JACKSONVILLE, Fla.--()--FIS® (NYSE:FIS), a global leader in financial technology, today reported its third quarter 2024 results.

“We delivered another strong quarter of financial outperformance, and are once again raising our full-year outlook,” said FIS CEO and President Stephanie Ferris. “The strength of the partnerships and new business signings this quarter underpin our continued execution against our strategy to unlock financial technology to the world across the money lifecycle.”

Financial Reporting Considerations for Completed Worldpay Sale

On July 6, 2023, the Company announced an acceleration of its previously announced separation plan to create two highly focused global companies with greater strategic flexibility. FIS signed a definitive agreement to sell a 55% stake in its Worldpay Merchant Solutions business to private equity funds managed by GTCR (the "Worldpay Sale"). The Worldpay Sale was completed on January 31, 2024.

Unless otherwise noted, all results are presented on a continuing operations basis and exclude the results of the Worldpay Merchant Solutions business that was classified as discontinued operations as of the third quarter of 2023.

Following the close of the Worldpay Sale on January 31, 2024, FIS retains a non-controlling 45% ownership interest in a new standalone joint venture, Worldpay Holdco, LLC ("Worldpay"), and records its proportionate share of Worldpay's earnings (loss) in the "Equity method investment earnings (loss), net of tax" ("EMI") line of the income statement.

Capital Allocation Update

The Company remains committed to shareholder returns and is reiterating its goal to repurchase approximately $4.0 billion of shares in 2024. The Company repurchased $500 million of shares in the third quarter, and has repurchased $3.0 billion of shares year-to-date in 2024. Additionally, the Company continues to target a dividend payout ratio of 35% of adjusted net earnings, excluding EMI.

Third Quarter 2024 Financial Results

On a GAAP basis, revenue increased 3% as compared to the prior-year period to approximately $2.6 billion. GAAP net earnings attributable to common stockholders from continuing operations were $246 million or $0.45 per diluted share.

On an adjusted basis, revenue increased 4% as compared to the prior-year period primarily driven by 6% adjusted recurring revenue growth. Adjusted EBITDA was approximately $1.1 billion, and Adjusted EBITDA margin contracted by 140 basis points (bps) over the prior-year period to 41.3%, reflecting a negative impact from a difficult grow over in corporate expenses. Adjusted net earnings from continuing operations were $765 million, and adjusted EPS increased by 49% as compared to the prior-year period to $1.40 per diluted share.

($ millions, except per share data, unaudited)

 

Three Months Ended September 30,

 

 

 

 

 

 

%

 

Adjusted

Continuing Operations

 

2024

 

20231

 

Change

 

Growth

Banking Solutions Revenue

 

1,779

 

 

1,732

 

 

3%

 

3%

Capital Market Solutions Revenue

 

730

 

 

677

 

 

8%

 

7%

Operating Segment Total Revenue

 

$

2,509

 

 

$

2,409

 

 

4%

 

4%

Corporate and Other Revenue

 

 

61

 

 

 

83

 

 

(27)%

 

-

Consolidated FIS Revenue

 

$

2,570

 

 

$

2,492

 

 

3%

 

-

Adjusted EBITDA

 

$

1,060

 

 

$

1,065

 

 

—%

 

 

Adjusted EBITDA Margin

 

 

41.3

%

 

 

42.7

%

 

(140) bps

 

 

Net Earnings (Loss) (GAAP)

 

$

246

 

 

$

248

 

 

(1)%

 

 

Diluted Earnings (Loss) Per Common Share (GAAP)

 

$

0.45

 

 

$

0.42

 

 

7%

 

 

Adjusted Net Earnings

 

$

765

 

 

$

557

 

 

37%

 

 

Adjusted EPS

 

$

1.40

 

 

$

0.94

 

 

49%

 

 

 

 

1Reflects revised prior period financials. See "Exhibit J" below for additional information regarding the immaterial corrections to results of prior periods.

Segment Information

  • Banking Solutions:
    Third quarter revenue increased 3% on a GAAP basis and 3% on an adjusted basis as compared to the prior-year period to $1.8 billion, including adjusted recurring revenue growth of 6%. Adjusted EBITDA margin expanded by 10 basis points as compared to the prior-year period to 45.2%, primarily driven by the Company's cost savings initiatives and operating leverage.
  • Capital Market Solutions:
    Third quarter revenue increased by 8% on a GAAP basis and 7% on an adjusted basis as compared to the prior-year period to $730 million reflecting adjusted recurring revenue growth of 6%. Adjusted EBITDA margin expanded by 90 basis points over the prior-year period to 49.9%, primarily due to operating leverage and an increase in high-margin license revenue.
  • Corporate and Other:
    Third quarter revenue decreased by 27% as compared to the prior-year period to $61 million. Adjusted EBITDA loss was $108 million, including $119 million of corporate expenses.

Balance Sheet and Cash Flows

As of September 30, 2024, debt outstanding totaled $10.9 billion. Third quarter net cash provided by operating activities was $641 million, and adjusted free cash flow was $530 million. In the third quarter, the Company returned approximately $700 million of capital to shareholders through $500 million of share repurchases and $199 million of dividends paid.

Full-Year 2024 Outlook

For the full-year, the Company is raising the low-end of its outlook for both revenue and adjusted EBITDA and is raising its outlook for adjusted EPS by approximately 2% as compared to the prior outlook to $5.15 - $5.20. The adjusted EPS outlook reflects 11 months of EMI contribution for the full year.

($ millions, except share data)

FY 2024

Revenue

$10,140 - $10,170

Adjusted EBITDA (Non-GAAP)1

$4,125 - $4,140

Adjusted EPS (Non-GAAP)1

$5.15 - $5.20

 

1The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort.

Webcast

FIS will host a live webcast of its earnings conference call with the investment community beginning at 8:30 a.m. (EST) on Monday, November 4, 2024. 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 financial technology company providing solutions to financial institutions, businesses and developers. We unlock financial technology to the world across the money lifecycle underpinning the world's financial system. Our people are dedicated to advancing the way the world pays, banks and invests, by helping our clients to confidently run, grow and protect their businesses. Our expertise comes from decades of experience helping financial institutions and businesses of all sizes adapt to meet the needs of their customers by harnessing where reliability meets innovation in financial technology. Headquartered in Jacksonville, Florida, FIS is a member of the Fortune 500® and the Standard & Poor’s 500® Index. To learn more, visit FISglobal.com. Follow FIS on LinkedIn, Facebook and X.

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, adjusted revenue growth, adjusted EBITDA, adjusted EBITDA margin, adjusted net earnings, adjusted EPS, and adjusted 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 revenue and adjusted revenue growth measures adjust for the effects of exchange rate fluctuations and exclude discontinued operations, while adjusted revenue growth also excludes revenue from Corporate and Other, giving investors further insight into our performance. Finally, adjusted 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 segment revenue excluding the impact of fluctuations in foreign currency exchange rates in the current period.

Adjusted revenue growth reflects the percentage change in constant currency revenue for the current period as compared to the prior period. Constant currency revenue is calculated by applying prior-year period foreign currency exchange rates to current-period revenue. When referring to adjusted revenue growth, revenue from our Corporate and Other segment is excluded.

Adjusted EBITDA reflects net earnings (loss) before interest, other income (expense), taxes, equity method investment earnings (loss), and depreciation and amortization, and excludes certain costs that do not constitute normal, recurring, cash operating expenses necessary to operate our business. 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 effect of purchase price amortization, as well as certain costs that do not constitute normal, recurring, cash operating expenses necessary to operate our business. For purposes of calculating Adjusted net earnings, our equity method investment earnings (loss) ("EMI") from Worldpay is also adjusted to exclude certain costs and other transactions in a similar manner.

Adjusted EPS reflects adjusted net earnings, as defined above, divided by weighted average diluted shares outstanding.

Adjusted 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, less capital expenditures. Adjusted 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. Adjusted free cash flow as presented in this earnings release excludes cash flow from discontinued operations, which our management cannot freely access following the Worldpay separation.

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 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, 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. Forward-looking statements include statements about anticipated financial outcomes, including any earnings outlook or projections, projected revenue or expense synergies or dis-synergies, business and market conditions, outlook, foreign currency exchange rates, deleveraging plans, expected dividends and share repurchases of the Company, the Company’s sales pipeline and anticipated profitability and growth, plans, strategies and objectives for future operations, strategic value creation, risk profile and investment strategies, any statements regarding future economic conditions or performance and any statements with respect to the future impacts of the Worldpay Sale or any agreements or arrangements entered into in connection with such transaction, the expected financial and operational results of the Company, and expectations regarding the Company’s business or organization after the separation of the Worldpay Merchant Solutions business. These statements may be identified by words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “will,” “should,” “could,” “would,” “project,” “continue,” “likely,” and similar expressions, and include statements reflecting future results, statements of outlook and various accruals and estimates. 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 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 or expanded 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 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 or that costs may be greater than anticipated;
  • 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, 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 or privacy 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 risk that partners and third parties may fail to satisfy their legal obligations to us;
  • risks associated with managing pension cost, cybersecurity issues, IT outages and data privacy;
  • the reaction of current and potential customers to communications from us or regulators regarding information security, risk management, internal audit or other matters;
  • risks associated with the expected benefits and costs of the separation of the Worldpay Merchant Solutions business, including the risk that the expected benefits of the transaction or any contingent purchase price will not be realized within the expected timeframe, in full or at all, or that dis-synergies may be greater than anticipated;
  • the risk that the costs of restructuring transactions and other costs incurred in connection with the separation of the Worldpay business will exceed our estimates or otherwise adversely affect our business or operations;
  • the impact of the separation of Worldpay on our businesses, including the impact on relationships with customers, governmental authorities, suppliers, employees and other business counterparties;
  • the risk that the earnings from our minority stake in the Worldpay business will be less than we anticipate;
  • 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 bad actors; and
  • other risks detailed elsewhere in the “Risk Factors” and other sections of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, 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 4, 2024

 

Exhibit A

Condensed Consolidated Statements of Earnings (Loss) - Unaudited for the three and nine months ended September 30, 2024 and 2023

 

