JACKSONVILLE, Fla.--(BUSINESS WIRE)-- FIS® (NYSE:FIS), a global leader in financial services technology, today reported its second quarter 2023 results.
“We are very pleased with the solid business performance we delivered by exceeding our financial targets for the second quarter, raising our full-year guidance, and accelerating our previously announced separation plan to create two highly focused global companies with greater strategic flexibility,” said FIS CEO and President Stephanie Ferris. “These positive results are reflective of both continued operational execution by the business, as well as the success of our Future Forward enterprise transformation program. As we enter the next chapter of FIS, I'm excited for us to drive greater focus on delivering innovative, next-generation financial technology and software solutions to our clients, and a more simplified, streamlined operational focus for our colleagues and shareholders.”
Second Quarter 2023
On a GAAP basis, consolidated revenue increased 1% as compared to the prior-year period to approximately $3.7 billion. Net earnings (loss) attributable to common stockholders were $(6,596) million or $(11.14) per diluted share. The Company recorded a non-cash goodwill impairment charge of $6.8 billion related to the Merchant Solutions reporting unit in the quarter.
On an organic basis, consolidated revenue increased 2% as compared to the prior-year period primarily due to recurring revenue growth from processing volumes and professional services in Banking, increased Merchant volumes and continued strength in Capital Markets. Adjusted EBITDA margin contracted by 160 basis points (bps) over the prior-year period to 41.4%. Adjusted net earnings were approximately $921 million, and Adjusted EPS decreased by 10% as compared to the prior-year period to $1.55 per diluted share.
($ millions, except per share data, unaudited) |
| Three Months Ended June 30, | ||||||||||||
|
|
|
|
|
| % |
| Constant |
| Organic | ||||
|
| 2023 |
| 2022 |
| Change |
| Currency |
| Growth | ||||
Revenue |
| $ | 3,746 |
|
| $ | 3,719 |
|
| 1% |
| 1% |
| 2% |
Banking Solutions |
| 1,702 |
|
| 1,678 |
|
| 1% |
| 2% |
| 2% | ||
Merchant Solutions |
| 1,312 |
|
| 1,302 |
|
| 1% |
| 1% |
| 1% | ||
Capital Market Solutions |
| 672 |
|
| 632 |
|
| 6% |
| 7% |
| 7% | ||
Corporate and Other |
|
| 60 |
|
|
| 107 |
|
| (43)% |
| (44)% |
|
|
Adjusted EBITDA |
| $ | 1,551 |
|
| $ | 1,599 |
|
| (3)% |
|
|
|
|
Adjusted EBITDA Margin |
|
| 41.4 | % |
|
| 43.0 | % |
| (160) bps |
|
|
|
|
Net Earnings (Loss) Attributable to FIS Common Stockholders (GAAP) |
| $ | (6,596) |
|
| $ | 277 |
|
| * |
|
|
|
|
Diluted Earnings (Loss) Per Share (GAAP) |
| $ | (11.14) |
|
| $ | 0.45 |
|
| * |
|
|
|
|
Adjusted net earnings |
| $ | 921 |
|
| $ | 1,056 |
|
| (13)% |
|
|
|
|
Adjusted EPS |
| $ | 1.55 |
|
| $ | 1.73 |
|
| (10)% |
|
|
|
|
* Indicates comparison not meaningful |
Operating Segment Information
Additional Merchant Disclosure
|
| Three Months Ended June 30, | ||||||||||
|
|
|
|
|
| % |
| Constant | ||||
|
| 2023 |
| 2022 |
| Change |
| Currency | ||||
Revenue ($M) |
| $ | 1,312 |
|
| $ | 1,302 |
|
| 1% |
| 1% |
Global Volume1 ($B) |
| $ | 591 |
|
| $ | 560 |
|
| 6% |
| 6% |
US Volume1 ($B) |
| $ | 441 |
|
| $ | 422 |
|
| 5% |
|
|
Transactions2 (B) |
|
| 12.8 |
|
|
| 12.1 |
|
| 5% |
|
|
1 Volume refers to the total dollar value of the transactions processed during the stated period. |
2 Transaction refers to an instance of buying or selling a good or service in exchange for money. |
Balance Sheet and Cash Flows
As of June 30, 2023, debt outstanding totaled $19.5 billion. Second quarter net cash provided by operating activities was $1.1 billion, and free cash flow was $953 million. In the quarter, the Company returned $309 million of capital to shareholders through dividends paid. The Company remains committed to maintaining a targeted dividend payout ratio of 35% of adjusted net earnings.
Update on Enterprise Transformation Program (Future Forward)
As of June 30, 2023, the Company achieved annualized run-rate Future Forward cash savings of over $315 million exiting the quarter, including over $175 million of operational expense savings and over $140 million of capital expense savings. In light of the recently announced Worldpay separation, the Company is updating its target post-separation cash savings exiting 2024 from $1.25 billion to $1.0 billion, of which over two-thirds represents annualized run-rate savings. This $1.0 billion represents an expected retention of 80% of the original program's total commitment prior to the effects of the Worldpay separation.
