FIS Reports Strong Third Quarter Results; Reiterates Full-Year Outlook
-
Revenue of
$1.44 billion , up 2.8%; organic growth of 5.0% - International organic revenue growth accelerated to 11.9%
-
EPS from continuing operations of
$0.63 , as adjusted -
$100 million in share repurchases; 3.1 million shares
Third quarter revenue increased 5.0% on an organic basis, excluding the
impact of acquisitions and foreign currency. FIS has posted organic
growth approaching 5.0% or better in seven of the last eight quarters.
On a non-GAAP basis, net earnings from continuing operations
attributable to common stockholders increased 1.1% to
“It was another very strong quarter for our company,” stated
GAAP Results
Revenue increased 2.8% to
For the nine months ended
Year to date, FIS has repurchased
Non-GAAP Results
Organic revenue growth, which adjusts for the impact of acquisitions and
foreign currency, remained strong at 5.0%, with growth in International
Solutions accelerating to 11.9%. EBITDA increased 2.8% to
Net earnings from continuing operations, as adjusted, increased to
For the first nine months of 2012, FIS reported a 5.1% increase in organic revenue, an 11.4% increase in adjusted net earnings from continuing operations, and a 15.2% increase in adjusted net earnings per share from continuing operations. EBITDA margin expanded 90 basis points to 29.6% compared to the prior-year period.
Segment Information
The following is a discussion of third quarter results by segment:
- Financial Solutions:
Third quarter 2012 Financial Solutions revenue increased 8.1% to
- Payment Solutions:
Third quarter 2012 Payment Solutions revenue totaled
- International Solutions:
International Solutions revenue decreased 0.7% to
- Corporate/Other:
Corporate expense, as adjusted, totaled
Net interest expense totaled
The effective tax rate increased to 34% in the third quarter of 2012 compared to 30% in the third quarter of 2011 and 29% in the second quarter of 2012. The effective tax rates in both prior periods were reduced by the favorable resolution of certain tax positions taken by the Company. FIS anticipates an effective tax rate of approximately 33% for full year 2012.
Balance Sheet and Cash Flow
Cash and cash equivalents totaled
Net cash provided by operating activities totaled
FIS repurchased approximately 3.1 million shares in the third quarter at
a total cost of approximately
Sale of Healthcare Benefit Solutions Business
On
2012 Outlook
The Company reiterated its full year 2012 outlook as follows:
- Organic revenue growth of 3% to 5%
- EBITDA growth of 5% to 7%, as adjusted
- EBITDA margin expansion of 40 to 80 basis points, as adjusted
-
EPS from continuing operations of
$2.45 to $2.55 , as adjusted (+10% to 15% compared to full year 2011)
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. 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, the Company has provided non-GAAP financial measures, which it believes are useful to help investors better understand its financial performance, competitive position and prospects for the future. These non-GAAP measures include organic revenue, adjusted earnings before interest, taxes and depreciation and amortization (EBITDA), adjusted net earnings and free cash flow. Organic revenue includes reported revenue plus pre-acquisition revenue for companies acquired during the applicable reporting periods. Organic revenue excludes the impact of foreign currency fluctuation in 2012. Adjusted EBITDA (2012 comparative data) excludes accelerated vesting of certain stock options and restricted stock grants and costs related to a non-compete and change in role payment. Adjusted net earnings (2012 comparative data) exclude the after-tax impact of acquisition related amortization, debt refinancing costs, accelerated vesting of certain stock options and restricted stock grants and for a non-compete and change in role payment. Adjusted net earnings (2011 comparative data) exclude the after-tax impact of acquisition related amortization. Free cash flow is GAAP operating cash flow less capital expenditures and excludes the net change in settlement assets and obligations.
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 net earnings. 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 are provided in the attached schedules and in the Investor Relations section of the FIS Web site, www.fisglobal.com.
Conference Call and Webcast
FIS will host a call with investors and analysts to discuss third
quarter 2012 results on
FIS (NYSE: FIS) is the world’s largest global provider dedicated to
banking and payments technologies. With a long history deeply rooted in
the financial services sector, FIS serves more than 14,000 institutions
in over 100 countries. Headquartered in
Forward-Looking Statements
This news release and today’s conference call contain “forward-looking statements” within the meaning of the U.S. federal securities laws. Statements that are not historical facts, including statements about revenue, organic revenue, earnings before interest, taxes, depreciation and amortization (“EBITDA”), earnings per share and margin expansion, as well as other statements about our expectations, hopes, 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:
-
changes and conditions in general economic, business and political
conditions, including the possibility of intensified international
hostilities, acts of terrorism, and changes and conditions in either
or both
the United States and international lending, capital and financial markets; - the effect of legislative initiatives or proposals, statutory changes, governmental or other applicable regulations and/or changes in industry requirements, including privacy regulations;
- the adequacy of our cash flow and earnings and other conditions which may affect our ability to pay our quarterly dividend at the planned level;
- the effects of our leverage which may limit the funds available to make acquisitions and invest in our business, pay dividends and repurchase shares;
- 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 core processing, card issuer, and transaction processing services;
- failures to adapt our services and products to changes in technology or in the marketplace;
- internal or external security breaches of our systems, including those relating to the theft of personal information and computer viruses affecting our software or platforms, and the reactions of customers, card associations and others to any such events;
- the reaction of our current and potential customers to the regulatory letter we received about information security, risk management and internal audit following the security breach we experienced in early 2011 and to any future communications about such topics from our regulators or from us;
- the failure to achieve some or all of the benefits that we expect from acquisitions;
- our potential inability to find suitable acquisition candidates or finance such acquisitions, which depends upon the availability of adequate cash reserves from operations or of acceptable financing terms and the variability of our stock price, or difficulties in integrating past and future acquired technology or business’ operations, services, clients and personnel;
- competitive pressures on product pricing and services 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 in “Risk Factors” and other sections of the
Company’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2011 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.