Exhibit B

Condensed Consolidated Balance Sheets - Unaudited as of September 30, 2024, and December 31, 2023

 

Exhibit C

Condensed Consolidated Statements of Cash Flows - Unaudited for the nine months ended September 30, 2024 and 2023

 

Exhibit D

Supplemental Non-GAAP Adjusted Revenue Growth - Unaudited for the three and nine months ended September 30, 2024 and 2023

 

Exhibit E

Supplemental Disaggregation of Revenue - Recast and Unaudited for the three and nine months ended September 30, 2024 and 2023

 

Exhibit F

Supplemental Non-GAAP Adjusted Free Cash Flow Measures - Unaudited for the three and nine months ended September 30, 2024 and 2023

 

Exhibit G

Supplemental GAAP to Non-GAAP Reconciliations - Unaudited for the three and nine months ended September 30, 2024 and 2023

 

Exhibit H

Supplemental Financial Information - Unaudited for the three and nine months ended September 30, 2024 and 2023

 

Exhibit I

Supplemental Financial Information of Worldpay Holdco, LLC - Unaudited for the three and eight months ended September 30, 2024

 

Exhibit J

Revision of Previously Issued Consolidated Financial Statements and Supplemental Non-GAAP Financial Information - Unaudited

FIDELITY NATIONAL INFORMATION SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)— UNAUDITED

(In millions, except per share amounts)

 

Exhibit A

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenue

$

2,570

 

 

$

2,492

 

 

$

7,528

 

 

$

7,318

 

Cost of revenue

 

1,593

 

 

 

1,531

 

 

 

4,700

 

 

 

4,632

 

Gross profit

 

977

 

 

 

961

 

 

 

2,828

 

 

 

2,686

 

Selling, general, and administrative expenses

 

521

 

 

 

484

 

 

 

1,703

 

 

 

1,557

 

Asset impairments

 

2

 

 

 

7

 

 

 

20

 

 

 

8

 

Other operating (income) expense, net - related party

 

(36

)

 

 

 

 

 

(110

)

 

 

 

Operating income (loss)

 

490

 

 

 

470

 

 

 

1,215

 

 

 

1,121

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense, net

 

(64

)

 

 

(162

)

 

 

(184

)

 

 

(464

)

Other income (expense), net

 

(38

)

 

 

11

 

 

 

(222

)

 

 

(74

)

Total other income (expense), net

 

(102

)

 

 

(151

)

 

 

(406

)

 

 

(538

)

Earnings (loss) before income taxes and equity method investment earnings (loss)

 

388

 

 

 

319

 

 

 

809

 

 

 

583

 

Provision (benefit) for income taxes

 

108

 

 

 

70

 

 

 

215

 

 

 

140

 

Equity method investment earnings (loss), net of tax

 

(33

)

 

 

 

 

 

(110

)

 

 

 

Net earnings (loss) from continuing operations

 

247

 

 

 

249

 

 

 

484

 

 

 

443

 

Earnings (loss) from discontinued operations, net of tax

 

(22

)

 

 

(708

)

 

 

687

 

 

 

(7,342

)

Net earnings (loss)

 

225

 

 

 

(459

)

 

 

1,171

 

 

 

(6,899

)

Net (earnings) loss attributable to noncontrolling interest from continuing operations

 

(1

)

 

 

(1

)

 

 

(2

)

 

 

(2

)

Net (earnings) loss attributable to noncontrolling interest from discontinued operations

 

 

 

 

(1

)

 

 

 

 

 

(3

)

Net earnings (loss) attributable to FIS common stockholders

$

224

 

 

$

(461

)

 

$

1,169

 

 

$

(6,904

)

Net earnings (loss) attributable to FIS:

 

 

 

 

 

 

 

Continuing operations

$

246

 

 

$

248

 

 

$

482

 

 

$

441

 

Discontinued operations

 

(22

)

 

 

(709

)

 

 

687

 

 

 

(7,345

)

Total

$

224

 

 

$

(461

)

 

$

1,169

 

 

$

(6,904

)

Basic earnings (loss) per common share

attributable to FIS:

 

 

 

 

 

 

 

Continuing operations

$

0.45

 

 

$

0.42

 

 

$

0.86

 

 

$

0.74

 

Discontinued operations

 

(0.04

)

 

 

(1.20

)

 

 

1.23

 

 

 

(12.41

)

Total

$

0.41

 

 

$

(0.78

)

 

$

2.09

 

 

$

(11.66

)

Diluted earnings (loss) per common share attributable to FIS:

 

 

 

 

 

 

 

Continuing operations

$

0.45

 

 

$

0.42

 

 

$

0.86

 

 

$

0.74

 

Discontinued operations

 

(0.04

)

 

 

(1.20

)

 

 

1.22

 

 

 

(12.41

)

Total

$

0.41

 

 

$

(0.78

)

 

$

2.08

 

 

$

(11.66

)

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

545

 

 

 

592

 

 

 

558

 

 

 

592

 

Diluted

 

548

 

 

 

592

 

 

 

561

 

 

 

592

 

 

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. See Exhibit J.

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED

(In millions, except per share amounts)

 

 

 

 

Exhibit B

 

 

 

 

 

September 30,
2024

 

December 31,
2023

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

1,323

 

 

$

440

 

Settlement assets

 

736

 

 

 

617

 

Trade receivables, net

 

1,841

 

 

 

1,738

 

Other receivables

 

147

 

 

 

109

 

Receivable from related party

 

88

 

 

 

 

Prepaid expenses and other current assets

 

621

 

 

 

641

 

Current assets held for sale

 

1,314

 

 

 

10,111

 

Total current assets

 

6,070

 

 

 

13,656

 

Property and equipment, net

 

620

 

 

 

695

 

Goodwill

 

17,050

 

 

 

16,971

 

Intangible assets, net

 

1,400

 

 

 

1,823

 

Software, net

 

2,229

 

 

 

2,115

 

Equity method investment

 

4,133

 

 

 

 

Other noncurrent assets

 

1,644

 

 

 

1,528

 

Deferred contract costs, net

 

1,184

 

 

 

1,076

 

Noncurrent assets held for sale

 

17

 

 

 

17,109

 

Total assets

$

34,347

 

 

$

54,973

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable, accrued and other liabilities

$

1,861

 

 

$

1,773

 

Settlement payables

 

750

 

 

 

635

 

Deferred revenue

 

839

 

 

 

829

 

Short-term borrowings

 

112

 

 

 

4,760

 

Current portion of long-term debt

 

317

 

 

 

1,348

 

Current liabilities held for sale

 

1,263

 

 

 

8,884

 

Total current liabilities

 

5,142

 

 

 

18,229

 

Long-term debt, excluding current portion

 

10,491

 

 

 

12,970

 

Deferred income taxes

 

717

 

 

 

2,179

 

Other noncurrent liabilities

 

1,426

 

 

 

1,446

 

Noncurrent liabilities held for sale

 

 

 

 

1,093

 

Total liabilities

 

17,776

 

 

 

35,917

 

 

 

 

 

Equity:

 

 

 

FIS stockholders' equity:

 

 

 

Preferred stock $0.01 par value

 

 

 

 

 

Common stock $0.01 par value

 

6

 

 

 

6

 

Additional paid in capital

 

47,080

 

 

 

46,934

 

(Accumulated deficit) retained earnings

 

(22,343

)

 

 

(22,906

)

Accumulated other comprehensive earnings (loss)

 

(387

)

 

 

(260

)

Treasury stock, at cost

 

(7,787

)

 

 

(4,724

)

Total FIS stockholders' equity

 

16,569

 

 

 

19,050

 

Noncontrolling interest

 

2

 

 

 

6

 

Total equity

 

16,571

 

 

 

19,056

 

Total liabilities and equity

$

34,347

 

 

$

54,973

 

 

Prior-year amounts have been revised to correct certain immaterial misstatements. See Exhibit J.

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED (In millions)

 

 

 

 

Exhibit C

 

Nine months ended September 30,

 

 

2024

 

 

 

2023

 

Cash flows from operating activities from continuing operations:

 

 

 

Net earnings (loss)

$

1,171

 

 

$

(6,899

)

Less earnings (loss) from discontinued operations, net of tax

 

687

 

 

 

(7,342

)

Net earnings (loss) from continuing operations

 

484

 

 

 

443

 

Adjustment to reconcile net earnings (loss) from continuing operations to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

1,291

 

 

 

1,323

 

Amortization of debt issuance costs

 

16

 

 

 

22

 

Asset impairments

 

20

 

 

 

7

 

Loss on extinguishment of debt

 

174

 

 

 

 

Loss (gain) on sale of businesses, investments and other

 

77

 

 

 

31

 

Stock-based compensation

 

142

 

 

 

90

 

Loss from equity method investment

 

110

 

 

 

 

Deferred income taxes

 

(200

)

 

 

(343

)

Net changes in assets and liabilities, net of effects from acquisitions and foreign currency:

 

 

 

Trade and other receivables

 

(23

)

 

 

157

 

Receivable from related party

 

(88

)

 

 

 

Settlement activity

 

(3

)

 

 

5

 

Prepaid expenses and other assets

 

(129

)

 

 

(87

)

Deferred contract costs

 

(348

)

 

 

(272

)

Deferred revenue

 

(41

)

 

 

(47

)

Accounts payable, accrued liabilities and other liabilities

 

(89

)

 

 

(28

)

Net cash provided by operating activities from continuing operations

 

1,393

 

 

 

1,301

 

Cash flows from investing activities from continuing operations:

 

 

 

Additions to property and equipment

 

(79

)

 

 

(88

)

Additions to software

 

(550

)

 

 

(496

)

Settlement of net investment hedge cross-currency interest rate swaps

 

(8

)

 

 

(20

)

Net proceeds from sale of businesses and investments

 

12,801

 

 

 

45

 

Cash divested from sale of business

 

(3,137

)

 

 

 

Acquisitions, net of cash acquired

 

(56

)

 

 

 

Coupon payments on interest rate swaps

 

(98

)

 

 

 

Other investing activities, net

 

(30

)

 

 

(38

)

Net cash provided by (used in) investing activities

 

8,843

 

 

 

(597

)

Cash flows from financing activities from continuing operations:

