Market Overview

FIS Reports Second Quarter 2018 Results

Share:

Key facts

  • Company raises full-year EPS guidance, based on strength of operating
    performance
  • Diluted EPS increased 52.4 percent to $0.64; Adjusted EPS increased
    18.3 percent to $1.23
  • Returned $305 million to shareholders; $200 million in share
    repurchases and $105 million in dividends

FIS
(NYSE:FIS), a global leader in financial services technology, today
reported second quarter 2018 results. All financial results,
calculations and year over year comparisons reflect the adoption of
Accounting Standards Codification 606 (ASC 606) on a full retrospective
basis. The comparability of the Company's second quarter results is
impacted by the divestitures of its consulting businesses in 2017 and
its Kingstar business in China in 2018.

GAAP revenue decreased 6.7 percent to $2,106 million from $2,258 million
in the prior year quarter. Operating income decreased to $353 million
from $370 million in the prior year quarter, while operating income
margin expanded 30 basis points to 16.7 percent. Net earnings
attributable to common stockholders was $212 million for the quarter, or
$0.64 per diluted share, compared to $0.42 per diluted share in the
prior year quarter, an increase of 52.4 percent.

For the second quarter, organic revenue increased 0.8 percent. Adjusted
EBITDA increased to $757 million for the quarter, from $751 million in
the prior year quarter, while adjusted EBITDA margin expanded 260 basis
points to 35.9 percent. Adjusted net earnings attributable to common
stockholders was $408 million for the quarter, or $1.23 per diluted
share, compared to $1.04 per diluted share in the prior year quarter, an
increase of 18.3 percent.

"We are very pleased with our results for the first half of the year,"
said Gary Norcross, FIS chairman, president and chief executive officer.
"Our strong operating performance, along with continued sales strength
and second-half pipeline, is allowing us to increase our full-year
earnings per share guidance for a second quarter in a row."

Segment Information

The Company's second quarter segment results are impacted by the
divestitures of its consulting businesses in Global Financial Solutions
(GFS) and Integrated Financial Solutions (IFS) in 2017 and its Kingstar
business in China in GFS in 2018.

  • IFS:

GAAP revenue increased 3.4 percent to $1,124 million from $1,087 million
in the prior year quarter. Organic revenue increased 4.3 percent.
Adjusted EBITDA increased to $492 million from $466 million in the prior
year quarter, and adjusted EBITDA margin was 43.8 percent, representing
expansion of 90 basis points.

  • GFS:

GAAP revenue decreased 17.2 percent to $899 million from $1,086 million
in the prior year quarter. Organic revenue decreased 3.0 percent.
Adjusted EBITDA decreased to $314 million from $339 million in the prior
year quarter, and adjusted EBITDA margin was 34.9 percent, representing
expansion of 370 basis points.

  • Corporate / Other:

GAAP revenue decreased 2.0 percent to $83 million compared to $85
million in the prior year quarter. Organic revenue decreased 3.0
percent. Adjusted EBITDA loss was $49 million and is inclusive of $62
million of corporate expenses.

Balance Sheet and Cash Flows

As of June 30, 2018, cash and cash equivalents totaled $683 million and
debt outstanding totaled $8,892 million with a weighted average interest
rate of 3.5 percent. Second quarter net cash provided by operating
activities was $469 million and free cash flow was $349 million.

The Company repurchased 2.1 million common shares at a total cost of
approximately $200 million in the second quarter. Approximately $3,300
million remained under the existing share repurchase authorization as of
June 30, 2018. The Company paid dividends of $105 million in the second
quarter.

Full-Year 2018 Guidance Raised

2018 GAAP Guidance

  • Consolidated GAAP revenue decrease of 1.5 to 2.5 percent;
    • IFS GAAP revenue increase of 2.5 to 3.5 percent, an increase from
      1.5 to 2.5 percent; and
    • GFS GAAP revenue decrease of 5.0 to 6.0 percent, previously 4.0 to
      5.0 percent
  • Net earnings margin of approximately 13.0 percent, an increase from
    11.5 to 13.0 percent
  • Diluted EPS of $3.08 to $3.39, an increase from $3.04 to $3.39

2018 Non-GAAP Guidance

  • Consolidated organic revenue increase of 2.5 to 3.5 percent;
    • IFS organic revenue increase of 3.0 to 4.0 percent, an increase
      from 2.0 to 3.0 percent; and
    • GFS organic revenue increase of 3.0 to 4.0 percent, previously 4.0
      to 5.0 percent
  • Adjusted EBITDA margin of approximately 37.0 percent, an increase from
    36.0 to 37.0 percent
  • Adjusted EPS of $5.18 to $5.34, an increase from $5.14 to $5.34

Webcast

FIS will sponsor a live webcast of its earnings conference call with the
investment community beginning at 8:30 a.m. (EDT) Tues., July 31, 2018.
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.

