FIS Reports Fourth Quarter and Full-Year 2017 Results and 2018 Guidance
Fourth Quarter 2017
-
GAAP revenue of
$2,329 million -
Diluted EPS from continuing operations of
$2.93 , and Adjusted EPS of$1.36 -
Net cash provided by operating activities of
$662 million , and free cash flow of$551 million
Full-Year 2017
-
GAAP revenue of
$9,123 million -
Diluted EPS from continuing operations of
$3.93 , and Adjusted EPS of$4.42 -
Net cash provided by operating activities of
$1,741 million , and free cash flow of$1,595 million
Fourth Quarter 2017
GAAP revenue decreased 4.7 percent to
For the fourth quarter, organic revenue increased 3.1 percent. Adjusted
EBITDA increased to
Full-Year 2017
GAAP revenue decreased 1.3 percent to
For the year, organic revenue increased 2.0 percent. Adjusted EBITDA
increased to
“We are very pleased to deliver results that exceeded our profitability
and earnings expectations, delivering exceptional margin expansion and
significant shareholder returns,” said
Segment Information
The Company’s segment GAAP results were impacted by the divestitures of its public sector and education business and its consulting businesses in 2017.
- Integrated Financial Solutions (IFS):
Fourth quarter GAAP revenue increased 4.6 percent to
Full-year GAAP revenue increased 2.3 percent to
- Global Financial Solutions (GFS):
Fourth quarter GAAP revenue decreased 8.5 percent to
Full-year GAAP revenue decreased 2.6 percent to
- Corporate / Other:
Fourth quarter GAAP revenue decreased 46.5 percent to
Full-year GAAP revenue decreased 23.8 percent to
Balance Sheet and Cash Flow
As of
The Company repurchased 1.1 million common shares at a total cost of
approximately
2018 Guidance
The Company’s 2018 GAAP and non-GAAP guidance reflect the impact of “The Tax Cuts and Jobs Act” and includes the impact of the new revenue recognition accounting standard (ASC 606). The Company’s 2018 GAAP guidance is also impacted by the divestitures of its public sector and education business and its consulting businesses in 2017.
2018 GAAP Guidance
-
Consolidated GAAP revenue decrease of 1.5 to 2.5 percent;
- IFS GAAP revenue increase of 1.5 to 2.5 percent; and
- GFS GAAP revenue decrease of 4.0 to 5.0 percent
- Net earnings from continuing operations margin of 11.5 to 13.0 percent
-
Diluted EPS of
$3.00 to $3.35
2018 Non-GAAP Guidance
-
Consolidated organic revenue increase of 2.5 to 3.5 percent;
- IFS organic revenue increase of 2.0 to 3.0 percent; and
- GFS organic revenue increase of 4.0 to 5.0 percent
- Adjusted EBITDA margin of 36.0 to 37.0 percent
-
Adjusted EPS of
$5.10 to $5.30
As a direct result of “The Tax Cuts and Jobs Act,” in 2018 FIS will be
incrementally investing up to
Webcast
FIS will sponsor a live webcast of its earnings conference call with the
investment community beginning at
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
These non-GAAP measures include adjusted revenue, constant currency revenue, organic revenue increase/decrease, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net earnings from continuing operations (including per share amounts), adjusted cash flow from operations 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’s core operating performance. The constant currency and organic revenue increase/decrease measures adjust for the effects of exchange rate fluctuations, while organic revenue increase/decrease also adjusts for acquisitions and divestitures, giving investors further insight into our core performance. Finally, the non-GAAP cash flow measures provide 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.
Adjusted revenue consists of processing and services revenue, increased to reverse the purchase accounting deferred revenue adjustment made upon the acquisition of SunGard. The deferred revenue adjustment represents revenue that would have been recognized in the normal course of business by SunGard under GAAP but was not recognized due to GAAP purchase accounting adjustments. The deferred revenue adjustment in purchase accounting was made entirely in the Corporate and Other segment; reported GAAP results for the IFS and GFS segments are not affected by this adjustment and, therefore, no adjusted revenue is presented for these segments.
Constant currency revenue represents (i) adjusted revenue, as defined above, in respect of the consolidated results and the corporate and other segment and (ii) reported revenue in respect of the IFS and GFS segments, in each case excluding the impact of fluctuations in foreign currency exchange rates in the current period.
