Georgia | 37-1490331 | |
(State or Other Jurisdiction of Incorporation or Organization) | (IRS Employer Identification Number) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: | ||
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)) |
Exhibit | Description | |
99.1 | Press release announcing Fidelity National Information Services, Inc. reports fourth quarter 2011 earnings. | |
99.2 | Press release announcing increase in quarterly dividend and share repurchase authorization. |
Fidelity National Information Services, Inc. | ||||
Date February 13, 2012 | By: | /s/ Michael D. Hayford | ||
Name: | Michael D. Hayford | |||
Title: | Corporate Executive Vice President and Chief Financial Officer | |||
Fidelity National Information Services, Inc. | ||||
Date February 13, 2012 | By: | /s/ James W. Woodall | ||
Name: | James W. Woodall | |||
Title: | Senior Vice President and Chief Accounting Officer | |||
Exhibit | Description | |
99.1 | Press release announcing Fidelity National Information Services, Inc. reports fourth quarter 2011 earnings. | |
99.2 | Press release announcing increase in quarterly dividend and share repurchase authorization. |
• | Full year revenue of $5.7 billion; organic growth of 5.2% |
• | International Solutions full year revenue of $1.2 billion, organic growth of 21.7% |
• | Adjusted EPS of $2.27 for the year, up 12.4% |
• | Free cash flow of $871 million for the year |
• | $399 million in share repurchases for the year; 5% of total shares outstanding |
• | Financial Solutions: |
• | Payment Solutions: |
• | International Solutions: |
• | Corporate/Other: |
• | 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 |
• | 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 substantial 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 future events; |
• | 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, 2010 and other filings with the SEC. |
Marcia Danzeisen, 904.438.6083 | Mary Waggoner, 904.438.6282 | |
Senior Vice President | Senior Vice President | |
FIS Global Marketing and Communications | FIS Investor Relations | |
marcia.danzeisen@fisglobal.com | mary.waggoner@fisglobal.com |
Exhibit A | Consolidated Statements of Earnings - Unaudited for the three months and years ended December 31, 2011 and 2010 |
Exhibit B | Consolidated Balance Sheets - Unaudited as of December 31, 2011 and 2010 |
Exhibit C | Consolidated Statements of Cash Flows - Unaudited for the years ended December 31, 2011 and 2010 |
Exhibit D | Supplemental Non-GAAP Financial Information - Unaudited for the three months and years ended December 31, 2011 and 2010 |
Exhibit E | Supplemental GAAP to Non-GAAP Reconciliation - Unaudited for the three months and years ended December 31, 2011 and 2010 |
Exhibit A | |||||||||||||||
Three months ended December 31, | Years ended December 31, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Processing and services revenues | $ | 1,494.4 | $ | 1,396.3 | $ | 5,745.7 | $ | 5,269.5 | |||||||
Cost of revenues | 1,010.2 | 956.8 | 3,998.0 | 3,637.7 | |||||||||||
Gross profit | 484.2 | 439.5 | 1,747.7 | 1,631.8 | |||||||||||
Selling, general and administrative expenses | 157.5 | 186.0 | 671.8 | 675.8 | |||||||||||
Impairment charges | 9.1 | — | 9.1 | 154.9 | |||||||||||
Operating income | 317.6 | 253.5 | 1,066.8 | 801.1 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense, net | (64.5 | ) | (64.9 | ) | (258.8 | ) | (173.3 | ) | |||||||
Other income (expense), net | (66.1 | ) | (11.5 | ) | (63.7 | ) | (11.5 | ) | |||||||
Total other income (expense) | (130.6 | ) | (76.4 | ) | (322.5 | ) | (184.8 | ) | |||||||
Earnings from continuing operations before income taxes | 187.0 | 177.1 | 744.3 | 616.3 | |||||||||||
Provision for income taxes | 59.0 | 54.1 | 239.0 | 215.3 | |||||||||||
Earnings from continuing operations, net of tax | 128.0 | 123.0 | 505.3 | 401.0 | |||||||||||
Earnings (loss) from discontinued operations, net of tax | (6.0 | ) | (10.7 | ) | (24.2 | ) | (43.1 | ) | |||||||
Net earnings | 122.0 | 112.3 | 481.1 | 357.9 | |||||||||||
Net (earnings) loss attributable to noncontrolling interest | (5.0 | ) | (1.7 | ) | (11.5 | ) | 46.6 | ||||||||
Net earnings attributable to FIS common stockholders | $ | 117.0 | $ | 110.6 | $ | 469.6 | $ | 404.5 | |||||||
Net earnings per share-basic from continuing operations attributable to FIS common stockholders * | $ | 0.41 | $ | 0.41 | $ | 1.64 | $ | 1.30 | |||||||
Net earnings (loss) per share-basic from discontinued operations attributable to FIS common stockholders* | (0.02 | ) | (0.04 | ) | (0.08 | ) | (0.12 | ) | |||||||