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 adjusted revenue, constant currency
revenue, organic revenue increase/decrease, EBITDA, adjusted EBITDA,
adjusted EBITDA margin, adjusted net earnings (including per share
amounts), adjusted cash flows from operations 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' core operating
performance. The constant currency and organic revenue increase/decrease
measures adjust for the effects of exchange rate fluctuations, while
organic revenue increase/decrease also adjusts for acquisitions and
divestitures, giving investors further insight into our core
performance. Finally, the non-GAAP cash flow measures provide 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.

Adjusted revenue consists of revenue, increased to reverse the
purchase accounting deferred revenue adjustment made upon the
acquisition of SunGard. The deferred revenue adjustment represents
revenue that would have been recognized in the normal course of business
by SunGard under GAAP but was not recognized due to GAAP purchase
accounting adjustments. The deferred revenue adjustment in purchase
accounting was made entirely in the Corporate and Other segment;
reported GAAP results for the IFS and GFS segments are not affected by
this adjustment and, therefore, no adjusted revenue is presented for
these segments.

Constant currency revenue represents (i) adjusted revenue, as
defined above, in respect of the consolidated results and the corporate
and other segment and (ii) reported revenue in respect of the IFS and
GFS segments, in each case excluding the impact of fluctuations in
foreign currency exchange rates in the current period.

Organic revenue increase/decrease is constant currency revenue,
as defined above, for the current period compared to an adjusted revenue
base for the prior period, which is further 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.

EBITDA reflects earnings from continuing operations before
interest, taxes, depreciation and amortization.

Adjusted EBITDA is EBITDA, as defined above, excluding certain
costs and other transactions which management deems non-operational in
nature, the removal of which improves comparability of operating results
across reporting periods. 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 divided by
adjusted 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.

Adjusted net earnings per diluted share, or Adjusted EPS,
reflects adjusted net earnings from continuing operations divided by
weighted average diluted shares outstanding.

Adjusted cash flows from operations reflect net cash provided by
operating activities adjusted for the net change in settlement assets
and obligations and exclude 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.

Free cash flow reflects adjusted cash flows from operations 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 specific adjustments, are
provided in the attached schedules and in the Investor Relations section
of the FIS website, www.fisglobal.com.

About
FIS

FIS is a global leader in financial services technology, with a focus on
retail and institutional banking, payments, asset and wealth management,
risk and compliance, and outsourcing solutions. Through the depth and
breadth of our solutions portfolio, global capabilities and domain
expertise, FIS serves more than 20,000 clients in over 130 countries.
Headquartered in Jacksonville, Fla., FIS employs more than 52,000 people
worldwide and holds leadership positions in payment processing,
financial software and banking solutions. Providing software, services
and outsourcing of the technology that empowers the financial world, FIS
is a Fortune 500 company and is a member of Standard & Poor's 500®
Index. For more information about FIS, visit www.fisglobal.com.

Follow FIS on Facebook (facebook.com/FIStoday),
LinkedIn (linkedin.com/company/fis)
and Twitter (@FISGlobal).

Forward-Looking Statements

This news 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 of the
Company, business and market conditions, outlook, foreign currency
exchange rates, 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, are forward-looking statements. These
statements relate to future events and our future results, and involve a
number of risks and uncertainties. Forward-looking statements are based
on management's beliefs, as well as assumptions made by, and information
currently available to, management. Any statements that refer to
beliefs, expectations, projections or other characterizations of future
events or circumstances and other statements that are not historical
facts are forward-looking statements.