 

 

 

Borrowings

 

15,776

 

 

 

64,437

 

Repayment of borrowings and other financing obligations

 

(24,183

)

 

 

(65,822

)

Debt issuance costs

 

(6

)

 

 

(2

)

Net proceeds from stock issued under stock-based compensation plans

 

2

 

 

 

41

 

Treasury stock activity

 

(3,032

)

 

 

(16

)

Dividends paid

 

(608

)

 

 

(926

)

Purchase of noncontrolling interest

 

 

 

 

(173

)

Other financing activities, net

 

45

 

 

 

(8

)

Net cash provided by (used in) financing activities from continuing operations

 

(12,006

)

 

 

(2,469

)

Cash flows from discontinued operations:

 

 

 

Net cash provided by (used in) operating activities

 

(5

)

 

 

1,510

 

Net cash provided by (used in) investing activities

 

(39

)

 

 

(260

)

Net cash provided by (used in) financing activities

 

(65

)

 

 

(188

)

Net cash provided by (used in) discontinued operations

 

(109

)

 

 

1,062

 

Effect of foreign currency exchange rate changes on cash from continuing operations

 

20

 

 

 

(17

)

Effect of foreign currency exchange rate changes on cash from discontinued operations

 

(30

)

 

 

(12

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

(1,889

)

 

 

(732

)

Cash, cash equivalents and restricted cash, beginning of period

 

4,414

 

 

 

4,813

 

Cash, cash equivalents and restricted cash, end of period

$

2,525

 

 

$

4,081

 

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL NON-GAAP ORGANIC REVENUE GROWTH — UNAUDITED

(In millions)

 

 

 

 

 

 

 

 

 

 

Exhibit D

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

2024

 

2023

 

 

 

 

 

 

 

Constant

 

 

 

 

 

 

 

 

 

Currency

 

 

 

Adjusted

 

Revenue

 

FX

 

Revenue

 

Revenue

 

Growth (1)

Banking Solutions

$

1,779

 

$

1

 

 

$

1,780

 

$

1,732

 

3

%

Capital Market Solutions

 

730

 

 

(4

)

 

 

726

 

 

677

 

7

%

Operating segment total

 

2,509

 

 

(4

)

 

 

2,505

 

 

2,409

 

4

%

Corporate and Other

 

61

 

 

2

 

 

 

62

 

 

83

 

 

Consolidated FIS

$

2,570

 

$

(2

)

 

$

2,567

 

$

2,492

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30,

 

2024

 

2023

 

 

 

 

 

 

 

Constant

 

 

 

 

 

 

 

 

 

Currency

 

 

 

Adjusted

 

Revenue

 

FX

 

Revenue

 

Revenue

 

Growth (1)

Banking Solutions

$

5,174

 

$

1

 

 

$

5,175

 

$

5,049

 

2

%

Capital Market Solutions

 

2,158

 

 

(8

)

 

 

2,151

 

 

2,011

 

7

%

Operating segment total

 

7,332

 

 

(7

)

 

 

7,326

 

 

7,060

 

4

%

Corporate and Other

 

196

 

 

1

 

 

 

197

 

 

258

 

 

Consolidated FIS

$

7,528

 

$

(6

)

 

$

7,523

 

$

7,318

 

 

 

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. See Exhibit J.

Amounts in table may not sum or calculate due to rounding.

(1)

Adjusted growth excludes Corporate and Other. The Corporate and Other segment includes certain non-strategic businesses that we plan to wind down or sell.

FIDELITY NATIONAL INFORMATION SERVICES, INC.
SUPPLEMENTAL DISAGGREGATION OF REVENUE — RECAST AND UNAUDITED
(In millions)

Exhibit E

In the following tables, revenue is disaggregated by primary geographical market and type of revenue. The tables also include a reconciliation of the disaggregated revenue with the Company's reportable segments.

For the three months ended September 30, 2024 (in millions):

 

 

 

Banking

Solutions

 

Capital

Market

Solutions

 

Corporate and Other

 

Total

Primary Geographical Markets:

 

 

 

 

 

 

 

 

North America

 

$

1,521

 

$

452

 

$

26

 

$

1,999

All others

 

 

258

 

 

278

 

 

35

 

 

571

Total

 

$

1,779

 

$

730

 

$

61

 

$

2,570

 

 

 

 

 

 

 

 

 

Type of Revenue:

 

 

 

 

 

 

 

 

Recurring revenue:

 

 

 

 

 

 

 

 

Transaction processing and services

 

$

1,325

 

$

368

 

$

40

 

$

1,733

Software maintenance

 

 

88

 

 

145

 

 

1

 

 

234

Other recurring

 

 

66

 

 

23

 

 

10

 

 

99

Total recurring

 

 

1,479

 

 

536

 

 

51

 

 

2,066

 

 

 

 

 

 

 

 

 

Software license

 

 

54

 

 

92

 

 

1

 

 

147

Professional services

 

 

137

 

 

100

 

 

1

 

 

238

Other non-recurring

 

 

109

 

 

2

 

 

8

 

 

119

Total

 

$

1,779

 

$

730

 

$

61

 

$

2,570

For the three months ended September 30, 2023 (in millions):

 

 

 

Banking

Solutions

 

Capital

Market

Solutions

 

Corporate and Other

 

Total

Primary Geographical Markets:

 

 

 

 

 

 

 

 

North America

 

$

1,501

 

$

413

 

$

45

 

$

1,959

All others

 

 

231

 

 

264

 

 

38

 

 

533

Total

 

$

1,732

 

$

677

 

$

83

 

$

2,492

 

 

 

 

 

 

 

 

 

Type of Revenue:

 

 

 

 

 

 

 

 

Recurring revenue:

 

 

 

 

 

 

 

 

Transaction processing and services (1)

 

$

1,232

 

$

349

 

$

58

 

$

1,639

Software maintenance

 

 

92

 

 

135

 

 

 

 

227

Other recurring

 

 

67

 

 

21

 

 

11

 

 

99

Total recurring

 

 

1,391

 

 

505

 

 

69

 

 

1,965

 

 

 

 

 

 

 

 

 

Software license

 

 

47

 

 

76

 

 

7

 

 

130

Professional services

 

 

126

 

 

96

 

 

2

 

 

224

Other non-recurring (1)

 

 

168

 

 

 

 

5

 

 

173

Total

 

$

1,732

 

$

677

 

$

83

 

$

2,492

(1)

December 31, 2023, was the final deadline for states to complete all benefit issuance under federally funded pandemic relief programs. Accordingly, revenue associated with services the Company provided related to these programs has been classified as Other non-recurring commencing in the fourth quarter of 2023, and related prior-period amounts have been reclassified from Transaction processing and services to Other non-recurring for comparability.

 

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. See Exhibit J.

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — RECAST AND UNAUDITED

(In millions)

Exhibit E (continued)

For the nine months ended September 30, 2024 (in millions):

 

 

 

Banking

Solutions

 

Capital

Market

Solutions

 

Corporate and Other

 

Total

Primary Geographical Markets:

 

 

 

 

 

 

 

 

North America

 

$

4,424

 

$

1,349

 

$

90

 

$

5,863

All others

 

 

750

 

 

809

 

 

106

 

 

1,665

Total

 

$

5,174

 

$

2,158

 

$

196

 

$

7,528

 

 

 

 

 

 

 

 

 

Type of Revenue:

 

 

 

 

 

 

 

 

Recurring revenue:

 

 

 

 

 

 

 

 

Transaction processing and services

 

$

3,855

 

$

1,104

 

$

130

 

$

5,089

Software maintenance

 

 

268

 

 

432

 

 

1

 

 

701

Other recurring

 

 

198

 

 

68

 

 

30

 

 

296

Total recurring

 

 

4,321

 

 

1,604

 

 

161

 

 

6,086

 

 

 

 

 

 

 

 

 

Software license

 

 

141

 

 

256

 

 

2

 

 

399

Professional services

 

 

405

 

 

295

 

 

3

 

 

703

Other non-recurring

 

 

307

 

 

3

 

 

30

 

 

340

Total

 

$

5,174

 

$

2,158

 

$

196

 

$

7,528

For the nine months ended September 30, 2023 (in millions):

 

 

 

Banking

Solutions

 

Capital

Market

Solutions

 

Corporate and Other

 

Total

Primary Geographical Markets:

 

 

 

 

 

 

 

 

North America

 

$

4,364

 

$

1,262

 

$

140

 

$

5,766

All others

 

 

685

 

 

749

 

 

118

 

 

1,552

Total

 

$

5,049

 

$

2,011

 

$

258

 

$

7,318

 

 

 

 

 

 

 

 

 

Type of Revenue:

 

 

 

 

 

 

 

 

Recurring revenue:

 

 

 

 

 

 

 

 

Transaction processing and services (1)

 

$

3,693

 

$

1,035

 

$

189

 

$

4,917

Software maintenance

 

 

272

 

 

394

 

 

1

 

 

667

Other recurring

 

 

183

 

 

60

 

 

31

 

 

274

Total recurring

 

 

4,148

 

 

1,489

 

 

221

 

 

5,858

 

 

 

 

 

 

 

 

 

Software license

 

 

78

 

 

228

 

 

8

 

 

314

Professional services

 

 

436

 

 

293

 

 

7

 

 

736

Other non-recurring (1)

 

 

387

 

 

1

 

 

22

 

 

410

Total

 

$

5,049

 

$

2,011

 

$

258

 

$

7,318

(1)

December 31, 2023, was the final deadline for states to complete all benefit issuance under federally funded pandemic relief programs. Accordingly, revenue associated with services the Company provided related to these programs has been classified as Other non-recurring commencing in the fourth quarter of 2023, and related prior-period amounts have been reclassified from Transaction processing and services to Other non-recurring for comparability.

 

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. See Exhibit J.

