JACKSONVILLE, Fla.--(BUSINESS WIRE)--FIS® (NYSE:FIS), a global leader in financial services technology, today reported its third quarter 2022 results.
“Despite deteriorating macroeconomic conditions, FIS delivered third quarter revenue and earnings in-line with its prior outlook. We are taking actions to ensure the company is well positioned to drive profitable growth as we continue to face an uncertain macro-environment,” said Gary Norcross, FIS Chairman and Chief Executive Officer. “I am excited about the future of FIS under the strategic leadership of accomplished executive, Stephanie Ferris, who will assume the CEO role effective January 1, 2023. I look forward to our continued collaboration as I transition to my new role as FIS' Executive Chairman of the Board.”
Third Quarter 2022
On a GAAP basis, revenue increased by approximately $100 million, or 3% as compared to the prior-year period, to $3.6 billion. Net earnings attributable to common stockholders were $249 million or $0.41 per diluted share.
On an organic basis, revenue increased 5% as compared to the prior-year period. Adjusted net earnings decreased 1% as compared to the prior-year period to $1.1 billion, and adjusted net earnings per share increased 1% to $1.74 per diluted share.
($ millions, except per share data, unaudited) |
|
Three Months Ended September 30, |
||||||||||||
|
|
|
|
|
|
% |
|
Constant |
|
Organic |
||||
|
|
2022 |
|
2021 |
|
Change |
|
Currency |
|
Growth |
||||
Revenue |
|
$ |
3,604 |
|
|
$ |
3,507 |
|
|
3% |
|
5% |
|
5% |
Banking Solutions |
|
1,680 |
|
|
1,610 |
|
|
4% |
|
6% |
|
6% |
||
Merchant Solutions |
|
1,180 |
|
|
1,161 |
|
|
2% |
|
6% |
|
5% |
||
Capital Market Solutions |
|
671 |
|
|
654 |
|
|
3% |
|
6% |
|
6% |
||
Corporate and Other |
|
|
73 |
|
|
|
82 |
|
|
(13)% |
|
(10)% |
|
|
Adjusted EBITDA |
|
$ |
1,575 |
|
|
$ |
1,585 |
|
|
(1)% |
|
|
|
|
Adjusted EBITDA Margin |
|
|
43.7 |
% |
|
|
45.2 |
% |
|
(150) bps |
|
|
|
|
Net earnings attributable to FIS common stockholders (GAAP) |
|
$ |
249 |
|
|
$ |
158 |
|
|
* |
|
|
|
|
Diluted EPS (GAAP) |
|
$ |
0.41 |
|
|
$ |
0.26 |
|
|
* |
|
|
|
|
Adjusted net earnings |
|
$ |
1,054 |
|
|
$ |
1,070 |
|
|
(1)% |
|
|
|
|
Adjusted EPS |
|
$ |
1.74 |
|
|
$ |
1.73 |
|
|
1% |
|
|
|
|
* Indicates comparison not meaningful |
||||||||||||||
Operating Segment Information
-
Banking Solutions:
Revenue increased by 4% on a GAAP basis, and 6% on an organic basis as compared to the prior-year period to $1.7 billion due to continued strength in recurring revenue and timing of license sales. Adjusted EBITDA margin contracted by 320 basis points as compared to the prior-year period to 42.9% primarily driven by ongoing cost inflation, a reduction in pandemic-related revenue as compared to the prior-year period, and recent onboarding of several large outsourcing contracts.
-
Merchant Solutions:
Revenue increased by 2% on a GAAP basis, 5% on an organic basis as compared to the prior-year period to $1.2 billion. Adjusted EBITDA margin contracted by 430 basis points to 47.4% primarily due to inflationary cost pressures and accelerated investment in e-commerce and Payrix sales channels to capitalize on developing secular growth trends. In the quarter, global volume increased 3% on a reported basis and 6% on a constant currency basis, as compared to the prior-year period to $544 billion. US volume increased 5% and transactions increased 2% as compared to the prior-year period. Excluding the impact of a large PayFac client, global volume increased 4% on a reported basis and 8% on a constant currency basis, US volume increased 7%, and transactions increased 3% as compared to the prior-year period.
Additional Merchant Disclosure
|
|
Three Months Ended September 30, |
||||||||||
|
|
|
|
|
|
% |
|
Constant |
||||
|
|
2022 |
|
2021 |
|
Change |
|
Currency |
||||
Revenue ($M) |
|
$ |
1,180 |
|
|
$ |
1,161 |
|
|
2% |
|
6% |
Global Volume1 ($B) |
|
$ |
544 |
|
|
$ |
530 |
|
|
3% |
|
6% |
US Volume1 ($B) |
|
$ |
412 |
|
|
$ |
392 |
|
|
5% |
|
5% |
Transactions2 (B) |
|
|
12.2 |
|
|
|
12.0 |
|
|
2% |
|
2% |
1 Volume refers to the total dollar value of the transactions processed during the stated period. |
||||||||||||
2 Transaction refers to an instance of buying or selling a good or service in exchange for money. |
||||||||||||
-
Capital Market Solutions:
Revenue increased by 3% on a GAAP basis and 6% on an organic basis as compared to the prior-year period to $671 million. Adjusted EBITDA increased by 4% as compared to the prior-year period to $330 million. Adjusted EBITDA margin expanded by 90 basis points over the prior-year period to 49.3% primarily due to continued expense management and operating leverage.