Organic revenue increase/decrease is constant currency revenue, as defined above, for the current period compared to an adjusted revenue base for the prior period, which is further 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.
EBITDA reflects earnings from continuing operations before interest, taxes, depreciation and amortization.
Adjusted EBITDA is EBITDA, as defined above, which also excludes
certain costs and other transactions which management deems
non-operational in nature, the removal of which improves comparability
of operating results across reporting periods. 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
Adjusted EBITDA margin reflects adjusted EBITDA divided by adjusted revenue.
Adjusted net earnings from continuing operations excludes the impact of certain costs and other transactions which management deems non-operational in nature, the removal of which improves comparability of operating results across reporting periods. It also excludes the impact of acquisition-related purchase accounting amortization, which is recurring.
Adjusted net earnings per diluted share, or Adjusted EPS, reflects adjusted net earnings from continuing operations divided by weighted average diluted shares outstanding.
Adjusted cash flow from operations reflects GAAP cash flow from operations as adjusted for the net change in settlement assets and obligations, and excludes 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.
Free cash flow reflects adjusted cash flow from operations less capital expenditures. 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 web site, www.fisglobal.com.
FIS is a global leader in financial services technology, with a focus on
retail and institutional banking, payments, asset and wealth management,
risk and compliance, and outsourcing solutions. Through the depth and
breadth of our solutions portfolio, global capabilities and domain
expertise, FIS serves more than 20,000 clients in over 130 countries.
Headquartered in
Follow FIS on
Forward-Looking Statements
This news 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 of the Company, business and market conditions, outlook, foreign currency exchange rates, 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, 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. Any statements that refer to beliefs, expectations, projections or other characterizations of future events or circumstances and other statements that are not historical facts are forward-looking statements.
Actual results, performance or achievement could differ materially from those contained in these forward-looking statements. The risks and uncertainties that forward-looking statements are subject to include, without limitation:
- 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 other synergies anticipated to be realized from acquisitions may not be fully realized or may take longer to realize than expected;
- the risk of doing business internationally;
-
changes in general economic, business and political conditions,
including the possibility of intensified international hostilities,
acts of terrorism, changes in either or both
the United States and international lending, capital and financial markets, and currency fluctuations; - the effect of legislative initiatives or proposals, statutory changes, governmental or other applicable regulations and/or changes in industry requirements, including privacy 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;
- 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 may result in the corruption or loss of data or customer information, interruption of business operations, 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;
- 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 could impact our solutions including the ability to attract new, or retain existing, customers;
- an operational or natural disaster at one of our major operations centers; and
-
other risks detailed under “Risk Factors” and other sections of our
Annual Report on Form 10-K for the fiscal year ended