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL NON-GAAP CASH FLOW MEASURES — UNAUDITED

(In millions)

Exhibit F

 

 

 

 

 

Three months ended

 

Nine months ended

 

September 30, 2024

 

September 30, 2024

Net cash provided by operating activities

$

641

 

 

$

1,393

 

Non-GAAP adjustments:

 

 

 

Acquisition, integration and other payments (1)

 

132

 

 

 

362

 

Settlement activity

 

 

 

 

3

 

Adjusted cash flows from operations

 

773

 

 

 

1,758

 

Capital expenditures

 

(243

)

 

 

(629

)

Adjusted free cash flow

$

530

 

 

$

1,129

 

 

Three months ended

 

Nine months ended

 

September 30, 2023

 

September 30, 2023

Net cash provided by operating activities

$

534

 

 

$

1,301

 

Non-GAAP adjustments:

 

 

 

Acquisition, integration and other payments (1)

 

75

 

 

 

208

 

Settlement activity

 

(4

)

 

 

(5

)

Adjusted cash flows from operations

 

605

 

 

 

1,504

 

Capital expenditures

 

(215

)

 

 

(584

)

Adjusted free cash flow

$

390

 

 

$

920

 

Adjusted free cash flow reflects adjusted cash flows from operations less capital expenditures (additions to property and equipment and additions to software). Adjusted 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. Adjusted free cash flow as presented in this earnings release excludes cash flows from discontinued operations.

 

(1)

Adjusted free cash flows from operations and free cash flow for the three and nine months ended September 30, 2024 and 2023, exclude cash payments for certain acquisition, integration and other costs (see Note 2 to Exhibit G), net of related tax impact. The related tax impact totaled $22 million and $10 million for the three months and $61 million and $32 million for the nine months ended September 30, 2024 and 2023, respectively.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

 

Exhibit G

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net earnings (loss) attributable to FIS from continuing operations

 

$

246

 

 

$

248

 

 

$

482

 

 

$

441

 

Provision (benefit) for income taxes

 

 

108

 

 

 

70

 

 

 

215

 

 

 

140

 

Interest expense, net

 

 

64

 

 

 

162

 

 

 

184

 

 

 

464

 

Equity method investment (earnings) loss, net of tax

 

 

33

 

 

 

 

 

 

110

 

 

 

 

Other, net

 

 

39

 

 

 

(10

)

 

 

224

 

 

 

76

 

 

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

 

490

 

 

 

470

 

 

 

1,215

 

 

 

1,121

 

Depreciation and amortization, excluding purchase accounting amortization

 

 

263

 

 

 

262

 

 

 

789

 

 

 

798

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Purchase accounting amortization (1)

 

 

168

 

 

 

173

 

 

 

502

 

 

 

524

 

Acquisition, integration and other costs (2)

 

 

137

 

 

 

113

 

 

 

481

 

 

 

326

 

Asset impairments (3)

 

 

2

 

 

 

7

 

 

 

20

 

 

 

8

 

Indirect Worldpay business support costs (5)

 

 

 

 

 

40

 

 

 

14

 

 

 

123

 

Adjusted EBITDA from continuing operations

 

$

1,060

 

 

$

1,065

 

 

$

3,021

 

 

$

2,900

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable to FIS from discontinued operations

 

$

(22

)

 

$

(709

)

 

$

687

 

 

$

(7,345

)

Provision (benefit) for income taxes

 

 

(3

)

 

 

(382

)

 

 

(994

)

 

 

(327

)

Interest expense, net

 

 

(1

)

 

 

(4

)

 

 

(2

)

 

 

(15

)

Other, net

 

 

 

 

 

30

 

 

 

6

 

 

 

(17

)

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

(26

)

 

 

(1,065

)

 

 

(303

)

 

 

(7,704

)

Depreciation and amortization, excluding purchase accounting amortization

 

 

 

 

 

11

 

 

 

1

 

 

 

160

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Purchase accounting amortization (1)

 

 

 

 

 

17

 

 

 

 

 

 

762

 

Acquisition, integration and other costs (2)

 

 

 

 

 

86

 

 

 

13

 

 

 

140

 

Asset impairments (3)

 

 

 

 

 

4

 

 

 

 

 

 

6,843

 

Loss on assets held for sale (4)

 

 

 

 

 

1,549

 

 

 

 

 

 

1,549

 

Loss on sale of disposal group (11)

 

 

25

 

 

 

 

 

 

491

 

 

 

 

Indirect Worldpay business support costs (5)

 

 

 

 

 

(40

)

 

 

(14

)

 

 

(123

)

Adjusted EBITDA from discontinued operations

 

$

(1

)

 

$

562

 

 

$

188

 

 

$

1,627

 

Adjusted EBITDA

 

$

1,059

 

 

$

1,627

 

 

$

3,209

 

 

$

4,527

 

 

See Notes to Exhibit G.

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. See Exhibit J.

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

 

Exhibit G (continued)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Earnings (loss) attributable to FIS from continuing operations

 

$

246

 

 

$

248

 

 

$

482

 

 

$

441

 

Equity method investment (earnings) loss, net of tax

 

 

33

 

 

 

 

 

 

110

 

 

 

 

Earnings (loss) attributable to FIS from continuing operations, excluding equity method investment earnings (loss)

 

 

279

 

 

 

248

 

 

 

592

 

 

 

441

 

Non-GAAP adjustments from continuing operations:

 

 

 

 

 

 

 

 

Purchase accounting amortization (1)

 

 

168

 

 

 

173

 

 

 

502

 

 

 

524

 

Acquisition, integration and other costs (2)

 

 

137

 

 

 

118

 

 

 

481

 

 

 

349

 

Asset impairments (3)

 

 

2

 

 

 

7

 

 

 

20

 

 

 

8

 

Indirect Worldpay business support costs (5)

 

 

 

 

 

40

 

 

 

14

 

 

 

123

 

Non-operating (income) expense (6)

 

 

38

 

 

 

(11

)

 

 

222

 

 

 

74

 

Non-GAAP tax (provision) benefit (7)

 

 

2

 

 

 

(18

)

 

 

(82

)

 

 

(91

)

Total non-GAAP adjustments from continuing operations

 

 

347

 

 

 

309

 

 

 

1,157

 

 

 

987

 

Adjusted net earnings attributable to FIS from continuing operations, excluding equity method investment earnings (loss)

 

 

626

 

 

 

557

 

 

 

1,749

 

 

 

1,428

 

Equity method investment earnings (loss), net of tax (8)

 

 

(33

)

 

 

 

 

 

(110

)

 

 

 

Non-GAAP adjustments on equity method investment earnings (loss), net of related (provision) benefit for income taxes (8) (9)

 

 

172

 

 

 

 

 

 

504

 

 

 

 

Adjusted equity method investment earnings (loss) (8)

 

 

139

 

 

 

 

 

 

394

 

 

 

 

Adjusted net earnings attributable to FIS from continuing operations

 

$

765

 

 

$

557

 

 

$

2,143

 

 

$

1,428

 

 

 

 

 

 

 

 

 

 

Earnings (loss) attributable to FIS from discontinued operations, net of tax

 

$

(22

)

 

$

(709

)

 

$

687

 

 

$

(7,345

)

Non-GAAP adjustments from discontinued operations:

 

 

 

 

 

 

 

 

Purchase accounting amortization (1)

 

 

 

 

 

17

 

 

 

 

 

 

762

 

Acquisition, integration and other costs (2)

 

 

 

 

 

86

 

 

 

13

 

 

 

155

 

Asset impairments (3)

 

 

 

 

 

4

 

 

 

 

 

 

6,843

 

Indirect Worldpay business support costs (5)

 

 

 

 

 

(40

)

 

 

(14

)

 

 

(123

)

Amortization on long-lived assets held for sale (10)

 

 

 

 

 

(63

)

 

 

(30

)

 

 

(63

)

Non-operating (income) expense (6)

 

 

 

 

 

29

 

 

 

6

 

 

 

(21

)

Loss on assets held for sale (4)

 

 

 

 

 

1,549

 

 

 

 

 

 

1,549

 

Loss on sale of disposal group (11)

 

 

25

 

 

 

 

 

 

491

 

 

 

 

Non-GAAP tax (provision) benefit (7)

 

 

(3

)

 

 

(451

)

 

 

(1,017

)

 

 

(528

)

Total non-GAAP adjustments from discontinued operations

 

 

22

 

 

 

1,131

 

 

 

(551

)

 

 

8,574

 

Adjusted net earnings attributable to FIS from discontinued operations

 

$

 

 

$

422

 

 

$

136

 

 

$

1,229

 

Adjusted net earnings attributable to FIS common stockholders

 

$

765

 

 

$

979

 

 

$

2,279

 

 

$

2,657

 

 

See Notes to Exhibit G.

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. See Exhibit J.

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

 

Exhibit G (continued)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Earnings (loss) attributable to FIS from continuing operations

 

$

0.45

 

 

$

0.42

 

 

$

0.86

 

 

$

0.74

 

Equity method investment (earnings) loss, net of tax

 

 

0.06

 

 

 

 

 

 

0.20

 

 

 

 

Earnings (loss) attributable to FIS from continuing operations, excluding equity method investment earnings (loss)

 

 

0.51

 

 

 

0.42

 

 

 

1.06

 

 

 

0.74

 

Non-GAAP adjustments from continuing operations:

 

 

 

 

 

 

 

 

Purchase accounting amortization (1)

 

 

0.31

 

 

 

0.29

 

 

 

0.89

 

 

 

0.88

 

Acquisition, integration and other costs (2)

 

 

0.25

 

 

 

0.20

 

 

 

0.86

 

 

 

0.59

 

Asset impairments (3)

 

 

 

 

 

0.01

 

 

 

0.04

 

 

 

0.01

 

Indirect Worldpay business support costs (5)

 

 

 

 

 

0.07

 

 

 

0.02

 

 

 

0.21

 

Non-operating (income) expense (6)

 

 

0.07

 

 

 

(0.02

)

 

 

0.40

 

 

 

0.12

 

Non-GAAP tax (provision) benefit (7)

 

 

 

 

 

(0.03

)

 

 

(0.15

)

 

 

(0.15

)

Total non-GAAP adjustments from continuing operations

 

 

0.63

 

 

 

0.52

 

 

 

2.06

 

 

 

1.66

 

Adjusted net earnings attributable to FIS from continuing operations, excluding equity method investment earnings (loss)

 

 

1.14

 

 

 

0.94

 

 

 

3.12

 

