Increased revenue 8% on a GAAP basis and 9% on an organic basis to $3.5 billion, including strong growth across all operating segments
Generated Diluted EPS (GAAP) of $0.20 and Adjusted EPS of $1.47
Reaching target leverage ratio will enable resumption of share repurchase during the second quarter of 2022
JACKSONVILLE, Fla.--(BUSINESS WIRE)--FIS® (NYSE:FIS), a global leader in financial services technology, today reported its first quarter 2022 results.
“FIS is off to a strong start to the year,” said Gary Norcross, FIS Chairman and Chief Executive Officer. “We chose to continue to invest in new solutions and capabilities to benefit our clients throughout the pandemic. These investments are really paying off by enabling us to drive strong revenue growth and returns. In addition, our team’s focus on execution and robust cash flow enabled us to pay down debt more quickly than anticipated, which will allow us to resume share buybacks a quarter ahead of schedule.”
First Quarter 2022
On a GAAP basis, revenue increased by more than $250 million, or 8% as compared to the prior-year period, to $3.5 billion. Net earnings attributable to common stockholders were $120 million or $0.20 per diluted share.
On an organic basis, revenue increased 9% as compared to the prior-year period when excluding the impact of changes in foreign currency exchange rates and inorganic contribution from acquisitions and divestitures. Adjusted EBITDA was $1.4 billion. Adjusted EBITDA margin was flat at 40.6%, as the company successfully offset rising wage inflation, difficult comparisons created by stimulus-related revenue in the prior-year period and ramping large client wins. Adjusted net earnings increased 11% as compared to the prior-year period to $904 million, and adjusted net earnings per share increased 13% to $1.47 per diluted share.
($ millions, except per share data, unaudited) |
|
Three Months Ended March 31, |
|||||||||||||
|
|
|
|
|
|
% |
|
Constant |
|
Organic |
|||||
|
|
2022 |
|
2021 |
|
Change |
|
Currency |
|
Growth |
|||||
Revenue |
|
$ |
3,492 |
|
|
$ |
3,223 |
|
|
|
8% |
|
9% |
|
9% |
Merchant Solutions |
|
1,112 |
|
|
966 |
|
|
|
15% |
|
16% |
|
15% |
||
Banking Solutions |
|
1,645 |
|
|
1,540 |
|
|
|
7% |
|
7% |
|
7% |
||
Capital Market Solutions |
|
658 |
|
|
625 |
|
|
|
5% |
|
6% |
|
6% |
||
Corporate and Other |
|
|
77 |
|
|
|
92 |
|
|
|
(16)% |
|
(15)% |
|
|
Adjusted EBITDA |
|
$ |
1,418 |
|
|
$ |
1,308 |
|
|
|
8% |
|
|
|
|
Adjusted EBITDA Margin |
|
|
40.6 |
% |
|
|
40.6 |
|
% |
|
— |
|
|
|
|
Net earnings attributable to FIS common stockholders (GAAP) |
|
$ |
120 |
|
|
$ |
(373 |
) |
|
|
* |
|
|
|
|
Diluted EPS (GAAP) |
|
$ |
0.20 |
|
|
$ |
(0.60 |
) |
|
|
* |
|
|
|
|
Adjusted net earnings |
|
$ |
904 |
|
|
$ |
814 |
|
|
|
11% |
|
|
|
|
Adjusted EPS |
|
$ |
1.47 |
|
|
$ |
1.30 |
|
|
|
13% |
|
|
|
|
* Indicates comparison not meaningful |
Operating Segment Information
• Banking Solutions: Revenue increased by 7% on both a GAAP and an organic basis as compared to the prior-year period to $1.6 billion. Adjusted EBITDA increased 5% as compared to the prior-year period to $697 million. Adjusted EBITDA margin contracted by 90 basis points as compared to the prior-year period to 42.4%, primarily due to wage inflation, difficult comparisons created by stimulus-related revenue in the prior-year period, including from the Paycheck Protection Program (PPP), and ramping large client wins.
• Capital Market Solutions: Revenue increased by 5% on a GAAP basis and 6% on an organic basis as compared to the prior-year period to $658 million, primarily due to strong growth in recurring revenue. Adjusted EBITDA increased by 7% as compared to the prior-year period to $308 million. Adjusted EBITDA margin expanded by 60 basis points over the prior-year period to 46.8%, primarily due to continued operating leverage.
• Merchant Solutions: Revenue increased by 15% on both a GAAP and an organic basis as compared to the prior-year period to $1.1 billion. Adjusted EBITDA increased by 16% as compared to the prior-year period to $522 million. Adjusted EBITDA margin expanded by 30 basis points to 47.0%. During the first quarter, global volume increased by 10% as compared to the prior-year period to $517 billion, and transactions increased by 7% to 11.4 billion.
Additional Merchant Disclosure
|
|
Three Months Ended March 31, |
||||||||
|
|
|
|
|
|
% |
||||
|
|
2022 |
|
2021 |
|
Change |
||||
Revenue ($M) |
|
$ |
1,112 |
|
|
$ |
966 |
|
|
15% |
Global Volume1 ($B) |
|
|
517 |
|
|
|
468 |
|
|
10% |
US Volume1 ($B) |
|
|
383 |
|
|
|
349 |
|
|
10% |
Transactions2 (B) |
|
|
11.4 |
|
|
|
10.7 |
|
|
7% |
1 Volume refers to the total dollar value of the transactions processed during the stated period
|
Balance Sheet and Cash Flows
As of March 31, 2022, debt outstanding totaled $19.2 billion. First quarter net cash provided by operating activities was $896 million, and free cash flow was $786 million.
FIS continued to reduce leverage which will enable the resumption of share repurchase under its existing 100 million share authorization during the second quarter. In addition, FIS increased its quarterly dividend by 21% as compared to the prior-year period to $0.47 per share, paying a total of $287 million in dividends during the first quarter.
FIS currently expects to primarily utilize free cash flow through the end of 2023 to return capital to shareholders. During 2022, the Company expects to repurchase shares worth approximately $3 billion, primarily during the second half of the year.
Second Quarter and Full-Year 2022 GAAP Guidance
($ millions, except share data) |
|
Q2 2022 |
FY 2022 |
Revenue |
|
$3,650 - $3,685 |
$14,780 - $14,925 |
Diluted EPS |
|
$0.40 - $0.50 |
$2.10 - $2.50 |
Second Quarter and Full-Year 2022 Non-GAAP Guidance
($ millions, except share data) |
|
Q2 2022 |
FY 2022 |
Revenue (GAAP) |
|
$3,650 - $3,685 |
$14,780 - $14,925 |
Adjusted EPS |
|
$1.72 - $1.75 |
$7.25 - $7.37 |
COVID-19 Update
FIS has continued to prioritize investments in solutions and services that help address the needs of our clients throughout the ongoing global pandemic in order to increase the Company’s potential to sustain accelerated revenue growth. During the first quarter, COVID-19’s impact on our financial results lessened due to the opening of markets, offset in part by the impact of COVID-19 variants.
FIS will sponsor a live webcast of its earnings conference call with the investment community beginning at 8:30 a.m. (EDT) Tuesday, May 3, 2022. 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.
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.
As described below, our Adjusted EBITDA and Adjusted Net Earnings measures also exclude incremental and direct costs resulting from the COVID-19 pandemic. Management believes that this adjustment may help investors understand the longer-term fundamentals of our underlying business.
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 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, the removal of which improves comparability of operating results across reporting periods. It also excludes incremental and direct costs resulting from the COVID-19 pandemic. 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, the removal of which improves comparability of operating results across reporting periods. It also excludes the impact of acquisition-related purchase accounting amortization and equity method investment earnings (loss), both of which are recurring. It also excludes incremental and direct costs resulting from the COVID-19 pandemic.