Update on Pending Separation of Worldpay Merchant Solutions Business
On July 6, 2023, the Company announced an acceleration of its previously announced separation plan to create two highly focused global companies with greater strategic flexibility. FIS signed a definitive agreement to sell a 55% stake in its Worldpay Merchant Solutions business to private equity funds managed by GTCR in a transaction valuing Worldpay at up to $18.5 billion, including $1.0 billion of consideration contingent on the returns realized by GTCR exceeding certain thresholds. Based on the valuation, including estimated selling price adjustments and fair value of contingent consideration, the Company incurred a non-cash goodwill impairment charge of $6.8 billion related to the Merchant Solutions reporting unit due to its estimated fair value being less than its carrying value.
The Worldpay transaction is expected to close by Q1 2024, subject to regulatory approvals and other customary closing conditions. Following the closing of this transaction, FIS' ownership interest in Worldpay will be reported as income from minority interest.
Third Quarter and Full-Year 2023 Guidance
The Company plans to present the operating results and cash flows of the Worldpay Merchant Solutions business as discontinued operations for all periods presented beginning Q3 2023. As a result, revenue for the Worldpay Merchant Solutions business will be incorporated into "Discontinued operations, net of tax" rather than included within "Revenue" on our Statement of Earnings (Loss). Excluding the impact of the planned discontinued operations presentation, the Company is updating its third quarter and full-year guidance on a pre-discontinued operations basis.
($ millions) | 3Q 2023 |
| FY 2023 |
Revenue | $3,640 - $3,690 |
| $14,500 - $14,631 |
Webcast
FIS will sponsor a live webcast of its earnings conference call with the investment community beginning at 8:30 a.m. (EDT) on Wednesday, August 2, 2023. To access the webcast, go to the Investor Relations section of FIS’ homepage, www.fisglobal.com. A replay will be available after the conclusion of the live webcast.
About FIS
FIS is a leading provider of technology solutions for financial institutions and businesses of all sizes and across any industry globally. We enable the movement of commerce by unlocking the financial technology that powers the world’s economy. Our employees are dedicated to advancing the way the world pays, banks and invests through our trusted innovation, system performance and flexible architecture. We help our clients use technology in innovative ways to solve business-critical challenges and deliver superior experiences for their customers. Headquartered in Jacksonville, Florida, FIS is a member of the Fortune 500® and the Standard & Poor’s 500® Index.
To learn more, visit www.fisglobal.com. Follow FIS on Facebook, LinkedIn and Twitter (@FISGlobal).
FIS Use of Non-GAAP Financial Information
Generally Accepted Accounting Principles (GAAP) is the term used to refer to the standard framework of guidelines for financial accounting in the United States. GAAP includes the standards, conventions, and rules accountants follow in recording and summarizing transactions and in the preparation of financial statements. In addition to reporting financial results in accordance with GAAP, we have provided certain non-GAAP financial measures.
These non-GAAP measures include constant currency revenue, organic revenue growth, adjusted EBITDA, adjusted EBITDA margin, adjusted net earnings, adjusted EPS, and free cash flow. These non-GAAP measures may be used in this release and/or in the attached supplemental financial information.
We believe these non-GAAP measures help investors better understand the underlying fundamentals of our business. As further described below, the non-GAAP revenue and earnings measures presented eliminate items management believes are not indicative of FIS’ operating performance. The constant currency and organic revenue growth measures adjust for the effects of exchange rate fluctuations, while organic revenue growth also adjusts for acquisitions and divestitures and excludes revenue from Corporate and Other, giving investors further insight into our performance. Finally, free cash flow provides further information about the ability of our business to generate cash. For these reasons, management also uses these non-GAAP measures in its assessment and management of FIS’ performance.
Constant currency revenue represents reported operating segment revenue excluding the impact of fluctuations in foreign currency exchange rates in the current period.
Organic revenue growth is constant currency revenue, as defined above, for the current period compared to an adjusted revenue base for the prior period, which is adjusted to add pre-acquisition revenue of acquired businesses for a portion of the prior year matching the portion of the current year for which the business was owned, and subtract pre-divestiture revenue for divested businesses for the portion of the prior year matching the portion of the current year for which the business was not owned, for any acquisitions or divestitures by FIS. When referring to organic revenue growth, revenues from our Corporate and Other segment, which is comprised of revenue from non-strategic businesses, are excluded.
Adjusted EBITDA reflects net earnings (loss) before interest, other income (expense), taxes, equity method investment earnings (loss), and depreciation and amortization, and excludes certain costs and other transactions that management deems non-operational in nature, or that otherwise improve the comparability of operating results across reporting periods by their exclusion. This measure is reported to the chief operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance. For this reason, adjusted EBITDA, as it relates to our segments, is presented in conformity with Accounting Standards Codification 280, Segment Reporting, and is excluded from the definition of non-GAAP financial measures under the Securities and Exchange Commission's Regulation G and Item 10(e) of Regulation S-K.
