##### 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 September 30, 2007

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 ̈

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 November 1, 2007, there were 37,478,786 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 September 30, 2007 and December 31, 2006                            |  | 1
|                                                                                              |  | Consolidated Statements of Income for the three and nine months ended September 30, 2007 and 2006     |  | 2
|                                                                                              |  | Consolidated Statements of Stockholders Equity for the nine months ended September 30, 2007 and 2006 |  | 3
|                                                                                              |  | Consolidated Statements of Cash Flow for the nine months ended September 30, 2007 and 2006            |  | 4
|                                                                                              |  | Notes to Consolidated Financial Statements                                                            |  | 5
|                                                                                              | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 19                                                                                                   
|Item 3. Quantitative and Qualitative Disclosures about Market Risk                            |  | 40                                                                                                   
|Item 4. Controls and Procedures                                                               |  | 41                                                                                                   
|                                                                                              | 
|PART II. OTHER INFORMATION                                                                    |  |                                                                                                      
|                                                                                              | 
|Item 1. Legal Proceedings                                                                     |  | 42                                                                                                   
|Item 1A. Risk Factors                                                                         |  | 42                                                                                                   
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 42                                                                                                   
|Item 3. Defaults Upon Senior Securities                                                       |  | 43                                                                                                   
|Item 4. Submission of Matters to a Vote of Security Holders                                   |  | 43                                                                                                   
|Item 5. Other Information                                                                     |  | 43                                                                                                   
|Item 6. Exhibits                                                                              |  | 43                                                                                                   



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands, except share data)

(unaudited)



|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                                                                            |  | September 30,2007 |         |   | December 31,2006 |  
|Assets                                                                                                                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Current assets:                                                                                                                                                                                                                             |  |                   |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                                                                                                   |  | $                 | 37,739  |   |                  | $ | 16,054  |  
|Funds held for payroll customers                                                                                                                                                                                                            |  |                   | 18,803  |   |                  |   | 16,960  |  
|Receivables, net                                                                                                                                                                                                                            |  |                   | 113,609 |   |                  |   | 107,154 |  
|Investments                                                                                                                                                                                                                                 |  |                   | 2,756   |   |                  |   | 1,082   |  
|Inventory                                                                                                                                                                                                                                   |  |                   | 2,932   |   |                  |   | 2,252   |  
|Prepaid expenses                                                                                                                                                                                                                            |  |                   | 2,815   |   |                  |   | 2,030   |  
|Current tax asset                                                                                                                                                                                                                           |  |                   | 7,805   |   |                  |   | 19,227  |  
|Current deferred tax assets, net                                                                                                                                                                                                            |  |                   | 685     |   |                  |   | 757     |  
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|Total current assets                                                                                                                                                                                                                        |  |                   | 187,144 |   |                  |   | 165,516 |  
|Capitalized customer acquisition costs, net                                                                                                                                                                                                 |  |                   | 67,202  |   |                  |   | 56,705  |  
|Deferred tax assets, net                                                                                                                                                                                                                    |  |                   | 4,935   |   |                  |   | 4,562   |  
|Property and equipment, net                                                                                                                                                                                                                 |  |                   | 42,330  |   |                  |   | 23,135  |  
|Goodwill and intangible assets                                                                                                                                                                                                              |  |                   | 2,004   |   |                  |   | 1,757   |  
|Deposits and other assets                                                                                                                                                                                                                   |  |                   | 98      |   |                  |   | 93      |  
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|Total assets                                                                                                                                                                                                                                |  | $                 | 303,713 |   |                  | $ | 251,768 |  
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|Liabilities and stockholders equity                                                                                                                                                                                                        |  |                   |         |   |                  |   |         |  
|Current liabilities:                                                                                                                                                                                                                        |  |                   |         |   |                  |   |         |  
|Due to sponsor bank                                                                                                                                                                                                                         |  | $                 | 39,848  |   |                  | $ | 27,253  |  
|Accounts payable                                                                                                                                                                                                                            |  |                   | 20,138  |   |                  |   | 16,936  |  
|Deposits held for payroll customers                                                                                                                                                                                                         |  |                   | 18,803  |   |                  |   | 16,960  |  
|Current portion of accrued buyout liability                                                                                                                                                                                                 |  |                   | 12,749  |   |                  |   | 11,519  |  
|Merchant deposits and loss reserves                                                                                                                                                                                                         |  |                   | 11,709  |   |                  |   | 8,210   |  
|Accrued expenses and other liabilities                                                                                                                                                                                                      |  |                   | 13,643  |   |                  |   | 9,649   |  
|Current portion of borrowings and financing arrangements                                                                                                                                                                                    |  |                   |        |   |                  |   | 174     |  
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|Total current liabilities                                                                                                                                                                                                                   |  |                   | 116,890 |   |                  |   | 90,701  |  
|Reserve for unrecognized tax benefits                                                                                                                                                                                                       |  |                   | 1,142   |   |                  |   |        |  
|Long-term portion of accrued buyout liability                                                                                                                                                                                               |  |                   | 25,196  |   |                  |   | 21,774  |  
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|Total liabilities                                                                                                                                                                                                                           |  |                   | 143,228 |   |                  |   | 112,475 |  
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|Commitments and contingencies (Note 10)                                                                                                                                                                                                     |  |                   |        |   |                  |   |        |  
|                                                                                                                                                                                                                                            |  |                  
|Stockholders equity                                                                                                                                                                                                                        |  |                   |         |   |                  |   |         |  
|Common Stock, $.001 par value, 100,000,000 shares authorized, 39,615,672 and 38,488,880 shares issued at September 30, 2007 and
December 31, 2006; 37,875,972 and 37,405,680 shares outstanding at September 30, 2007 and December 31, 2006 |  |                   | 40      |   |                  |   | 38      |  
|Additional paid-in capital                                                                                                                                                                                                                  |  |                   | 170,056 |   |                  |   | 153,997 |  
|Accumulated other comprehensive loss                                                                                                                                                                                                        |  |                   | (39     | ) |                  |   | (21     | )
|Retained earnings                                                                                                                                                                                                                           |  |                   | 32,747  |   |                  |   | 10,804  |  
|Treasury stock, at cost, 1,739,700 and 1,083,200 shares at September 30, 2007 and December 31, 2006                                                                                                                                         |  |                   | (42,319 | ) |                  |   | (25,525 | )
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                                                                                                  |  |                   | 160,485 |   |                  |   | 139,293 |  
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                                                                  |  | $                 | 303,713 |   |                  | $ | 251,768 |  
|                                                                                                                                                                                                                                            |  |                   |         |   |                  |   |         |  

See accompanying notes to condensed consolidated financial statements.



1



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(In thousands, except per share data)

(unaudited)



|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|-------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ------------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                 |  | Three Months EndedSeptember 30, |         |   | Nine Months EndedSeptember 30, |  
|                                                                                 |  | 2007                            |         |   | 2006                           |   |         | 2007 |  |   | 2006    |  
|Total Revenues                                                                   |  | $                               | 354,615 |   |                                | $ | 293,930 |      |  | $ | 972,272 |   |  | $ | 809,047 |  
|Costs of Services:                                                               |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Interchange                                                                      |  |                                 | 260,876 |   |                                |   | 215,656 |      |  |   | 711,438 |   |  |   | 592,426 |  
|Dues and assessments                                                             |  |                                 | 13,061  |   |                                |   | 10,920  |      |  |   | 35,918  |   |  |   | 29,732  |  
|Processing and servicing                                                         |  |                                 | 35,638  |   |                                |   | 30,894  |      |  |   | 99,732  |   |  |   | 88,656  |  
|Customer acquisition costs                                                       |  |                                 | 11,557  |   |                                |   | 8,774   |      |  |   | 33,331  |   |  |   | 25,269  |  
|Depreciation and amortization                                                    |  |                                 | 1,642   |   |                                |   | 1,602   |      |  |   | 5,027   |   |  |   | 4,403   |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Total costs of services                                                          |  |                                 | 322,774 |   |                                |   | 267,846 |      |  |   | 885,446 |   |  |   | 740,486 |  
|General and administrative                                                       |  |                                 | 12,493  |   |                                |   | 11,699  |      |  |   | 40,527  |   |  |   | 35,489  |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Total expenses                                                                   |  |                                 | 335,267 |   |                                |   | 279,545 |      |  |   | 925,973 |   |  |   | 775,975 |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income from operations                                                           |  |                                 | 19,348  |   |                                |   | 14,385  |      |  |   | 46,299  |   |  |   | 33,072  |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Other income (expense):                                                          |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Interest income                                                                  |  |                                 | 474     |   |                                |   | 291     |      |  |   | 1,450   |   |  |   | 859     |  
|Interest expense                                                                 |  |                                 | (242    | ) |                                |   | (264    | )    |  |   | (587    | ) |  |   | (608    | )
|Other, net                                                                       |  |                                 | (781    | ) |                                |   |        |      |  |   | (871    | ) |  |   | 831     |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Total other income (expense)                                                     |  |                                 | (549    | ) |                                |   | 27      |      |  |   | (8      | ) |  |   | 1,082   |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income before income taxes                                                       |  |                                 | 18,799  |   |                                |   | 14,412  |      |  |   | 46,291  |   |  |   | 34,154  |  
|Provision for income taxes                                                       |  |                                 | 7,014   |   |                                |   | 4,273   |      |  |   | 17,252  |   |  |   | 12,182  |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                                       |  | $                               | 11,785  |   |                                | $ | 10,139  |      |  | $ | 29,039  |   |  | $ | 21,972  |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|                                                                                 |  |                                 |         |  
|Net income                                                                       |  | $                               | 11,785  |   |                                | $ | 10,139  |      |  | $ | 29,039  |   |  | $ | 21,972  |  
|Other comprehensive income, net of tax: Unrealized (losses) gains on investments |  |                                 | (14     | ) |                                |   | 9       |      |  |   | (18     | ) |  |   | 7       |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Comprehensive income                                                             |  | $                               | 11,771  |   |                                | $ | 10,148  |      |  | $ | 29,021  |   |  | $ | 21,979  |  
|                                                                                 |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|                                                                                 |  |                                 |         |  
|Earnings per common share:                                                       |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                            |  | $                               | 0.31    |   |                                | $ | 0.27    |      |  | $ | 0.77    |   |  | $ | 0.61    |  
|Diluted                                                                          |  | $                               | 0.30    |   |                                | $ | 0.25    |      |  | $ | 0.73    |   |  | $ | 0.55    |  
|                                                                                 |  |                                 |         |  
|Weighted average number of common shares outstanding:                            |  |                                 |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                            |  |                                 | 37,615  |   |                                |   | 36,939  |      |  |   | 37,592  |   |  |   | 36,096  |  
|Diluted                                                                          |  |                                 | 39,714  |   |                                |   | 39,955  |      |  |   | 39,837  |   |  |   | 39,921  |  

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 |   | Additional Paid-In |        | Accumulated OtherComprehensive |         |   | RetainedEarnings (Accumulated |  |   | Treasury |   |  | TotalStockholders |        
|                                                                  |  | Shares       |   |                    | Amount |                                | Capital |   | Loss                          |  |   | Deficit) |   |  | Stock              |         |   | Equity |  
|Nine Months Ended September 30, 2006:                             |  |              |   |                    |        |                                |         |   |                               |  |   |          |   |  |                    |         |   |        |   |         |   |  |   |         |  
|Balance, January 1, 2006                                          |  | 34,200       |   |                    | $      | 34                             |         | $ | 96,417                        |  | $ | (26      | ) |  | $                  | (15,879 | ) |        | $ | (495    | ) |  | $ | 80,051  |  
|                                                                  |  |              |   |                    |        |                                |        
|Issuance of Common Stock  options exercised                      |  | 3,971        |   |                    |        | 4                              |         |   | 25,719                        |  |   |         |   |  |                    |        |   |        |   |        |   |  |   | 25,723  |  
|Excess tax benefit on stock options exercised under SFAS No. 123R |  |             |   |                    |        |                               |         |   | 27,661                        |  |   |         |   |  |                    |        |   |        |   |        |   |  |   | 27,661  |  
|Repurchase of Common Stock                                        |  | (1,039       | ) |                    |        |                               |         |   |                              |  |   |         |   |  |                    |        |   |        |   | (24,444 | ) |  |   | (24,444 | )
|Stock-based compensation under SFAS No. 123R                      |  |             |   |                    |        |                               |         |   | 764                           |  |   |         |   |  |                    |        |   |        |   |        |   |  |   | 764     |  
|Accumulated other comprehensive income                            |  |             |   |                    |        |                               |         |   |                              |  |   | 7        |   |  |                    |        |   |        |   |        |   |  |   | 7       |  
|Dividends on Common Stock                                         |  |             |   |                    |        |                               |         |   |                              |  |   |         |   |  |                    | (928    | ) |        |   |        |   |  |   | (928    | )
|Net income for the period                                         |  |             |   |                    |        |                               |         |   |                              |  |   |         |   |  |                    | 21,972  |   |        |   |        |   |  |   | 21,972  |  
|                                                                  |  |              |   |                    |        |                                |         |   |                               |  |   |          |   |  |                    |         |   |        |   |         |   |  |   |         |  
|Balance September 30, 2006                                        |  | 37,132       |   |                    | $      | 38                             |         | $ | 150,561                       |  | $ | (19      | ) |  | $                  | 5,165   |   |        | $ | (24,939 | ) |  | $ | 130,806 |  
|                                                                  |  |              |   |                    |        |                                |         |   |                               |  |   |          |   |  |                    |         |   |        |   |         |   |  |   |         |  
|                                                                  |  |              |   |                    |        |                                |        
|Nine Months Ended September 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                      |  | 1,103        |   |                    |        | 2                              |         |   | 8,023                         |  |   |         |   |  |                    |        |   |        |   |        |   |  |   | 8,025   |  
|Issuance of Common Stock  secondary offering                     |  | 24           |   |                    |        |                               |         |   | 25                            |  |   |         |   |  |                    |        |   |        |   |        |   |  |   | 25      |  
|Excess tax benefit on stock options exercised under SFAS No. 123R |  |             |   |                    |        |                               |         |   | 6,729                         |  |   |         |   |  |                    |        |   |        |   |        |   |  |   | 6,729   |  
|Repurchase of Common Stock                                        |  | (657         | ) |                    |        |                               |         |   |                              |  |   |         |   |  |                    |        |   |        |   | (16,794 | ) |  |   | (16,794 | )
|Stock-based compensation under SFAS No. 123R                      |  |             |   |                    |        |                               |         |   | 1,282                         |  |   |         |   |  |                    |        |   |        |   |        |   |  |   | 1,282   |  
|Accumulated other comprehensive loss                              |  |             |   |                    |        |                               |         |   |                              |  |   | (18      | ) |  |                    |        |   |        |   |        |   |  |   | (18     | )
|Dividends on Common Stock                                         |  |             |   |                    |        |                               |         |   |                              |  |   |         |   |  |                    | (6,582  | ) |        |   |        |   |  |   | (6,582  | )
|Net income for the period                                         |  |             |   |                    |        |                               |         |   |                              |  |   |         |   |  |                    | 29,039  |   |        |   |        |   |  |   | 29,039  |  
|                                                                  |  |              |   |                    |        |                                |         |   |                               |  |   |          |   |  |                    |         |   |        |   |         |   |  |   |         |  
|Balance September 30, 2007                                        |  | 37,876       |   |                    | $      | 40                             |         | $ | 170,056                       |  | $ | (39      | ) |  | $                  | 32,747  |   |        | $ | (42,319 | ) |  | $ | 160,485 |  
|                                                                  |  |              |   |                    |        |                                |         |   |                               |  |   |          |   |  |                    |         |   |        |   |         |   |  |   |         |  