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, including incremental and direct costs resulting from the COVID-19 pandemic, less capital expenditures excluding capital expenditures related to the Company’s new headquarters. Free cash flow does not represent our residual cash flow available for discretionary expenditures, since we have mandatory debt service requirements and other non-discretionary expenditures that are not deducted from the measure.
Any non-GAAP measures should be considered in context with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP measures. Further, FIS’ non-GAAP measures may be calculated differently from similarly titled measures of other companies. Reconciliations of these non-GAAP measures to related GAAP measures, including footnotes describing the specific adjustments, are provided in the attached schedules and in the Investor Relations section of the FIS 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 of the Company, projected revenue or expense synergies, business and market conditions, outlook, foreign currency exchange rates, deleveraging plans, expected dividends and share repurchases, the Company’s sales pipeline and anticipated profitability and growth, as well as other statements about our expectations, beliefs, intentions, or strategies regarding the future, or other characterizations of future events or circumstances, are forward-looking statements. These statements relate to future events and our future results and involve a number of risks and uncertainties. Forward-looking statements are based on management’s beliefs as well as assumptions made by, and information currently available to, management.
Actual results, performance or achievement could differ materially from those contained in 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 |
||
May 3, 2022 |
||
|
||
|
||
Exhibit A |
Condensed Consolidated Statements of Earnings - Unaudited for the three months ended March 31, 2022 and 2021 |
|
|
||
Exhibit B |
Condensed Consolidated Balance Sheets - Unaudited as of March 31, 2022, and December 31, 2021 |
|
|
||
Exhibit C |
Condensed Consolidated Statements of Cash Flows - Unaudited for the three months ended March 31, 2022 and 2021 |
|
|
||
Exhibit D |
Supplemental Non-GAAP Financial Information - Unaudited for the three months ended March 31, 2022 and 2021 |
|
|
||
Exhibit E |
Supplemental GAAP to Non-GAAP Reconciliations - Unaudited for the three months ended March 31, 2022 and 2021 |
|
|
||
Exhibit F |
Supplemental GAAP to Non-GAAP Reconciliations on Guidance - Unaudited for the three months ended June 30, 2022, and full year ended December 31, 2022 |
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS — UNAUDITED (In millions, except per share amounts) |
|||||||
Exhibit A |
|||||||
|
|
|
|
||||
|
Three months ended March 31, |
||||||
|
2022 |
|
2021 |
||||
Revenue |
$ |
3,492 |
|
|
$ |
3,223 |
|
Cost of revenue |
|
2,242 |
|
|
|
2,118 |
|
Gross profit |
|
1,250 |
|
|
|
1,105 |
|
Selling, general, and administrative expenses |
|
1,035 |
|
|
|
1,006 |
|
Asset impairments |
|
58 |
|
|
|
— |
|
Operating income |
|
157 |
|
|
|
99 |
|
Other income (expense): |
|
|
|
||||
Interest expense, net |
|
(43 |
) |
|
|
(74 |
) |
Other income (expense), net |
|
61 |
|
|
|
(493 |
) |
Total other income (expense), net |
|
18 |
|
|
|
(567 |
) |
Earnings (loss) before income taxes and equity method investment earnings (loss) |
|
175 |
|
|
|
(468 |
) |
Provision (benefit) for income taxes |
|
54 |
|
|
|
(97 |
) |
Equity method investment earnings (loss) |
|
— |
|
|
|
1 |
|
Net earnings (loss) |
|
121 |
|
|
|
(370 |
) |
Net (earnings) loss attributable to noncontrolling interest |
|
(1 |
) |
|
|
(3 |
) |
Net earnings (loss) attributable to FIS common stockholders |
$ |
120 |
|
|
$ |
(373 |
) |
|
|
|
|
||||
Net earnings (loss) per share-basic attributable to FIS common stockholders |
$ |
0.20 |
|
|
$ |
(0.60 |
) |
Weighted average shares outstanding-basic |
|
610 |
|
|
|
621 |
|
Net earnings (loss) per share-diluted attributable to FIS common stockholders |
$ |
0.20 |
|
|
$ |
(0.60 |
) |
Weighted average shares outstanding-diluted |
|
614 |
|
|
|
621 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED (In millions, except per share amounts) |
|||||||
Exhibit B |
|||||||
|
|
|
|
||||
|
March 31,
|
|
December 31,
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
1,547 |
|
|
$ |
2,010 |
|
Settlement assets |
|
4,062 |
|
|
|
4,020 |
|
Trade receivables, net |
|
3,655 |
|
|
|
3,772 |
|
Other receivables |
|
260 |
|
|
|
355 |
|
Prepaid expenses and other current assets |
|
621 |
|
|
|
551 |
|
Total current assets |
|
10,145 |
|
|
|
10,708 |
|
Property and equipment, net |
|
901 |
|
|
|
949 |
|
Goodwill |
|
52,988 |
|
|
|
53,330 |
|
Intangible assets, net |
|
10,854 |
|
|
|
11,539 |
|
Software, net |
|
3,235 |
|
|
|
3,299 |
|
Other noncurrent assets |
|
2,132 |
|
|
|
2,137 |
|
Deferred contract costs, net |
|
943 |
|
|
|
969 |
|
Total assets |
$ |
81,198 |
|
|
$ |
82,931 |
|
|
|
|
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable, accrued and other liabilities |
$ |
2,690 |
|
|
$ |
2,864 |
|
Settlement payables |
|
5,228 |
|
|
|
5,295 |
|
Deferred revenue |
|
847 |
|
|
|
779 |
|
Short-term borrowings |
|
2,682 |
|
|
|
3,911 |
|
Current portion of long-term debt |
|
2,330 |
|
|
|
1,617 |
|
Total current liabilities |
|
13,777 |
|
|
|
14,466 |
|
Long-term debt, excluding current portion |
|
14,208 |
|
|
|
14,825 |
|
Deferred income taxes |
|
4,055 |
|
|
|
4,193 |
|
Other noncurrent liabilities |
|
1,948 |
|
|
|
1,915 |
|
Total liabilities |
|
33,988 |
|
|
|
35,399 |
|
|
|
|
|
||||
Redeemable noncontrolling interest |
|
174 |
|
|
|
174 |
|
|
|
|
|
||||
Equity: |
|
|
|
||||
FIS stockholders’ equity: |
|
|
|
||||
Preferred stock $0.01 par value |
|
— |
|
|
|
— |
|
Common stock $0.01 par value |
|
6 |
|
|
|
6 |
|
Additional paid in capital |
|
46,536 |
|
|
|
46,466 |
|
Retained earnings |
|
2,721 |
|
|
|
2,889 |
|
Accumulated other comprehensive earnings (loss) |
|
106 |
|
|
|
252 |
|
Treasury stock, at cost |
|
(2,343 |
) |
|
|
(2,266 |
) |
Total FIS stockholders’ equity |
|
47,026 |
|
|
|
47,347 |
|
Noncontrolling interest |
|
10 |
|
|
|
11 |
|
Total equity |
|
47,036 |
|
|
|
47,358 |
|
Total liabilities, redeemable noncontrolling interest and equity |
$ |
81,198 |
|
|
$ |
82,931 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED (In millions) |
|||||||
|
|
|
Exhibit C |
||||
|
|
|
|
||||
|
Three months ended March 31, |
||||||
|
2022 |
|
2021 |
||||
Cash flows from operating activities: |
|
|
|
||||
Net earnings (loss) |
$ |
121 |
|
|
$ |
(370 |
) |
Adjustment to reconcile net earnings (loss) to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
1,013 |
|
|
|
953 |
|
Amortization of debt issuance costs |
|
7 |
|
|
|
7 |
|
Asset impairments |
|
58 |
|
|
|
— |
|
Loss (gain) on sale of businesses, investments and other |
|
— |
|
|
|
(1 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
528 |
|
Stock-based compensation |
|
57 |
|
|
|
157 |
|
Deferred income taxes |
|
(112 |
) |
|
|
(22 |
) |