Actual results, performance or achievement could differ materially from
those contained in these forward-looking statements. The risks and
uncertainties that forward-looking statements are subject to include,
without limitation:

  • the risk that acquired businesses will not be integrated successfully,
    or that the integration will be more costly or more time-consuming and
    complex than anticipated;
  • the risk that cost savings and other synergies anticipated to be
    realized from acquisitions may not be fully realized or may take
    longer to realize than expected;
  • the risk of doing business internationally;
  • changes in general economic, business and political conditions,
    including the possibility of intensified international hostilities,
    acts of terrorism, changes in either or both the United States and
    international lending, capital and financial markets, and currency
    fluctuations;
  • the effect of legislative initiatives or proposals, statutory changes,
    governmental or other applicable regulations and/or changes in
    industry requirements, including privacy and cybersecurity laws and
    regulations;
  • the risks of reduction in revenue from the elimination of existing and
    potential customers due to consolidation in, or new laws or
    regulations affecting, the banking, retail and financial services
    industries or due to financial failures or other setbacks suffered by
    firms in those industries;
  • changes in the growth rates of the markets for our solutions;
  • failures to adapt our solutions to changes in technology or in the
    marketplace;
  • internal or external security breaches of our systems, including those
    relating to unauthorized access, theft, corruption or loss of personal
    information and computer viruses and other malware affecting our
    software or platforms, and the reactions of customers, card
    associations, government regulators and others to any such events;
  • the risk that implementation of software (including software updates)
    for customers or at customer locations may result in the corruption or
    loss of data or customer information, interruption of business
    operations, exposure to liability claims or loss of customers;
  • the reaction of current and potential customers to communications from
    us or regulators regarding information security, risk management,
    internal audit or other matters;
  • competitive pressures on pricing related to the decreasing number of
    community banks in the U.S., the development of new disruptive
    technologies competing with one or more of our solutions, increasing
    presence of international competitors in the U.S. market and the entry
    into the market by global banks and global companies with respect to
    certain competitive solutions, each of which may have the impact of
    unbundling individual solutions from a comprehensive suite of
    solutions we provide to many of our customers;
  • the failure to innovate in order to keep up with new emerging
    technologies, which could impact our solutions and our ability to
    attract new, or retain existing, customers;
  • an operational or natural disaster at one of our major operations
    centers; and
  • other risks detailed under "Risk Factors" and other sections of our
    Annual Report on Form 10-K for the fiscal year ended December 31, 2017
    and other filings with the SEC.

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
July 31, 2018
 
 
Exhibit A       Condensed Consolidated Statements of Earnings - Unaudited for the
three and six months ended June 30, 2018 and 2017
 
Exhibit B Condensed Consolidated Balance Sheets - Unaudited as of June 30,
2018 and December 31, 2017
 
Exhibit C Condensed Consolidated Statements of Cash Flows - Unaudited for the
six months ended June 30, 2018 and 2017
 
Exhibit D Supplemental Non-GAAP Financial Information - Unaudited for the
three and six months ended June 30, 2018 and 2017
 
Exhibit E Supplemental GAAP to Non-GAAP Reconciliations - Unaudited for the
three and six months ended June 30, 2018 and 2017
 
Exhibit F Supplemental GAAP to Non-GAAP Reconciliations on Guidance -
Unaudited for the year ended December 31, 2018
 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF EARNINGS — UNAUDITED

(In
millions, except per share data)

 

Exhibit A

 
        Three months ended     Six months ended
June 30, June 30,
2018     2017 2018     2017
Revenues $ 2,106 $ 2,258 $ 4,172 $ 4,406
Cost of revenues 1,414   1,520   2,828   3,011  
Gross profit 692 738 1,344 1,395
Selling, general and administrative expenses 339   368   697   779  
Operating income 353   370   647   616  
Other income (expense):
Interest expense, net (73 ) (91 ) (144 ) (183 )
Other income (expense), net (4 ) 4   (2 ) 60  
Total other income (expense), net (77 ) (87 ) (146 ) (123 )
Earnings before income taxes and equity method investment earnings
(loss)
276 283 501 493
Provision (benefit) for income taxes 51 136 85 210
Equity method investment earnings (loss) (7 )   (8 )  
Net earnings 218 147 408 283
Net (earnings) loss attributable to noncontrolling interest (6 ) (8 ) (14 ) (14 )
Net earnings attributable to FIS common stockholders $ 212   $ 139   $ 394   $ 269  
 
Net earnings per share-basic attributable to FIS common stockholders $ 0.64   $ 0.42   $ 1.20   $ 0.82  
Weighted average shares outstanding-basic 329   330   329   329  
Net earnings per share-diluted attributable to FIS common
stockholders
$ 0.64   $ 0.42   $ 1.18   $ 0.81  
Weighted average shares outstanding-diluted 333   334   334   334  
 
 

Amounts in table may not sum due to rounding.

