clear credit bank card transactions through Visa and MasterCard. A sponsorship arrangement also enables the
Company to settle funds between cardholders and merchants by deliver funding files to the member bank, which in turn transfers settlement funds to the merchants bank accounts. These restrictions place the settlement assets and obligations
under the control of the member bank.

The sponsorship agreements with the member banks requires, among other things, that the Company
abide by the by-laws and regulations of the Visa and MasterCard networks and maintain a certificate of deposit with the bank sponsors. If the Company breaches the sponsorship agreements, the



5



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



bank sponsors may terminate the agreement and, under the terms of the agreement, the Company would have 180 days to identify an alternative bank sponsor. The
Company is dependent on its bank sponsors, Visa and MasterCard for notification of any compliance breaches. As of June 30, 2008, the Company has not been notified of any such issues by its bank sponsors, Visa or MasterCard. Of the
Companys total bank card processing volume for the month of June 2008, 66% was processed under its sponsorship agreement with KeyBank N.A., 7% was processed under its sponsorship agreement with Heartland Bank (an unrelated third party), and
27% was processed under a sponsorship arrangement with World Financial Network National Bank for Network Services processing.

Use of EstimatesThe preparation of financial statements in conformity with accounting principles generally accepted in the United States of America, requires management to make estimates and assumptions that affect the
reported amounts of assets, liabilities, and disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Estimates include,
among other things, the accrued buyout liability, capitalized customer acquisition costs, loss reserves, certain accounts payable and accrued expenses and certain tax assets and liabilities as well as the related valuation allowances, if any. Actual
results could differ from those estimates.

2. Summary of Significant Accounting Policies

ReceivablesReceivables are stated net of allowance for doubtful accounts. The Company estimates its allowance based on experience
with its merchants, customers, and sales force and its judgment as to the likelihood of their ultimate payment. The Company also considers collection experience and makes estimates regarding collectability based on trends in aging. Historically, the
Company has not experienced significant charge offs for its merchant receivables.

The Companys primary receivables are due from its
bank card processing merchants. These receivables result from the Companys practice of advancing interchange fees to most of its merchants during the month and collecting those fees from merchants at the beginning of the following month, as
well as from transaction fees the Company charges its merchants for processing transactions.

Until the second quarter of 2008, the
advances of interchange fees to merchants were funded first with cash available for investment, then by incurring a payable to sponsor banks when that cash has been expended. The Company pays the sponsor banks the prime rate on these payables. To
fund the purchase price for Network Services, during the second quarter of 2008 the Company suspended using its available cash to fund merchant advances. At June 30, 2008, the Company had not used any of its cash to fund merchant advances. At
December 31, 2007, the Company used $37.9 million of its available cash to fund merchant advances. The amount due to sponsor banks for funding advances was $98.2 million at June 30, 2008 and $49.8 million at December 31, 2007. The
payable to sponsor banks is repaid at the beginning of the following month out of the fees the Company collects from its merchants. Receivables from merchants also include receivables from the sale of point of sale terminal equipment and check
processing terminals.

Receivables also include amounts resulting from the sale, installation, training and repair of cashless payment
system hardware and software for prepaid card and stored-value card payment systems and campus payment solutions. These receivables are mostly invoiced on terms of 30 days net from date of invoicing and are typically funded from working capital.

Receivables also include amounts advanced to employees, primarily the Companys sales force, to cover certain expenses. These
receivables are recovered from sales and residual commissions earned by the sales force.

Investments and Funds Held for Payroll
CustomersInvestments, including those carried on the consolidated balance sheet as Funds Held for Payroll Customers, consist primarily of fixed income bond funds, corporate and U.S. Government debt securities, certificates of deposit
and cost basis equity securities. The Company classifies the majority of its investments, including those carried in Funds Held



6



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



for Payroll Customers, as available-for-sale and records them at the fair value of the investments based on quoted market prices. Certificates of deposit are
classified as held to maturity and recorded at cost. Cost basis equity securities are recorded at cost and periodically evaluated for impairment. In the event of a sale, cost is determined on a specific identification basis. At June 30, 2008, Funds
Held for Payroll Customers included cash and cash equivalents of $21.1 million and investments available for sale of $1.5 million.

Capitalized Customer Acquisition Costs, netCapitalized customer acquisition costs consist of (1) up-front signing bonus payments made to Relationship Managers and sales managers (the Companys sales force) for
the establishment of new merchant relationships, and (2) a deferred acquisition cost representing the estimated cost of buying out the commissions of vested sales employees. Pursuant to Staff Accounting Bulletin Topic 13, Revenue
Recognition, and Financial Accounting Standards Board (FASB) Technical Bulletin No. 90-1, Accounting for Separately Priced Extended Warranty and Product Maintenance Contracts, capitalized customer acquisition costs
represent incremental, direct customer acquisition costs that are recoverable through gross margins associated with merchant contracts. The capitalized customer acquisition costs are amortized using a method which approximates a proportional revenue
approach over the initial three-year term of the merchant contract.

The up-front signing bonus is based on the estimated gross margin for
the first year of the merchant contract. The signing bonus, amount capitalized, and related amortization are adjusted after one year to reflect the actual gross margin generated by the merchant contract during that year. The deferred customer
acquisition cost asset is accrued over the first year of merchant processing, consistent with the build-up in the accrued buyout liability, as described below.

Management evaluates the capitalized customer acquisition costs for impairment at each balance sheet date by comparing, on a pooled basis by vintage month of origination, the expected future net cash flows from
underlying merchant relationships to the carrying amount of the capitalized customer acquisition costs. If the estimated future net cash flows are lower than the recorded carrying amount, indicating an impairment of the value of the capitalized
customer acquisition costs, the impairment loss will be charged to operations. The Company believes that no impairment has occurred as of June 30, 2008 and December 31, 2007.

Merchant Deposits and Loss ReservesDisputes between a cardholder and a merchant periodically arise due to the cardholders
dissatisfaction with merchandise quality or the merchants service, and the disputes may not always be resolved in the merchants favor. In some of these cases, the transaction is charged back to the merchant and the purchase
price is refunded to the cardholder by the credit card-issuing institution. If the merchant is unable to fund the refund, the Company is liable for the full amount of the transaction. The Company may have partial recourse to the Relationship Manager
originally soliciting the merchant contract, if the Relationship Manager is still receiving income from the merchants processing activities. Under FASB Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for
Guarantees, Including Indirect Guarantees of Indebtedness of Other (FIN 45), the Companys obligation to stand ready to perform is minimal. The Company maintains a deposit or the pledge of a letter of credit from certain
merchants as an offset to potential contingent liabilities that are the responsibility of such merchants. The Company evaluates its ultimate risk and records an estimate of potential loss for chargebacks related to merchant fraud based upon an
assessment of actual historical fraud loss rates compared to recent bank card processing volume levels. The Company believes that the liability recorded as loss reserves approximates fair value.

Accrued Buyout LiabilityRelationship Managers and sales managers are paid residual commissions based on the gross margin generated
by monthly merchant processing activity. The Company has the right, but is not obligated, to buy out some or all of these commissions, and intends to do so periodically. Such purchases of the commissions are at a fixed multiple of the last twelve
months commissions. Because of the Companys intent and ability to execute purchases of the residual commissions, and the mutual understanding between the Company and the Relationship Managers and sales managers, the Company has accounted
for this deferred compensation arrangement pursuant to the substantive nature of the plan. The Company therefore records the amount that it would have to pay (the settlement cost) to buy out non-servicing related commissions in their
entirety from vested Relationship



7



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



Managers and sales managers, and an accrual, based on their progress towards vesting, for those unvested Relationship Managers and sales managers who are
expected to vest in the future. As noted above, as the liability increases over the first year of a merchant contract, the Company also records a related deferred acquisition cost asset for currently vested Relationship Managers and sales managers.
The accrued buyout liability associated with unvested Relationship Managers and sales managers is not included in the deferred acquisition cost asset since future services are required in order to vest. Subsequent changes in the settlement cost, due
to account attrition, same-store sales growth and changes in gross margin, are included in the same income statement caption as customer acquisition cost amortization expense.

The accrued buyout liability is based on the merchants under contract at the balance sheet date, the gross margin generated by those merchants over the
prior twelve months, and the contractual buyout multiple. The liability related to a new merchant is therefore zero when the merchant is installed, and increases over the twelve months following the installation date. The same procedure is applied
to unvested commissions over the expected vesting period, but is further adjusted to reflect the Companys experience that 31% of unvested Relationship Managers and sales managers become vested.

The classification of the accrued buyout liability between current and non-current liabilities on the consolidated balance sheets is based upon the
Companys estimate of the amount of the accrued buyout liability that it reasonably expects to pay over the next twelve months. This estimate is developed by calculating the cumulative annual average percentage that total historical buyout
payments represent of the accrued buyout liability. That percentage is applied to the period-end accrued buyout liability to determine the current portion.

RevenueRevenues are mainly comprised of gross processing revenue, payroll processing revenue and equipment-related income. Gross processing revenue primarily consists of discount fees and
per-transaction and periodic (primarily monthly) fees from the processing of Visa and MasterCard bank card transactions for merchants. The Company passes through to its customers any changes in interchange or network fees. Gross processing revenue
also includes American Express and Discover fees, customer service fees, fees for processing chargebacks, termination fees on terminated contracts, and other miscellaneous revenue. Payroll processing revenue includes periodic and annual fees charged
by HPC for payroll processing services, and interest earned from the investment of tax impound funds held for our customers. Revenue is recorded as bank card transactions are processed or payroll services are performed.

Equipment-related income includes revenues from the sale, rental and deployment of bank card and check processing terminals, from the sale of hardware,
software and associated services for prepaid card and stored-value card payment systems, and from the sale of hardware, software and associated services for campus payment solutions. Revenues are recorded at the time of shipment, or the provision of
service.

Income TaxesThe Company accounts for income taxes by recognizing deferred tax assets and liabilities for the
expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial statements and the tax
basis of assets and liabilities using enacted tax rates.

Stock OptionsThe Company adopted SFAS No. 123 (revised
2004), Share-Based Payment(SFAS No. 123R) on January 1, 2006.

Diluted earnings per share for the three and
six months ended June 30, 2008 and 2007 were computed based on the weighted average outstanding common shares plus equivalent shares assuming exercise of stock options, where dilutive.

Foreign CurrencyThe Canadian dollar is the functional currency of CPOS, which operates in Canada. CPOS revenues and expenses
are translated at the average exchange rates prevailing during the period. For the three months and six months ended June 30, 2008, such translation gains or losses were not material.



8



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



The foreign currency assets and liabilities of CPOS are translated at the period-end rate of
exchange. The resulting translation adjustment is recorded as a component of other comprehensive income and is included in stockholders equity net of tax.

Minority InterestsMinority interests represent the minority stockholders share of the equity and after-tax net income or loss of consolidated subsidiaries. Minority stockholders share
of after-tax net income or loss of consolidated subsidiaries is included in General and administrative expenses in the Consolidated Income Statement. The minority interests included in Accrued expenses and other liabilities
in the June 30, 2008 Consolidated Balance Sheet were $152,000 and reflect the original investments by these minority shareholders in the consolidated subsidiaries, along with their proportionate share of the earnings or losses of the
subsidiaries.

New Accounting PronouncementsThe FASB issued FASB Interpretation No. 48, Accounting for
Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109(FIN No. 48), in June 2006. FIN No. 48 clarifies the accounting for the recognition and measurement of tax benefits associated with uncertain tax
positions and defines criterion that an individual tax position must meet for any part of that position to be recognized or continue to be recognized in the financial statements. FIN No. 48 also adds disclosure requirements for the amounts of
unrecognized tax benefits associated with uncertain tax positions. An uncertain tax position exists if it is unclear how a transaction will be treated under tax law. FIN No. 48 is effective for fiscal years beginning after December 15,
2006. The Company completed its initial evaluation of the impact of adopting FIN No. 48 on January 1, 2007 and recorded a cumulative effect adjustment of $0.5 million to Retained Earnings to establish reserves for uncertain tax positions.

The FASB issued SFAS No. 157, Fair Value Measurements (SFAS No. 157), in September 2006. SFAS No. 157
establishes a single authoritative definition of fair value in generally accepted accounting principles (GAAP), sets out a framework for measuring fair value, and requires additional disclosures about fair value measurements. SFAS No. 157
applies only to fair value measurements that are already required or permitted by other accounting standards and is expected to increase the consistency of those measurements. SFAS No. 157 is effective as of the beginning of an entitys
first fiscal year that begins after November 15, 2007. The adoption of SFAS No. 157 did not have a material effect on the Companys Consolidated Financial Statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Liabilities (SFAS
No. 159). SFAS No. 159 provides a fair value option election that allows companies to irrevocably elect fair value as the initial and subsequent measurement attribute for certain financial assets and liabilities, with changes in fair
value recognized in earnings as they occur. SFAS No. 159 permits the fair value option election on an instrument by instrument basis at initial recognition of an asset or liability or upon an event that gives rise to a new basis of accounting
for that instrument. SFAS No. 159 is effective as of the beginning of an entitys first fiscal year that begins after November 15, 2007. Early adoption is permitted as of the beginning of a fiscal year that begins on or before
November 15, 2007 provided that the entity makes that choice in the first 120 days of that fiscal year, has not yet issued financial statements for any interim period of the fiscal year of adoption, and also elects to apply the provisions
of Statement No. 157, Fair Value Measurements. The adoption of SFAS No. 159 did not have a material effect on the Companys Consolidated Financial Statements.

In December 2007, the FASB issued SFAS No. 141(R), Business Combinations (SFAS No. 141(R)), which replaces SFAS
No. 141. SFAS No. 141(R) applies the acquisition method to all transactions and other events in which one entity obtains control over one or more other businesses and establishes principles and requirements for how the acquirer recognizes
and measures identifiable assets acquired and liabilities assumed, including assets and liabilities arising from contingencies, any noncontrolling interest in the acquiree and goodwill acquired or gain realized from a bargain purchase. SFAS
No. 141(R) is effective prospectively for business combinations for which the acquisition date is on or after the first annual reporting period beginning after December 15, 2008. The adoption of SFAS No. 141 (R) will impact the
Companys Consolidated Financial Statements prospectively in the event of any business combinations entered into after the effective date in which the Company is the acquirer.



9



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements (SFAS No. 160), which amends Accounting Research Bulletin No. 51, Consolidated Financial Statements. SFAS No. 160 establishes accounting and reporting standards for the noncontrolling
interest in a subsidiary and for the deconsolidation of a subsidiary. Specifically, SFAS No. 160 requires a noncontrolling interest in a subsidiary to be reported as equity, separate from the parents equity, in the consolidated statement
of financial position and the amount of net income or loss and comprehensive income or loss attributable to the parent and noncontrolling interest to be presented separately on the face of the consolidated financial statements. Changes in a
parents ownership interest in its subsidiary in which a controlling financial interest is retained are accounted for as equity transactions. If a controlling financial interest in the subsidiary is not retained, the subsidiary is
deconsolidated and any retained noncontrolling equity interest is initially measured at fair value. SFAS No. 160 is effective for fiscal years beginning after December 15, 2008 and is to be applied prospectively, except that presentation
and disclosure requirements are to be applied retrospectively for all periods presented. The Company is currently evaluating the impact of adopting SFAS No. 160 on its Consolidated Financial Statements.

In December 2007, the SEC issued SAB No. 110, Certain Assumptions Used in Valuation Methods (SAB 110). SAB 110 amends SAB 107 to
allow the continued use, under certain circumstances, of the simplified method in developing the expected term for stock options. SAB 110 is effective January 1, 2008. The adoption of SAB 110 will impact the Companys Consolidated
Financial Statements prospectively in the event circumstances provide for application of the simplified method to future stock option grants made by the Company.

In April 2008, the FASB issued FSP FAS 142-3, Determination of the Useful Life of Intangible Assets (FSP FAS 142-3). FSP FAS 142-3 amends the factors that should be considered in
developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under SFAS No. 142, Goodwill and Other Intangible Assets (SFAS No. 142) in order to improve the
consistency between the useful life of a recognized intangible asset under SFAS No. 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS No. 141(R) and other GAAP. FSP FAS 142-3 is effective for
financial statements issued for fiscal years and interim periods beginning after December 15, 2008 and is to be applied prospectively to intangible assets acquired after the effective date. Disclosure requirements are to be applied
prospectively to all intangible assets recognized as of, and subsequent to, the effective date. Early adoption is not permitted. The Company is currently evaluating the impact of adopting FSP FAS 142-3 on its Consolidated Financial Statements.

In May 2008, the FASB issued SFAS No. 162, The Hierarchy of Generally Accepted Accounting Principles (SFAS
No. 162). SFAS No. 162 identifies the sources of accounting principles and the framework for selecting the accounting principles used in preparing financial statements of nongovernmental entities that are presented in conformity with
GAAP. Currently, GAAP hierarchy is provided in the American Institute of Certified Public Accountants U.S. Auditing Standards (AU) Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting
Principles(AU Section 411). SFAS No. 162 is effective 60 days following the SECs approval of the Public Company Accounting Oversight Boards amendments to AU Section 411. The Company does not expect
the adoption of SFAS No. 162 to have an impact on its Consolidated Financial Statements.

3. Acquisitions

Network Services

As of
May 31, 2008, the Company closed its acquisition of Network Services. Network Services is a provider of payment processing solutions, serving a variety of industries such as petroleum, convenience store, parking and retail. Services include
payment processing, prepaid services, POS terminal, helpdesk



10



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



services and merchant bankcard services. The Network Services acquisition will provide the Company with a substantial portfolio of merchants in the petroleum
industry segment. Network Services handled over $17 billion of total annual Visa and MasterCard bank card processing volume and 604 million annual Visa and MasterCard transactions in 2007. In addition to Visa and MasterCard transactions,
Network Services handles a wide range of payment transactions for its predominantly petroleum customer base, including providing approximately 2.6 billion transaction authorizations in 2007.

The Company acquired the Network Services business, including tangible personal property, intellectual property, licenses, contracts and related assets,
and assumed certain liabilities related to Network Services, for a cash payment of $92.5 million. The Company funded the cash purchase price using $25.0 million it borrowed under its term loan facility, $50.0 million it borrowed under its revolving
credit facility, and the balance from its available cash position. Beginning June 1, 2008, Network Services results of operations were included in the Companys results of operations

The acquisition was accounted for under the purchase method of accounting. The fair values of the Network Services assets acquired and the liabilities
assumed were estimated at the acquisition date. The fair values are preliminary, based on estimates, and may be adjusted in accordance with Statement of Financial Accounting Standards No. 141(SFAS No. 141), Business
Combinations, as more information becomes available and valuations are finalized. Accordingly, the final fair value adjustments may be materially different from those presented in this document.

The following table summarizes the allocation of the acquisition costs, including direct transaction costs, to the tangible and intangible assets
acquired and the liabilities assumed based on their estimated fair values on May 31, 2008. The excess of the acquisition costs over the fair value of net assets acquired was allocated to goodwill. The goodwill acquired is expected to be
deductible for tax purposes.



|                                                           |  |                                |        |  
|---------------------------------------------------------- |  | ------------------------------ | ------ | -
|                                                           |  | Allocation ofAcquisition Costs |       
|                                                           |  | (in thousands)                 |       
|Net fair value of assets acquired and liabilities assumed: |  |                                |        |  
|Cash                                                       |  | $                              | 304    |  
|Receivables                                                |  |                                | 18,902 |  
|Other current assets                                       |  |                                | 3,660  |  
|Property and equipment                                     |  |                                | 1,822  |  
|Accrued expenses and other liabilities                     |  |                                | (7,653 | )
|                                                           |  |                                |        |  
|Total net assets acquired                                  |  |                                | 17,035 |  
|                                                           |  |                                |        |  
|Intangible assets acquired:                                |  |                                |        |  
|Customer relationships                                     |  |                                | 25,372 |  
|Software                                                   |  |                                | 7,500  |  
|Non-competition agreement                                  |  |                                | 500    |  
|                                                           |  |                                |        |  
|Total intangible assets                                    |  |                                | 33,372 |  
|                                                           |  |                                |        |  
|Goodwill                                                   |  |                                | 43,782 |  
|                                                           |  |                                |        |  
|Total acquisition costs (a)                                |  | $                              | 94,189 |  
|                                                           |  |                                |        |  



|(a) | Total acquisition costs include $92.5 million of cash consideration paid, plus $1.7 million of direct transaction costs.
|--- | ------------------------------------------------------------------------------------------------------------------------



11



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



The following unaudited pro forma operating results for the six months ended June 30, 2008 and 2007
assume that the Network Services acquisition occurred on January 1, 2007. The pro forma results of operations are based on historical results of operations, adjusted for the impacts of purchase price allocations and financing costs, and are not
necessarily indicative of the actual results which would have been achieved had the Network Services acquisition occurred as of January 1, 2007, or the results which may be achieved in the future.



|                                    |  |                           |         |      |   |        
|----------------------------------- |  | ------------------------- | ------- | ---- | - | -------
|                                    |  | Six Months Ended June 30,
|                                    |  | 2008                      |         | 2007
|(In thousands, except per share)    |  |                           |         |     
|Total revenues                      |  | $                         | 780,278 |      | $ | 682,148
|Costs of services                   |  |                           | 700,867 |      |   | 613,295
|General and administrative expenses |  |                           | 45,805  |      |   | 40,038 
|Total expenses                      |  |                           | 746,672 |      |   | 653,333
|Income from operations              |  |                           | 33,606  |      |   | 28,816 
|Net income                          |  |                           | 19,763  |      |   | 17,690 
|Diluted earnings per share          |  | $                         | 0.51    |      | $ | 0.44   

Collective Point of Sale Solutions Ltd.