FIS-e
Earnings Release Supplemental Financial Information
Exhibit A Consolidated Statements of Earnings - Unaudited for the three and nine months ended September 30, 2012 and 2011
Exhibit B Consolidated Balance Sheets - Unaudited as of September 30, 2012 and December 31, 2011
Exhibit C Consolidated Statements of Cash Flows - Unaudited for the nine months ended September 30, 2012 and 2011
Exhibit D Supplemental Non-GAAP Financial Information - Unaudited for the three and nine months ended September 30, 2012 and 2011
Exhibit E Supplemental GAAP to Non-GAAP Reconciliation - Unaudited for the three and nine months ended September 30, 2012 and 2011
FIDELITY NATIONAL INFORMATION SERVICES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS - UNAUDITED (In millions, except per share data) |
||||||||||||||||
Exhibit A | ||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Processing and services revenues | $ | 1,436.9 | $ | 1,398.2 | $ | 4,307.5 | $ | 4,164.3 | ||||||||
Cost of revenues | 968.8 | 965.3 | 2,939.4 | 2,931.0 | ||||||||||||
Gross profit | 468.1 | 432.9 | 1,368.1 | 1,233.3 | ||||||||||||
Selling, general and administrative expenses | 180.2 | 159.7 | 575.0 | 495.8 | ||||||||||||
Operating income | 287.9 | 273.2 | 793.1 | 737.5 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest expense, net | (54.0 | ) | (60.5 | ) | (170.0 | ) | (194.3 | ) | ||||||||
Other income (expense), net | (1.5 | ) | (0.8 | ) | (24.2 | ) | 2.3 | |||||||||
Total other income (expense) | (55.5 | ) | (61.3 | ) | (194.2 | ) | (192.0 | ) | ||||||||
Earnings from continuing operations before income taxes | 232.4 | 211.9 | 598.9 | 545.5 | ||||||||||||
Provision for income taxes | 79.0 | 64.6 | 192.0 | 175.5 | ||||||||||||
Earnings from continuing operations, net of tax | 153.4 | 147.3 | 406.9 | 370.0 | ||||||||||||
Earnings (loss) from discontinued operations, net of tax | (61.0 | ) | (7.1 | ) | (70.6 | ) | (10.9 | ) | ||||||||
Net earnings | 92.4 | 140.2 | 336.3 | 359.1 | ||||||||||||
Net (earnings) loss attributable to noncontrolling interest | (5.6 | ) | (3.9 | ) | (11.8 | ) | (6.5 | ) | ||||||||
Net earnings attributable to FIS common stockholders | $ | 86.8 | $ | 136.3 | $ | 324.5 | $ | 352.6 | ||||||||
Net earnings per share-basic from continuing operations attributable to FIS common stockholders * | $ | 0.51 | $ | 0.48 | $ | 1.35 | $ | 1.20 | ||||||||
Net earnings (loss) per share-basic from discontinued operations attributable to FIS common stockholders* | (0.21 | ) | (0.02 | ) | (0.24 | ) | (0.04 | ) | ||||||||
Net earnings per share-basic attributable to FIS common stockholders * | $ | 0.30 | $ | 0.45 | $ | 1.11 | $ | 1.17 | ||||||||
Weighted average shares outstanding-basic | 292.4 | 300.9 | 291.6 | 302.0 | ||||||||||||
Net earnings per share-diluted from continuing operations attributable to FIS common stockholders * | $ | 0.50 | $ | 0.47 | $ | 1.33 | $ | 1.18 | ||||||||
Net earnings (loss) per share-diluted from discontinued operations attributable to FIS common stockholders * | (0.20 | ) | (0.02 | ) | (0.24 | ) | (0.04 | ) | ||||||||
Net earnings per share-diluted attributable to FIS common stockholders * | $ | 0.29 | $ | 0.44 | $ | 1.09 | $ | 1.14 | ||||||||
Weighted average shares outstanding-diluted | 297.9 | 306.8 | 297.2 | 308.8 | ||||||||||||
Amounts attributable to FIS common stockholders: | ||||||||||||||||
Earnings from continuing operations, net of tax | $ | 147.8 | $ | 143.4 | $ | 395.1 | $ | 363.5 | ||||||||
Earnings (loss) from discontinued operations, net of tax | (61.0 | ) | (7.1 | ) | (70.6 | ) | (10.9 | ) | ||||||||
Net earnings attributable to FIS common stockholders | $ | 86.8 | $ | 136.3 | $ | 324.5 | $ | 352.6 | ||||||||
* Amounts may not sum due to rounding. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS — UNAUDITED (In millions, except per share data) |
||||||||
Exhibit B | ||||||||
As of | As of | |||||||