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)



|                                                                                            |  |                                 |         |   |      |   |         |  
|------------------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                            |  | Nine Months Ended September 30, |        
|                                                                                            |  | 2007                            |         |   | 2006 |  
|Cash flows from operating activities                                                        |  |                                 |         |   |      |   |         |  
|Net income                                                                                  |  | $                               | 29,039  |   |      | $ | 21,972  |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                                 |         |   |      |   |         |  
|Amortization of capitalized customer acquisition costs                                      |  |                                 | 33,128  |   |      |   | 25,758  |  
|Other depreciation and amortization                                                         |  |                                 | 6,322   |   |      |   | 5,537   |  
|Addition to loss reserves                                                                   |  |                                 | 1,833   |   |      |   | 1,068   |  
|Stock-based compensation                                                                    |  |                                 | 1,282   |   |      |   | 764     |  
|Deferred taxes                                                                              |  |                                 | (300    | ) |      |   | 104     |  
|Other                                                                                       |  |                                 | 172     |   |      |   |        |  
|Changes in operating assets and liabilities:                                                |  |                                 |         |   |      |   |         |  
|Increase in receivables                                                                     |  |                                 | (6,455  | ) |      |   | (3,500  | )
|Increase in inventory                                                                       |  |                                 | (680    | ) |      |   | (546    | )
|Payment of signing bonuses, net                                                             |  |                                 | (32,943 | ) |      |   | (23,934 | )
|Increase in capitalized customer acquisition costs                                          |  |                                 | (10,682 | ) |      |   | (12,235 | )
|(Increase) decrease in prepaid expenses                                                     |  |                                 | (784    | ) |      |   | 544     |  
|Decrease in current tax asset                                                               |  |                                 | 18,151  |   |      |   | 5,477   |  
|Increase in deposits and other assets                                                       |  |                                 | (4      | ) |      |   | (3      | )
|Excess tax benefits on options exercised under SFAS No. 123R                                |  |                                 | (6,729  | ) |      |   | (27,661 | )
|Increase in reserve for unrecognized tax benefits                                           |  |                                 | 628     |   |      |   |        |  
|Increase (decrease) in due to sponsor bank                                                  |  |                                 | 12,595  |   |      |   | (6,081  | )
|Increase (decrease) in accounts payable                                                     |  |                                 | 3,201   |   |      |   | (585    | )
|Increase in accrued expenses and other liabilities                                          |  |                                 | 3,993   |   |      |   | 2,178   |  
|Increase (decrease) in merchant deposits and loss reserves                                  |  |                                 | 1,666   |   |      |   | (4,004  | )
|Payouts of accrued buyout liability                                                         |  |                                 | (6,234  | ) |      |   | (7,983  | )
|Increase in accrued buyout liability                                                        |  |                                 | 10,886  |   |      |   | 11,746  |  
|                                                                                            |  |                                 |         |   |      |   |         |  
|Net cash provided by (used in) operating activities                                         |  |                                 | 58,085  |   |      |   | (11,384 | )
|                                                                                            |  |                                 |         |   |      |   |         |  
|Cash flows from investing activities                                                        |  |                                 |         |   |      |   |         |  
|Purchase of investments                                                                     |  |                                 | (1,871  | ) |      |   | (1,061  | )
|Maturities of investments                                                                   |  |                                 | 290     |   |      |   | 687     |  
|Increase in funds held for payroll customers                                                |  |                                 | (1,954  | ) |      |   | (2,632  | )
|Increase in deposits held for payroll customers                                             |  |                                 | 1,843   |   |      |   | 2,498   |  
|Acquisition of business, net of cash acquired                                               |  |                                 | (300    | ) |      |   | (3,453  | )
|Purchases of property and equipment                                                         |  |                                 | (25,637 | ) |      |   | (9,603  | )
|                                                                                            |  |                                 |         |   |      |   |         |  
|Net cash used in investing activities                                                       |  |                                 | (27,629 | ) |      |   | (13,564 | )
|                                                                                            |  |                                 |         |   |      |   |         |  
|Cash flows from financing activities                                                        |  |                                 |         |   |      |   |         |  
|Principal payments on borrowings and financing arrangements                                 |  |                                 | (174    | ) |      |   | (192    | )
|Proceeds from exercise of stock options                                                     |  |                                 | 8,025   |   |      |   | 25,723  |  
|Excess tax benefits on options exercised under SFAS No. 123R                                |  |                                 | 6,729   |   |      |   | 27,661  |  
|Repurchase of common stock                                                                  |  |                                 | (16,794 | ) |      |   | (24,444 | )
|Net proceeds from sale of common stock                                                      |  |                                 | 25      |   |      |   |        |  
|Dividends paid on common stock                                                              |  |                                 | (6,582  | ) |      |   | (928    | )
|                                                                                            |  |                                 |         |   |      |   |         |  
|Net cash (used in) provided by financing activities                                         |  |                                 | (8,771  | ) |      |   | 27,820  |  
|                                                                                            |  |                                 |         |   |      |   |         |  
|Net increase in cash and cash equivalents                                                   |  |                                 | 21,685  |   |      |   | 2,872   |  
|Cash and cash equivalents at beginning of year                                              |  |                                 | 16,054  |   |      |   | 8,724   |  
|                                                                                            |  |                                 |         |   |      |   |         |  
|Cash and cash equivalents at end of period                                                  |  | $                               | 37,739  |   |      | $ | 11,596  |  
|                                                                                            |  |                                 |         |   |      |   |         |  
|Supplemental cash flow information:                                                         |  |                                 |         |   |      |   |         |  
|Cash paid (received) during the period for:                                                 |  |                                 |         |   |      |   |         |  
|Interest                                                                                    |  | $                               | 500     |   |      | $ | 611     |  
|Income taxes                                                                                |  |                                 | (1,253  | ) |      |   | 6,604   |  
|Supplemental schedule of non-cash activities:                                               |  |                                 |         |   |      |   |         |  
|Amortization of other assets                                                                |  |                                 |        |   |      | $ | 71      |  

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) and Debitek, Inc. (Debitek). 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 September 30, 2007, its results of operations, changes in stockholders equity and cash flows for the nine months ended September 30, 2007 and 2006. Results of operations reported for interim
periods are not necessarily indicative of the results to be expected for the year ended December 31, 2007. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial
statements included in the December 31, 2006 Annual Report on Form 10-K. The December 31, 2006 condensed consolidated balance sheet was derived from the audited 2006 consolidated financial statements.

Business Description The Company provides payment processing services related to bank card transactions for merchants throughout the
United States. In addition, the Company provides certain other merchant services, including 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.

Use of EstimatesThe preparation of the unaudited condensed consolidated 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 unaudited condensed 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. Actual results could differ from those estimates. Interchange expense for the three months ended March 31, 2006 included $2.0 million of expense for a change in estimate of the amount of on-line debit interchange expense the Company
accrues. The change in estimate was based on new information which became available to the Company.

2. Summary of Significant Accounting Policies

Receivables Receivables are stated net of allowance for doubtful accounts. Historically, the Company has not
experienced significant charge offs.

The Company carries receivables from its merchants resulting from the 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. The Company uses its available cash to fund a portion of the advances of interchange fees to its merchants;
when available cash has been expended, the Company directs its sponsor bank to make the advances, thus generating a payable to the sponsor bank. At September 30, 2007 and December 31, 2006, the Company used $37.1 million and $44.6 million,
respectively, of its available cash to fund merchant advances. The amount due to the sponsor bank for funding advances was $39.8 million at September 30, 2007 and $27.3 million at December 31, 2006. The payable to the sponsor bank 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.



5



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



Receivables also include amounts resulting from the sale, installation, training and repair of
cashless payment system hardware and software at Debitek. These receivables are mostly invoiced on terms of 30 days net from date of invoicing and are typically funded from working capital.

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 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.

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 September 30, 2007 and December 31, 2006.

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.



6



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



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 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 12 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 through 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 terminals, and from the sale of hardware, software and associated services for prepaid card and stored-value card payment systems. Equipment-related 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.



7



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



Diluted earnings per share for the three and nine months ended September 30, 2007 and
2006 were computed based on the weighted average outstanding common shares plus equivalent shares assuming exercise of stock options, where dilutive.

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 (see Note 8).

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 Company does not believe that the application of SFAS No. 157 will have a material effect on its consolidated financial position, results of operations or cash flows.

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 Company does not believe that the application of SFAS No. 159 will have a material effect on its consolidated financial position, results of operations or cash flows.



8



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



3. Receivables

A summary of receivables by major class was as follows at September 30, 2007 and December 31, 2006:



|                                     |  |                   |         |   |                  |   |         |  
|------------------------------------ |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                     |  | September 30,2007 |         |   | December 31,2006 |  
|                                     |  | (In thousands)    |        
|Accounts receivable from merchants   |  | $                 | 110,232 |   |                  | $ | 103,921 |  
|Accounts receivable from others      |  |                   | 3,547   |   |                  |   | 3,384   |  
|                                     |  |                   |         |   |                  |   |         |  
|                                     |  |                   | 113,779 |   |                  |   | 107,305 |  
|Less allowance for doubtful accounts |  |                   | (170    | ) |                  |   | (151    | )
|                                     |  |                   |         |   |                  |   |         |  
|Total receivables, net               |  | $                 | 113,609 |   |                  | $ | 107,154 |  
|                                     |  |                   |         |   |                  |   |         |  

Included in accounts receivable from others are $2.2 million and $1.8 million which are due from
employees at September 30, 2007 and December 31, 2006, respectively.

4. Capitalized Customer Acquisition Costs, Net

A summary of the capitalized customer acquisition costs, net was as follows as of September 30, 2007 and December 31, 2006:



|                                                |  |                   |         |   |                  |   |         |  
|----------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                |  | September 30,2007 |         |   | December 31,2006 |  
|                                                |  | (In thousands)    |        
|Capitalized signing bonuses                     |  | $                 | 94,267  |   |                  | $ | 76,037  |  
|Less accumulated amortization                   |  |                   | (41,709 | ) |                  |   | (33,524 | )
|                                                |  |                   |         |   |                  |   |         |  
|                                                |  |                   | 52,558  |   |                  |   | 42,513  |  
|                                                |  |                   |         |   |                  |   |         |  
|Capitalized customer deferred acquisition costs |  |                   | 34,843  |   |                  |   | 32,909  |  
|Less accumulated amortization                   |  |                   | (20,199 | ) |                  |   | (18,717 | )
|                                                |  |                   |         |   |                  |   |         |  
|                                                |  |                   | 14,644  |   |                  |   | 14,192  |  
|                                                |  |                   |         |   |                  |   |         |  
|Capitalized Customer Acquisition Costs, Net     |  | $                 | 67,202  |   |                  | $ | 56,705  |  
|                                                |  |                   |         |   |                  |   |         |  



9



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



A summary of the activity in capitalized customer acquisition costs, net for the three and nine month
periods ended September 30, 2007 and 2006 was as follows:



|                                                |  |                                 |         |   |                                |   |        |      |  |   |         |   |  |   |         |  
|----------------------------------------------- |  | ------------------------------- | ------- | - | ------------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                |  | Three Months EndedSeptember 30, |         |   | Nine Months EndedSeptember 30, |  
|                                                |  | 2007                            |         |   | 2006                           |   |        | 2007 |  |   | 2006    |  
|                                                |  | (In thousands)                  |        
|Balance at beginning of period                  |  | $                               | 63,820  |   |                                | $ | 50,473 |      |  | $ | 56,705  |   |  | $ | 42,930  |  
|Plus additions to:                              |  |                                 |         |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Capitalized signing bonuses, net                |  |                                 | 11,303  |   |                                |   | 7,979  |      |  |   | 32,943  |   |  |   | 23,934  |  
|Capitalized customer deferred acquisition costs |  |                                 | 3,953   |   |                                |   | 3,843  |      |  |   | 10,682  |   |  |   | 12,235  |  
|                                                |  |                                 |         |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                |  |                                 | 15,256  |   |                                |   | 11,822 |      |  |   | 43,625  |   |  |   | 36,169  |  
|                                                |  |                                 |         |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Less amortization expense on:                   |  |                                 |         |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Capitalized signing bonuses, net                |  |                                 | (8,273  | ) |                                |   | (5,705 | )    |  |   | (22,897 | ) |  |   | (16,113 | )
|Capitalized customer deferred acquisition costs |  |                                 | (3,601  | ) |                                |   | (3,249 | )    |  |   | (10,231 | ) |  |   | (9,645  | )
|                                                |  |                                 |         |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                |  |                                 | (11,874 | ) |                                |   | (8,954 | )    |  |   | (33,128 | ) |  |   | (25,758 | )
|                                                |  |                                 |         |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Balance at end of period                        |  | $                               | 67,202  |   |                                | $ | 53,341 |      |  | $ | 67,202  |   |  | $ | 53,341  |  
|                                                |  |                                 |         |   |                                |   |        |      |  |   |         |   |  |   |         |  

Net signing bonus adjustments from estimated amounts to actual were $0.6 million and $(0.2)
million, respectively, for the three months ended September 30, 2007 and 2006, and $1.1 million and $0.8 million, respectively, for the nine months ended September 30, 2007 and 2006. Net signing bonus adjustments are netted against
additions in the table above.