December 31, 2016 and other filings with theSEC .
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.
Earnings Release Supplemental Financial Information
Exhibit A Condensed Consolidated Statements of Earnings - Unaudited for the three months and years ended December 31, 2017 and 2016
Exhibit B Condensed Consolidated Balance Sheets - Unaudited as of December 31, 2017 and 2016
Exhibit C Condensed Consolidated Statements of Cash Flows - Unaudited for the years ended December 31, 2017 and 2016
Exhibit D Supplemental Non-GAAP Financial Information - Unaudited for the three months and years ended December 31, 2017 and 2016
Exhibit E Supplemental GAAP to Non-GAAP Reconciliations - Unaudited for the three months and years ended December 31, 2017 and 2016
Exhibit F Supplemental GAAP to Non-GAAP Reconciliations on Guidance -
Unaudited for the year ended
FIDELITY NATIONAL INFORMATION SERVICES, INC. | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS — UNAUDITED | ||||||||||||||||
(In millions, except per share data) | ||||||||||||||||
|
Exhibit A |
|||||||||||||||
Three months ended | Years ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Processing and services revenues | $ | 2,329 | $ | 2,445 | $ | 9,123 | $ | 9,241 | ||||||||
Cost of revenues | 1,504 | 1,553 | 6,181 | 6,233 | ||||||||||||
Gross profit | 825 | 892 | 2,942 | 3,008 | ||||||||||||
Selling, general and administrative expenses | 340 | 460 | 1,450 | 1,710 | ||||||||||||
Operating income | 485 | 432 | 1,492 | 1,298 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest expense, net | (70 | ) | (99 | ) | (337 | ) | (383 | ) | ||||||||
Other income (expense), net | 4 | — | (119 | ) | (9 | ) | ||||||||||
Total other income (expense), net | (66 | ) | (99 | ) | (456 | ) | (392 | ) | ||||||||
Earnings from continuing operations before income taxes and equity method investment earnings | 419 | 333 | 1,036 | 906 | ||||||||||||
Provision (benefit) for income taxes | (581 | ) | 117 | (319 | ) | 317 | ||||||||||
Equity method investment earnings | (2 | ) | — | (3 | ) | — | ||||||||||
Earnings from continuing operations, net of tax | 998 | 216 | 1,352 | 589 | ||||||||||||
Earnings (loss) from discontinued operations, net of tax | — | — | — | 1 | ||||||||||||
Net earnings | 998 | 216 | 1,352 | 590 | ||||||||||||
Net earnings attributable to noncontrolling interest | (10 | ) | (9 | ) | (33 | ) | (22 | ) | ||||||||
Net earnings attributable to FIS common stockholders | $ | 988 | $ | 207 | $ | 1,319 | $ | 568 | ||||||||
Net earnings per share-basic from continuing operations attributable to FIS common stockholders | $ | 2.98 | $ | 0.63 | $ | 4.00 | $ | 1.74 | ||||||||
Net earnings (loss) per share-basic from discontinued operations attributable to FIS common stockholders | — | — | — | — | ||||||||||||
Net earnings per share-basic attributable to FIS common stockholders | $ | 2.98 | $ | 0.63 | $ | 4.00 | $ | 1.74 | ||||||||
Weighted average shares outstanding-basic | 332 | 327 | 330 | 326 | ||||||||||||
Net earnings per share-diluted from continuing operations attributable to FIS common stockholders | $ | 2.93 | $ | 0.63 | $ | 3.93 | $ | 1.72 | ||||||||
Net earnings (loss) per share-diluted from discontinued operations attributable to FIS common stockholders | — | — | — | — | ||||||||||||
Net earnings per share-diluted attributable to FIS common stockholders | $ | 2.93 | $ | 0.63 | $ | 3.93 | $ | 1.72 | ||||||||
Weighted average shares outstanding-diluted | 337 | 331 | 336 | 330 | ||||||||||||
Amounts attributable to FIS common stockholders: | ||||||||||||||||
Net earnings from continuing operations | $ | 988 | $ | 207 | $ | 1,319 | $ | 567 | ||||||||
Net earnings (loss) from discontinued operations | — | — | — | 1 | ||||||||||||
Net earnings attributable to FIS common stockholders | $ | 988 | $ | 207 | $ | 1,319 | $ | 568 | ||||||||
Amounts in table may not sum due to rounding. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED | ||||||||
(In millions, except per share data) | ||||||||
Exhibit B | ||||||||
December 31, | ||||||||