September 30, | December 31, | |||||||
2012 | 2011 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 576.6 | $ | 415.5 | ||||
Settlement deposits | 28.8 | 43.9 | ||||||
Trade receivables, net | 886.0 | 858.5 | ||||||
Settlement receivables | 94.6 | 78.1 | ||||||
Other receivables | 43.6 | 40.1 | ||||||
Due from related parties | 66.1 | 56.9 | ||||||
Prepaid expenses and other current assets | 130.1 | 117.1 | ||||||
Deferred income taxes | 49.6 | 72.6 | ||||||
Total current assets | 1,875.4 | 1,682.7 | ||||||
Property and equipment, net | 424.4 | 414.5 | ||||||
Goodwill | 8,377.3 | 8,542.8 | ||||||
Intangible assets, net | 1,641.9 | 1,903.3 | ||||||
Computer software, net | 852.1 | 881.5 | ||||||
Deferred contract costs | 225.3 | 232.7 | ||||||
Other noncurrent assets | 229.6 | 190.8 | ||||||
Total assets | $ | 13,626.0 | $ | 13,848.3 | ||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 674.9 | $ | 641.5 | ||||
Due to Brazilian venture partner | 18.7 | 36.5 | ||||||
Settlement payables | 135.6 | 141.2 | ||||||
Current portion of long-term debt | 140.3 | 259.2 | ||||||
Deferred revenues | 241.3 | 276.5 | ||||||
Total current liabilities | 1,210.8 | 1,354.9 | ||||||
Deferred revenues | 43.7 | 55.9 | ||||||
Deferred income taxes | 819.6 | 872.5 | ||||||
Long-term debt, excluding current portion | 4,391.7 | 4,550.6 | ||||||
Due to Brazilian venture partner | 40.1 | 50.6 | ||||||
Other long-term liabilities | 343.4 | 312.6 | ||||||
Total liabilities | 6,849.3 | 7,197.1 | ||||||
Equity: | ||||||||
FIS stockholders’ equity: | ||||||||
Preferred stock $0.01 par value | — | — | ||||||
Common stock $0.01 par value | 3.8 | 3.8 | ||||||
Additional paid in capital | 7,218.8 | 7,224.7 | ||||||
Retained earnings | 2,028.5 | 1,880.4 | ||||||
Accumulated other comprehensive earnings | 35.4 | 36.3 | ||||||
Treasury stock | (2,654.9 | ) | (2,642.2 | ) | ||||
Total FIS stockholders’ equity | 6,631.6 | 6,503.0 | ||||||
Noncontrolling interest | 145.1 | 148.2 | ||||||
Total equity | 6,776.7 | 6,651.2 | ||||||
Total liabilities and equity | $ | 13,626.0 | $ | 13,848.3 |
FIDELITY NATIONAL INFORMATION SERVICES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED (In millions) |
||||||||
Exhibit C | ||||||||
Nine months ended September 30, | ||||||||
2012 | 2011 | |||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 336.3 | $ | 359.1 | ||||
Adjustment to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 473.2 | 471.6 | ||||||
Amortization of debt issue costs | 27.0 | 10.6 | ||||||
Gain on sale of assets | (22.0 | ) | — | |||||
Stock-based compensation | 60.5 | 46.0 | ||||||
Deferred income taxes | (28.9 | ) | (13.2 | ) | ||||
Excess income tax benefit from exercise of stock options | (11.4 | ) | (7.2 | ) | ||||
Other operating activities, net | 2.1 | (4.5 | ) | |||||
Net changes in assets and liabilities, net of effects from acquisitions: | ||||||||
Trade receivables | (40.7 | ) | 31.4 | |||||
Settlement activity | (16.1 | ) | 68.9 | |||||
Prepaid expenses and other assets | (24.4 | ) | (5.7 | ) | ||||
Deferred contract costs | (49.7 | ) | (46.6 | ) | ||||
Deferred revenue | (54.6 | ) | (42.6 | ) | ||||
Accounts payable, accrued liabilities and other liabilities | 66.7 | (68.7 | ) | |||||
Net cash provided by operating activities | 718.0 | 799.1 | ||||||
Cash flows from investing activities: | ||||||||
Additions to property and equipment | (96.9 | ) | (88.2 | ) | ||||
Additions to computer software | (129.4 | ) | (133.6 | ) | ||||
Net proceeds from sale of assets | 336.5 | — | ||||||
Acquisitions, net of cash acquired | (40.0 | ) | (12.7 | ) | ||||
Other investing activities, net | (3.0 | ) | 5.9 | |||||
Net cash provided by (used in) investing activities | 67.2 | (228.6 | ) | |||||
Cash flows from financing activities: | ||||||||
Borrowings | 8,886.0 | 6,908.9 | ||||||
Repayment of borrowings and capital lease obligations | (9,165.4 | ) | (7,266.5 | ) | ||||