Fully amortized signing bonuses of $4.7 million and $3.9 million, respectively, were written off during the
three month periods ended September 30, 2007 and 2006, and $14.7 million and $9.5 million, respectively, were written off during the nine month periods ended September 30, 2007 and 2006. In addition, fully amortized customer deferred
acquisition costs of $2.9 million and $8.7 million were written off during the three and nine month periods ended September 30, 2007.

The Company believes that no impairment of capitalized customer acquisition costs has occurred as of September 30, 2007 and December 31, 2006.

5. 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 September 30, 2007 and December 31, 2006,
the Company held merchant deposits totaling $11.2 million and $7.7 million, and letters of credit totaling $330,000 and $380,000, 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 $18.7 billion and $15.1 billion for the four months ended September 30, 2007 and December 31, 2006, respectively. However, for the four months ended September 30, 2007 and December 31, 2006, the Company was
presented with $10.1 million and $8.4 million, respectively, in chargebacks by issuing banks. In the nine months ended September 30, 2007 and the year ended December 31, 2006, the Company incurred merchant credit losses of $1.7 million and
$1.9 million, respectively, on total dollar volume processed of $38.5 billion and $43.3 billion, respectively. These credit losses are included in processing and servicing costs in the Companys consolidated statements of income.



10



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



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 $551,000 on September 30, 2007 and $475,000 on
December 31, 2006. This reserve is determined by performing an analysis of the Companys historical loss experience applied to current processing volume and exposures.

A summary of the activity in the loss reserve for the three and nine month periods ended September 30, 2007 and 2006 was as follows:



|                            |  |                                 |      |   |                                |   |      |      |  |   |        |   |  |   |        |  
|--------------------------- |  | ------------------------------- | ---- | - | ------------------------------ | - | ---- | ---- |  | - | ------ | - |  | - | ------ | -
|                            |  | Three Months EndedSeptember 30, |      |   | Nine Months EndedSeptember 30, |  
|                            |  | 2007                            |      |   | 2006                           |   |      | 2007 |  |   | 2006   |  
|                            |  | (In thousands)                  |     
|Beginning balance           |  | $                               | 548  |   |                                | $ | 486  |      |  | $ | 475    |   |  | $ | 485    |  
|Additions to reserve        |  |                                 | 712  |   |                                |   | 363  |      |  |   | 1,833  |   |  |   | 1,068  |  
|Charges against reserve (a) |  |                                 | (709 | ) |                                |   | (369 | )    |  |   | (1,757 | ) |  |   | (1,073 | )
|                            |  |                                 |      |   |                                |   |      |      |  |   |        |   |  |   |        |  
|Ending balance              |  | $                               | 551  |   |                                | $ | 480  |      |  | $ | 551    |   |  | $ | 480    |  
|                            |  |                                 |      |   |                                |   |      |      |  |   |        |   |  |   |        |  

---

|(a) | Included in this amount are payroll segment losses of $9,000 and $15,000, respectively, for the three months ended September 30, 2007 and 2006, and $36,000 and $27,000,
respectively, for the nine months ended September 30, 2007 and 2006.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

6. Accrued Buyout Liability

A summary of the accrued buyout liability was as follows as of September 30, 2007 and December 31, 2006:



|                                                  |  |                   |         |   |                  |   |         |  
|------------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                  |  | September 30,2007 |         |   | December 31,2006 |  
|                                                  |  | (In thousands)    |        
|Vested Relationship Managers and sales managers   |  | $                 | 36,927  |   |                  | $ | 32,001  |  
|Unvested Relationship Managers and sales managers |  |                   | 1,018   |   |                  |   | 1,292   |  
|                                                  |  |                   |         |   |                  |   |         |  
|                                                  |  |                   | 37,945  |   |                  |   | 33,293  |  
|Less current portion                              |  |                   | (12,749 | ) |                  |   | (11,519 | )
|                                                  |  |                   |         |   |                  |   |         |  
|Long-term portion of accrued buyout liability     |  | $                 | 25,196  |   |                  | $ | 21,774  |  
|                                                  |  |                   |         |   |                  |   |         |  

A summary of the activity in the accrued buyout liability for the three and nine month periods
ended September 30, 2007 and 2006 was as follows:



|                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                       |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                       |  | 2007                            |        |   | 2006                           |   |        | 2007 |  |   | 2006   |  
|                                       |  | (In thousands)                  |       
|Beginning balance                      |  | $                               | 35,797 |   |                                | $ | 30,413 |      |  | $ | 33,293 |   |  | $ | 28,474 |  
|Increase in settlement obligation, net |  |                                 | 3,636  |   |                                |   | 3,663  |      |  |   | 10,886 |   |  |   | 11,746 |  
|Buyouts                                |  |                                 | (1,488 | ) |                                |   | (1,839 | )    |  |   | (6,234 | ) |  |   | (7,983 | )
|                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Ending balance                         |  | $                               | 37,945 |   |                                | $ | 32,237 |      |  | $ | 37,945 |   |  | $ | 32,237 |  
|                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  



11



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



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 September 30, 2007 and December 31, 2006, 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 September 30,
2007 and December 31, 2006.

7. Revolving Credit Facility

On September 5, 2007, the Company entered into a credit agreement (the 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 lenders are currently JPMorgan Chase Bank, N.A., KeyBank National Association and SunTrust Bank.

The Credit Agreement provides for a five year revolving credit facility in the aggregate amount of up to $50.0 million (the Revolving Credit Facility), of which up to $5.0 million may be used for the issuance of
letters of credit and up to $5.0 million is available for swing line loans. Upon the prior approval of the administrative agent, the Company may increase the total commitments by $25.0 million for a total commitment under the Revolving
Credit Facility of $75.0 million. The Revolving Credit Facility is available on a revolving basis commencing on September 5, 2007 and ending on September 4, 2012. As of September 30, 2007, the Company has not borrowed
under this Revolving Credit Facility.

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

Under the terms of the 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 1.0% and the federal funds rate plus 0.50%, in each case plus a margin determined by the
Companys leverage ratio.

The Company can use this Revolving Credit Facility to finance its new service center, acquisitions, other
working capital needs and for general corporate purposes.

8. Stockholders Equity

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.



12



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



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 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 1,061,200 shares of its common stock during 2006 at a cost of $25.0 million, or $23.59 per share,
and an additional 656,500 shares during the nine months ended September 30, 2007 at a cost of $16.8 million, or $25.58 per share.

Dividends on Common Stock. During the nine months ended September 30, 2007 and the twelve months ended December 31, 2006, the Companys Board of Directors declared the following quarterly cash dividends on
common stock:



|                                       |  |                   |  |                    |  |                              |      
|-------------------------------------- |  | ----------------- |  | ------------------ |  | ---------------------------- | -----
|Date Declared                          |  | Record Date       |  | Date paid          |  | Amount Paid Per Common Share
|Nine Months Ended September 30, 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
|                                      
|Twelve Months Ended December 31, 2006:
|August 1, 2006                         |  | August 25, 2006   |  | September 15, 2006 |  | $                            | 0.025
|November 2, 2006                       |  | November 24, 2006 |  | December 15, 2006  |  | $                            | 0.025

On October 31, 2007, the Companys Board of Directors declared a quarterly cash dividend
of $0.075 per share of common stock, payable on December 15, 2007 to stockholders of record as of November 23, 2007.



13



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



9. Income Taxes

The provision for income taxes for the three and nine month periods ended September 30, 2007 and 2006 consisted of the following:



|                                 |  |                                 |       |   |                                |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------- |  | ------------------------------- | ----- | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                 |  | Three Months EndedSeptember 30, |       |   | Nine Months EndedSeptember 30, |  
|                                 |  | 2007                            |       |   | 2006                           |   |        | 2007 |  |   | 2006   |  
|                                 |  | (In thousands)                  |      
|Current                          |  |                                 |       |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Federal                          |  | $                               | 6,740 |   |                                | $ | 5,960  |      |  | $ | 15,776 |   |  | $ | 12,644 |  
|State                            |  |                                 | 647   |   |                                |   | (1,904 | )    |  |   | 1,490  |   |  |   | (505   | )
|Deferred                         |  |                                 |       |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Federal                          |  |                                 | (354  | ) |                                |   | (345   | )    |  |   | (29    | ) |  |   | (489   | )
|State                            |  |                                 | (19   | ) |                                |   | 562    |      |  |   | 15     |   |  |   | 532    |  
|                                 |  |                                 |       |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total provision for income taxes |  | $                               | 7,014 |   |                                | $ | 4,273  |      |  | $ | 17,252 |   |  | $ | 12,182 |  
|                                 |  |                                 |       |   |                                |   |        |      |  |   |        |   |  |   |        |  

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 nine months ended September 30, 2007 and 2006 were:



|                                          |  |                                     |   |                                     |                |        |   |       |    |                |   |        |  
|----------------------------------------- |  | ----------------------------------- | - | ----------------------------------- | -------------- | ------ | - | ----- | -- | -------------- | - | ------ | -
|                                          |  | Nine Months EndedSeptember 30, 2007 |   | Nine Months EndedSeptember 30, 2006 |               
|                                          |  | %                                   |   |                                     | Amount         |        | % |       |    | Amount         |  
|                                          |  |                                     |   |                                     | (In thousands) |        |   |       |    | (In thousands) |  
|U.S. federal income tax at statutory rate |  | 35.00                               | % |                                     | $              | 16,202 |   | 35.00 | %  |                | $ | 11,954 |  
|U.S. state and local income taxes, net    |  | 2.07                                | % |                                     |                | 960    |   | 1.57  | %  |                |   | 535    |  
|Nondeductible expenses                    |  | 0.20                                | % |                                     |                | 90     |   | 0.62  | %  |                |   | 211    |  
|Prior year book to tax true up            |  |                                    |   |                                     |                |       |   | (1.52 | )% |                |   | (518   | )
|                                          |  |                                     |   |                                     |                |        |   |       |    |                |   |        |  
|Provision for income taxes                |  | 37.27                               | % |                                     | $              | 17,252 |   | 35.67 | %  |                | $ | 12,182 |  
|                                          |  |                                     |   |                                     |                |        |   |       |    |                |   |        |  

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 adopted FIN No. 48 on January 1, 2007 and as a result, recognized a $0.8 million reserve for unrecognized tax benefits related to
its uncertain tax positions as a liability on its condensed 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.

The Company recognizes accrued interest payable related to uncertain tax positions in interest expense and recognizes penalties in general
and administrative expense. During the nine months ended September 30, 2007, the Company recognized $33,000 of interest expense on its uncertain tax positions. The Company does not expect to be assessed any penalties on its uncertain tax
positions.

The Company has 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 January 1, 2007, a total of $0.5 million unrecognized tax benefits would, if recognized, impact the effective tax rate. The tax years ended December 31, 2003 through December 31,
2006 remain subject to examination by the Companys major taxing jurisdictions.



14



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



During the nine months ended September 30, 2007 and 2006, the Company recorded current tax
assets reflecting excess tax benefits of $6.7 million and $27.7 million, respectively, resulting from employees exercising non-qualified stock options and making disqualifying dispositions of shares acquired through their exercise of incentive stock
options. The Company realized $10.8 million of those current tax assets as reductions of estimated income tax payments during 2006, $8.5 million as reductions of estimated tax payments during the nine months ended September 30, 2007, and $10.0
million was realized in July 2007 by recapturing income taxes paid in 2005. The remaining current tax asset on the Companys Condensed Consolidated Balance Sheet as of September 30, 2007 is expected to be recovered as reductions of future
period estimated tax payments. The Company classified the $6.7 million and $27.7 million of excess tax benefits for the nine months ended September 30, 2007 and 2006, respectively, as cash inflows from financing activities and cash outflows
from operating activities in its Condensed Consolidated Statement of Cash Flows in accordance with SFAS No. 123R and SFAS No. 95, as amended.

In connection with preparing its 2005 state income tax returns during the third quarter of 2006, the Company analyzed the approaches it applied for sourcing taxable income to individual states and benefited from
revising its approaches to income sourcing in certain of those states. The Company revised state income sourcing approaches in the third quarter of 2006, and as a result realized reductions of its 2005 state income tax expense and its 2006 estimated
effective annual state tax rates. In accordance with APB 28, Interim Financial Reporting, the Company recorded the resulting total state tax benefit of $1.5 million in the third quarter of 2006, of which $0.5 million related to 2005 and $1.0
million related to the nine months ended September 30, 2006, including $0.4 million for the third quarter of 2006.

The net deferred
tax asset was comprised of the following at September 30, 2007 and December 31, 2006:



|                                               |  |                   |        |   |                  |   |        |  
|---------------------------------------------- |  | ----------------- | ------ | - | ---------------- | - | ------ | -
|                                               |  | September 30,2007 |        |   | December 31,2006 |  
|                                               |  | (In thousands)    |       
|Deferred tax assets:                           |  |                   |        |   |                  |   |        |  
|Merchant contract costs                        |  | $                 | 25,099 |   |                  | $ | 22,072 |  
|Borrowings and financing arrangement           |  |                   | (1     | ) |                  |   | 65     |  
|Loss reserve and accounts receivable allowance |  |                   | 272    |   |                  |   | 234    |  
|SFAS No. 123R share-based compensation         |  |                   | 1,106  |   |                  |   | 310    |  
|Property and equipment                         |  |                   | 745    |   |                  |   | 167    |  
|Loss on purchased software                     |  |                   | 564    |   |                  |   | 561    |  
|FIN No. 48 deferred tax asset                  |  |                   | 400    |   |                  |   |       |  
|Other                                          |  |                   | 295    |   |                  |   | 7      |  
|                                               |  |                   |        |   |                  |   |        |  
|Deferred tax asset                             |  |                   | 28,480 |   |                  |   | 23,416 |  
|                                               |  |                   |        |   |                  |   |        |  
|Deferred tax liabilities:                      |  |                   |        |   |                  |   |        |  
|Capitalized signing bonus                      |  |                   | 19,827 |   |                  |   | 15,887 |  
|Software development                           |  |                   | 2,801  |   |                  |   | 2,089  |  
|Other                                          |  |                   | 232    |   |                  |   | 121    |  
|                                               |  |                   |        |   |                  |   |        |  
|Deferred tax liability                         |  |                   | 22,860 |   |                  |   | 18,097 |  
|                                               |  |                   |        |   |                  |   |        |  
|Net deferred tax asset                         |  |                   | 5,620  |   |                  |   | 5,319  |  
|Less current portion                           |  |                   | (685   | ) |                  |   | (757   | )
|                                               |  |                   |        |   |                  |   |        |  
|Net deferred tax asset  non current portion   |  | $                 | 4,935  |   |                  | $ | 4,562  |  
|                                               |  |                   |        |   |                  |   |        |  

At September 30, 2007 and December 31, 2006, 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.