2017 | 2016 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 665 | $ | 683 | ||||
Settlement deposits | 677 | 520 | ||||||
Trade receivables, net | 1,650 | 1,639 | ||||||
Settlement receivables | 291 | 175 | ||||||
Other receivables | 70 | 65 | ||||||
Prepaid expenses and other current assets | 253 | 236 | ||||||
Deferred income taxes | — | 101 | ||||||
Assets held for sale | — | 863 | ||||||
Total current assets | 3,606 | 4,282 | ||||||
Property and equipment, net | 610 | 626 | ||||||
Goodwill | 13,730 | 14,178 | ||||||
Intangible assets, net | 3,950 | 4,664 | ||||||
Computer software, net | 1,728 | 1,608 | ||||||
Deferred contract costs, net | 362 | 310 | ||||||
Other noncurrent assets | 531 | 363 | ||||||
Total assets | $ | 24,517 | $ | 26,031 | ||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 1,241 | $ | 1,146 | ||||
Settlement payables | 949 | 714 | ||||||
Deferred revenues | 688 | 680 | ||||||
Current portion of long-term debt | 1,045 | 332 | ||||||
Liabilities held for sale | — | 279 | ||||||
Total current liabilities | 3,923 | 3,151 | ||||||
Long-term debt, excluding current portion | 7,718 | 10,146 | ||||||
Deferred income taxes | 1,508 | 2,484 | ||||||
Deferred revenues | 21 | 19 | ||||||
Other long-term liabilities | 403 | 386 | ||||||
Total liabilities | 13,573 | 16,186 | ||||||
Equity: | ||||||||
FIS stockholders’ equity: | ||||||||
Preferred stock $0.01 par value | — | — | ||||||
Common stock $0.01 par value | 4 | 4 | ||||||
Additional paid in capital | 10,534 | 10,380 | ||||||
Retained earnings | 4,233 | 3,299 | ||||||
Accumulated other comprehensive earnings (loss) | (332 | ) | (331 | ) | ||||
Treasury stock, at cost | (3,604 | ) | (3,611 | ) | ||||
Total FIS stockholders’ equity | 10,835 | 9,741 | ||||||
Noncontrolling interest | 109 | 104 | ||||||
Total equity | 10,944 | 9,845 | ||||||
Total liabilities and equity | $ | 24,517 | $ | 26,031 |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED | ||||||||
(In millions) | ||||||||
Exhibit C | ||||||||
Years ended December 31, | ||||||||
2017 | 2016 | |||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 1,352 | $ | 590 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 1,391 | 1,174 | ||||||
Amortization of debt issue costs | 19 | 19 | ||||||
Gain on sale of businesses | (62 | ) | — | |||||
Loss on extinguishment of debt | 196 | — | ||||||
Stock-based compensation | 107 | 137 | ||||||
Deferred income taxes | (985 | ) | (164 | ) | ||||
Excess income tax benefit from exercise of stock options | — | (32 | ) | |||||
Other operating activities, net | — | (2 | ) | |||||
Net changes in assets and liabilities, net of effects from acquisitions and foreign currency: | ||||||||
Trade receivables | (167 | ) | 57 | |||||
Settlement activity | (51 | ) | 15 | |||||
Prepaid expenses and other assets | (2 | ) | (8 | ) | ||||
Deferred contract costs | (166 | ) | (138 | ) | ||||
Deferred revenue | (6 | ) | 182 | |||||
Accounts payable, accrued liabilities and other liabilities | 115 | 95 | ||||||
Net cash provided by operating activities | 1,741 | 1,925 | ||||||
Cash flows from investing activities: | ||||||||
Additions to property and equipment | (145 | ) | (145 | ) | ||||
Additions to computer software | (468 | ) | (471 | ) | ||||
Proceeds from sale of businesses | 1,307 | — | ||||||
Other investing activities, net | (4 | ) | (3 | ) | ||||
Net cash provided by (used in) investing activities | 690 | (619 | ) | |||||
Cash flows from financing activities: | ||||||||
Borrowings | 9,615 | 7,745 | ||||||
Repayment of borrowings and capital lease obligations | (11,689 | ) | (8,749 | ) | ||||
Debt issuance costs | (13 | ) | (25 | ) | ||||
Excess income tax benefit from exercise of stock options | — | 32 | ||||||
Proceeds from exercise of stock options | 208 | 112 | ||||||
Treasury stock activity | (153 | ) | (40 | ) | ||||
Dividends paid | (385 | ) | (341 | ) | ||||
Distribution to Brazilian venture partner | (23 | ) | (20 | ) | ||||
Other financing activities, net | (40 | ) | (23 | ) | ||||
Net cash used in financing activities | (2,480 | ) | (1,309 | ) | ||||