Debt issuance costs | (47.6 | ) | — | |||||
Excess income tax benefit from exercise of stock options | 11.4 | 7.2 | ||||||
Proceeds from exercise of stock options, net of tax withholding | 160.3 | 72.0 | ||||||
Treasury stock purchases | (285.8 | ) | (188.5 | ) | ||||
Dividends paid | (176.4 | ) | (48.0 | ) | ||||
Other financing activities, net | (5.8 | ) | 1.5 | |||||
Net cash used in financing activities | (623.3 | ) | (513.4 | ) | ||||
Effect of foreign currency exchange rate changes on cash | (0.8 | ) | (8.3 | ) | ||||
Net increase in cash and cash equivalents | 161.1 | 48.8 | ||||||
Cash and cash equivalents, at beginning of period | 415.5 | 338.0 | ||||||
Cash and cash equivalents, at end of period | $ | 576.6 | $ | 386.8 |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED (In millions) |
||||||||||||||||||||
Exhibit D | ||||||||||||||||||||
Three months ended September 30, 2012 | ||||||||||||||||||||
Financial
Solutions |
Payment
Solutions |
International
Solutions |
Corporate
and Other |
Consolidated | ||||||||||||||||
Processing and services revenue | $ | 565.7 | $ | 576.1 | $ | 295.5 | $ | (0.4 | ) | $ | 1,436.9 | |||||||||
Operating income (loss) | $ | 183.6 | $ | 213.1 | $ | 53.4 | $ | (162.2 | ) | $ | 287.9 | |||||||||
Purchase price amortization | — | — | — | 60.2 | 60.2 | |||||||||||||||
Non-GAAP operating income (loss) | 183.6 | 213.1 | 53.4 | (102.0 | ) | 348.1 | ||||||||||||||
Depreciation and amortization from continuing operations | 40.8 | 21.5 | 18.0 | 13.8 | 94.1 | |||||||||||||||
Adjusted EBITDA | $ | 224.4 | $ | 234.6 | $ | 71.4 | $ | (88.2 | ) | $ | 442.2 | |||||||||
Non-GAAP operating margin | 32.5 | % | 37.0 | % | 18.1 | % | N/M | 24.2 | % | |||||||||||
Adjusted EBITDA margin | 39.7 | % | 40.7 | % | 24.2 | % | N/M | 30.8 | % | |||||||||||
Three months ended September 30, 2011 | ||||||||||||||||||||
Financial
Solutions |
Payment
Solutions |
International
Solutions |
Corporate
and Other |
Consolidated | ||||||||||||||||
Processing and services revenue, as adjusted | $ | 523.2 | $ | 575.7 | $ | 297.7 | $ | 1.6 | $ | 1,398.2 | ||||||||||
Operating income (loss) | $ | 182.7 | $ | 200.4 | $ | 47.3 | $ | (157.2 | ) | $ | 273.2 | |||||||||
Purchase price amortization | — | — | 0.1 | 60.3 | 60.4 | |||||||||||||||
Non-GAAP operating income (loss) | 182.7 | 200.4 | 47.4 | (96.9 | ) | 333.6 | ||||||||||||||
Depreciation and amortization from continuing operations | 41.3 | 20.7 | 19.6 | 15.0 | 96.6 | |||||||||||||||
Adjusted EBITDA | $ | 224.0 | $ | 221.1 | $ | 67.0 | $ | (81.9 | ) | $ | 430.2 | |||||||||
Non-GAAP operating margin | 34.9 | % | 34.8 | % | 15.9 | % | N/M | 23.9 | % | |||||||||||
Adjusted EBITDA margin | 42.8 | % | 38.4 | % | 22.5 | % | N/M | 30.8 | % | |||||||||||
Total revenue growth from prior year period | ||||||||||||||||||||
Three months ended September 30, 2012 | 8.1 | % | 0.1 | % | (0.7 | )% | N/M | 2.8 | % |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED (In millions) |
||||||||||||||||||||
Exhibit D (continued) | ||||||||||||||||||||
Nine months ended September 30, 2012 | ||||||||||||||||||||
Financial
Solutions |
Payment
Solutions |
International
Solutions |
Corporate
and Other |
Consolidated | ||||||||||||||||
Processing and services revenue | $ | 1,668.0 | $ | 1,779.3 | $ | 859.6 | $ | 0.6 | $ | 4,307.5 | ||||||||||
Operating income (loss) | $ | 523.1 | $ | 656.9 | $ | 131.1 | $ | (518.0 | ) | $ | 793.1 | |||||||||
Stock and other compensation charges | — | — | — | 18.5 | 18.5 | |||||||||||||||
Purchase price amortization | — | — | 0.1 | 180.8 | 180.9 | |||||||||||||||
Non-GAAP operating income (loss) | 523.1 | 656.9 | 131.2 | (318.7 | ) | 992.5 | ||||||||||||||
Depreciation and amortization from continuing operations | 124.2 | 65.2 | 54.9 | 38.1 | 282.4 | |||||||||||||||
Adjusted EBITDA | $ | 647.3 | $ | 722.1 | $ | 186.1 | $ | (280.6 | ) | $ | 1,274.9 | |||||||||