Net earnings per share-basic attributable to FIS common stockholders * | $ | 0.39 | $ | 0.37 | $ | 1.56 | $ | 1.17 | |||||||
Weighted average shares outstanding-basic | 296.6 | 299.3 | 300.6 | 345.1 | |||||||||||
Net earnings per share-diluted from continuing operations attributable to FIS common stockholders * | $ | 0.41 | $ | 0.40 | $ | 1.61 | $ | 1.27 | |||||||
Net earnings (loss) per share-diluted from discontinued operations attributable to FIS common stockholders * | (0.02 | ) | (0.04 | ) | (0.08 | ) | (0.12 | ) | |||||||
Net earnings per share-diluted attributable to FIS common stockholders * | $ | 0.39 | $ | 0.36 | $ | 1.53 | $ | 1.15 | |||||||
Weighted average shares outstanding-diluted | 301.3 | 305.4 | 307.0 | 352.0 | |||||||||||
Amounts attributable to FIS common stockholders: | |||||||||||||||
Earnings from continuing operations, net of tax | $ | 123.0 | $ | 121.3 | $ | 493.8 | $ | 447.6 | |||||||
Earnings (loss) from discontinued operations, net of tax | (6.0 | ) | (10.7 | ) | (24.2 | ) | (43.1 | ) | |||||||
Net earnings attributable to FIS common stockholders | $ | 117.0 | $ | 110.6 | $ | 469.6 | $ | 404.5 |
Exhibit B | |||||||
December 31, | |||||||
2011 | 2010 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 415.5 | $ | 338.0 | |||
Settlement deposits | 43.9 | 35.9 | |||||
Trade receivables, net | 858.5 | 839.4 | |||||
Settlement receivables | 78.1 | 157.3 | |||||
Other receivables | 40.1 | 38.7 | |||||
Due from related parties | 56.9 | 50.2 | |||||
Prepaid expenses and other current assets | 117.1 | 138.0 | |||||
Deferred income taxes | 72.6 | 58.1 | |||||
Assets held for sale | — | 17.4 | |||||
Total current assets | 1,682.7 | 1,673.0 | |||||
Property and equipment, net | 414.5 | 390.0 | |||||
Goodwill | 8,542.8 | 8,550.0 | |||||
Intangible assets, net | 1,903.3 | 2,202.9 | |||||
Computer software, net | 881.5 | 909.0 | |||||
Deferred contract costs | 246.4 | 254.2 | |||||
Other noncurrent assets | 177.1 | 197.2 | |||||
Total assets | $ | 13,848.3 | $ | 14,176.3 | |||
Liabilities and Equity | |||||||
Current liabilities: | |||||||
Accounts payable and accrued liabilities | $ | 641.5 | $ | 591.8 | |||
Due to Brazilian venture partner | 36.5 | — | |||||
Settlement payables | 141.2 | 140.6 | |||||
Current portion of long-term debt | 259.2 | 256.9 | |||||
Deferred revenues | 276.5 | 268.6 | |||||
Liabilities held for sale | — | 42.5 | |||||
Total current liabilities | 1,354.9 | 1,300.4 | |||||
Deferred revenues | 55.9 | 86.3 | |||||
Deferred income taxes | 872.5 | 859.3 | |||||
Long-term debt, excluding current portion | 4,550.6 | 4,935.2 | |||||
Due to Brazilian venture partner | 50.6 | 85.7 | |||||
Other long-term liabilities | 312.6 | 347.8 | |||||
Total liabilities | 7,197.1 | 7,614.7 | |||||
Equity: | |||||||
FIS stockholders’ equity: | |||||||
Preferred stock $0.01 par value | — | — | |||||
Common stock $0.01 par value | 3.8 | 3.8 | |||||
Additional paid in capital | 7,224.7 | 7,199.7 | |||||
Retained earnings | 1,880.4 | 1,471.2 | |||||
Accumulated other comprehensive earnings | 36.3 | 87.9 | |||||
Treasury stock | (2,642.2 | ) | (2,359.4 | ) | |||
Total FIS stockholders’ equity | 6,503.0 | 6,403.2 | |||||
Noncontrolling interest | 148.2 | 158.4 | |||||
Total equity | 6,651.2 | 6,561.6 | |||||
Total liabilities and equity | $ | 13,848.3 | $ | 14,176.3 |
Exhibit C | |||||||
Years ended December 31, | |||||||
2011 | 2010 | ||||||
Cash flows from operating activities: | |||||||
Net earnings | $ | 481.1 | $ | 357.9 | |||
Adjustment to reconcile net earnings to net cash provided by operating activities: | |||||||
Depreciation and amortization | 637.2 | 619.5 | |||||
Amortization of debt issue costs | 38.2 | 13.7 | |||||
Asset impairment charges | 43.1 | 197.3 | |||||
Gain on note forgiveness | — | (19.4 | ) | ||||
Stock-based compensation | 64.7 | 58.7 | |||||
Deferred income taxes | 1.2 | (55.7 | ) | ||||
Excess income tax benefit from exercise of stock options | (7.5 | ) | (22.3 | ) | |||
Other operating activities, net | 3.8 | (1.7 | ) | ||||
Net changes in assets and liabilities, net of effects from acquisitions: | |||||||
Trade receivables | (31.0 | ) | (21.3 | ) | |||
Settlement activity | 71.9 | (61.8 | ) | ||||
Prepaid expenses and other assets | 0.3 | 8.6 | |||||
Deferred contract costs | (64.1 | ) | (56.9 | ) | |||
Deferred revenue | (25.5 | ) | (25.3 | ) | |||
Accounts payable, accrued liabilities and other liabilities | (41.9 | ) | 80.0 | ||||
Net cash provided by operating activities | 1,171.5 | 1,071.3 | |||||
Cash flows from investing activities: | |||||||