Net changes in assets and liabilities, net of effects from acquisitions and foreign currency: |
|
|
|
||||
Trade and other receivables |
|
62 |
|
|
|
(219 |
) |
Settlement activity |
|
(162 |
) |
|
|
122 |
|
Prepaid expenses and other assets |
|
(152 |
) |
|
|
(129 |
) |
Deferred contract costs |
|
(73 |
) |
|
|
(113 |
) |
Deferred revenue |
|
55 |
|
|
|
89 |
|
Accounts payable, accrued liabilities and other liabilities |
|
22 |
|
|
|
(166 |
) |
Net cash provided by operating activities |
|
896 |
|
|
|
836 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Additions to property and equipment |
|
(108 |
) |
|
|
(69 |
) |
Additions to software |
|
(304 |
) |
|
|
(229 |
) |
Other investing activities, net |
|
122 |
|
|
|
(23 |
) |
Net cash provided by (used in) investing activities |
|
(290 |
) |
|
|
(321 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Borrowings |
|
15,902 |
|
|
|
13,858 |
|
Repayment of borrowings and other financing obligations |
|
(16,609 |
) |
|
|
(14,364 |
) |
Debt issuance costs |
|
— |
|
|
|
(74 |
) |
Net proceeds from stock issued under stock-based compensation plans |
|
33 |
|
|
|
73 |
|
Treasury stock activity |
|
(77 |
) |
|
|
(494 |
) |
Dividends paid |
|
(287 |
) |
|
|
(244 |
) |
Other financing activities, net |
|
(47 |
) |
|
|
(136 |
) |
Net cash provided by (used in) financing activities |
|
(1,085 |
) |
|
|
(1,381 |
) |
|
|
|
|
||||
Effect of foreign currency exchange rate changes on cash |
|
(103 |
) |
|
|
(40 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
(582 |
) |
|
|
(906 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
4,283 |
|
|
|
4,030 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
3,701 |
|
|
$ |
3,124 |
|
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL NON-GAAP ORGANIC REVENUE GROWTH — UNAUDITED (In millions) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Exhibit D |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Three months ended March 31, |
||||||||||||||||||
|
2022 |
|
2021 |
|
|||||||||||||||
|
|
|
|
|
Constant |
|
|
|
Acquisition & |
|
|
|
|
||||||
|
|
|
|
|
Currency |
|
|
|
Divestiture |
|
Adjusted |
|
Organic |
||||||
|
Revenue |
|
FX |
|
Revenue |
|
Revenue |
|
Adjustment |
|
Base |
|
Growth |
||||||
Merchant Solutions |
$ |
1,112 |
|
$ |
12 |
|
$ |
1,124 |
|
$ |
966 |
|
$ |
12 |
|
$ |
978 |
|
15% |
Banking Solutions |
|
1,645 |
|
|
5 |
|
|
1,650 |
|
|
1,540 |
|
|
— |
|
|
1,540 |
|
7% |
Capital Market Solutions |
|
658 |
|
|
5 |
|
|
663 |
|
|
625 |
|
|
— |
|
|
625 |
|
6% |
Corporate and Other |
|
77 |
|
|
1 |
|
|
78 |
|
|
92 |
|
|
— |
|
|
92 |
|
N/A |
Total (1) |
$ |
3,492 |
|
$ |
23 |
|
$ |
3,514 |
|
$ |
3,223 |
|
$ |
12 |
|
$ |
3,235 |
|
9% |
Amounts in tables 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 |
||||||
|
March 31, 2022 |
|
March 31, 2021 |
||||
Net cash provided by operating activities |
$ |
896 |
|
|
$ |
836 |
|
Non-GAAP adjustments: |
|
|
|
||||
Acquisition, integration and other payments (1) |
|
136 |
|
|
|
117 |
|
Settlement activity |
|
162 |
|
|
|
(122 |
) |
Adjusted cash flows from operations |
|
1,194 |
|
|
|
831 |
|
Capital expenditures (2) |
|
(408 |
) |
|
|
(275 |
) |
Free cash flow |
$ |
786 |
|
|
$ |
556 |
|
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 months ended March 31, 2022 and 2021 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 $24 million and $20 million for the three months ended March 31, 2022 and 2021, respectively. |
|
|
||
(2) |
Capital expenditures for free cash flow exclude capital spend related to the construction of our new headquarters totaling $4 million and $23 million for the three months ended March 31, 2022 and 2021, respectively. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED (In millions, except per share amounts) |
||||||||
Exhibit E |
||||||||
|
|
|
|
|
||||
|
|
Three months ended March 31, |
||||||
|
|
2022 |
|
2021 |
||||
Net earnings (loss) attributable to FIS common stockholders |
|
$ |
120 |
|
|
$ |
(373 |
) |
Provision (benefit) for income taxes |
|
|
54 |
|
|
|
(97 |
) |
Interest expense, net |
|
|
43 |
|
|
|
74 |
|
Other, net |
|
|
(60 |
) |
|
|
495 |
|
|
|
|
|
|
||||
Operating income, as reported |
|
|
157 |
|
|
|
99 |
|
Depreciation and amortization, excluding purchase accounting amortization |
|
|
363 |
|
|
|
279 |
|
Non-GAAP adjustments: |
|
|
|
|
||||
Purchase accounting amortization (1) |
|
|
650 |
|
|
|
674 |
|
Acquisition, integration and other costs (2) |
|
|
190 |
|
|
|
256 |
|
Asset impairments (3) |
|
|
58 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
1,418 |
|
|
$ |
1,308 |
|
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 March 31, |
||||||
|
|
2022 |
|
2021 |
||||
Earnings (loss) before income taxes and equity method investment earnings (loss) |
|
$ |
175 |
|
|
$ |
(468 |
) |
(Provision) benefit for income taxes |
|
|
(54 |
) |
|
|
97 |
|
Equity method investment earnings (loss) |
|
|
— |
|
|
|
1 |
|
Net (earnings) loss attributable to noncontrolling interest |
|
|
(1 |
) |
|
|
(3 |
) |
Net earnings (loss) attributable to FIS common stockholders |
|
|
120 |
|
|
|
(373 |
) |
Non-GAAP adjustments: |
|
|
|
|
||||
Purchase accounting amortization (1) |
|
|
650 |
|
|
|
674 |
|
Acquisition, integration and other costs (2) |
|
|
242 |
|
|
|
256 |
|
Asset impairments (3) |
|
|
58 |
|
|
|
— |
|
Non-operating (income) expense (4) |
|
|
(61 |
) |
|
|
493 |
|
Equity method investment (earnings) loss (5) |
|
|
— |
|
|
|
(1 |
) |
(Provision) benefit for income taxes on non-GAAP adjustments |
|
|
(105 |
) |
|
|
(235 |
) |
Total non-GAAP adjustments |
|
|
784 |
|
|
|
1,187 |
|
Adjusted net earnings |
|
$ |
904 |
|
|
$ |
814 |
|
|
|
|
|
|
||||
Net earnings (loss) per share-diluted attributable to FIS common stockholders |
|
$ |
0.20 |
|
|
$ |
(0.60 |
) |
Non-GAAP adjustments: |
|
|
|
|
||||
Purchase accounting amortization (1) |
|
|
1.06 |
|
|
|
1.08 |
|
Acquisition, integration and other costs (2) |
|
|
0.39 |
|
|
|
0.41 |
|
Asset impairments (3) |
|
|
0.09 |
|
|
|
— |
|
Non-operating (income) expense (4) |
|
|
(0.10 |
) |
|
|
0.79 |
|
Equity method investment (earnings) loss (5) |
|
|
— |
|
|
|
— |
|
(Provision) benefit for income taxes on non-GAAP adjustments |
|
|
(0.17 |
) |
|
|
(0.38 |
) |
Adjusted net earnings per share-diluted attributable to FIS common stockholders |
|
$ |
1.47 |
|
|
$ |
1.30 |
|
Weighted average shares outstanding-diluted (6) |
|
|
614 |
|
|
|
626 |
|
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 months ended March 31, 2022 and 2021. |
||