Non-GAAP operating margin | 31.4 | % | 36.9 | % | 15.3 | % | N/M | 23.0 | % | |||||||||||
Adjusted EBITDA margin | 38.8 | % | 40.6 | % | 21.6 | % | N/M | 29.6 | % | |||||||||||
Nine months ended September 30, 2011 | ||||||||||||||||||||
Financial
Solutions |
Payment
Solutions |
International
Solutions |
Corporate
and Other |
Consolidated | ||||||||||||||||
Processing and services revenue, as adjusted | $ | 1,543.4 | $ | 1,763.2 | $ | 858.8 | $ | (1.1 | ) | $ | 4,164.3 | |||||||||
Operating income (loss) | $ | 507.7 | $ | 597.3 | $ | 119.3 | $ | (486.8 | ) | $ | 737.5 | |||||||||
Purchase price amortization | 0.1 | 0.1 | 0.3 | 182.1 | 182.6 | |||||||||||||||
Non-GAAP operating income (loss) | 507.8 | 597.4 | 119.6 | (304.7 | ) | 920.1 | ||||||||||||||
Depreciation and amortization from continuing operations | 119.6 | 63.8 | 57.5 | 36.0 | 276.9 | |||||||||||||||
Adjusted EBITDA | $ | 627.4 | $ | 661.2 | $ | 177.1 | $ | (268.7 | ) | $ | 1,197.0 | |||||||||
Non-GAAP operating margin | 32.9 | % | 33.9 | % | 13.9 | % | N/M | 22.1 | % | |||||||||||
Adjusted EBITDA margin | 40.7 | % | 37.5 | % | 20.6 | % | N/M | 28.7 | % | |||||||||||
Total revenue growth from prior year period | ||||||||||||||||||||
Nine months ended September 30, 2012 | 8.1 | % | 0.9 | % | 0.1 | % | N/M | 3.4 | % |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED (In millions) |
||||||||
Exhibit D (continued) | ||||||||
Three months ended | Nine months ended | |||||||
September 30, 2012 | September 30, 2012 | |||||||
Cash flows from operating activities: | ||||||||
Net cash provided by operating activities | $ | 255.4 | $ | 718.0 | ||||
Capital expenditures | (70.7 | ) | (226.3 | ) | ||||
184.7 | 491.7 | |||||||
Settlement activity | 8.5 | 16.1 | ||||||
Free cash flow (1) | $ | 193.2 | $ | 507.8 | ||||
Three months ended | Nine months ended | |||||||
September 30, 2011 | September 30, 2011 | |||||||
Cash flows from operating activities: | ||||||||
Net cash provided by operating activities | $ | 275.5 | $ | 799.1 | ||||
Capital expenditures | (82.1 | ) | (221.8 | ) | ||||
193.4 | 577.3 | |||||||
Settlement activity | (0.3 | ) | (68.9 | ) | ||||
Free cash flow (1) | $ | 193.1 | $ | 508.4 | ||||
(1) Free cash flow is defined as cash flow from operating activities less capital expenditures and excludes the net change in settlement assets and obligations. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED (In millions) |
|||||||||||||||
Exhibit E | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net earnings from continuing operations attributable to FIS | $ | 147.8 | $ | 143.4 | $ | 395.1 | $ | 363.5 | |||||||
Plus provision for income taxes | 79.0 | 64.6 | 192.0 | 175.5 | |||||||||||
Interest expense, net | 54.0 | 60.5 | 170.0 | 194.3 | |||||||||||
Other, net | 7.1 | 4.7 | 36.0 | 4.2 | |||||||||||
Operating income | 287.9 | 273.2 | 793.1 | 737.5 | |||||||||||
Stock and other compensation charges | — | — | 18.5 | — | |||||||||||
Purchase price amortization | 60.2 | 60.4 | 180.9 | 182.6 | |||||||||||
Non-GAAP operating income | 348.1 | 333.6 | 992.5 | 920.1 | |||||||||||
Depreciation and amortization from continuing operations | 94.1 | 96.6 | 282.4 | 276.9 | |||||||||||
Adjusted EBITDA | $ | 442.2 | $ | 430.2 | $ | 1,274.9 | $ | 1,197.0 |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED (In millions, except per share data) |
||||||||||||
Exhibit E (continued) | ||||||||||||
Three months ended September 30, 2012 | ||||||||||||
Purchase | ||||||||||||
Price | ||||||||||||
GAAP | Amort. (3) | Non-GAAP | ||||||||||
Processing and services revenue | $ | 1,436.9 | $ | — | $ | 1,436.9 | ||||||
Cost of revenues | 968.8 | (60.2 | ) | 908.6 | ||||||||
Gross profit | 468.1 | 60.2 | 528.3 | |||||||||
Selling, general and administrative | 180.2 | — | 180.2 | |||||||||
Operating income (loss) | 287.9 | 60.2 | 348.1 | |||||||||
Other income (expense): | ||||||||||||
Interest income (expense), net | (54.0 | ) | — | (54.0 | ) | |||||||