-
Corporate and Other:
Revenue decreased by (13)% as compared to the prior-year period to $73 million due to a divestiture of a non-core business in the third quarter of 2022, as well as client attrition in our non-strategic businesses. Adjusted EBITDA loss was $36 million, including $58 million of corporate expenses.
Balance Sheet and Cash Flows
As of September 30, 2022, debt outstanding totaled $18.9 billion. Third quarter net cash provided by operating activities was $878 million, and free cash flow was $684 million. In the quarter, the Company returned $1.3 billion to shareholders through $1,021 million of share repurchases and $284 million of dividends paid. The Company remains committed to increasing the annual dividend by 20% or greater until reaching a payout ratio of approximately 35% and continues to view share repurchase as the default use of excess free cash flow.
CEO Succession
The Company announced on October 18th that effective January 1, 2023, Gary Norcross will assume a new full-time role as Executive Chairman of the FIS Board of Directors and Stephanie Ferris, President of FIS, will assume the role of FIS President and Chief Executive Officer (CEO). She has also been appointed to the FIS Board of Directors effective as of October 18th.
Updates Fourth Quarter and Full-Year 2022 Guidance
The Company updated its fourth quarter and full-year 2022 guidance to align with changes in the macroeconomic environment, reduced visibility pertaining to non-recurring revenue streams, incremental costs associated with ongoing inflation, and new sales timing.
Fourth Quarter and Full-Year 2022 Guidance
($ millions, except share data) |
4Q 2022 |
|
FY 2022 |
Revenue |
$3,656 - $3,706 |
|
$14,470 - $14,520 |
Diluted EPS (GAAP) |
$0.39 - $0.49 |
|
$1.45 - $1.55 |
Adjusted EPS (Non-GAAP) |
$1.66 - $1.72 |
|
$6.60 - $6.66 |
Webcast
FIS will sponsor a live webcast of its earnings conference call with the investment community beginning at 8:30 a.m. (EDT) on Thursday, November 3, 2022. To access the webcast, go to the Investor Relations section of FIS’ homepage, www.fisglobal.com. A replay will be available after the conclusion of the live webcast.
About FIS
FIS is a leading provider of technology solutions for financial institutions and businesses of all sizes and across any industry globally. We enable the movement of commerce by unlocking the financial technology that powers the world’s economy. Our employees are dedicated to advancing the way the world pays, banks and invests through our trusted innovation, system performance and flexible architecture. We help our clients use technology in innovative ways to solve business-critical challenges and deliver superior experiences for their customers. Headquartered in Jacksonville, Florida, FIS is a member of the Fortune 500® and the Standard & Poor’s 500® Index.
To learn more, visit www.fisglobal.com. Follow FIS on Facebook, LinkedIn and Twitter (@FISGlobal).
FIS Use of Non-GAAP Financial Information
Generally Accepted Accounting Principles (GAAP) is the term used to refer to the standard framework of guidelines for financial accounting in the United States. GAAP includes the standards, conventions, and rules accountants follow in recording and summarizing transactions and in the preparation of financial statements. In addition to reporting financial results in accordance with GAAP, we have provided certain non-GAAP financial measures.
These non-GAAP measures include constant currency revenue, organic revenue growth, adjusted EBITDA, adjusted EBITDA margin, adjusted net earnings, adjusted EPS, and free cash flow. These non-GAAP measures may be used in this release and/or in the attached supplemental financial information.
We believe these non-GAAP measures help investors better understand the underlying fundamentals of our business. As further described below, the non-GAAP revenue and earnings measures presented eliminate items management believes are not indicative of FIS’ operating performance. The constant currency and organic revenue growth measures adjust for the effects of exchange rate fluctuations, while organic revenue growth also adjusts for acquisitions and divestitures and excludes revenue from Corporate and Other, giving investors further insight into our performance. Finally, free cash flow provides further information about the ability of our business to generate cash. For these reasons, management also uses these non-GAAP measures in its assessment and management of FIS’ performance.
Constant currency revenue represents reported operating segment revenue excluding the impact of fluctuations in foreign currency exchange rates in the current period.
Organic revenue growth is constant currency revenue, as defined above, for the current period compared to an adjusted revenue base for the prior period, which is adjusted to add pre-acquisition revenue of acquired businesses for a portion of the prior year matching the portion of the current year for which the business was owned, and subtract pre-divestiture revenue for divested businesses for the portion of the prior year matching the portion of the current year for which the business was not owned, for any acquisitions or divestitures by FIS. When referring to organic revenue growth, revenues from our Corporate and Other segment, which is comprised of revenue from non-strategic businesses, are excluded.
Adjusted EBITDA reflects net earnings before interest, other income (expense), taxes, equity method investment earnings (loss), and depreciation and amortization, and excludes certain costs and other transactions that management deems non-operational in nature, or that otherwise improve the comparability of operating results across reporting periods by their exclusion. It also excludes incremental and direct costs resulting from the COVID-19 pandemic. This measure is reported to the chief operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance. For this reason, adjusted EBITDA, as it relates to our segments, is presented in conformity with Accounting Standards Codification 280, Segment Reporting, and is excluded from the definition of non-GAAP financial measures under the Securities and Exchange Commission's Regulation G and Item 10(e) of Regulation S-K.
Adjusted EBITDA margin reflects adjusted EBITDA, as defined above, divided by revenue.