 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS — UNAUDITED

(In millions,
except per share data)

 
Exhibit B
 
        June 30,     December 31,
2018 2017
Assets
Current assets:
Cash and cash equivalents $ 683 $ 665
Settlement deposits 522 677
Trade receivables, net 1,408 1,624
Contract assets 109 108
Settlement receivables 279 291
Other receivables 199 70
Prepaid expenses and other current assets 294   253  
Total current assets 3,494 3,688
Property and equipment, net 557 610
Goodwill 13,666 13,730
Intangible assets, net 3,524 3,885
Computer software, net 1,723 1,728
Deferred contract costs, net 412 354
Other noncurrent assets 492   531  
Total assets $ 23,868   $ 24,526  
 
Liabilities and Equity
Current liabilities:
Accounts payable and accrued liabilities $ 934 $ 1,241
Settlement payables 796 949
Deferred revenues 766 776
Current portion of long-term debt 38   1,045  
Total current liabilities 2,534 4,011
Long-term debt, excluding current portion 8,854 7,718
Deferred income taxes 1,455 1,468
Deferred revenues 103 106
Other long-term liabilities 378   403  
Total liabilities 13,324   13,706  
Equity:
FIS stockholders' equity:
Preferred stock $0.01 par value
Common stock $0.01 par value 4 4
Additional paid in capital 10,659 10,534
Retained earnings 4,291 4,109
Accumulated other comprehensive earnings (loss) (403 ) (332 )
Treasury stock, at cost (4,112 ) (3,604 )
Total FIS stockholders' equity 10,439 10,711
Noncontrolling interest 105   109  
Total equity 10,544   10,820  
Total liabilities and equity $ 23,868   $ 24,526  
 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED

(In
millions)

 
Exhibit C
 
        Six months ended June 30,
2018     2017
Cash flows from operating activities:
Net earnings $ 408 $ 283
Adjustments to reconcile net earnings to net cash provided by
operating activities:
Depreciation and amortization 706 673
Amortization of debt issue costs 9 17
Gain on sale of businesses (6 ) (88 )
Loss on extinguishment of debt 1
Stock-based compensation 45 61
Deferred income taxes (24 ) (130 )
Net changes in assets and liabilities, net of effects from
acquisitions and foreign currency:
Trade receivables 189 (5 )
Contract assets (3 ) 51
Settlement activity 13 (19 )
Prepaid expenses and other assets (11 ) (52 )
Deferred contract costs (119 ) (64 )
Deferred revenues (2 ) 18
Accounts payable, accrued liabilities and other liabilities (383 ) (217 )
Net cash provided by operating activities 823   528  
 
Cash flows from investing activities:
Additions to property and equipment (83 ) (69 )
Additions to computer software (233 ) (228 )
Proceeds from sale of businesses 49 846
Other investing activities, net (6 ) (3 )
Net cash provided by (used in) investing activities (273 ) 546  
 
Cash flows from financing activities:
Borrowings 5,703 3,698
Repayment of borrowings and capital lease obligations (5,521 ) (4,557 )
Debt issuance costs (24 )
Proceeds from exercise of stock options 203 109
Treasury stock activity (637 ) (43 )
Dividends paid (211 ) (192 )
Other financing activities, net (2 ) (5 )
Net cash provided by (used in) financing activities (489 ) (990 )
 
Effect of foreign currency exchange rate changes on cash (43 ) 19  
 
Net increase (decrease) in cash and cash equivalents 18 103
Cash and cash equivalents, at beginning of period 665   683  
Cash and cash equivalents, at end of period $ 683   $ 786  
 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
SUPPLEMENTAL
NON-GAAP FINANCIAL INFORMATION — UNAUDITED

(In
millions)

 
Exhibit D
 
        Three months ended June 30, 2018
Integrated

Financial

Solutions

    Global

Financial

Solutions

    Corporate

and Other

    Consolidated
Revenue $ 1,124 $ 899 $ 83 $ 2,106
Non-GAAP adjustments:
Acquisition deferred revenue adjustment (1) 1 1
Adjusted revenue $ 1,124 $ 899 $ 84 $ 2,107
 