Adjusted EBITDA margin reflects adjusted EBITDA, as defined above, divided by revenue.
Adjusted net earnings excludes the impact of certain costs and other transactions which management deems non-operational in nature or that otherwise improve the comparability of operating results across reporting periods by their exclusion. These include, among others, the impact of acquisition-related purchase accounting amortization and equity method investment earnings (loss), both of which are recurring.
Adjusted EPS reflects adjusted net earnings, as defined above, divided by weighted average diluted shares outstanding.
Free cash flow reflects net cash provided by operating activities, adjusted for the net change in settlement assets and obligations and excluding certain transactions that are closely associated with non-operating activities or are otherwise non-operational in nature and not indicative of future operating cash flows, less capital expenditures. Free cash flow does not represent our residual cash flow available for discretionary expenditures, since we have mandatory debt service requirements and other non-discretionary expenditures that are not deducted from the measure.
Any non-GAAP measures should be considered in context with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP measures. Further, FIS’ non-GAAP measures may be calculated differently from similarly titled measures of other companies. Reconciliations of these non-GAAP measures to related GAAP measures, including footnotes describing the adjustments, are provided in the attached schedules and in the Investor Relations section of the FIS website, www.fisglobal.com.
Forward-Looking Statements
This earnings release and today’s webcast contain “forward-looking statements” within the meaning of the U.S. federal securities laws. Statements that are not historical facts, including statements about anticipated financial outcomes, including any earnings guidance or projections, projected revenue or expense synergies or dis-synergies, business and market conditions, outlook, foreign currency exchange rates, deleveraging plans, expected dividends and share repurchases of the Company, the Company’s sales pipeline and anticipated profitability and growth, plans, strategies and objectives for future operations, strategic value creation, risk profile and investment strategies, any statements regarding future economic conditions or performance and any statements with respect to the previously announced pending sale of a 55% equity stake in the Worldpay Merchant Solutions business ("pending Worldpay transaction"), the expected financial and operational results of the Company, and expectations regarding the Company’s business or organization after the pending Worldpay transaction, as well as other statements about our expectations, beliefs, intentions, or strategies regarding the future, or other characterizations of future events or circumstances, are forward-looking statements. These statements may be identified by words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “will,” “should,” “could,” “would,” “project,” “continue,” “likely,” and similar expressions, and include statements reflecting future results or guidance, statements of outlook and various accruals and estimates. These statements relate to future events and our future results and involve a number of risks and uncertainties. Forward-looking statements are based on management’s beliefs as well as assumptions made by, and information currently available to, management.
Actual results, performance or achievement could differ materially from these forward-looking statements. The risks and uncertainties to which forward-looking statements are subject include the following, without limitation:
Other unknown or unpredictable factors also could have a material adverse effect on our business, financial condition, results of operations and prospects. Accordingly, readers should not place undue reliance on these forward-looking statements. These forward-looking statements are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Except as required by applicable law or regulation, we do not undertake (and expressly disclaim) any obligation and do not intend to publicly update or review any of these forward-looking statements, whether as a result of new information, future events or otherwise.
