Georgia | 58-2606325 | |
(State or Other Jurisdiction of Incorporation or Organization) | (IRS Employer Identification Number) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition | ||||||||
Item 9.01. Financial Statements and Exhibits | ||||||||
SIGNATURE | ||||||||
EXHIBIT INDEX | ||||||||
EXHIBIT 99.1 |
99.1 | Fidelity National Information Services, Inc. Supplemental Financial Schedules |
* | As described in Item 2.02 above of this Current Report, this exhibit is furnished and not filed with this Current Report. |
Fidelity National Information Services, Inc. |
||||
Date: September 5, 2008 | By: | /s/ George P. Scanlon | ||
Name: | George P. Scanlon | |||
Title: | Executive Vice
President and Chief Financial Officer |
|||
Exhibit | Description | |
99.1
|
Fidelity National Information Services, Inc. Supplemental Financial Information |
* | As described in Item 2.02 above of this Current Report, this exhibit is furnished and not filed with this Current Report. |
Exhibit A.
|
FIS Supplemental GAAP to Non-GAAP Reconciliation Unaudited for the Full Year 2007 and the Quarters Ended March 31, June 30, September 30 and December 31, 2007 and March 31, and June 30, 2008 |
1
GAAP | M&A | Non-GAAP | ||||||||||||||||||||||||||||||||||||||
Twelve Months | Restructuring | Corporate | Gain | Twelve Months | ||||||||||||||||||||||||||||||||||||
Ended | and | Costs | LPS | On Sale | Interest | Debt | Purchase | Ended | ||||||||||||||||||||||||||||||||
December 31, 2007 | Integration | Non-Disc | Spin | Covansys | Expense | Restructure | Price | December 31, 2007 | ||||||||||||||||||||||||||||||||
(Unaudited) | Costs(1) | Ops(2) | Costs(3) | Stock(4) | Allocation(5) | Charge(6) | Subtotal | Amortization(7) | (Unaudited) | |||||||||||||||||||||||||||||||
Processing and services revenue |
$ | 2,950,109 | $ | | $ | | $ | | $ | | $ | | $ | | $ | 2,950,109 | $ | | $ | 2,950,109 | ||||||||||||||||||||
Cost of revenues |
2,277,161 | (22,289 | ) | | | | | | 2,254,872 | (124,243 | ) | 2,130,629 | ||||||||||||||||||||||||||||
Gross profit |
672,948 | 22,289 | | | | | | 695,237 | 124,243 | 819,480 | ||||||||||||||||||||||||||||||
Selling, general and administrative |
302,888 | (5,975 | ) | (22,056 | ) | (500 | ) | | | | 274,357 | | 274,357 | |||||||||||||||||||||||||||
Research and development costs |
70,378 | | | | | | | 70,378 | | 70,378 | ||||||||||||||||||||||||||||||
Operating income |
299,682 | 28,264 | 22,056 | 500 | | | | 350,502 | 124,243 | 474,745 | ||||||||||||||||||||||||||||||
Other income (expense): |
||||||||||||||||||||||||||||||||||||||||
Interest income |
3,035 | | | | | | | 3,035 | | 3,035 | ||||||||||||||||||||||||||||||
Interest expense |
(193,233 | ) | | | | | 55,800 | 27,164 | (110,269 | ) | | (110,269 | ) | |||||||||||||||||||||||||||
Gain on sale of Covansys stock |
274,488 | | | | (274,488 | ) | | | | | | |||||||||||||||||||||||||||||
Other income, net |
15,734 | (14,846 | ) | | | | | | 888 | | 888 | |||||||||||||||||||||||||||||
Total other income (expense) |
100,024 | (14,846 | ) | | | (274,488 | ) | 55,800 | 27,164 | (106,346 | ) | | (106,346 | ) | ||||||||||||||||||||||||||
Earnings before income taxes, equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