Other income (expense), net | (1.5 | ) | — | (1.5 | ) | |||||||
Total other income (expense) | (55.5 | ) |
— |
(55.5 | ) | |||||||
Earnings (loss) from continuing operations before income taxes | 232.4 | 60.2 | 292.6 | |||||||||
Provision for income taxes | 79.0 | 20.5 | 99.5 | |||||||||
Earnings (loss) from continuing operations, net of tax | 153.4 | 39.7 | 193.1 | |||||||||
Earnings (loss) from discontinued operations, net of tax (4) |
(61.0 |
) |
— |
(61.0 |
) |
|||||||
Net earnings (loss) | 92.4 | 39.7 | 132.1 | |||||||||
Net (earnings) loss attributable to noncontrolling interest | (5.6 | ) |
— |
(5.6 | ) | |||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 86.8 | $ | 39.7 | $ | 126.5 | ||||||
Amounts attributable to FIS common stockholders | ||||||||||||
Earnings (loss) from continuing operations, net of tax | $ | 147.8 | $ | 39.7 | $ | 187.5 | ||||||
Earnings (loss) from discontinued operations, net of tax (4) | (61.0 | ) | — | (61.0 | ) | |||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 86.8 | $ | 39.7 | $ | 126.5 | ||||||
Net earnings (loss) per share — diluted from continuing operations attributable to FIS common stockholders* | $ | 0.50 | $ | 0.13 | $ | 0.63 | ||||||
Weighted average shares outstanding — diluted | 297.9 | 297.9 | 297.9 | |||||||||
Effective tax rate | 34 | % | 34 | % | ||||||||
Supplemental information: | ||||||||||||
Depreciation and amortization | $ | 154.3 | (60.2 | ) | $ | 94.1 | ||||||
Stock compensation expense, excluding acceleration charges | $ | 16.9 | ||||||||||
Stock acceleration charges | — | |||||||||||
Total stock compensation expense | $ | 16.9 | ||||||||||
* Amounts may not sum due to rounding. See accompanying notes. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED (In millions, except per share data) |
||||||||||||||||||||||||
Exhibit E (continued) | ||||||||||||||||||||||||
Nine months ended September 30, 2012 | ||||||||||||||||||||||||
Stock and Other | Long-term | Purchase | ||||||||||||||||||||||
Compensation | Debt | Price | ||||||||||||||||||||||
GAAP | Charges (1) | Refinance (2) | Subtotal | Amort. (3) | Non-GAAP | |||||||||||||||||||
Processing and services revenue | $ | 4,307.5 | $ | — | $ | — | $ | 4,307.5 | $ | — | $ | 4,307.5 | ||||||||||||
Cost of revenues | 2,939.4 | — | — | 2,939.4 | (180.9 | ) | 2,758.5 | |||||||||||||||||
Gross profit | 1,368.1 | — | — | 1,368.1 | 180.9 | 1,549.0 | ||||||||||||||||||
Selling, general and administrative | 575.0 | (18.5 | ) | — | 556.5 | — | 556.5 | |||||||||||||||||
Operating income (loss) | 793.1 | 18.5 | — | 811.6 | 180.9 | 992.5 | ||||||||||||||||||
Other income (expense): | ||||||||||||||||||||||||
Interest income (expense), net | (170.0 | ) | — | — | (170.0 | ) | — | (170.0 | ) | |||||||||||||||
Other income (expense), net | (24.2 | ) | — | 18.4 | (5.8 | ) | — | (5.8 | ) | |||||||||||||||
Total other income (expense) | (194.2 | ) | — | 18.4 | (175.8 | ) | — | (175.8 | ) | |||||||||||||||
Earnings (loss) from continuing operations before income taxes | 598.9 | 18.5 | 18.4 | 635.8 | 180.9 | 816.7 | ||||||||||||||||||
Provision for income taxes | 192.0 | 6.2 | 6.2 | 204.4 | 58.3 | 262.7 | ||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | 406.9 | 12.3 | 12.2 | 431.4 | 122.6 | 554.0 | ||||||||||||||||||
Earnings (loss) from discontinued operations, net of tax (4) | (70.6 | ) | — | — | (70.6 | ) | 2.7 | (67.9 | ) | |||||||||||||||
Net earnings (loss) | 336.3 | 12.3 | 12.2 | 360.8 | 125.3 | 486.1 | ||||||||||||||||||
Net (earnings) loss attributable to noncontrolling interest | (11.8 | ) | — | — | (11.8 | ) | — | (11.8 | ) | |||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 324.5 | $ | 12.3 | $ | 12.2 | $ | 349.0 | $ | 125.3 | $ | 474.3 | ||||||||||||
Amounts attributable to FIS common stockholders | ||||||||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | $ | 395.1 | $ | 12.3 | $ | 12.2 | $ | 419.6 | $ | 122.6 | $ | 542.2 | ||||||||||||