Adjusted net earnings excludes the impact of certain costs and other transactions which management deems non-operational in nature, or that otherwise improve the comparability of operating results across reporting periods by their exclusion. It also excludes the impact of acquisition-related purchase accounting amortization and equity method investment earnings (loss), both of which are recurring. It also excludes incremental and direct costs resulting from the COVID-19 pandemic.
Adjusted EPS reflects adjusted net earnings, as defined above, divided by weighted average diluted shares outstanding.
Free cash flow reflects net cash provided by operating activities, adjusted for the net change in settlement assets and obligations and excluding certain transactions that are closely associated with non-operating activities or are otherwise non-operational in nature and not indicative of future operating cash flows, including incremental and direct costs resulting from the COVID-19 pandemic, less capital expenditures excluding capital expenditures related to the Company’s new headquarters. Free cash flow does not represent our residual cash flow available for discretionary expenditures, since we have mandatory debt service requirements and other non-discretionary expenditures that are not deducted from the measure.
Any non-GAAP measures should be considered in context with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP measures. Further, FIS’ non-GAAP measures may be calculated differently from similarly titled measures of other companies. Reconciliations of these non-GAAP measures to related GAAP measures, including footnotes describing the specific adjustments, are provided in the attached schedules and in the Investor Relations section of the FIS website, www.fisglobal.com.
Forward-Looking Statements
This earnings release and today’s webcast contain “forward-looking statements” within the meaning of the U.S. federal securities laws. Statements that are not historical facts, including statements about anticipated financial outcomes, including any earnings guidance or projections of the Company, projected revenue or expense synergies, business and market conditions, outlook, foreign currency exchange rates, deleveraging plans, expected dividends and share repurchases, the Company’s sales pipeline and anticipated profitability and growth, as well as other statements about our expectations, beliefs, intentions, or strategies regarding the future, or other characterizations of future events or circumstances, are forward-looking statements. These statements relate to future events and our future results and involve a number of risks and uncertainties. Forward-looking statements are based on management’s beliefs as well as assumptions made by, and information currently available to, management.
Actual results, performance or achievement could differ materially from those contained in these forward-looking statements. The risks and uncertainties to which forward-looking statements are subject include the following, without limitation:
- changes in general economic, business and political conditions, including those resulting from COVID-19 or other pandemics, a recession, intensified international hostilities, acts of terrorism, increased rates of inflation or interest, changes in either or both the United States and international lending, capital and financial markets or currency fluctuations;
- the outbreak or recurrence of the novel coronavirus and any related variants (“COVID-19”) and measures to reduce its spread, including the impact of governmental or voluntary actions such as business shutdowns and stay-at-home orders in certain geographies;
- the duration, including any recurrence, of the COVID-19 pandemic and its impacts, including reductions in consumer and business spending, and instability of the financial markets in heavily impacted areas across the globe;
- the economic and other impacts of COVID-19 on our clients which affect the sales of our solutions and services and the implementation of such solutions;
- the risk of losses in the event of defaults by merchants (or other parties) to which we extend credit in our card settlement operations or in respect of any chargeback liability, either of which could adversely impact liquidity and results of operations;
- the risk that acquired businesses will not be integrated successfully or that the integration will be more costly or more time-consuming and complex than anticipated;
- the risk that cost savings and synergies anticipated to be realized from acquisitions may not be fully realized or may take longer to realize than expected;
- the risks of doing business internationally;
- the effect of legislative initiatives or proposals, statutory changes, governmental or applicable regulations and/or changes in industry requirements, including privacy and cybersecurity laws and regulations;
- the risks of reduction in revenue from the elimination of existing and potential customers due to consolidation in, or new laws or regulations affecting, the banking, retail and financial services industries or due to financial failures or other setbacks suffered by firms in those industries;
- changes in the growth rates of the markets for our solutions;
- the amount, declaration and payment of future dividends is at the discretion of our Board of Directors and depends on, among other things, our investment opportunities, results of operations, financial condition, cash requirements, future prospects, the duration and impact of the COVID-19 pandemic, and other factors that may be considered relevant by our Board of Directors, including legal and contractual restrictions;
- the amount and timing of any future share repurchases is subject to, among other things, our share price, our other investment opportunities and cash requirements, our results of operations and financial condition, our future prospects and other factors that may be considered relevant by our Board of Directors and management;
- failures to adapt our solutions to changes in technology or in the marketplace;
- internal or external security breaches of our systems, including those relating to unauthorized access, theft, corruption or loss of personal information and computer viruses and other malware affecting our software or platforms, and the reactions of customers, card associations, government regulators and others to any such events;
- the risk that implementation of software, including software updates, for customers or at customer locations or employee error in monitoring our software and platforms may result in the corruption or loss of data or customer information, interruption of business operations, outages, exposure to liability claims or loss of customers;
- the reaction of current and potential customers to communications from us or regulators regarding information security, risk management, internal audit or other matters;
- the risk that policies and resulting actions of the current administration in the U.S. may result in additional regulations and executive orders, as well as additional regulatory and tax costs;
- competitive pressures on pricing related to the decreasing number of community banks in the U.S., the development of new disruptive technologies competing with one or more of our solutions, increasing presence of international competitors in the U.S. market and the entry into the market by global banks and global companies with respect to certain competitive solutions, each of which may have the impact of unbundling individual solutions from a comprehensive suite of solutions we provide to many of our customers;
- the failure to innovate in order to keep up with new emerging technologies, which could impact our solutions and our ability to attract new, or retain existing, customers;
- an operational or natural disaster at one of our major operations centers;
- failure to comply with applicable requirements of payment networks or changes in those requirements;
- fraud by merchants or bad actors; and
- other risks detailed in the “Risk Factors” and other sections of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, in our quarterly reports on Form 10-Q and in our other filings with the Securities and Exchange Commission.