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. For the three months ended March 31, 2022, this item also includes $26 million 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. Our platform modernization focuses on accelerating the modernization of our strategic applications and sunsetting of our redundant platforms and creating a componentized cloud-native set of capabilities that can be consumed by clients as end-to-end business applications or as individual components. 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 acquisition and integration costs primarily related to the acquisition of Worldpay as well as certain other costs, including $80 million for the three months ended March 31, 2022, primarily associated with the Company's platform modernization described in Note (1). For the three months ended March 31, 2021, this item also includes $104 million in accelerated stock compensation expense to reflect the impact of establishing a Qualified Retirement Equity Program that modified unvested equity awards outstanding at January 1, 2021, as well as $15 million related to data center consolidation activities. The Company also recorded charges directly related to COVID-19 of $9 million for the three months ended March 31, 2021. For purposes of calculating Adjusted net earnings, this item includes $52 million of incremental amortization expense for the three months ended March 31, 2022, 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 described in Note (1). This $52 million item is included in the Depreciation and amortization, excluding purchase accounting amortization line item within the Adjusted EBITDA reconciliation. |
|
|
||
(3) |
For the three months ended March 31, 2022, this item primarily represents 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 months ended March 31, 2022, this item includes net gains on equity security investments without readily determinable fair values of $41 million. For the three months ended March 31, 2021, this item includes a loss on extinguishment of debt of approximately $528 million relating to tender premiums, make-whole amounts, and fees; the write-off of unamortized bond discounts and debt issuance costs; and losses on related derivative instruments. |
|
|
||
(5) |
This item represents our equity method investment earnings or loss and was predominantly due to our equity ownership interest in Cardinal Holdings, LP, which was sold on April 29, 2021. |
|
|
||
(6) |
For the three months ended March 31, 2021, Adjusted net earnings is a gain, while the corresponding GAAP amount for the period is a loss. As a result, in calculating Adjusted net earnings per share-diluted for this period, the weighted average shares outstanding-diluted amount of approximately 626 million shares used in the calculation includes approximately 5 million shares that in accordance with GAAP are excluded from the calculation of the GAAP Net loss per share-diluted for the period, due to their anti-dilutive impact. |
FIDELITY NATIONAL INFORMATION SERVICES, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED (In millions, except per share amounts) |
|||||||||||
Exhibit F |
|||||||||||
|
Three months ended |
|
Year ended |
||||||||
|
June 30, 2022 |
|
December 31, 2022 |
||||||||
|
Low |
|
High |
|
Low |
|
High |
||||
|
|
|
|
|
|
|
|
||||
Net earnings per share-diluted attributable to FIS common stockholders |
$ |
0.40 |
|
$ |
0.50 |
|
$ |
2.10 |
|
$ |
2.50 |
|
|
|
|
|
|
|
|
||||
Estimated adjustments (1) |
|
1.32 |
|
|
1.25 |
|
|
5.15 |
|
|
4.87 |
|
|
|
|
|
|
|
|
||||
Adjusted net earnings per share-diluted attributable to FIS common stockholders |
$ |
1.72 |
|
$ |
1.75 |
|
$ |
7.25 |
|
$ |
7.37 |
(1) |
Estimated adjustments include purchase accounting amortization, acquisition, integration and other costs, and other items, net of tax impact. |
Выручка увеличилась на 8% на основе GAAP и на 9% на органической основе до 3,5 млрд долларов, включая значительный рост во всех операционных сегментах
Сгенерированная разводненная прибыль на акцию (GAAP) составила 0,20 доллара США, а скорректированная прибыль на акцию - 1,47 доллара США
Достижение целевого коэффициента левереджа позволит возобновить выкуп акций во втором квартале 2022 года
ДЖЕКСОНВИЛЛ, Флорида.-- (BUSINESS WIRE)-- FIS® (NYSE:FIS), мировой лидер в области технологий финансовых услуг, сегодня отчиталась о результатах за первый квартал 2022 года.
“FIS уверенно начинает год”, - сказал Гэри Норкросс, председатель и главный исполнительный директор FIS. “Мы решили продолжать инвестировать в новые решения и возможности, чтобы приносить пользу нашим клиентам на протяжении всей пандемии. Эти инвестиции действительно окупаются, позволяя нам добиться значительного роста выручки и прибыли. Кроме того, сосредоточенность нашей команды на исполнении и устойчивом денежном потоке позволили нам погасить долг быстрее, чем ожидалось, что позволит нам возобновить выкуп акций на квартал раньше запланированного срока”.
Первый квартал 2022 года
На основе GAAP выручка увеличилась более чем на 250 миллионов долларов, или на 8%, по сравнению с предыдущим годом, и составила 3,5 миллиарда долларов. Чистая прибыль, приходящаяся на обыкновенных акционеров, составила 120 миллионов долларов, или 0,20 доллара на разводненную акцию.
На органической основе выручка увеличилась на 9% по сравнению с периодом предыдущего года, если исключить влияние изменений курсов иностранных валют и неорганический вклад от приобретений и продаж. Скорректированная EBITDA составила 1,4 миллиарда долларов. Скорректированная рентабельность по EBITDA осталась неизменной на уровне 40,6%, поскольку компания успешно компенсировала растущую инфляцию заработной платы, сложные сравнения, вызванные выручкой, связанной со стимулированием, в предыдущем году и увеличением числа крупных выигрышей клиентов. Скорректированная чистая прибыль увеличилась на 11% по сравнению с аналогичным периодом прошлого года до 904 миллионов долларов, а скорректированная чистая прибыль на акцию увеличилась на 13% до 1,47 доллара на разводненную акцию.
($ millions, except per share data, unaudited) |
|
Three Months Ended March 31, |
|||||||||||||
|
|
|
|
|
|
% |
|
Constant |
|
Organic |
|||||
|
|
2022 |
|
2021 |
|
Change |
|
Currency |
|
Growth |
|||||
Revenue |
|
$ |
3,492 |
|
|
$ |
3,223 |
|
|
|
8% |
|
9% |
|
9% |
Merchant Solutions |
|
1,112 |
|
|
966 |
|
|
|
15% |
|
16% |
|
15% |
||
Banking Solutions |
|
1,645 |
|
|
1,540 |
|
|
|
7% |
|
7% |
|
7% |
||
Capital Market Solutions |
|
658 |
|
|
625 |
|
|
|
5% |
|
6% |
|
6% |
||
Corporate and Other |
|
|
77 |
|
|
|
92 |
|
|
|
(16)% |
|
(15)% |
|
|
Adjusted EBITDA |
|
$ |
1,418 |
|
|
$ |
1,308 |
|
|
|
8% |
|
|
|
|
Adjusted EBITDA Margin |
|
|
40.6 |
% |
|
|
40.6 |
|
% |
|
— |
|
|
|
|
Net earnings attributable to FIS common stockholders (GAAP) |
|
$ |
120 |
|
|
$ |
(373 |
) |
|
|
* |
|
|
|
|
Diluted EPS (GAAP) |
|
$ |
0.20 |
|
|
$ |
(0.60 |
) |
|
|
* |
|
|
|
|
Adjusted net earnings |
|
$ |
904 |
|
|
$ |
814 |
|
|
|
11% |
|
|
|
|
Adjusted EPS |
|
$ |
1.47 |
|
|
$ |
1.30 |
|
|
|
13% |
|
|
|
|
* Indicates comparison not meaningful |
Информация об Операционном сегменте
• Банковские Решения: Выручка увеличилась на 7% как по GAAP, так и на органической основе по сравнению с предыдущим годом и составила 1,6 миллиарда долларов. Скорректированный показатель EBITDA увеличился на 5% по сравнению с аналогичным периодом прошлого года и составил 697 миллионов долларов. Скорректированная рентабельность по EBITDA сократилась на 90 базисных пунктов по сравнению с предыдущим годом до 42,4%, в основном из-за инфляции заработной платы, сложных сравнений, вызванных доходами, связанными со стимулированием, в предыдущем году, в том числе от Программы защиты зарплаты (PPP), и увеличения крупных выигрышей клиентов.