Earnings (loss) from discontinued operations, net of tax (4) | (70.6 | ) | — | — | (70.6 | ) | 2.7 | (67.9 | ) | |||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 324.5 | $ | 12.3 | $ | 12.2 | $ | 349.0 | $ | 125.3 | $ | 474.3 | ||||||||||||
Net earnings (loss) per share — diluted from continuing operations attributable to FIS common stockholders* | $ | 1.33 | $ | 0.04 | $ | 0.04 | $ | 1.41 | $ | 0.41 | $ | 1.82 | ||||||||||||
Weighted average shares outstanding — diluted | 297.2 | 297.2 | 297.2 | 297.2 | 297.2 | 297.2 | ||||||||||||||||||
Effective tax rate | 32 | % | 32 | % | ||||||||||||||||||||
Supplemental information: | ||||||||||||||||||||||||
Depreciation and amortization | $ | 463.3 | (180.9 | ) | $ | 282.4 | ||||||||||||||||||
Stock compensation expense, excluding acceleration charges | $ | 51.5 | ||||||||||||||||||||||
Stock acceleration charges | 8.3 | |||||||||||||||||||||||
Total stock compensation expense | $ | 59.8 | ||||||||||||||||||||||
* Amounts may not sum due to rounding. See accompanying notes. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED (In millions, except per share data) |
|||||||||||||
Exhibit E (continued) | |||||||||||||
Three months ended September 30, 2011 | |||||||||||||
Purchase | |||||||||||||
Price | |||||||||||||
GAAP | Amort. (3) | Non-GAAP | |||||||||||
Processing and services revenue | $ | 1,398.2 | $ | — | $ | 1,398.2 | |||||||
Cost of revenues | 965.3 | (60.4 | ) | 904.9 | |||||||||
Gross profit | 432.9 | 60.4 | 493.3 | ||||||||||
Selling, general and administrative | 159.7 | — | 159.7 | ||||||||||
Operating income | 273.2 | 60.4 | 333.6 | ||||||||||
Other income (expense): | |||||||||||||
Interest income (expense), net | (60.5 | ) | — | (60.5 | ) | ||||||||
Other income (expense), net | (0.8 | ) | — | (0.8 | ) | ||||||||
Total other income (expense) | (61.3 | ) | — | (61.3 | ) | ||||||||
Earnings (loss) from continuing operations before income taxes | 211.9 | 60.4 | 272.3 | ||||||||||
Provision for income taxes | 64.6 | 18.3 | 82.9 | ||||||||||
Earnings (loss) from continuing operations, net of tax | 147.3 | 42.1 | 189.4 | ||||||||||
Earnings (loss) from discontinued operations, net of tax (4) | (7.1 | ) | 1.3 | (5.8 | ) | ||||||||
Net earnings (loss) | 140.2 | 43.4 | 183.6 | ||||||||||
Net (earnings) loss attributable to noncontrolling interest | (3.9 | ) | — | (3.9 | ) | ||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 136.3 | $ | 43.4 | $ | 179.7 | |||||||
Amounts attributable to FIS common stockholders | |||||||||||||
Earnings (loss) from continuing operations, net of tax | $ | 143.4 | $ | 42.1 | $ | 185.5 | |||||||
Earnings (loss) from discontinued operations, net of tax (4) | (7.1 | ) | 1.3 | (5.8 | ) | ||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 136.3 | $ | 43.4 | $ | 179.7 | |||||||
Net earnings (loss) per share — diluted from continuing operations attributable to FIS common stockholders* | $ | 0.47 | $ | 0.14 | $ | 0.60 | |||||||
Weighted average shares outstanding — diluted | 306.8 | 306.8 | 306.8 | ||||||||||
Effective tax rate | 30 | % | 30 | % | |||||||||
Supplemental information: | |||||||||||||
Depreciation and amortization | $ | 157.0 | (60.4 | ) | $ | 96.6 | |||||||
Stock compensation expense, excluding acceleration charges | $ | 14.9 | |||||||||||
Stock acceleration charges | — | ||||||||||||
Total stock compensation expense | $ | 14.9 | |||||||||||
* Amounts may not sum due to rounding. See accompanying notes. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED (In millions, except per share data) |
||||||||||||
Exhibit E (continued) | ||||||||||||
Nine months ended September 30, 2011 | ||||||||||||
Purchase | ||||||||||||
Price | ||||||||||||
GAAP | Amort. (3) | Non-GAAP | ||||||||||
Processing and services revenue | $ | 4,164.3 | $ | — | $ | 4,164.3 | ||||||