Effect of foreign currency exchange rate changes on cash | 31 | 4 | ||||||
Net (decrease) increase in cash and cash equivalents | (18 | ) | 1 | |||||
Cash and cash equivalents, at beginning of period | 683 | 682 | ||||||
Cash and cash equivalents, at end of period | $ | 665 | $ | 683 |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | |||||||||||||||
SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED | |||||||||||||||
(In millions) | |||||||||||||||
Exhibit D | |||||||||||||||
Three months ended December 31, 2017 | |||||||||||||||
Integrated | Global | ||||||||||||||
Financial | Financial | Corporate | |||||||||||||
Solutions | Solutions | and Other | Consolidated | ||||||||||||
Processing and services revenue | $ | 1,200 | $ | 1,046 | $ | 83 | $ | 2,329 | |||||||
Non-GAAP adjustments: | |||||||||||||||
Acquisition deferred revenue adjustment (1) | — | — | — | — | |||||||||||
Adjusted revenue | $ | 1,200 | $ | 1,046 | $ | 83 | $ | 2,329 | |||||||
Year ended December 31, 2017 | |||||||||||||||
Integrated | Global | ||||||||||||||
Financial | Financial | Corporate | |||||||||||||
Solutions | Solutions | and Other | Consolidated | ||||||||||||
Processing and services revenue | $ | 4,630 | $ | 4,138 | $ | 355 | $ | 9,123 | |||||||
Non-GAAP adjustments: | |||||||||||||||
Acquisition deferred revenue adjustment (1) | — | — | 7 | 7 | |||||||||||
Adjusted revenue | $ | 4,630 | $ | 4,138 | $ | 362 | $ | 9,130 | |||||||
Three months ended December 31, 2016 | |||||||||||||||
Integrated | Global | ||||||||||||||
Financial | Financial | Corporate | |||||||||||||
Solutions | Solutions | and Other | Consolidated | ||||||||||||
Processing and services revenue | $ | 1,147 | $ | 1,143 | $ | 155 | $ | 2,445 | |||||||
Non-GAAP adjustments: | |||||||||||||||
Acquisition deferred revenue adjustment (1) | — | — | 15 | 15 | |||||||||||
Adjusted revenue | 1,147 | 1,143 | 170 | 2,460 | |||||||||||
Year ended December 31, 2016 | |||||||||||||||
Integrated | Global | ||||||||||||||
Financial | Financial | Corporate | |||||||||||||
Solutions | Solutions | and Other | Consolidated | ||||||||||||
Processing and services revenue | $ | 4,525 | $ | 4,250 | $ | 466 | $ | 9,241 | |||||||
Non-GAAP adjustments: | |||||||||||||||
Acquisition deferred revenue adjustment (1) | — | — | 192 | 192 | |||||||||||
Adjusted revenue | 4,525 | 4,250 | 658 | 9,433 | |||||||||||
(1) See note (3) to Exhibit E. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | |||||||||||||||||||||||||||
SUPPLEMENTAL NON-GAAP ORGANIC REVENUE GROWTH — UNAUDITED | |||||||||||||||||||||||||||
(In millions) | |||||||||||||||||||||||||||
Exhibit D (continued) | |||||||||||||||||||||||||||
Three months ended December 31, | |||||||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||||||
Constant | |||||||||||||||||||||||||||
Adjusted | Currency | Adjusted | In Year | Adjusted | Organic | ||||||||||||||||||||||
Revenue (1) | FX | Revenue | Revenue (1) | Adjustments (2) | Base | Growth | |||||||||||||||||||||
Integrated Financial Solutions | $ | 1,200 | $ | (1 | ) | $ | 1,199 | $ | 1,147 | $ | (11 | ) | $ | 1,136 | 5.6 | % | |||||||||||
Global Financial Solutions | 1,046 | (21 | ) | 1,025 | 1,143 | (149 | ) | 994 | 3.1 | % | |||||||||||||||||
Corporate and Other | 83 | — | 83 | 170 | (62 | ) | 108 | (23.0 | )% | ||||||||||||||||||
Total | $ | 2,329 | $ | (22 | ) | $ | 2,307 | $ | 2,460 | $ | (222 | ) | $ | 2,238 | 3.1 | % | |||||||||||
Year ended December 31, | |||||||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||||||
Constant | |||||||||||||||||||||||||||
Adjusted | Currency | Adjusted | In Year | Adjusted | Organic | ||||||||||||||||||||||
Revenue (1) | FX | Revenue | Revenue (1) | Adjustments (2) | Base | Growth | |||||||||||||||||||||
Integrated Financial Solutions | $ | 4,630 | $ | 1 | $ | 4,631 | $ | 4,525 | $ | (20 | ) | $ | 4,505 | 2.8 | % | ||||||||||||
Global Financial Solutions | 4,138 | (23 | ) | 4,115 | 4,250 | (260 | ) | 3,990 | 3.1 | % | |||||||||||||||||