• Решения для рынка Капитала: Выручка увеличилась на 5% на основе GAAP и на 6% на органической основе по сравнению с предыдущим годом и составила 658 миллионов долларов, в основном за счет значительного роста регулярных доходов. Скорректированный показатель EBITDA увеличился на 7% по сравнению с аналогичным периодом прошлого года и составил 308 миллионов долларов. Скорректированная рентабельность по EBITDA увеличилась на 60 базисных пунктов по сравнению с предыдущим годом и составила 46,8%, в основном за счет сохранения операционного левереджа.
• Торговые решения: Выручка увеличилась на 15% как по GAAP, так и на органической основе по сравнению с предыдущим годом и составила 1,1 миллиарда долларов. Скорректированный показатель EBITDA увеличился на 16% по сравнению с аналогичным периодом прошлого года и составил 522 миллиона долларов. Скорректированная рентабельность по EBITDA увеличилась на 30 базисных пунктов до 47,0%. В течение первого квартала глобальный объем увеличился на 10% по сравнению с предыдущим годом и составил 517 миллиардов долларов, а объем транзакций увеличился на 7% до 11,4 миллиарда.
Дополнительная информация о Продавце
|
|
Three Months Ended March 31, |
||||||||
|
|
|
|
|
|
% |
||||
|
|
2022 |
|
2021 |
|
Change |
||||
Revenue ($M) |
|
$ |
1,112 |
|
|
$ |
966 |
|
|
15% |
Global Volume1 ($B) |
|
|
517 |
|
|
|
468 |
|
|
10% |
US Volume1 ($B) |
|
|
383 |
|
|
|
349 |
|
|
10% |
Transactions2 (B) |
|
|
11.4 |
|
|
|
10.7 |
|
|
7% |
1 Volume refers to the total dollar value of the transactions processed during the stated period
|
Баланс и движение денежных средств
По состоянию на 31 марта 2022 года непогашенный долг составил 19,2 миллиарда долларов. Чистые денежные средства, полученные от операционной деятельности в первом квартале, составили 896 миллионов долларов, а свободный денежный поток составил 786 миллионов долларов.
FIS продолжила сокращать левередж, что позволит возобновить выкуп акций в рамках существующего разрешения на 100 миллионов акций во втором квартале. Кроме того, FIS увеличила свои квартальные дивиденды на 21% по сравнению с предыдущим годом до 0,47 доллара на акцию, выплатив в общей сложности 287 миллионов долларов дивидендов в течение первого квартала.
В настоящее время FIS рассчитывает в основном использовать свободный денежный поток до конца 2023 года для возврата капитала акционерам. В течение 2022 года Компания рассчитывает выкупить акции на сумму около 3 миллиардов долларов, в основном во второй половине года.
Руководство по ОПБУ на второй квартал и весь 2022 год
($ millions, except share data) |
|
Q2 2022 |
FY 2022 |
Revenue |
|
$3,650 - $3,685 |
$14,780 - $14,925 |
Diluted EPS |
|
$0.40 - $0.50 |
$2.10 - $2.50 |
Руководство по ОПБУ на второй квартал и весь 2022 год, не относящееся к ОПБУ
($ millions, except share data) |
|
Q2 2022 |
FY 2022 |
Revenue (GAAP) |
|
$3,650 - $3,685 |
$14,780 - $14,925 |
Adjusted EPS |
|
$1.72 - $1.75 |
$7.25 - $7.37 |
Обновление по COVID-19
FIS продолжает уделять приоритетное внимание инвестициям в решения и услуги, которые помогают удовлетворять потребности наших клиентов в условиях продолжающейся глобальной пандемии, чтобы увеличить потенциал Компании для поддержания ускоренного роста выручки. В течение первого квартала влияние COVID-19 на наши финансовые результаты уменьшилось из-за открытия рынков, что частично компенсировалось воздействием вариантов COVID-19.
FIS будет спонсировать прямую веб-трансляцию своей телефонной конференции с инвестиционным сообществом, которая начнется в 8:30 утра (EDT). Вторник, 3 мая 2022 года. Чтобы получить доступ к веб-трансляции, перейдите в раздел по связям с инвесторами на домашней странице FIS, www.fisglobal.com . Повтор будет доступен после завершения прямой трансляции.
FIS является ведущим поставщиком технологических решений для финансовых учреждений и предприятий всех размеров и в любой отрасли по всему миру. Мы способствуем развитию торговли, открывая финансовые технологии, которые питают мировую экономику. Наши сотрудники стремятся улучшить то, как мир платит, финансирует и инвестирует, благодаря нашим надежным инновациям, производительности системы и гибкой архитектуре. Мы помогаем нашим клиентам использовать технологии инновационными способами для решения критически важных для бизнеса задач и предоставления своим клиентам превосходного опыта. Компания FIS со штаб-квартирой в Джексонвилле, штат Флорида, входит в список Fortune 500® и индекс Standard & Poor's 500®.
Чтобы узнать больше, посетите www.fisglobal.com . Следите за FIS на Facebook, LinkedIn и Twitter (@FISGlobal).
Использование FIS финансовой информации, не относящейся к GAAP
Общепринятые принципы бухгалтерского учета (GAAP) - это термин, используемый для обозначения стандартной системы руководящих принципов финансового учета в Соединенных Штатах. GAAP включает стандарты, соглашения и правила, которым следуют бухгалтеры при регистрации и обобщении операций, а также при подготовке финансовой отчетности. В дополнение к отчетности о финансовых результатах в соответствии с GAAP, мы предоставили некоторые финансовые показатели, не относящиеся к GAAP.
Эти показатели, не относящиеся к GAAP, включают постоянную валютную выручку, органический рост выручки, скорректированную EBITDA, скорректированную рентабельность по EBITDA, скорректированную чистую прибыль, скорректированную прибыль на акцию и свободный денежный поток. Эти показатели, не относящиеся к GAAP, могут быть использованы в настоящем выпуске и/или в прилагаемой дополнительной финансовой информации.
Мы считаем, что эти показатели, не относящиеся к GAAP, помогают инвесторам лучше понять основополагающие принципы нашего бизнеса. Как далее описано ниже, показатели выручки и прибыли, не относящиеся к GAAP, представленные по статьям, которые, по мнению руководства, не отражают операционные показатели FIS. Показатели постоянного валютного курса и органического роста выручки корректируются с учетом последствий колебаний обменного курса, в то время как органический рост выручки также учитывает приобретения и продажи и исключает доходы от корпоративных и других операций, что дает инвесторам дополнительное представление о нашей деятельности. Наконец, свободный денежный поток предоставляет дополнительную информацию о способности нашего бизнеса генерировать денежные средства. По этим причинам руководство также использует эти показатели, не относящиеся к GAAP, при оценке и управлении результатами деятельности FI.
Как описано ниже, наши скорректированные показатели EBITDA и скорректированной чистой прибыли также исключают дополнительные и прямые затраты, связанные с пандемией COVID-19. Руководство считает, что эта корректировка может помочь инвесторам понять долгосрочные основы нашего основного бизнеса.
Постоянная валютная выручка представляет собой отраженную в отчетности выручку операционного сегмента без учета влияния колебаний валютных курсов в текущем периоде.