Additions to property and equipment | (123.9 | ) | (132.8 | ) | |||
Additions to computer software | (176.4 | ) | (181.2 | ) | |||
Net proceeds from sale of assets | — | 71.5 | |||||
Acquisitions, net of cash acquired | (20.2 | ) | (403.2 | ) | |||
Other investing activities, net | 21.3 | 1.5 | |||||
Net cash used in investing activities | (299.2 | ) | (644.2 | ) | |||
Cash flows from financing activities: | |||||||
Borrowings | 9,547.3 | 11,015.5 | |||||
Repayment of borrowings and capital lease obligations | (9,961.2 | ) | (9,082.6 | ) | |||
Debt issuance costs | (20.1 | ) | (70.8 | ) | |||
Excess income tax benefit from exercise of stock options | 7.5 | 22.3 | |||||
Proceeds from exercise of stock options, net of tax withholding | 69.2 | 209.0 | |||||
Treasury stock purchases | (364.2 | ) | (2,539.7 | ) | |||
Dividends paid | (60.4 | ) | (67.9 | ) | |||
Other financing activities, net | (2.8 | ) | (4.8 | ) | |||
Net cash used in financing activities | (784.7 | ) | (519.0 | ) | |||
Effect of foreign currency exchange rate changes on cash | (10.1 | ) | (1.0 | ) | |||
Net increase (decrease) in cash and cash equivalents | 77.5 | (92.9 | ) | ||||
Cash and cash equivalents, at beginning of period | 338.0 | 430.9 | |||||
Cash and cash equivalents, at end of period | $ | 415.5 | $ | 338.0 |
Exhibit D | |||||||||||||||||||
Three months ended December 31, 2011 | |||||||||||||||||||
Financial Solutions | Payment Solutions | International Solutions | Corporate and Other | Consolidated | |||||||||||||||
Processing and services revenue | $ | 533.4 | $ | 642.0 | $ | 318.8 | $ | 0.2 | $ | 1,494.4 | |||||||||
Operating income (loss) | $ | 172.6 | $ | 234.2 | $ | 68.3 | $ | (157.5 | ) | $ | 317.6 | ||||||||
Capco acquisition adjustments | — | — | — | (13.2 | ) | (13.2 | ) | ||||||||||||
Purchase price amortization | — | — | 0.1 | 62.0 | 62.1 | ||||||||||||||
Non GAAP operating income (loss) | 172.6 | 234.2 | 68.4 | (108.7 | ) | 366.5 | |||||||||||||
Depreciation and amortization from continuing operations | 41.1 | 22.9 | 24.4 | 15.1 | 103.5 | ||||||||||||||
Adjusted EBITDA | $ | 213.7 | $ | 257.1 | $ | 92.8 | $ | (93.6 | ) | $ | 470.0 | ||||||||
Non GAAP operating margin | 32.4 | % | 36.5 | % | 21.5 | % | N/M | 24.5 | % | ||||||||||
Adjusted EBITDA margin | 40.1 | % | 40.0 | % | 29.1 | % | N/M | 31.5 | % | ||||||||||
Three months ended December 31, 2010 | |||||||||||||||||||
Financial Solutions | Payment Solutions | International Solutions | Corporate and Other | Consolidated | |||||||||||||||
Processing and services revenue, as adjusted | $ | 503.5 | $ | 628.1 | $ | 268.2 | $ | (2.4 | ) | $ | 1,397.4 | ||||||||
Operating income (loss) | $ | 180.5 | $ | 215.8 | $ | 61.7 | $ | (204.5 | ) | $ | 253.5 | ||||||||
M&A, restructuring and integration costs | — | — | — | 31.7 | 31.7 | ||||||||||||||
Acquisition deferred revenue adjustment | — | — | — | 1.1 | 1.1 | ||||||||||||||
Purchase price amortization | — | 0.2 | 0.1 | 63.6 | 63.9 | ||||||||||||||
Non GAAP operating income (loss) | 180.5 | 216.0 | 61.8 | (108.1 | ) | 350.2 | |||||||||||||
Depreciation and amortization from continuing operations | 39.4 | 23.8 | 19.5 | 11.7 | 94.4 | ||||||||||||||
Adjusted EBITDA | $ | 219.9 | $ | 239.8 | $ | 81.3 | $ | (96.4 | ) | $ | 444.6 | ||||||||
Non GAAP operating margin | 35.8 | % | 34.4 | % | 23.0 | % | N/M | 25.1 | % | ||||||||||
Adjusted EBITDA margin | 43.7 | % | 38.2 | % | 30.3 | % | N/M | 31.8 | % | ||||||||||
Total revenue growth from prior year period | |||||||||||||||||||
Three months ended December 31, 2011 | 5.9 | % | 2.2 | % | 18.9 | % | N/M | 6.9 | % |
Exhibit D | |||||||||||||||||||
Year ended December 31, 2011 | |||||||||||||||||||
Financial Solutions | Payment Solutions | International Solutions | Corporate and Other | Consolidated | |||||||||||||||
Processing and services revenue | $ | 2,076.8 | $ | 2,492.2 | $ | 1,177.6 | $ | (0.9 | ) | $ | 5,745.7 | ||||||||
Operating income (loss) | $ | 680.3 | $ | 853.5 | $ | 187.6 | $ | (654.6 | ) | $ | 1,066.8 | ||||||||
Capco acquisition adjustments | — | — | — | (13.2 | ) | (13.2 | ) | ||||||||||||
Purchase price amortization | 0.1 | 0.1 | 0.4 | 250.4 | 251.0 | ||||||||||||||
Non GAAP operating income (loss) | 680.4 | 853.6 | 188.0 | (417.4 | ) | 1,304.6 | |||||||||||||
Depreciation and amortization from continuing operations | 160.7 | 91.3 | 81.9 | 52.3 | 386.2 | ||||||||||||||
Adjusted EBITDA | $ | 841.1 | $ | 944.9 | $ | 269.9 | $ | (365.1 | ) | $ | 1,690.8 | ||||||||
Non GAAP operating margin | 32.8 | % | 34.3 | % | 16.0 | % | N/M | 22.7 | % | ||||||||||