Corporate and Other | 362 | 1 | 363 | 658 | (222 | ) | 436 | (16.8 | )% | ||||||||||||||||||
Total | $ | 9,130 | $ | (21 | ) | $ | 9,109 | $ | 9,433 | $ | (502 | ) | $ | 8,931 | 2.0 | % | |||||||||||
Amounts in table may not sum or calculate due to rounding. | |||||||||||||||||||||||||||
(1) See Note (3) to Exhibit E. | |||||||||||||||||||||||||||
(2) In year adjustments primarily include removing revenue from the PS&E and Capco consulting business and risk and | |||||||||||||||||||||||||||
compliance consulting business divestitures, as well as removing revenue from other businesses divested by FIS. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | ||||||||
SUPPLEMENTAL NON-GAAP CASH FLOW MEASURES — UNAUDITED | ||||||||
(In millions) | ||||||||
Exhibit D (continued) | ||||||||
Three months ended | Year ended | |||||||
December 31, 2017 | December 31, 2017 | |||||||
Net cash provided by operating activities | $ | 662 | $ | 1,741 | ||||
Non-GAAP adjustments: | ||||||||
Acquisition, integration and severance payments (2) | 27 | 101 | ||||||
Tax payments on divestitures (3) | 3 | 315 | ||||||
Settlement activity | 24 | 51 | ||||||
Adjusted cash flows from operations | 716 | 2,208 | ||||||
Capital expenditures | (165 | ) | (613 | ) | ||||
Free cash flow | $ | 551 | $ | 1,595 | ||||
Three months ended | Year ended | |||||||
December 31, 2016 | December 31, 2016 | |||||||
Net cash provided by operating activities | $ | 583 | $ | 1,925 | ||||
Non-GAAP adjustments: | ||||||||
Capco acquisition related payments (1) | 6 | 27 | ||||||
Acquisition, integration and severance payments (2) | 33 | 168 | ||||||
Settlement activity | (18 | ) | (15 | ) | ||||
Adjusted cash flows from operations | 604 | 2,105 | ||||||
Capital expenditures | (169 | ) | (616 | ) | ||||
Free cash flow | $ | 435 | $ | 1,489 |
Free cash flow reflects adjusted cash flow from operations less capital expenditures. 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.
(1) Adjusted cash flow from operations and free cash flow for the three
months and year ended
(2) Adjusted cash flow from operations and free cash flow for the three
months and years ended
(3) Adjusted cash flow from operations excludes tax payments related to the gain on the sale of PS&E and other divestitures recognized during 2017.
FIDELITY NATIONAL INFORMATION SERVICES, INC. | |||||||||||||||
SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED | |||||||||||||||
(In millions) | |||||||||||||||
Exhibit E |
|||||||||||||||
Three months ended | Years ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net earnings from continuing operations attributable to FIS | $ | 988 | $ | 207 | $ | 1,319 | $ | 567 | |||||||
Provision (benefit) for income taxes | (581 | ) | 117 | (319 | ) | 317 | |||||||||
Interest expense, net | 70 | 99 | 337 | 383 | |||||||||||
Other, net | 8 | 9 | 155 | 31 | |||||||||||
Operating income, as reported | 485 | 432 | 1,492 | 1,298 | |||||||||||
FIS depreciation and amortization from continuing operations, excluding purchase accounting amortization | 169 | 153 | 651 | 584 | |||||||||||
FIS non-GAAP adjustments: | |||||||||||||||
Purchase accounting amortization (1) | 189 | 146 | 740 | 590 | |||||||||||
Acquisition, integration and severance (2) | 38 | 100 | 178 | 281 | |||||||||||
Acquisition deferred revenue adjustment (3) | — | 15 | 7 | 192 | |||||||||||
Adjusted EBITDA | $ | 881 | $ | 846 | $ | 3,068 | $ | 2,945 | |||||||
(1) See note (1) to Exhibit E. | |||||||||||||||
(2) See note (2) to Exhibit E. | |||||||||||||||
(3) See note (3) to Exhibit E. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | |||||||||||||||||
SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED | |||||||||||||||||
(In millions) | |||||||||||||||||
Exhibit E (continued) |
|||||||||||||||||
Three months ended | Years ended | ||||||||||||||||
December 31, | December 31, | ||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||
Earnings from continuing operations before income taxes and equity method investment earnings | $ | 419 | $ | 333 | $ | 1,036 | $ | 906 | |||||||||