Органический рост выручки - это постоянная валютная выручка, как определено выше, за текущий период по сравнению с скорректированной базой выручки за предыдущий период, которая корректируется для добавления выручки от приобретенных предприятий до приобретения за часть предыдущего года, соответствующую части текущего года, в течение которого бизнес принадлежал, и вычтите доход до продажи для отчужденных предприятий за часть предыдущего года, соответствующую части текущего года, в течение которого бизнес не принадлежал, для любых приобретений или отчуждений со стороны FIS. Когда речь идет об органическом росте выручки, доходы от нашего корпоративного и другого сегмента, который состоит из доходов от нестратегических предприятий, исключаются.
Скорректированный показатель EBITDA отражает чистую прибыль до вычета процентов, прочих доходов (расходов), налогов, прибыли (убытка) от инвестиций по методу долевого участия, а также износа и амортизации и исключает определенные затраты и другие операции, которые руководство считает неоперационными по своему характеру, исключение которых улучшает сопоставимость операционных результатов между отчетными периодами. Это также исключает дополнительные и прямые расходы, связанные с пандемией COVID-19. Эта мера доводится до сведения главного лица, принимающего операционные решения, в целях принятия решений о распределении ресурсов между сегментами и оценки их эффективности. По этой причине скорректированный показатель EBITDA, относящийся к нашим сегментам, представлен в соответствии с Кодификацией Стандартов бухгалтерского учета 280 "Сегментная отчетность" и исключен из определения финансовых показателей, не относящихся к GAAP, в соответствии с Положением G Комиссии по ценным бумагам и биржам и Пунктом 10(e) Положения S-K.
Скорректированная рентабельность по EBITDA отражает скорректированную EBITDA, как определено выше, деленную на выручку.
Скорректированная чистая прибыль исключает влияние определенных затрат и других операций, которые руководство считает неоперационными по своему характеру, исключение которых улучшает сопоставимость операционных результатов между отчетными периодами. Это также исключает влияние амортизации, связанной с приобретением, и прибыли (убытка) от инвестиций по методу долевого участия, которые являются повторяющимися. Это также исключает дополнительные и прямые расходы, связанные с пандемией COVID-19.
Скорректированная прибыль на акцию отражает скорректированную чистую прибыль, как определено выше, деленную на средневзвешенные разводненные акции в обращении.
Свободный денежный поток отражает чистые денежные средства, полученные от операционной деятельности, скорректированные с учетом чистого изменения расчетных активов и обязательств и исключающие определенные операции, которые тесно связаны с внереализационной деятельностью или иным образом неоперативны по своему характеру и не указывают на будущие операционные денежные потоки, включая дополнительные и прямые расходы, связанные с COVID-19%, за вычетом капитальных затрат, исключая капитальные затраты, связанные с новой штаб-квартирой Компании. Свободный денежный поток не отражает наш остаточный денежный поток, доступный для дискреционных расходов, поскольку у нас есть обязательные требования по обслуживанию долга и другие недискреционные расходы, которые не вычитаются из показателя.
Любые показатели, не относящиеся к GAAP, должны рассматриваться в контексте финансовой отчетности GAAP и не должны рассматриваться изолированно или в качестве замены показателей GAAP. Кроме того, показатели FIS, не относящиеся к GAAP, могут рассчитываться иначе, чем показатели других компаний с аналогичным названием. Сверки этих показателей, не относящихся к GAAP, с соответствующими показателями GAAP, включая сноски, описывающие конкретные корректировки, представлены в прилагаемых таблицах и в разделе по связям с инвесторами на веб-сайте FIS, www.fisglobal.com .
Прогнозные заявления
Этот отчет о доходах и сегодняшняя веб-трансляция содержат “прогнозные заявления” по смыслу федеральных законов США о ценных бумагах. Заявления, которые не являются историческими фактами, в том числе заявления об ожидаемых финансовых результатах, включая любые рекомендации по прибыли или прогнозы Компании, прогнозируемую синергию доходов или расходов, условия ведения бизнеса и рынка, перспективы, курсы обмена иностранной валюты, планы сокращения доли заемных средств, ожидаемые дивиденды и выкуп акций, объем продаж Компании и ожидаемая прибыльность и рост, а также другие заявления о наших ожиданиях, убеждениях, намерениях или стратегиях в отношении будущего или другие характеристики будущих событий или обстоятельств являются прогнозными заявлениями. Эти заявления касаются будущих событий и наших будущих результатов и связаны с рядом рисков и неопределенностей. Прогнозные заявления основаны на убеждениях руководства, а также на допущениях, сделанных руководством, и информации, имеющейся в настоящее время у руководства.
Фактические результаты, показатели или достижения могут существенно отличаться от тех, которые содержатся в этих прогнозных заявлениях. Риски и неопределенности, которым подвержены прогнозные заявления, включают следующее, без ограничений:
Другие неизвестные или непредсказуемые факторы также могут оказать существенное негативное влияние на наш бизнес, финансовое состояние, результаты деятельности и перспективы. Соответственно, читатели не должны чрезмерно полагаться на эти прогнозные заявления. Эти прогнозные заявления по своей сути подвержены неопределенности, рискам и изменениям обстоятельств, которые трудно предсказать. За исключением случаев, предусмотренных применимым законодательством или нормативными актами, мы не берем на себя (и явно отказываемся) никаких обязательств и не намерены публично обновлять или пересматривать какие-либо из этих прогнозных заявлений, будь то в результате новой информации, будущих событий или иным образом.
Fidelity National Information Services, Inc. |
||
Earnings Release Supplemental Financial Information |
||
May 3, 2022 |
||
|
||
|
||
Exhibit A |
Condensed Consolidated Statements of Earnings - Unaudited for the three months ended March 31, 2022 and 2021 |
|
|
||
Exhibit B |
Condensed Consolidated Balance Sheets - Unaudited as of March 31, 2022, and December 31, 2021 |
|
|
||
Exhibit C |
Condensed Consolidated Statements of Cash Flows - Unaudited for the three months ended March 31, 2022 and 2021 |
|
|
||
Exhibit D |
Supplemental Non-GAAP Financial Information - Unaudited for the three months ended March 31, 2022 and 2021 |
|
|
||
Exhibit E |
Supplemental GAAP to Non-GAAP Reconciliations - Unaudited for the three months ended March 31, 2022 and 2021 |
|
|
||
Exhibit F |
Supplemental GAAP to Non-GAAP Reconciliations on Guidance - Unaudited for the three months ended June 30, 2022, and full year ended December 31, 2022 |
Fidelity National Information Services, INC. CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS — UNAUDITED (In millions, except per share amounts) |
|||||||
Exhibit A |
|||||||
|
|
|
|
||||
|
Three months ended March 31, |
||||||
|
2022 |
|
2021 |
||||
Revenue |
$ |
3,492 |
|
|
$ |
3,223 |
|
Cost of revenue |
|
2,242 |
|
|
|
2,118 |
|
Gross profit |
|
1,250 |
|
|
|
1,105 |
|
Selling, general, and administrative expenses |