Adjusted EBITDA margin | 40.5 | % | 37.9 | % | 22.9 | % | N/M | 29.4 | % | ||||||||||
Year ended December 31, 2010 | |||||||||||||||||||
Financial Solutions | Payment Solutions | International Solutions | Corporate and Other | Consolidated | |||||||||||||||
Processing and services revenue, as adjusted | $ | 1,890.8 | $ | 2,478.1 | $ | 833.7 | $ | 2.1 | $ | 5,204.7 | |||||||||
Operating income (loss) | $ | 673.4 | $ | 835.0 | $ | 71.1 | $ | (778.4 | ) | $ | 801.1 | ||||||||
M&A, restructuring and integration costs | — | — | — | 123.2 | 123.2 | ||||||||||||||
Brazilian venture | — | — | 71.6 | — | 71.6 | ||||||||||||||
Acquisition deferred revenue adjustment | — | — | — | 18.5 | 18.5 | ||||||||||||||
Purchase price amortization | — | 0.9 | 0.5 | 259.7 | 261.1 | ||||||||||||||
Non GAAP operating income (loss) | 673.4 | 835.9 | 143.2 | (377.0 | ) | 1,275.5 | |||||||||||||
Depreciation and amortization from continuing operations | 154.1 | 96.5 | 60.9 | 40.8 | 352.3 | ||||||||||||||
Adjusted EBITDA | $ | 827.5 | $ | 932.4 | $ | 204.1 | $ | (336.2 | ) | $ | 1,627.8 | ||||||||
Non GAAP operating margin | 35.6 | % | 33.7 | % | 17.2 | % | N/M | 24.5 | % | ||||||||||
Adjusted EBITDA margin | 43.8 | % | 37.6 | % | 24.5 | % | N/M | 31.3 | % | ||||||||||
Total revenue growth from prior year period | |||||||||||||||||||
Year ended December 31, 2011 | 9.8 | % | 0.6 | % | 41.2 | % | N/M | 10.4 | % |
Exhibit D (continued) | |||||||
Three months ended | Year ended | ||||||
December 31, 2011 | December 31, 2011 | ||||||
Cash flows from operating activities: | |||||||
Net cash provided by operating activities | $ | 372.4 | $ | 1,171.5 | |||
Capital expenditures | (78.5 | ) | (300.3 | ) | |||
Free cash flow | $ | 293.9 | $ | 871.2 | |||
Three months ended | Year ended | ||||||||||||||||||||||
December 31, 2010 | December 31, 2010 | ||||||||||||||||||||||
GAAP | Adjustments | Adjusted | GAAP | Adjustments | Adjusted | ||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||
Net earnings (1) | $ | 112.3 | $ | 75.7 | $ | 188.0 | $ | 357.9 | $ | 313.9 | $ | 671.8 | |||||||||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||||||||||||||||
Non-cash adjustments (2) | 244.0 | (54.2 | ) | 189.8 | 790.1 | (263.6 | ) | 526.5 | |||||||||||||||
Working capital adjustments (3) | (70.9 | ) | 1.4 | (69.5 | ) | (76.7 | ) | (16.8 | ) | (93.5 | ) | ||||||||||||
Net cash provided by operating activities | 285.4 | 22.9 | 308.3 | 1,071.3 | 33.5 | 1,104.8 | |||||||||||||||||
Capital expenditures | (86.7 | ) | — | (86.7 | ) | (314.0 | ) | — | (314.0 | ) | |||||||||||||
Free cash flow | $ | 198.7 | $ | 22.9 | $ | 221.6 | $ | 757.3 | $ | 33.5 | $ | 790.8 | |||||||||||
(1) | Adjustments to net earnings reflect the elimination of the after-tax impact of M&A and related integration costs, leveraged recapitalization plan costs, as well as non-cash impairment, stock acceleration charges and purchase price amortization. The adjustments also include the removal of the impact of Santander's exit from our Brazilian card processing venture. |
(2) | Non-cash adjustments reflects the after-tax impact of stock acceleration charges and purchase price amortization. The adjustments also include the removal of the impact of Santander's exit from our Brazilian card processing venture. |
(3) | Adjustments to working capital reflect cash payments associated with various acquisition-related liabilities. |
Exhibit E | ||||||||||||||||
Three months ended | Years ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net earnings from continuing operations attributable to FIS | $ | 123.0 | $ | 121.3 | $ | 493.8 | $ | 447.6 | ||||||||
Plus provision for income taxes | 59.0 | 54.1 | 239.0 | 215.3 | ||||||||||||
Interest expense, net | (64.5 | ) | (64.9 | ) | (258.8 | ) | (173.3 | ) | ||||||||
Less other, net | (71.1 | ) | (13.2 | ) | (75.2 | ) | 35.1 | |||||||||
Operating income | 317.6 | 253.5 | 1,066.8 | 801.1 | ||||||||||||
Purchase price amortization | 62.1 | 63.9 | 251.0 | 261.1 | ||||||||||||
Capco acquisition adjustments | (13.2 | ) | — | (13.2 | ) | — | ||||||||||
M&A, restructuring and integration costs | — | 31.7 | — | 123.2 | ||||||||||||
Brazilian venture | — | — | — | 71.6 | ||||||||||||
Acquisition deferred revenue adjustments | — | 1.1 | — | 18.5 | ||||||||||||
Non GAAP operating income | 366.5 | 350.2 | 1,304.6 | 1,275.5 | ||||||||||||
Depreciation and amortization from continuing operations | 103.5 | 94.4 | 386.2 | 352.3 | ||||||||||||
Adjusted EBITDA | $ | 470.0 | $ | 444.6 | $ | 1,690.8 | $ | 1,627.8 |
Exhibit E (continued) | ||||||||||||||||||||||||||||