 
Six months ended June 30, 2018
Integrated

Financial

Solutions

Global

Financial

Solutions

Corporate

and Other

Consolidated
Revenue $ 2,185 $ 1,826 $ 161 $ 4,172
Non-GAAP adjustments:
Acquisition deferred revenue adjustment (1) 3 3
Adjusted revenue 2,185 1,826 164 4,175
 
 
Three months ended June 30, 2017
Integrated

Financial

Solutions

Global

Financial

Solutions

Corporate

and Other

Consolidated
Revenue $ 1,087 $ 1,086 $ 85 $ 2,258
Non-GAAP adjustments:
Acquisition deferred revenue adjustment (1) 2 2
Adjusted revenue 1,087 1,086 87 2,260
 
 
Six months ended June 30, 2017
Integrated

Financial

Solutions

Global

Financial

Solutions

Corporate

and Other

Consolidated
Revenue $ 2,124 $ 2,089 $ 193 $ 4,406
Non-GAAP adjustments:
Acquisition deferred revenue adjustment (1) 5 5
Adjusted revenue 2,124 2,089 198 4,411
 

(1)  See note (3) to Exhibit E.

 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
SUPPLEMENTAL
NON-GAAP ORGANIC REVENUE GROWTH — UNAUDITED

(In
millions)

 
Exhibit D (continued)
 
    Three months ended June 30,
2018   2017  
    Constant    
Adjusted Currency Adjusted In Year Adjusted Organic
Revenue (1) FX Revenue Revenue (1) Adjustments (2) Base Growth
Integrated Financial Solutions $ 1,124 $ (1 ) $ 1,123 $ 1,087 $ (10 ) $ 1,077 4.3 %
Global Financial Solutions 899 1 900 1,086 (158 ) 928 (3.0 )%
Corporate and Other 84 1   85 87   87 (3.0 )%
Total $ 2,107 $ 1   $ 2,108 $ 2,260 $ (168 ) $ 2,092 0.8 %
 
 
 
Six months ended June 30,
2018 2017
Constant
Adjusted Currency Adjusted In Year Adjusted Organic
Revenue (1) FX Revenue Revenue (1) Adjustments (2) Base Growth
Integrated Financial Solutions $ 2,185 $ (2 ) $ 2,183 $ 2,124 $ (20 ) $ 2,104 3.7 %
Global Financial Solutions 1,826 (19 ) 1,807 2,089 (301 ) 1,788 1.1 %
Corporate and Other 164   164 198 (18 ) 180 (8.7 )%
Total $ 4,175 $ (21 ) $ 4,154 $ 4,411 $ (339 ) $ 4,072 2.0 %
 

Amounts in table may not sum or calculate due to rounding.

 

(1)  See Note (3) to Exhibit E.

(2)  In year adjustments primarily include removing revenue from
the Public Sector and Education ("PS&E") businesses, Capco
consulting business and risk and compliance consulting business
and Kingstar divestitures, as well as removing revenue from other
businesses divested by FIS.

 
 
 
 
 
 
 
 

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, 2018 June 30, 2018
Net cash provided by operating activities $ 469 $ 823
Non-GAAP adjustments:
Acquisition, integration and severance payments (1) 34 61
Tax payments on divestitures (2) 19
Debt financing activities (3) 1 1
Settlement activity (11 ) (13 )
Adjusted cash flows from operations 493 891
Capital expenditures (144 ) (316 )
Free cash flow $ 349   $ 575  
 
 
Three months ended     Six months ended
June 30, 2017 June 30, 2017
Net cash provided by operating activities $ 74 $ 528
Non-GAAP adjustments:
Acquisition, integration and severance payments (1) 46 62
Tax payments on divestitures (2) 312 312
Debt financing activities (3) 2 13
Settlement activity (17 ) 19  
Adjusted cash flows from operations 417 934
Capital expenditures (142 ) (297 )
Free cash flow $ 275   $ 637  
 
 
Free cash flow reflects adjusted cash flows from operations less
capital expenditures. 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, 2018 and 2017 exclude cash payments
for certain acquisition, integration and severance expenses, net of
related tax impact. The related tax impact totaled $8 million and
$36 million for the three months and $15 million and $45 million for
the six months ended June 30, 2018 and 2017, respectively.
 