Fidelity National Information Services, Inc. Earnings Release Supplemental Financial Information August 2, 2023 | |
Exhibit A | Condensed Consolidated Statements of Earnings (Loss) - Unaudited for the three and six months ended June 30, 2023 and 2022 |
|
|
Exhibit B | Condensed Consolidated Balance Sheets - Unaudited as of June 30, 2023, and December 31, 2022 |
|
|
Exhibit C | Condensed Consolidated Statements of Cash Flows - Unaudited for the six months ended June 30, 2023 and 2022 |
|
|
Exhibit D | Supplemental Non-GAAP Financial Information - Unaudited for the three and six months ended June 30, 2023 and 2022 |
|
|
Exhibit E | Supplemental GAAP to Non-GAAP Reconciliations - Unaudited for the three and six months ended June 30, 2023 and 2022 |
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)— UNAUDITED (In millions, except per share amounts) | |||||||||||||||
Exhibit A | |||||||||||||||
|
|
|
|
|
|
|
| ||||||||
| Three months ended June 30, |
| Six months ended June 30, | ||||||||||||
|
| 2023 |
|
|
| 2022 |
|
|
| 2023 |
|
|
| 2022 |
|
Revenue | $ | 3,746 |
|
| $ | 3,719 |
|
| $ | 7,256 |
|
| $ | 7,210 |
|
Cost of revenue |
| 2,188 |
|
|
| 2,234 |
|
|
| 4,356 |
|
|
| 4,475 |
|
Gross profit |
| 1,558 |
|
|
| 1,485 |
|
|
| 2,900 |
|
|
| 2,735 |
|
Selling, general, and administrative expenses |
| 1,033 |
|
|
| 1,082 |
|
|
| 2,037 |
|
|
| 2,117 |
|
Asset impairments |
| 6,841 |
|
|
| 29 |
|
|
| 6,841 |
|
|
| 87 |
|
Operating income (loss) |
| (6,316 | ) |
|
| 374 |
|
|
| (5,978 | ) |
|
| 531 |
|
Other income (expense): |
|
|
|
|
|
|
| ||||||||
Interest expense, net |
| (153 | ) |
|
| (47 | ) |
|
| (291 | ) |
|
| (90 | ) |
Other income (expense), net |
| (53 | ) |
|
| 30 |
|
|
| (63 | ) |
|
| 92 |
|
Total other income (expense), net |
| (206 | ) |
|
| (17 | ) |
|
| (354 | ) |
|
| 2 |
|
Earnings (loss) before income taxes |
| (6,522 | ) |
|
| 357 |
|
|
| (6,332 | ) |
|
| 533 |
|
Provision (benefit) for income taxes |
| 72 |
|
|
| 77 |
|
|
| 121 |
|
|
| 132 |
|
Net earnings (loss) |
| (6,594 | ) |
|
| 280 |
|
|
| (6,453 | ) |
|
| 401 |
|
Net (earnings) loss attributable to noncontrolling interest |
| (2 | ) |
|
| (3 | ) |
|
| (3 | ) |
|
| (4 | ) |
Net earnings (loss) attributable to FIS common stockholders | $ | (6,596 | ) |
| $ | 277 |
|
| $ | (6,456 | ) |
| $ | 397 |
|
|
|
|
|
|
|
|
| ||||||||
Net earnings (loss) per share-basic attributable to FIS common stockholders | $ | (11.14 | ) |
| $ | 0.46 |
|
| $ | (10.91 | ) |
| $ | 0.65 |
|
Weighted average shares outstanding-basic |
| 592 |
|
|
| 608 |
|
|
| 592 |
|
|
| 609 |
|
Net earnings (loss) per share-diluted attributable to FIS common stockholders | $ | (11.14 | ) |
| $ | 0.45 |
|
| $ | (10.91 | ) |
| $ | 0.65 |
|
Weighted average shares outstanding-diluted |
| 592 |
|
|
| 611 |
|
|
| 592 |
|
|
| 612 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED (In millions, except per share amounts) | |||||||
|
|
| Exhibit B | ||||
|
|
|
| ||||
| June 30, 2023 |
| December 31, 2022 | ||||
ASSETS |
|
|
| ||||
Current assets: |
|
|
| ||||
Cash and cash equivalents | $ | 1,982 |
|
| $ | 2,188 |
|
Settlement assets |
| 4,100 |
|
|
| 5,855 |
|
Trade receivables, net |
| 3,402 |
|
|
| 3,699 |
|
Other receivables |
| 493 |
|
|
| 493 |
|
Prepaid expenses and other current assets |
| 673 |
|
|
| 583 |
|
Total current assets |
| 10,650 |
|
|
| 12,818 |
|
Property and equipment, net |
| 829 |
|
|
| 862 |
|
Goodwill |
| 27,681 |
|
|
| 34,276 |
|
Intangible assets, net |
| 8,084 |
|
|
| 8,956 |
|
Software, net |
| 3,268 |
|
|
| 3,238 |
|
Other noncurrent assets |
| 1,938 |
|
|
| 2,048 |
|
Deferred contract costs, net |
| 1,124 |
|
|
| 1,080 |
|
Total assets | $ | 53,574 |
|
| $ | 63,278 |
|
|
|
|
| ||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY |
|
|
| ||||
Current liabilities: |
|
|
| ||||
Accounts payable, accrued and other liabilities | $ | 2,646 |
|
| $ | 2,754 |
|
Settlement payables |
| 5,050 |
|
|
| 6,752 |
|
Deferred revenue |
| 818 |
|
|
| 788 |
|
Short-term borrowings |
| 5,144 |
|
|
| 3,797 |
|
Current portion of long-term debt |
| 785 |
|
|
| 2,133 |
|
Total current liabilities |
| 14,443 |
|
|
| 16,224 |
|
Long-term debt, excluding current portion |