Three months ended December 31, 2011 | ||||||||||||||||||||||||||||
Long-term | Purchase | |||||||||||||||||||||||||||
Capco | Debt | Investment | Price | |||||||||||||||||||||||||
GAAP | Adj. (1) | Refinance (2) | Impairment (3) | Subtotal | Amort. (7) | Non-GAAP | ||||||||||||||||||||||
Processing and services revenue | $ | 1,494.4 | $ | — | $ | — | $ | — | $ | 1,494.4 | $ | — | $ | 1,494.4 | ||||||||||||||
Cost of revenues | 1,010.2 | — | — | — | 1,010.2 | (62.1 | ) | 948.1 | ||||||||||||||||||||
Gross profit | 484.2 | — | — | — | 484.2 | 62.1 | 546.3 | |||||||||||||||||||||
Selling, general and administrative | 157.5 | 22.3 | — | — | 179.8 | — | 179.8 | |||||||||||||||||||||
Impairment charges | 9.1 | (9.1 | ) | — | — | — | — | — | ||||||||||||||||||||
Operating income (loss) | 317.6 | (13.2 | ) | — | — | 304.4 | 62.1 | 366.5 | ||||||||||||||||||||
Other income (expense): | ||||||||||||||||||||||||||||
Interest income (expense), net | (64.5 | ) | — | — | — | (64.5 | ) | — | (64.5 | ) | ||||||||||||||||||
Other income (expense), net | (66.1 | ) | — | 38.8 | 34.0 | 6.7 | — | 6.7 | ||||||||||||||||||||
Total other income (expense) | (130.6 | ) | — | 38.8 | 34.0 | (57.8 | ) | — | (57.8 | ) | ||||||||||||||||||
Earnings (loss) from continuing operations before income taxes | 187.0 | (13.2 | ) | 38.8 | 34.0 | 246.6 | 62.1 | 308.7 | ||||||||||||||||||||
Provision for income taxes | 59.0 | 2.9 | 12.2 | 10.7 | 84.8 | 19.6 | 104.4 | |||||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | 128.0 | (16.1 | ) | 26.6 | 23.3 | 161.8 | 42.5 | 204.3 | ||||||||||||||||||||
Earnings (loss) from discontinued operations, net of tax (8) | (6.0 | ) | — | — | — | (6.0 | ) | — | (6.0 | ) | ||||||||||||||||||
Net earnings (loss) | 122.0 | (16.1 | ) | 26.6 | 23.3 | 155.8 | 42.5 | 198.3 | ||||||||||||||||||||
Net (earnings) loss attributable to noncontrolling interest | (5.0 | ) | — | — | — | (5.0 | ) | — | (5.0 | ) | ||||||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 117.0 | $ | (16.1 | ) | $ | 26.6 | $ | 23.3 | $ | 150.8 | $ | 42.5 | $ | 193.3 | |||||||||||||
Amounts attributable to FIS common stockholders | ||||||||||||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | $ | 123.0 | $ | (16.1 | ) | $ | 26.6 | $ | 23.3 | $ | 156.8 | $ | 42.5 | $ | 199.3 | |||||||||||||
Earnings (loss) from discontinued operations, net of tax (8) | (6.0 | ) | — | — | — | (6.0 | ) | — | (6.0 | ) | ||||||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 117.0 | $ | (16.1 | ) | $ | 26.6 | $ | 23.3 | $ | 150.8 | $ | 42.5 | $ | 193.3 | |||||||||||||
Net earnings (loss) per share — diluted from continuing operations attributable to FIS common stockholders* | $ | 0.41 | $ | (0.05 | ) | $ | 0.09 | $ | 0.08 | $ | 0.52 | $ | 0.14 | $ | 0.66 | |||||||||||||
Weighted average shares outstanding — diluted | 301.3 | 301.3 | 301.3 | 301.3 | 301.3 | 301.3 | 301.3 | |||||||||||||||||||||
Effective tax rate | 32 | % | 34 | % | ||||||||||||||||||||||||
Supplemental information: | ||||||||||||||||||||||||||||
Depreciation and amortization | $ | 165.6 | (62.1 | ) | $ | 103.5 | ||||||||||||||||||||||
Stock compensation expense, excluding acceleration charges | $ | 18.7 | ||||||||||||||||||||||||||
Stock acceleration charges | — | |||||||||||||||||||||||||||
Total stock compensation expense | $ | 18.7 |
Exhibit E (continued) | ||||||||||||||||||||||||||||
Year ended December 31, 2011 | ||||||||||||||||||||||||||||
Long-term | Purchase | |||||||||||||||||||||||||||
Capco | Debt | Investment | Price | |||||||||||||||||||||||||
GAAP | Adj. (1) | Refinance (2) | Impairment (3) | Subtotal | Amort. (7) | Non-GAAP | ||||||||||||||||||||||
Processing and services revenue | $ | 5,745.7 | $ | — | $ | — | $ | — | $ | 5,745.7 | $ | — | $ | 5,745.7 | ||||||||||||||
Cost of revenues | 3,998.0 | — | — | — | 3,998.0 | (251.0 | ) | 3,747.0 | ||||||||||||||||||||
Gross profit | 1,747.7 | — | — | — | 1,747.7 | 251.0 | 1,998.7 | |||||||||||||||||||||
Selling, general and administrative | 671.8 | 22.3 | — | — | 694.1 | — | 694.1 | |||||||||||||||||||||
Impairment charges | 9.1 | (9.1 | ) | — | — | — | — | |||||||||||||||||||||
Operating income (loss) | 1,066.8 | (13.2 | ) | — | — | 1,053.6 | 251.0 | 1,304.6 | ||||||||||||||||||||
Other income (expense): | ||||||||||||||||||||||||||||
Interest income (expense), net | (258.8 | ) | — | — | — | (258.8 | ) | — | (258.8 | ) | ||||||||||||||||||
Other income (expense), net | (63.7 | ) | — | 38.8 | 34.0 | 9.1 | — | 9.1 | ||||||||||||||||||||
Total other income (expense) | (322.5 | ) | — | 38.8 | 34.0 | (249.7 | ) | — | (249.7 | ) | ||||||||||||||||||