|
1,035 |
|
|
|
1,006 |
|
Asset impairments |
|
58 |
|
|
|
— |
|
Operating income |
|
157 |
|
|
|
99 |
|
Other income (expense): |
|
|
|
||||
Interest expense, net |
|
(43 |
) |
|
|
(74 |
) |
Other income (expense), net |
|
61 |
|
|
|
(493 |
) |
Total other income (expense), net |
|
18 |
|
|
|
(567 |
) |
Earnings (loss) before income taxes and equity method investment earnings (loss) |
|
175 |
|
|
|
(468 |
) |
Provision (benefit) for income taxes |
|
54 |
|
|
|
(97 |
) |
Equity method investment earnings (loss) |
|
— |
|
|
|
1 |
|
Net earnings (loss) |
|
121 |
|
|
|
(370 |
) |
Net (earnings) loss attributable to noncontrolling interest |
|
(1 |
) |
|
|
(3 |
) |
Net earnings (loss) attributable to FIS common stockholders |
$ |
120 |
|
|
$ |
(373 |
) |
|
|
|
|
||||
Net earnings (loss) per share-basic attributable to FIS common stockholders |
$ |
0.20 |
|
|
$ |
(0.60 |
) |
Weighted average shares outstanding-basic |
|
610 |
|
|
|
621 |
|
Net earnings (loss) per share-diluted attributable to FIS common stockholders |
$ |
0.20 |
|
|
$ |
(0.60 |
) |
Weighted average shares outstanding-diluted |
|
614 |
|
|
|
621 |
|
Fidelity National Information Services, INC. CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED (In millions, except per share amounts) |
|||||||
Exhibit B |
|||||||
|
|
|
|
||||
|
March 31,
|
|
December 31,
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
1,547 |
|
|
$ |
2,010 |
|
Settlement assets |
|
4,062 |
|
|
|
4,020 |
|
Trade receivables, net |
|
3,655 |
|
|
|
3,772 |
|
Other receivables |
|
260 |
|
|
|
355 |
|
Prepaid expenses and other current assets |
|
621 |
|
|
|
551 |
|
Total current assets |
|
10,145 |
|
|
|
10,708 |
|
Property and equipment, net |
|
901 |
|
|
|
949 |
|
Goodwill |
|
52,988 |
|
|
|
53,330 |
|
Intangible assets, net |
|
10,854 |
|
|
|
11,539 |
|
Software, net |
|
3,235 |
|
|
|
3,299 |
|
Other noncurrent assets |
|
2,132 |
|
|
|
2,137 |
|
Deferred contract costs, net |
|
943 |
|
|
|
969 |
|
Total assets |
$ |
81,198 |
|
|
$ |
82,931 |
|
|
|
|
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable, accrued and other liabilities |
$ |
2,690 |
|
|
$ |
2,864 |
|
Settlement payables |
|
5,228 |
|
|
|
5,295 |
|
Deferred revenue |
|
847 |
|
|
|
779 |
|
Short-term borrowings |
|
2,682 |
|
|
|
3,911 |
|
Current portion of long-term debt |
|
2,330 |
|
|
|
1,617 |
|
Total current liabilities |
|
13,777 |
|
|
|
14,466 |
|
Long-term debt, excluding current portion |
|
14,208 |
|
|
|
14,825 |
|
Deferred income taxes |
|
4,055 |
|
|
|
4,193 |
|
Other noncurrent liabilities |
|
1,948 |
|
|
|
1,915 |
|
Total liabilities |
|
33,988 |
|
|
|
35,399 |
|
|
|
|
|
||||
Redeemable noncontrolling interest |
|
174 |
|
|
|
174 |
|
|
|
|
|
||||
Equity: |
|
|
|
||||
FIS stockholders’ equity: |
|
|
|
||||
Preferred stock $0.01 par value |
|
— |
|
|
|
— |
|
Common stock $0.01 par value |
|
6 |
|
|
|
6 |
|
Additional paid in capital |
|
46,536 |
|
|
|
46,466 |
|
Retained earnings |
|
2,721 |
|
|
|
2,889 |
|
Accumulated other comprehensive earnings (loss) |
|
106 |
|
|
|
252 |
|
Treasury stock, at cost |
|
(2,343 |
) |
|
|
(2,266 |
) |
Total FIS stockholders’ equity |
|
47,026 |
|
|
|
47,347 |
|
Noncontrolling interest |
|
10 |
|
|
|
11 |
|
Total equity |
|
47,036 |
|
|
|
47,358 |
|
Total liabilities, redeemable noncontrolling interest and equity |
$ |
81,198 |
|
|
$ |
82,931 |
|
Fidelity National Information Services, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED (In millions) |
|||||||
|
|
|
Exhibit C |
||||
|
|
|
|
||||
|
Three months ended March 31, |
||||||
|
2022 |
|
2021 |
||||
Cash flows from operating activities: |
|
|
|
||||
Net earnings (loss) |
$ |
121 |
|
|
$ |
(370 |
) |
Adjustment to reconcile net earnings (loss) to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
1,013 |
|
|
|
953 |
|
Amortization of debt issuance costs |
|
7 |
|
|
|
7 |
|
Asset impairments |
|
58 |
|
|
|
— |
|
Loss (gain) on sale of businesses, investments and other |
|
— |
|
|
|
(1 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
528 |
|
Stock-based compensation |
|
57 |
|
|
|
157 |
|
Deferred income taxes |
|
(112 |
) |
|
|
(22 |
) |
Net changes in assets and liabilities, net of effects from acquisitions and foreign currency: |
|
|
|
||||
Trade and other receivables |
|
62 |
|
|
|
(219 |
) |
Settlement activity |
|
(162 |
) |
|
|
122 |
|
Prepaid expenses and other assets |
|
(152 |
) |
|
|
(129 |
) |
Deferred contract costs |
|
(73 |
) |
|
|
(113 |
) |
Deferred revenue |
|
55 |
|
|
|
89 |
|
Accounts payable, accrued liabilities and other liabilities |
|
22 |
|
|
|
(166 |
) |
Net cash provided by operating activities |
|
896 |
|
|
|
836 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Additions to property and equipment |
|
(108 |
) |
|
|
(69 |
) |
Additions to software |
|
(304 |
) |
|
|
(229 |
) |
Other investing activities, net |
|
122 |
|
|
|
(23 |
) |
Net cash provided by (used in) investing activities |
|
(290 |
) |
|
|
(321 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Borrowings |
|
15,902 |
|
|
|
13,858 |
|
Repayment of borrowings and other financing obligations |
|
(16,609 |
) |
|
|
(14,364 |
) |
Debt issuance costs |
|
— |
|
|
|
(74 |
) |
Net proceeds from stock issued under stock-based compensation plans |
|
33 |
|
|
|
73 |
|
Treasury stock activity |
|
(77 |
) |
|
|
(494 |
) |
Dividends paid |
|
(287 |
) |
|
|
(244 |
) |
Other financing activities, net |
|
(47 |
) |
|
|
(136 |
) |
Net cash provided by (used in) financing activities |
|
(1,085 |
) |
|
|
(1,381 |
) |
|
|
|
|
||||
Effect of foreign currency exchange rate changes on cash |
|
(103 |
) |
|
|
(40 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
(582 |
) |
|
|
(906 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
4,283 |
|
|
|
4,030 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
3,701 |
|
|
$ |
3,124 |
|
Fidelity National Information Services, INC. SUPPLEMENTAL NON-GAAP ORGANIC REVENUE GROWTH — UNAUDITED (In millions) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Exhibit D |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Three months ended March 31, |
||||||||||||||||||
|
2022 |
|
2021 |
|
|||||||||||||||
|
|
|
|
|
Constant |
|
|
|
Acquisition & |
|
|
|
|
||||||
|
|
|
|
|
Currency |
|
|
|
Divestiture |
|
Adjusted |
|
Organic |
||||||
|
Revenue |
|
FX |
|
Revenue |
|
Revenue |
|
Adjustment |
|
Base |
|
Growth |
||||||
Merchant Solutions |
$ |
1,112 |
|
$ |
12 |
|
$ |
1,124 |
|
$ |
966 |
|
$ |
12 |
|
$ |
978 |
|
15% |
Banking Solutions |
|
1,645 |
|
|
5 |
|
|
1,650 |
|
|
1,540 |
|
|
— |
|
|
1,540 |
|
7% |
Capital Market Solutions |
|
658 |
|
|
5 |
|
|
663 |
|
|
625 |
|
|
— |
|
|
625 |
|
6% |
Corporate and Other |
|
77 |
|
|
1 |
|
|
78 |
|
|
92 |
|
|
— |
|
|
92 |
|
N/A |
Total (1) |
$ |
3,492 |
|
$ |
23 |
|
$ |
3,514 |
|
$ |
3,223 |
|
$ |
12 |
|
$ |
3,235 |
|
9% |
Amounts in tables 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 |
||||||
|
March 31, 2022 |
|
March 31, 2021 |
||||
Net cash provided by operating activities |
$ |
896 |
|
|
$ |
836 |
|
Non-GAAP adjustments: |
|
|
|
||||
Acquisition, integration and other payments (1) |
|
136 |
|
|
|
117 |
|
Settlement activity |
|
162 |
|
|
|
(122 |
) |
Adjusted cash flows from operations |
|
1,194 |
|
|
|
831 |
|
Capital expenditures (2) |
|