10. 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.



15



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



Other, net expense for the three months ended September 30, 2007 included a pre-tax charge of
$0.8 million to record our liability from a legal proceeding under an indemnification we had provided to an insurer.

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
September 30, 2007 were as follows:



|                                  |  |                |      
|--------------------------------- |  | -------------- | -----
|Twelve Months Ended September 30, |  | (In thousands)
|2008                              |  | $              | 1,572
|2009                              |  |                | 887  
|2010                              |  |                | 698  
|2011                              |  |                | 649  
|2012                              |  |                | 575  
|Thereafter                        |  |                | 230  
|                                  |  |                |      
|                                  |  | $              | 4,611
|                                  |  |                |      

Rent expense for leased property was $471,000 and $515,000, respectively, for the three months
ended September 30, 2007 and 2006 and $1.4 million and $1.6 million for the nine months ended September 30, 2007 and 2006.

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.

11. Related Party Transactions

In July 2003, Greenhill Capital Partners, L.P. and its affiliated investment funds and LLR Equity Partners, L.P. and its affiliated investment fund
granted the Companys Chief Executive Officer an irrevocable option to purchase up to an aggregate of 1,750,000 shares of the Companys Common Stock at any time on or before July 31, 2006 at a purchase price of $7.14 per share.
Various officers, directors, partners and members of Greenhill Capital Partners, L.P. and its affiliated investment funds and LLR Equity Partners, L.P. and its affiliated investment fund are members of the Companys board of directors. On
February 22, 2006, Mr. Carr exercised options to purchase 1,750,000 shares of our common stock from Greenhill Capital Partners and LLR Equity Partners. As a result of this transaction, a tax deduction of $26.4 million accrued to the
Company and generated a current tax asset of $10.7 million and a credit to Additional Paid In Capital of $10.7 million during the three months ended March 31, 2006.

12. 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.



16



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



The Company has two reportable segments, as follows: (1) Card, which provides payment processing
and related services for bank card transactions; and (2) Other. 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 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 September 30, 2007 and 2006, 66% and 63% 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 only operates in the United States and does not have any major individual customers.

A summary of the
Companys segments for the three and nine month periods ended September 30, 2007 and 2006 was as follows:



|                                      |  |                |         |              |   |                                           |  |   |                  |   |  |              |        |   |  |   |        
|------------------------------------- |  | -------------- | ------- | ------------ | - | ----------------------------------------- |  | - | ---------------- | - |  | ------------ | ------ | - |  | - | -------
|                                      |  | CardSegment    |         | OtherSegment |   | UnallocatedCorporateAdministrationAmounts |  |   | ReconcilingItems |   |  | Total Amount
|                                      |  | (In thousands)
|Three Months Ended September 30, 2007 |  |                |         |              |   |                                           |  |   |                  |   |  |              |        |   |  |   |        
|Total revenues                        |  | $              | 350,261 |              | $ | 4,517                                     |  | $ |                 |   |  | $            | (163   | ) |  | $ | 354,615
|Depreciation and amortization         |  |                | 1,848   |              |   | 86                                        |  |   | 141              |   |  |              |       |   |  |   | 2,075  
|Interest income                       |  |                | 474     |              |   |                                          |  |   |                 |   |  |              |       |   |  |   | 474    
|Interest expense                      |  |                | 242     |              |   |                                          |  |   |                 |   |  |              |       |   |  |   | 242    
|Net income (loss)                     |  |                | 14,465  |              |   | 240                                       |  |   | (2,920           | ) |  |              |       |   |  |   | 11,785 
|Total assets                          |  |                | 283,863 |              |   | 28,305                                    |  |   |                 |   |  |              | (8,455 | ) |  |   | 303,713
|                                      |  |                |         |              |  
|Three Months Ended September 30, 2006 |  |                |         |              |   |                                           |  |   |                  |   |  |              |        |   |  |   |        
|Total revenues                        |  |                | 290,835 |              |   | 3,130                                     |  |   |                 |   |  |              | (35    | ) |  |   | 293,930
|Depreciation and amortization         |  |                | 1,752   |              |   | 86                                        |  |   | 135              |   |  |              |       |   |  |   | 1,973  
|Interest income                       |  |                | 291     |              |   |                                          |  |   |                 |   |  |              |       |   |  |   | 291    
|Interest expense                      |  |                | 264     |              |   |                                          |  |   |                 |   |  |              |       |   |  |   | 264    
|Net income (loss)                     |  |                | 13,287  |              |   | 108                                       |  |   | (3,256           | ) |  |              |       |   |  |   | 10,139 
|Total assets                          |  |                | 221,261 |              |   | 20,082                                    |  |   |                 |   |  |              | (7,352 | ) |  |   | 233,991
|                                      |  |                |         |              |  
|Nine Months Ended September 30, 2007  |  |                |         |              |   |                                           |  |   |                  |   |  |              |        |   |  |   |        
|Total revenues                        |  |                | 959,957 |              |   | 12,588                                    |  |   |                 |   |  |              | (273   | ) |  |   | 972,272
|Depreciation and amortization         |  |                | 5,674   |              |   | 236                                       |  |   | 419              |   |  |              |       |   |  |   | 6,329  
|Interest income                       |  |                | 1,450   |              |   |                                          |  |   |                 |   |  |              |       |   |  |   | 1,450  
|Interest expense                      |  |                | 587     |              |   |                                          |  |   |                 |   |  |              |       |   |  |   | 587    
|Net income (loss)                     |  |                | 38,348  |              |   | 873                                       |  |   | (10,182          | ) |  |              |       |   |  |   | 29,039 
|Total assets                          |  |                | 283,863 |              |   | 28,305                                    |  |   |                 |   |  |              | (8,455 | ) |  |   | 303,713
|                                      |  |                |         |              |  
|Nine Months Ended September 30, 2006  |  |                |         |              |   |                                           |  |   |                  |   |  |              |        |   |  |   |        
|Total revenues                        |  |                | 799,786 |              |   | 9,370                                     |  |   |                 |   |  |              | (109   | ) |  |   | 809,047
|Depreciation and amortization         |  |                | 4,888   |              |   | 263                                       |  |   | 385              |   |  |              |       |   |  |   | 5,536  
|Interest income                       |  |                | 859     |              |   |                                          |  |   |                 |   |  |              |       |   |  |   | 859    
|Interest expense                      |  |                | 582     |              |   | 26                                        |  |   |                 |   |  |              |       |   |  |   | 608    
|Net income (loss)                     |  |                | 31,076  |              |   | 418                                       |  |   | (9,522           | ) |  |              |       |   |  |   | 21,972 
|Total assets                          |  |                | 221,261 |              |   | 20,082                                    |  |   |                 |   |  |              | (7,352 | ) |  |   | 233,991



17



---

##### Table of Contents

Heartland Payment Systems, Inc. and Subsidiaries

Notes To Condensed Consolidated Financial Statements

(unaudited)



13. 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 EndedSeptember 30, |        | Nine Months EndedSeptember 30,
|                                                |  | 2007                            |        | 2006                           |   | 2007   |  | 2006
|                                                |  | (In thousands)                 
|Basic:                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Net income                                      |  | $                               | 11,785 |                                | $ | 10,139 |  | $    | 29,039 |  | $ | 21,972
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Weighted average common stock outstanding       |  |                                 | 37,615 |                                |   | 36,939 |  |      | 37,592 |  |   | 36,096
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Earnings per share                              |  | $                               | 0.31   |                                | $ | 0.27   |  | $    | 0.77   |  | $ | 0.61  
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Diluted:                                        |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Net income                                      |  | $                               | 11,785 |                                | $ | 10,139 |  | $    | 29,039 |  | $ | 21,972
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Basic weighted average common stock outstanding |  |                                 | 37,615 |                                |   | 36,939 |  |      | 37,592 |  |   | 36,096
|Effect of dilutive instruments:                 |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Stock options                                   |  |                                 | 2,099  |                                |   | 3,016  |  |      | 2,245  |  |   | 3,825 
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Diluted weighted average shares outstanding     |  |                                 | 39,714 |                                |   | 39,955 |  |      | 39,837 |  |   | 39,921
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Earnings per share                              |  | $                               | 0.30   |                                | $ | 0.25   |  | $    | 0.73   |  | $ | 0.55  
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       

14. Subsequent Event

On October 19, 2007, the Company acquired General Meters Corporation for a cash payment of $6.0 million. The General Meters acquisition provides the Company with a ready customer base of colleges and universities
for its campus card product. General Meters operations will be combined with the Companys subsidiary Debitek Inc., which provides prepaid card and stored value solutions.



18



---

##### 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, 2006.

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. As of September 30, 2007, we provided our payment processing services to approximately 152,050 active bank card merchants located across the United States. This represents increases of 14.2% and 17.8%, respectively, over the 133,200
active bank card merchants at December 31, 2006 and the 129,100 active bank card merchants at September 30, 2006. Our bank card processing volume for the three months ended September 30, 2007 was $14.1 billion, a 20.0% increase from
the $11.7 billion processed during the three months ended September 30, 2006. Our bank card processing volume for the nine months ended September 30, 2007 was $38.5 billion, a 20.8% increase from the $31.9 billion processed during the nine
months ended September 30, 2006.

We also provide payroll processing services throughout the United States. At September 30, 2007
we processed payroll for 5,928 customers, increases of 40.6% and 53.0%, respectively, from 4,216 payroll customers at December 31, 2006 and 3,874 payroll customers at September 30, 2006. Our total merchants, which we define as bank card
processing merchants plus payroll customers, increased to 157,978 at September 30, 2007. This represents increases of 15.0% and 18.8%, respectively, over the 137,416 total merchants at December 31, 2006 and 132,974 total merchants at
September 30, 2006.

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



19



---

##### Table of Contents

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 September 30, 2007 and 2006, we processed approximately 76% and 66%, respectively, of our transactions through HPS Exchange. At September 30, 2007, we were processing approximately 148,900, or 98%, of
our active bank card merchants on Passport, compared to 123,300 at September 30, 2006. 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. 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 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 business volume, and consequently gross
processing revenue, is largely driven by the cumulative growth in the number of merchants with whom we have processing contracts. This in turn is the result of the number of merchants that we install during a period, offset by the number of
merchants who cease processing with us during that period. 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.

Significant increases in our direct sales force, including our Relationship Managers, have led to significant growth in the number of total merchants for
whom we process. Our sales managers are compensated based on their success in growing the sales force and increasing the total merchant base in their regions. Our number of relationship Managers grew from 721 at December 31, 2005 and 952 at
December 31, 2006, to 1,077 at September 30, 2007. The number of total merchants installed during the three months ended September 30, 2007 grew by approximately 15.7% to 14,879 new total merchants installed, compared to 12,864 new
total merchants installed during the three months ended September 30, 2006. In order to continue to increase our gross processing revenue, we intend to increase both the size and productivity of our sales force. 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 accounts consumes significant capital, as it typically takes approximately one years processing to cover the outlays for signing bonuses, commissions and payroll taxes.

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, was 3.6% in the three months ended September 30, 2007, compared to growth of 3.5% on average in the three months ended September 30, 2006. 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 2006 and 2007 and for
the 2006 and 2005 full years:



|                    |  |                        
|------------------- |  | -----------------------
|                    |  | Same Store Sales Growth
|2005 full year      |  | 7.5%                   
|2006 full year      |  | 4.2%                   
|                    | 
|2006 first quarter  |  | 7.1%                   
|2006 second quarter |  | 4.8%                   
|2006 third quarter  |  | 3.5%                   
|2006 fourth quarter |  | 2.2%                   
|                    | 
|2007 first quarter  |  | 3.4%                   
|2007 second quarter |  | 3.3%                   
|2007 third quarter  |  | 3.6%                   



20



---

##### Table of Contents

We attribute the relatively lower same store sales growth percentages we experienced in the 2007 and
later 2006 quarters, as compared to the same store sales growth percentages that we experienced early in 2006 and during 2005, to a slowdown in the growth rate of retail sales, which was likely a result of the impacts of higher energy costs and
interest rates and more recently a weak housing market and tightening credit on the economy.