399,706 | 13,418 | 22,056 | 500 | (274,488 | ) | 55,800 | 27,164 | 244,156 | 124,243 | 368,399 | |||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
140,884 | 4,972 | 8,337 | 185 | (101,561 | ) | 21,584 | 10,105 | 84,506 | 44,635 | 129,141 | |||||||||||||||||||||||||||||
Earnings before equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
258,822 | 8,446 | 13,719 | 315 | (172,927 | ) | 34,216 | 17,059 | 159,650 | 79,608 | 239,258 | |||||||||||||||||||||||||||||
Equity in earnings (losses) of unconsolidated entities |
2,825 | | | | | | | 2,825 | | 2,825 | ||||||||||||||||||||||||||||||
Minority interest income (expense) |
50 | | | | | | | 50 | | 50 | ||||||||||||||||||||||||||||||
Net earnings from continuing operations |
$ | 261,697 | $ | 8,446 | $ | 13,719 | $ | 315 | $ | (172,927 | ) | $ | 34,216 | $ | 17,059 | $ | 162,525 | $ | 79,608 | $ | 242,133 | |||||||||||||||||||
Net earnings per share diluted from continuing operations * |
$ | 1.33 | $ | 0.04 | $ | 0.07 | $ | 0.00 | $ | (0.88 | ) | $ | 0.17 | $ | 0.09 | $ | 0.83 | $ | 0.41 | $ | 1.23 | |||||||||||||||||||
Weighted average shares outstanding diluted |
196,546 | 196,546 | 196,546 | 196,546 | 196,546 | 196,546 | 196,546 | 196,546 | 196,546 | 196,546 | ||||||||||||||||||||||||||||||
Depreciation and amortization from continuing operations |
$ | 373,705 | $ | (124,243 | ) | $ | 249,462 | |||||||||||||||||||||||||||||||||
* | Amounts may not sum due to rounding. |
2
GAAP | M&A | Non-GAAP | ||||||||||||||||||||||||||||||
Three Months | Restructuring | Corporate | Three Months | |||||||||||||||||||||||||||||
Ended | and | Costs | Interest | Debt | Purchase | Ended | ||||||||||||||||||||||||||
March 31, 2007 | Integration | Non-Disc | Expense | Restructure | Price | March 31, 2007 | ||||||||||||||||||||||||||
(Unaudited) | Costs(1) | Ops(2) | Allocation(5) | Charge(6) | Subtotal | Amortization(7) | (Unaudited) | |||||||||||||||||||||||||
Processing and services revenue |
$ | 671,252 | | | | | $ | 671,252 | | $ | 671,252 | |||||||||||||||||||||
Cost of revenues |
521,196 | (4,961 | ) | | | | 516,235 | (29,253 | ) | 486,982 | ||||||||||||||||||||||
Gross profit |
150,056 | 4,961 | | | | 155,017 | 29,253 | 184,270 | ||||||||||||||||||||||||
Selling, general and administrative |
69,557 | | (6,219 | ) | | | 63,338 | | 63,338 | |||||||||||||||||||||||
Research and development costs |
17,518 | | | | | 17,518 | | 17,518 | ||||||||||||||||||||||||
Operating income |
62,981 | 4,961 | 6,219 | | | 74,161 | 29,253 | 103,414 | ||||||||||||||||||||||||
Other income (expense): |
||||||||||||||||||||||||||||||||
Interest income |
209 | | | | | 209 | | 209 | ||||||||||||||||||||||||
Interest expense |
(72,073 | ) | | | 19,729 | 27,164 | (25,180 | ) | | (25,180 | ) | |||||||||||||||||||||
Gain on sale of Covansys stock |
| | | | | | | | ||||||||||||||||||||||||
Other income, net |
92 | | | | | 92 | | 92 | ||||||||||||||||||||||||
Total other income (expense) |
(71,772 | ) | | | 19,729 | 27,164 | (24,879 | ) | | (24,879 | ) | |||||||||||||||||||||
Earnings before income taxes, equity in (losses) earnings of
unconsolidated entities,
minority interest, and
discontinues
operations |
(8,791 | ) | 4,961 | 6,219 | 19,729 | 27,164 | 49,282 | 29,253 | 78,535 | |||||||||||||||||||||||
Provision (benefit) for income taxes |
(4,720 | ) | 1,845 | 2,351 | 7,632 | 10,105 | 17,213 | 10,368 | 27,581 | |||||||||||||||||||||||