| 13,589 |
|
|
| 14,207 |
|
Deferred income taxes |
| 3,376 |
|
|
| 3,550 |
|
Other noncurrent liabilities |
| 1,893 |
|
|
| 1,891 |
|
Total liabilities |
| 33,301 |
|
|
| 35,872 |
|
|
|
|
| ||||
Redeemable noncontrolling interest |
| — |
|
|
| 180 |
|
|
|
|
| ||||
Equity: |
|
|
| ||||
FIS stockholders’ equity: |
|
|
| ||||
Preferred stock $0.01 par value |
| — |
|
|
| — |
|
Common stock $0.01 par value |
| 6 |
|
|
| 6 |
|
Additional paid in capital |
| 46,846 |
|
|
| 46,735 |
|
(Accumulated deficit) retained earnings |
| (22,048 | ) |
|
| (14,971 | ) |
Accumulated other comprehensive earnings (loss) |
| (331 | ) |
|
| (360 | ) |
Treasury stock, at cost |
| (4,207 | ) |
|
| (4,192 | ) |
Total FIS stockholders’ equity |
| 20,266 |
|
|
| 27,218 |
|
Noncontrolling interest |
| 7 |
|
|
| 8 |
|
Total equity |
| 20,273 |
|
|
| 27,226 |
|
Total liabilities, redeemable noncontrolling interest and equity | $ | 53,574 |
|
| $ | 63,278 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED (In millions) | |||||||
|
|
| Exhibit C | ||||
|
|
|
| ||||
| Six months ended June 30, | ||||||
|
| 2023 |
|
|
| 2022 |
|
Cash flows from operating activities: |
|
|
| ||||
Net earnings (loss) | $ | (6,453 | ) |
| $ | 401 |
|
Adjustment to reconcile net earnings to net cash provided by operating activities: |
|
|
| ||||
Depreciation and amortization |
| 1,782 |
|
|
| 1,988 |
|
Amortization of debt issuance costs |
| 15 |
|
|
| 15 |
|
Asset impairments |
| 6,841 |
|
|
| 87 |
|
Loss (gain) on sale of businesses, investments and other |
| (2 | ) |
|
| (5 | ) |
Stock-based compensation |
| 64 |
|
|
| 145 |
|
Deferred income taxes |
| (177 | ) |
|
| (386 | ) |
Net changes in assets and liabilities, net of effects from acquisitions and foreign currency: |
|
|
| ||||
Trade and other receivables |
| 311 |
|
|
| 114 |
|
Settlement activity |
| (242 | ) |
|
| (106 | ) |
Prepaid expenses and other assets |
| (139 | ) |
|
| (250 | ) |
Deferred contract costs |
| (217 | ) |
|
| (190 | ) |
Deferred revenue |
| 5 |
|
|
| (30 | ) |
Accounts payable, accrued liabilities and other liabilities |
| (69 | ) |
|
| 137 |
|
Net cash provided by operating activities |
| 1,719 |
|
|
| 1,920 |
|
|
|
|
| ||||
Cash flows from investing activities: |
|
|
| ||||
Additions to property and equipment |
| (79 | ) |
|
| (173 | ) |
Additions to software |
| (467 | ) |
|
| (579 | ) |
Settlement of net investment hedge cross-currency interest rate swaps |
| (17 | ) |
|
| 645 |
|
Other investing activities, net |
| (28 | ) |
|
| (22 | ) |
Net cash provided by (used in) investing activities |
| (591 | ) |
|
| (129 | ) |
|
|
|
| ||||
Cash flows from financing activities: |
|
|
| ||||
Borrowings |
| 43,750 |
|
|
| 30,789 |
|
Repayment of borrowings and other financing obligations |
| (44,541 | ) |
|
| (31,358 | ) |
Debt issuance costs |
| (2 | ) |
|
| — |
|
Net proceeds from stock issued under stock-based compensation plans |
| 40 |
|
|
| 15 |
|
Treasury stock activity |
| (15 | ) |
|
| (378 | ) |
Dividends paid |
| (618 | ) |
|
| (574 | ) |
Payments on tax receivable agreement |
| (128 | ) |
|
| (92 | ) |
Purchase of noncontrolling interest |
| (173 | ) |
|
| — |
|
Other financing activities, net |
| (10 | ) |
|
| (4 | ) |
Net cash provided by (used in) financing activities |
| (1,697 | ) |
|
| (1,602 | ) |
|
|
|
| ||||
Effect of foreign currency exchange rate changes on cash |
| 117 |
|
|
| (392 | ) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
| (452 | ) |
|
| (203 | ) |
Cash, cash equivalents and restricted cash, beginning of period |
| 4,813 |
|
|
| 4,283 |
|
Cash, cash equivalents and restricted cash, end of period | $ | 4,361 |
|
| $ | 4,080 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL NON-GAAP ORGANIC REVENUE GROWTH — UNAUDITED (In millions) | ||||||||||||||||||||||||||
Exhibit D | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
| Three months ended June 30, | |||||||||||||||||||||||||
| 2023 |
| 2022 |
|
| |||||||||||||||||||||
|
|
|
|
| Constant |
|
|
| Acquisition & |
|
|
|
| |||||||||||||
|
|
|
|
| Currency |
|
|
| Divestiture |
| Adjusted |
| Organic | |||||||||||||
| Revenue |
| FX |
| Revenue |
| Revenue |
| Adjustment |
| Base |
| Growth (1) | |||||||||||||
Banking Solutions | $ | 1,702 |
| $ | 2 |
|
| $ | 1,704 |
| $ | 1,678 |
| $ | — |