Third Quarter of 2007 Financial Results

For the three months ended September 30, 2007, we recorded net income of $11.8 million, or $0.30 per diluted share, increases
of 16.2% and 20.0%, respectively, from $10.1 million, or $0.25 per diluted share, in the three months ended September 30, 2006. The increase was primarily driven by revenues added by growth in our transaction processing volume and efficiencies
realized in processing and servicing costs. Net income for the three months ended September 30, 2007 included a pre-tax charge of $0.8 million to record our liability from a legal proceeding under an indemnification we had provided to an
insurer. The following is a summary of our financial results for the three months ended September 30, 2007:



| |  |  | At September 30, 2007 the number of active bank card merchants we service was 152,050, compared to 133,200 at December 31, 2006 and 129,100 at
September 30, 2006.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Bank card processing volume during the three months ended September 30, 2007 increased 20.0% to $14.1 billion from $11.7 billion during the three months ended
September 30, 2006.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net revenue, which we define as total revenues less interchange fees and dues and assessments, increased 19.8% to $80.7 million during the three months ended
September 30, 2007 from $67.4 million during the three months ended September 30, 2006. The increase in net revenue was driven by the increases in active merchants and processing volume.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our processing and servicing costs for three months ended September 30, 2007 decreased to 10.0% of our total revenues, from 10.5% of total revenues for the
three months ended September 30, 2006.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our income from operations, which we also refer to as operating income, grew to $19.3 million for the three months ended September 30, 2007 from $14.4 million
for the three months ended September 30, 2006. Our operating margin, which is measured as operating income divided by net revenue, was 24.0% for the three months ended September 30, 2007, compared to 21.4% for the three months ended
September 30, 2006.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our effective income tax rate for the third quarter of 2007 was 37.3%, which compares to an effective tax rate of 29.6% for the third quarter of 2006. In the third
quarter of 2006 we analyzed the approaches we applied for sourcing taxable income to individual states and revised our state income sourcing approaches in certain states. As a result, we realized reductions of our 2005 state income tax expense and
our 2006 estimated effective annual state tax rates. We recorded the resulting total state tax benefit of $1.5 million in the third quarter of 2006, of which $0.5 million related to 2005 and $1.0 million related to the nine months ended
September 30, 2006, including $0.4 million for the third quarter of 2006.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

Components of Revenue and Expenses

Revenue. Our revenues fall into three categories: gross processing revenue, payroll processing revenue and equipment-related income. Our
gross processing revenue primarily consists of discount, per-transaction and periodic (primarily monthly) fees from the processing of bank card transactions, primarily Visa and MasterCard transactions, for merchants. These fees are negotiated by our
Relationship Managers with each merchant. 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 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. Equipment-related income includes revenues from the sale, rental and deployment of bank card terminals, and since January 1, 2006, from the sale of hardware, software and
associated services for prepaid card and stored-value card payment systems. 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. 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 nine
months ended September 30, 2007, third party costs represented about 67% of our processing costs, compared to 74% during 2006 and 75% during 2005, with internal costs representing the remainder;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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, and other direct
merchant servicing; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the costs of bank card 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 (see  Critical Accounting Estimates  Accrued Buyout Liability).

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, including expenses recorded for share-based compensation under SFAS No. 123R, and other administrative expenses. The two most significant elements in these expenses are
our information technology infrastructure costs and our marketing expenses.

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. Other income (expense) also includes a gain of $0.8 million from the proceeds
received from a legal settlement in the nine months ended September 30, 2006.



22



---

##### Table of Contents

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 September 30, 2007, our results of operations, our changes in stockholders equity and our cash flows for the three and nine months ended September 30, 2007 and 2006. Results of operations
reported for interim periods are not necessarily indicative of the results to be expected for the year ended December 31, 2007. 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, 2006. 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. 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 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 due to sponsor bank 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.

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 we pay is based on the estimated gross margin (calculated by deducting interchange fees, dues and assessments
and all costs incurred in underwriting, processing and servicing an account from gross processing revenue) for the first year of the merchant contract. The gross signing bonuses paid during the nine months ended September 30, 2007 and 2006 were
$31.8 million and $23.1 million, respectively, and for the year ended December 31, 2006 were $32.6 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



23



---

##### Table of Contents

positive net signing bonus adjustments paid during the nine months ended September 30, 2007 and 2006 were $1.1 million and $0.8 million, respectively,
and for the year ended December 31, 2006 were $1.1 million. A negative signing bonus adjustment would result from the prior overpayment of up-front signing bonuses, which are recovered from the relevant salesperson. The amount of signing
bonuses paid which remained subject to adjustment at September 30, 2007 and December 31, 2006 was $40.6 million and $31.3 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 nine months ended September 30, 2007 or the year ended December 31, 2006.

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.

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 September 30, 2007 and December 31, 2006.

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 nine months ended September 30, 2007 and 2006 we made buyout payments of approximately $6.2 million and $8.0 million, respectively, and during the 2006 full year, we made buyout payments of
approximately $10.7 million. We expect to make significant buyout payments in the future, subject to cash availability, as such buyouts reduce the monthly payments we will have to make to our salespersons for such merchants in the future.

Chargebacks, Reject Losses and Merchant Deposits

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



24



---

##### Table of Contents

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 September 30, 2007 and December 31, 2006, we held merchant deposits totaling $11.2 million, and $7.7 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 September 30, 2007 and December 31, 2006, our loss reserve totaled $551,000 and $475,000 respectively. Aggregate merchant losses, including losses charged to operations
and the loss reserve, were $1.7 million and $1.1 million for the nine months ended September 30, 2007 and 2006, respectively, and were $1.9 million for the year ended December 31, 2006.

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, the Company is 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.

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 nine 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 Bulletin 107. 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 nine months ended
September 30, 2007, and the years ended December 31, 2006 and 2005 were $7.61, $9.25 and $5.48, respectively. The fair value of options granted during the nine months ended September 30, 2007, and the years ended December 31,
2006 and 2005 was estimated at the grant date using the following weighted average assumptions:



|                        |  |                   |   |  |                   |   |  |         |  
|----------------------- |  | ----------------- | - |  | ----------------- | - |  | ------- | -
|                        |  | 2007              |   |  | 2006              |   |  | 2005    |  
|Expected volatility     |  | 31                | % |  | 41                | % |  | 50      | %
|Expected life           |  | 2.5 to 3.75 years |   |  | 2.5 to 3.75 years |   |  | 3 years |  
|Dividends               |  | 0.70              | % |  | 0.40              | % |  | 0.00    | %
|Risk-free interest rate |  | 4.67              | % |  | 4.79              | % |  | 3.73    | %

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



25



---

##### Table of Contents

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.

The Company has 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 January 1, 2007, a total of $499,000 unrecognized tax benefit would, if recognized, impact the effective tax rate.

Results of Operations

Three Months Ended September 30, 2007 Compared to Three Months Ended
September 30, 2006

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



|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|----------------------------- |  | ------------------------------------- | ------- | - | ------------------ | ----- | -- | ------------------------------------- | - | ------- | ------------------ |  | ----- | ------ |  | - | ------ | - |  | ------- | --
|                              |  | Three Months Ended September 30, 2007 |         |   | % of Total Revenue |       |    | Three Months Ended September 30, 2006 |   |         | % of Total Revenue |  |       | Change | 
|                              |  |                                       |         |   | Amount             |       |    | %                                     |  
|Total Revenues                |  | $                                     | 354,615 |   |                    | 100.0 | %  |                                       | $ | 293,930 |                    |  | 100.0 | %      |  | $ | 60,685 |   |  | 20.6    | % 
|Costs of Services:            |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Interchange                   |  |                                       | 260,876 |   |                    | 73.6  | %  |                                       |   | 215,656 |                    |  | 73.4  | %      |  |   | 45,220 |   |  | 21.0    | % 
|Dues and assessments          |  |                                       | 13,061  |   |                    | 3.7   | %  |                                       |   | 10,920  |                    |  | 3.7   | %      |  |   | 2,141  |   |  | 19.6    | % 
|Processing and servicing      |  |                                       | 35,638  |   |                    | 10.0  | %  |                                       |   | 30,894  |                    |  | 10.5  | %      |  |   | 4,744  |   |  | 15.4    | % 
|Customer acquisition costs    |  |                                       | 11,557  |   |                    | 3.3   | %  |                                       |   | 8,774   |                    |  | 3.0   | %      |  |   | 2,783  |   |  | 31.7    | % 
|Depreciation and amortization |  |                                       | 1,642   |   |                    | 0.5   | %  |                                       |   | 1,602   |                    |  | 0.5   | %      |  |   | 40     |   |  | 2.5     | % 
|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Total costs of services       |  |                                       | 322,774 |   |                    | 91.0  | %  |                                       |   | 267,846 |                    |  | 91.1  | %      |  |   | 54,928 |   |  | 20.5    | % 
|General and administrative    |  |                                       | 12,493  |   |                    | 3.5   | %  |                                       |   | 11,699  |                    |  | 4.0   | %      |  |   | 794    |   |  | 6.8     | % 
|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Total expenses                |  |                                       | 335,267 |   |                    | 94.5  | %  |                                       |   | 279,545 |                    |  | 95.1  | %      |  |   | 55,722 |   |  | 19.9    | % 
|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Income from operations        |  |                                       | 19,348  |   |                    | 5.5   | %  |                                       |   | 14,385  |                    |  | 4.9   | %      |  |   | 4,963  |   |  | 34.5    | % 
|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Other income (expense):       |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Interest income               |  |                                       | 474     |   |                    | 0.1   | %  |                                       |   | 291     |                    |  | 0.1   | %      |  |   | 183    |   |  | 62.9    | % 
|Interest expense              |  |                                       | (242    | ) |                    | (0.1  | )% |                                       |   | (264    | )                  |  | (0.1  | )%     |  |   | 22     |   |  | 8.3     | % 
|Other, net                    |  |                                       | (781    | ) |                    | (0.2  | )% |                                       |   |        |                    |  |      |        |  |   | (781   | ) |  |         |   
|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Total other income (expense)  |  |                                       | (549    | ) |                    | (0.2  | )% |                                       |   | 27      |                    |  |      |        |  |   | (576   | ) |  | (2133.3 | )%
|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Income before income taxes    |  |                                       | 18,799  |   |                    | 5.3   | %  |                                       |   | 14,412  |                    |  | 4.9   | %      |  |   | 4,387  |   |  | 30.4    | % 
|Provision for income taxes    |  |                                       | 7,014   |   |                    | 2.0   | %  |                                       |   | 4,273   |                    |  | 1.5   | %      |  |   | 2,741  |   |  | 64.1    | % 
|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   
|Net income                    |  | $                                     | 11,785  |   |                    | 3.3   | %  |                                       | $ | 10,139  |                    |  | 3.4   | %      |  | $ | 1,646  |   |  | 16.2    | % 
|                              |  |                                       |         |   |                    |       |    |                                       |   |         |                    |  |       |        |  |   |        |   |  |         |   



26



---

##### Table of Contents

Total Revenues. Total revenues increased by 20.6%, from $293.9 million in the three months ended
September 30, 2006 to $354.6 million in the three months ended September 30, 2007, primarily as a result of a $59.0 million, or 20.5%, increase in our bank card processing revenues. The breakout of our total revenues for the three months
ended September 30, 2007 and 2006 was as follows (in thousands of dollars):



|                                     |  |                                  |         |                        |   |         |  |   |        |  |      |  
|------------------------------------ |  | -------------------------------- | ------- | ---------------------- | - | ------- |  | - | ------ |  | ---- | -
|                                     |  | Three Months Ended September 30, |         | Change from Prior Year |  
|                                     |  | 2007                             |         | 2006                   |   | Amount  |  | % |       
|Bank card processing revenues, gross |  | $                                | 346,829 |                        | $ | 287,829 |  | $ | 59,000 |  | 20.5 | %
|Payroll processing revenues          |  |                                  | 2,454   |                        |   | 1,573   |  |   | 881    |  | 56.0 | %
|Equipment-related income             |  |                                  | 5,332   |                        |   | 4,528   |  |   | 804    |  | 17.8 | %
|                                     |  |                                  |         |                        |   |         |  |   |        |  |      |  
|Total Revenues                       |  | $                                | 354,615 |                        | $ | 293,930 |  | $ | 60,685 |  | 20.6 | %
|                                     |  |                                  |         |                        |   |         |  |   |        |  |      |  

The increase in our gross bank card processing revenues from $287.8 million in the three months
ended September 30, 2006 to $346.8 million in the three months ended September 30, 2007 was primarily due to higher bank card processing volume. Our bank card processing volume for the three months ended September 30, 2007 increased
20.0% to $14.1 billion, compared to $11.7 billion for the three months ended September 30, 2006. The increase in bank card processing volume was primarily attributable to a net increase in bank card merchant accounts, with the number of bank
card merchant accounts growing by approximately 17.8% from 129,100 as of September 30, 2006 to 152,050 as of September 30, 2007. The increase in new bank card merchant accounts during this period was primarily 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.

Payroll processing revenues increased by 56.0%, from $1.6 million in the three months ended September 30, 2006 to $2.5 million in the three months ended September 30, 2007, primarily due to the 53.0%
increase in the number of payroll processing customers from 3,874 at September 30, 2006 to 5,928 at September 30, 2007. Payroll processing revenues include processing fees and the interest income we earn on funds held for customers.
Payroll processing fees increased by 56.4% from $1.4 million in the three months ended September 30, 2006 to $2.2 million in the three months ended September 30, 2007 and interest income earned on funds held for customers increased by
52.1% from $140,000 in the three months ended September 30, 2006 to $213,000 in the three months ended September 30, 2007.

Equipment-related income increased by 17.8%, from $4.5 million in the three months ended September 30, 2006 to $5.3 million in the three months ended September 30, 2007, primarily due to growth in equipment sale revenues to new
bank card merchants and an increase in revenues from prepaid card and stored-value card systems at our Debitek, Inc. subsidiary.

Costs of services.
Costs of services increased 20.5% from $267.8 million in the three months ended September 30, 2006 to $322.8 million in the three months ended September 30, 2007, due primarily to an increase in interchange fees. Costs of services
represented 91.0% of total revenues in the three months ended September 30, 2007, down slightly from 91.1% the three months ended September 30, 2006.

Interchange fees increased 21.0% from $215.7 million in the three months ended September 30, 2006 to $260.9 million in the three months ended September 30, 2007, and represented 73.6% of total revenues
in the three months ended September 30, 2007, compared to 73.4% of total revenues in the prior year period. The increase in interchange fees was primarily due to higher bank card processing volume in the three months ended September 30,
2007.

Dues and assessments increased 19.6% from $10.9 million in the three months ended September 30, 2006 to $13.1 million in
the three months ended September 30, 2007, also as the result of increased bank card processing volume. Dues and assessments were 3.7% of total revenues in both the three months ended September 30, 2007 and the three months ended
September 30, 2006.



27



---

##### Table of Contents

Net revenue, which we define as total revenues less interchange fees and dues and assessments, increased
19.8% from $67.4 million in the three months ended September 30, 2006 to $80.7 million in the three months ended September 30, 2007.

Processing and servicing expense for the three months ended September 30, 2007 increased by $4.7 million, or 15.4%, compared with the three months ended September 30, 2006. The increase in processing and servicing expense was due
primarily to costs associated with the increased bank card processing volume, 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 decreased to 10.0% for the three months ended
September 30, 2007 compared with 10.5% for the three months ended September 30, 2006. The decrease in processing and servicing as a percentage of total revenue for the three months ended September 30, 2007 was driven by leveraging the
lower costs of our 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 76% of our total
processing transactions during the three months ended September 30, 2007, compared to 66% during the three months ended September 30, 2006. We expect the increasing share of HPS Exchange in our total bank card merchant base to continue in
the future. In addition, we completed our conversion to our internally developed back-end processing system, Passport, on May 1, 2006, which is resulting in cost savings in providing back-end services. Included in processing and servicing
expense was $706,000 of payroll processing costs in the three months ended September 30, 2007, an increase of 6.5% from $663,000 recorded in the three months ended September 30, 2006.