Other unknown or unpredictable factors also could have a material adverse effect on our business, financial condition, results of operations and prospects. Accordingly, readers should not place undue reliance on these forward-looking statements. These forward-looking statements are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Except as required by applicable law or regulation, we do not undertake (and expressly disclaim) any obligation and do not intend to publicly update or review any of these forward-looking statements, whether as a result of new information, future events or otherwise.
Fidelity National Information Services, Inc. Earnings Release Supplemental Financial Information November 3, 2022 |
|
Exhibit A |
Condensed Consolidated Statements of Earnings - Unaudited for the three and nine months ended September 30, 2022 and 2021 |
|
|
Exhibit B |
Condensed Consolidated Balance Sheets - Unaudited as of September 30, 2022, and December 31, 2021 |
|
|
Exhibit C |
Condensed Consolidated Statements of Cash Flows - Unaudited for the nine months ended September 30, 2022 and 2021 |
|
|
Exhibit D |
Supplemental Non-GAAP Financial Information - Unaudited for the three and nine months ended September 30, 2022 and 2021 |
|
|
Exhibit E |
Supplemental GAAP to Non-GAAP Reconciliations - Unaudited for the three and nine months ended September 30, 2022 and 2021 |
|
|
Exhibit F |
Supplemental GAAP to Non-GAAP Reconciliations on Guidance - Unaudited for the three months and full year ended December 31, 2022 |
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS — UNAUDITED (In millions, except per share amounts) |
|||||||||||||||
Exhibit A |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Revenue |
$ |
3,604 |
|
|
$ |
3,507 |
|
|
$ |
10,814 |
|
|
$ |
10,205 |
|
Cost of revenue |
|
2,148 |
|
|
|
2,178 |
|
|
|
6,624 |
|
|
|
6,431 |
|
Gross profit |
|
1,456 |
|
|
|
1,329 |
|
|
|
4,190 |
|
|
|
3,774 |
|
Selling, general, and administrative expenses |
|
977 |
|
|
|
989 |
|
|
|
3,093 |
|
|
|
2,972 |
|
Asset impairments |
|
17 |
|
|
|
202 |
|
|
|
104 |
|
|
|
202 |
|
Operating income |
|
462 |
|
|
|
138 |
|
|
|
993 |
|
|
|
600 |
|
Other income (expense): |
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
(76 |
) |
|
|
(46 |
) |
|
|
(166 |
) |
|
|
(169 |
) |
Other income (expense), net |
|
(41 |
) |
|
|
110 |
|
|
|
51 |
|
|
|
(58 |
) |
Total other income (expense), net |
|
(117 |
) |
|
|
64 |
|
|
|
(115 |
) |
|
|
(227 |
) |
Earnings before income taxes and equity method investment earnings (loss) |
|
345 |
|
|
|
202 |
|
|
|
878 |
|
|
|
373 |
|
Provision (benefit) for income taxes |
|
91 |
|
|
|
41 |
|
|
|
223 |
|
|
|
246 |
|
Equity method investment earnings (loss) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6 |
|
Net earnings |
|
254 |
|
|
|
161 |
|
|
|
655 |
|
|
|
133 |
|
Net (earnings) loss attributable to noncontrolling interest |
|
(5 |
) |
|
|
(3 |
) |
|
|
(9 |
) |
|
|
(7 |
) |
Net earnings attributable to FIS common stockholders |
$ |
249 |
|
|
$ |
158 |
|
|
$ |
646 |
|
|
$ |
126 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share-basic attributable to FIS common stockholders |
$ |
0.41 |
|
|
$ |
0.26 |
|
|
$ |
1.06 |
|
|
$ |
0.20 |
|
Weighted average shares outstanding-basic |
|
605 |
|
|
|
613 |
|
|
|
608 |
|
|
|
618 |
|
Net earnings per share-diluted attributable to FIS common stockholders |
$ |
0.41 |
|
|
$ |
0.26 |
|
|
$ |
1.06 |
|
|
$ |
0.20 |
|
Weighted average shares outstanding-diluted |
|
607 |
|
|
|
619 |
|
|
|
611 |
|
|
|
623 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED (In millions, except per share amounts) |
|||||||
|
|
|
Exhibit B |
||||
|
|
|
|
||||
|
September 30,
|
|
December 31,
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
1,932 |
|
|
$ |
2,010 |
|
Settlement assets |
|
4,359 |
|
|
|
4,020 |
|
Trade receivables, net |
|
3,373 |
|
|
|
3,772 |
|
Other receivables |
|
293 |
|
|
|
355 |
|
Prepaid expenses and other current assets |
|
636 |
|
|
|
551 |
|
Total current assets |
|
10,593 |
|
|
|
10,708 |
|
Property and equipment, net |
|
839 |
|
|
|
949 |
|
Goodwill |
|
51,014 |
|
|
|
53,330 |
|
Intangible assets, net |
|
9,200 |
|
|
|
11,539 |
|
Software, net |
|
3,131 |
|
|
|
3,299 |
|
Other noncurrent assets |
|
2,549 |
|
|
|
2,137 |
|
Deferred contract costs, net |
|
991 |
|
|
|
969 |
|
Total assets |
$ |
78,317 |
|
|
$ |
82,931 |
|
|
|
|
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable, accrued and other liabilities |
$ |
2,476 |
|
|
$ |
2,864 |
|
Settlement payables |
|
5,076 |
|
|
|
5,295 |
|
Deferred revenue |
|
712 |
|
|
|
779 |
|
Short-term borrowings |
|
2,422 |
|
|
|
3,911 |
|
Current portion of long-term debt |
|
2,985 |
|
|
|
1,617 |
|
Total current liabilities |
|
13,671 |
|
|
|
14,466 |
|