 

 

2.41

 

Equity method investment earnings (loss) (8)

 

 

(0.06

)

 

 

 

 

 

(0.20

)

 

 

 

Non-GAAP adjustments on equity method investment earnings (loss), net of related (provision) benefit for income taxes (8) (9)

 

 

0.31

 

 

$

 

 

 

0.90

 

 

 

 

Adjusted equity method investment earnings (loss) (8)

 

 

0.25

 

 

 

 

 

 

0.70

 

 

 

 

Adjusted net earnings attributable to FIS from continuing operations

 

$

1.40

 

 

$

0.94

 

 

$

3.82

 

 

$

2.41

 

 

 

 

 

 

 

 

 

 

Earnings (loss) attributable to FIS from discontinued operations, net of tax

 

$

(0.04

)

 

$

(1.19

)

 

$

1.22

 

 

$

(12.37

)

Non-GAAP adjustments from discontinued operations:

 

 

 

 

 

 

 

 

Purchase accounting amortization (1)

 

 

 

 

 

0.03

 

 

 

 

 

 

1.28

 

Acquisition, integration and other costs (2)

 

 

 

 

 

0.14

 

 

 

0.02

 

 

 

0.26

 

Asset impairments (3)

 

 

 

 

 

0.01

 

 

 

 

 

 

11.52

 

Loss on assets held for sale (4)

 

 

 

 

 

2.61

 

 

 

 

 

 

2.61

 

Indirect Worldpay business support costs (5)

 

 

 

 

 

(0.07

)

 

 

(0.02

)

 

 

(0.21

)

Amortization on long-lived assets held for sale (10)

 

 

 

 

 

(0.11

)

 

 

(0.05

)

 

 

(0.11

)

Non-operating (income) expense (6)

 

 

 

 

 

0.05

 

 

 

0.01

 

 

 

(0.04

)

Loss on sale of disposal group (11)

 

 

0.05

 

 

 

 

 

 

0.88

 

 

 

 

Non-GAAP tax (provision) benefit (7)

 

 

(0.01

)

 

 

(0.76

)

 

 

(1.81

)

 

 

(0.89

)

Total non-GAAP adjustments from discontinued operations

 

 

0.04

 

 

 

1.90

 

 

 

(0.98

)

 

 

14.43

 

Adjusted net earnings attributable to FIS from discontinued operations

 

$

 

 

$

0.71

 

 

$

0.24

 

 

$

2.07

 

Adjusted net earnings attributable to FIS common stockholders

 

$

1.40

 

 

$

1.65

 

 

$

4.06

 

 

$

4.47

 

Weighted average shares outstanding-diluted (12)

 

 

548

 

 

 

594

 

 

$

561

 

 

 

594

 

 

See Notes to Exhibit G.

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. See Exhibit J.

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

Exhibit G (continued)

Notes to Unaudited - Supplemental GAAP to Non-GAAP Reconciliations for the three and nine months ended September 30, 2024 and 2023.

 

(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. 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 costs comprised of the following:

 

 

 

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

 

2024

 

2023

 

2024

 

2023

Continuing operations:

 

 

 

 

 

 

 

 

Acquisition and integration

 

$

22

 

$

12

 

$

70

 

$

21

Enterprise transformation, including Future Forward and platform modernization

 

 

76

 

 

79

 

 

205

 

 

223

Severance and other termination expenses

 

 

7

 

 

6

 

 

34

 

 

48

Separation of the Worldpay Merchant Solutions business

 

 

9

 

 

5

 

 

119

 

 

7

Incremental stock compensation directly attributable to specific programs

 

 

20

 

 

9

 

 

46

 

 

13

Other, including divestiture-related expenses and enterprise cost control and other initiatives

 

 

3

 

 

2

 

 

7

 

 

14

Subtotal

 

 

137

 

 

113

 

 

481

 

 

326

Accelerated amortization (a)

 

 

 

 

5

 

 

 

 

23

Total from continuing operations

 

$

137

 

$

118

 

$

481

 

$

349

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

Acquisition and integration

 

$

 

$

4

 

$

 

$

11

Enterprise transformation, including Future Forward and platform modernization

 

 

 

 

7

 

 

1

 

 

16

Severance and other termination expenses

 

 

 

 

1

 

 

1

 

 

10

Separation of the Worldpay Merchant Solutions business

 

 

 

 

68

 

 

8

 

 

97

Incremental stock compensation directly attributable to specific programs

 

 

 

 

4

 

 

 

 

6

Other, including divestiture-related expenses and enterprise cost control and other initiatives

 

 

 

 

2

 

 

3

 

 

Subtotal

 

 

 

 

86

 

 

13

 

 

140

Accelerated amortization (a)

 

 

 

 

 

 

 

 

14

Total from discontinued operations

 

$

 

$

86

 

$

13

 

$

154

Total consolidated

 

$

137

 

$

204

 

$

494

 

$

503

Amounts in table may not sum due to rounding.

 
(a) For purposes of calculating Adjusted net earnings, this item includes 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. 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 and nine months ended September 30, 2024 and 2023, this item includes impairments primarily related to the termination of certain internally developed software projects. For the nine months ended September 30, 2023, this item also includes a $6.8 billion impairment of goodwill related to the Merchant Solutions reporting unit in its earnings from discontinued operations.

 
(4)

For the three and nine months ended September 30, 2023, this item includes a $1.5 billion reduction of the Worldpay Merchant Solutions disposal group's carrying value, recorded in discontinued operations, primarily as a result of the exclusion from the carrying value of the disposal group of certain deferred tax liabilities that will continue to be held by FIS after the disposal, which caused the carrying value to exceed the estimated fair value of the disposal group.

 
(5) This item represents costs that were incurred in support of the Worldpay Merchant Solutions business prior to the separation but are not directly attributable to it and thus were not recorded in discontinued operations. The Company expects that it will be reimbursed for these expenses as part of Transition Services Agreements with the purchaser or eliminate them post separation; therefore, the expenses have been adjusted out of continuing operations and added to discontinued operations.
 
(6) 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. For the nine months ended September 30, 2024, earnings from continuing operations also includes loss on extinguishment of debt of approximately $174 million relating to tender discounts and fees; the write-off of unamortized bond discounts, debt issuance costs and fair value basis adjustments; and gains on related derivative instruments. For the nine months ended September 30, 2023, this item also includes $32 million of impairment on an equity security investment which the Company agreed to sell for less than its carrying value.
 
(7) This adjustment is based on an adjusted effective tax rate of 14.5% and 14.0% for the periods ended September 30, 2024 and 2023, respectively, which reflects adjustments to our GAAP effective tax rate to take into account primarily certain cash tax benefits from our equity method investment in Worldpay. For the nine months ended September 30, 2024, the Company recorded a tax benefit of $991 million in its earnings from discontinued operations primarily from the write-off of U.S. deferred tax liabilities that were not transferred in the Worldpay Sale, net of the estimated U.S. tax cost that the Company expects to incur as a result of the Worldpay Sale. This adjustment includes the removal of the impact of this tax benefit from our earnings from discontinued operations for this period.
 
(8) FIS completed the separation of Worldpay on January 31, 2024, retaining a non-controlling 45% ownership interest that is recorded under the equity method of accounting. FIS' share of Worldpay's results under the equity method of accounting reflects activity beginning on February 1, 2024.
 
(9) This item represents FIS' proportionate share of Worldpay's non-GAAP adjustments on its earnings (loss) consistent with FIS' non-GAAP measures and is comprised of the following:

 

 

Three months ended

September 30, 2024

 

Eight months ended

September 30, 2024

FIS' share of Worldpay:

 

 

 

 

Purchase accounting amortization

 

$

133

 

 

$

442

 

Acquisition, integration and other costs (a)

 

 

28

 

 

 

139

 

Non-operating (income) expense

 

 

47

 

 

 

27

 

Non-GAAP tax (provision) benefit

 

 

(36

)

 

 

(104

)

Non-GAAP adjustments on equity method investment earnings (loss), net of related (provision) benefit for income taxes

 

$

172

 

 

$

504

 

Amounts in table may not sum due to rounding.

 

(a) Worldpay acquisition, integration, and other costs for the three months and eight months ended September 30, 2024, consist primarily of transaction and transition costs related to the separation from FIS.

 
(10) The Company stopped recording depreciation and amortization on the long-lived assets classified as held for sale beginning July 5, 2023. The amount of depreciation and amortization that would have been recorded in discontinued operations had these assets not been classified as held for sale has been deducted from adjusted net earnings for comparability purposes.
 
(11) An initial loss on sale of disposal group of $466 million was recorded upon closing of the Worldpay Sale to reflect the impact of the excess of the carrying value of the disposal group over the estimated fair value less cost to sell. During the three months ended September 30, 2024, an additional $25 million estimated loss on sale was recorded to reflect the impact of estimated post-closing adjustments, reflecting a cumulative estimated loss on sale of $491 million.
 
(12) For the three and nine months ended September 30, 2023, Adjusted net earnings is a gain, while the corresponding GAAP amount for this period is a loss. As a result, in calculating Adjusted net earnings per share-diluted for this period, the weighted average shares outstanding-diluted amount of approximately 594 million and 594 million used in the calculation includes approximately 2 million and 2 million shares for the three and nine months ended September 30, 2023, respectively, that in accordance with GAAP are excluded from the calculation of the GAAP Net loss per share-diluted for the periods, due to their anti-dilutive impact.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL FINANCIAL INFORMATION — UNAUDITED

(In millions)

Exhibit H

The Company completed the Worldpay Sale on January 31, 2024. The results of the Worldpay Merchant Solutions business prior to the completion of the Worldpay Sale have been presented as discontinued operations. The following table represents a reconciliation of the major components of Earnings (loss) from discontinued operations, net of tax, presented in the consolidated statements of earnings (loss), reflecting activity through January 31, 2024 (the date the Worldpay Sale closed) (in millions). The Company's presentation of earnings (loss) from discontinued operations excludes general corporate overhead costs that were historically allocated to the Worldpay Merchant Solutions business. Additionally, beginning on July 5, 2023, the Company stopped amortization of long-lived assets held for sale in accordance with ASC 360.