| $ | 1,678 |
| 2 | % | |||||
Merchant Solutions |
| 1,312 |
|
| (1 | ) |
|
| 1,311 |
|
| 1,302 |
|
| — |
|
| 1,302 |
| 1 | % | |||||
Capital Market Solutions |
| 672 |
|
| 2 |
|
|
| 674 |
|
| 632 |
|
| — |
|
| 632 |
| 7 | % | |||||
Corporate and Other |
| 60 |
|
| — |
|
|
| 60 |
|
| 107 |
|
| — |
|
| 107 |
| N/A |
| |||||
Total (1) | $ | 3,746 |
| $ | 3 |
|
| $ | 3,749 |
| $ | 3,719 |
| $ | — |
| $ | 3,719 |
| 2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
| Six months ended June 30, | |||||||||||||||||||||||||
| 2023 |
| 2022 |
|
| |||||||||||||||||||||
|
|
|
|
| Constant |
|
|
| Acquisition & |
|
|
|
| |||||||||||||
|
|
|
|
| Currency |
|
|
| Divestiture |
| Adjusted |
| Organic | |||||||||||||
| Revenue |
| FX |
| Revenue |
| Revenue |
| Adjustment |
| Base |
| Growth | |||||||||||||
Banking Solutions | $ | 3,387 |
| $ | 10 |
| $ | 3,397 |
| $ | 3,337 |
| $ | — |
| $ | 3,337 |
| 2 | % | ||||||
Merchant Solutions |
| 2,416 |
|
| 24 |
|
| 2,440 |
|
| 2,414 |
|
| — |
|
| 2,414 |
| 1 | % | ||||||
Capital Market Solutions |
| 1,335 |
|
| 13 |
|
| 1,347 |
|
| 1,259 |
|
| — |
|
| 1,259 |
| 7 | % | ||||||
Corporate and Other |
| 118 |
|
| 1 |
|
| 119 |
|
| 200 |
|
| — |
|
| 200 |
| N/A |
| ||||||
Total (1) | $ | 7,256 |
| $ | 48 |
| $ | 7,304 |
| $ | 7,210 |
| $ | — |
| $ | 7,210 |
| 3 | % | ||||||
Amounts in table may not sum or calculate due to rounding. | ||||||||||||||||||||||||||
| ||||||||||||||||||||||||||
(1) Total organic growth excludes Corporate and Other. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL NON-GAAP CASH FLOW MEASURES — UNAUDITED (In millions) | |||||||
Exhibit D (continued) | |||||||
|
|
|
| ||||
| Three months ended |
| Six months ended | ||||
| June 30, 2023 |
| June 30, 2023 | ||||
Net cash provided by operating activities | $ | 1,087 |
|
| $ | 1,719 |
|
Non-GAAP adjustments: |
|
|
| ||||
Acquisition, integration and other payments (1) |
| 81 |
|
|
| 179 |
|
Settlement activity |
| 52 |
|
|
| 242 |
|
Adjusted cash flows from operations |
| 1,220 |
|
|
| 2,140 |
|
Capital expenditures (2) |
| (267 | ) |
|
| (546 | ) |
Free cash flow | $ | 953 |
|
| $ | 1,594 |
|
| Three months ended |
| Six months ended | ||||
| June 30, 2022 |
| June 30, 2022 | ||||
Net cash provided by operating activities | $ | 1,024 |
|
| $ | 1,920 |
|
Non-GAAP adjustments: |
|
|
| ||||
Acquisition, integration and other payments (1) |
| 145 |
|
|
| 282 |
|
Settlement activity |
| (56 | ) |
|
| 106 |
|
Adjusted cash flows from operations |
| 1,113 |
|
|
| 2,308 |
|
Capital expenditures (2) |
| (307 | ) |
|
| (715 | ) |
Free cash flow | $ | 806 |
|
| $ | 1,593 |
|
Free cash flow reflects adjusted cash flows from operations less capital expenditures (additions to property and equipment and additions to software, excluding capital spend related to the construction of our new headquarters). Free cash flow does not represent our residual cash flows available for discretionary expenditures, since we have mandatory debt service requirements and other non-discretionary expenditures that are not deducted from the measure. | |
|
|
(1) | Adjusted cash flows from operations and free cash flow for the three and six months ended June 30, 2023 and 2022, exclude cash payments for certain acquisition, integration and other costs (see Note 2 to Exhibit E), net of related tax impact. The related tax impact totaled $13 million and $26 million for the three months and $29 million and $50 million for the six months ended June 30, 2023 and 2022, respectively. |
|
|
(2) | Capital expenditures for free cash flow exclude capital spend related to the construction of our new headquarters totaling $33 million and $37 million for the three and six months ended June 30, 2022, respectively. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED (In millions, except per share amounts) | ||||||||||||||||
Exhibit E | ||||||||||||||||
|
|
|
|
|
|
|
|
| ||||||||
|
| Three months ended June 30, |
| Six months ended June 30, | ||||||||||||
|
|
| 2023 |
|
|
| 2022 |
|
|
| 2023 |
|
|
| 2022 |
|
Net earnings (loss) attributable to FIS common stockholders |
| $ | (6,596 | ) |
| $ | 277 |
|
| $ | (6,456 | ) |
| $ | 397 |
|
Provision (benefit) for income taxes |
|
| 72 |
|
|
| 77 |
|
|
| 121 |
|
|
| 132 |
|
Interest expense, net |
|
| 153 |
|