Long-term debt, excluding current portion |
|
13,509 |
|
|
|
14,825 |
|
Deferred income taxes |
|
3,691 |
|
|
|
4,193 |
|
Other noncurrent liabilities |
|
1,931 |
|
|
|
1,915 |
|
Total liabilities |
|
32,802 |
|
|
|
35,399 |
|
|
|
|
|
||||
Redeemable noncontrolling interest |
|
178 |
|
|
|
174 |
|
|
|
|
|
||||
Equity: |
|
|
|
||||
FIS stockholders’ equity: |
|
|
|
||||
Preferred stock $0.01 par value |
|
— |
|
|
|
— |
|
Common stock $0.01 par value |
|
6 |
|
|
|
6 |
|
Additional paid in capital |
|
46,726 |
|
|
|
46,466 |
|
Retained earnings |
|
2,673 |
|
|
|
2,889 |
|
Accumulated other comprehensive earnings (loss) |
|
(392 |
) |
|
|
252 |
|
Treasury stock, at cost |
|
(3,685 |
) |
|
|
(2,266 |
) |
Total FIS stockholders’ equity |
|
45,328 |
|
|
|
47,347 |
|
Noncontrolling interest |
|
9 |
|
|
|
11 |
|
Total equity |
|
45,337 |
|
|
|
47,358 |
|
Total liabilities, redeemable noncontrolling interest and equity |
$ |
78,317 |
|
|
$ |
82,931 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED (In millions) |
|||||||
|
|
|
Exhibit C |
||||
|
|
|
|
||||
|
Nine months ended September 30, |
||||||
|
|
2022 |
|
|
|
2021 |
|
Cash flows from operating activities: |
|
|
|
||||
Net earnings |
$ |
655 |
|
|
$ |
133 |
|
Adjustment to reconcile net earnings to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
2,920 |
|
|
|
2,981 |
|
Amortization of debt issuance costs |
|
23 |
|
|
|
22 |
|
Asset impairments |
|
104 |
|
|
|
202 |
|
Loss (gain) on sale of businesses, investments and other |
|
(13 |
) |
|
|
(233 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
528 |
|
Stock-based compensation |
|
198 |
|
|
|
320 |
|
Deferred income taxes |
|
(519 |
) |
|
|
(35 |
) |
Net changes in assets and liabilities, net of effects from acquisitions and foreign currency: |
|
|
|
||||
Trade and other receivables |
|
161 |
|
|
|
(229 |
) |
Settlement activity |
|
(38 |
) |
|
|
575 |
|
Prepaid expenses and other assets |
|
(250 |
) |
|
|
(350 |
) |
Deferred contract costs |
|
(314 |
) |
|
|
(323 |
) |
Deferred revenue |
|
(59 |
) |
|
|
(12 |
) |
Accounts payable, accrued liabilities and other liabilities |
|
(70 |
) |
|
|
118 |
|
Net cash provided by operating activities |
|
2,798 |
|
|
|
3,697 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Additions to property and equipment |
|
(216 |
) |
|
|
(193 |
) |
Additions to software |
|
(867 |
) |
|
|
(684 |
) |
Settlement of net investment hedge cross-currency interest rate swaps |
|
684 |
|
|
|
(24 |
) |
Net proceeds from sale of businesses and investments |
|
12 |
|
|
|
370 |
|
Other investing activities, net |
|
219 |
|
|
|
(66 |
) |
Net cash provided by (used in) investing activities |
|
(168 |
) |
|
|
(597 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Borrowings |
|
50,006 |
|
|
|
40,569 |
|
Repayment of borrowings and other financing obligations |
|
(49,349 |
) |
|
|
(40,644 |
) |
Debt issuance costs |
|
(23 |
) |
|
|
(74 |
) |
Net proceeds from stock issued under stock-based compensation plans |
|
53 |
|
|
|
87 |
|
Treasury stock activity |
|
(1,390 |
) |
|
|
(2,113 |
) |
Dividends paid |
|
(858 |
) |
|
|
(724 |
) |
Other financing activities, net |
|
(329 |
) |
|
|
(138 |
) |
Net cash provided by (used in) financing activities |
|
(1,890 |
) |
|
|
(3,037 |
) |
|
|
|
|
||||
Effect of foreign currency exchange rate changes on cash |
|
(782 |
) |
|
|
(57 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
(42 |
) |
|
|
6 |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
4,283 |
|
|
|
4,030 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
4,241 |
|
|
$ |
4,036 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL NON-GAAP ORGANIC REVENUE GROWTH — UNAUDITED (In millions) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit D |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three months ended September 30, |
|||||||||||||||||||
|
2022 |
|
2021 |
|
||||||||||||||||
|
|
|
|
|
Constant |
|
|
|
Acquisition & |
|
|
|
|
|||||||
|
|
|
|
|
Currency |
|
|
|
Divestiture |
|
Adjusted |
|
Organic |
|||||||
|
Revenue |
|
FX |
|
Revenue |
|
Revenue |
|
Adjustment |
|
Base |
|
Growth |
|||||||
Banking Solutions |
$ |
1,680 |
|
$ |
21 |
|
$ |
1,702 |
|
$ |
1,610 |
|
$ |
— |
|
$ |
1,610 |
|
6 |
% |
Merchant Solutions |
|
1,180 |
|
|
49 |
|
|
1,230 |
|
|
1,161 |
|
|
16 |
|
|
1,176 |
|
5 |
% |
Capital Market Solutions |
|
671 |
|
|
20 |
|
|
691 |
|
|
654 |
|
|
— |
|
|
654 |
|
6 |
% |
Corporate and Other |
|
73 |
|
|
2 |
|
|
74 |
|
|
82 |
|
|
— |
|
|
83 |
|
N/A |
|
Total (1) |
$ |
3,604 |
|
$ |
92 |
|
$ |
3,696 |
|
$ |
3,507 |
|
$ |
16 |
|
$ |
3,523 |
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Nine months ended September 30, |
|||||||||||||||||||
|
2022 |
|
2021 |
|
|
|||||||||||||||
|
|
|
|
|
Constant |
|
|
|
Acquisition & |
|
|
|
|
|||||||
|