On March 3, 2008 the Company acquired a majority interest in Collective Point of Sale Solutions Ltd. (CPOS) for a cash payment of $10.5
million. CPOS is a Canadian provider of payment processing services and secure point-of-sale solutions. This acquisition provides the Company an entrée into the Canadian credit and debit card processing market. The Company and CPOS are now
able to service merchants that have locations in both the United States and Canada. The Company does not expect the acquisition of CPOS to have a material impact on its 2008 revenues or net income. Pro forma results of operations have not been
presented because the effect of the acquisition was not material.

The transaction was accounted for under the purchase method of
accounting. Beginning March 3, 2008, CPOS results of operations were included in the Companys results of operations. The preliminary allocation of the total purchase price was as follows: $9.4 million to goodwill, $1.1 million to
intangible assets and net tangible assets, which were immaterial. As of June 30, 2008, the allocation of the purchase price was not finalized as the fair value estimates are not complete. The goodwill acquired is expected to be deductible for
tax purposes.

4. Receivables

A
summary of receivables by major class was as follows at June 30, 2008 and December 31, 2007:



|                                     |  |                |         |   |                  |   |         |  
|------------------------------------ |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                                     |  | June 30,2008   |         |   | December 31,2007 |  
|                                     |  | (In thousands) |        
|Accounts receivable from merchants   |  | $              | 141,123 |   |                  | $ | 114,585 |  
|Accounts receivable from others      |  |                | 15,469  |   |                  |   | 8,193   |  
|                                     |  |                |         |   |                  |   |         |  
|                                     |  |                | 156,592 |   |                  |   | 122,778 |  
|Less allowance for doubtful accounts |  |                | (316    | ) |                  |   | (165    | )
|                                     |  |                |         |   |                  |   |         |  
|Total receivables, net               |  | $              | 156,276 |   |                  | $ | 122,613 |  
|                                     |  |                |         |   |                  |   |         |  



12



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



Included in accounts receivable from others are $2.0 million and $1.6 million which are due from
employees at June 30, 2008 and December 31, 2007, respectively.

A summary of the activity in the allowance for doubtful accounts
for the three and six months ended June 30, 2008 and 2007 was as follows:



|                                     |  |                            |       |   |                          |   |      |      |  |   |        |   |  |   |      |  
|------------------------------------ |  | -------------------------- | ----- | - | ------------------------ | - | ---- | ---- |  | - | ------ | - |  | - | ---- | -
|                                     |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |  
|                                     |  | 2008                       |       |   | 2007                     |   |      | 2008 |  |   | 2007   |  
|                                     |  | (In thousands)             |      
|Beginning balance                    |  | $                          | 146   |   |                          | $ | 144  |      |  | $ | 165    |   |  | $ | 151  |  
|Balance of acquired entity allowance |  |                            | 87    |   |                          |   |     |      |  |   | 87     |   |  |   |     |  
|Additions to allowance               |  |                            | 1,049 |   |                          |   | 136  |      |  |   | 1,309  |   |  |   | 216  |  
|Charges against allowance            |  |                            | (966  | ) |                          |   | (130 | )    |  |   | (1,245 | ) |  |   | (217 | )
|                                     |  |                            |       |   |                          |   |      |      |  |   |        |   |  |   |      |  
|Ending balance                       |  | $                          | 316   |   |                          | $ | 150  |      |  | $ | 316    |   |  | $ | 150  |  
|                                     |  |                            |       |   |                          |   |      |      |  |   |        |   |  |   |      |  

5. Capitalized Customer Acquisition Costs, Net

A summary of the capitalized customer acquisition costs, net, as of June 30, 2008 and December 31, 2007 was as follows:



|                                                |  |                |         |   |                  |   |         |  
|----------------------------------------------- |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                                                |  | June 30,2008   |         |   | December 31,2007 |  
|                                                |  | (In thousands) |        
|Capitalized signing bonuses                     |  | $              | 110,826 |   |                  | $ | 100,206 |  
|Less accumulated amortization                   |  |                | (49,494 | ) |                  |   | (44,443 | )
|                                                |  |                |         |   |                  |   |         |  
|                                                |  |                | 61,332  |   |                  |   | 55,763  |  
|                                                |  |                |         |   |                  |   |         |  
|Capitalized customer deferred acquisition costs |  |                | 36,397  |   |                  |   | 35,379  |  
|Less accumulated amortization                   |  |                | (21,353 | ) |                  |   | (20,644 | )
|                                                |  |                |         |   |                  |   |         |  
|                                                |  |                | 15,044  |   |                  |   | 14,735  |  
|                                                |  |                |         |   |                  |   |         |  
|Capitalized Customer Acquisition Costs, Net     |  | $              | 76,376  |   |                  | $ | 70,498  |  
|                                                |  |                |         |   |                  |   |         |  

A summary of the activity in capitalized customer acquisition costs, net for the three and six
month periods ended June 30, 2008 and 2007 was as follows:



|                                                |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------- |  | -------------------------- | ------- | - | ------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                |  | Three Months EndedJune 30, |         |   | Six Months EndedJune 30, |  
|                                                |  | 2008                       |         |   | 2007                     |   |         | 2008 |  |   | 2007    |  
|                                                |  | (In thousands)             |        
|Balance at beginning of period                  |  | $                          | 73,143  |   |                          | $ | 59,186  |      |  | $ | 70,498  |   |  | $ | 56,705  |  
|Plus additions to:                              |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Capitalized signing bonuses, net                |  |                            | 12,671  |   |                          |   | 12,151  |      |  |   | 24,104  |   |  |   | 21,639  |  
|Capitalized customer deferred acquisition costs |  |                            | 3,913   |   |                          |   | 3,674   |      |  |   | 7,647   |   |  |   | 6,729   |  
|                                                |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|                                                |  |                            | 16,584  |   |                          |   | 15,825  |      |  |   | 31,751  |   |  |   | 28,368  |  
|                                                |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Less amortization expense on:                   |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Capitalized signing bonuses, net                |  |                            | (9,622  | ) |                          |   | (7,733  | )    |  |   | (18,535 | ) |  |   | (14,623 | )
|Capitalized customer deferred acquisition costs |  |                            | (3,729  | ) |                          |   | (3,458  | )    |  |   | (7,338  | ) |  |   | (6,630  | )
|                                                |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|                                                |  |                            | (13,351 | ) |                          |   | (11,191 | )    |  |   | (25,873 | ) |  |   | (21,253 | )
|                                                |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Balance at end of period                        |  | $                          | 76,376  |   |                          | $ | 63,820  |      |  | $ | 76,376  |   |  | $ | 63,820  |  
|                                                |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  

Net signing bonus adjustments from estimated amounts to actual were $0.9 million and $0.7 million,
respectively, for the three months ended June 30, 2008 and 2007, and $0.9 million and $0.4 million, respectively, for the six months ended June 30, 2008 and 2007. Net signing bonus adjustments are netted against additions in the table
above.



13



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



Fully amortized signing bonuses of $6.9 million and $6.4 million respectively, were written off
during the three month periods ended June 30, 2008 and 2007, and $13.5 million and $11.5 million respectively, were written off during the six month periods ended June 30, 2008 and 2007. In addition, fully amortized customer deferred
acquisition costs of $3.6 million and $3.0 million, respectively, were written off during the three month periods ended June 30, 2008 and 2007, and $6.6 million and $5.9 million, respectively, were written off during the six month periods ended
June 30, 2008 and 2007.

The Company believes that no impairment of capitalized customer acquisition costs has occurred as of June 30,
2008 and December 31, 2007.

6. Intangible Assets and Goodwill

The fair values of the Network Services and CPOS assets acquired and the liabilities assumed were estimated at their acquisition dates. The fair values are preliminary, based on estimates, and may be adjusted in
accordance with SFAS No. 141 as more information becomes available and valuations are finalized. Accordingly, the final fair value adjustments, intangible assets and goodwill may be materially different from those presented in this document.
Additionally, the amortization lives and methods may be adjusted as valuations are finalized. See Note 3 for more information on these acquisitions which closed in 2008.

Intangible Assets

Intangible assets consisted of the following as of June 30, 2008 and
December 31, 2007:



|                       |  |                   |        |                              |   |           |  |   |        |  |                                      
|---------------------- |  | ----------------- | ------ | ---------------------------- | - | --------- |  | - | ------ |  | -------------------------------------
|                       |  | June 30, 2008     |        | Amortization Life and Method
|                       |  | Gross Assets      |        | AccumulatedAmortization      |   | Net Asset | 
|                       |  | (In thousands)    |        |                             
|Finite Lived Assets:   |  |                   |        |                              |   |           |  |   |        |  |                                      
|Customer relationships |  | $                 | 27,027 |                              | $ | 541       |  | $ | 26,486 |  | 3 to 10 yearsproporational cash flow
|Software               |  |                   | 7,584  |                              |   | 208       |  |   | 7,376  |  | 3 to 5 yearsstraight line           
|Non-compete agreements |  |                   | 500    |                              |   | 10        |  |   | 490    |  | 5 yearsstraight line                
|                       |  |                   |        |                              |   |           |  |   |        |  |                                      
|                       |  | $                 | 35,111 |                              | $ | 759       |  | $ | 34,352 |  |                                      
|                       |  |                   |        |                              |   |           |  |   |        |  |                                      
|                       |  |                  
|                       |  | December 31, 2007 |        | Amortization Life and Method
|                       |  | Gross Assets      |        | AccumulatedAmortization      |   | Net Asset | 
|                       |  | (In thousands)    |        |                             
|Finite Lived Assets:   |  |                   |        |                              |   |           |  |   |        |  |                                      
|Customer relationships |  | $                 | 593    |                              | $ | 112       |  | $ | 481    |  | 3 yearsstraight line                
|                       |  |                   |        |                              |   |           |  |   |        |  |                                      
|                       |  | $                 | 593    |                              | $ | 112       |  | $ | 481    |  |                                      
|                       |  |                   |        |                              |   |           |  |   |        |  |                                      

Amortization expense related to the intangible assets was $597,000 and $10,000 for the three
months ended June 30, 2008 and 2007, and $647,000 and $20,000 for the six months ended June 30, 2008 and 2007, respectively.

The
estimated amortization expense related to intangible assets for the next five years is as follows:



|     |  |                                 |      
|---- |  | ------------------------------- | -----
|     |  | For TwelveMonths EndingJune 30,
|     |  | (In thousands)                 
|2009 |  | $                               | 5,697
|2010 |  |                                 | 5,677
|2011 |  |                                 | 5,206



14



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



|           |  |   |       
|---------- |  | - | ------
|2012       |  |   | 2,654 
|2013       |  |   | 2,644 
|Thereafter |  |   | 12,474
|           |  |   |       
|           |  | $ | 34,352
|           |  |   |       

Goodwill

The changes in the carrying amount of goodwill for the six months ended June 30, 2008 were as follows:



|                                                  |  |                |        |  
|------------------------------------------------- |  | -------------- | ------ | -
|                                                  |  | (In thousands) |       
|December 31, 2007                                 |  | $              | 5,489  |  
|Goodwill acquired during the period               |  |                | 53,345 |  
|Effects of foreign currency translation           |  |                | (163   | )
|Other, primarily final purchase price adjustments |  |                | 103    |  
|                                                  |  |                |        |  
|June 30, 2008                                     |  | $              | 58,774 |  
|                                                  |  |                |        |  

7. Merchant Deposits and Loss Reserves

The Companys merchants have the liability for any charges properly reversed by the cardholder through a mechanism known as a chargeback. If the
merchant is unable to pay this amount, the Company will be liable to the Visa and MasterCard networks for the reversed charges. Under FIN 45, the Company determined that the fair value of its obligation to stand ready to perform is minimal. The
Company requires personal guarantees, merchant deposits and letters of credit from certain merchants to minimize its obligation. As of June 30, 2008 and December 31, 2007, the Company held merchant deposits totaling $18.3 million and $14.1
million, respectively, and letters of credit totaling $513,000 and $300,000, respectively.

The Visa and MasterCard networks generally
allow chargebacks up to four months after the later of the date the transaction is processed or the delivery of the product or service to the cardholder. As the majority of the Companys transactions involve the delivery of the product or
service at the time of the transaction, a reasonable basis for determining an estimate of the Companys exposure to chargebacks is the last four months processing volume on its portfolio, which was $21.9 billion and $17.9 billion for the
four months ended June 30, 2008 and December 31, 2007. However, for the four months ended June 30, 2008 and December 31, 2007, the Company was presented with $11.8 million and $10.5 million, respectively, in chargebacks by
issuing banks. In the six months ended June 30, 2008 and the year ended December 31, 2007, the Company incurred merchant credit losses of $2.6 million and $2.8 million, respectively, on total dollar volume processed of $30.3 billion and
$51.9 billion, respectively. These credit losses are included in processing and servicing costs in the Companys consolidated statements of income.

The loss recorded by the Company for chargebacks associated with any individual merchant is typically small, due both to the relatively small size and the processing profile of the Companys clients. However,
from time to time the Company will encounter instances of merchant fraud, and the resulting chargeback losses may be considerably more significant to the Company. The Company has established a contingent reserve for estimated currently existing
credit and fraud losses on its consolidated balance sheets, amounting to $741,000 on June 30, 2008 and $663,000 on December 31, 2007. This reserve is determined by performing an analysis of the Companys historical loss experience
applied to current processing volume and exposures.



15



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



A summary of the activity in the loss reserve for the three and six month periods ended June 30,
2008 and 2007 was as follows:



|                            |  |                            |        |   |                          |   |      |      |  |   |        |   |  |   |        |  
|--------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ---- | ---- |  | - | ------ | - |  | - | ------ | -
|                            |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                            |  | 2008                       |        |   | 2007                     |   |      | 2008 |  |   | 2007   |  
|                            |  | (In thousands)             |       
|Beginning balance           |  | $                          | 737    |   |                          | $ | 510  |      |  | $ | 663    |   |  | $ | 475    |  
|Additions to reserve        |  |                            | 1,288  |   |                          |   | 595  |      |  |   | 2,767  |   |  |   | 1,122  |  
|Charges against reserve (a) |  |                            | (1,284 | ) |                          |   | (557 | )    |  |   | (2,689 | ) |  |   | (1,049 | )
|                            |  |                            |        |   |                          |   |      |      |  |   |        |   |  |   |        |  
|Ending balance              |  | $                          | 741    |   |                          | $ | 548  |      |  | $ | 741    |   |  | $ | 548    |  
|                            |  |                            |        |   |                          |   |      |      |  |   |        |   |  |   |        |  



|(a) | Included in these amounts are payroll segment losses of $19,000 and $12,000, respectively, for the three months ended June 30, 2008 and 2007, and $39,000 and $28,000, for the
six months ended June 30, 2008 and 2007.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

8. Accrued Buyout Liability

A summary of the accrued buyout liability was as follows as of June 30, 2008 and December 31, 2007:



|                                                  |  |                |         |   |                  |   |         |  
|------------------------------------------------- |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                                                  |  | June 30,2008   |         |   | December 31,2007 |  
|                                                  |  | (In thousands) |        
|Vested Relationship Managers and sales managers   |  | $              | 38,974  |   |                  | $ | 36,792  |  
|Unvested Relationship Managers and sales managers |  |                | 1,047   |   |                  |   | 981     |  
|                                                  |  |                |         |   |                  |   |         |  
|                                                  |  |                | 40,021  |   |                  |   | 37,773  |  
|Less current portion                              |  |                | (11,006 | ) |                  |   | (11,521 | )
|                                                  |  |                |         |   |                  |   |         |  
|Long-term portion of accrued buyout liability     |  | $              | 29,015  |   |                  | $ | 26,252  |  
|                                                  |  |                |         |   |                  |   |         |  

A summary of the activity in the accrued buyout liability for the three and six month periods
ended June 30, 2008 and 2007 was as follows:



|                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                       |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                       |  | 2008                       |        |   | 2007                     |   |        | 2008 |  |   | 2007   |  
|                                       |  | (In thousands)             |       
|Beginning balance                      |  | $                          | 39,226 |   |                          | $ | 34,448 |      |  | $ | 37,773 |   |  | $ | 33,293 |  
|Increase in settlement obligation, net |  |                            | 2,835  |   |                          |   | 3,866  |      |  |   | 5,498  |   |  |   | 7,250  |  
|Buyouts                                |  |                            | (2,040 | ) |                          |   | (2,517 | )    |  |   | (3,250 | ) |  |   | (4,746 | )
|                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Ending balance                         |  | $                          | 40,021 |   |                          | $ | 35,797 |      |  | $ | 40,021 |   |  | $ | 35,797 |  
|                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  

The increase in the settlement obligation is due to new merchant account signings, as well as
same-store sales growth and changes in gross margin, partially offset by the impact of merchant attrition.

In calculating the accrued
buyout liability for unvested Relationship Managers and sales managers at June 30, 2008 and December 31, 2007, the Company has assumed that 31% of the unvested Relationship Managers and sales managers will vest in the future, which
represents the Companys historical vesting rate. A 5% increase to 36% in the expected vesting rate would have increased the accrued buyout liability for unvested Relationship Managers and sales managers by $0.2 million at June 30, 2008
and December 31, 2007.

9. Credit Facility

On May 30, 2008, the Company entered into an amended and restated credit agreement (the Amended and Restated Credit Agreement) with JPMorgan Chase Bank, N.A., as administrative agent, and certain lenders who may become a
party to the Credit Agreement from time to time. The Amended and Restated Credit Agreement amended and restated in its entirety the previous credit agreement entered into on September 5, 2007 between the same parties that are parties to the
Amended and Restated Credit Agreement.



16



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



The Amended and Restated Credit Agreement provides for a revolving credit facility in the aggregate
amount of up to $50 million (the Revolving Credit Facility), of which up to $5 million may be used for the issuance of letters of credit and up to $5 million is available for swing line loans. Upon the prior approval of
the administrative agent, the Company may increase the total commitments by $25 million for a total commitment under the Revolving Credit Facility of $75 million. The Revolving Credit Facility is available to the Company on a revolving
basis commencing on May 30, 2008 and ending on September 4, 2012.

The Amended and Restated Credit Agreement also provides for a
term credit facility in the aggregate amount of up to $25 million (the Term Credit Facility). The Term Credit Facility requires amortizing payments in the amount of $2,083,333 on the last business day of each fiscal quarter
commencing March 31, 2009. All principal and interest not previously paid on the Term Credit Facility will mature and be due and payable on December 31, 2011. Amounts borrowed and repaid under the Term Credit Facility may not be
re-borrowed.

The Amended and Restated Credit Agreement contains covenants, which include the maintenance of certain leverage and fixed
charge coverage ratios, limitations on the Companys indebtedness, liens on its properties and assets, investments in, and loans to, other business units, the Companys ability to enter into business combinations and asset sales, and
certain other financial and non-financial covenants.

Under the terms of the Amended and Restated Credit Agreement, the Company may borrow,
at its option, at interest rates equal to one, two, three or six month adjusted LIBOR rates or equal to the greatest of prime, the secondary market rate for three month certificates of deposits plus 1% and the federal funds rate plus 0.50%, in each
case plus a margin determined by the Companys current leverage ratio. For the Revolving Credit Facility that margin is 0.50% and for the Term Credit Facility the margin is 0.75%.

The Revolving Credit Facility may be used to finance future construction projects and acquisitions in accordance with the terms of the Credit Agreement
and for other working capital needs and general corporate purposes. On May 30, 2008, the Company borrowed $50 million under the Revolving Credit Facility and $25 million under the Term Credit Facility. All of the proceeds of both such
borrowings were applied to finance and pay expenses related to the acquisition of certain assets from ADS Alliance Data Systems, Inc., as described in more detail in Note 3. At June 30, 2008, there was $50 million outstanding under the
Revolving Credit Facility and $25 million outstanding under the Term Credit Facility. The weighted average interest rate at June 30, 2008 was 3.1%. Total fees and direct costs paid for Amended and Restated Credit Agreement were $302,000. These
costs are being amortized to interest expense over the life of the Amended and Restated Credit Agreement.