Provision (benefit) for income taxes | (581 | ) | 117 | (319 | ) | 317 | |||||||||||
Equity method investment earnings | (2 | ) | — | (3 | ) | — | |||||||||||
Net earnings attributable to noncontrolling interest | (10 | ) | (9 | ) | (33 | ) | (22 | ) | |||||||||
Net earnings from continuing operations attributable to FIS | 988 | 207 | 1,319 | 567 | |||||||||||||
FIS non-GAAP adjustments: | |||||||||||||||||
Purchase accounting amortization (1) | 189 | 146 | 740 | 590 | |||||||||||||
Acquisition, integration and severance (2) | 39 | 100 | 180 | 281 | |||||||||||||
Acquisition deferred revenue adjustment (3) | — | 15 | 7 | 192 | |||||||||||||
Loss (gain) on sale of businesses and investments (4) | (7 | ) | — | (62 | ) | — | |||||||||||
Debt financing activities (5) | 4 | — | 199 | 4 | |||||||||||||
Tax reform adjustments (6) | (781 | ) | — | (781 | ) | — | |||||||||||
Provision for income taxes on non-GAAP adjustments | 26 | (91 | ) | (119 | ) | (373 | ) | ||||||||||
Total non-GAAP adjustments | (530 | ) | 170 | 164 | 694 | ||||||||||||
Adjusted net earnings (loss) from continuing operations, net of tax | $ | 458 | $ | 377 | $ | 1,483 | $ | 1,261 | |||||||||
Net earnings per share - diluted from continuing operations attributable to FIS common stockholders | $ | 2.93 | $ | 0.63 | $ | 3.93 | $ | 1.72 | |||||||||
FIS non-GAAP adjustments: | |||||||||||||||||
Purchase accounting amortization (1) | 0.56 | 0.44 | 2.20 | 1.79 | |||||||||||||
Acquisition, integration and severance (2) | 0.12 | 0.30 | 0.54 | 0.85 | |||||||||||||
Acquisition deferred revenue adjustment (3) | — | 0.05 | 0.02 | 0.58 | |||||||||||||
Loss (gain) on sale of businesses (4) | (0.02 | ) | — | (0.18 | ) | — | |||||||||||
Debt financing activities (5) | 0.01 | — | 0.59 | 0.01 | |||||||||||||
Tax reform adjustments (6) | (2.32 | ) | — | (2.32 | ) | — | |||||||||||
Provision for income taxes on non-GAAP adjustments | 0.08 | (0.27 | ) | (0.35 | ) | (1.13 | ) | ||||||||||
Adjusted net earnings (loss) per share - diluted from continuing operations attributable to FIS common stockholders | $ | 1.36 | $ | 1.14 | $ | 4.42 | $ | 3.82 | |||||||||
Weighted average shares outstanding-diluted | 337 | 331 | 336 | 330 | |||||||||||||
Amounts in table may not sum or calculate due to rounding. | |||||||||||||||||
(1) See note (1) to Exhibit E. | |||||||||||||||||
(2) See note (2) to Exhibit E. | |||||||||||||||||
(3) See note (3) to Exhibit E. | |||||||||||||||||
(4) See note (4) to Exhibit E. | |||||||||||||||||
(5) See note (5) to Exhibit E. | |||||||||||||||||
(6) See note (6) to Exhibit E. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | ||||||
SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED | ||||||
(In millions) | ||||||
Exhibit F |
||||||
Year ended | ||||||
December 31, 2018 | ||||||
Low | High | |||||
Consolidated GAAP revenue increase/(decrease) | (2.5 | )% | (1.5 | )% | ||
Estimated adjustments (1) | 5.0 | % | 5.0 | % | ||
Consolidated organic revenue increase/(decrease) | 2.5 | % | 3.5 | % | ||
Year ended | ||||||
December 31, 2018 | ||||||
Low | High | |||||
IFS GAAP revenue increase/(decrease) | 1.5 | % | 2.5 | % | ||
Estimated adjustments (1) | 0.5 | % | 0.5 | % | ||
IFS organic revenue increase/(decrease) | 2.0 | % | 3.0 | % | ||
Year ended | ||||||
December 31, 2018 | ||||||
Low | High | |||||
GFS GAAP revenue increase/(decrease) | (5.0 | )% | (4.0 | )% | ||
Estimated adjustments (1) | 9.0 | % | 9.0 | % | ||
GFS organic revenue increase/(decrease) | 4.0 | % | 5.0 | % |
(1) | Estimated adjustments for the full-year 2017 needed to create a comparable base year for organic revenue increase/decrease include the addition of deferred revenue adjustments, the subtraction of pre-divestiture revenue, in the applicable periods, associated with the divestitures of PS&E, Capco consulting business and risk and compliance consulting business, Kingstar and the impact to revenue of the implementation of ASC 606. Estimated adjustments for the full-year 2018 include the addition of deferred revenue adjustments, either the addition or subtraction of revenue associated with foreign currency translation, and the impact to revenue of the implementation of ASC 606. The effect of the foregoing estimated adjustments for 2017 and 2018 is shown on a combined basis. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | |||||||
SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED | |||||||
(In millions) | |||||||
Exhibit F (continued) |
|||||||
Year ended | |||||||
December 31, 2018 | |||||||
Low | High | ||||||
Net earnings per share - diluted from continuing operations attributable to FIS common stockholders | $ | 3.00 | $ | 3.35 | |||
Estimated adjustments (1) | 2.10 | 1.95 | |||||
Adjusted net earnings (loss) per share - diluted from continuing operations attributable to FIS common stockholders | $ | 5.10 | $ | 5.30 | |||
(1) | Estimated adjustments for the full year 2018 include purchase accounting amortization, acquisition, integration and severance, acquisition deferred revenue adjustments, and other costs, net of tax impact. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | ||||||
SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED | ||||||
(In millions) | ||||||
Exhibit F (continued) |
||||||
Year ended | ||||||
December 31, 2018 | ||||||
Low | High | |||||
Net earnings margin from continuing operations attributable to FIS | 11.5 | % | 13.0 | % | ||
Estimated adjustments (1) | 24.5 | % | 24.0 | % | ||
Adjusted EBITDA margin | 36.0 | % | 37.0 | % |
(1) | Estimated adjustments for the full year 2018 include purchase accounting amortization, acquisition, integration and severance, acquisition deferred revenue adjustments, and other costs. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. | ||
SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED | ||
(In millions) | ||
Notes to Unaudited - Supplemental GAAP to Non-GAAP Reconciliation for the three months and years ended December 31, 2017 and 2016. | ||
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, trademarks and tradenames, and non-compete agreements. | |
(2) | This item represents certain costs and other transactions which management deems non-operational primarily related to integration and severance activity from the SunGard acquisition. | |
(3) | This item represents the impact of the purchase accounting adjustment to reduce SunGard's deferred revenues to estimated fair value, determined as fulfillment cost plus a normal profit margin. The deferred revenue adjustment represents revenue that would have been recognized in the normal course of business by SunGard under GAAP if the acquisition had not occurred, but was not recognized due to GAAP purchase accounting requirements. | |
(4) | This item represents the pre-tax loss on the sale of the Capco consulting business and risk and compliance consulting business ("Capco") during the third quarter of 2017 and the pre-tax gain on the sale of the Public Sector and Education ("PS&E") businesses and other divestitures during the first half of 2017. | |
(5) | This item represents: (1) a pre-tax charge upon extinguishment of approximately $171 million in tender premiums and the write-off of previously capitalized debt issuance costs and other costs related to debt refinancing on the repurchase of approximately $2,000 million in aggregate principal of debt securities during the 2017 third quarter; (2) the write-off of certain previously capitalized debt issuance costs; (3) the payment of an $18 million bond premium associated with the early redemption of our senior notes due March 2022 during March 2017; and (4) other costs related to debt refinancing. | |
(6) | This item represents adjustments due to "The Tax Cuts and Jobs Act" bill enacted on December 22, 2017. |
View source version on businesswire.com: http://www.businesswire.com/news/home/20180206005278/en/
Source:
Ellyn Raftery, 904.438.6083
Chief Marketing Officer
FIS Global
Marketing and Corporate Communications
ellyn.raftery@fisglobal.com
or
Peter
Gunnlaugsson, 904.438.6603
Senior Vice President
FIS Investor
Relations
pete.gunnlaugsson@fisglobal.com