Earnings
before equity in (losses) earnings of
unconsolidated entities,
minority interest, and
discontinues
operations |
(4,071 | ) | 3,116 | 3,868 | 12,097 | 17,059 | 32,069 | 18,885 | 50,954 | |||||||||||||||||||||||
Equity in earnings (losses) of unconsolidated entities |
1,408 | | | | | 1,408 | | 1,408 | ||||||||||||||||||||||||
Minority interest income (expense) |
339 | | | | | 339 | | 339 | ||||||||||||||||||||||||
Net earnings from continuing operations |
$ | (2,324 | ) | $ | 3,116 | $ | 3,868 | $ | 12,097 | $ | 17,059 | $ | 33,816 | $ | 18,885 | $ | 52,701 | |||||||||||||||
Net earnings per share diluted from continuing operations * |
$ | (0.01 | ) | $ | 0.02 | $ | 0.02 | $ | 0.06 | $ | 0.09 | $ | 0.17 | $ | 0.10 | $ | 0.27 | |||||||||||||||
Weighted average shares outstanding diluted |
195,807 | 195,807 | 195,807 | 195,807 | 195,807 | 195,807 | 195,807 | 195,807 | ||||||||||||||||||||||||
Depreciation and amortization from continuing operations |
$ | 82,203 | $ | (29,253 | ) | $ | 52,950 | |||||||||||||||||||||||||
* | Amounts may not sum due to rounding. |
3
GAAP | M&A | Non-GAAP | ||||||||||||||||||||||||||||||
Three Months | Restructuring | Corporate | Gain | Three Months | ||||||||||||||||||||||||||||
Ended | and | Costs | On Sale | Interest | Purchase | Ended | ||||||||||||||||||||||||||
June 30, 2007 | Integration | Non-Disc | Covansys | Expense | Price | June 30, 2007 | ||||||||||||||||||||||||||
(Unaudited) | Costs(1) | Ops(2) | Stock(4) | Allocation(5) | Subtotal | Amortization(7) | (Unaudited) | |||||||||||||||||||||||||
Processing and services revenue |
$ | 701,630 | | | | | $ | 701,630 | | $ | 701,630 | |||||||||||||||||||||
Cost of revenues |
540,269 | (2,195 | ) | | | | 538,074 | (27,041 | ) | 511,033 | ||||||||||||||||||||||
Gross profit |
161,361 | 2,195 | | | | 163,556 | 27,041 | 190,597 | ||||||||||||||||||||||||
Selling, general and administrative |
74,668 | | (6,697 | ) | | | 67,971 | | 67,971 | |||||||||||||||||||||||
Research and development costs |
14,905 | | | | | 14,905 | | 14,905 | ||||||||||||||||||||||||
Operating income |
71,788 | 2,195 | 6,697 | | | 80,680 | 27,041 | 107,721 | ||||||||||||||||||||||||
Other income (expense): |
||||||||||||||||||||||||||||||||
Interest income |
165 | | | | | 165 | | 165 | ||||||||||||||||||||||||
Interest expense |
(42,934 | ) | | | | 19,949 | (22,985 | ) | | (22,985 | ) | |||||||||||||||||||||
Gain on sale of Covansys stock |
92,044 | | | (92,044 | ) | | | | | |||||||||||||||||||||||
Other income, net |
1,336 | | | | | 1,336 | | 1,336 | ||||||||||||||||||||||||
Total other income (expense) |
50,611 | | | (92,044 | ) | 19,949 | (21,484 | ) | | (21,484 | ) | |||||||||||||||||||||
Earnings before income taxes, equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
122,399 | 2,195 | 6,697 | (92,044 | ) | 19,949 | 59,196 | 27,041 | 86,237 | |||||||||||||||||||||||
Provision (benefit) for income taxes |
43,284 | 810 | 2,532 | (34,056 | ) | 7,716 | 20,286 | 9,463 | 29,749 | |||||||||||||||||||||||
Earnings before equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
79,115 | 1,385 | 4,165 | (57,988 | ) | 12,233 | 38,910 | 17,578 | 56,488 | |||||||||||||||||||||||
Equity in earnings (losses) of unconsolidated entities |