Principal payments due under the
Term Credit Facility as of June 30, 2008 were as follows:



|                             |  |                |       
|---------------------------- |  | -------------- | ------
|Twelve Months Ended June 30, |  | (In thousands)
|2009                         |  | $              | 6,250 
|2010                         |  |                | 8,333 
|2011                         |  |                | 8,333 
|2012                         |  |                | 2,084 
|                             |  |                |       
|                             |  | $              | 25,000
|                             |  |                |       

10. Stockholders Equity

Common Stock Repurchases. On January 13, 2006, the Companys Board of Directors authorized management to repurchase up to the lesser of (a) 1,000,000 shares of the Companys common
stock or (b) $25,000,000 worth of its common stock in the open market. On August 1, 2006, the Companys Board of Directors authorized management to repurchase up to an additional 1,000,000 shares of its common stock in the open market
using the proceeds from the exercise of stock options. On May 3, 2007, the Companys Board of Directors eliminated the restriction in the August 1, 2006 repurchase authorization which required the Company to use only proceeds
from the issuance of stock options for repurchases, and increased the total authorized number of shares to be repurchased to 2,000,000. The Board of Directors authorized management to purchase up to 1,000,000 shares at purchase prices within
managements discretion.

Management intends to use these authorizations to repurchase shares opportunistically as a means of
offsetting dilution from shares issued upon the exercise of options under employee benefit plans, and to



17



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



use cash to take advantage of declines in the Companys stock price. Management has no obligation to repurchase shares under the authorization, and
the specific timing and amount of the stock repurchase will vary based on market conditions, securities law limitations and other factors. The stock repurchase will be executed utilizing the Companys cash resources including the proceeds
of stock option exercises.

Under these authorizations, the Company had repurchased an aggregate of 2,574,284 shares of its common stock at
a cost of $61.9 million, or an average cost of $24.04 per share. This includes 781,584 shares repurchased at a cost of $18.0 million, or $23.02 per share during the six months ended June 30, 2008 and 606,500 shares repurchased at a cost of
$15.3 million, or $25.24 per share during the six months ended June 30, 2007. There were no shares repurchased during the three months ended June 30, 2008.

On February 28, 2008, the Companys Board of Directors resolved to retire all common shares repurchased and include the retired shares in the authorized and unissued shares of the Company. Until
February 28, 2008, the final disposition of the repurchased shares had not been decided. The excess of the purchase price of the treasury stock over the stated value was allocated between additional paid-in capital and retained earnings. The
pro rata portion of additional paid-in capital related to the treasury stock was not sufficient to fully absorb the cost of the treasury stock and the amount of the resulting charge to retained earnings created an accumulated deficit as of
June 30, 2008.

Dividends on Common Stock.During the six months ended June 30, 2008 and the twelve months ended
December 31, 2007, the Companys Board of Directors declared the following quarterly cash dividends on common stock:



|                                       |  |                   |  |                    |  |                             |      
|-------------------------------------- |  | ----------------- |  | ------------------ |  | --------------------------- | -----
|Date Declared                          |  | Record Date       |  | Date paid          |  | Amount PaidPer Common Share
|Six Months Ended June 30, 2008:        |  |                   |  |                    |  |                             |      
|February 13, 2008                      |  | February 28, 2008 |  | March 15, 2008     |  | $                           | 0.09 
|April 30, 2008                         |  | May 23, 2008      |  | June 15, 2008      |  | $                           | 0.09 
|                                      
|Twelve Months Ended December 31, 2007:
|February 12, 2007                      |  | February 23, 2007 |  | March 15, 2007     |  | $                           | 0.05 
|May 3, 2007                            |  | May 25, 2007      |  | June 15, 2007      |  | $                           | 0.05 
|July 30, 2007                          |  | August 24, 2007   |  | September 15, 2007 |  | $                           | 0.075
|October 31, 2007                       |  | November 23, 2007 |  | December 15, 2007  |  | $                           | 0.075

On August 5, 2008, the Companys Board of Directors declared a quarterly cash dividend
of $0.09 per share of common stock, payable on September 15, 2008 to stockholders of record as of August 22, 2008.

Common
Stock Offering.On September 21, 2007, the Company closed a public offering of 6,348,767 shares of its common stock. The offering price was set at $26.34 per share, the closing price of the Companys common stock on the New York
Stock Exchange on September 17, 2007.

Approximately 99% of the shares sold in the offering were offered by Greenhill Capital
Partners, L.P. and its affiliates (2,550,120 total shares), LLR Equity Partners, L.P. and its affiliates (2,216,486 total shares), and members of the Companys management (1,557,820 total shares). The remaining 1%, 24,341 shares, were sold by
the Company. The Company received only the proceeds from the shares it sold in the secondary offering. Gross proceeds of $615,000 received by the Company were used to cover the $590,000 of expenses from the offering. After the closing of the
offering, the officers and directors of the Company owned approximately 37% of the outstanding shares.



18



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



11. Income Taxes

The provision for income taxes for the three and six month periods ended June 30, 2008 and 2007 consisted of the following:



|                                 |  |                            |       |                          |   |       |  |      |        |  |   |       
|-------------------------------- |  | -------------------------- | ----- | ------------------------ | - | ----- |  | ---- | ------ |  | - | ------
|                                 |  | Three Months EndedJune 30, |       | Six Months EndedJune 30,
|                                 |  | 2008                       |       | 2007                     |   | 2008  |  | 2007
|                                 |  | (In thousands)            
|Current                          |  |                            |       |                          |   |       |  |      |        |  |   |       
|Federal                          |  | $                          | 4,743 |                          | $ | 5,319 |  | $    | 8,952  |  | $ | 9,036 
|State                            |  |                            | 565   |                          |   | 494   |  |      | 1,124  |  |   | 843   
|Foreign                          |  |                            | 11    |                          |   |      |  |      | 21     |  |   |      
|Deferred                         |  |                            |       |                          |   |       |  |      |        |  |   |       
|Federal                          |  |                            | 1,478 |                          |   | 319   |  |      | 2,124  |  |   | 325   
|State                            |  |                            | 161   |                          |   | 34    |  |      | 171    |  |   | 34    
|Foreign                          |  |                            | 36    |                          |   |      |  |      | 36     |  |   |      
|                                 |  |                            |       |                          |   |       |  |      |        |  |   |       
|Total provision for income taxes |  | $                          | 6,994 |                          | $ | 6,166 |  | $    | 12,428 |  | $ | 10,238
|                                 |  |                            |       |                          |   |       |  |      |        |  |   |       

The differences in federal income taxes provided and the amounts determined by applying the
federal statutory tax rate of 35% to income before income taxes for the six months ended June 30, 2008 and 2007 were:



|                                          |  |                               |   |                               |        |        |   |       |   |        |   |       
|----------------------------------------- |  | ----------------------------- | - | ----------------------------- | ------ | ------ | - | ----- | - | ------ | - | ------
|                                          |  | Six Months EndedJune 30, 2008 |   | Six Months EndedJune 30, 2007
|                                          |  | %                             |   |                               | Amount |        | % |       |   | Amount
|                                          |  | (In thousands)               
|U.S. federal income tax at statutory rate |  | 35.00                         | % |                               | $      | 11,506 |   | 35.00 | % |        | $ | 9,622 
|U.S. state and local income taxes, net    |  | 2.56                          | % |                               |        | 841    |   | 2.07  | % |        |   | 570   
|Foreign income taxes                      |  | 0.06                          | % |                               |        | 20     |   |      |   |        |   |      
|Nondeductible expenses                    |  | 0.10                          | % |                               |        | 35     |   | 0.17  | % |        |   | 46    
|Other                                     |  | 0.08                          | % |                               |        | 26     |   |      |   |        |   |      
|                                          |  |                               |   |                               |        |        |   |       |   |        |   |       
|Provision for income taxes                |  | 37.80                         | % |                               | $      | 12,428 |   | 37.24 | % |        | $ | 10,238
|                                          |  |                               |   |                               |        |        |   |       |   |        |   |       



19



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



The net deferred tax asset was comprised of the following at June 30, 2008 and December 31,
2007:



|                                               |  |                |        |   |                  |   |        |  
|---------------------------------------------- |  | -------------- | ------ | - | ---------------- | - | ------ | -
|                                               |  | June 30,2008   |        |   | December 31,2007 |  
|                                               |  | (In thousands) |       
|Deferred tax assets:                           |  |                |        |   |                  |   |        |  
|Merchant contract costs                        |  | $              | 27,620 |   |                  | $ | 25,562 |  
|Loss reserve and accounts receivable allowance |  |                | 361    |   |                  |   | 313    |  
|SFAS No. 123R share-based compensation         |  |                | 1,232  |   |                  |   | 921    |  
|Property and equipment                         |  |                | 458    |   |                  |   | 726    |  
|Loss on purchased software                     |  |                | 584    |   |                  |   | 564    |  
|FIN No. 48 deferred tax reserve-state tax      |  |                | 433    |   |                  |   | 448    |  
|Foreign currency translation                   |  |                | 124    |   |                  |   |       |  
|Other                                          |  |                | 57     |   |                  |   | 332    |  
|                                               |  |                |        |   |                  |   |        |  
|Deferred tax assets                            |  |                | 30,869 |   |                  |   | 28,866 |  
|                                               |  |                |        |   |                  |   |        |  
|Deferred tax liabilities:                      |  |                |        |   |                  |   |        |  
|Capitalized signing bonus                      |  |                | 23,884 |   |                  |   | 21,063 |  
|Software development                           |  |                | 4,427  |   |                  |   | 2,986  |  
|Other                                          |  |                | 206    |   |                  |   | 249    |  
|                                               |  |                |        |   |                  |   |        |  
|Deferred tax liabilities                       |  |                | 28,517 |   |                  |   | 24,298 |  
|                                               |  |                |        |   |                  |   |        |  
|Net deferred tax assets                        |  |                | 2,352  |   |                  |   | 4,568  |  
|Less current portion                           |  |                | (835   | ) |                  |   | (690   | )
|                                               |  |                |        |   |                  |   |        |  
|Net deferred tax assets  non current portion  |  | $              | 1,517  |   |                  | $ | 3,878  |  
|                                               |  |                |        |   |                  |   |        |  

At June 30, 2008 and December 31, 2007, the Company has determined that no valuation
allowance against the net deferred tax asset was required because it is more likely than not that the net deferred tax asset will be fully realized.

12. Commitments and Contingencies

LitigationThe Company is involved in certain legal proceedings and
claims, which arise in the ordinary course of business. In the opinion of the Company, the results of any of these matters, individually and in the aggregate, are not expected to have a material effect on its results of operations, financial
condition or cash flows.

LeasesThe Company leases various office spaces and certain equipment under operating leases
with remaining terms ranging up to eight years. The majority of the office space lease agreements contain renewal options and generally require the Company to pay certain operating expenses.

Future minimum lease commitments under non-cancelable leases as of June 30, 2008 were as follows:



|                             |  |                |        |    
|---------------------------- |  | -------------- | ------ | ---
|Twelve Months Ended June 30, |  | (In thousands) |       
|2009                         |  | $              | 4,520  | (a)
|2010                         |  |                | 4,305  | (a)
|2011                         |  |                | 3,434  | (a)
|2012                         |  |                | 2,221  |    
|2013                         |  |                | 1,509  |    
|Thereafter                   |  |                | 3,557  |    
|                             |  |                |        |    
|                             |  | $              | 19,546 |    
|                             |  |                |        |    

| | 
| | 

| | (a) | Future minimum lease commitments for the twelve months ended June 30, 2009, 2010 and 2011 include $1.3 million, $1.3 million and $1.0 million, respectively, for data warehouse
leases entered into in 2008.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Rent expense for leased property was $796,000 and $479,000, respectively, for the three months
ended June 30, 2008 and 2007 and $1.2 million and $936,000 for the six months ended June 30, 2008 and 2007.



20



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



Contingencies The Company collects and stores sensitive data about its merchant
customers and bank cardholders. If the Companys network security is breached or sensitive merchant or cardholder data is misappropriated, the Company could be exposed to assessments, fines or litigation costs.

13. Segments

The determination of the Companys
business segments is based on how the Company monitors and manages the performance of its operations. The Companys operating segments are strategic business units that offer different products and services. They are managed separately because
each business requires different marketing strategies, personnel skill sets and technology.

The Company has two reportable segments, as
follows: (1) Card, which provides payment processing and related services for bank card transactions; and (2) Other. Since March 3, 2008, the Card segment includes CPOS, our Canadian payments processing subsidiary, and since
May 31, 2008, the Card segment includes Network Services. The Other segment includes Payroll, which provides payroll and related tax filing services, and PrepaidCard, which provides prepaid card and stored-value card solutions. The PrepaidCard
operating segment was acquired in the 2006 acquisition of Debitek. Neither the Payroll operating segment nor the PrepaidCard operating segment meet the SFAS No. 131 Disclosures about Segments of an Enterprise and Related
Information defined thresholds for determining individually reportable segments. Goodwill and intangible assets resulting from the acquisition of Debitek are reported in the Other segment.

The Company allocates revenues, expenses, assets and liabilities to segments only where directly attributable. The unallocated corporate administration
amounts are costs attributed to finance, corporate administration, human resources, legal and corporate services. Reconciling items represent elimination of inter-segment income and expense items, and are included to reconcile segment data to the
consolidated financial statements. At June 30, 2008 and 2007, 84% and 62% respectively, of the Other segments total assets were funds that the Company holds as a fiduciary in its Payroll services activities for payment to taxing
authorities. The Company does not have any major individual customers.



21



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



A summary of the Companys segments for the three and six month periods ended June 30, 2008
and 2007 was as follows:



|                                 |  |                |         |              |   |                                           |  |   |                  |   |  |             |          |   |  |   |        
|-------------------------------- |  | -------------- | ------- | ------------ | - | ----------------------------------------- |  | - | ---------------- | - |  | ----------- | -------- | - |  | - | -------
|                                 |  | CardSegment    |         | OtherSegment |   | UnallocatedCorporateAdministrationAmounts |  |   | ReconcilingItems |   |  | TotalAmount
|                                 |  | (In thousands)
|Three Months Ended June 30, 2008 |  |                |         |              |   |                                           |  |   |                  |   |  |             |          |   |  |   |        
|Total revenues                   |  | $              | 388,974 |              | $ | 5,584                                     |  | $ |                 |   |  | $           | (4       | ) |  | $ | 394,554
|Depreciation and amortization    |  |                | 2,804   |              |   | 242                                       |  |   | 126              |   |  |             |         |   |  |   | 3,172  
|Interest income                  |  |                | 169     |              |   |                                          |  |   |                 |   |  |             |         |   |  |   | 169    
|Interest expense                 |  |                | 751     |              |   |                                          |  |   |                 |   |  |             |         |   |  |   | 751    
|Net income (loss)                |  |                | 16,277  |              |   | 33                                        |  |   | (4,841           | ) |  |             |         |   |  |   | 11,469 
|Total assets                     |  |                | 547,386 |              |   | 47,351                                    |  |   |                 |   |  |             | (125,955 | ) |  |   | 468,782
|                                 |  |                |         |              |  
|Three Months Ended June 30, 2007 |  |                |         |              |   |                                           |  |   |                  |   |  |             |          |   |  |   |        
|Total revenues                   |  | $              | 329,752 |              | $ | 3,741                                     |  | $ |                 |   |  | $           | (48      | ) |  | $ | 333,445
|Depreciation and amortization    |  |                | 1,904   |              |   | 80                                        |  |   | 139              |   |  |             |         |   |  |   | 2,123  
|Interest income                  |  |                | 517     |              |   |                                          |  |   |                 |   |  |             |         |   |  |   | 517    
|Interest expense                 |  |                | 233     |              |   |                                          |  |   |                 |   |  |             |         |   |  |   | 233    
|Net income (loss)                |  |                | 13,800  |              |   | 54                                        |  |   | (3,452           | ) |  |             |         |   |  |   | 10,402 
|Total assets                     |  |                | 274,472 |              |   | 33,092                                    |  |   |                 |   |  |             | (11,454  | ) |  |   | 296,110
|                                 |  |                |         |              |  
|                                 |  | CardSegment    |         | OtherSegment |   | UnallocatedCorporateAdministrationAmounts |  |   | ReconcilingItems |   |  | TotalAmount
|                                 |  | (In thousands)
|Six Months Ended June 30, 2008   |  |                |         |              |   |                                           |  |   |                  |   |  |             |          |   |  |   |        
|Total revenues                   |  | $              | 722,257 |              | $ | 11,925                                    |  | $ |                 |   |  | $           | (9       | ) |  | $ | 734,173
|Depreciation and amortization    |  |                | 5,097   |              |   | 499                                       |  |   | 250              |   |  |             |         |   |  |   | 5,846  
|Interest income                  |  |                | 469     |              |   |                                          |  |   |                 |   |  |             |         |   |  |   | 469    
|Interest expense                 |  |                | 1,097   |              |   |                                          |  |   |                 |   |  |             |         |   |  |   | 1,097  
|Net income (loss)                |  |                | 28,681  |              |   | 489                                       |  |   | (8,724           | ) |  |             |         |   |  |   | 20,446 
|Total assets                     |  |                | 547,386 |              |   | 47,351                                    |  |   |                 |   |  |             | (125,955 | ) |  |   | 468,782
|                                 |  |                |         |              |  
|Six Months Ended June 30, 2007   |  |                |         |              |   |                                           |  |   |                  |   |  |             |          |   |  |   |        
|Total revenues                   |  | $              | 609,695 |              | $ | 8,072                                     |  | $ |                 |   |  | $           | (110     | ) |  | $ | 617,657
|Depreciation and amortization    |  |                | 3,826   |              |   | 150                                       |  |   | 278              |   |  |             |         |   |  |   | 4,254  
|Interest income                  |  |                | 976     |              |   |                                          |  |   |                 |   |  |             |         |   |  |   | 976    
|Interest expense                 |  |                | 345     |              |   |                                          |  |   |                 |   |  |             |         |   |  |   | 345    
|Net income (loss)                |  |                | 23,883  |              |   | 633                                       |  |   | (7,262           | ) |  |             |         |   |  |   | 17,254 
|Total assets                     |  |                | 274,472 |              |   | 33,092                                    |  |   |                 |   |  |             | (11,454  | ) |  |   | 296,110



22



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



14. Earnings Per Share

The Company presents earnings per share data in accordance with SFAS No. 128, Earnings Per Share, as amended, (SFAS No. 128), which establishes the standards for the
computation and presentation of basic and diluted earnings per share data. Under SFAS No. 128, the dilutive effect of stock options is excluded from the calculation of basic earnings per share but included in diluted earnings per share. The
following is a reconciliation of the amounts used to calculate basic and diluted earnings per share:



|                                                |  |                                       |        |                          |   |        |  |      |        |  |   |       
|----------------------------------------------- |  | ------------------------------------- | ------ | ------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                                |  | Three Months EndedJune 30,            |        | Six Months EndedJune 30,
|                                                |  | 2008                                  |        | 2007                     |   | 2008   |  | 2007
|                                                |  | (In thousands, except per share data)
|Basic:                                          |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Net income                                      |  | $                                     | 11,469 |                          | $ | 10,402 |  | $    | 20,446 |  | $ | 17,254
|                                                |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Weighted average common stock outstanding       |  |                                       | 37,387 |                          |   | 37,653 |  |      | 37,464 |  |   | 37,580
|                                                |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Earnings per share                              |  | $                                     | 0.31   |                          | $ | 0.28   |  | $    | 0.55   |  | $ | 0.46  
|                                                |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Diluted:                                        |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Net income                                      |  | $                                     | 11,469 |                          | $ | 10,402 |  | $    | 20,446 |  | $ | 17,254
|                                                |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Basic weighted average common stock outstanding |  |                                       | 37,387 |                          |   | 37,653 |  |      | 37,464 |  |   | 37,580
|Effect of dilutive instruments:                 |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Stock options                                   |  |                                       | 1,301  |                          |   | 2,210  |  |      | 1,291  |  |   | 2,339 
|                                                |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Diluted weighted average shares outstanding     |  |                                       | 38,688 |                          |   | 39,863 |  |      | 38,755 |  |   | 39,919
|                                                |  |                                       |        |                          |   |        |  |      |        |  |   |       
|Earnings per share                              |  | $                                     | 0.30   |                          | $ | 0.26   |  | $    | 0.53   |  | $ | 0.43  
|                                                |  |                                       |        |                          |   |        |  |      |        |  |   |       



23



---

##### Table of Contents

PART I FINANCIAL INFORMATION (continued)



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the condensed consolidated
financial statements and the accompanying notes to condensed consolidated financial statements included elsewhere in this report, and the consolidated financial statements, notes to consolidated financial statements and Managements Discussion
and Analysis of Financial Condition and Results of Operations and the risk factors contained in our annual report on Form 10-K for the year ended December 31, 2007.