Customer acquisition costs increased 31.7% from $8.8 million in the three months ended September 30, 2006 to $11.6 million in the three months ended
September 30, 2007. An increase in amortization of signing bonuses mostly as a result of growth in new merchant accounts was primarily responsible for the increase in the customer acquisition costs. Customer acquisition costs for the three
months ended September 30, 2007 and 2006 included the following components (in thousands of dollars):



|                                                                |  |                                  |        |   |      |   |        |  
|--------------------------------------------------------------- |  | -------------------------------- | ------ | - | ---- | - | ------ | -
|                                                                |  | Three Months Ended September 30, |       
|                                                                |  | 2007                             |        |   | 2006 |  
|Amortization of signing bonuses, net                            |  | $                                | 8,273  |   |      | $ | 5,705  |  
|Amortization of capitalized customer deferred acquisition costs |  |                                  | 3,601  |   |      |   | 3,249  |  
|Increase in accrued buyout liability                            |  |                                  | 3,636  |   |      |   | 3,663  |  
|Capitalized customer deferred acquisition costs                 |  |                                  | (3,953 | ) |      |   | (3,843 | )
|                                                                |  |                                  |        |   |      |   |        |  
|Total Customer Acquisition Costs                                |  | $                                | 11,557 |   |      | $ | 8,774  |  
|                                                                |  |                                  |        |   |      |   |        |  

Depreciation and amortization expenses increased 2.5% to $1.6 million in the three months ended
September 30, 2007. The increase was primarily due to the purchase of 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 $0.6 million in the three months ended September 30, 2006 to $1.3 million in the three months ended September 30, 2007. The total amount of capitalized costs for
projects placed in service in the three months ended September 30, 2007 and 2006 was $0.1 million and $0.4 million, respectively.

General and administrative. General and administrative expenses increased 6.8%, from $11.7 million in the three months ended September 30, 2006 to $12.5 million in the three months ended September 30, 2007. The increase was
primarily due to added costs to continue building our corporate, information technology and marketing infrastructure which are necessary to support our growth and our marketing and product development initiatives.



28



---

##### Table of Contents

General and administrative expenses as a percentage of total revenue for the three months ended
September 30, 2007 was 3.5%, down from 4.0% for the three months ended September 30, 2006. SFAS No. 123R share-based compensation expense was $480,000 and $303,000 in the three months ended September 30, 2007 and 2006,
respectively. Our payroll operations general and administrative expenses increased by 41.3%, from $783,000 in the three months ended September 30, 2006 to $1.1 million in the three months ended September 30, 2007.

Income from operations. For the reasons described above, our income from operations, which we also refer to as operating income, grew from $14.4
million for the three months ended September 30, 2006 to $19.3 million for the three months ended September 30, 2007. Our operating margin, which is measured as operating income divided by net revenue, was 24.0% for the three months ended
September 30, 2007, compared to 21.4% for the three months ended September 30, 2006.

Interest income. Interest income
increased from $291,000 in the three months ended September 30, 2006 to $474,000 in the three months ended September 30, 2007, due primarily to an increase in the average amount of cash available for investment and higher interest rates.

Interest expense. Interest expense for the three months ended September 30, 2007 of $242,000 was down slightly from interest
expense of $264,000 for the three months ended September 30, 2006. Most of our interest expense arises from the practice of having our sponsor bank advance interchange fees to most of our merchants. These advances to our merchants are funded
first with our cash available for investment, then by incurring a payable to our sponsor bank when that cash has been expended. We pay the sponsor bank the prime rate on these payables.

Other, net. Other, net for the three months ended September 30, 2007 included a charge of $0.8 million reflecting our liability from a legal
proceeding under an indemnification we had provided to an insurer.

Income Tax. Income taxes for the three months ended
September 30, 2007 were $7.0 million, reflecting an effective tax rate of 37.3%. This compares to an effective tax rate of 29.6% for the three months ended September 30, 2006, which resulted in income tax expense of $4.3 million. The lower
effective tax rate for the three months ended September 30, 2006 was due to revising state income sourcing approaches in the third quarter of 2006. As a result of revising state income sourcing approaches in the third quarter of 2006, we
realized reductions of our 2005 state income tax expense and our 2006 estimated effective annual state tax rates. In accordance with APB 28, Interim Financial Reporting, we recorded the resulting total state tax benefit of $1.5 million in the
third quarter of 2006, of which $0.5 million related to 2005 and $1.0 million related to the nine months ended September 30, 2006, including $0.4 million for the third quarter of 2006.

Net income. As a result of the above factors, net income increased from $10.1 million for the three months ended September 30, 2006 to $11.8
million for the three months ended September 30, 2007.



29



---

##### Table of Contents

Nine Months Ended September 30, 2007 Compared to Nine Months Ended September 30, 2006

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



|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|----------------------------- |  | ------------------------------------ | ------- | - | ------------------ | ----- | -- | ------------------------------------ | - | ------- | ------------------ |  | ----- | ------ |  | - | ------- | - |  | ------ | --
|                              |  | Nine Months Ended September 30, 2007 |         |   | % of Total Revenue |       |    | Nine Months Ended September 30, 2006 |   |         | % of Total Revenue |  |       | Change | 
|                              |  |                                      |         |   | Amount             |       |    | %                                    |  
|Total Revenues                |  | $                                    | 972,272 |   |                    | 100.0 | %  |                                      | $ | 809,047 |                    |  | 100.0 | %      |  | $ | 163,225 |   |  | 20.2   | % 
|Costs of Services:            |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Interchange                   |  |                                      | 711,438 |   |                    | 73.2  | %  |                                      |   | 592,426 |                    |  | 73.2  | %      |  |   | 119,012 |   |  | 20.1   | % 
|Dues and assessments          |  |                                      | 35,918  |   |                    | 3.7   | %  |                                      |   | 29,732  |                    |  | 3.7   | %      |  |   | 6,186   |   |  | 20.8   | % 
|Processing and servicing      |  |                                      | 99,732  |   |                    | 10.3  | %  |                                      |   | 88,656  |                    |  | 11.0  | %      |  |   | 11,076  |   |  | 12.5   | % 
|Customer acquisition costs    |  |                                      | 33,331  |   |                    | 3.4   | %  |                                      |   | 25,269  |                    |  | 3.1   | %      |  |   | 8,062   |   |  | 31.9   | % 
|Depreciation and amortization |  |                                      | 5,027   |   |                    | 0.5   | %  |                                      |   | 4,403   |                    |  | 0.5   | %      |  |   | 624     |   |  | 14.2   | % 
|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Total costs of services       |  |                                      | 885,446 |   |                    | 91.1  | %  |                                      |   | 740,486 |                    |  | 91.5  | %      |  |   | 144,960 |   |  | 19.6   | % 
|General and administrative    |  |                                      | 40,527  |   |                    | 4.2   | %  |                                      |   | 35,489  |                    |  | 4.4   | %      |  |   | 5,038   |   |  | 14.2   | % 
|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Total expenses                |  |                                      | 925,973 |   |                    | 95.2  | %  |                                      |   | 775,975 |                    |  | 95.9  | %      |  |   | 149,998 |   |  | 19.3   | % 
|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Income from operations        |  |                                      | 46,299  |   |                    | 4.8   | %  |                                      |   | 33,072  |                    |  | 4.1   | %      |  |   | 13,227  |   |  | 40.0   | % 
|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Other income (expense):       |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Interest income               |  |                                      | 1,450   |   |                    | 0.2   | %  |                                      |   | 859     |                    |  | 0.1   | %      |  |   | 591     |   |  | 68.8   | % 
|Interest expense              |  |                                      | (587    | ) |                    | (0.1  | )% |                                      |   | (608    | )                  |  | (0.1  | )%     |  |   | 21      |   |  | 3.5    | % 
|Other, net                    |  |                                      | (871    | ) |                    | (0.1  | )% |                                      |   | 831     |                    |  | 0.1   | %      |  |   | (1,702  | ) |  | (204.8 | )%
|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Total other income (expense)  |  |                                      | (8      | ) |                    |      |    |                                      |   | 1,082   |                    |  | 0.1   | %      |  |   | (1,090  | ) |  | (100.7 | )%
|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Income before income taxes    |  |                                      | 46,291  |   |                    | 4.8   | %  |                                      |   | 34,154  |                    |  | 4.2   | %      |  |   | 12,137  |   |  | 35.5   | % 
|Provision for income taxes    |  |                                      | 17,252  |   |                    | 1.8   | %  |                                      |   | 12,182  |                    |  | 1.5   | %      |  |   | 5,070   |   |  | 41.6   | % 
|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   
|Net income                    |  | $                                    | 29,039  |   |                    | 3.0   | %  |                                      | $ | 21,972  |                    |  | 2.7   | %      |  | $ | 7,067   |   |  | 32.2   | % 
|                              |  |                                      |         |   |                    |       |    |                                      |   |         |                    |  |       |        |  |   |         |   |  |        |   

Total Revenues. Total revenues increased by 20.2%, from $809.0 million in the nine months
ended September 30, 2006 to $972.3 million in the nine months ended September 30, 2007, primarily as a result of a $159.7 million, or 20.2%, increase in our bank card processing revenues. The breakout of our total revenues for the nine
months ended September 30, 2007 and 2006 was as follows (in thousands of dollars):



|                                     |  |                                 |         |                        |   |         |  |   |         |  |      |  
|------------------------------------ |  | ------------------------------- | ------- | ---------------------- | - | ------- |  | - | ------- |  | ---- | -
|                                     |  | Nine Months Ended September 30, |         | Change from Prior Year |  
|                                     |  | 2007                            |         | 2006                   |   | Amount  |  | % |        
|Bank card processing revenues, gross |  | $                               | 949,908 |                        | $ | 790,208 |  | $ | 159,700 |  | 20.2 | %
|Payroll processing revenues          |  |                                 | 7,488   |                        |   | 4,704   |  |   | 2,784   |  | 59.2 | %
|Equipment-related income             |  |                                 | 14,876  |                        |   | 14,135  |  |   | 741     |  | 5.2  | %
|                                     |  |                                 |         |                        |   |         |  |   |         |  |      |  
|Total Revenues                       |  | $                               | 972,272 |                        | $ | 809,047 |  | $ | 163,225 |  | 20.2 | %
|                                     |  |                                 |         |                        |   |         |  |   |         |  |      |  

The increase in our gross bank card processing revenues from $790.2 million in the nine months
ended September 30, 2006 to $949.9 million in the nine months ended September 30, 2007 was primarily due to higher bank card processing volume. Our bank card processing volume for the nine months ended September 30, 2007 increased
20.8% to $38.5 billion, compared to $31.9 billion for the nine months ended September 30, 2006. The increase in bank card processing volume was primarily attributable to a net increase in bank card merchant accounts, with the number of bank
card merchant accounts growing by approximately 17.8% from 129,100 as of September 30, 2006 to 152,050 as of September 30, 2007. The increase in new bank card merchant accounts during this period was primarily 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.



30



---

##### Table of Contents

Payroll processing revenues increased by 59.2%, from $4.7 million in the nine months ended
September 30, 2006 to $7.5 million in the nine months ended September 30, 2007, primarily due to the 53.0% increase in the number of payroll processing customers from 3,874 at September 30, 2006 to 5,928 at September 30, 2007.
Payroll processing revenues include processing fees and the interest income we earn on funds held for customers. Payroll processing fees increased by 59.1% from $4.3 million in the nine months ended September 30, 2006 to $6.8 million in the
nine months ended September 30, 2007 and interest income earned on funds held for customers increased by 60.4% from $402,000 in the nine months ended September 30, 2006 to $645,000 in the nine months ended September 30, 2007.

Equipment-related income of $14.9 million for the nine months ended September 30, 2007 was up 5.2% over the nine months ended
September 30, 2006 primarily due to growth in equipment sale revenues to new bank card merchants and an increase in revenues from prepaid card and stored-value card systems at our Debitek, Inc. subsidiary.

Costs of services. Costs of services increased 19.6% from $740.5 million in the nine months ended September 30, 2006 to $885.4 million
in the nine months ended September 30, 2007, due primarily to an increase in interchange fees. Costs of services represented 91.1% of total revenues in the nine months ended September 30, 2007 and 91.5% in the nine months ended
September 30, 2006.

Interchange fees increased 20.1% from $592.4 million in the nine months ended September 30, 2006 to
$711.4 million in the nine months ended September 30, 2007, and represented 73.2% of total revenues in both nine-month periods. The increase in interchange fees was primarily due to higher bank card processing volume in the current year.
Interchange expense for the nine months ended September 30, 2006 included a $2.0 million charge reflecting a first quarter of 2006 change in our estimate of the amount of on-line debit interchange expense we accrue. The change in estimate was
based on new information which became available to us.

Dues and assessments increased 20.8% from $29.7 million in the nine months
ended September 30, 2006 to $35.9 million in the nine months ended September 30, 2007, also as the result of increased bank card processing volume. Dues and assessments were 3.7% of total revenues in both the nine months ended
September 30, 2007 and the nine months ended September 30, 2006.

Net revenue, which we define as total revenues less interchange
fees and dues and assessments, increased 20.3% from $186.9 million in the nine months ended September 30, 2006 to $225.0 million in the nine months ended September 30, 2007.

Processing and servicing expense for the nine months ended September 30, 2007 increased by $11.1 million, or 12.5%, compared with the nine months
ended September 30, 2006. The increase in processing and servicing expense was due primarily to costs associated with the increased bank card processing volume, 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 was 10.3% for the nine months ended September 30, 2007 compared with 11.0% for the nine months ended September 30, 2006. The decrease in processing and servicing as a percentage of total revenue for the nine months
ended September 30, 2007 was driven by leveraging the lower costs of our 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 74% of our total processing transactions during the nine months ended September 30, 2007, compared to 62% during the nine months ended September 30, 2006. 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. We completed our conversion to Passport in May 2006. Included in processing and servicing
expense was $2.0 million of payroll processing costs in the nine months ended September 30, 2007, which increased 3.7% from $1.9 million recorded in the nine months ended September 30, 2006.