(2) Adjusted cash flows from operations and free cash flow exclude tax
payments made in 2018 related to the sale of Capco consulting
business and risk and compliance consulting business recognized
during 2017. Adjusted cash flows from operations and free cash flow
for the three and six months ended June 30, 2017 exclude the second
quarter tax payment related to the gain on the sale of PS&E and
other divestitures, which were recognized during the first and
second quarters of 2017.
 
(3) Adjusted cash flows from operations and free cash flow for the three
and six months ended June 30, 2018 exclude the $1 million one-time
bond premium payment on the redemption of our senior notes due
October 2018. Adjusted cash flows from operations and free cash flow
for the three months ended June 30, 2017 exclude cash payments of $2
million, net of related tax impact of $2 million for certain
financing activities. Adjusted cash flows from operations and free
cash flow for the six months ended June 30, 2017 are also adjusted
for the $11 million one-time bond premium payment, net of related
tax impact of $7 million, on the redemption of our senior notes due
March 2022.
 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
SUPPLEMENTAL
GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In
millions)

 

Exhibit E

 
        Three months ended     Six months ended
June 30, June 30,
2018     2017 2018     2017
 
Net earnings attributable to FIS common stockholders $ 212 $ 139 $ 394 $ 269
Provision (benefit) for income taxes 51 136 85 210
Interest expense, net 73 91 144 183
Other, net 17 4 24 (46 )
 
Operating income, as reported 353 370 647 616
FIS depreciation and amortization, excluding purchase accounting
amortization
169 160 338 312
FIS non-GAAP adjustments:
Purchase accounting amortization (1) 185 180 368 360
Acquisition, integration and severance (2) 49 39 106 119
Acquisition deferred revenue adjustment (3) 1 2 3 5  
Adjusted EBITDA $ 757 $ 751 $ 1,462 $ 1,412  
 

(1)  See note (1) to Exhibit E.

(2)  See note (2) to Exhibit E.

(3)  See note (3) to Exhibit E.

 
 
 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
SUPPLEMENTAL
GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In
millions)

 

Exhibit E (continued)

 
        Three months ended     Six months ended
June 30, June 30,
2018     2017 2018     2017
 
Earnings before income taxes and equity method investment earnings
(loss)
$ 276 $ 283 $ 501 $ 493
Provision (benefit) for income taxes 51 136 85 210
Equity method investment earnings (loss) (7 ) (8 )
Net (earnings) loss attributable to noncontrolling interest (6 ) (8 ) (14 ) (14 )
Net earnings attributable to FIS common stockholders 212 139 394 269
FIS non-GAAP adjustments:
Purchase accounting amortization (1) 185 180 368 360
Acquisition, integration and severance (2) 49 39 106 119
Acquisition deferred revenue adjustment (3) 1 2 3 5
Loss (gain) on businesses and investments (4) 1 (3 ) (2 ) (88 )
Debt financing activities (5) 1 4 1 29
Equity method investment earnings (loss) (6) 7 8
Provision for income taxes on non-GAAP adjustments (48 ) (13 ) (106 ) (71 )
Total non-GAAP adjustments 196   209   378   354  
Adjusted net earnings, net of tax $ 408   $ 348   $ 772   $ 623  
 
Net earnings per share - diluted attributable to FIS common
stockholders
$ 0.64 $ 0.42 $ 1.18 $ 0.81
FIS non-GAAP adjustments:
Purchase accounting amortization (1) 0.56 0.54 1.10 1.08
Acquisition, integration and severance (2) 0.15 0.12 0.32 0.36
Acquisition deferred revenue adjustment (3) 0.01 0.01 0.01
Loss (gain) on businesses and investments (4) (0.01 ) (0.01 ) (0.26 )
Debt financing activities (5) 0.01 0.09
Equity method investment earnings (loss) (6) 0.02 0.02
Provision for income taxes on non-GAAP adjustments (0.14 ) (0.04 ) (0.32 ) (0.21 )
Adjusted net earnings per share - diluted attributable to FIS common
stockholders
$ 1.23   $ 1.04   $ 2.31   $ 1.86  
 
Weighted average shares outstanding-diluted 333   334   334   334  
 

Amounts in table may not sum or calculate due to rounding.

 

(1)  See note (1) to Exhibit E.

(2)  See note (2) to Exhibit E.

(3)  See note (3) to Exhibit E.

(4)  See note (4) to Exhibit E.

(5)  See note (5) to Exhibit E.

(6)  See note (6) to Exhibit E.