Forward Looking Statements

Some of the information in this Quarterly Report on Form 10-Q may contain
forward-looking statements that are based on our managements beliefs and assumptions and on information currently available to our management. Forward-looking statements include the information concerning our possible or assumed future results
of operations, business strategies, financing plans, competitive position, industry environment, potential growth opportunities, the effects of future regulation and the effects of competition. Forward-looking statements include all statements that
are not historical facts and can be identified by the use of forward-looking terminology such as the words believe, expect, anticipate, intend, plan, estimate or similar
expressions.

Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those
expressed in the forward-looking statements. You should understand that many important factors, in addition to those discussed elsewhere in this report, could cause our results to differ materially from those expressed in the forward-looking
statements. These factors include, without limitation, our competitive environment, the business cycles and credit risks of our merchants, chargeback liability, merchant attrition, problems with our bank sponsor, our reliance on other bank card
payment processors, our inability to pass increased interchange fees along to our merchants, the unauthorized disclosure of merchant data, economic conditions, system failures and government regulation.

Overview

General

Our primary business is providing bank card-based payment processing services to merchants in the United States. Our bank card processing volume for the
three months ended June 30, 2008 was $17.1 billion, a 29.0% increase from the $13.3 billion processed during the three months ended June 30, 2007. Our bank card processing volume for the six months ended June 30, 2008 was $30.3
billion, a 24.1% increase from the $24.5 billion processed during the six months ended June 30, 2007.

As of May 31, 2008, we
acquired the net assets of the Network Services Business unit (Network Services) of Alliance Data Network Services LLC (Alliance), for a cash payment of $92.5 million. The acquisition was financed through a combination of
cash on hand and our credit facilities. We believe the acquisition will be non-dilutive to earnings in 2008 and accretive thereafter. Network Services provides processing of credit and debit cards to individual and national merchants in the
petroleum industry. The Network Services acquisition will provide us with a substantial portfolio of merchants in the petroleum industry segment. Network Services settled 604 million transactions representing over $17 billion of total annual
Visa and MasterCard bank card processing volume in 2007. In addition to settling Visa and MasterCard transactions, Network Services processes a wide range of payment transactions for its predominantly petroleum customer base, including providing
approximately 2.6 billion transaction authorizations through its front-end card processing systems (primarily for Visa and MasterCard) in 2007. Network Services added $1.9 billion to our bank card processing volume on 60 million transactions since
its acquisition. Additionally, Network Services earned revenues on 219 million transactions it authorized through its front-end card processing systems since its acquisition.



24



---

##### Table of Contents

On March 3, 2008, the Company acquired a majority interest in Collective Point of Sale Solutions
Ltd. (CPOS) for a net cash payment of $10.1 million. CPOS is a Canadian provider of payment processing services and secure point-of-sale solutions. This acquisition added approximately 5,100 Canadian merchants.

We also provide payroll processing services throughout the United States. At June 30, 2008 we processed payroll for 7,249 customers, an increase of
32.6% from 5,467 payroll customers at June 30, 2007. At December 31, 2007, we processed payroll for 6,209 payroll customers.

Increases in our direct sales force, including our Relationship Managers, have led to significant growth in the total merchants for whom we process and the gross margin generated by those merchants. Our sales managers are compensated based
on their success in growing the sales force and increasing the total merchant base in their regions. Our sales force grew from 952 Relationship Managers at December 31, 2006 and 1,117 at December 31, 2007, to 1,190 at June 30, 2008.
We measure the production of our sales force by gross margin installed, which reflects the expected annual gross profit from a merchant contract after deducting processing and servicing costs associated with that revenue. Our newly installed gross
margin for the six months ended June 30, 2008 increased 14.6% over the gross margin we installed during the six months ended June 30, 2007. Our installed margin has grown faster than merchant count due both to installing larger merchants,
and increases in margin per dollar processed.

As a result of our commission-only compensation system for our sales force, we are able to
increase the size of our sales force with minimal upfront costs. However, since we pay signing bonuses and commissions approximating 92% of the gross margin generated by a merchant in its first year, growth in merchant base consumes significant
capital, as it typically takes approximately one years processing to cover the outlays for signing bonuses, commissions and payroll taxes.

We have developed a number of proprietary payment processing systems to increase our operating efficiencies and distribute our processing and merchant data to our three main constituencies: our merchant base, our sales force and our
customer service staff. In 2001, we began providing authorization and data capture services to our merchants through our own front-end processing system, which we call HPS Exchange. In 2005, we began providing clearing, settlement and merchant
accounting services through our own internally developed back-end processing system, which we call Passport. Passport enables us to more effectively customize these services to the needs of our Relationship Managers and merchants.

During the three months ended June 30, 2008 and 2007, we processed approximately 82% and 73%, respectively, of our transactions through HPS
Exchange. At June 30, 2008 and 2007, we were processing approximately 98%, of our active bank card merchants on Passport. We completed converting substantially all of our bank card merchants to Passport during the second quarter of 2006. This
conversion has decreased our operating costs per transaction. With our conversion to Passport, our internally developed systems are providing substantially all aspects of most of our merchants processing needs, excluding Network Services.
Previously, we relied on third party vendors for many of these services including bank card authorization and data capture services, settlement and merchant accounting services. We will continue to process a minority of our transactions through
third party systems.

Our bankcard revenue is recurring in nature, as we typically enter into three-year service contracts with our card
processing merchants that, in order to qualify for the agreed-upon pricing, require the merchant to achieve bank card processing volume minimums. Most of our revenue is payment processing fees, which are a combination of a fee equal to a percentage
of the dollar amount of each Visa or MasterCard transaction we process plus a flat fee per transaction. We make mandatory payments of interchange fees to card-issuing banks through Visa and MasterCard and dues and assessment fees to Visa and
MasterCard. Our gross bankcard processing revenue, is largely driven by the cumulative growth in Visa and MasterCard volume processed by merchants with whom we have processing contracts; as such, we also generally benefit from consumers
increasing use of bank cards in place of cash and checks, and sales growth experienced by our retained bank card merchants. However, Network Services revenues are largely driven by the number of transactions it processes (whether settled, or only
authorized), not its processing volume. The larger merchants which comprise Network Services customer base pay on a per transaction basis for processing services.



25



---

##### Table of Contents

Same store sales growth, which represents the change in bank card processing volume for all bank card
merchants that were processing with us in the same month a year earlier, reflected a contraction of 0.1% in the three months ended June 30, 2008, compared to growth of 3.3% on average in the three months ended June 30, 2007. For the first
six months of 2008, same store sales growth was 0.3%. Same store sales growth results from the combination of the increasing use by consumers of bank cards for the purchase of goods and services at the point of sale, and sales growth experienced by
our retained bank card merchants. The following table compares our same store sales growth by quarter during 2008 and 2007 and for the 2007, 2006 and 2005 full years:



|                    |  |                        |   
|------------------- |  | ---------------------- | --
|                    |  | Same StoreSales Growth |   
|2005 full year      |  | 7.5                    | % 
|2006 full year      |  | 4.2                    | % 
|2007 full year      |  | 3.0                    | % 
|                    | 
|2007 first quarter  |  | 3.4                    | % 
|2007 second quarter |  | 3.3                    | % 
|2007 third quarter  |  | 3.6                    | % 
|2007 fourth quarter |  | 2.1                    | % 
|                    | 
|2008 first quarter  |  | 0.6                    | % 
|2008 second quarter |  | (0.1                   | )%

We attribute the declining rates of same store sales growth percentages, including the contraction
we experienced for the quarter ended June 30, 2008, to the impacts of a downturn in the housing market, rising inflation particularly from energy prices, restricted access to credit, historically low consumer sentiment and a soft labor market
leading to higher unemployment rates. Management believes that all of these factors have negatively impacted consumer disposable income and spending.

Second Quarter of 2008 Financial Results

For the three months ended June 30, 2008, we recorded net income of
$11.5 million, or $0.30 per diluted share, increases of 10.3% and 13.8%, respectively, from $10.4 million, or $0.26 per diluted share, in the three months ended June 30, 2007. The increase was primarily driven by revenues added by growth in our
transaction processing volume. The following is a summary of our financial results for the three months ended June 30, 2008:



| |  |  | Bank card processing volume during the three months ended June 30, 2008 increased 29.0% to $17.1 billion from $13.3 billion during the three months ended
June 30, 2007; however this included $1.9 billion of processing volume from Network Services. Excluding Network Services processing volume we received percentage-based revenues on processing volume of $15.2 billion, an increase of 14.0% over
the $13.3 billion processed in the three months ended June 30, 2007.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net revenue, which we define as total revenues less interchange fees and dues and assessments, increased 29.3% to $98.0 million during the three months ended
June 30, 2008 from $75.9 million during the three months ended June 30, 2007. The increase in net revenue was driven by the year-over-year increases in active merchants and processing volume, as well as the addition of revenues from
Network Services.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our processing and servicing costs for three months ended June 30, 2008 increased to 11.6% of our total revenues, from 9.8% of total revenues for the three
months ended June 30, 2007. Network Services processing and servicing costs were 71.5% of its total revenues, contributing to the overall increase in processing costs as a percentage of total revenues.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our income from operations, which we also refer to as operating income, grew to $19.0 million for the three months ended June 30, 2008 from $16.3 million for
the three months ended June 30, 2007. Our operating margin, which is measured as operating income divided by net revenue, was 19.4% for the three months ended June 30, 2008, compared to 21.5% for the three months ended June 30, 2007.
Network Services operating margin is significantly lower than our historic business, and will materially reduce our combined operating margins in future periods.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

Components of Revenue and Expenses

Revenue. Our revenues fall into three categories: gross card processing revenue, payroll processing revenue and equipment-related income.
Our gross card processing revenue primarily consists of discount, per-transaction (Network Services prices its card processing fees entirely on a per transaction basis) and periodic (primarily monthly) fees from the processing of bank card
transactions, primarily Visa and MasterCard transactions, for merchants. Gross card processing revenue also includes American Express and Discover fees, customer service fees, fees for processing chargebacks, termination fees on terminated
contracts, check processing fees, and other miscellaneous revenue. Revenues are recorded at the time service is provided.

Payroll
processing revenue includes fees charged by our subsidiary, Heartland Payroll Company, for payroll processing services, including check printing, direct deposit, related federal, state and local tax deposits and providing accounting documentation
and interest income earned on funds held for customers. Revenues are recorded at the time service is provided.

Equipment-related income
includes revenues from the sale, rental and deployment of bank card and check processing terminals. Since January 1, 2006, our equipment-related income also includes revenues from the sale of hardware, software and associated services for
prepaid card and stored-value card payment systems. Beginning October 19, 2007, we added revenues from the sale of hardware, software and associated services for campus payment solutions to our equipment-related income. Equipment revenues are
recorded at the time of shipment, or the provision of service. Most of these revenue items will tend to grow with our merchant growth.

Expenses. Our most significant expense is interchange fees, which are set by the Visa and MasterCard card networks, and are paid to the card issuing banks. For the majority of our bankcard processing, we do not offset bank
card processing revenues and interchange fees because our business practice is to advance the interchange fees to most of our merchants when settling their daily transactions (thus paying the full amount of the transaction to the merchant), and then
to collect our full discount fees from our merchants on the first business day of the next month. With the acquisition of Network Services, we will record a portion of our processing revenues net of interchange fees because the daily cash settlement
with the Network Services merchants will be net of interchange fees. We do not advance interchange fees to the Network Services merchants. Interchange fees are calculated as a percentage of the dollar volume processed plus a per transaction fee. We
also pay Visa and MasterCard network dues and assessments, which are calculated as a percentage of the dollar volume processed. Interchange fees and dues and assessments are recognized at the time transactions are processed. It is our policy to pass
along to our merchants any changes in interchange fees and card network dues and assessments. Since the card networks regularly adjust those rates, our gross processing revenue will increase or decrease, but all the impact will be paid to the card
issuing banks and our income from operations will not be affected.

Costs of services also include processing and servicing costs, customer
acquisition costs, and depreciation and amortization. Processing and servicing costs include:



| |  |  | processing costs, which are either paid to third parties, or represent the cost of our own authorization/capture and accounting/settlement systems. During the six
months ended June 30, 2008, third party costs represented approximately 68% of our total processing costs, up slightly from the six months ended June 30, 2007, with internal costs representing the remainder. Approximately 38% and 57%,
respectively, of our third-party processing costs in the three months ended June 30, 2008 and 2007 were paid to TSYS Acquiring Solutions, our largest third-party vendor;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | residual commission payments to our Relationship Managers, sales managers and trade associations, agent banks and value-added resellers, which are a percentage of
the gross margin we generated from our merchant contracts during the accounting period;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the costs of operating our service center, including telecommunications costs, personnel costs, occupancy costs, losses due to merchant defaults, depreciation and
amortization, and other direct merchant servicing costs; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

| |  |  | the costs of bank card terminals, check processing terminals, prepaid card and stored value hardware deployed, and merchant supplies.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------

Customer acquisition costs reflect the amortization over the initial three-year contract term of the cash signing bonus paid and the deferred
acquisition costs for vested Relationship Managers and sales managers, as well as changes in the accrued buyout liability, which reflect the impact of buying out residual commissions (see  Critical Accounting Estimates  Accrued
Buyout Liability) and volume attrition.

Depreciation and amortization expenses are primarily recognized on a straight-line basis
over the estimated useful life of the asset. We have made significant capital expenditures for computer hardware and software and such costs are generally depreciated over three to five years.

General and administrative expenses include salaries and wages and other administrative expenses. The two most significant elements in these expenses are
our information technology infrastructure costs and our marketing expenses. Beginning January 1, 2006, general and administrative expenses also include expenses recorded for share-based compensation under SFAS No. 123R.

Other income (expense) consists of interest income on cash and investments, the interest cost on our borrowings, the gains or losses on the disposal of
property, plant and equipment and other non-recurring income or expense items.

Critical Accounting Estimates

The discussion and analysis of our financial condition and results of operations are based on our condensed consolidated financial statements, which have
been prepared in accordance with accounting principles generally accepted in the United States. These condensed consolidated financial statements are unaudited. In our opinion, the unaudited condensed consolidated financial statements include all
normal recurring adjustments necessary for a fair presentation of our financial position at June 30, 2008, our results of operations, our changes in stockholders equity and our cash flows for the three months ended June 30, 2008 and
2007. Results of operations reported for interim periods are not necessarily indicative of the results to be expected for the year ended December 31, 2008. The preparation of these financial statements requires us to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenue and expenses. Actual results could differ from those estimates. Our significant accounting policies are more fully described in note 2 to our consolidated financial
statements included elsewhere in this report and in our annual report on Form 10-K for the year ended December 31, 2007. The critical accounting estimates described here are those that are most important to the depiction of our financial
condition and results of operations, including those whose application requires managements most subjective judgment in making estimates about the effect of matters that are inherently uncertain. The line items on our income statement and
balance sheet which are impacted by managements estimates are described below.

Revenue

Historically, we have paid 70% to 75% of our bank card processing revenues as interchange fees to the card issuing banks. Certain of our competitors
report their bank card processing revenues net of interchange fees. These competitor companies use net reporting because the card issuing banks make payments to the competitors net of those interchange fees, and the competitors pay this reduced
amount to their merchants in their daily cash settlement processes. For the majority of our processing, we do not offset bank card processing revenues and interchange fees because our business practice is to advance the interchange fees to most of
our merchants when settling their daily transactions (thus paying the full amount of the transaction to the merchant), and then to collect our full discount fees from our merchants on the first business day of the next month. We believe this policy
aids in new business generation, as our merchants benefit from bookkeeping simplicity. However, it results in our carrying a large receivable from our merchants at each period-end, and because a portion of the advances are made by our sponsor bank,
a corresponding but smaller payable to our sponsor bank. Both the receivable and the amounts due to sponsor banks are settled on the first business day after the period-end. As we are at risk for the receivables, we record the associated revenues on
a gross processing revenue basis in our income statements. With the acquisition of Network Services, we will record a portion of our processing revenues net of interchange fees because the daily cash settlement with the Network Services merchants
will be net of interchange fees. We do not advance interchange fees to the Network Services merchants.



28



---

##### Table of Contents

Capitalized Customer Acquisition Costs

Capitalized customer acquisition costs consist of (1) up-front signing bonuses paid to Relationship Managers and sales managers, referred to as the
salesperson or salespersons, for the establishment of new merchant relationships, and (2) deferred acquisition cost representing the estimated cost of buying out the commissions of vested salespersons at some point in the future. Pursuant to
Staff Accounting Bulletin Topic 13, Revenue Recognition, and the Financial Accounting Standards Board (FASB) Technical Bulletin No. 90-1, Accounting for Separately Priced Extended Warranty and Product Maintenance
Contracts, capitalized customer acquisition costs represent incremental, direct customer acquisition costs that are recoverable through gross margins associated with merchant contracts. The capitalized customer acquisition costs are amortized
using a method which approximates a proportional revenue approach over the initial three-year term of the merchant contract.

The amount of
the up-front signing bonus paid for new bank card merchant and payroll processing accounts is based on the estimated gross margin for the first year of the merchant contract. The gross signing bonuses paid during the six months ended June 30,
2008 and 2007 were $23.1 million and $21.2 million, respectively, and for the year ended December 31, 2007 were $43.6 million. The signing bonus paid, amount capitalized, and related amortization are adjusted at the end of the first year to
reflect the actual gross margin generated by the merchant contract during that year. The net signing bonus adjustments paid during the six months ended June 30, 2008 and 2007 were $0.9 million and $0.4 million, respectively, and for the year
ended December 31, 2007 were $1.1 million. Negative signing bonus adjustments result from the prior overpayment of signing bonuses, which are recovered from the relevant salesperson. The amount of signing bonuses paid which remained subject to
adjustment at June 30, 2008 and December 31, 2007 was $45.6 million and $41.8 million, respectively.

The deferred acquisition
cost is accrued over the first year of merchant processing, consistent with the build-up in the accrued buyout liability, which is described below.

Management evaluates the capitalized customer acquisition costs for impairment at each balance sheet date by comparing, on a pooled basis by vintage month of origination, the expected future net cash flows from underlying merchant
relationships to the carrying amount of the capitalized customer acquisition costs. If the estimated future net cash flows are lower than the recorded carrying amount, indicating an impairment of the value of the capitalized customer acquisition
costs, the impairment loss will be charged to operations. We have not recognized an impairment loss for the six months ended June 30, 2008 or the year ended December 31, 2007.

Accrued Buyout Liability

We pay our salespersons residual commissions based on the gross
margin generated from the monthly processing activity of merchants signed by them. We refer to these residual commissions as the owned portion of such commissions, or portfolio equity. The salesperson has no obligation to
perform additional services for the merchant for so long as the merchant continues processing with us. We accrue the buyout liability, which represents the estimated current settlement cost of buying out all vested and expected-to-vest salespersons
for the owned portion of such commissions. We also record a deferred acquisition cost asset related to those buyouts, and amortize that asset as an expense over the initial 3-year contract term.

We consider a salesperson to be vested once they have established merchant relationships that generate the equivalent of $10,000 of monthly gross margin.
Vested status entitles the salesperson to his or her residual commissions for as long as the merchant processes with us, even if the salesperson is no longer employed by us.

The accrued buyout liability is based on the merchants we have under contract at the balance sheet date, the gross margin we generated from those
accounts in the prior twelve months, the owned commission rate, and the fixed buyout multiple of 2.5 times the commissions. The liability related to a new merchant is therefore zero when the merchant is installed, and increases over the
twelve months following the installation date.



29



---

##### Table of Contents

For unvested salespersons, the accrued buyout liability is accrued over the expected vesting period;
however, no deferred acquisition cost is capitalized as future services are required in order to vest. In calculating the accrued buyout liability for unvested salespersons, we have assumed that 31% of unvested salespersons will vest in the future,
which represents our historical vesting rate. A 5% increase to 36% in the expected vesting rate would have increased the accrued buyout liability for unvested salespersons by $0.2 million at June 30, 2008 and December 31, 2007.

Buyout payments made to salespersons reduce the outstanding accrued buyout liability. Given our
view of the duration of the cash flows associated with a pool of merchant contracts, we believe that the benefits of such buyouts significantly exceed the cost, which typically represents 2 to 2 1/2years of commissions. If the cash flows associated with a pool of bought out contracts does not exceed this cost, we will incur an economic loss on our decision to buyout
the contracts. During the six months ended June 30, 2008 and 2007 we made buyout payments of approximately $3.2 million and $4.7 million, respectively, and during the 2007 full year, we made buyout payments of approximately $8.8 million. We
expect to make buyout payments in the future, subject to available cash, as such buyouts reduce the monthly payments we will have to make to our salespersons for such merchants in the future.