1,330 | | | | | 1,330 | | 1,330 | ||||||||||||||||||||||||
Minority interest income (expense) |
(11 | ) | | | | | (11 | ) | | (11 | ) | |||||||||||||||||||||
Net earnings from continuing operations |
$ | 80,434 | $ | 1,385 | $ | 4,165 | $ | (57,988 | ) | $ | 12,233 | $ | 40,229 | $ | 17,578 | $ | 57,807 | |||||||||||||||
Net earnings per share diluted from continuing operations * |
$ | 0.41 | $ | 0.01 | $ | 0.02 | $ | (0.29 | ) | $ | 0.06 | $ | 0.20 | $ | 0.09 | $ | 0.29 | |||||||||||||||
Weighted average shares outstanding diluted |
196,977 | 196,977 | 196,977 | 196,977 | 196,977 | 196,977 | 196,977 | 196,977 | ||||||||||||||||||||||||
Depreciation and amortization from continuing operations |
$ | 85,642 | $ | (27,041 | ) | $ | 58,601 | |||||||||||||||||||||||||
* | Amounts may not sum due to rounding |
4
GAAP | M&A | Non-GAAP | ||||||||||||||||||||||||||||||
Three Months | Restructuring | Corporate | Gain | Three Months | ||||||||||||||||||||||||||||
Ended | and | Costs | On Sale | Interest | Purchase | Ended | ||||||||||||||||||||||||||
September 30, 2007 | Integration | Non-Disc | Covansys | Expense | Price | September 30, 2007 | ||||||||||||||||||||||||||
(Unaudited) | Costs(1) | Ops(2) | Stock(4) | Allocation(5) | Subtotal | Amortization(7) | (Unaudited) | |||||||||||||||||||||||||
Processing and services revenue |
$ | 712,812 | | | | | $ | 712,812 | | $ | 712,812 | |||||||||||||||||||||
Cost of revenues |
562,998 | (15,133 | ) | | | | 547,865 | (29,574 | ) | 518,291 | ||||||||||||||||||||||
Gross profit |
149,814 | 15,133 | | | | 164,947 | 29,574 | 194,521 | ||||||||||||||||||||||||
Selling, general and administrative |
72,387 | (4,322 | ) | (5,697 | ) | | | 62,368 | | 62,368 | ||||||||||||||||||||||
Research and development costs |
17,579 | | | | | 17,579 | | 17,579 | ||||||||||||||||||||||||
Operating income |
59,848 | 19,455 | 5,697 | | | 85,000 | 29,574 | 114,574 | ||||||||||||||||||||||||
Other income (expense): |
||||||||||||||||||||||||||||||||
Interest income |
719 | | | | | 719 | | 719 | ||||||||||||||||||||||||
Interest expense |
(37,856 | ) | | | | 16,122 | (21,734 | ) | | (21,734 | ) | |||||||||||||||||||||
Gain on sale of Covansys stock |
182,444 | | | (182,444 | ) | | | | | |||||||||||||||||||||||
Other income, net |
3,327 | (2,781 | ) | | | | 546 | | 546 | |||||||||||||||||||||||
Total other income (expense) |
148,634 | (2,781 | ) | | (182,444 | ) | 16,122 | (20,469 | ) | | (20,469 | ) | ||||||||||||||||||||
Earnings before income taxes, equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
208,482 | 16,674 | 5,697 | (182,444 | ) | 16,122 | 64,531 | 29,574 | 94,105 | |||||||||||||||||||||||
Provision (benefit) for income taxes |
75,238 | 6,169 | 2,153 | (67,505 | ) | 6,236 | 22,291 | 10,536 | 32,827 | |||||||||||||||||||||||
Earnings
before equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
133,244 | 10,505 | 3,544 | (114,939 | ) | 9,886 | 42,240 | 19,038 | 61,278 | |||||||||||||||||||||||
Equity in earnings (losses) of unconsolidated entities |
86 | | | | | 86 | | 86 | ||||||||||||||||||||||||
Minority interest income (expense) |
41 | | | | | 41 | | 41 | ||||||||||||||||||||||||
Net earnings from continuing operations |
$ | 133,371 | $ | 10,505 | $ | 3,544 | $ | (114,939 | ) | $ | 9,886 | $ | 42,367 | $ | 19,038 | $ | 61,405 | |||||||||||||||