Earnings (loss) from continuing operations before income taxes | 744.3 | (13.2 | ) | 38.8 | 34.0 | 803.9 | 251.0 | 1,054.9 | ||||||||||||||||||||
Provision for income taxes | 239.0 | 2.9 | 12.2 | 10.7 | 264.8 | 81.1 | 345.9 | |||||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | 505.3 | (16.1 | ) | 26.6 | 23.3 | 539.1 | 169.9 | 709.0 | ||||||||||||||||||||
Earnings (loss) from discontinued operations, net of tax (8) | (24.2 | ) | — | — | — | (24.2 | ) | — | (24.2 | ) | ||||||||||||||||||
Net earnings (loss) | 481.1 | (16.1 | ) | 26.6 | 23.3 | 514.9 | 169.9 | 684.8 | ||||||||||||||||||||
Net (earnings) loss attributable to noncontrolling interest | (11.5 | ) | — | — | — | (11.5 | ) | — | (11.5 | ) | ||||||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 469.6 | $ | (16.1 | ) | $ | 26.6 | $ | 23.3 | $ | 503.4 | $ | 169.9 | $ | 673.3 | |||||||||||||
Amounts attributable to FIS common stockholders | ||||||||||||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | $ | 493.8 | $ | (16.1 | ) | $ | 26.6 | $ | 23.3 | $ | 527.6 | $ | 169.9 | $ | 697.5 | |||||||||||||
Earnings (loss) from discontinued operations, net of tax (8) | (24.2 | ) | — | — | — | (24.2 | ) | — | (24.2 | ) | ||||||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 469.6 | $ | (16.1 | ) | $ | 26.6 | $ | 23.3 | $ | 503.4 | $ | 169.9 | $ | 673.3 | |||||||||||||
Net earnings (loss) per share — diluted from continuing operations attributable to FIS common stockholders* | $ | 1.61 | $ | (0.05 | ) | $ | 0.09 | $ | 0.08 | $ | 1.72 | $ | 0.55 | $ | 2.27 | |||||||||||||
Weighted average shares outstanding — diluted | 307.0 | 307.0 | 307.0 | 307.0 | 307.0 | 307.0 | 307.0 | |||||||||||||||||||||
Effective tax rate | 32 | % | 33 | % | ||||||||||||||||||||||||
Supplemental information: | ||||||||||||||||||||||||||||
Depreciation and amortization | $ | 637.2 | (251.0 | ) | $ | 386.2 | ||||||||||||||||||||||
Stock compensation expense, excluding acceleration charges | $ | 64.7 | ||||||||||||||||||||||||||
Stock acceleration charges | — | |||||||||||||||||||||||||||
Total stock compensation expense | $ | 64.7 |
Exhibit E (continued) | ||||||||||||||||||||||||||||
Three months ended December 31, 2010 | ||||||||||||||||||||||||||||
M&A | Acquisition | |||||||||||||||||||||||||||
Restructuring | Deferred | Purchase | ||||||||||||||||||||||||||
& Integration | Brazilian | Revenue | Price | |||||||||||||||||||||||||
GAAP | Costs (4) | Venture (5) | Adj (6) | Subtotal | Amort. (7) | Non-GAAP | ||||||||||||||||||||||
Processing and services revenue | $ | 1,396.3 | $ | — | $ | — | $ | 1.1 | $ | 1,397.4 | $ | — | $ | 1,397.4 | ||||||||||||||
Cost of revenues | 956.8 | — | — | — | 956.8 | (63.9 | ) | 892.9 | ||||||||||||||||||||
Gross profit | 439.5 | — | — | 1.1 | 440.6 | 63.9 | 504.5 | |||||||||||||||||||||
Selling, general and administrative | 186.0 | (31.7 | ) | — | — | 154.3 | — | 154.3 | ||||||||||||||||||||
Operating income | 253.5 | 31.7 | — | 1.1 | 286.3 | 63.9 | 350.2 | |||||||||||||||||||||
Other income (expense): | ||||||||||||||||||||||||||||
Interest income (expense), net | (64.9 | ) | 0.4 | — | — | (64.5 | ) | — | (64.5 | ) | ||||||||||||||||||
Other income (expense), net | (11.5 | ) | 17.5 | (5.7 | ) | — | 0.3 | — | 0.3 | |||||||||||||||||||
Total other income (expense) | (76.4 | ) | 17.9 | (5.7 | ) | — | (64.2 | ) | — | (64.2 | ) | |||||||||||||||||
Earnings (loss) from continuing operations before income taxes | 177.1 | 49.6 | (5.7 | ) | 1.1 | 222.1 | 63.9 | 286.0 | ||||||||||||||||||||
Provision for income taxes | 54.1 | 15.2 | (1.7 | ) | 0.3 | 67.9 | 19.5 | 87.4 | ||||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | 123.0 | 34.4 | (4.0 | ) | 0.8 | 154.2 | 44.4 | 198.6 | ||||||||||||||||||||
Earnings (loss) from discontinued operations, net of tax (8) | (10.7 | ) | — | — | — | (10.7 | ) | — | (10.7 | ) | ||||||||||||||||||
Net earnings (loss) | 112.3 | 34.4 | (4.0 | ) | 0.8 | 143.5 | 44.4 | 187.9 | ||||||||||||||||||||
Net (earnings) loss attributable to noncontrolling interest | (1.7 | ) | — | — | — | (1.7 | ) | — | (1.7 | ) | ||||||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 110.6 | $ | 34.4 | $ | (4.0 | ) | $ | 0.8 | $ | 141.8 | $ | 44.4 | $ | 186.2 | |||||||||||||
Amounts attributable to FIS common stockholders | ||||||||||||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | $ | 121.3 | $ | 34.4 | $ | (4.0 | ) | $ | 0.8 | $ | 152.5 | $ | 44.4 | $ | 196.9 | |||||||||||||
Earnings (loss) from discontinued operations, net of tax (8) | (10.7 | ) | — | — | — | (10.7 | ) | — | (10.7 | ) | ||||||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 110.6 | $ | 34.4 | $ | (4.0 | ) | $ | 0.8 | $ | 141.8 | $ | 44.4 | $ | 186.2 | |||||||||||||