|
| 47 |
|
|
| 291 |
|
|
| 90 |
|
Other, net |
|
| 55 |
|
|
| (27 | ) |
|
| 66 |
|
|
| (88 | ) |
|
|
|
|
|
|
|
|
| ||||||||
Operating income (loss), as reported |
|
| (6,316 | ) |
|
| 374 |
|
|
| (5,978 | ) |
|
| 531 |
|
Depreciation and amortization, excluding purchase accounting amortization |
|
| 338 |
|
|
| 347 |
|
|
| 686 |
|
|
| 710 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
| ||||||||
Purchase accounting amortization (1) |
|
| 548 |
|
|
| 628 |
|
|
| 1,096 |
|
|
| 1,278 |
|
Acquisition, integration and other costs (2) |
|
| 140 |
|
|
| 221 |
|
|
| 265 |
|
|
| 410 |
|
Asset impairments (3) |
|
| 6,841 |
|
|
| 29 |
|
|
| 6,841 |
|
|
| 87 |
|
Adjusted EBITDA |
| $ | 1,551 |
|
| $ | 1,599 |
|
| $ | 2,910 |
|
| $ | 3,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Exhibit E. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED (In millions, except per share amounts) | ||||||||||||||||
Exhibit E (continued) | ||||||||||||||||
|
| Three months ended June 30, |
| Six months ended June 30, | ||||||||||||
|
|
| 2023 |
|
|
| 2022 |
|
|
| 2023 |
|
|
| 2022 |
|
Earnings (loss) before income taxes |
| $ | (6,522 | ) |
| $ | 357 |
|
| $ | (6,332 | ) |
| $ | 533 |
|
(Provision) benefit for income taxes |
|
| (72 | ) |
|
| (77 | ) |
|
| (121 | ) |
|
| (132 | ) |
Net (earnings) loss attributable to noncontrolling interest |
|
| (2 | ) |
|
| (3 | ) |
|
| (3 | ) |
|
| (4 | ) |
Net earnings (loss) attributable to FIS common stockholders |
|
| (6,596 | ) |
|
| 277 |
|
|
| (6,456 | ) |
|
| 397 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
| ||||||||
Purchase accounting amortization (1) |
|
| 548 |
|
|
| 628 |
|
|
| 1,096 |
|
|
| 1,278 |
|
Acquisition, integration and other costs (2) |
|
| 153 |
|
|
| 263 |
|
|
| 297 |
|
|
| 504 |
|
Asset impairments (3) |
|
| 6,841 |
|
|
| 29 |
|
|
| 6,841 |
|
|
| 87 |
|
Non-operating (income) expense (4) |
|
| 53 |
|
|
| (30 | ) |
|
| 63 |
|
|
| (92 | ) |
(Provision) benefit for income taxes on non-GAAP adjustments |
|
| (78 | ) |
|
| (111 | ) |
|
| (153 | ) |
|
| (214 | ) |
Total non-GAAP adjustments |
|
| 7,517 |
|
|
| 779 |
|
|
| 8,144 |
|
|
| 1,563 |
|
Adjusted net earnings |
| $ | 921 |
|
| $ | 1,056 |
|
| $ | 1,688 |
|
| $ | 1,960 |
|
|
|
|
|
|
|
|
|
| ||||||||
Net earnings per share-diluted attributable to FIS common stockholders |
| $ | (11.10 | ) |
| $ | 0.45 |
|
| $ | (10.89 | ) |
| $ | 0.65 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
| ||||||||
Purchase accounting amortization (1) |
|
| 0.92 |
|
|
| 1.03 |
|
|
| 1.85 |
|
|
| 2.09 |
|
Acquisition, integration and other costs (2) |
|
| 0.26 |
|
|
| 0.43 |
|
|
| 0.50 |
|
|
| 0.82 |
|
Asset impairments (3) |
|
| 11.52 |
|
|
| 0.05 |
|
|
| 11.54 |
|
|
| 0.14 |
|
Non-operating (income) expense (4) |
|
| 0.09 |
|
|
| (0.05 | ) |
|
| 0.11 |
|
|
| (0.15 | ) |
(Provision) benefit for income taxes on non-GAAP adjustments |
|
| (0.13 | ) |
|
| (0.18 | ) |
|
| (0.26 | ) |
|
| (0.35 | ) |
Adjusted net earnings per share-diluted attributable to FIS common stockholders |
| $ | 1.55 |
|
| $ | 1.73 |
|
| $ | 2.84 |
|
| $ | 3.20 |
|
Weighted average shares outstanding-diluted (5) |
|
| 594 |
|
|
| 611 |
|
|
| 593 |
|
|
| 612 |
|
Amounts in table may not sum or calculate due to rounding. | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Exhibit E. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED (In millions, except per share amounts) | |
| |
Exhibit E (continued) | |
| |
Notes to Unaudited - Supplemental GAAP to Non-GAAP Reconciliations for the three and six months ended June 30, 2023 and 2022. | |
|
|
The adjustments are as follows: | |
|
|
(1) | This item represents purchase price amortization expense on all intangible assets acquired through various Company acquisitions, including customer relationships, contract value, technology assets, trademarks and trade names. This item also includes $17 million and $43 million for the three and six months ended June 30, 2022, of incremental amortization expense associated with shortened estimated useful lives and accelerated amortization methods for certain acquired software driven by the Company's platform modernization. The Company has excluded the impact of purchase price amortization expense as such amounts can be significantly impacted by the timing and/or size of acquisitions. Although the Company excludes these amounts from its non-GAAP expenses, the Company believes that it is important for investors to understand that such intangible assets contribute to revenue generation. Amortization of assets that relate to past acquisitions will recur in future periods until such assets have been fully amortized. Any future acquisitions may result in the amortization of future assets. |