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Major components of earnings (loss) from discontinued operations before income taxes:

 

 

 

 

 

 

 

Revenue

$

3

 

 

$

1,201

 

 

$

409

 

 

$

3,636

 

Cost of revenue

 

(4

)

 

 

(193

)

 

 

(68

)

 

 

(1,462

)

Selling, general, and administrative expenses

 

 

 

 

(520

)

 

 

(155

)

 

 

(1,486

)

Asset impairments

 

 

 

 

(4

)

 

 

 

 

 

(6,843

)

Interest income (expense), net

 

1

 

 

 

4

 

 

 

2

 

 

 

15

 

Other, net

 

 

 

 

(30

)

 

 

(4

)

 

 

17

 

Earnings (loss) from discontinued operations related to major components of pretax earnings (loss)

 

 

 

 

458

 

 

 

184

 

 

 

(6,123

)

Loss on assets held for sale (1)

 

 

 

 

(1,549

)

 

 

 

 

 

(1,549

)

Loss on sale of disposal group (2)

 

(25

)

 

 

 

 

 

(491

)

 

 

 

Earnings (loss) from discontinued operations

 

(25

)

 

 

(1,091

)

 

 

(307

)

 

 

(7,672

)

Provision (benefit) for income taxes (2)

 

(3

)

 

 

(382

)

 

 

(994

)

 

 

(327

)

Earnings (loss) from discontinued operations, net of tax attributable to FIS

$

(22

)

 

$

(709

)

 

$

687

 

 

$

(7,345

)

(1)

Loss on assets held for sale includes a $1.5 billion reduction of the Worldpay Merchant Solutions disposal group's carrying value, recorded in discontinued operations, primarily as a result of the exclusion from the carrying value of the disposal group of certain deferred tax liabilities that will continue to be held by FIS after the disposal, which caused the carrying value to exceed the estimated fair value of the disposal group.

 

 

(2)

An initial loss on sale of disposal group of $466 million was recorded upon closing of the Worldpay Sale to reflect the impact of the excess of the carrying value of the disposal group over the estimated fair value less cost to sell. During the three months ended September 30, 2024, an additional $25 million estimated loss on sale was recorded to reflect the impact of estimated post-closing adjustments, reflecting a cumulative estimated loss on sale of $491 million. Upon closing of the Worldpay Sale, the Company also recorded a tax benefit of $991 million primarily from the write-off of U.S. deferred tax liabilities that were not transferred in the Worldpay Sale, net of the estimated U.S. tax cost that the Company expects to incur as a result of the Worldpay Sale. The estimated U.S. tax cost remains unchanged based on available data and management determinations as of September 30, 2024. Post-closing selling price adjustments and completion of other purchase agreement provisions in connection with the Worldpay Sale could result in further adjustments to the loss on sale amount and the estimated U.S. tax cost.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL FINANCIAL INFORMATION OF WORLDPAY HOLDCO, LLC — UNAUDITED

(In millions)

Exhibit I

Summary Worldpay Holdco, LLC financial information is as follows:

 

 

 

Three months ended

September 30, 2024

 

Eight months ended

September 30, 2024 (1)

Revenue

 

$

1,248

 

 

$

3,429

 

Gross profit

 

$

718

 

 

$

1,771

 

Earnings (loss) before income taxes

 

$

(99

)

 

$

(326

)

Net earnings (loss) attributable to Worldpay Holdco, LLC

 

$

(160

)

 

$

(431

)

FIS share of net earnings (loss) attributable to Worldpay Holdco, LLC, net of tax (2)

 

$

(33

)

 

 

$

(110

)

The following is a GAAP to Non-GAAP reconciliation of Adjusted EBITDA for Worldpay Holdco LLC.

 

 

 

Three months ended

September 30, 2024

 

Eight months ended

September 30, 2024 (1)

Net earnings (loss) attributable to Worldpay Holdco, LLC

 

$

(160

)

 

$

(431

)

Provision (benefit) for income taxes

 

 

60

 

 

 

102

 

Interest expense, net

 

 

146

 

 

 

410

 

Other, net

 

 

106

 

 

 

65

 

 

 

 

 

 

Operating income (loss)

 

 

152

 

 

 

146

 

Depreciation and amortization, excluding purchase accounting amortization

 

 

23

 

 

 

52

 

Non-GAAP adjustments:

 

 

 

 

Purchase accounting amortization

 

 

295

 

 

 

982

 

Transition, acquisition, integration and other costs (3)

 

 

62

 

 

 

308

 

Adjusted EBITDA

 

$

532

 

 

$

1,488

 

(1)

FIS completed the separation of Worldpay on January 31, 2024. Accordingly, Worldpay's results reflects activity beginning on February 1, 2024.

 

 

(2)

Amount includes our share of the net income attributable to Worldpay and our investor-level tax benefit of $39 million and $84 million for the three and eight months ended September 30, 2024, respectively, and is reported as equity method investment earnings (loss), net of tax on our consolidated statement of earnings.

 

 

(3)

This item represents primarily transaction and transition costs associated with the separation of Worldpay from FIS.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED

(In millions)

Exhibit J

Revision of Previously Issued Consolidated Financial Statements

During the third quarter of 2024, we identified immaterial non-cash misstatements affecting the Company's previously issued consolidated financial statements as of and for the annual periods ended December 31, 2023 and 2022, and the quarterly periods ended March 31 and June 30, 2024. The misstatements related primarily to the timing of the recognition of expenses associated with inventory-related accruals, along with their related balance sheet impacts, and the presentation of certain value-added tax balances in the consolidated financial statements. We have revised our prior-period financial statements to correct these misstatements as well as other unrelated immaterial misstatements, including adjustments to Revenue and Other income (expense), net. The revisions ensure comparability across all periods reflected in the consolidated financial statements. The GAAP diluted EPS net impact of these prior-period revisions is a $0.04 decrease to the six months ended June 30, 2024, no change for fiscal year 2023 and a $0.05 decrease for fiscal year 2022. The non-GAAP diluted EPS net impact of these prior-period revisions is a $0.02 decrease for the six months ended June 30, 2024, a $0.03 decrease for fiscal year 2023 and a $0.06 decrease for fiscal year 2022. The revisions had no impact to adjusted free cash flow. A summary of the revisions to the previously reported results is provided below.

The following tables sets forth our revisions to the Consolidated Statement of Earnings/(Loss) for each of the periods indicated.

 

 

Six months ended June 30, 2023

 

Six months ended June 30, 2024

 

For the year ended December 31, 2022

 

For the year ended December 31, 2023

 

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

Revenue

 

$

4,821

 

 

$

6

 

 

$

4,826

 

 

$

4,957

 

 

$

1

 

 

$

4,958

 

 

$

9,719

 

 

$

1

 

 

$

9,720

 

 

$

9,821

 

 

$

10

 

 

$

9,831

 

Cost of revenue

 

 

3,086

 

 

 

16

 

 

 

3,102

 

 

 

3,091

 

 

 

15

 

 

 

3,106

 

 

 

6,216

 

 

 

43

 

 

 

6,259

 

 

 

6,145

 

 

 

30

 

 

 

6,175

 

Operating income

 

 

661

 

 

 

(10

)

 

 

651

 

 

 

739

 

 

 

(14

)

 

 

725

 

 

 

1,218

 

 

 

(42

)

 

 

1,176

 

 

 

1,467

 

 

 

(20

)

 

 

1,447

 

Other income (expense), net

 

 

(113

)

 

 

28

 

 

 

(86

)

 

 

(167

)

 

 

(17

)

 

 

(184

)

 

 

4

 

 

 

(2

)

 

 

2

 

 

 

(183

)

 

 

18

 

 

 

(164

)

Earnings (loss) before income taxes and equity method investment earnings (loss)

 

 

246

 

 

 

18

 

 

 

263

 

 

 

452

 

 

 

(31

)

 

 

421

 

 

 

941

 

 

 

(44

)

 

 

898

 

 

 

663

 

 

 

(2

)

 

 

662

 

Provision (benefit) for income tax

 

 

65

 

 

 

5

 

 

 

69

 

 

 

116

 

 

 

(8

)

 

 

107

 

 

 

325

 

 

 

(11

)

 

 

314

 

 

 

157

 

 

 

(1

)

 

 

157

 

Net earnings (loss) from continuing operations

 

 

181

 

 

 

13

 

 

 

194

 

 

 

260

 

 

 

(23

)

 

 

237

 

 

 

616

 

 

 

(33

)

 

 

584

 

 

 

506

 

 

 

(1

)

 

 

505

 

Net earnings (loss) attributable to FIS

 

 

(6,456

)

 

 

13

 

 

 

(6,443

)

 

 

968

 

 

 

(23

)

 

 

945

 

 

 

(16,720

)

 

 

(33

)

 

 

(16,752

)

 

 

(6,654

)

 

 

(1

)

 

 

(6,655

)

Net earnings (loss) attributable to FIS from continuing operations

 

 

180

 

 

 

13

 

 

 

193

 

 

 

259

 

 

 

(23

)

 

 

236

 

 

 

608

 

 

 

(33

)

 

 

576

 

 

 

503

 

 

 

(1

)

 

 

502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share attributable to FIS from continuing operations

 

 

0.30

 

 

 

0.02

 

 

 

0.33

 

 

 

0.46

 

 

 

(0.04

)

 

 

0.42

 

 

 

1.01

 

 

 

(0.05

)

 

 

0.95

 

 

 

0.85

 

 

 

 

 

 

0.85

 

Basic earnings (loss) per common share attributable to FIS

 

 

(10.91

)

 

 

0.02

 

 

 

(10.88

)

 

 

1.71

 

 

 

(0.04

)

 

 

1.67

 

 

 

(27.68

)

 

 

(0.05

)

 

 

(27.74

)

 

 

(11.26

)

 

 

 

 

 

(11.26

)

Diluted earnings (loss) per common share attributable to FIS from continuing operations

 

 

0.30

 

 

 

0.02

 

 

 

0.33

 

 

 

0.46

 

 

 

(0.04

)

 

 

0.42

 

 

 

1.01

 

 

 

(0.05

)

 

 

0.95

 

 

 

0.85

 