Merchant Deposits and Loss Reserves

Disputes
between a cardholder and a merchant periodically arise as a result of, among other things, the cardholders dissatisfaction with merchandise quality or merchant services. Such disputes may not be resolved in the merchants favor. In these
cases, the transaction is charged back to the merchant, which means the purchase price is refunded to the customer by the card-issuing bank and charged to the merchant. If the merchant is unable to fund the refund, we must do so. If the
Relationship Manager who installed the merchant is still employed by us, that Relationship Manager bears a portion of this loss through a reduction in our payment of residual commissions or signing bonuses to such Relationship Manager. We also bear
the risk of reject losses arising from the fact that we collect our fees from our merchants on the first day after the monthly billing period. If the merchant has gone out of business during such period, we may be unable to collect such fees. We
maintain cash deposits or require the pledge of a letter of credit from certain merchants, generally those with higher average transaction size where the card is not present when the charge is made or the product or service is delivered after the
charge is made, in order to offset potential contingent liabilities such as chargebacks and reject losses that would arise if the merchant went out of business. At June 30, 2008 and December 31, 2007, we held merchant deposits totaling
$18.3 million, and $14.1 million, respectively. Most chargeback and reject losses are charged to processing and servicing as they are incurred. However, we also maintain a loss reserve against losses including major fraud losses, which are both less
predictable and involve larger amounts. The loss reserve was established using historical loss rates, applied to recent processing volume. At June 30, 2008 and December 31, 2007, our loss reserve totaled $741,000 and $663,000 respectively.
Aggregate bank card merchant losses, including losses charged to operations and the loss reserve, were $2.6 million and $1.0 million for the six months ended June 30, 2008 and 2007, respectively, and were $2.8 million for the year ended
December 31, 2007.

Stock Options

We adopted SFAS No. 123 (revised 2004), Share-Based Payment(SFAS No. 123R) on January 1, 2006. This statement requires companies to expense employee share-based payments under the fair value method.
Pursuant to SFAS No. 123R, share-based compensation cost is measured at the grant date, based on the fair value of the award, and is recognized as expense over the requisite service period. We elected to adopt the
modified-prospective-transition method, as provided by SFAS No. 123R. Accordingly, prior period amounts have not been restated. Under this transitional method, we are required to record compensation expense for all awards granted after the date
of adoption using grant-date fair value estimated in accordance with the provisions of SFAS No. 123R and for the unvested portion of previously granted awards using the grant-date fair value estimated in accordance with the provisions of
SFAS No. 123.



30



---

##### Table of Contents

We estimate the grant date fair value of the stock options we issue using a Black-Scholes valuation
model. We determine an expected volatility assumption by referencing the average volatility experienced by six of our public company peers. We used an average of a peer group because we do not have sufficient historical volatility data related to
market trading of our own common stock. We estimate the expected life of a stock option based on the simplified method for plain-vanilla stock options as provided by the staff of the SEC in Staff Accounting Bulletins 107 and 110. The
simplified method is used because, at this point, we do not have sufficient historical information to develop reasonable expectations about future exercise patterns. Our dividend yield assumption is based on actual dividends expected to be paid over
the expected life of the stock option. Our risk-free interest rate assumption for stock options granted is determined by using U.S. treasury rates of the same period as the expected option term of each stock option. The weighted-average fair value
of options we granted during the six months ended June 30, 2008, and the years ended December 31, 2007 and 2006 were $6.19, $7.64 and $9.25, respectively. The fair value of options granted during the six months ended June 30, 2008,
and the years ended December 31, 2007 and 2006 was estimated at the grant date using the following weighted average assumptions:



|                        |  |                   |   |  |                   |   |  |                   |  
|----------------------- |  | ----------------- | - |  | ----------------- | - |  | ----------------- | -
|                        |  | 2008              |   |  | 2007              |   |  | 2006              |  
|Expected volatility     |  | 35                | % |  | 31                | % |  | 41                | %
|Expected life           |  | 2.5 to 3.75 years |   |  | 2.5 to 3.75 years |   |  | 2.5 to 3.75 years |  
|Dividends               |  | 1.27              | % |  | 0.90              | % |  | 0.40              | %
|Risk-free interest rate |  | 2.55              | % |  | 4.29              | % |  | 4.79              | %

Income Taxes

We account for income taxes pursuant to the provisions of Statement of Financial Accounting Standards No. 109, Accounting for Income Taxes.Under this method, deferred tax assets and liabilities are
recorded to reflect the future tax consequences attributable to the effects of differences between the carrying amounts of existing assets and liabilities for financial reporting and for income tax purposes. Judgments are required in determining the
amount and probability of future taxable income, which in turn is critical to a determination of whether a valuation reserve against the deferred tax asset or liability is appropriate.

The FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109(FIN No. 48), in June 2006. FIN No. 48 clarifies the accounting for the recognition and measurement of tax benefits associated with uncertain tax positions and defines criterion that an individual tax position must meet for
any part of that position to be recognized or continue to be recognized in the financial statements. An uncertain tax position exists if it is unclear how a transaction will be treated under tax law. FIN No. 48 was effective for fiscal years
beginning after December 15, 2006. We adopted FIN No. 48 on January 1, 2007 and as a result, recognized a $0.8 million reserve for unrecognized tax benefits related to uncertain tax positions as a liability on our consolidated balance
sheet, increased deferred tax assets by $0.3 million and recorded a cumulative effect adjustment to Retained Earnings of $0.5 million on January 1, 2007. At June 30, 2008, our reserve for unrecognized tax benefits related to uncertain tax
positions was $1.4 million.

We have not recorded any unrecognized tax benefits that would be reasonably possible to significantly increase
or decrease within 12 months of the reporting date. As of June 30, 2008, a total of $0.9 million unrecognized tax benefit would, if recognized, impact the effective tax rate.



31



---

##### Table of Contents

Results of Operations

Three Months Ended June 30, 2008 Compared to Three Months Ended June 30, 2007

The following table shows
certain income statement data as a percentage of revenue for the periods indicated (in thousands of dollars):



|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|----------------------------- |  | ------------------------------ | ------- | - | ----------------- | ----- | -- | ------------------------------ | - | ------- | ----------------- |  | ----- | ------ |  | - | ------ | - |  | ------ | --
|                              |  | Three MonthsEndedJune 30, 2008 |         |   | % of TotalRevenue |       |    | Three MonthsEndedJune 30, 2007 |   |         | % of TotalRevenue |  |       | Change | 
|                              |  |                                |         |   | Amount            |       |    | %                              |  
|Total Revenues                |  | $                              | 394,554 |   |                   | 100.0 | %  |                                | $ | 333,445 |                   |  | 100.0 | %      |  | $ | 61,109 |   |  | 18.3   | % 
|Costs of Services:            |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Interchange                   |  |                                | 282,377 |   |                   | 71.6  | %  |                                |   | 245,225 |                   |  | 73.5  | %      |  |   | 37,152 |   |  | 15.2   | % 
|Dues and assessments          |  |                                | 14,152  |   |                   | 3.6   | %  |                                |   | 12,398  |                   |  | 3.7   | %      |  |   | 1,754  |   |  | 14.1   | % 
|Processing and servicing      |  |                                | 45,953  |   |                   | 11.6  | %  |                                |   | 32,764  |                   |  | 9.8   | %      |  |   | 13,189 |   |  | 40.3   | % 
|Customer acquisition costs    |  |                                | 12,274  |   |                   | 3.1   | %  |                                |   | 11,383  |                   |  | 3.4   | %      |  |   | 891    |   |  | 7.8    | % 
|Depreciation and amortization |  |                                | 2,465   |   |                   | 0.6   | %  |                                |   | 1,661   |                   |  | 0.5   | %      |  |   | 804    |   |  | 48.4   | % 
|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Total costs of services       |  |                                | 357,221 |   |                   | 90.5  | %  |                                |   | 303,431 |                   |  | 91.0  | %      |  |   | 53,790 |   |  | 17.7   | % 
|General and administrative    |  |                                | 18,289  |   |                   | 4.6   | %  |                                |   | 13,735  |                   |  | 4.1   | %      |  |   | 4,554  |   |  | 33.2   | % 
|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Total expenses                |  |                                | 375,510 |   |                   | 95.2  | %  |                                |   | 317,166 |                   |  | 95.1  | %      |  |   | 58,344 |   |  | 18.4   | % 
|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Income from operations        |  |                                | 19,044  |   |                   | 4.8   | %  |                                |   | 16,279  |                   |  | 4.9   | %      |  |   | 2,765  |   |  | 17.0   | % 
|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Other income (expense):       |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Interest income               |  |                                | 169     |   |                   |      |    |                                |   | 517     |                   |  | 0.2   | %      |  |   | (348   | ) |  | (67.3  | )%
|Interest expense              |  |                                | (751    | ) |                   | (0.2  | )% |                                |   | (233    | )                 |  | (0.1  | )%     |  |   | (518   | ) |  | 222.3  | % 
|Other, net                    |  |                                | 1       |   |                   |      |    |                                |   | 5       |                   |  |      |        |  |   | (4     | ) |  | (80.0  | )%
|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Total other income (expense)  |  |                                | (581    | ) |                   | (0.2  | )% |                                |   | 289     |                   |  | 0.1   | %      |  |   | (870   | ) |  | (301.0 | )%
|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Income before income taxes    |  |                                | 18,463  |   |                   | 4.7   | %  |                                |   | 16,568  |                   |  | 5.0   | %      |  |   | 1,895  |   |  | 11.4   | % 
|Provision for income taxes    |  |                                | 6,994   |   |                   | 1.8   | %  |                                |   | 6,166   |                   |  | 1.8   | %      |  |   | 828    |   |  | 13.4   | % 
|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   
|Net income                    |  | $                              | 11,469  |   |                   | 2.9   | %  |                                | $ | 10,402  |                   |  | 3.1   | %      |  | $ | 1,067  |   |  | 10.3   | % 
|                              |  |                                |         |   |                   |       |    |                                |   |         |                   |  |       |        |  |   |        |   |  |        |   

Total Revenues. Total revenues increased by 18.3%, from $333.4 million in the
three months ended June 30, 2007 to $394.6 million in the three months ended June 30, 2008, primarily as a result of a $57.8 million, or 17.7%, increase in processing revenues. The breakout of our total revenues for the three months ended
June 30, 2008 and 2007 was as follows (in thousands of dollars):



|                               |  |                            |         |                       |   |         |  |   |        |  |      |  
|------------------------------ |  | -------------------------- | ------- | --------------------- | - | ------- |  | - | ------ |  | ---- | -
|                               |  | Three Months EndedJune 30, |         | Change fromPrior Year |  
|                               |  | 2008                       |         | 2007                  |   | Amount  |  | % |       
|Processing revenues, gross (a) |  | $                          | 384,130 |                       | $ | 326,329 |  | $ | 57,801 |  | 17.7 | %
|Payroll processing revenues    |  |                            | 3,015   |                       |   | 2,309   |  |   | 706    |  | 30.6 | %
|Equipment-related income       |  |                            | 7,409   |                       |   | 4,807   |  |   | 2,602  |  | 54.1 | %
|                               |  |                            |         |                       |   |         |  |   |        |  |      |  
|Total Revenues                 |  | $                          | 394,554 |                       | $ | 333,445 |  | $ | 61,109 |  | 18.3 | %
|                               |  |                            |         |                       |   |         |  |   |        |  |      |  



|(a) | Includes Visa and MasterCard bankcard processing revenues, AMEX fees, Discover fees, check processing fees, customer service fees and other miscellaneous revenue.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

The increase in processing revenues from $326.3 million in the three months ended June 30, 2007 to $384.1 million in
the three months ended June 30, 2008 was primarily due to higher bank card processing volume. Our bank card processing volume for the three months ended June 30, 2008 increased 29.0% to $17.1 billion, compared to $13.3 billion for the
three months ended June 30, 2007; however, the increase included $1.9 billion of settled processing volume from Network Services, which earns revenues on a per transaction basis. Excluding Network Services processing volume, we received
percentage-based revenues on processing volume of $15.2 billion, an increase of 14.0% over the $13.3 billion processed in the three months ended June 30, 2007. The 14.0% increase in bank card processing volume was attributable to a net increase
in bank card merchant accounts primarily as the result of the growth in our sales force, combined with improved production from our existing sales force as previous additions to the sales force gain experience and seasoning. Additionally, Network
Services earned revenues on the 61 million transactions it settled, and the 219 million transactions it authorized through its front-end card processing systems since we acquired that business. We report Network Services bank card
processing revenues net of dues and assessments because the daily cash settlement with Network Services merchants is on a net basis.



32



---

##### Table of Contents

Payroll processing revenues, which include fees earned on payroll processing services and interest income
earned on funds held for customers, increased by 30.6%, from $2.3 million in the three months ended June 30, 2007 to $3.0 million in the three months ended June 30, 2008, primarily due to the 32.6% increase in the number of payroll
processing customers from 5,467 at June 30, 2007 to 7,249 at June 30, 2008. Payroll processing revenues include processing fees and the interest income we earn on funds held for customers. Payroll processing fees increased by 39.5% from
$2.1 million in the three months ended June 30, 2007 to $2.9 million in the three months ended June 30, 2008, while interest income earned on funds held for customers decreased by 54.2% from $221,000 in the three months ended June 30,
2007 to $101,000 in the three months ended June 30, 2008 due to lower interest rates in the current period.

Equipment-related income
increased by 54.1%, from $4.8 million in the three months ended June 30, 2007 to $7.4 million in the three months ended June 30, 2008, due to growth in equipment sale revenues to new bank card merchants, the addition of equipment revenues
from our May 2008 acquisition of Network Services, and the addition of revenues from our October 2007 acquisition of General Meters Corporation campus payments solutions business. Revenues from prepaid card and stored-value card systems at our
Debitek, Inc. subsidiary for the three months ended June 30, 2008 were flat compared to the three months ended June 30, 2007.

Costs of services. Costs of services increased 17.7% from $303.4 million in the three months ended June 30, 2007 to $357.2 million in the three months ended June 30, 2008, due primarily to increases in
interchange fees and processing and servicing costs. Costs of services represented 90.5% of total revenues in the three months ended June 30, 2008, down from 91.0% in the three months ended June 30, 2007.

Interchange fees increased 15.2% from $245.2 million in the three months ended June 30, 2007 to $282.4 million in the three months ended
June 30, 2008, and represented 71.6% of total revenues in the three months ended June 30, 2008, compared to 73.5% in the three months ended June 30, 2007. The increase in interchange fees was primarily due to higher bank card
processing volume in the three months ended June 30, 2008. However, interchange fees as a percentage of total revenues declined due to the nature of Network Services bank card processing settlement practices. We report Network
Services bank card processing revenues net of interchange fees because our daily cash settlement with Network Services merchants is on a net basis.

Dues and assessments increased 14.1% from $12.4 million in the three months ended June 30, 2007 to $14.2 million in the three months ended June 30, 2008, also as the result of increased bank card
processing volume. Dues and assessments were 3.6% of total revenues in the three months ended June 30, 2008, compared to 3.7% in the three months ended June 30, 2007. We report Network Services bank card processing revenues net of dues and
assessments because the daily cash settlement with Network Services merchants is on a net basis.

Net revenue, which we define as
total revenues less interchange fees and dues and assessments, increased 29.3% from $75.8 million in the three months ended June 30, 2007 to $98.0 million in the three months ended June 30, 2008.

Processing and servicing expense for the three months ended June 30, 2008 increased by $13.2 million, or 40.3%, compared with the three months ended
June 30, 2007. The increase in processing and servicing expense included $6.3 million for Network Services and $0.8 million of higher chargeback losses during the three months ended June 30, 2008 as more merchants went out of business due
to weak economic conditions. The increase was also due to costs associated with the increased bank card processing volume, equipment costs of sales and increases in the costs of operating our service center, particularly the costs of support
personnel, including field servicing managers, and depreciation and amortization.

As a percentage of total revenue, processing and
servicing expense increased to 11.6% for the three months ended June 30, 2008 compared with 9.8% for the three months ended June 30, 2007. The increase in processing and servicing as a percentage of total revenue for the three months ended
June 30, 2008 reflects the addition of Network Services processing and servicing costs, partially offset by continued leveraging of our lower cost internally developed front-end processing system, HPS Exchange, and cost



33



---

##### Table of Contents

savings associated with our back-end processing system, Passport. Transactions processed on HPS Exchange represented approximately 82% of our total
processing transactions during the three months ended June 30, 2008, compared to 73% during the three months ended June 30, 2007. We expect the increasing share of HPS Exchange in our total bank card merchant base to continue in the
future.

Included in processing and servicing expense was $0.9 million of payroll processing costs in the three months ended June 30,
2008, an increase of 44.4% from $0.6 million recorded in the three months ended June 30, 2007. This increase was primarily due to the 32.6% increase in the number of payroll processing customers from 5,467 at June 30, 2007 to 7,249 at
June 30, 2008.

Customer acquisition costs increased 7.8% from $11.4 million in the three months ended June 30, 2007 to $12.3
million in the three months ended June 30, 2008. An increase in amortization of signing bonuses, mostly as a result of growth in new merchant accounts and our recent practice of paying newly hired Relationship Managers a higher signing bonus
percentage in exchange for reduced future residual commissions, was primarily responsible for the increase in the customer acquisition costs. The increase in the accrued buyout liability for the three months ended June 30, 2008 was lower than
the prior year three-month period due to a contraction in same stores sales growth and higher merchant attrition, including merchants who have gone out of business. Customer acquisition costs for the three months ended June 30, 2008 and 2007
included the following components (in thousands of dollars):



|                                                                |  |                            |        |   |      |   |        |  
|--------------------------------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ------ | -
|                                                                |  | Three Months EndedJune 30, |       
|                                                                |  | 2008                       |        |   | 2007 |  
|Amortization of signing bonuses, net                            |  | $                          | 9,622  |   |      | $ | 7,733  |  
|Amortization of capitalized customer deferred acquisition costs |  |                            | 3,729  |   |      |   | 3,458  |  
|Increase in accrued buyout liability                            |  |                            | 2,835  |   |      |   | 3,866  |  
|Capitalized customer deferred acquisition costs                 |  |                            | (3,912 | ) |      |   | (3,674 | )
|                                                                |  |                            |        |   |      |   |        |  
|Total Customer Acquisition Costs                                |  | $                          | 12,274 |   |      | $ | 11,383 |  
|                                                                |  |                            |        |   |      |   |        |  

Depreciation and amortization expenses increased $0.8 million, or 48.4%, to $2.5 million in the
three months ended June 30, 2008. The increase was primarily due to recording amortization of $0.4 million on the intangible assets and $0.1 million of depreciation and amortization on other assets acquired in the Network Services purchase.
Depreciation expense recorded on information technology equipment purchased to support the network and the continuing development of HPS Exchange and Passport also contributed to the increase. Additionally, we capitalized salaries and fringe
benefits and other expenses incurred by employees that worked on internally developed software projects. Amortization does not begin on the internally developed software until the project is complete and placed in service, at which time we begin to
amortize the asset over three to five years. The amount capitalized increased from $0.9 million in the three months ended June 30, 2007 to $1.4 million in the three months ended June 30, 2008. The total amount of capitalized costs for
projects placed in service in the three months ended June 30, 2008 and 2007 was $0.9 million and $1.2 million, respectively.

General and administrative. General and administrative expenses increased 33.2%, from $13.7 million in the three months ended June 30, 2007 to $18.3 million in the three months ended June 30, 2008. The increase was
primarily due to the addition of Network Services general and administrative expenses, adding personnel costs and marketing initiatives to continue building our corporate, information technology and marketing infrastructure, which are necessary to
support our growth and our marketing and product development initiatives and legal expenses. General and administrative expenses as a percentage of total revenue for the three months ended June 30, 2008 was 4.6%, an increase from 4.1% for the
three months ended June 30, 2007. Our payroll operations general and administrative expenses increased by 23.3%, from $1.0 million in the three months ended June 30, 2007 to $1.2 million in the three months ended June 30, 2008.



34



---

##### Table of Contents

Income from operations. For the reasons described above, our income from operations, which we also
refer to as operating income, grew from $16.3 million for the three months ended June 30, 2007 to $19.0 million for the three months ended June 30, 2008. Our operating margin, which is measured as operating income divided by net revenue,
was 19.4% for the three months ended June 30, 2008, compared to 21.5% for the three months ended June 30, 2007.

Interest
income. Interest income decreased from $517,000 in the three months ended June 30, 2007 to $169,000 in the three months ended June 30, 2008, due primarily to the use of cash to acquire Network Services and CPOS, as well as lower
interest rates. (see Liquidity and Capital Resources for more detail).