Net earnings per share diluted from continuing operations * |
$ | 0.68 | $ | 0.05 | $ | 0.02 | $ | (0.58 | ) | $ | 0.05 | $ | 0.22 | $ | 0.10 | $ | 0.31 | |||||||||||||||
Weighted average shares outstanding diluted |
196,649 | 196,649 | 196,649 | 196,649 | 196,649 | 196,649 | 196,649 | 196,649 | ||||||||||||||||||||||||
Depreciation and amortization from continuing operations |
$ | 93,973 | $ | (29,574 | ) | $ | 64,399 | |||||||||||||||||||||||||
* | Amounts may not sum due to rounding. |
5
GAAP | M&A | Non-GAAP | ||||||||||||||||||||||||||
Three Months | Restructuring | Corporate | Three Months | |||||||||||||||||||||||||
Ended | and | Costs | LPS | Purchase | Ended | |||||||||||||||||||||||
December 31, 2007 | Integration | Non-Disc | Spin | Price | December 31, 2007 | |||||||||||||||||||||||
(Unaudited) | Costs(1) | Ops(2) | Costs(3) | Subtotal | Amortization(7) | (Unaudited) | ||||||||||||||||||||||
Processing and services revenue |
$ | 864,415 | | | | $ | 864,415 | | $ | 864,415 | ||||||||||||||||||
Cost of revenues |
652,698 | | | | 652,698 | (38,375 | ) | 614,323 | ||||||||||||||||||||
Gross profit |
211,717 | | | | 211,717 | 38,375 | 250,092 | |||||||||||||||||||||
Selling, general and administrative |
86,276 | (1,653 | ) | (3,443 | ) | (500 | ) | 80,680 | | 80,680 | ||||||||||||||||||
Research and development costs |
20,376 | | | | 20,376 | | 20,376 | |||||||||||||||||||||
Operating income |
105,065 | 1,653 | 3,443 | 500 | 110,661 | 38,375 | 149,036 | |||||||||||||||||||||
Other income (expense): |
||||||||||||||||||||||||||||
Interest income |
1,942 | | | | 1,942 | | 1,942 | |||||||||||||||||||||
Interest expense |
(40,370 | ) | | | | (40,370 | ) | | (40,370 | ) | ||||||||||||||||||
Gain on sale of Covansys stock |
| | | | | | | |||||||||||||||||||||
Other income, net |
10,979 | (12,065 | ) | | | (1,086 | ) | | (1,086 | ) | ||||||||||||||||||
Total other income (expense) |
(27,449 | ) | (12,065 | ) | | | (39,514 | ) | | (39,514 | ) | |||||||||||||||||
Earnings before income taxes, equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
77,616 | (10,412 | ) | 3,443 | 500 | 71,147 | 38,375 | 109,522 | ||||||||||||||||||||
Provision (benefit) for income taxes |
27,082 | (3,852 | ) | 1,301 | 185 | 24,716 | 14,268 | 38,984 | ||||||||||||||||||||
Earnings before equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
50,534 | (6,560 | ) | 2,142 | 315 | 46,431 | 24,107 | 70,538 | ||||||||||||||||||||
Equity in earnings (losses) of unconsolidated entities |
1 | | | | 1 | | 1 | |||||||||||||||||||||
Minority interest income (expense) |
(319 | ) | | | | (319 | ) | | (319 | ) | ||||||||||||||||||
Net earnings from continuing operations |
$ | 50,216 | $ | (6,560 | ) | $ | 2,142 | $ | 315 | $ | 46,113 | $ | 24,107 | $ | 70,220 | |||||||||||||
Net earnings per share diluted from continuing operations * |
$ | 0.26 | $ | (0.03 | ) | $ | 0.01 | $ | 0.00 | $ | 0.23 | $ | 0.12 | $ | 0.36 | |||||||||||||
Weighted average shares outstanding diluted |
196,741 | 196,741 | 196,741 | 196,741 | 196,741 | 196,741 | 196,741 | |||||||||||||||||||||
Depreciation and amortization from continuing operations |
$ | 111,887 | $ | (38,375 | ) | $ | 73,512 | |||||||||||||||||||||
* | Amounts may not sum due to rounding. |
6