(408 |
) |
|
|
(275 |
) |
Free cash flow |
$ |
786 |
|
|
$ |
556 |
|
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 months ended March 31, 2022 and 2021 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 $24 million and $20 million for the three months ended March 31, 2022 and 2021, respectively. |
|
|
||
(2) |
Capital expenditures for free cash flow exclude capital spend related to the construction of our new headquarters totaling $4 million and $23 million for the three months ended March 31, 2022 and 2021, respectively. |
Fidelity National Information Services, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED (In millions, except per share amounts) |
||||||||
Exhibit E |
||||||||
|
|
|
|
|
||||
|
|
Three months ended March 31, |
||||||
|
|
2022 |
|
2021 |
||||
Net earnings (loss) attributable to FIS common stockholders |
|
$ |
120 |
|
|
$ |
(373 |
) |
Provision (benefit) for income taxes |
|
|
54 |
|
|
|
(97 |
) |
Interest expense, net |
|
|
43 |
|
|
|
74 |
|
Other, net |
|
|
(60 |
) |
|
|
495 |
|
|
|
|
|
|
||||
Operating income, as reported |
|
|
157 |
|
|
|
99 |
|
Depreciation and amortization, excluding purchase accounting amortization |
|
|
363 |
|
|
|
279 |
|
Non-GAAP adjustments: |
|
|
|
|
||||
Purchase accounting amortization (1) |
|
|
650 |
|
|
|
674 |
|
Acquisition, integration and other costs (2) |
|
|
190 |
|
|
|
256 |
|
Asset impairments (3) |
|
|
58 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
1,418 |
|
|
$ |
1,308 |
|
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 March 31, |
||||||
|
|
2022 |
|
2021 |
||||
Earnings (loss) before income taxes and equity method investment earnings (loss) |
|
$ |
175 |
|
|
$ |
(468 |
) |
(Provision) benefit for income taxes |
|
|
(54 |
) |
|
|
97 |
|
Equity method investment earnings (loss) |
|
|
— |
|
|
|
1 |
|
Net (earnings) loss attributable to noncontrolling interest |
|
|
(1 |
) |
|
|
(3 |
) |
Net earnings (loss) attributable to FIS common stockholders |
|
|
120 |
|
|
|
(373 |
) |
Non-GAAP adjustments: |
|
|
|
|
||||
Purchase accounting amortization (1) |
|
|
650 |
|
|
|
674 |
|
Acquisition, integration and other costs (2) |
|
|
242 |
|
|
|
256 |
|
Asset impairments (3) |
|
|
58 |
|
|
|
— |
|
Non-operating (income) expense (4) |
|
|
(61 |
) |
|
|
493 |
|
Equity method investment (earnings) loss (5) |
|
|
— |
|
|
|
(1 |
) |
(Provision) benefit for income taxes on non-GAAP adjustments |
|
|
(105 |
) |
|
|
(235 |
) |
Total non-GAAP adjustments |
|
|
784 |
|
|
|
1,187 |
|
Adjusted net earnings |
|
$ |
904 |
|
|
$ |
814 |
|
|
|
|
|
|
||||
Net earnings (loss) per share-diluted attributable to FIS common stockholders |
|
$ |
0.20 |
|
|
$ |
(0.60 |
) |
Non-GAAP adjustments: |
|
|
|
|
||||
Purchase accounting amortization (1) |
|
|
1.06 |
|
|
|
1.08 |
|
Acquisition, integration and other costs (2) |
|
|
0.39 |
|
|
|
0.41 |
|
Asset impairments (3) |
|
|
0.09 |
|
|
|
— |
|
Non-operating (income) expense (4) |
|
|
(0.10 |
) |
|
|
0.79 |
|
Equity method investment (earnings) loss (5) |
|
|
— |
|
|
|
— |
|
(Provision) benefit for income taxes on non-GAAP adjustments |
|
|
(0.17 |
) |
|
|
(0.38 |
) |
Adjusted net earnings per share-diluted attributable to FIS common stockholders |
|
$ |
1.47 |
|
|
$ |
1.30 |
|
Weighted average shares outstanding-diluted (6) |
|
|
614 |
|
|
|
626 |
|
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 months ended March 31, 2022 and 2021. |
||
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. For the three months ended March 31, 2022, this item also includes $26 million 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. Our platform modernization focuses on accelerating the modernization of our strategic applications and sunsetting of our redundant platforms and creating a componentized cloud-native set of capabilities that can be consumed by clients as end-to-end business applications or as individual components. 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 acquisition and integration costs primarily related to the acquisition of Worldpay as well as certain other costs, including $80 million for the three months ended March 31, 2022, primarily associated with the Company's platform modernization described in Note (1). For the three months ended March 31, 2021, this item also includes $104 million in accelerated stock compensation expense to reflect the impact of establishing a Qualified Retirement Equity Program that modified unvested equity awards outstanding at January 1, 2021, as well as $15 million related to data center consolidation activities. The Company also recorded charges directly related to COVID-19 of $9 million for the three months ended March 31, 2021. For purposes of calculating Adjusted net earnings, this item includes $52 million of incremental amortization expense for the three months ended March 31, 2022, 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 described in Note (1). This $52 million item is included in the Depreciation and amortization, excluding purchase accounting amortization line item within the Adjusted EBITDA reconciliation. |
|
|
||
(3) |
For the three months ended March 31, 2022, this item primarily represents 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 months ended March 31, 2022, this item includes net gains on equity security investments without readily determinable fair values of $41 million. For the three months ended March 31, 2021, this item includes a loss on extinguishment of debt of approximately $528 million relating to tender premiums, make-whole amounts, and fees; the write-off of unamortized bond discounts and debt issuance costs; and losses on related derivative instruments. |
|
|
||
(5) |
This item represents our equity method investment earnings or loss and was predominantly due to our equity ownership interest in Cardinal Holdings, LP, which was sold on April 29, 2021. |
|
|
||
(6) |
For the three months ended March 31, 2021, Adjusted net earnings is a gain, while the corresponding GAAP amount for the period is a loss. As a result, in calculating Adjusted net earnings per share-diluted for this period, the weighted average shares outstanding-diluted amount of approximately 626 million shares used in the calculation includes approximately 5 million shares that in accordance with GAAP are excluded from the calculation of the GAAP Net loss per share-diluted for the period, due to their anti-dilutive impact. |
Fidelity National Information Services, INC. SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED (In millions, except per share amounts) |
|||||||||||
Exhibit F |
|||||||||||
|
Three months ended |
|
Year ended |
||||||||
|
June 30, 2022 |
|
December 31, 2022 |
||||||||
|
Low |
|
High |
|
Low |
|
High |
||||
|
|
|
|
|
|
|
|
||||
Net earnings per share-diluted attributable to FIS common stockholders |
$ |
0.40 |
|
$ |
0.50 |
|
$ |
2.10 |
|
$ |
2.50 |
|
|
|
|
|
|
|
|
||||
Estimated adjustments (1) |
|
1.32 |
|
|
1.25 |
|
|
5.15 |
|
|
4.87 |
|
|
|
|
|
|
|
|
||||
Adjusted net earnings per share-diluted attributable to FIS common stockholders |
$ |
1.72 |
|
$ |
1.75 |
|
$ |
7.25 |
|
$ |
7.37 |
(1) |
Estimated adjustments include purchase accounting amortization, acquisition, integration and other costs, and other items, net of tax impact. |