Net earnings (loss) per share — diluted from continuing operations attributable to FIS common stockholders* | $ | 0.40 | $ | 0.11 | $ | (0.01 | ) | $ | — | $ | 0.50 | $ | 0.15 | $ | 0.64 | |||||||||||||
Weighted average shares outstanding — diluted | 305.4 | 305.4 | 305.4 | 305.4 | 305.4 | 305.4 | 305.4 | |||||||||||||||||||||
Effective tax rate | 31 | % | 31 | % | ||||||||||||||||||||||||
Supplemental information: | ||||||||||||||||||||||||||||
Depreciation and amortization | $ | 158.3 | (63.9 | ) | $ | 94.4 | ||||||||||||||||||||||
Stock compensation expense, excluding acceleration charges | $ | 18.0 | ||||||||||||||||||||||||||
Stock acceleration charges | — | |||||||||||||||||||||||||||
Total stock compensation expense | $ | 18.0 |
Exhibit E (continued) | ||||||||||||||||||||||||||||
Year ended December 31, 2010 | ||||||||||||||||||||||||||||
M&A | Acquisition | |||||||||||||||||||||||||||
Restructuring | Deferred | Purchase | ||||||||||||||||||||||||||
& Integration | Brazilian | Revenue | Price | |||||||||||||||||||||||||
GAAP | Costs (4) | Venture (5) | Adj (6) | Subtotal | Amort. (7) | Non-GAAP | ||||||||||||||||||||||
Processing and services revenue | $ | 5,269.5 | $ | — | $ | (83.3 | ) | $ | 18.5 | $ | 5,204.7 | $ | — | $ | 5,204.7 | |||||||||||||
Cost of revenues | 3,637.7 | — | — | — | 3,637.7 | (261.1 | ) | 3,376.6 | ||||||||||||||||||||
Gross profit (loss) | 1,631.8 | — | (83.3 | ) | 18.5 | 1,567.0 | 261.1 | 1,828.1 | ||||||||||||||||||||
Selling, general and administrative | 675.8 | (123.2 | ) | — | — | 552.6 | — | 552.6 | ||||||||||||||||||||
Impairment charges | 154.9 | — | (154.9 | ) | — | — | — | — | ||||||||||||||||||||
Operating income | 801.1 | 123.2 | 71.6 | 18.5 | 1,014.4 | 261.1 | 1,275.5 | |||||||||||||||||||||
Other income (expense): | ||||||||||||||||||||||||||||
Interest income (expense), net | (173.3 | ) | 0.4 | — | — | (172.9 | ) | — | (172.9 | ) | ||||||||||||||||||
Other income (expense), net | (11.5 | ) | 37.0 | (25.1 | ) | — | 0.4 | — | 0.4 | |||||||||||||||||||
Total other income (expense) | (184.8 | ) | 37.4 | (25.1 | ) | — | (172.5 | ) | — | (172.5 | ) | |||||||||||||||||
Earnings from continuing operations before income taxes | 616.3 | 160.6 | 46.5 | 18.5 | 841.9 | 261.1 | 1,103.0 | |||||||||||||||||||||
Provision for income taxes | 215.3 | 56.2 | 17.6 | 6.8 | 295.9 | 92.5 | 388.4 | |||||||||||||||||||||
Earnings from continuing operations, net of tax | 401.0 | 104.4 | 28.9 | 11.7 | 546.0 | 168.6 | 714.6 | |||||||||||||||||||||
Earnings (loss) from discontinued operations, net of tax (8) | (43.1 | ) | — | — | — | (43.1 | ) | — | (43.1 | ) | ||||||||||||||||||
Net earnings | 357.9 | 104.4 | 28.9 | 11.7 | 502.9 | 168.6 | 671.5 | |||||||||||||||||||||
Net (earnings) loss attributable to noncontrolling interest | 46.6 | — | (50.1 | ) | — | (3.5 | ) | — | (3.5 | ) | ||||||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 404.5 | $ | 104.4 | $ | (21.2 | ) | $ | 11.7 | $ | 499.4 | $ | 168.6 | $ | 668.0 | |||||||||||||
Amounts attributable to FIS common stockholders | ||||||||||||||||||||||||||||
Earnings (loss) from continuing operations, net of tax | $ | 447.6 | $ | 104.4 | $ | (21.2 | ) | $ | 11.7 | $ | 542.5 | $ | 168.6 | $ | 711.1 | |||||||||||||
Earnings (loss) from discontinued operations, net of tax (8) | (43.1 | ) | — | — | — | (43.1 | ) | — | (43.1 | ) | ||||||||||||||||||
Net earnings (loss) attributable to FIS common stockholders | $ | 404.5 | $ | 104.4 | $ | (21.2 | ) | $ | 11.7 | $ | 499.4 | $ | 168.6 | $ | 668.0 | |||||||||||||
Net earnings (loss) per share — diluted from continuing operations attributable to FIS common stockholders* | $ | 1.27 | $ | 0.30 | $ | (0.06 | ) | $ | 0.03 | $ | 1.54 | $ | 0.48 | $ | 2.02 | |||||||||||||
Weighted average shares outstanding — diluted | 352.0 | 352.0 | 352.0 | 352.0 | 352.0 | 352.0 | 352.0 | |||||||||||||||||||||
Effective tax rate | 35 | % | 35 | % | ||||||||||||||||||||||||
Supplemental information: | ||||||||||||||||||||||||||||
Depreciation and amortization | $ | 613.4 | (261.1 | ) | $ | 352.3 | ||||||||||||||||||||||
Stock compensation expense, excluding acceleration charges | $ | 53.0 | ||||||||||||||||||||||||||
Stock acceleration charges | 5.8 | |||||||||||||||||||||||||||
Total stock compensation expense | $ | 58.8 |