|
|
|
|
Currency |
|
|
|
Divestiture |
|
Adjusted |
|
Organic |
|||||||
|
Revenue |
|
FX |
|
Revenue |
|
Revenue |
|
Adjustment |
|
Base |
|
Growth |
|||||||
Banking Solutions |
$ |
4,988 |
|
$ |
36 |
|
$ |
5,024 |
|
$ |
4,729 |
|
$ |
— |
|
$ |
4,729 |
|
6 |
% |
Merchant Solutions |
|
3,595 |
|
|
96 |
|
|
3,691 |
|
|
3,303 |
|
|
44 |
|
|
3,347 |
|
10 |
% |
Capital Market Solutions |
|
1,992 |
|
|
38 |
|
|
2,030 |
|
|
1,908 |
|
|
— |
|
|
1,908 |
|
6 |
% |
Corporate and Other |
|
239 |
|
|
5 |
|
|
244 |
|
|
265 |
|
|
— |
|
|
265 |
|
N/A |
|
Total (1) |
$ |
10,814 |
|
$ |
175 |
|
$ |
10,989 |
|
$ |
10,205 |
|
$ |
44 |
|
$ |
10,249 |
|
8 |
% |
Amounts in tables may not sum or calculate due to rounding. |
||||||||||||||||||||
(1) Total organic growth excludes Corporate and Other. |
||||||||||||||||||||
|
|||||||
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL NON-GAAP CASH FLOW MEASURES — UNAUDITED (In millions) |
|||||||
Exhibit D (continued) |
|||||||
|
|
|
|
||||
|
Three months ended |
|
Nine months ended |
||||
|
September 30, 2022 |
|
September 30, 2022 |
||||
Net cash provided by operating activities |
$ |
878 |
|
|
$ |
2,798 |
|
Non-GAAP adjustments: |
|
|
|
||||
Acquisition, integration and other payments (1) |
|
187 |
|
|
|
469 |
|
Settlement activity |
|
(67 |
) |
|
|
38 |
|
Adjusted cash flows from operations |
|
998 |
|
|
|
3,305 |
|
Capital expenditures (2) |
|
(314 |
) |
|
|
(1,029 |
) |
Free cash flow |
$ |
684 |
|
|
$ |
2,276 |
|
|
Three months ended |
|
Nine months ended |
||||
|
September 30, 2021 |
|
September 30, 2021 |
||||
Net cash provided by operating activities |
$ |
1,833 |
|
|
$ |
3,697 |
|
Non-GAAP adjustments: |
|
|
|
||||
Acquisition, integration and other payments (1) |
|
117 |
|
|
|
383 |
|
Settlement activity |
|
(565 |
) |
|
|
(575 |
) |
Adjusted cash flows from operations |
|
1,385 |
|
|
|
3,505 |
|
Capital expenditures (2) |
|
(238 |
) |
|
|
(797 |
) |
Free cash flow |
$ |
1,147 |
|
|
$ |
2,708 |
|
Free cash flow reflects adjusted cash flows from operations less capital expenditures (additions to property and equipment and additions to software, excluding capital spend related to the construction of our new headquarters). Free cash flow does not represent our residual cash flows available for discretionary expenditures, since we have mandatory debt service requirements and other non-discretionary expenditures that are not deducted from the measure. |
|
|
|
(1) |
Adjusted cash flows from operations and free cash flow for the three and nine months ended September 30, 2022 and 2021, exclude cash payments for certain acquisition, integration and other costs (see Note 2 to Exhibit E), net of related tax impact. The related tax impact totaled $19 million and $20 million for the three months and $69 million and $65 million for the nine months ended September 30, 2022 and 2021, respectively. |
|
|
(2) |
Capital expenditures for free cash flow exclude capital spend related to the construction of our new headquarters totaling $17 million and $27 million for the three months and $54 million and $80 million for the nine months ended September 30, 2022 and 2021, respectively. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED (In millions, except per share amounts) |
||||||||||||||||
Exhibit E |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Net earnings attributable to FIS common stockholders |
|
$ |
249 |
|
$ |
158 |
|
|
$ |
646 |
|
|
$ |
126 |
||
Provision (benefit) for income taxes |
|
|
91 |
|
|
41 |
|
|
|
223 |
|
|
|
246 |
||
Interest expense, net |
|
|
76 |
|
|
46 |
|
|
|
166 |
|
|
|
169 |
||
Other, net |
|
|
46 |
|
|
(107 |
) |
|
|
(42 |
) |
|
|
59 |
||
|
|
|
|
|
|
|
|
|
||||||||
Operating income, as reported |
|
|
462 |
|
|
138 |
|
|
|
993 |
|
|
|
600 |
||
Depreciation and amortization, excluding purchase accounting amortization |
|
|
324 |
|
|
344 |
|
|
|
1,035 |
|
|
|
918 |
||
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Purchase accounting amortization (1) |
|
|
608 |
|
|
714 |
|
|
|
1,885 |
|
|
|
2,063 |
||
Acquisition, integration and other costs (2) |
|
|
164 |
|
|
187 |
|
|
|
574 |
|
|
|
629 |
||
Asset impairments (3) |
|
|
17 |
|
|
202 |
|
|
|
104 |
|
|
|
202 |
||
Adjusted EBITDA |
|
$ |
1,575 |
|
$ |
1,585 |
|
|
$ |
4,591 |
|
|
$ |
4,412 |
||
See Notes to Exhibit E. |
||||||||||||||||
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED (In millions, except per share amounts) |
||||||||||||||||
Exhibit E (continued) |
||||||||||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Earnings before income taxes and equity method investment earnings (loss) |
|
$ |
345 |
|
|
$ |
202 |
|
|
$ |
878 |
|
|
$ |
373 |
|
(Provision) benefit for income taxes |
|
|
(91 |
) |
|
|
(41 |
) |
|
|
(223 |
) |
|
|
(246 |
) |
