GAAP revenue growth of 21% in the quarter and 79% year to date;
GAAP EPS increase of 18% in the quarter and decrease of 31% year to date;
Internal revenue growth of 3% in the quarter and flat year to date;
Adjusted EPS increase of 19% in the quarter and 11% year to date;
Operating cash flow of $1.04 billion in the quarter and is up 83% to $2.96 billion year to date;
Free cash flow of $939 million in the quarter and is up 13% to $2.59 billion year to date;
Company raises full year 2020 adjusted EPS growth outlook to at least 11%
BROOKFIELD, Wis.--(BUSINESS WIRE)-- Fiserv, Inc. (NASDAQ: FISV), a leading global provider of payments and financial services technology solutions, today reported financial results for the third quarter of 2020.
Third Quarter 2020 GAAP Results On a GAAP basis, the financial results of First Data Corporation ("First Data") are included in the consolidated results of Fiserv from July 29, 2019, the date of acquisition. GAAP revenue for the company increased 21% to $3.79 billion in the third quarter, with 44% growth in the Acceptance segment, 1% decline in the Fintech segment and 20% growth in the Payments segment. GAAP revenue increased 79% to $11.02 billion in the first nine months of 2020 compared to the prior year period, with 303% growth in the Acceptance segment, 1% decline in the Fintech segment and 66% growth in the Payments segment. GAAP revenue within the Acceptance and Payments segments included revenue from acquired First Data businesses.
GAAP earnings per share was $0.39 in the third quarter and $0.96 in the first nine months of 2020, an increase of 18% and decrease of 31%, respectively, compared to the prior year periods. GAAP earnings per share in the first nine months of 2020 included integration costs and acquired intangible asset amortization from the application of purchase accounting associated with the First Data acquisition, as well as a gain from the sale of a 60% interest of the company's Investment Services business ("Investment Services Transaction").
GAAP operating margin was 14.3% and 12.1% in the third quarter and first nine months of 2020, respectively, compared to 12.0% and 18.4% in the third quarter and first nine months of 2019, respectively. GAAP operating margin in the third quarter of 2020 included the benefit from a gain on the dissolution of the Banc of America Merchant Services joint venture ("BAMS"). GAAP operating margin in the first nine months of 2020 also included the operating margin impacts from integration costs and acquired intangible asset amortization associated with the acquisition of First Data, as well as a gain resulting from the Investment Services Transaction.
Net cash provided by operating activities was flat at $1.04 billion in the third quarter and increased by 83% to $2.96 billion in the first nine months of 2020 compared to the prior year periods, primarily attributable to the First Data acquisition.
"Fiserv again delivered excellent financial results and free cash flow in an environment that continues to be impacted by a global pandemic,” said Frank Bisignano, President and Chief Executive Officer of Fiserv. “Our focus on serving clients with excellence has never been more important and has translated to another strong quarter of robust sales growth and continuing revenue momentum.”
Third Quarter 2020 Non-GAAP Results and Additional Information On an adjusted non-GAAP basis, the company's financial performance measures in this release, including adjusted revenue, internal revenue, internal revenue growth, adjusted operating margin, adjusted net income, adjusted earnings per share and free cash flow, have been recalculated to provide historical results on a combined company basis to enhance investors' ability to evaluate the company's operating performance including First Data.
Outlook for 2020 While the COVID-19 pandemic continues to provide uncertainty in market conditions, the company is raising its full year 2020 outlook for adjusted earnings per share. Fiserv now expects adjusted earnings per share to grow at least 11% over adjusted earnings per share for 2019, as revised for the net impact of divestitures.
"The strength of our business has allowed us to deliver outstanding results in uncertain times. We are, including raising our earnings outlook in anticipation of achieving our 35th consecutive year of double-digit adjusted earnings per share growth while continuing to invest in the future," said Bisignano.
Earnings Conference Call The company will discuss its third quarter 2020 results on a conference call and webcast at 4 p.m. CT on Tuesday, October 27, 2020. To register for the event, go to fiserv.com and click on the Q3 Earnings webcast link. Supplemental materials will be available in the "Investor Relations" section of the website.
About Fiserv Fiserv, Inc. (NASDAQ: FISV) aspires to move money and information in a way that moves the world. As a global leader in payments and financial technology, the company helps clients achieve best-in-class results through a commitment to innovation and excellence in areas including account processing and digital banking solutions; card issuer processing and network services; payments; e-commerce; merchant acquiring and processing; and the Clover® cloud-based point-of-sale solution. Fiserv is a member of the S&P 500® Index and the FORTUNE® 500, and is among FORTUNE World's Most Admired Companies®. Visit fiserv.com and follow on social media for more information and the latest company news.
Use of Non-GAAP Financial Measures Due to the financial impact of the First Data acquisition, the company's 2019 non-GAAP financial performance measures have been recalculated in this news release on a combined company basis reflecting its new reportable segments as realigned during the first quarter of 2020. The combined financial information has been prepared by making certain adjustments to the sum of historical First Data financial information determined in accordance with generally accepted accounting principles ("GAAP") and historical Fiserv financial information determined in accordance with GAAP. The historical combined financial information includes various estimates and is not necessarily indicative of the operating results of the combined companies had the transaction been completed at the assumed date or of the combined companies in the future. The historical combined financial information does not reflect any cost savings or other synergies anticipated as a result of the acquisition. In addition, the historical combined financial information does not reflect the impact of any purchase accounting adjustments that may arise from the acquisition as those impacts would be excluded in the preparation of the combined financial information. The combined financial information is not pro forma information prepared in accordance with Article 11 of Regulation S-X of the Securities and Exchange Commission, and the preparation of information in accordance with Article 11 would result in a significantly different presentation.