GAAP | M&A | Non-GAAP | ||||||||||||||||||||||||||
Three Months | Restructuring | Corporate | Three Months | |||||||||||||||||||||||||
Ended | and | Costs | LPS | Purchase | Ended | |||||||||||||||||||||||
March 31, 2008 | Integration | Non-Disc | Spin | Price | March 31, 2008 | |||||||||||||||||||||||
(Unaudited) | Costs(1) | Ops(2) | Costs(3) | Subtotal | Amortization(7) | (Unaudited) | ||||||||||||||||||||||
Processing and services revenue |
$ | 838,223 | | | | $ | 838,223 | | $ | 838,223 | ||||||||||||||||||
Cost of revenues |
648,268 | | | | 648,268 | (36,500 | ) | 611,768 | ||||||||||||||||||||
Gross profit |
189,955 | | | | 189,955 | 36,500 | 226,455 | |||||||||||||||||||||
Selling, general and administrative |
116,192 | (14,970 | ) | (9,025 | ) | (2,858 | ) | 89,339 | | 89,339 | ||||||||||||||||||
Research and development costs |
18,283 | | | | 18,283 | | 18,283 | |||||||||||||||||||||
Operating income |
55,480 | 14,970 | 9,025 | 2,858 | 82,333 | 36,500 | 118,833 | |||||||||||||||||||||
Other income (expense): |
||||||||||||||||||||||||||||
Interest income |
2,758 | | | | 2,758 | | 2,758 | |||||||||||||||||||||
Interest expense |
(39,577 | ) | | | | (39,577 | ) | | (39,577 | ) | ||||||||||||||||||
Other income, net |
(441 | ) | | | | (441 | ) | | (441 | ) | ||||||||||||||||||
Total other income (expense) |
(37,260 | ) | | | | (37,260 | ) | | (37,260 | ) | ||||||||||||||||||
Earnings before income taxes, equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
18,220 | 14,970 | 9,025 | 2,858 | 45,073 | 36,500 | 81,573 | |||||||||||||||||||||
Provision (benefit) for income taxes |
4,608 | 5,479 | 2,787 | 1,046 | 13,920 | 12,918 | 26,838 | |||||||||||||||||||||
Earnings before equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
13,612 | 9,491 | 6,238 | 1,812 | 31,153 | 23,582 | 54,735 | |||||||||||||||||||||
Equity in earnings (losses) of unconsolidated entities |
| | | | | | | |||||||||||||||||||||
Minority interest |
190 | | | | 190 | | 190 | |||||||||||||||||||||
Net earnings from continuing operations |
$ | 13,802 | $ | 9,491 | $ | 6,238 | $ | 1,812 | $ | 31,343 | $ | 23,582 | $ | 54,925 | ||||||||||||||
Net earnings per share diluted from continuing operations * |
$ | 0.07 | $ | 0.05 | $ | 0.03 | $ | 0.01 | $ | 0.16 | $ | 0.12 | $ | 0.28 | ||||||||||||||
Weighted average shares outstanding diluted |
196,537 | 196,537 | 196,537 | 196,537 | 196,537 | 196,537 | 196,537 | |||||||||||||||||||||
Depreciation and amortization from continuing operations |
$ | 101,971 | $ | (36,500 | ) | $ | 65,471 | |||||||||||||||||||||
* | Amounts may not sum due to rounding. |
7
GAAP | M&A | Non-GAAP | ||||||||||||||||||||||||||
Three Months | Restructuring | Corporate | Three Months | |||||||||||||||||||||||||
Ended | and | Costs | LPS | Purchase | Ended | |||||||||||||||||||||||
June 30, 2008 | Integration | Non-Disc | Spin | Price | June 30, 2008 | |||||||||||||||||||||||
(Unaudited) | Costs(1) | Ops(2) | Costs(3) | Subtotal | Amortization(7) | (Unaudited) | ||||||||||||||||||||||
Processing and services revenue |
$ | 878,653 | | | | $ | 878,653 | | $ | 878,653 | ||||||||||||||||||
Cost of revenues |
674,032 | (23,950 | ) | | | 650,082 | (35,459 | ) | 614,623 | |||||||||||||||||||
Gross profit |
204,621 | 23,950 | | | 228,571 | 35,459 | 264,030 | |||||||||||||||||||||