Equity method investment earnings (loss) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6 |
|
Net (earnings) loss attributable to noncontrolling interest |
|
|
(5 |
) |
|
|
(3 |
) |
|
|
(9 |
) |
|
|
(7 |
) |
Net earnings attributable to FIS common stockholders |
|
|
249 |
|
|
|
158 |
|
|
|
646 |
|
|
|
126 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Purchase accounting amortization (1) |
|
|
608 |
|
|
|
714 |
|
|
|
1,885 |
|
|
|
2,063 |
|
Acquisition, integration and other costs (2) |
|
|
194 |
|
|
|
247 |
|
|
|
698 |
|
|
|
689 |
|
Asset impairments (3) |
|
|
17 |
|
|
|
202 |
|
|
|
104 |
|
|
|
202 |
|
Non-operating (income) expense (4) |
|
|
41 |
|
|
|
(110 |
) |
|
|
(51 |
) |
|
|
58 |
|
Equity method investment (earnings) loss (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6 |
) |
Tax rate change (6) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
178 |
|
(Provision) benefit for income taxes on non-GAAP adjustments |
|
|
(55 |
) |
|
|
(141 |
) |
|
|
(268 |
) |
|
|
(423 |
) |
Total non-GAAP adjustments |
|
|
805 |
|
|
|
912 |
|
|
|
2,368 |
|
|
|
2,761 |
|
Adjusted net earnings |
|
$ |
1,054 |
|
|
$ |
1,070 |
|
|
$ |
3,014 |
|
|
$ |
2,887 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share-diluted attributable to FIS common stockholders |
|
$ |
0.41 |
|
|
$ |
0.26 |
|
|
$ |
1.06 |
|
|
$ |
0.20 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Purchase accounting amortization (1) |
|
|
1.00 |
|
|
|
1.15 |
|
|
|
3.09 |
|
|
|
3.31 |
|
Acquisition, integration and other costs (2) |
|
|
0.32 |
|
|
|
0.40 |
|
|
|
1.14 |
|
|
|
1.11 |
|
Asset impairments (3) |
|
|
0.03 |
|
|
|
0.33 |
|
|
|
0.17 |
|
|
|
0.32 |
|
Non-operating (income) expense (4) |
|
|
0.07 |
|
|
|
(0.18 |
) |
|
|
(0.08 |
) |
|
|
0.09 |
|
Equity method investment (earnings) loss (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
Tax rate change (6) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.29 |
|
(Provision) benefit for income taxes on non-GAAP adjustments |
|
|
(0.09 |
) |
|
|
(0.23 |
) |
|
|
(0.44 |
) |
|
|
(0.68 |
) |
Adjusted net earnings per share-diluted attributable to FIS common stockholders |
|
$ |
1.74 |
|
|
$ |
1.73 |
|
|
$ |
4.94 |
|
|
$ |
4.63 |
|
Weighted average shares outstanding-diluted |
|
|
607 |
|
|
|
619 |
|
|
|
611 |
|
|
|
623 |
|
Amounts in table may not sum or calculate due to rounding. |
||||||||||||||||
See Notes to Exhibit E. |
||||||||||||||||
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED (In millions, except per share amounts) |
|
Exhibit E (continued) |
|
Notes to Unaudited - Supplemental GAAP to Non-GAAP Reconciliations for the three and nine months ended September 30, 2022 and 2021. |
|
The adjustments are as follows: |
|
|
|
(1) |
This item represents purchase price amortization expense on all intangible assets acquired through various Company acquisitions, including customer relationships, contract value, technology assets, trademarks and trade names. This item also includes $9 million and $42 million for the three months and $52 million and $42 million for the nine months ended September 30, 2022 and 2021, respectively, of incremental amortization expense associated with shortened estimated useful lives and accelerated amortization methods for certain acquired software driven by the Company's platform modernization. Our platform modernization focuses on accelerating the modernization of our strategic applications and sunsetting of our redundant platforms and creating a componentized cloud-native set of capabilities that can be consumed by clients as end-to-end business applications or as individual components. The Company has excluded the impact of purchase price amortization expense, as such amounts can be significantly impacted by the timing and/or size of acquisitions. Although the Company excludes these amounts from its non-GAAP expenses, the Company believes that it is important for investors to understand that such intangible assets contribute to revenue generation. Amortization of assets that relate to past acquisitions will recur in future periods until such assets have been fully amortized. Any future acquisitions may result in the amortization of future assets. |
|
|
(2) |