31



---

##### Table of Contents

Customer acquisition costs increased 31.9% from $25.3 million in the nine months ended September 30,
2006 to $33.3 million in the nine months ended September 30, 2007. An increase in amortization of signing bonuses mostly as a result of new merchant account installations was primarily responsible for the increase in the customer acquisition
costs. Customer acquisition costs for the nine months ended September 30, 2007 and 2006 included the following components (in thousands of dollars):



|                                                                |  |                                 |         |   |      |   |         |  
|--------------------------------------------------------------- |  | ------------------------------- | ------- | - | ---- | - | ------- | -
|                                                                |  | Nine Months Ended September 30, |        
|                                                                |  | 2007                            |         |   | 2006 |  
|Amortization of signing bonuses, net                            |  | $                               | 22,896  |   |      | $ | 16,113  |  
|Amortization of capitalized customer deferred acquisition costs |  |                                 | 10,231  |   |      |   | 9,645   |  
|Increase in accrued buyout liability                            |  |                                 | 10,886  |   |      |   | 11,746  |  
|Capitalized customer deferred acquisition costs                 |  |                                 | (10,682 | ) |      |   | (12,235 | )
|                                                                |  |                                 |         |   |      |   |         |  
|Total Customer Acquisition Costs                                |  | $                               | 33,331  |   |      | $ | 25,269  |  
|                                                                |  |                                 |         |   |      |   |         |  

Depreciation and amortization expenses increased 14.2%, from $4.4 million in the nine months ended
September 30, 2006 to $5.0 million in the nine months ended September 30, 2007. The increase was primarily due to the purchase of 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 $1.9 million in the nine months ended September 30, 2006 to $3.3 million in the nine months ended
September 30, 2007. The total amount of capitalized costs for projects placed in service for the nine months ended September 30, 2007 and 2006 was $1.4 million and $1.6 million, respectively.

General and administrative. General and administrative expenses increased 14.2%, from $35.5 million in the nine months ended September 30,
2006 to $40.5 million in the nine months ended September 30, 2007. The increase was primarily due to added costs to continue building our corporate, information technology and marketing infrastructure which are necessary to support our growth
and our marketing and product development initiatives.

General and administrative expenses as a percentage of total revenue for the nine
months ended September 30, 2007 was 4.2%, down from 4.4% for the nine months ended September 30, 2006. General and administrative expenses in the nine months ended September 30, 2007 included $203,000 for matching payroll tax expense
related to gains employees realized on their exercise of non-qualified stock options, compared to $1.2 million in the nine months ended September 30, 2006. SFAS No. 123R share-based compensation expense was $1.3 million and $764,000 in the
nine months ended September 30, 2007 and 2006, respectively. Our payroll operations general and administrative expenses increased by 36.6%, from $2.2 million in the nine months ended September 30, 2006 to $3.0 million in the nine
months ended September 30, 2007.

Income from operations. For the reasons described above, our income from operations, which we
also refer to as operating income, improved from $33.1 million for the nine months ended September 30, 2006 to $46.3 million for the nine months ended September 30, 2007. Our operating margin, which is measured as operating income divided
by net revenue, was 20.6% for the nine months ended September 30, 2007, compared to 17.7% for the nine months ended September 30, 2006. Our operating income and operating margin for the nine months ended September 30, 2006 was
unfavorably impacted by the $2.0 million recorded for the change in estimate of debit interchange expense; excluding that amount, our operating margin would have been 18.6% for the nine months ended September 30, 2006.

Interest income. Interest income increased from $859,000 in the nine months ended September 30, 2006 to $1.5 million in the nine months ended
September 30, 2007, due primarily to an increase in the amount of cash available for investment and higher interest rates.

Interest expense. Interest expense of $587,000 in the nine months ended September 30, 2007 decreased slightly from $608,000 in the nine months ended September 30, 2006. Most of our interest



32



---

##### Table of Contents

expense arises from the practice of having our sponsor bank advance interchange fees to most of our merchants. These advances to our merchants are funded
first with our cash available for investment, then by incurring a payable to our sponsor bank when that cash has been expended. We pay the sponsor bank the prime rate on these payables.

Other, net. Other, net for the nine months ended September 30, 2007 included a charge of $0.8 million reflecting our liability in a legal
proceeding under an indemnification we provided to an insurer. Other, net for the nine months ended September 30, 2006 included income of $0.8 million reflecting a gain from the proceeds received from a legal settlement.

Income Tax. Income taxes for the nine months ended September 30, 2007 were $17.3 million, reflecting an effective tax rate of 37.3%. This
compares to an effective tax rate of 35.7% for the nine months ended September 30, 2006, which resulted in income tax expense of $12.2 million. The lower effective tax rate for the nine months ended September 30, 2006 was due to revising
state income sourcing approaches in the third quarter of 2006. As a result of revising state income sourcing approaches in the third quarter of 2006, we realized reductions of our 2005 state income tax expense and our 2006 estimated effective annual
state tax rates. In accordance with APB 28, Interim Financial Reporting, we recorded the resulting total state tax benefit of $1.5 million in the third quarter of 2006, of which $0.5 million related to 2005 and $1.0 million related to the
nine months ended September 30, 2006.

Net income. As a result of the above factors, net income increased from $22.0 million
for the nine months ended September 30, 2006 to $29.0 million for the nine months ended September 30, 2007.

Balance Sheet Information



|                                            |  |                    |         |                   |   |        
|------------------------------------------- |  | ------------------ | ------- | ----------------- | - | -------
|                                            |  | September 30, 2007 |         | December 31, 2006
|                                            |  | (in thousands)    
|Selected Balance Sheet Data                 |  |                    |         |                   |   |        
|Cash and cash equivalents                   |  | $                  | 37,739  |                   | $ | 16,054 
|Funds held for payroll customers            |  |                    | 18,803  |                   |   | 16,960 
|Receivables, net                            |  |                    | 113,609 |                   |   | 107,154
|Current tax asset                           |  |                    | 7,805   |                   |   | 19,227 
|Capitalized customer acquisition costs, net |  |                    | 67,202  |                   |   | 56,705 
|Property and equipment, net                 |  |                    | 42,330  |                   |   | 23,135 
|Total assets                                |  |                    | 303,713 |                   |   | 251,768
|                                            |  |                   
|Due to sponsor bank                         |  |                    | 39,848  |                   |   | 27,253 
|Accounts payable                            |  |                    | 20,138  |                   |   | 16,936 
|Deposits held for payroll customers         |  |                    | 18,803  |                   |   | 16,960 
|Accrued buyout liability:                   |  |                    |         |                   |   |        
|Current portion                             |  |                    | 12,749  |                   |   | 11,519 
|Long term portion                           |  |                    | 25,196  |                   |   | 21,774 
|Total liabilities                           |  |                    | 143,228 |                   |   | 112,475
|Total stockholders equity                  |  |                    | 160,485 |                   |   | 139,293

September 30, 2007 Compared to December 31, 2006

Total assets increased $51.9 million, or 20.6%, to $303.7 million at September 30, 2007 from $251.8 million at December 31, 2006, primarily due
to increases in cash and cash equivalents, receivables, capitalized customer acquisition costs, and property and equipment, net. Cash and cash equivalents increased by $21.7 million or 135.1% as the result of cash flow (see Liquidity and
Capital Resources for more detail).

Our receivables primarily 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. We use our available cash to fund a portion of the advances of interchange fees to



33



---

##### Table of Contents

our merchants, then as our available cash has been expended, we direct our sponsor bank to make the advances, thus generating a payable to our sponsor bank.
At September 30, 2007 and December 31, 2006, we used $37.1 million and $44.6 million, respectively, of our available cash to fund merchant advances. The amount due to our sponsor bank for funding advances was $39.8 million at
September 30, 2007 and $27.3 million at December 31, 2006. The payable to our sponsor bank is repaid at the beginning of the following month out of the fees we collect from our merchants. Our total receivables increased $6.5 million, or
6.0%, to $113.6 million at September 30, 2007 from $107.2 million at December 31, 2006 mostly due to higher monthly bank card processing volume in September 2007. For the month of September 2007, our processing volume was $4.4 billion,
compared to $4.1 billion of processing volume in the month of December 2006.

Capitalized customer acquisition costs increased $10.5
million, or 18.5%, from December 31, 2006 as a result of increases in the number of merchants we service. Property and equipment increased $19.2 million, or 83.0%, primarily due to spending $18.1 million during the nine months ended
September 30, 2007 on the construction of our new service center in Jeffersonville, Indiana. We also continued building our technology infrastructure, primarily hardware and software needed for the expansion of HPS Exchange and Passport.

Our current tax asset was $7.8 million at September 30, 2007, a decrease of $11.4 million from December 31, 2006. The decrease
was primarily due to the tax liability we recorded for our income tax provision during the nine months ended September 30, 2007, the realization of $8.5 million as reductions of estimated tax payments made during the nine months ended
September 30, 2007 and a $10.0 million tax refund we received in July 2007 from the recapture of income taxes paid in 2005. Partially offsetting these decreases were tax benefits of $6.7 million we recorded as the result of employee stock
option exercises during the nine months ended September 30, 2007. These tax benefits reflect tax deductions which accrued to us when our employees exercised non-qualified stock options and made disqualifying dispositions of shares acquired
through the exercise of incentive stock options.

Funds held for payroll customers increased $1.8 million, or 10.9%, to $18.8 million at
September 30, 2007 from $17.0 million at December 31, 2006 primarily due to increased tax escrow funds generated in our payroll processing activities. Our liability for deposits held for payroll customers increased by the same amount.

Total stockholders equity increased $21.2 million from December 31, 2006 primarily due to our net income of $29.0 million
recorded for the nine months ended September 30, 2007, proceeds received from the exercise of employee stock options, which amounted to $8.0 million, and tax benefits recorded in additional-paid-in capital related to employees exercise of
stock options and related tax benefits, which contributed $6.7 million. Stockholders equity was reduced by $16.8 million for the cost of purchasing 656,500 treasury shares, and $6.6 million for dividends declared on common stock.

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. On October 19, 2007, we acquired General Meters Corporation for a net cash payment of $6.0 million. The General Meters acquisition provides us with a ready customer base of colleges and universities
for our campus card product. General Meters will be combined with our subsidiary Debitek Inc., which provides prepaid card and stored value solutions.



34



---

##### Table of Contents

Our cash needs are funded primarily by cash flow from our operating activities and our agreement with our
sponsor bank to fund merchant advances. We believe that our current cash and investment balances, cash generated from operations and our agreement with our sponsor bank 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 September 5, 2007, we entered into a credit agreement with JPMorgan Chase Bank, N.A., as administrative
agent, and certain lenders to create a revolving credit facility. We can use this revolving credit facility to finance our new service center, acquisitions, our other working capital needs and for general corporate purposes. See 
Revolving Credit Facility for more details.

Our working capital, defined as current assets less current liabilities, was positive at
September 30, 2007 and December 31, 2006. Working capital at September 30, 2007 declined by $4.6 million from December 31, 2006 primarily due to spending $16.8 million in the nine months ended September 30, 2007 for the
repurchase of 656,500 shares of our common stock. Each funding source and use is described in more detail below.

At September 30,
2007, we had cash and cash equivalents totaling $37.7 million, compared to cash and cash equivalents of $16.1 million at December 31, 2006.

Cash Flow Provided by (Used in) Operating Activities. We reported net cash provided by operating activities of $58.1 million in the nine months ended September 30, 2007, compared to net cash used in operating activities
of $11.4 million in the nine months ended September 30, 2006.

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 nine months ended September 30, 2007 and 2006, our operating cash flow was reduced by the
classification of $6.7 million and $27.7 million, respectively, of excess tax benefits as cash inflow from financing activities.

The
following table presents the components of our cash flow from operating activities for the nine months ended September 30, 2007 and 2006 including reductions for the amounts of tax benefits actually realized for excess tax benefits generated.
The amounts actually realized were $18.5 million and $8.1 million, respectively, in the nine months ended September 30, 2007 and 2006. These reductions of our income tax payments in the nine-month periods would have been classified as a cash
outflow from operating activities and a cash inflow from financing activities under the previous cash flow presentation requirements of APB No. 25. Before reducing our cash flows from operating activities for the $6.7 million and $27.7 million
current tax receivables generated by excess tax benefits during the nine months ended September 30, 2007 and 2006, and including a reduction for the $18.5 million and $8.1 million of realized income tax benefits in the nine months ended
September 30, 2007 and 2006, our cash flow from operations for the nine months ended September 30, 2007 and 2006 would have been positive $46.3 million and $8.2 million, respectively. The remaining current tax asset is expected to be
recovered as reductions of future period estimated tax payments.



35



---

##### Table of Contents

|                                                                                                                  |  |                                 |         |   |      |   |         |  
|----------------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                                                  |  | Nine Months Ended September 30, |        
|                                                                                                                  |  | 2007                            |         |   | 2006 |  
|                                                                                                                  |  | (in thousands)                  |        
|Net income                                                                                                        |  | $                               | 29,039  |   |      | $ | 21,972  |  
|Adjustments for non-cash items included in net income:                                                            |  |                                 |         |   |      |   |         |  
|Amortization and depreciation                                                                                     |  |                                 | 39,450  |   |      |   | 31,295  |  
|Addition to loss reserves                                                                                         |  |                                 | 1,833   |   |      |   | 1,068   |  
|Share-based compensation                                                                                          |  |                                 | 1,282   |   |      |   | 764     |  
|Deferred taxes                                                                                                    |  |                                 | (300    | ) |      |   | 104     |  
|Other                                                                                                             |  |                                 | 172     |   |      |   |        |  
|Adjustments for changes in operating assets and liabilities:                                                      |  |                                 |         |   |      |   |         |  
|Payment of signing bonuses, net                                                                                   |  |                                 | (32,943 | ) |      |   | (23,934 | )
|Payouts of accrued buyout liability                                                                               |  |                                 | (6,234  | ) |      |   | (7,983  | )
|Excess tax benefits realized as reductions of actual estimated tax payments and recovery of prior year taxes paid |  |                                 | (18,477 | ) |      |   | (8,050  | )
|Other changes in operating assets and liabilities, net                                                            |  |                                 | 32,515  |   |      |   | (7,009  | )
|                                                                                                                  |  |                                 |         |   |      |   |         |  
|Cash flow from operating activities before deduction of the current receivable for excess tax benefits            |  |                                 | 46,337  |   |      |   | 8,227   |  
|                                                                                                                  |  |                                 |         |   |      |   |         |  
|Less:                                                                                                             |  |                                 |         |   |      |   |         |  
|Decrease (increase) in current receivable for excess tax benefits                                                 |  |                                 | 11,748  |   |      |   | (19,611 | )
|                                                                                                                  |  |                                 |         |   |      |   |         |  
|Net cash provided by (used in) operating activities                                                               |  | $                               | 58,085  |   |      | $ | (11,384 | )
|                                                                                                                  |  |                                 |         |   |      |   |         |  

Key sources of operating cash flows were our net income as adjusted for depreciation and
amortization, additions to loss reserves, 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 $32.9 million and $23.9 million, respectively, were paid in the nine months ended September 30, 2007
and 2006. In the nine months ended September 30, 2007 and 2006, we reduced the accrued buyout liability by making buyout payments of $6.2 million and $8.0 million, respectively.