(1) | The adjustment to selling, general and administrative expense in this column represents a reduction in the liability established at the acquisition of Capco for contingent consideration. The Capco purchase price included future contingent consideration which was valued at $113.7 million at December 31, 2010 based on expected operating performance in 2013 through 2015, which has been reduced by $22.3 million to $97.2 million as of December 31, 2011. The impairment charge is a reduction in the carrying value of the Capco trademark in North America. |
(2) | This column represents the write-off of certain previously capitalized debt issuance costs and transaction expenses incurred as a result of the refinancing in the fourth quarter of 2011. |
(3) | This column represents the other than temporary impairment in the fourth quarter of 2011 of available-for-sale securities acquired in conjunction with the acquisition of Metavante Technologies, Inc. |
(4) | This column represents (1) charges for restructuring and integration costs relating to merger and acquisition activities and (2) costs associated with the 2010 leveraged recapitalization plan. For the three months and year ended December 31, 2010, the adjustments to "Selling, general and administrative" expenses primarily represent incremental transaction costs incurred by the Company related to the acquisition of Metavante Technologies, Inc., completed on October 1, 2009. The adjustments to "Other income (expense), net" represent certain costs associated with the leveraged recapitalization, the write-off of certain previously capitalized debt issuance costs associated with the amended and extended debt facility and the write-off of unamortized discount associated with the portion of the Metavante debt that was paid with the proceeds thereof. |
(5) | In August 2010, all documents required to affect a mutually agreeable exit for Banco Santander from the Brazil card processing Joint Venture were executed. Banco Santander paid a termination fee of approximately $83.3 million directly to FIS, which is included in Processing and Services Revenues for the year ended December 31, 2010. Notes payable representing additional consideration which was to be paid to the banks upon migration of their card portfolios were forgiven and reduced by $19.4 million, representing Banco Santander's proportionate interest therein. Certain capitalized software development costs exclusively for use in processing Banco Santander card activity with a net unamortized balance of $14.6 million were written off. In addition, $140.3 million, representing the portion of the unamortized contract intangible asset recorded at the initiation of the Brazilian Venture that was attributable to Banco Santander was deemed impaired as a result of Santander's exit and charged to amortization expense. In November 2010, the Company and Banco Bradesco restructured the remaining migration notes in conjunction with other revisions to the Brazilian Venture agreements, resulting in an extinguishment gain of $5.7 million. |
(6) | This column represents the impact of the purchase accounting adjustment to reduce Metavante'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 Metavante but was not recognized due to GAAP purchase accounting requirements. |
(7) | This column represents purchase price amortization expense on intangible assets acquired through various Company acquisitions. |
(8) | During the 2011 and 2010 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 third quarter 2010, we determined that Fidelity National Participacoes Ltda. ("Participacoes"), our item processing and remittance services business in Brazil, should be treated as a discontinued operation. In January 2010, we closed on the sale of ClearPar. The table below outlines the components of discontinued operations for the periods presented, net of tax (in millions): |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Impairment charges - Participacoes | $ | — | $ | — | $ | — | $ | (16.6 | ) | ||||||
Participacoes operations | (5.9 | ) | (10.7 | ) | (24.1 | ) | (25.2 | ) | |||||||
ClearPar and other | (0.1 | ) | — | (0.1 | ) | (1.3 | ) | ||||||||
Total discontinued operations | $ | (6.0 | ) | $ | (10.7 | ) | $ | (24.2 | ) | $ | (43.1 | ) |
• | 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 substantial 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 future events; |
• | 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, 2010 and other filings with the SEC. |
Marcia Danzeisen, 904.438.6083 | Mary Waggoner, 904.438.6282 | |
Senior Vice President | Senior Vice President | |
FIS Global Marketing and Communications | FIS Investor Relations | |
marcia.danzeisen@fisglobal.com | mary.waggoner@fisglobal.com |