Interest expense. Interest expense for the
three months ended June 30, 2008 of $751,000 increased from interest expense of $233,000 for the three months ended June 30, 2007. The increase in interest expense for the three months ended June 30, 2008 was due to higher payables to
our sponsor banks and borrowings we incurred to fund the acquisition of Network Services. Most of our interest expense for the three months ended June 30, 2008 resulted from our practice of having our sponsor banks advance interchange fees to
most of our merchants. Until the second quarter of 2008, these advances to our merchants were funded first with our cash available for investment, then by incurring a payable to our sponsor banks when that cash has been expended. We pay the sponsor
banks the prime rate on these payables. To fund the purchase price for Network Services, during the second quarter of 2008 we suspended using our available cash to fund merchant advances and borrowed $75.0 million. See Liquidity and
Capital ResourcesCredit Facility for more detail on the borrowings.

Income Tax. Income taxes for the three months ended
June 30, 2008 were $7.0 million, reflecting an effective tax rate of 37.9%. This compares to an effective tax rate of 37.2% for the three months ended June 30, 2007, which resulted in income tax expense of $6.2 million. The higher
effective tax rate for the three months ended June 30, 2008 was due to increases in state income tax rates.

Net income. As a
result of the above factors, net income increased from $10.4 million for the three months ended June 30, 2007 to $11.5 million for the three months ended June 30, 2008.

Six Months Ended June 30, 2008 Compared to Six Months Ended June 30, 2007

The
following table shows certain income statement data as a percentage of revenue for the periods indicated (in thousands of dollars):



|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|----------------------------- |  | ---------------------------- | ------- | - | ----------------- | ----- | -- | ---------------------------- | - | ------- | ----------------- |  | ----- | ------ |  | - | ------- | - |  | ------ | --
|                              |  | Six MonthsEndedJune 30, 2008 |         |   | % of TotalRevenue |       |    | Six MonthsEndedJune 30, 2007 |   |         | % of TotalRevenue |  |       | Change | 
|                              |  |                              |         |   | Amount            |       |    | %                            |  
|Total Revenues                |  | $                            | 734,173 |   |                   | 100.0 | %  |                              | $ | 617,657 |                   |  | 100.0 | %      |  | $ | 116,516 |   |  | 18.9   | % 
|Costs of Services:            |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Interchange                   |  |                              | 527,654 |   |                   | 71.9  | %  |                              |   | 450,562 |                   |  | 72.9  | %      |  |   | 77,092  |   |  | 17.1   | % 
|Dues and assessments          |  |                              | 26,494  |   |                   | 3.6   | %  |                              |   | 22,857  |                   |  | 3.7   | %      |  |   | 3,637   |   |  | 15.9   | % 
|Processing and servicing      |  |                              | 82,882  |   |                   | 11.3  | %  |                              |   | 64,094  |                   |  | 10.4  | %      |  |   | 18,788  |   |  | 29.3   | % 
|Customer acquisition costs    |  |                              | 23,724  |   |                   | 3.2   | %  |                              |   | 21,774  |                   |  | 3.5   | %      |  |   | 1,950   |   |  | 9.0    | % 
|Depreciation and amortization |  |                              | 4,375   |   |                   | 0.6   | %  |                              |   | 3,385   |                   |  | 0.5   | %      |  |   | 990     |   |  | 29.2   | % 
|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Total costs of services       |  |                              | 665,129 |   |                   | 90.6  | %  |                              |   | 562,672 |                   |  | 91.1  | %      |  |   | 102,457 |   |  | 18.2   | % 
|General and administrative    |  |                              | 35,463  |   |                   | 4.8   | %  |                              |   | 28,034  |                   |  | 4.5   | %      |  |   | 7,429   |   |  | 26.5   | % 
|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Total expenses                |  |                              | 700,592 |   |                   | 95.4  | %  |                              |   | 590,706 |                   |  | 95.6  | %      |  |   | 109,886 |   |  | 18.6   | % 
|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Income from operations        |  |                              | 33,581  |   |                   | 4.6   | %  |                              |   | 26,951  |                   |  | 4.4   | %      |  |   | 6,630   |   |  | 24.6   | % 
|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Other income (expense):       |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Interest income               |  |                              | 469     |   |                   |      |    |                              |   | 976     |                   |  | 0.2   | %      |  |   | (507    | ) |  | (51.9  | )%
|Interest expense              |  |                              | (1,097  | ) |                   | (0.1  | )% |                              |   | (345    | )                 |  | (0.1  | )%     |  |   | (752    | ) |  | 218.0  | % 
|Other, net                    |  |                              | (79     | ) |                   |      |    |                              |   | (90     | )                 |  |      |        |  |   | 11      |   |  | (12.2  | )%
|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Total other income (expense)  |  |                              | (707    | ) |                   | (0.1  | )% |                              |   | 541     |                   |  | 0.1   | %      |  |   | (1,248  | ) |  | (230.7 | )%
|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Income before income taxes    |  |                              | 32,874  |   |                   | 4.5   | %  |                              |   | 27,492  |                   |  | 4.5   | %      |  |   | 5,382   |   |  | 19.6   | % 
|Provision for income taxes    |  |                              | 12,428  |   |                   | 1.7   | %  |                              |   | 10,238  |                   |  | 1.7   | %      |  |   | 2,190   |   |  | 21.4   | % 
|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   
|Net income                    |  | $                            | 20,446  |   |                   | 2.8   | %  |                              | $ | 17,254  |                   |  | 2.8   | %      |  | $ | 3,192   |   |  | 18.5   | % 
|                              |  |                              |         |   |                   |       |    |                              |   |         |                   |  |       |        |  |   |         |   |  |        |   



35



---

##### Table of Contents

Total Revenues. Total revenues increased by 18.9%, from $617.7 million in the six months ended
June 30, 2007 to $734.2 million in the six months ended June 30, 2008, primarily as a result of a $110.8 million, or 18.4%, increase in our bank card processing revenues. The breakout of our total revenues for the six months ended
June 30, 2008 and 2007 was as follows (in thousands of dollars):



|                                         |  |                          |         |                       |   |         |  |   |         |  |      |  
|---------------------------------------- |  | ------------------------ | ------- | --------------------- | - | ------- |  | - | ------- |  | ---- | -
|                                         |  | Six Months EndedJune 30, |         | Change fromPrior Year |  
|                                         |  | 2008                     |         | 2007                  |   | Amount  |  | % |        
|Bank card processing revenues, gross (a) |  | $                        | 713,918 |                       | $ | 603,079 |  | $ | 110,839 |  | 18.4 | %
|Payroll processing revenues              |  |                          | 6,846   |                       |   | 5,034   |  |   | 1,812   |  | 36.0 | %
|Equipment-related income                 |  |                          | 13,409  |                       |   | 9,544   |  |   | 3,865   |  | 40.5 | %
|                                         |  |                          |         |                       |   |         |  |   |         |  |      |  
|Total Revenues                           |  | $                        | 734,173 |                       | $ | 617,657 |  | $ | 116,516 |  | 18.9 | %
|                                         |  |                          |         |                       |   |         |  |   |         |  |      |  



|(a) | Includes Visa and MasterCard bankcard processing revenues, AMEX fees, Discover fees, check processing fees, customer service fees and other miscellaneous revenue
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

The increase in our gross bank card processing revenues from $603.1 million in the six months ended June 30, 2007 to
$713.9 million in the six months ended June 30, 2008 was primarily due to higher bank card processing volume. Our bank card processing volume for the six months ended June 30, 2008 increased 24.1% to $30.3 billion, compared to $24.5
billion for the six months ended June 30, 2007; however, the increase included $1.9 billion of settled processing volume from Network Services, which earns revenues on a per transaction basis. Excluding Network Services processing volume we
received percentage-based revenues on processing volume of $28.4 billion, an increase of 16.0% over the $24.5 billion processed in the six months ended June 30, 2007. The 16.0% increase in bank card processing volume was primarily attributable
to a net increase in bank card merchant accounts primarily as the result of the growth in our sales force, combined with improved production from our existing sales force as previous additions to the sales force gain experience and seasoning.
Additionally, Network Services earned revenues on the 61 million transactions it settled, and the 219 million transactions it authorized through its front-end card processing systems since we acquired that business. We report Network
Services bank card processing revenues net of dues and assessments because the daily cash settlement with Network Services merchants is on a net basis.

Payroll processing revenues increased by 36.0%, from $5.0 million in the six months ended June 30, 2007 to $6.8 million in the six months ended June 30, 2008, primarily due to the 32.6% increase in the
number of payroll processing customers from 5,467 at June 30, 2007 to 7,249 at June 30, 2008. Payroll processing revenues include processing fees and the interest income we earn on funds held for customers. Payroll processing fees
increased by 43.0% from $4.6 million in the six months ended June 30, 2007 to $6.6 million in the six months ended June 30, 2008 and interest income earned on funds held for customers decreased by 38.3% from $432,000 in the six months
ended June 30, 2007 to $267,000 in the six months ended June 30, 2008.

Equipment-related income of $13.4 million for the six
months ended June 30, 2008 increased 40.5% from $9.5 million for the six months ended June 30, 2007. This was primarily due to growth in equipment sale revenues to new bank card merchants, the addition of equipment revenues from our May
2008 acquisition of Network Services, and the addition of revenues from our October 2007 acquisition of General Meters Corporation campus payments solutions business. Revenues from prepaid card and stored-value card systems at our Debitek, Inc.
subsidiary for the six months ended June 30, 2008 were up 12.5% from the six months ended June 30, 2007.

Costs of services.Costs of services increased 18.2% from $562.7 million in the six months ended June 30, 2007 to $665.1 million in the six months ended June 30, 2008, due primarily to increases in interchange fees and processing and servicing
costs. Costs of services represented 90.6% of total revenues in the six months ended June 30, 2008 and 91.1% in the six months ended June 30, 2007.

Interchange fees increased 17.1% from $450.6 million in the six months ended June 30, 2007 to $527.7 million in the six months ended June 30, 2008, and represented 71.9% of total revenues in the six
months ended June 30, 2008 and 72.9% in the six months ended June 30, 2007. The increase in interchange fees was primarily due to higher bank card processing volume in the current year. However, interchange



36



---

##### Table of Contents

fees as a percentage of total revenues declined due to the nature of Network Services bank card processing settlement practices. We report Network
Services bank card processing revenues net of interchange fees because our daily cash settlement with Network Services merchants is on a net basis.

Dues and assessments increased 15.9% from $22.9 million in the six months ended June 30, 2007 to $26.5 million in the six months ended June 30, 2008, also as the result of increased bank card processing
volume. Dues and assessments were 3.6% of total revenues in the six months ended June 30, 2008 and 3.7% in the six months ended June 30, 2007. We report Network Services bank card processing revenues net of dues and assessments because the
daily cash settlement with Network Services merchants is on a net basis.

Net revenue, which we define as total revenues less
interchange fees and dues and assessments, increased 24.8% from $144.2 million in the six months ended June 30, 2007 to $180.0 million in the six months ended June 30, 2008.

Processing and servicing expense for the six months ended June 30, 2008 increased by $18.8 million, or 29.3%, compared with the six months ended
June 30, 2007. The increase in processing and servicing expense included $6.3 million for Network Services and $1.8 million of higher chargeback losses during the six months ended June 30, 2008 as more merchants went out of business due to
weak economic conditions. The increase was also due to costs associated with the increased bank card processing volume, equipment costs of sales and the costs of operating our service center, particularly the costs of support personnel including
field servicing managers and depreciation and amortization.

As a percentage of total revenue, processing and servicing expense was 11.3%
for the six months ended June 30, 2008 compared with 10.4% for the six months ended June 30, 2007. The increase in processing and servicing as a percentage of total revenue for the six months ended June 30, 2008 reflects the addition
of Network Services processing and servicing costs, partially offset by continued leveraging of our lower cost internally developed front-end processing system, HPS Exchange, and cost savings associated with our back-end processing system, Passport.
Transactions processed on HPS Exchange represented approximately 81% of our total processing transactions during the six months ended June 30, 2008, compared to 72% during the six months ended June 30, 2007. We expect the increasing share
of HPS Exchange in our total bank card merchant base to continue in the future and we also expect to realize the lower cost benefits of processing on Passport in future periods. Included in processing and servicing expense was $2.0 million of
payroll processing costs in the six months ended June 30, 2008, which increased 51.1% from $1.3 million recorded in the six months ended June 30, 2007.

Customer acquisition costs increased 9.0% from $21.8 million in the six months ended June 30, 2007 to $23.7 million in the six months ended June 30, 2008. An increase in amortization of signing bonuses,
mostly as a result of growth in new merchant accounts and our recent practice of paying newly hired Relationship Managers a higher signing bonus percentage in exchange for reduced future residual commissions, was primarily responsible for the
increase in the customer acquisition costs. The increase in the accrued buyout liability for the six months ended June 30, 2008 was lower than the prior year six-month period due to lower same stores sales growth and higher merchant attrition,
including merchants who have gone out of business. Customer acquisition costs for the six months ended June 30, 2008 and 2007 included the following components (in thousands of dollars):



|                                                                |  |                          |        |   |      |   |        |  
|--------------------------------------------------------------- |  | ------------------------ | ------ | - | ---- | - | ------ | -
|                                                                |  | Six Months EndedJune 30, |       
|                                                                |  | 2008                     |        |   | 2007 |  
|Amortization of signing bonuses, net                            |  | $                        | 18,535 |   |      | $ | 14,623 |  
|Amortization of capitalized customer deferred acquisition costs |  |                          | 7,338  |   |      |   | 6,630  |  
|Increase in accrued buyout liability                            |  |                          | 5,498  |   |      |   | 7,250  |  
|Capitalized customer deferred acquisition costs                 |  |                          | (7,647 | ) |      |   | (6,729 | )
|                                                                |  |                          |        |   |      |   |        |  
|Total Customer Acquisition Costs                                |  | $                        | 23,724 |   |      | $ | 21,774 |  
|                                                                |  |                          |        |   |      |   |        |  

Depreciation and amortization expenses increased 29.2%, from $3.4 million in the six months ended
June 30, 2007 to $4.4 million in the six months ended June 30, 2008. The increase was primarily due



37



---

##### Table of Contents

to recording amortization of $0.4 million on the intangible assets acquired in the Network Services purchase and depreciation expense recorded on information
technology equipment to support the network and the continuing development of HPS Exchange and Passport. Additionally, we capitalized salaries and fringe benefits and other expenses incurred by employees that worked on internally developed software
projects. Amortization does not begin on the internally developed software until the project is complete and placed in service, at which time we begin to amortize the asset over three to five years. The amount capitalized increased from $2.0 million
in the six months ended June 30, 2007 to $2.8 million in the six months ended June 30, 2008. The total amount of capitalized costs for projects placed in service in the six months ended June 30, 2008 and 2007 was $0.9 million and $1.3
million, respectively.

General and administrative. General and administrative expenses increased 26.5%, from $28.0 million in the
six months ended June 30, 2007 to $35.5 million in the six months ended June 30, 2008. The increase was primarily due to the addition of Network Services general and administrative expenses, adding personnel costs and marketing initiatives
to continue building our corporate, information technology and marketing infrastructure, which are necessary to support our growth and our marketing and product development initiatives and legal expenses. General and administrative expenses as a
percentage of total revenue for the six months ended June 30, 2008 was 4.8%, compared to 4.5% for the six months ended June 30, 2007. Our payroll operations general and administrative expenses increased by 24.6%, from $1.9 million in
the six months ended June 30, 2007 to $2.4 million in the six months ended June 30, 2008.

Income from operations. For the
reasons described above, our income from operations, which we also refer to as operating income, improved from $27.0 million for the six months ended June 30, 2007 to $33.6 million for the six months ended June 30, 2008. Our operating
margin, which is measured as operating income divided by net revenue, was 18.7% for the six months ended June 30, 2008 and the six months ended June 30, 2007.

Interest income. Interest income decreased from $976,000 in the six months ended June 30, 2007 to $469,000 in the six months ended June 30, 2008, due primarily to the use of cash to acquire Network
Services and CPOS, as well as lower interest rates. (see Liquidity and Capital Resources for more detail).

Interest
expense. Interest expense for the six months ended June 30, 2008 of $1.1 million increased from $345,000 in the six months ended June 30, 2007. The increase in interest expense for the six months ended June 30, 2008 was due to
higher payables to our sponsor banks and borrowings we incurred to fund the acquisition of Network Services. Most of our interest expense for the six months ended June 30, 2008 resulted from our practice of having our sponsor banks advance
interchange fees to most of our merchants. Until the second quarter of 2008, these advances to our merchants were funded first with our cash available for investment, then by incurring a payable to our sponsor banks when that cash has been expended.
We pay the sponsor banks the prime rate on these payables. To fund the purchase price for Network Services, during the second quarter of 2008 we suspended using our available cash to fund merchant advances and borrowed $75.0 million. See
Liquidity and Capital ResourcesCredit Facility for more detail on the borrowings.

Income Tax. Income taxes
for the six months ended June 30, 2008 were $12.4 million, reflecting an effective tax rate of 37.8%. This compares to an effective tax rate of 37.2% for the six months ended June 30, 2007, which resulted in income tax expense of $10.2
million. The higher effective tax rate for the six months ended June 30, 2008 was due to increases in state income tax rates.

Net
income. As a result of the above factors, net income increased from $17.3 million for the six months ended June 30, 2007 to $20.4 million for the six months ended June 30, 2008.



38



---

##### Table of Contents

Balance Sheet Information



|                                            |  |                |         |                  |   |        
|------------------------------------------- |  | -------------- | ------- | ---------------- | - | -------
|                                            |  | June 30,2008   |         | December 31,2007
|                                            |  | (in thousands)
|Selected Balance Sheet Data                 |  |                |         |                  |   |        
|                                            |  |               
|Cash and cash equivalents                   |  | $              | 40,142  |                  | $ | 35,508 
|Funds held for payroll customers            |  |                | 22,651  |                  |   | 24,201 
|Receivables, net                            |  |                | 156,276 |                  |   | 122,613
|Current tax asset                           |  |                | 4,739   |                  |   | 5,449  
|Capitalized customer acquisition costs, net |  |                | 76,376  |                  |   | 70,498 
|Property and equipment, net                 |  |                | 59,403  |                  |   | 50,248 
|Goodwill                                    |  |                | 58,774  |                  |   | 5,489  
|Intangible assets                           |  |                | 34,352  |                  |   | 481    
|Total assets                                |  |                | 468,782 |                  |   | 329,189
|                                            |  |               
|Due to sponsor banks                        |  |                | 98,182  |                  |   | 49,798 
|Accounts payable                            |  |                | 26,138  |                  |   | 20,495 
|Deposits held for payroll customers         |  |                | 22,651  |                  |   | 24,201 
|Due under credit facility:                  |  |                |         |                  |   |        
|Current portion                             |  |                | 56,250  |                  |   |       
|Long term portion                           |  |                | 18,750  |                  |   |       
|Accrued buyout liability:                   |  |                |         |                  |   |        
|Current portion                             |  |                | 11,006  |                  |   | 11,521 
|Long term portion                           |  |                | 29,015  |                  |   | 26,252 
|Total liabilities                           |  |                | 304,456 |                  |   | 163,520
|Total stockholders equity                  |  |                | 164,326 |                  |   | 165,669

June 30, 2008 Compared to December 31, 2007

Total assets increased $139.6 million, or 42.4%, to $468.8 million at June 30, 2008 from $329.2 million at December 31, 2007, primarily due to
increases in goodwill, intangible assets, receivables, property and equipment and capitalized customer acquisition costs. Cash and cash equivalents increased by $4.6 million or 13.1% (see Liquidity and Capital Resources for more
detail).

The $53.3 million increase in goodwill at June 30, 2008 and the $33.9 million increase in intangible assets at June 30,
2008 were due to our May 31, 2008 acquisition of Network Services for a net cash payment of $92.5 million and our March 3, 2008 acquisition of CPOS for a net cash payment of $10.1 million. We recorded goodwill of $43.8 million and
intangible assets of $33.4 million in the Network Services acquisition, and goodwill of $9.4 million and intangible assets of $1.1 million in the CPOS acquisition. The allocations of the Network Services and CPOS purchase prices are not final and
are subject to the completion of appraisals of tangible and intangible assets and therefore may be adjusted in accordance with Statement of Financial Accounting Standards No. 141, Business Combinations, as more information becomes
available.

Our receivables primarily are due from our bank card processing merchants and result from our practice of advancing interchange
fees to most of our merchants during the processing month and collecting those fees from our merchants at the beginning of the following month, as well as from transaction fees we charge merchants for processing transactions. Until the second
quarter of 2008, these advances to our merchants were funded first with our cash available for investment, then by incurring a payable to our sponsor banks when that cash has been expended. At June 30, 2008, we had not used any cash to fund
merchant advances. At December 31, 2007, we used $37.9 million of available cash to fund merchant advances. The amount due to sponsor banks for funding advances was $98.2 million at June 30, 2008 and $49.8 million at December 31,
2007. The payable to sponsor banks is repaid at the beginning of the following month out of the fees we collect from our merchants. Receivables from merchants also include receivables from the sale of point of sale terminal equipment and check
processing terminals.