 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions)

 

Exhibit E (continued)

 

Notes to Unaudited - Supplemental GAAP to Non-GAAP
Reconciliations for the three and six months ended June 30, 2018
and 2017.

 
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, trademarks and
tradenames, and non-compete agreements.
 
(2) This item represents certain costs and other transactions which
management deems non-operational primarily related to integration
and severance activity from the SunGard acquisition.
 
(3) This item represents the impact of the purchase accounting
adjustment to reduce SunGard's deferred revenues to estimated fair
value, determined as fulfillment cost plus a normal profit margin.
The deferred revenue adjustment represents revenue that would have
been recognized in the normal course of business by SunGard under
GAAP if the acquisition had not occurred, but was not recognized due
to GAAP purchase accounting requirements.
 
(4) This item represents the pre-tax gain on businesses and investments
during the first and second quarters of 2018 and the pre-tax gain on
the sale of PS&E businesses and other divestitures during the first
quarter of 2017.
 
(5) This item represents the write-off of certain previously capitalized
debt issuance costs and the payment of a bond premium associated
with the early redemption of our senior notes due October 2018
during June 2018. For 2017, this item represents the write-off of
certain previously capitalized debt issuance costs and the payment
of an $18 million bond premium associated with the early redemption
of our senior notes due March 2022 during March 2017.
 
(6) This item represents our equity method investment earnings or loss.
This is predominantly due to our equity ownership interest in
Cardinal Holdings, LP and represents our portion of non-cash
earnings or loss for the period presented.
 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
SUPPLEMENTAL
GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED

(In
millions)

 

Exhibit F

 
      Year ended
December 31, 2018
Low   High
 
Consolidated GAAP revenue increase/(decrease) (2.5 )% (1.5 )%
 
Estimated adjustments (1) 5.0 % 5.0 %
   
Consolidated organic revenue increase/(decrease) 2.5 % 3.5 %
 
Year ended
December 31, 2018
Low High
 
IFS GAAP revenue increase/(decrease) 2.5 % 3.5 %
 
Estimated adjustments (1) 0.5 % 0.5 %
   
IFS organic revenue increase/(decrease) 3.0 % 4.0 %
 
Year ended
December 31, 2018
Low High
 
GFS GAAP revenue increase/(decrease) (6.0 )% (5.0 )%
 
Estimated adjustments (1) 9.0 % 9.0 %
   
GFS organic revenue increase/(decrease) 3.0 % 4.0 %
 

(1)

Estimated adjustments for the full-year 2017 needed to create a
comparable base year for organic revenue increase/decrease include
the addition of deferred revenue adjustments, and the subtraction
of pre-divestiture revenue, in the applicable periods, associated
with the divestitures of PS&E, Capco consulting business and risk
and compliance consulting business, and Kingstar. Estimated
adjustments for the full-year 2018 include the addition of
deferred revenue adjustments and either the addition or
subtraction of revenue associated with foreign currency
translation. The effect of the foregoing estimated adjustments for
2018 are shown on a combined basis.

 
 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
SUPPLEMENTAL
GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED

(In
millions)

 

Exhibit F (continued)

 
      Year ended
December 31, 2018
Low   High
 
Net earnings per share - diluted attributable to FIS common
stockholders
$ 3.08 $ 3.39
 
Estimated adjustments (1) 2.10 1.95
   
Adjusted net earnings per share - diluted attributable to FIS common
stockholders
$ 5.18 $ 5.34
 

(1)

Estimated adjustments for the full year 2018 include purchase
accounting amortization, acquisition, integration and severance,
acquisition deferred revenue adjustments, equity method investment
earnings (loss), debt financing activities and other items, net of
tax impact.

 
 
 
 
 
 

FIDELITY NATIONAL INFORMATION SERVICES, INC.
SUPPLEMENTAL
GAAP TO NON-GAAP RECONCILIATIONS ON GUIDANCE — UNAUDITED

(In
millions)

 

Exhibit F (continued)

 
      Year ended
December 31, 2018
 
Net earnings margin attributable to FIS common stockholders 13.0 %
 
Estimated adjustments (1) 24.0 %
 
Adjusted EBITDA margin 37.0 %
 

(1)

Estimated adjustments for the full year 2018 include purchase
accounting amortization, acquisition, integration and severance,
acquisition deferred revenue adjustments, equity method investment
earnings (loss), debt financing activities and other items.

 
 
 
 
 

View Comments and Join the Discussion!