|
|
(2) | This item represents costs comprised of the following: |
|
| Three months ended |
| Six months ended | |||||||||||||
|
| June 30, |
| June 30, | |||||||||||||
|
| 2023 |
| 2022 |
| 2023 |
| 2022 | |||||||||
|
|
|
|
|
|
|
|
| |||||||||
Acquisition and integration |
| $ | 9 |
| $ | 30 |
| $ | 16 |
| $ | 75 | |||||
Enterprise transformation, including Future Forward and platform modernization |
|
| 78 |
|
| 80 |
|
| 153 |
|
| 160 | |||||
Severance and other termination expenses |
|
| 23 |
|
| 36 |
|
| 51 |
|
| 47 | |||||
Planned separation of the Worldpay Merchant Solutions business |
|
| 20 |
|
| — |
|
| 31 |
|
| — | |||||
Incremental stock compensation directly attributable to specific programs |
|
| 6 |
|
| 41 |
|
| 6 |
|
| 65 | |||||
Other, including divestiture-related expenses and enterprise cost control and other initiatives |
|
| 4 |
|
| 34 |
|
| 8 |
|
| 63 | |||||
Subtotal |
|
| 140 |
|
| 221 |
|
| 265 |
|
| 410 | |||||
Accelerated amortization (a) |
|
| 13 |
|
| 42 |
|
| 32 |
|
| 94 | |||||
Total |
| $ | 153 |
| $ | 263 |
| $ | 297 |
| $ | 504 | |||||
Amounts in table may not sum due to rounding. |
| (a) | For purposes of calculating Adjusted net earnings, this item includes incremental amortization expense associated with shortened estimated useful lives and accelerated amortization methods for certain software and deferred contract cost assets driven by the Company's platform modernization. The incremental amortization expenses are included in the Depreciation and amortization, excluding purchase accounting amortization line item within the Adjusted EBITDA reconciliation. |
|
|
|
(3) | For the three and six months ended June 30, 2023, this item includes a $6.8 billion impairment of goodwill related to the Merchant Solutions reporting unit due to its estimated fair value being less than its carrying value based on the price, including estimated selling price adjustments and fair value of contingent consideration, at which the Company has agreed to sell a majority stake in the unit. For the three months ended June 30, 2022, this item includes $26 million related to impairment of a non-strategic business. For the six months ended June 30, 2022, this item also includes impairment of real estate-related assets as a result of office space reductions. | |
|
|
|
(4) | Non-operating (income) expense primarily consists of other income and expense items outside of the Company's operating activities, including fair value adjustments on certain non-operating assets and liabilities and foreign currency transaction remeasurement gains and losses. For the three and six months ended June 30, 2023, this item also includes $32 million of impairment on an equity security investment which the Company agreed to sell for less than its carrying value subsequent to June 30, 2023. | |
|
|
|
(5) | For the three and six months ended June 30, 2023, Adjusted net earnings is a gain, while the corresponding GAAP amount for these periods is a loss. As a result, in calculating Adjusted net earnings per share-diluted for these periods, the weighted average shares outstanding-diluted amount of approximately 594 million and 593 million shares used in the calculation includes approximately 2 million and 1 million shares for the three months and six months ended June 30, 2023, respectively, that in accordance with GAAP are excluded from the calculation of the GAAP Net loss per share-diluted for the periods, due to their anti-dilutive impact. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230802159146/en/
Ellyn Raftery, 904.438.6083 Chief Marketing & Communications Officer FIS Global Marketing & Corporate CommunicationsEllyn.Raftery@fisglobal.com
George Mihalos, 904.438.6438 Senior Vice President FIS Investor Relations Georgios.Mihalos@fisglobal.com
Source: Fidelity National Information Services