This item represents acquisition and integration costs primarily related to the acquisition of Worldpay as well as certain other costs, including $60 million and $64 million for the three months and $220 million and $64 million for the nine months ended September 30, 2022 and 2021, respectively, primarily associated with the Company's platform modernization described in Note (1). These other costs also included severance and other termination expenses associated with enterprise cost control initiatives and changes in senior management totaling $17 million and $2 million for the three months and $60 million and $17 million for the nine months ended September 30, 2022 and 2021, respectively. These other costs also included stock-based compensation expense, primarily resulting from one-time performance-related awards, totaling $30 million and $42 million for the three months and $94 million and $114 million for the nine months ended September 30, 2022 and 2021, respectively. For the nine months ended September 30, 2021, this item also includes $104 million in accelerated stock compensation expense to reflect the impact of establishing a Qualified Retirement Equity Program that modified unvested equity awards outstanding at January 1, 2021. For the three and nine months ended September 30, 2021, this item included costs related to data center consolidation activities totaling $4 million and $32 million and incremental costs directly related to COVID-19 totaling $14 million and $33 million, respectively. For purposes of calculating Adjusted net earnings, this item includes $30 million and $60 million for the three months and $123 million and $60 million for the nine months ended September 30, 2022 and 2021, respectively, of incremental amortization expense associated with shortened estimated useful lives and accelerated amortization methods for certain software and deferred contract cost assets driven by the Company's platform modernization described in Note (1). The incremental amortization expenses are included in the Depreciation and amortization, excluding purchase accounting amortization line item within the Adjusted EBITDA reconciliation. |
|
|
(3) |
For the three months ended September 30, 2022, this item primarily includes impairment of certain software driven by the Company's Platform initiatives described in Note (1). For the nine months ended September 30, 2022, this item also includes impairment of real estate-related assets as a result of office space reductions and $26 million related to the impairment of a non-strategic business. For the three and nine months ended September 30, 2021, this item represents impairment of certain software and deferred contract cost assets driven by the aforementioned Company's Platform initiatives. |
|
|
(4) |
Non-operating (income) expense primarily consists of other income and expense items outside of the Company's operating activities, including fair value adjustments on certain non-operating assets and liabilities and foreign currency transaction remeasurement gains and losses. This item includes the impact of changes in fair value of certain preferred stock assets and related liabilities owed to former legacy Worldpay owners, representing a net change of $14 million and $(3) million for the three months ended and $63 million and $12 million for the nine months ended September 30, 2022 and 2021, respectively. This item also includes net gains on equity security investments without readily determinable fair values of $5 million and $126 million for the three months and $52 million and $214 million for the nine months ended September 30, 2022 and 2021, respectively. For the nine months ended September 30, 2021, this item also includes $225 million related to the gain on the sale of our equity ownership interest in Cardinal Holdings, LP and a loss on extinguishment of debt of approximately $528 million relating to tender premiums, make-whole amounts, and fees; the write-off of unamortized bond discounts and debt issuance costs; and losses on related derivative instruments. |
|
|
(5) |
This item represents our equity method investment earnings or loss and was predominantly due to our equity ownership interest in Cardinal Holdings, LP, which was sold on April 29, 2021. |
|
|
(6) |
This item represents the one-time net remeasurement of certain deferred tax liabilities due to the increase in the U.K. corporate statutory tax rate from 19% to 25% effective April 1, 2023, enacted on June 10, 2021. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED (In millions, except per share amounts) |
|||||||||||
Exhibit F |
|||||||||||
|
Three months ended |
|
Year ended |
||||||||
|
December 31, 2022 |
|
December 31, 2022 |
||||||||
|
Low |
|
High |
|
Low |
|
High |
||||
|
|
|
|
|
|
|
|
||||
Net earnings per share-diluted attributable to FIS common stockholders |
$ |
0.39 |
|
$ |
0.49 |
|
$ |
1.45 |
|
$ |
1.55 |
|
|
|
|
|
|
|
|
||||
Estimated adjustments (1) |
|
1.27 |
|
|
1.23 |
|
|
5.15 |
|
|
5.11 |
|
|
|
|
|
|
|
|
||||
Adjusted net earnings per share-diluted attributable to FIS common stockholders |
$ |
1.66 |
|
$ |
1.72 |
|
$ |
6.60 |
|
$ |
6.66 |
(1) Estimated adjustments include purchase accounting amortization, acquisition, integration and other costs, and other items, net of tax impact. |
|||||||||||