39



---

##### Table of Contents

Receivables also include amounts resulting from the sale, installation, training and repair of cashless
payment system hardware and software for prepaid card and stored-value card payment systems and campus payment solutions.

Our total
receivables increased $33.7 million, or 27.5%, to $156.3 million at June 30, 2008 from $122.6 million at December 31, 2007 mostly due to receivables added by Network Services and higher monthly bank card processing volume in 2008. For the
month of June 2008, our processing volume was $5.2 billion excluding Network Services volume, compared to $4.7 billion of processing volume in the month of December 2007.

Capitalized customer acquisition costs increased $5.9 million, or 8.3%, from December 31, 2007 as a result of increases in the number of merchants we service.

Our borrowings at June 30, 2008 totaled $75.0 million. On May 30, 2008, we entered into an amended and restated credit agreement (the
Amended and Restated Credit Agreement) with JPMorgan Chase Bank, N.A., as administrative agent, and certain lenders who may become a party to the Credit Agreement from time to time. The Amended and Restated Credit Agreement provides for
a revolving credit facility in the aggregate amount of up to $50 million (the Revolving Credit Facility) and a term credit facility in the aggregate amount of up to $25 million (the Term Credit Facility). See
 Liquidity and Capital Resources  Credit Facility for more information on the Amended and Restated Credit Agreement.

On
May 30, 2008, we borrowed $50 million under the Revolving Credit Facility and $25 million under the Term Credit Facility. We applied all of the proceeds from these borrowings to finance the acquisition of Network Services. At June 30,
2008, there was $50 million outstanding under the Revolving Credit Facility and $25 million outstanding under the Term Credit Facility. Of the combined $75 million outstanding, $56.2 million was included in current borrowings and $18.8 million
was included in long-term borrowings at June 30, 2008. We had no borrowings outstanding at December 31, 2007.

Total
stockholders equity decreased $1.3 million from December 31, 2007 primarily due to repurchasing $18.0 million of treasury shares and declaring $6.7 million in dividends on our common stock. Our net income of $20.4 million recorded for the
six months ended June 30, 2008 partially offset these declines. On February 28, 2008, our Board of Directors resolved to retire all common shares repurchased and include the retired shares in our authorized and unissued shares. Until
February 28, 2008, the final disposition of the repurchased shares had not been decided. The excess of the purchase price of the treasury stock over the stated value was allocated between additional paid-in capital and retained earnings. The
pro rata portion of additional paid-in capital related to the treasury stock was not sufficient to fully absorb the cost of the treasury stock and the amount of the resulting charge to retained earnings resulted in an accumulated deficit as of
June 30, 2008.

Liquidity and Capital Resources

General. Liquidity and capital resource management is a process focused on providing the funding we need to meet our short and long-term cash and working capital needs. We have used our funding sources
to build our merchant portfolio and our servicing technology platforms with the expectation that these investments will generate cash flows sufficient to cover our working capital needs and other anticipated needs for capital.

Our cash requirements include funding payments to salespersons for signing bonuses, residual commissions and residual buyouts, paying interest expense
and other operating expenses, including taxes, constructing our new service center and investing in building our infrastructure. At times, we have used cash to repurchase our common stock. We could in the future use cash for other unspecified
acquisitions of related businesses or assets.

As of May 31, 2008, we acquired the net assets of the Network Services Business unit of
Alliance Data Network Services LLC (Alliance), for a cash payment of $77.5 million plus the net working capital of Network Services on the closing date, for a total purchase price of $92.5 million. The acquisition was financed through a
combination of cash on hand and our credit facilities. We believe the acquisition will be



40



---

##### Table of Contents

non-dilutive to earnings in 2008 and accretive thereafter. Network Services provides processing of credit and debit cards to individual and national
merchants, primarily in the petroleum industry. The Network Services acquisition will provide us with a substantial portfolio of merchants in the petroleum industry segment. Network Services settled 604 million transactions representing over
$17 billion of total annual Visa and MasterCard bank card processing volume in 2007. In addition to settling Visa and MasterCard transactions, Network Services processes a wide range of payment transactions for its predominantly petroleum customer
base, including providing approximately 2.6 billion transaction authorizations through its front-end card processing systems (primarily for Visa and MasterCard) in 2007.

On March 3, 2008, we acquired a majority interest in Collective Point of Sale Solutions Ltd. (CPOS) for a net cash payment of $10.1 million. CPOS is a Canadian provider of payment processing services
and secure point-of-sale solutions. This acquisition provides us an entrée into the Canadian credit and debit card processing market. We are now able to service merchants that have locations in both the United States and Canada. We do not
expect the acquisition of CPOS to have a material impact on our 2008 revenues or net income. On October 19, 2007, we acquired General Meters Corporation (General Meters) for a net cash payment of $6.0 million. The General Meters
acquisition provided us with a ready customer base of colleges and universities for our campus card product. General Meters was combined with our subsidiary Debitek Inc., which provides prepaid card and stored value solutions.

Other than borrowings to fund our acquisition of Network Services, our cash needs are funded primarily by cash flow from our operating activities and our
agreement with our sponsor banks to fund merchant advances. We believe that our current cash and investment balances, cash generated from operations and our agreement with our sponsor banks to fund merchant advances will provide sufficient liquidity
to meet our anticipated needs for capital for at least the next twelve months, and currently anticipate no liquidity challenges over a longer term. On June 30, 2008, our credit facilities, which total $75.0 million, were fully borrowed.
However, the credit facility provides for an increase of $25 million upon the prior approval of the administrative agent. See  Credit Facility for more details.

Our working capital, defined as current assets less current liabilities, was negative at June 30, 2008 due to financing the Network Services
acquisition with cash and predominately current borrowings. Working capital was positive at December 31, 2007.

At June 30, 2008,
we had cash and cash equivalents totaling $40.1 million, compared to cash and cash equivalents of $35.5 million at December 31, 2007.

Each funding source and use is described in more detail below.

Cash Flow Provided by Operating Activities. We
reported net cash provided by operating activities of $66.8 million in the six months ended June 30, 2008, compared to net cash provided by operating activities of $37.5 million in the six months ended June 30, 2007. The most significant
contributor to the increase in cash provided by operating activities for the six months ended June 30, 2008 was an increase in due to sponsor banks. The increase in the amounts due sponsor banks was mostly due to using available cash to fund
the acquisitions of Network Services and CPOS, as well as treasury stock purchases during the six months ended June 30, 2008. Also contributing favorably to cash provided by operating activities was our net income for the six-month period as
adjusted for depreciation and amortization, additions to loss reserves, provision for doubtful receivables, share-based compensation expense, and deferred taxes.

Other major determinants of operating cash flow are net signing bonus payments, which consume increasing amounts of operating cash as our new merchant installation activity rises, and payouts on the accrued buyout
liability, which represent the costs of buying out residual commissions owned by our salespersons. See  Critical Accounting Estimates  Capitalized Customer Acquisition Costs and  Critical Accounting Estimates
 Accrued Buyout liability for more information. Net signing bonuses of $24.1 million and $21.6 million, respectively, were paid in the six months ended June 30, 2008 and 2007. In the six months ended June 30, 2008 and 2007, we
reduced the accrued buyout liability by making buyout payments of $3.3 million and $4.7 million, respectively.



41



---

##### Table of Contents

Contained within other changes in operating assets and liabilities are the changes in our receivables and
due to sponsor banks. Until the second quarter of 2008, advances of interchange fees, which generate a receivable from our merchants, were funded first from our available cash, then by incurring a payable to our sponsor banks when that cash has been
expended. The payable to the sponsor banks is repaid at the beginning of the following month out of the fees we collect from our merchants. At June 30, 2008, we had not used any cash to fund merchant advances. At December 31, 2007, we used
$37.9 million of available cash to fund merchant advances. The amount due to sponsor banks for funding advances was $98.2 million at June 30, 2008 and $49.8 million at December 31, 2007. During the six months ended June 30, 2008, our
receivables, excluding Network Services, increased $10.9 million, while we increased our payable to sponsor banks by $48.3 million. The increase in the June 30, 2008 payable to sponsor banks was applied in funding the purchase prices to acquire
Network Services and CPOS, and the $18.0 million cost to repurchase treasury stock during the six months ended June 30, 2008.

Our
reported cash flow from operating activities for both periods was impacted by the cash flow reporting requirements of SFAS No. 123R and SFAS No. 95, Statement of Cash Flow, as amended. These statements require the amount of tax
benefits resulting from employees exercising non-qualified stock options and making disqualifying dispositions of shares acquired through their exercise of incentive stock options in excess of the amount of SFAS No. 123R compensation cost
recognized (referred to as excess tax benefits in this document), to be classified as a cash inflow from financing activities on our Statement of Cash Flow and a cash outflow from operating activities. For the six months ended
June 30, 2008 and 2007, our operating cash flow was reduced by the classification of $0.8 million and $3.8 million, respectively, of excess tax benefits as cash inflow from financing activities.

Cash Flow Used in Investing Activities. Net cash used in investing activities was $115.0 million for the six months ended June 30,
2008, compared to $15.5 million for the six months ended June 30, 2007. In May 2008, we acquired Network Services for a net cash payment of $92.5 million and in March 2008, we acquired CPOS for a net cash payment of $10.1 million. During each
six-month period, we used cash to fund capital expenditures. Total capital expenditures for the six months ended June 30, 2008 were $12.4 million, compared to $14.0 million invested in the six months ended June 30, 2007. Capital
expenditures include costs related to construction of our new Service Center facility, which commenced in 2006 and completed Phase I in December 2007. During the six months ended June 30, 2008 and 2007, we spent cash of $4.2 million and $8.7
million, respectively, on our new Service Center. See Contractual Obligations for more detail regarding cumulative cash outlays and expected future funding requirements related to our new Service Center. We also continued building
our technology infrastructure, primarily for hardware and software needed for the expansion of HPS Exchange and Passport. We anticipate that these expenditures will continue near current levels as we further develop our technology.

Cash Flow Provided by (Used In) Financing Activities. Net cash provided by financing activities was $52.9 million for the six months ended
June 30, 2008, which compares to net cash used in financing activities of $10.8 million for the six months ended June 30, 2007. Cash flow from financing activities for the six months ended June 30, 2008 was positive primarily due to
proceeds from borrowings under our Credit Facility. See  Credit Facility for more details on these borrowings and the application of funds borrowed. Cash flow from financing activities for the six months ended June 30, 2007
was negative primarily due to common stock repurchases. See  Common Stock Repurchases for more information on our common stock repurchases authorization.

We used $18.0 million of cash to repurchase 781,584 shares of our common stock during the six months ended June 30, 2008, compared to $15.3 million
of cash to repurchase 606,500 shares of our common stock during the six months ended June 30, 2007. During the six months ended June 30, 2008 and 2007, employees exercised stock options generating cash proceeds in the aggregate of $1.8
million and $4.5 million, respectively. Cash proceeds received from the exercise of employee stock options were applied to repurchase shares of our common stock.

Cash dividends paid in the six months ended June 30, 2008 were $6.7 million, compared to dividends declared of $3.8 million in the six months ended June 30, 2007. See  Dividends on Common
Stock for more information on our common stock dividends.



42



---

##### Table of Contents

Financing cash for both periods were favorably impacted by excess tax benefits which resulted from
employees exercising non-qualified stock options and making disqualifying dispositions of shares acquired through their exercise of incentive stock options. During the six months ended June 30, 2008 and 2007, we reported as a financing cash
inflow, $0.8 million and $3.8 million, respectively, of excess tax benefits resulting from employees exercising stock options. See  Cash Flow Provided by (Used in) Operating Activities for more detail.

Credit Facility. On May 30, 2008, we entered into an amended and restated credit agreement (the Amended and Restated Credit
Agreement) with JPMorgan Chase Bank, N.A., as administrative agent, and certain lenders who may become a party to the Credit Agreement from time to time. The Amended and Restated Credit Agreement amended and restated in its entirety the
previous credit agreement entered into on September 5, 2007 between the same parties that are parties to the Amended and Restated Credit Agreement.

The Amended and Restated Credit Agreement provides for a revolving credit facility in the aggregate amount of up to $50 million (the Revolving Credit Facility), of which up to $5 million may be
used for the issuance of letters of credit and up to $5 million is available for swing line loans. Upon the prior approval of the administrative agent, we may increase the total commitments by $25 million for a total commitment under the
Revolving Credit Facility of $75 million. The Revolving Credit Facility is available to us on a revolving basis commencing on May 30, 2008 and ending on September 4, 2012.

The Amended and Restated Credit Agreement also provides for a term credit facility in the aggregate amount of up to $25 million (the Term
Credit Facility). The Term Credit Facility requires amortizing payments in the amount of $2,083,333 on the last business day of each fiscal quarter commencing March 31, 2009. All principal and interest not previously paid on the Term
Credit Facility will mature and be due and payable on December 31, 2011. Amounts borrowed and repaid under the Term Credit Facility may not be re-borrowed.

The Amended and Restated Credit Agreement contains covenants, which include our maintenance of certain leverage and fixed charge coverage ratios, limitations on our indebtedness, liens on our properties and assets,
our investments in, and loans to, other business units, our ability to enter into business combinations and asset sales, and certain other financial and non-financial covenants. These covenants also apply to our subsidiaries.

Under the terms of the Amended and Restated Credit Agreement, we may borrow, at our option, at interest rates equal to one, two, three or six month
adjusted LIBOR rates or equal to the greatest of prime, the secondary market rate for three month certificates of deposits plus 1% and the federal funds rate plus 0.50%, in each case plus a margin determined by our current leverage ratio.

The Revolving Credit Facility may be used to finance future construction projects and acquisitions in accordance with the terms of the
Credit Agreement and for our other working capital needs and general corporate purposes. On May 30, 2008, the Company borrowed $50 million under the Revolving Credit Facility and $25 million under the Term Credit Facility. All of the
proceeds of both such borrowings were applied to finance and pay expenses related to the acquisition of Network Services. At June 30, 2008, there was $50 million outstanding under the Revolving Credit Facility and $25 million outstanding
under the Term Credit Facility.

Common Stock Repurchases.On January 13, 2006, our Board of Directors authorized
management to repurchase up to the lesser of (a) 1,000,000 shares of our common stock or (b) $25,000,000 worth of our common stock in the open market. On August 1, 2006, our Board of Directors authorized management to repurchase up to
an additional 1,000,000 shares of our common stock in the open market using proceeds from the issuance of stock options. On May 3, 2007, the Board of Directors eliminated the restriction in the August 1, 2006
repurchase authorization which required management to use only proceeds from the issuance of stock options for repurchases, and increased the total remaining authorized number of shares to be repurchased to 2,000,000. The Board of Directors
authorized management to purchase up to 1,000,000 shares at purchase prices within managements discretion. We intend to use these authorizations to repurchase shares opportunistically as a means of offsetting dilution from shares issued upon
the exercise



43



---

##### Table of Contents

of options under employee benefit plans, and to use cash to take advantage of declines in the Companys stock price. We have no obligation to
repurchase shares under the authorization, and the specific timing and amount of the stock repurchase will vary based on market conditions, securities law limitations and other factors. The stock repurchase will be executed utilizing general
corporate funds.

Under these authorizations, we repurchased an aggregate of 2,574,284 shares of our common stock during the years ended
December 31, 2006 and 2007 and the six months ended June 30, 2008 at a cost of $61.9 million, or average cost of $24.04 per share. We did not make any purchases of our common stock for the three months ended June 30, 2008.

During the six months ended June 30, 2008 and 2007, we repurchased 781,584 shares and 606,500 shares, respectively, of our common stock at
average per share costs of $23.02 and $25.24. At June 30, 2008, we have remaining authorization to repurchase up to 525,716 additional shares of our common stock.

Dividends on Common Stock.The following table summarizes quarterly cash dividends declared and paid on our common stock during 2008 and 2007:



|                                       |  |                   |  |                    |  |                             |      
|-------------------------------------- |  | ----------------- |  | ------------------ |  | --------------------------- | -----
|Date Declared                          |  | Record Date       |  | Date paid          |  | Amount PaidPer Common Share
|Three Months Ended June 30, 2008:     
|February 13, 2008                      |  | February 28, 2008 |  | March 15, 2008     |  | $                           | 0.09 
|April 30, 2008                         |  | May 23, 2008      |  | June 15, 2008      |  | $                           | 0.09 
|                                      
|Twelve Months Ended December 31, 2007:
|February 12, 2007                      |  | February 23, 2007 |  | March 15, 2007     |  | $                           | 0.05 
|May 3, 2007                            |  | May 25, 2007      |  | June 15, 2007      |  | $                           | 0.05 
|July 30, 2007                          |  | August 24, 2007   |  | September 15, 2007 |  | $                           | 0.075
|October 31, 2007                       |  | November 23, 2007 |  | December 15, 2007  |  | $                           | 0.075

On August 5, 2008, our Board of Directors declared a quarterly cash dividend of $0.09 per
share of common stock, payable on September 15, 2008 to stockholders of record as of August 22, 2008.

Contractual
Obligations.The Visa and MasterCard networks generally allow chargebacks up to four months after the later of the date the transaction is processed or the delivery of the product or service to the cardholder. As the majority of our
transactions involve the delivery of the product or service at the time of the transaction, a good estimate of our exposure to chargebacks is the last four months processing volume on our portfolio, which was $21.9 billion for the four months
ended June 30, 2008 and $17.9 billion for the four months ended December 31, 2007. However, for the four months ended June 30, 2008 and December 31, 2007, we were presented with $11.8 million and $10.5 million, respectively, of
chargebacks by issuing banks. In the six months ended June 30, 2008 and the 2007 full year, we incurred bankcard merchant credit losses of $2.6 million and $2.8 million, respectively, on total dollar volume processed of $30.3 billion and $51.9
billion, respectively. These credit losses are included in processing and servicing expense in our consolidated statements of income.



44



---

##### Table of Contents

The following table reflects our significant contractual obligations as of June 30, 2008:



|                                     |  |                        |        |                 |   |             |  |             |        |                |   |       |  |   |      
|------------------------------------ |  | ---------------------- | ------ | --------------- | - | ----------- |  | ----------- | ------ | -------------- | - | ----- |  | - | -----
|                                     |  | Payments Due by Period
|Contractual Obligations              |  | Total                  |        | Less than1 year |   | 1 to 3years |  | 3 to 5years |        | Morethan5years
|                                     |  | (in thousands)        
|Processing providers (a)             |  | $                      | 11,162 |                 | $ | 5,728       |  | $           | 5,434  |                | $ |      |  | $ |     
|Telecommunications providers         |  |                        | 4,050  |                 |   | 2,736       |  |             | 1,314  |                |   |      |  |   |     
|Office and equipment leases          |  |                        | 19,546 |                 |   | 4,521       |  |             | 7,739  |                |   | 3,729 |  |   | 3,557
|Term Credit Facility                 |  |                        | 25,000 |                 |   | 6,250       |  |             | 16,667 |                |   | 2,083 |  |   |     
|Land, construction and equipment (b) |  |                        | 13,823 |                 |   | 13,823      |  |             |       |                |   |      |  |   |     
|                                     |  |                        |        |                 |   |             |  |             |        |                |   |       |  |   |      
|                                     |  | $                      | 73,581 |                 | $ | 33,058      |  | $           | 31,154 |                | $ | 5,812 |  | $ | 3,557
|                                     |  |                        |        |                 |   |             |  |             |        |                |   |       |  |   |      



|(a) | We have agreements with several third-party processors to provide to us on a non-exclusive basis payment processing and transmittal, transaction authorization and data capture
services, and access to various reporting tools. Our agreements with third-party processors may require us to submit a minimum monthly number of transactions or volume for processing. If we submit a number of transactions or volume that is lower
than the minimum, we are required to pay them the fees that they would have received if we had submitted the required minimum number or volume of transactions.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | These amounts relate to contractual commitments we have for developing land and constructing our new Service Center in Jeffersonville, Indiana. Additional contractual commitments
will be entered into as we progress with the development of this site. Through June 30, 2008, we have spent approximately $35.7 million of our cash on our new Service Center, including $1.7 million to acquire land, and over the next twelve
months we expect to spend approximately $28.0 million more on its development, including the contractual obligations in the above table.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, we record a payable to our sponsor banks each month in conjunction with our monthly processing activities. This amount was $98.2 million as of June 30, 2008. This amount is repaid on the first
business day of the following month out of the fees collected from our merchants. We also have $50.0 million outstanding under our Revolving Credit Facility at June 30, 2008 (see  Credit Facility for terms).

Unrecognized Tax Benefits.At June 30, 2008, we had gross tax effected unrecognized tax benefits of approximately $1.4 million. See
 Critical Accounting Estimates  Income Taxes. As of June 30, 2008, we are unable to make reasonably reliable estimates of the period of cash settlement with the respective taxing authority, hence the unrecognized tax
benefits has been excluded from the above commitment and contractual obligations table.