Cost of revenues | 2,931.0 | (182.6 | ) | 2,748.4 | ||||||||
Gross profit | 1,233.3 | 182.6 | 1,415.9 | |||||||||
Selling, general and administrative | 495.8 | — | 495.8 | |||||||||
Operating income | 737.5 | 182.6 | 920.1 | |||||||||
Other income (expense): | ||||||||||||
Interest income (expense), net | (194.3 | ) | — | (194.3 | ) | |||||||
Other income (expense), net | 2.3 | — | 2.3 | |||||||||
Total other income (expense) | (192.0 | ) | — | (192.0 | ) | |||||||
Earnings (loss) from continuing operations before income taxes | 545.5 | 182.6 | 728.1 | |||||||||
Provision for income taxes | 175.5 | 59.2 | 234.7 | |||||||||
Earnings (loss) from continuing operations, net of tax | 370.0 | 123.4 | 493.4 | |||||||||
Earnings (loss) from discontinued operations, net of tax (4) | (10.9 | ) | 4.0 | (6.9 | ) | |||||||
Net earnings (loss) | 359.1 | 127.4 | 486.5 | |||||||||
Net (earnings) loss attributable to noncontrolling interest | (6.5 | ) | — | (6.5 | ) | |||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 352.6 | $ | 127.4 | $ | 480.0 | ||||||
Amounts attributable to FIS common stockholders | ||||||||||||
Earnings (loss) from continuing operations, net of tax | $ | 363.5 | $ | 123.4 | $ | 486.9 | ||||||
Earnings (loss) from discontinued operations, net of tax (4) | (10.9 | ) | 4.0 | (6.9 | ) | |||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 352.6 | $ | 127.4 | $ | 480.0 | ||||||
Net earnings (loss) per share — diluted from continuing operations attributable to FIS common stockholders* | $ | 1.18 | $ | 0.40 | $ | 1.58 | ||||||
Weighted average shares outstanding — diluted | 308.8 | 308.8 | 308.8 | |||||||||
Effective tax rate | 32 | % | 32 | % | ||||||||
Supplemental information: | ||||||||||||
Depreciation and amortization | $ | 459.5 | (182.6 | ) | $ | 276.9 | ||||||
Stock compensation expense, excluding acceleration charges | $ | 46.0 | ||||||||||
Stock acceleration charges | — | |||||||||||
Total stock compensation expense | $ | 46.0 | ||||||||||
* Amounts may not sum due to rounding. See accompanying notes. |
SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED
(In millions)
Notes to Unaudited - Supplemental GAAP to Non-GAAP Reconciliation for the three and nine months ended September 30, 2012 and 2011.
The adjustments are as follows:
(1) Charges for accelerated vesting of certain stock option and
restricted stock grants as of
(2) This column represents the write-off of certain previously capitalized debt issuance costs and transaction expenses incurred as a result of the early pay down of certain debt and the refinancing of our credit facility in the first quarter of 2012.
(3) This column represents purchase price amortization expense on intangible assets acquired through various Company acquisitions.
(4) During the 2012 and 2011 periods, certain operations are classified
as discontinued. Reporting for discontinued operations classifies
revenues and expenses as one line item net of tax in the consolidated
statements of earnings. During the second quarter of 2012 we entered
into a definitive agreement to sell our Healthcare Benefit Solutions
Business and accordingly have classified its results as discontinued
operations. During the third quarter 2010, we determined that Fidelity
National Participacoes Ltda. ("Participacoes"), our item processing and
remittance services business in
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Healthcare Benefit Solutions Business | $ | (56.2 | ) | $ | 2.0 | $ | (47.8 | ) | $ | 7.3 | ||||||
Participacoes | (4.8 | ) | (9.1 | ) | (22.8 | ) | (18.2 | ) | ||||||||
Total discontinued operations | $ | (61.0 | ) | $ | (7.1 | ) | $ | (70.6 | ) | $ | (10.9 | ) |
Source:
Media Contact:
Ellyn Raftery, 904.438.6083
Chief Marketing
Officer
FIS Global Marketing and Communications
ellyn.raftery@fisglobal.com
or
Investor
Contact:
Mary Waggoner, 904.438.6282
Senior Vice President
FIS
Investor Relations
mary.waggoner@fisglobal.com