 

 

 

 

 

0.85

 

Diluted earnings (loss) per common share attributable to FIS

 

 

(10.91

)

 

 

0.02

 

 

 

(10.88

)

 

 

1.71

 

 

 

(0.04

)

 

 

1.67

 

 

 

(27.68

)

 

 

(0.05

)

 

 

(27.74

)

 

 

(11.26

)

 

 

 

 

 

(11.26

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA from continuing operations

 

$

1,844

 

 

$

(10

)

 

$

1,835

 

 

$

1,974

 

 

$

(14

)

 

$

1,960

 

 

$

3,961

 

 

$

(42

)

 

$

3,917

 

 

$

3,972

 

 

$

(20

)

 

$

3,952

 

Adjusted EBITDA margin from continuing operations

 

 

38.2

%

 

 

NM

 

 

 

38.0

%

 

 

39.8

%

 

 

NM

 

 

 

39.5

%

 

 

40.8

%

 

 

NM

 

 

 

40.3

%

 

 

40.4

%

 

 

NM

 

 

 

40.2

%

Adjusted net earnings attributable to FIS from continuing operations (1)

 

$

879

 

 

$

(9

)

 

$

870

 

 

$

1,390

 

 

$

(12

)

 

$

1,378

 

 

$

2,297

 

 

$

(36

)

 

$

2,261

 

 

$

1,999

 

 

$

(17

)

 

$

1,982

 

Adjusted net earnings per diluted share attributable to FIS from continuing operations

 

$

1.48

 

 

$

(0.02

)

 

$

1.47

 

 

$

2.45

 

 

$

(0.02

)

 

$

2.43

 

 

$

3.78

 

 

$

(0.06

)

 

$

3.72

 

 

$

3.37

 

 

$

(0.03

)

 

$

3.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

3,312

 

 

$

6

 

 

$

3,317

 

 

$

3,394

 

 

$

1

 

 

$

3,395

 

 

$

6,624

 

 

$

1

 

 

$

6,625

 

 

$

6,733

 

 

$

10

 

 

$

6,743

 

Adjusted EBITDA

 

$

1,394

 

 

$

(10

)

 

$

1,384

 

 

$

1,511

 

 

$

(14

)

 

$

1,497

 

 

$

2,882

 

 

$

(42

)

 

$

2,840

 

 

$

2,928

 

 

$

(20

)

 

$

2,908

 

Adjusted EBITDA %

 

 

42.1

%

 

 

NM

 

 

 

41.7

%

 

 

44.5

%

 

 

NM

 

 

 

44.1

%

 

 

43.5

%

 

 

NM

 

 

 

42.9

%

 

 

43.5

%

 

 

NM

 

 

 

43.1

%

(1)

The revisions to Net earnings (loss) attributable to FIS from continuing operations included adjustments to Other income (expense), net which are excluded from Adjusted net earnings attributable to FIS from continuing operations. Additionally, Adjusted net earnings from continuing operations applies a normalized tax rate ranging from 14.0% to 14.5%, depending on the period.

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED

(In millions)

 

Exhibit J (continued)

 

 

 

Three months ended March 31, 2022

 

Three months ended June 30, 2022

 

Three months ended September 30, 2022

 

Three months ended December 31, 2022

 

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

Revenue

 

$

2,370

 

 

$

 

 

$

2,371

 

 

$

2,408

 

 

$

 

 

$

2,408

 

 

$

2,415

 

 

$

 

 

$

2,415

 

 

$

2,526

 

 

$

1

 

 

$

2,526

 

Cost of revenue

 

 

1,571

 

 

 

10

 

 

 

1,581

 

 

 

1,541

 

 

 

10

 

 

 

1,551

 

 

 

1,534

 

 

 

11

 

 

 

1,545

 

 

 

1,570

 

 

 

12

 

 

 

1,582

 

Operating income

 

 

202

 

 

 

(10

)

 

 

192

 

 

 

254

 

 

 

(10

)

 

 

244

 

 

 

384

 

 

 

(11

)

 

 

372

 

 

 

379

 

 

 

(11

)

 

 

367

 

Other income (expense), net

 

 

29

 

 

 

 

 

 

29

 

 

 

6

 

 

 

4

 

 

 

10

 

 

 

18

 

 

 

(1

)

 

 

18

 

 

 

(49

)

 

 

(5

)

 

 

(54

)

Earnings (loss) before income taxes and equity method investment earnings (loss)

 

 

188

 

 

 

(10

)

 

 

178

 

 

 

212

 

 

 

(6

)

 

 

206

 

 

 

324

 

 

 

(12

)

 

 

312

 

 

 

218

 

 

 

(16

)

 

 

202

 

Provision (benefit) for income tax

 

 

67

 

 

 

(3

)

 

 

64

 

 

 

51

 

 

 

(1

)

 

 

49

 

 

 

102

 

 

 

(3

)

 

 

99

 

 

 

107

 

 

 

(4

)

 

 

103

 

Net earnings (loss) from continuing operations

 

 

121

 

 

 

(7

)

 

 

115

 

 

 

161

 

 

 

(5

)

 

 

156

 

 

 

222

 

 

 

(9

)

 

 

213

 

 

 

111

 

 

 

(12

)

 

 

99

 

Net earnings (loss) attributable to FIS

 

 

120

 

 

 

(7

)

 

 

113

 

 

 

277

 

 

 

(5

)

 

 

271

 

 

 

249

 

 

 

(9

)

 

 

240

 

 

 

(17,365

)

 

 

(12

)

 

 

(17,377

)

Net earnings (loss) attributable to FIS from continuing operations

 

 

121

 

 

 

(7

)

 

 

115

 

 

 

159

 

 

 

(5

)

 

 

155

 

 

 

218

 

 

 

(9

)

 

 

210

 

 

 

109

 

 

 

(12

)

 

 

97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share attributable to FIS from continuing operations

 

 

0.20

 

 

 

(0.01

)

 

 

0.19

 

 

 

0.26

 

 

 

(0.01

)

 

 

0.25

 

 

 

0.36

 

 

 

(0.01

)

 

 

0.35

 

 

 

0.18

 

 

 

(0.02

)

 

 

0.16

 

Basic earnings (loss) per common share attributable to FIS

 

 

0.20

 

 

 

(0.01

)

 

 

0.19

 

 

 

0.46

 

 

 

(0.01

)

 

 

0.45

 

 

 

0.41

 

 

 

(0.01

)

 

 

0.40

 

 

 

(29.28

)

 

 

(0.02

)

 

 

(29.30

)

Diluted earnings (loss) per common share attributable to FIS from continuing operations

 

 

0.20

 

 

 

(0.01

)

 

 

0.19

 

 

 

0.26

 

 

 

(0.01

)

 

 

0.25

 

 

 

0.36

 

 

 

(0.01

)

 

 

0.35

 

 

 

0.18

 

 

 

(0.02

)

 

 

0.16

 

Diluted earnings (loss) per common share attributable to FIS

 

 

0.20

 

 

 

(0.01

)

 

 

0.18

 

 

 

0.45

 

 

 

(0.01

)

 

 

0.44

 

 

 

0.41

 

 

 

(0.01

)

 

 

0.40

 

 

 

(29.28

)

 

 

(0.02

)

 

 

(29.30

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA from continuing operations

 

$

909

 

 

$

(10

)

 

$

899

 

 

$

984

 

 

$

(10

)

 

$

975

 

 

$

1,022

 

 

$

(11

)

 

$

1,010

 

 

$

1,045

 

 

$

(11

)

 

$

1,034

 

Adjusted EBITDA margin from continuing operations

 

 

38.4

%

 

 

NM

 

 

 

37.9

%

 

 

40.9

%

 

 

NM

 

 

 

40.5

%

 

 

42.3

%

 

 

NM

 

 

 

41.8

%

 

 

41.4

%

 

 

NM

 

 

 

40.9

%

Adjusted net earnings attributable to FIS from continuing operations (1)

 

$

519

 

 

$

(9

)

 

$

510

 

 

$

577

 

 

$

(9

)

 

$

568

 

 

$

613

 

 

$

(10

)

 

$

603

 

 

$

585

 

 

$

(9

)

 

$

576

 

Adjusted net earnings per diluted share attributable to FIS from continuing operations

 

$

0.85

 

 

$

(0.01

)

 

$

0.83

 

 

$

0.94

 

 

$

(0.01

)

 

$

0.93

 

 

$

1.01

 

 

$

(0.02

)

 

$

0.99

 

 

$

0.98

 

 

$

(0.02

)

 

$

0.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,625

 

 

$

 

 

$

1,625

 

 

$

1,641

 

 

$

 

 

$

1,642

 

 

$

1,664

 

 

$

 

 

$

1,665

 

 

$

1,694

 

 

$

1

 

 

$

1,694

 

Adjusted EBITDA

 

$

704

 

 

$

(10

)

 

$

695

 

 

 $

743

 

 

 $

(10

)

 

 $

733

 

 

 $

732

 

 

$

(11

)

 

$

721

 

 

$

703

 

 

$

(11

)

 

$

691

 

Adjusted EBITDA %

 

 

43.3

%

 

 

NM

 

 

 

42.8

%

 

 

45.3

%

 

 

NM

 

 

 

44.6

%

 

 

44.0

%

 

 

NM

 

 

 

43.3

%

 

 

41.5

%

 

 

%

 

 

40.8

%

(1)

The revisions to Net earnings (loss) attributable to FIS from continuing operations included adjustments to Other income (expense), net which are excluded from Adjusted net earnings attributable to FIS from continuing operations. Additionally, Adjusted net earnings from continuing operations applies a normalized tax rate ranging from 12.1% to 15.0%, depending on the quarter.