Legal and Regulatory Considerations

In the ordinary course of our business, we are party to various legal actions, which we believe are incidental to the operation of our business. We
believe that the outcome of the proceedings to which we are currently a party will not have a material adverse effect on our financial position, results of operations or cash flows.

Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Risk.Our
primary market risk exposure is to changes in interest rates. Until the second quarter of 2008, advances of interchange fees to our merchants were funded first from our available cash, then by incurring a payable to our sponsor banks when that cash
has been expended. The payable to the sponsor banks bears interest at the prime rate and is repaid at the beginning of the following month out of the fees we collect from our merchants. The amount due to sponsor banks for funding advances was $98.2
million at June 30, 2008. During the quarter ended June 30, 2008 the average daily interest-bearing balance of that payable to sponsor banks was approximately $38.5 million. Based on this average payable, a hypothetical 100 basis point
change in short-term interest rates would result in a change of approximately $385,000 in annual pre-tax income.

While the bulk of our
cash and cash-equivalents are held in checking accounts or money market funds, we do hold certain fixed-income investments with maturities of up to three years. At June 30, 2008, a hypothetical 100 basis point increase in short-term interest
rates would result in an increase of approximately $47,000 in annual pre-tax income from money market fund holdings, but a decrease in the value of fixed-rate investments of approximately $39,000. A hypothetical 100 basis point decrease in
short-term interest rates would result in a decrease of approximately $47,000 in annual pre-tax income from money market funds, but an increase in the value of fixed-rate instruments of approximately $39,000.



45



---

##### Table of Contents

Foreign Currency Risk. While substantially all of our business is conducted in U.S.
dollars, our Canadian processing subsidiary, CPOS, conducts its operations in Canadian dollars. Consequently, a portion of CPOS revenues and expenses may be affected by fluctuations in foreign currency exchange rates. We are also affected by
fluctuations in exchange rates on assets and liabilities related to our CPOS subsidiary. We have not hedged our translation risk on foreign currency exposure. For the six months ended June 30, 2008, foreign currency exposures had an immaterial
impact on our revenues and our net income. At June 30, 2008, fluctuations in exchange rates on CPOS assets and liabilities reduced our Other Comprehensive Income by $205,000, net of taxes.

We do not hold or engage in the trading of derivative financial, commodity or foreign exchange instruments.

Office Facilities

At June 30, 2008, we owned
one facility and leased ten facilities, which we use for operational, sales and administrative purposes.

Our principal executive offices
are located in approximately 9,300 square feet of leased office space on Nassau Street in Princeton, New Jersey. The Nassau Street lease expires in May 2013.

We own 35 acres of land in Jeffersonville, Indiana, on which we completed constructing 96,000 square feet of office space for the first phase of our new service center, which opened for operation in December 2007. We
are currently building an additional 125,000 square feet of multi-use space on the site of our Jeffersonville service center.

We also
lease the following facilities as of June 30, 2008:



|                                  |  |            |  |                                         
|--------------------------------- |  | ---------- |  | ----------------------------------------
|Location                          |  | SquareFeet |  | Expiration                              
|Alpharetta, GA                    |  | 3,008      |  | November 30, 2010                       
|Chattanooga, Tennessee            |  | 9,461      |  | January 31, 2009                        
|Cleveland, Ohio                   |  | 15,940     |  | June 30, 2012                           
|Colorado Springs, Colorado        |  | 10,431     |  | December 31, 2009                       
|Frisco, Texas                     |  | 18,456     |  | October 31, 2008                        
|Jeffersonville, Indiana           |  | 27,040     |  | between June 30, 2009 and April 30, 2009
|Johnson City, Tennessee           |  | 45,000     |  | October 22, 2010                        
|Phoenix, Arizona                  |  | 1,284      |  | March 31, 2010                          
|Plano, Texas                      |  | 42,336     |  | May 31, 2015                            
|West Windsor Township, New Jersey |  | 5,288      |  | May 2013                                

Each of these leases is renewable, except Frisco, Texas. The Frisco facility is being replaced by
the Plano, Texas facility. The leased facility in Jeffersonville is being replaced by our new service center.

We believe that our
facilities are suitable and adequate for our current business operations and, if necessary, could be replaced with little disruption to our company. We periodically review our space requirements and may acquire new space to meet our business needs
or consolidate and dispose of or sublet facilities which are no longer required.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

See Managements Discussion and Analysis of Financial Condition and Results of Operations Quantitative and Qualitative Disclosures About Market Risk.



46



---

##### Table of Contents

|Item 4. | Controls and Procedures
|------- | -----------------------

Evaluation of Disclosure Controls and
Procedures

Under the supervision and with the participation of the Companys management, including its Chief Executive Officer
(CEO) and Chief Financial Officer (CFO), the Company evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended
(the Exchange Act)). Based upon that evaluation, the CEO and CFO concluded that, as of the end of the period covered by this report, the Companys disclosure controls and procedures were effective and provided reasonable assurance
that the information required to be disclosed by the Company in reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms.

Any system of controls, however well designed and operated, can provide only reasonable, and not absolute, assurance that the objectives of the system
will be met. In addition, the design of any control system is based, in part, upon certain assumptions about the likelihood of future events. Because of these and other inherent limitations of control systems, there is only reasonable assurance that
the Companys controls will succeed in achieving their goals under all potential future conditions.

Changes in Internal Controls

During the quarter ended June 30, 2008, there has been no change in the Companys internal controls over financial reporting (as defined in
Rule 13 a-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, the Companys internal controls over financial reporting.



47



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

In the normal course of our
business, we are involved in lawsuits, claims, audits and investigations, including any arising out of services or products provided by or to our operations, personal injury claims and employment disputes, the outcome of which, in the opinion of
management, will not have a material adverse effect on our financial position, cash flows or results of operations.



|Item 1A. | Risk Factors
|-------- | ------------

Other than as set forth below, there
have been no material changes in our Risk Factors as previously reported in our annual report on Form 10-K for the year ended December 31, 2007.

Borrowings under our Amended and Restated Credit Agreement could adversely affect our financial condition, and the related debt service obligations may adversely affect our cash flow and ability to invest in and grow our businesses.

We funded our acquisition of Network Services by borrowing under our Amended and Restated Credit Agreement. The interest rates on this
debt are floating based on the LIBOR rate; accordingly, if the LIBOR rate increases, our interest expense would be higher. We intend to fulfill our total debt service obligations primarily from cash generated by our operations. Such funds will not
be available to use in future operations, or investing in our businesses. This may adversely impact our ability to expand our businesses or make other investments.

If we are unable to meet our debt obligations, we could be forced to restructure or refinance our obligations, to seek additional equity financing or to sell assets, which we may not be able to do on satisfactory
terms or at all. As a result, we could default on those obligations and in the event of such default, our lenders could accelerate our debt or take other actions that could restrict our operations.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------



| | (a) | None
| | --- | ----



| | (b) | Not applicable
| | --- | --------------



| | (c) | Purchases of Equity Securities by the Issuer and Affiliated Purchasers
| | --- | ----------------------------------------------------------------------

On January 13, 2006, our Board of Directors authorized management to repurchase up to the lesser of (a) 1,000,000 shares of our common stock or (b) $25,000,000 worth of our common stock in the open
market. On August 1, 2006, our Board of Directors authorized management to repurchase up to 1,000,000 shares of our common stock in the open market using the proceeds from the exercise of stock options. On May 3, 2007, the Board of
Directors eliminated the restriction in the August 1, 2006 repurchase authorization which required management to use only proceeds from the issuance of stock options for repurchases, and increased the total remaining authorized number of
shares to be repurchased to 2,000,000. As of June 30, 2008, we had remaining authorization to purchase 525,716 shares of our common stock. We intend to use these authorizations to repurchase shares opportunistically as a means of offsetting
dilution from shares issued upon the exercise of options under employee benefit plans, and to use cash to take advantage of declines in the Companys stock price. We have no obligation to repurchase shares under the authorization, and the
specific timing and amount of the stock repurchase will vary based on market conditions, securities law limitations and other factors. The stock repurchase will be executed utilizing general corporate funds.

We did not make any purchases of our common stock during the three months ended June 30, 2008. The cumulative number of shares purchased as part of
publicly announced plans was 2,574,284 shares at an average price of $24.04 per share.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

Not applicable.



48



---

##### Table of Contents

|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

The following proposal was voted upon at the Companys 2008 Annual Meeting of Stockholders held on May 2, 2008:



|(a) | To elect eight Directors to the Companys Board of Directors for terms expiring at the 2009 Annual Meeting, or until their successors are duly elected and qualified as provided
in the Companys By-Laws.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The election of all eight Directors was approved at the annual meeting. The voting results
were as follows:



|                       |  |                  |  |                
|---------------------- |  | ---------------- |  | ---------------
|Election of Directors: |  | Shares Voted For |  | Shares Withheld
|Robert O. Carr         |  | 33,994,153       |  | 68,574         
|Scott L. Bok           |  | 34,009,224       |  | 53,503         
|Mitchell L. Hollin     |  | 32,255,225       |  | 1,807,502      
|Robert H. Niehaus      |  | 31,816,582       |  | 2,246,145      
|Marc J. Ostro, Ph.D.   |  | 34,009,424       |  | 53,303         
|Jonathan J. Palmer     |  | 31,948,120       |  | 2,114,607      
|George F. Raymond      |  | 34,008,624       |  | 54,103         
|Richard W. Vague       |  | 33,999,179       |  | 63,548         

(b) To approve the 2008 Equity Incentive Plan to replace the Second Amended and Restated 2000 Equity Incentive
Plan.

The 2008 Equity Incentive Plan was approved at the annual meeting as 26,417,400 shares voted to approve the 2008 Equity Incentive Plan, 4,149,802
shares voted against approval of the 2008 Equity Incentive Plan and 3,495,525 shares abstained.

(c) To ratify the selection of Deloitte & Touche
LLP as our independent registered public accounting firm for the fiscal year ending December 31, 2008.

The selection of Deloitte & Touche
LLP as our independent registered public accounting form for the fiscal year ending December 31, 2008 was ratified as 34,023,017 shares voted for the ratification, 19,590 shares voted against the ratification and 20,120 shares abstained.



|Item 5. | Other Information
|------- | -----------------

Heartland Payment Systems, Inc. 2008 Equity
Incentive Plan

At the Companys 2008 Annual Meeting of our Stockholders held on May 2, 2008, the Companys stockholders
approved the Companys 2008 Equity Incentive Plan (the Plan).

The following is a brief summary of the principal features
of the Plan, which is qualified in its entirety by reference to the full text of the Plan, a copy of which is attached hereto as Exhibit 10.1 and incorporated herein by reference.

Eligibility. Employees (including executive officers), members of the our Board of Directors, and consultants of the Company and our
affiliates may participate in the Plan as designated by the Administrator (as defined below). Incentive stock options may be granted only to employees of the Company or our subsidiaries. The amounts of awards that may be allocated to
participants under the Plan will be determined at the discretion of the Administrator and are not presently determinable.

Types of
Awards. The types of stock awards that will be available for grant under the Plan are: incentive stock options, nonstatutory stock options, restricted stock bonus awards, stock appreciation rights, phantom stock units, restricted stock
units, performance share bonus awards, performance share units, and performance cash bonuses.



49



---

##### Table of Contents

Share Reserve. A total of 7,250,000 shares of our common stock are proposed to be reserved
for issuance under the Plan, minus (x) one (1) share for every one (1) share that was subject to outstanding options or stock appreciation rights under the 2000 Plan granted after December 31, 2007, and (y) two and seven
tenths (2.7) shares for every one (1) share that was subject to outstanding restricted stock or other stock awards payable in shares of common stock other than stock options and stock appreciation rights under the 2000 Plan granted after
December 31, 2007. Not more than 7,250,000 shares of Common Stock may be issued under the Plan pursuant to incentive stock options (the ISO Limit).

Administration of the Plan. The Board of Directors, the Compensation Committee of the Board or a committee of officers or directors appointed by the Board (collectively, the Administrator)
administers the Plan. The Administrator has the authority to perform the following actions: designate participants under the Plan, determine the type(s), number, terms and conditions of awards, as well as the timing and manner of grant, subject to
the terms of the Plan, interpret the Plan and establish, adopt or revise any rules and procedures to administer the Plan, adopt such sub-plans and/or make such amendments to the terms of stock awards under the Plan as necessary or desirable for
awards made to participants outside of the United States, and make all other decisions and determinations that may be required under the Plan.

Options. The Plan provides that options shall have an exercise price that is at least equal to 100% of the fair market value of our common stock on the date the option is granted (with the exception of such adjustments as may be
required or desirable under foreign law); provided that the exercise price of an incentive stock option granted to an employee who holds more than 10% of our voting stock may not be less than 110% of the fair market value of our common stock on the
date the option is granted. However, we may grant options with exercise prices equal to less than the fair market value of our common stock on the date of grant in connection with an acquisition by us of another company, or otherwise if done in
a manner that satisfies the provisions of Section 424 of the Internal Revenue Code, of 1986, as amended (the Code). To the extent permitted by law and as determined by the Administrator, an option holder may exercise an option
by payment of the exercise price in a number of different manners, including (1) in cash or by check or wire transfer, (2) pursuant to a same day sale program, (3) by the surrender of shares of common stock already owned
by the option holder, (4) through a cashless net exercise arrangement, or (5) such other form of consideration permitted by applicable law as determined by the administrator. Options awarded under the Plan may be granted
for terms of up to five (5) years. Unless the option holders option agreement provides otherwise, in the event of the option holders termination of service, the option holder (or in the event of death, the holders
beneficiary or successor) will have up to one month in the case of a voluntary termination, or three months in the case of an involuntary termination (other than for cause, and six months on account of disability or twelve months or death) to
exercise vested options. No option may be exercised after the expiration of its term.

Restricted Stock Bonuses and Performance
Share Bonuses. Restricted stock bonus awards and performance share bonus awards are grants of common stock not requiring any monetary consideration (other than payment of the par value of the shares of common stock to the extent required by
law), but subject to restrictions, as determined by the Administrator. Generally, unless the participants award agreement provides otherwise, the participant may not sell, transfer, or otherwise dispose of the shares issued in the
participants name at the time of grant until those conditions are met. The vesting of restricted stock bonus awards will generally be based on the participants continuous service; the vesting of performance share bonus awards will
be based on the achievement of certain performance criteria, as determined by the Administrator. In the event a participants continuous service terminates or a participant fails to meet service and/or performance criteria, all unvested
shares as of the date of termination automatically will be reacquired by us at no cost to us.

Stock Appreciation Rights. The Administrator may
grant stock appreciation rights independently of or in connection with an option grant. The base price per share of a stock appreciation right shall be at least 100% of the fair market value of our common stock on the date of
grant. However, we may grant stock appreciation rights with exercise prices equal to less than the fair market value of our common stock on the date of grant in connection with an acquisition by us of another company, or otherwise if done in a
manner



50



---

##### Table of Contents

that satisfies the provisions of Section 424 of the Code. Each stock appreciation right will entitle a participant upon exercise and redemption to
an amount equal to (a) the excess of (1) the fair market value on the exercise or redemption date of one share of common stock over (2) the exercise or base price, times (b) the number of shares of common stock covered by the
stock appreciation right being exercised or redeemed. Payment shall be made in shares of common stock or in cash, or a combination of both, as determined by the Administrator. No stock appreciation right will be exercisable or redeemable
after five (5) years from the date of grant, and any stock appreciation rights granted in connection with an option will automatically have the same exercise price and associated term until expiration of the associated option.

Phantom Stock Units. A phantom stock unit entitles the participant to receive the value of one share of common stock, redeemable upon terms
and conditions set by the Administrator. Distributions upon redemption of phantom stock units may be in shares of common stock valued at fair market value on the date of redemption or in cash, or a combination of both, as determined by the
Administrator.

Restricted Stock Units and Performance Share Units. The Administrator may also award restricted stock units or
performance share units, both of which entitle the participant to receive one share of common stock at the time the unit vests. For restricted stock units, vesting will generally be based on the participants continuous service; for performance
share units, vesting will be based on the achievement of certain performance criteria, as determined by the Administrator. In the event a participants continuous service terminates or a participant fails to meet the predetermined
performance criteria, all unvested shares of common stock subject to these awards as of the date of termination will be forfeited.

Performance Based Awards. In connection with performance-based awards (other than stock options or stock appreciation rights) that are intended to satisfy the requirements of Section 162(m), each eligible participants
stock or cash award will be based on one or more pre-established performance targets which, in the discretion of the Administrator, will be based on one or more of the following objective business criteria: (a) pre-tax income; (b) revenue
or sales; (c) operating income; (d) operating profit; (e) net earnings; (f) net income; (g) cash flow; (h) earnings per share or book value per share; (i) return on equity; (j) return on invested capital or
assets; (k) cost reductions or savings or expense management; (l) funds from operations; (m) improvements in capital structure; (n) maintenance or improvement of profit margins; (o) market share; (p) working capital;
(q) stock price; (r) consolidated earnings before any one or more of the following items: interest, taxes, depreciation or amortization; (s) implementation of our targets, critical processes and/or projects; (t) gross margins;
(u) specified product sales; (v) inventory turns; (w) distributor, executive distributor and/or preferred customer numbers, (x) product subscription numbers; or (y) distributor and customer retention rates. However, the
Administrator shall have the discretion to appropriately adjust its evaluation of performance against predetermined targets to account for, among other things, the effects of currency fluctuations and other extraordinary items.

No Repricing. The Plan prohibits the repricing of stock options or stock appreciation rights awarded under the Plan, which includes reduction
in exercise price, base price, or replacement of underwater options or stock appreciation rights with any other form of equity award or with cash.

Forfeiture of Awards. To the extent set forth in an award agreement and in the discretion of the Administrator, in the event that a participant has engaged in harmful conduct (defined below) at any time during
participants service with the Company or following termination, or participants service is terminated for cause, all outstanding stock awards generally will be immediately forfeited. In addition, the Administrator retains the
discretion to require the participant to repay to us the amount of certain gains that the participant realized from stock awards granted under the Plan, or forfeit and return to us unvested shares. Harmful conduct as defined in the
Plan means a breach in any material respect of an agreement not to reveal confidential information regarding our business operations, or to refrain from solicitation of our customers, suppliers or employees.

Transferability. Unless otherwise determined by the Administrator or provided for in a written agreement evidencing an award, options and
stock appreciation rights granted under the Plan will not be transferable other than by will or by the laws of descent and distribution.



51



---

##### Table of Contents

Change of Control. In the event of a change of control, as defined in the Plan, other than
dissolution, the Administrator may provide for the (1) assumption or continuation of any stock awards outstanding under the Plan, (2) issuance of substitute awards that will substantially preserve the terms of any awards, (3) payment
in exchange for the cancellation or redemption of an award or (4) any combination of the foregoing. Furthermore, at any time the Administrator may provide for the acceleration of exercisability and/or vesting of an award.

Acceleration of Vesting on Death or Disability. In the case of death or disability of an employee, or death of a member of the Board, any
unvested awards (excluding performance-based awards) shall immediately become vested and exercisable (as applicable) in full.

Amendment or Termination. The Administrator may amend, suspend, or terminate the Plan in any respect at any time, subject to stockholder approval where such approval is required by applicable law or stock exchange
rules. The Administrator may not amend the Plan to permit the repricing of options or stock appreciation rights or to grant optionholders or holders of stock appreciation rights additional rights to transfer their awards without prior
stockholder approval. Further, no amendment to the Plan may materially impair any of the rights of a participant under any awards previously granted without his or her written consent.

Term. Unless earlier terminated by the Administrator, the Plan will expire on the tenth anniversary of the latest date our stockholders
approve the plan, including any subsequent amendment or restatement. No awards will be granted under the Plan after that date.



|Item 6. | Exhibits
|------- | --------



|              |  |                                                                                                                                                         
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                             
|10.1          |  | Heartland Payment Systems, Inc. 2008 Equity Incentive Plan                                                                                              
|              | 
|31.1          |  | Certification of the Chief Executive Officer, pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|              | 
|31.2          |  | Certification of the Chief Financial Officer, pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|              | 
|32.1          |  | Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  
|              | 
|32.2          |  | Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  



52



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Date: August 8, 2008



HEARTLAND PAYMENT SYSTEMS, INC.(Registrant)By:

/s/ Robert O. CarrRobert O. CarrChief Executive Officer(Principal Executive Officer)By:

/s/ Robert H.B. Baldwin, Jr.Robert H.B. Baldwin, Jr.Chief Financial Officer(Principal Financial Officer)




53



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                         
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                             
|10.1          |  | Heartland Payment Systems, Inc. 2008 Equity Incentive Plan                                                                                              
|              | 
|31.1          |  | Certification of the Chief Executive Officer, pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|              | 
|31.2          |  | Certification of the Chief Financial Officer, pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|              | 
|32.1          |  | Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  
|              | 
|32.2          |  | Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002