Contained within other changes in operating assets and liabilities are the changes in our receivables and due to sponsor bank. We use our available cash
to fund a portion of the advances of interchange fees we make to our merchants. Advances of interchange fees to our merchants, which generate a receivable from our merchants, are funded first from our available cash, then by incurring a payable to
our sponsor bank when that cash has been expended. The payable to the sponsor bank is repaid at the beginning of the following month out of the fees we collect from our merchants. During the nine months ended September 30, 2007, our receivables
increased $6.5 million, while we increased our due to sponsor bank by $12.6 million. All other operating assets and liabilities generated a net increase in operating cash of $8.0 million during the nine months ended September 30, 2007.

Cash Flow Used in Investing Activities. Net cash used in investing activities was $27.6 million for the nine months ended
September 30, 2007, compared to $13.6 million for the nine months ended September 30, 2006. In January 2006, we made a $0.5 million strategic investment in convertible preferred stock issued by Parcxmart Technologies, Inc.
(Parcxmart). In June 2007, we made an additional investment of $1.2 million in Parcxmart convertible preferred stock. In February 2006, we acquired Debitek, Inc. for a net cash payment of $3.5 million. In October 2007, subsequent to the
end of the quarter, we acquired General Meters Corporation for a cash payment of $6.0 million.

During each period, we used cash to fund
capital expenditures. Total capital expenditures for the nine months ended September 30, 2007 were $25.6 million, an increase of $16.0 million from the $9.6 million invested in the nine months ended September 30, 2006. The increase in
capital expenditures was primarily related to construction of our new Service Center facility, which commenced in 2006. During the nine months ended September 30, 2007 and 2006, we spent $18.0 million and $3.5 million, respectively, on our new
Service Center. See Contractual Obligations for more detail regarding cumulative cash outlays and expected funding requirements related to our new Service Center. We also continued building



36



---

##### Table of Contents

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 (Used In) Provided by Financing
Activities. Net cash used by financing activities was $8.8 million for the nine months ended September 30, 2007, which compares to net cash provided by financing activities of $27.8 million for the nine months ended September 30,
2006. Cash flow from financing activities for the nine months ended September 30, 2007 was negative primarily because we used cash to repurchase our common stock. See  Common Stock Repurchases for more information on our
common stock repurchases authorization. Cash flow from financing activities for the nine months ended September 30, 2006 was positive primarily due to excess tax benefits arising from employees exercising non-qualified stock options and making
disqualifying dispositions of shares acquired through their exercise of incentive stock options.

We used $16.8 million of cash to
repurchase 656,500 shares of our common stock during the nine months ended September 30, 2007, compared to $24.4 million of cash to repurchase 1,039,500 shares of our common stock during the nine months ended September 30, 2006. During the
nine months ended September 30, 2007 and 2006, employees exercised stock options generating cash proceeds in the aggregate of $8.0 million and $25.7 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 nine months ended September 30, 2007 were $6.6 million,
compared to dividends declared of $0.9 million in the nine months ended September 30, 2006. See  Dividends on Common Stock for more information on our common stock dividends.

Financing cash activities 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 nine months ended September 30, 2007 and 2006, we reported as a financing cash inflow, $6.7 million and $27.7
million, respectively of excess tax benefits resulting from employees exercising stock options. We actually realized tax benefits of $18.5 million and $8.1 million, respectively, in the nine months ended September 30, 2007 and 2006 for excess
tax benefits resulting from employees exercising stock options. See  Cash Flow Provided by (Used in) Operating Activities for more detail.

On September 21, 2007, we closed a public offering of 6,348,767 shares of our common stock. The offering price was set at $26.34 per share, the closing price of our 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 us. We received only the
proceeds from the shares we sold in the offering, or $615,000, which we used to cover the $590,000 of expenses from the offering.

Revolving Credit Facility. On September 5, 2007, we entered into a credit agreement (the 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 lenders are currently JPMorgan Chase Bank, N.A., KeyBank National Association and SunTrust Bank. Credit extended under the Credit Agreement is guaranteed by our subsidiaries, Heartland Payroll Company,
L.L.C., an Ohio limited liability company, and Debitek, Inc., a Delaware corporation.

The Credit Agreement provides for a five year
revolving credit facility in the aggregate amount of up to $50.0 million (the Revolving Credit Facility), of which up to $5.0 million may be used for the issuance of letters of credit and up to $5.0 million is available
for swing line loans. Upon the prior approval of the administrative agent, we may increase the total commitments by $25.0 million for a total commitment under the Revolving Credit Facility of $75.0 million. The Revolving Credit Facility is
available to us on a revolving basis commencing on September 5, 2007 and ending on September 4, 2012.



37



---

##### Table of Contents

The 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 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 1.0% and the federal funds rate plus 0.50%, in each case
plus a margin determined by our current leverage ratio.

We can use this Revolving Credit Facility to finance our new service center,
acquisitions, our other working capital needs and for general corporate purposes.

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 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 1,717,700 shares of our common stock during the year ended December 31, 2006 and the
nine months ended September 30, 2007 at a cost of $41.8 million, or $24.35 per share. During the nine months ended September 30, 2007 and 2006, we repurchased 656,500 shares and 1,039,500 shares, respectively, of our common stock at
average per share costs of $16.8 million and $24.4 million. At September 30, 2007, we have remaining authorization to repurchase up to 1,382,300 additional shares of our common stock.

Dividends on Common Stock.On August 1, 2006, our Board of Directors declared the first quarterly cash dividend on our common stock.
The following table summarizes quarterly cash dividends declared and paid on our common stock since that date:



|                                       |  |                   |  |                    |  |                              |      
|-------------------------------------- |  | ----------------- |  | ------------------ |  | ---------------------------- | -----
|Date Declared                          |  | Record Date       |  | Date paid          |  | Amount Paid Per Common Share
|Nine Months Ended September 30, 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
|                                       |  |                  
|Twelve Months Ended December 31, 2006: |  |                   |  |                    | 
|August 1, 2006                         |  | August 25, 2006   |  | September 15, 2006 |  | $                            | 0.025
|November 2, 2006                       |  | November 24, 2006 |  | December 15, 2006  |  | $                            | 0.025

On October 31, 2007, our Board of Directors declared a quarterly cash dividend of $0.075 per
share of common stock, payable on December 15, 2007 to stockholders of record as of November 23, 2007.



38



---

##### Table of Contents

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 $18.7 billion and $15.1 billion for the four months ended September 30, 2007 and December 31, 2006, respectively.
However, for the four months ended September 30, 2007 and December 31, 2006, we were presented with $10.1 million and $8.4 million, respectively, of chargebacks by issuing banks. In the nine months ended September 30, 2007 and the
2006 full year, we incurred merchant credit losses of $1.7 million and $1.9 million, respectively, on total dollar volume processed of $38.6 billion and $43.3 billion, respectively. These credit losses are included in processing and servicing
expense in our consolidated statements of income.

The following table reflects our significant contractual obligations as of
September 30, 2007:



|                                     |  |                        |        |                  |   |              |  |              |        |                   |   |       |  |   |    
|------------------------------------ |  | ---------------------- | ------ | ---------------- | - | ------------ |  | ------------ | ------ | ----------------- | - | ----- |  | - | ---
|                                     |  | Payments Due by Period
|Contractual Obligations              |  | Total                  |        | Less than 1 year |   | 1 to 3 years |  | 3 to 5 years |        | More than 5 years
|                                     |  | (in thousands)        
|Processing providers (a)             |  | $                      | 16,383 |                  | $ | 6,932        |  | $            | 8,123  |                   | $ | 1,328 |  | $ |   
|Telecommunications providers         |  |                        | 7,423  |                  |   | 2,727        |  |              | 4,095  |                   |   | 601   |  |   |   
|Office and equipment leases          |  |                        | 4,611  |                  |   | 1,572        |  |              | 1,585  |                   |   | 1,224 |  |   | 230
|Land, construction and equipment (b) |  |                        | 8,759  |                  |   | 8,534        |  |              | 225    |                   |   |      |  |   |   
|                                     |  |                        |        |                  |   |              |  |              |        |                   |   |       |  |   |    
|                                     |  | $                      | 37,176 |                  | $ | 19,765       |  | $            | 14,028 |                   | $ | 3,153 |  | $ | 230
|                                     |  |                        |        |                  |   |              |  |              |        |                   |   |       |  |   |    

---

|(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. These third-party processors include TSYS Acquiring Solutions, KeyBank, N.A., First Data Corporation, Chase Paymentech Solutions and Global Payments, Inc. Our agreements with third-party
processors 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 September 30, 2007, we have spent approximately $24.0 million of our cash on our new Service Center, including $1.7 million to acquire land, and over the next twelve
to fifteen months we expect to spend approximately $21.6 million more on its development, including the contractual obligations in the above table.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, we record a payable to KeyBank, N.A., our sponsor bank, each month in conjunction with our monthly processing activities. This amount was $39.8 million as of September 30, 2007. This amount is repaid
on the first business day of the following month out of the fees collected from our merchants.

Unrecognized Tax Benefits. As
of the FIN 48 adoption date of January 1, 2007, we had gross tax effected unrecognized tax benefits of approximately $0.8 million. See  Critical Accounting Estimates  Income Taxes. As of September 30, 2007, 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

Our primary market risk exposure is to changes in interest rates. During each month, KeyBank advances interchange fees to most of our merchants so that
during the month we apply a portion of our available cash to fund these advances and we build up a significant payable to KeyBank, bearing interest at



39



---

##### Table of Contents

the prime rate. At September 30, 2007, our payable to KeyBank was $39.8 million. This advance is repaid on the first business day of the following month
out of fee collections from our merchants. During the quarter ended September 30, 2007 the average daily interest-bearing balance of that payable was approximately $10.7 million and was directly related to our processing volume. A hypothetical
100 basis point change in short-term interest rates would result in a change of approximately $18,000 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 September 30, 2007, a hypothetical 100 basis point increase in
short-term interest rates would result in an increase of approximately $18,000 in annual pre-tax income from money market fund holdings, but a decrease in the value of fixed-rate investments of approximately $37,000. A hypothetical 100 basis point
decrease in short-term interest rates would result in a decrease of approximately $18,000 in annual pre-tax income from money market funds, but an increase in the value of fixed-rate instruments of approximately $37,000.

We do not hold or engage in the trading of derivative financial, commodity or foreign exchange instruments. All of our business is conducted in U.S.
dollars.

Office Facilities

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 also lease approximately 15,940 square feet of office space
in Cleveland, Ohio under a lease that expires on June 30, 2012, 1,284 square feet in Phoenix, Arizona under a lease that expires on September 30, 2008, 64,351 square feet in Jeffersonville, Indiana under a lease that expires between
December 31, 2007 and April 30, 2009, 18,456 square feet in Frisco, Texas under a lease that expires on October 31, 2008, 9,461 square feet in Chattanooga, Tennessee under a lease that expires on January 31, 2009 and 3,008 square
feet in Alpharetta, GA under a lease that expires on November 30, 2010. We believe that these facilities are adequate for our current operations and, if necessary, can be replaced with little disruption to our company. Each of these leases,
other than the Frisco lease, is renewable.

Additionally, we own 35 acres of land in Jeffersonville, Indiana, on which we are currently
constructing our new service center.



|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.



40



---

##### 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 September 30, 2007, 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.



41



---

##### 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
|-------- | ------------

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, 2006.



|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 September 30,
2007, we had remaining authorization to purchase 1,382,300 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.

The following table presents information with respect to those purchases of our common stock made during the three months ended September 30, 2007:



|                      |  |                                  |  |                              |       |                                                                                  |        |     |                                                                                                              |          
|--------------------- |  | -------------------------------- |  | ---------------------------- | ----- | -------------------------------------------------------------------------------- | ------ | --- | ------------------------------------------------------------------------------------------------------------ | ---------
|                      |  | Total Number of Shares Purchased |  | Average Price Paid Per
Share |       | Total number of shares purchased as
part of publicly announced plans or programs |        |     | Maximum number (or approximate dollar value) of shares that may yet be purchased under the plans or programs
|July 1  31, 2007     |  | 50,000                           |  | $                            | 29.73 |                                                                                  | 50,000 |     |                                                                                                              | 1,382,300
|August 1 31, 2007    |  |                                 |  |                              |      |                                                                                  |       |     |                                                                                                              |         
|September 1 30, 2007 |  |                                 |  |                              |      |                                                                                  |       |     |                                                                                                              |         
|                      |  |                                  |  |                              |       |                                                                                  |        |     |                                                                                                              |          
|                      |  | 50,000                           |  | $                            | 29.73 |                                                                                  | 50,000 | (a) |                                                                                                              |          
|                      |  |                                  |  |                              |       |                                                                                  |        |     |                                                                                                              |          

---

|(a) | Total number of shares purchased as part of publicly announced plans was 1,717,700 shares at an average price of $24.35 per share.
|--- | ----------------------------------------------------------------------------------------------------------------------------------



42



---

##### Table of Contents

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

Not applicable.



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

None



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

None



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



|               |  |                                                                                                                                                         
|-------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                             
|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  



43



---

##### 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: November 6, 2007



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)




44



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                                                                                                                                         
|-------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                             
|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