 

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED

(In millions)

Exhibit J (continued)

 

 

 

Three months ended March 31, 2023

 

Three months ended June 30, 2023

 

Three months ended September 30, 2023

 

Three months ended December 31, 2023

 

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

Revenue

 

$

2,397

 

 

$

3

 

 

$

2,400

 

 

$

2,424

 

 

$

3

 

 

$

2,427

 

 

$

2,489

 

 

$

2

 

 

$

2,492

 

 

$

2,510

 

 

$

2

 

 

$

2,512

 

Cost of revenue

 

 

1,569

 

 

 

8

 

 

 

1,577

 

 

 

1,519

 

 

 

8

 

 

 

1,527

 

 

 

1,523

 

 

 

7

 

 

 

1,531

 

 

 

1,535

 

 

 

7

 

 

 

1,542

 

Operating income

 

 

311

 

 

 

(5

)

 

 

306

 

 

 

351

 

 

 

(5

)

 

 

346

 

 

 

475

 

 

 

(5

)

 

 

470

 

 

 

331

 

 

 

(5

)

 

 

326

 

Other income (expense), net

 

 

(36

)

 

 

20

 

 

 

(16

)

 

 

(77

)

 

 

8

 

 

 

(70

)

 

 

22

 

 

 

(11

)

 

 

11

 

 

 

(91

)

 

 

1

 

 

 

(90

)

Earnings (loss) before income taxes and equity method investment earnings (loss)

 

 

133

 

 

 

15

 

 

 

147

 

 

 

114

 

 

 

3

 

 

 

116

 

 

 

335

 

 

 

(16

)

 

 

319

 

 

 

82

 

 

 

(4

)

 

 

79

 

Provision (benefit) for income tax

 

 

37

 

 

 

4

 

 

 

40

 

 

 

29

 

 

 

1

 

 

 

30

 

 

 

74

 

 

 

(4

)

 

 

70

 

 

 

17

 

 

 

(2

)

 

 

15

 

Net earnings (loss) from continuing operations

 

 

96

 

 

 

11

 

 

 

108

 

 

 

85

 

 

 

2

 

 

 

87

 

 

 

261

 

 

 

(12

)

 

 

249

 

 

 

65

 

 

 

(2

)

 

 

62

 

Net earnings (loss) attributable to FIS

 

 

140

 

 

 

11

 

 

 

151

 

 

 

(6,596

)

 

 

2

 

 

 

(6,594

)

 

 

(449

)

 

 

(12

)

 

 

(461

)

 

 

251

 

 

 

(2

)

 

 

249

 

Net earnings (loss) attributable to FIS from continuing operations

 

 

96

 

 

 

11

 

 

 

107

 

 

 

84

 

 

 

2

 

 

 

86

 

 

 

260

 

 

 

(12

)

 

 

248

 

 

 

64

 

 

 

(2

)

 

 

61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share attributable to FIS from continuing operations

 

 

0.16

 

 

 

0.02

 

 

 

0.18

 

 

 

0.14

 

 

 

 

 

 

0.15

 

 

 

0.44

 

 

 

(0.02

)

 

 

0.42

 

 

 

0.11

 

 

 

 

 

 

0.10

 

Basic earnings (loss) per common share attributable to FIS

 

 

0.24

 

 

 

0.02

 

 

 

0.26

 

 

 

(11.14

)

 

 

 

 

 

(11.14

)

 

 

(0.76

)

 

 

(0.02

)

 

 

(0.78

)

 

 

0.43

 

 

 

 

 

 

0.42

 

Diluted earnings (loss) per common share attributable to FIS from continuing operations

 

 

0.16

 

 

 

0.02

 

 

 

0.18

 

 

 

0.14

 

 

 

 

 

 

0.15

 

 

 

0.44

 

 

 

(0.02

)

 

 

0.42

 

 

 

0.11

 

 

 

 

 

 

0.10

 

Diluted earnings (loss) per common share attributable to FIS

 

 

0.24

 

 

 

0.02

 

 

 

0.25

 

 

 

(11.14

)

 

 

 

 

 

(11.14

)

 

 

(0.76

)

 

 

(0.02

)

 

 

(0.78

)

 

 

0.42

 

 

 

 

 

 

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA from continuing operations

 

$

900

 

 

$

(5

)

 

$

895

 

 

$

945

 

 

$

(5

)

 

$

940

 

 

$

1,070

 

 

$

(5

)

 

$

1,065

 

 

$

1,057

 

 

$

(5

)

 

$

1,052

 

Adjusted EBITDA margin from continuing operations

 

 

37.5

%

 

 

NM

 

 

 

37.3

%

 

 

39.0

%

 

 

NM

 

 

 

38.7

%

 

 

43.0

%

 

 

NM

 

 

 

42.7

%

 

 

42.1

%

 

 

NM

 

 

 

41.9

%

Adjusted net earnings attributable to FIS from continuing operations (1)

 

$

426

 

 

$

(4

)

 

$

422

 

 

$

454

 

 

$

(4

)

 

$

450

 

 

$

560

 

 

$

(4

)

 

$

556

 

 

$

558

 

 

$

(4

)

 

$

554

 

Adjusted net earnings per diluted share attributable to FIS from continuing operations

 

$

0.72

 

 

$

(0.01

)

 

$

0.71

 

 

$

0.76

 

 

$

(0.01

)

 

$

0.76

 

 

$

0.94

 

 

$

(0.01

)

 

$

0.94

 

 

$

0.94

 

 

$

(0.01

)

 

$

0.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,646

 

 

$

3

 

 

$

1,649

 

 

$

1,666

 

 

$

3

 

 

$

1,668

 

 

$

1,730

 

 

$

2

 

 

$

1,732

 

 

$

1,692

 

 

$

2

 

 

$

1,694

 

Adjusted EBITDA

 

$

671

 

 

$

(5

)

 

$

666

 

 

$

723

 

 

$

(5

)

 

 $

718

 

 

$

786

 

 

$

(5

)

 

$

781

 

 

$

747

 

 

$

(5

)

 

$

742

 

Adjusted EBITDA %

 

 

40.8

%

 

 

NM

 

 

 

40.4

%

 

 

43.4

%

 

 

NM

 

 

 

43.0

%

 

 

45.4

%

 

 

NM

 

 

 

45.1

%

 

 

44.1

%

 

 

NM

 

 

 

43.8

%

(1)

The revisions to Net earnings (loss) attributable to FIS from continuing operations included adjustments to Other income (expense), net which are excluded from Adjusted net earnings attributable to FIS from continuing operations. Additionally, Adjusted net earnings from continuing operations applies a normalized tax rate of 14.0%.

 

Amounts in table may not sum or calculate due to rounding.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED

(In millions)

Exhibit J (continued)

 

 

 

Three months ended March 31, 2024

 

Three months ended June 30, 2024

 

 

As reported

 

Adjustment

 

As revised

 

As reported

 

Adjustment

 

As revised

Revenue

 

$

2,467

 

 

$

 

 

$

2,468

 

 

$

2,489

 

 

$

1

 

 

$

2,490

 

Cost of revenue

 

 

1,552

 

 

 

7

 

 

 

1,559

 

 

 

1,538

 

 

 

8

 

 

 

1,546

 

Operating income

 

 

361

 

 

 

(7

)

 

 

354

 

 

 

378

 

 

 

(7

)

 

 

371

 

Other income (expense), net

 

 

(154

)

 

 

(17

)

 

 

(172

)

 

 

(13

)

 

 

 

 

 

(12

)

Earnings (loss) before income taxes and equity method investment earnings (loss)

 

 

130

 

 

 

(24

)

 

 

106

 

 

 

322

 

 

 

(7

)

 

 

315

 

Provision (benefit) for income tax

 

 

26

 

 

 

(6

)

 

 

20

 

 

 

89

 

 

 

(2

)

 

 

88

 

Net earnings (loss) from continuing operations

 

 

18

 

 

 

(18

)

 

 

 

 

 

243

 

 

 

(5

)

 

 

238

 

Net earnings (loss) attributable to FIS

 

 

724

 

 

 

(18

)

 

 

706

 

 

 

243

 

 

 

(5

)

 

 

238

 

Net earnings (loss) attributable to FIS from continuing operations

 

 

17

 

 

 

(18

)

 

 

(1

)

 

 

242

 

 

 

(5

)

 

 

237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share attributable to FIS from continuing operations

 

 

0.03

 

 

 

(0.03

)

 

 

 

 

 

0.44

 

 

 

(0.01

)

 

 

0.43

 

Basic earnings (loss) per common share attributable to FIS

 

 

1.26

 

 

 

(0.03

)

 

 

1.23

 

 

 

0.44

 

 

 

(0.01

)

 

 

0.43

 

Diluted earnings (loss) per common share attributable to FIS from continuing operations

 

 

0.03

 

 

 

(0.03

)

 

 

 

 

 

0.43

 

 

 

(0.01

)

 

 

0.43

 

Diluted earnings (loss) per common share attributable to FIS

 

 

1.25

 

 

 

(0.03

)

 

 

1.22

 

 

 

0.44

 

 

 

(0.01

)

 

 

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA from continuing operations

 

$

975

 

 

$

(7

)

 

$

969

 

 

$

998

 

 

$

(7

)

 

$

992

 

Adjusted EBITDA margin from continuing operations

 

 

39.5

%

 

 

NM

 

 

 

39.3

%

 

 

40.1

%

 

 

NM

 

 

 

39.8

%

Adjusted net earnings attributable to FIS from continuing operations (1)

 

$

635

 

 

$

(6

)

 

$

629

 

 

$

754

 

 

$

(6

)

 

$

748

 

Adjusted net earnings per diluted share attributable to FIS from continuing operations

 

$

1.10

 

 

$

(0.01

)

 

$

1.09

 

 

$

1.36

 

 

$

(0.01

)

 

$

1.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,684

 

 

$

 

 

$

1,684

 

 

$

1,710

 

 

$

1

 

 

$

1,711

 

Adjusted EBITDA

 

$

745

 

 

$

(7

)

 

$

739

 

 

$

765

 

 

$

(7

)

 

$

758

 

Adjusted EBITDA %

 

 

44.3

%

 

 

NM

 

 

 

43.9

%

 

 

44.8

%

 

 

NM

 

 

 

44.3

%

(1)

The revisions to Net earnings (loss) attributable to FIS from continuing operations included adjustments to Other income (expense), net which are excluded from Adjusted net earnings attributable to FIS from continuing operations. Additionally, Adjusted net earnings from continuing operations applies a normalized tax rate of 14.5%.

 

Amounts in table may not sum or calculate due to rounding.