Selling, general and administrative |
122,223 | (5,121 | ) | (9,093 | ) | (5,582 | ) | 102,427 | | 102,427 | ||||||||||||||||||
Research and development costs |
19,357 | | | | 19,357 | | 19,357 | |||||||||||||||||||||
Operating income |
63,041 | 29,071 | 9,093 | 5,582 | 106,787 | 35,459 | 142,246 | |||||||||||||||||||||
Other income (expense): |
||||||||||||||||||||||||||||
Interest income |
1,637 | | | | 1,637 | | 1,637 | |||||||||||||||||||||
Interest expense |
(44,441 | ) | 2,722 | | | (41,719 | ) | | (41,719 | ) | ||||||||||||||||||
Other income, net |
2,224 | | | | 2,224 | | 2,224 | |||||||||||||||||||||
Total other income (expense) |
(40,580 | ) | 2,722 | | | (37,858 | ) | | (37,858 | ) | ||||||||||||||||||
Earnings before income taxes, equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
22,461 | 31,793 | 9,093 | 5,582 | 68,929 | 35,459 | 104,388 | |||||||||||||||||||||
Provision (benefit) for income taxes |
4,802 | 11,255 | 2,751 | 1,976 | 20,784 | 12,360 | 33,144 | |||||||||||||||||||||
Earnings before equity in (losses) earnings of
unconsolidated entities, minority interest, and discontinues
operations |
17,659 | 20,538 | 6,342 | 3,606 | 48,145 | 23,099 | 71,244 | |||||||||||||||||||||
Equity in earnings (losses) of unconsolidated entities |
(157 | ) | | | | (157 | ) | | (157 | ) | ||||||||||||||||||
Minority interest |
(306 | ) | | | | (306 | ) | | (306 | ) | ||||||||||||||||||
Net earnings from continuing operations |
$ | 17,196 | $ | 20,538 | $ | 6,342 | $ | 3,606 | $ | 47,682 | $ | 23,099 | $ | 70,781 | ||||||||||||||
Net earnings per share diluted from continuing operations * |
$ | 0.09 | $ | 0.11 | $ | 0.03 | $ | 0.02 | $ | 0.25 | $ | 0.12 | $ | 0.36 | ||||||||||||||
Weighted average shares outstanding diluted |
194,448 | 194,448 | 194,448 | 194,448 | 194,448 | 194,448 | 194,448 | |||||||||||||||||||||
Depreciation and amortization from continuing operations |
$ | 96,473 | $ | (35,459 | ) | $ | 61,014 | |||||||||||||||||||||
* | Amounts may not sum due to rounding. |
8
(1) | This column represents charges for restructuring and integration costs relating to merger and acquisition activities as previously disclosed in our earnings releases. |
(2) | This column represents corporate costs attributable to LPS as previously reported in our investor package furnished on form 8-K on May 28, 2008. These amounts are not allocable to discontinued operations under U.S. Generally Accepted Accounting Principles. |
(3) | This column represents incremental transaction costs incurred by the Company directly related to the LPS spin-off. |
(4) | This column represents a gain on sale of investment in Covansys to a third party recorded in the second and third quarters of 2007. |
(5) | This column represents the allocation of interest expense for the periods presented, as if the debt retired in conjunction with the LPS spin-off had occurred on January 1, 2007, as previously reported in our investor package furnished on form 8-K on May 28, 2008. |
(6) | This column represents debt restructuring charges recorded in the first quarter of 2007, to write-off capitalized unamortized debt issuance costs. |
(7) | This column represents purchase price amortization expense related to intangibles assets acquired through various Company acquisitions. |
9