The company supplements its and First Data's historical reporting of information determined in accordance with GAAP, such as revenue, operating income, operating margin, net income, earnings per share and net cash provided by operating activities, with "combined revenue," "adjusted revenue," "internal revenue," "internal revenue growth," "combined operating income," "adjusted operating income," "adjusted operating margin," "combined net income attributable to Fiserv," "adjusted net income," "adjusted net income, as adjusted for divestitures," "combined earnings per share," "adjusted earnings per share," "adjusted earnings per share, as adjusted for divestitures," "combined net cash provided by operating activities," and "free cash flow." Management believes that providing combined historical financial information, making adjustments for certain non-cash or other items and excluding certain pass-through revenue and expenses with respect to such combined information should enhance shareholders' ability to evaluate the combined company's performance, including providing a reasonable basis of comparison with its results for post-acquisition periods and providing additional insights into the factors and trends affecting the combined company's business. Therefore, the company excludes these items from its and First Data's historical combined revenue, combined operating income, combined net income attributable to Fiserv, combined earnings per share and combined net cash provided by operating activities to calculate these non-GAAP measures. The corresponding reconciliations of adjusted financial measures to the most comparable GAAP measures are included in this news release.
Examples of non-cash or other items may include, but are not limited to, non-cash deferred revenue adjustments arising from acquisitions; non-cash intangible asset amortization expense associated with acquisitions; non-cash impairment charges; severance and restructuring costs; net charges associated with debt financing activities including foreign currency transaction gains or losses, early debt extinguishment and bridge financing costs; merger and integration costs; gains or losses from the sale of businesses; and certain discrete tax benefits and expenses. The company excludes these items to more clearly focus on the factors management believes are pertinent to the company's operations, and management uses this information to make operating decisions, including the allocation of resources to the company's various businesses.
The company adjusts its non-GAAP results to exclude amortization of acquisition-related intangible assets as such amounts are inconsistent in amount and frequency and are significantly impacted by the timing and/or size of acquisitions. Management believes that the adjustment of acquisition-related intangible asset amortization supplements GAAP information with a measure that can be used to assess the comparability of operating performance. Although the company excludes amortization from acquisition-related intangible assets from its non-GAAP expenses, management believes that it is important for investors to understand that such intangible assets were recorded as part of purchase accounting and contribute to revenue generation.
Management believes internal revenue growth is useful because it presents combined adjusted revenue growth including deferred revenue purchase accounting adjustments and excluding the impact of foreign currency fluctuations, acquisitions, dispositions and the company's Output Solutions postage reimbursements. Management believes free cash flow is useful to measure the funds generated in a given period that are available for debt service requirements and strategic capital decisions. Management believes this supplemental information enhances shareholders' ability to evaluate and understand the company's core business performance.
These non-GAAP measures may not be comparable to similarly titled measures reported by other companies and should be considered in addition to, and not as a substitute for, revenue, operating income, operating margin, net income, earnings per share and net cash provided by operating activities or any other amount determined in accordance with GAAP.
Forward-Looking Statements This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding anticipated adjusted earnings per share and adjusted earnings per share growth. Statements can generally be identified as forward-looking because they include words such as “believes,” “anticipates,” “expects,” “could,” “should,” or words of similar meaning. Statements that describe the company's future plans, objectives or goals are also forward-looking statements.
Forward-looking statements are subject to assumptions, risks and uncertainties that may cause actual results to differ materially from those contemplated by such forward-looking statements. The factors that could cause the company’s actual results to differ materially include, among others, the following, many of which are, and will be, amplified by the COVID-19 pandemic: the duration and intensity of the COVID-19 pandemic; governmental and private sector responses to the COVID-19 pandemic and the impact of such responses on the company; the impact of the COVID-19 pandemic on the company's employees, clients, vendors, operations and sales; the possibility that the company may be unable to achieve expected synergies and operating efficiencies from the acquisition of First Data within the expected time frames or at all or to successfully integrate the operations of First Data into the company's operations; such integration may be more difficult, time-consuming or costly than expected; profitability following the transaction may be lower than expected, including due to unexpected costs, charges or expenses resulting from the transaction; operating costs, customer loss and business disruption (including, without limitation, difficulties in maintaining relationships with employees, customers, clients or suppliers) may be greater than expected following the transaction; unforeseen risks relating to the company's liabilities or those of First Data may exist; the company's ability to meet expectations regarding the accounting and tax treatments of the transaction; the company's ability to compete effectively against new and existing competitors and to continue to introduce competitive new products and services on a timely, cost-effective basis; changes in customer demand for the company's products and services; the ability of the company's technology to keep pace with a rapidly evolving marketplace; the successful management of the company's merchant alliance program which involves several alliances not under its sole control; the impact of a security breach or operational failure on the company's business including disruptions caused by other participants in the global financial system; the failure of the company's vendors and merchants to satisfy their obligations; the successful management of credit and fraud risks in the company's business and merchant alliances; changes in local, regional, national and international economic or political conditions and the impact they may have on the company and its customers; the effect of proposed and enacted legislative and regulatory actions affecting the company or the financial services industry as a whole; the company's ability to comply with government regulations and applicable card association and network rules; the protection and validity of intellectual property rights; the outcome of pending and future litigation and governmental proceedings; the company's ability to successfully identify, complete and integrate acquisitions, and to realize the anticipated benefits associated with the same; the impact of the company's strategic initiatives; the company's ability to attract and retain key personnel; volatility and disruptions in financial markets that may impact the company's ability to access preferred sources of financing and the terms on which the company is able to obtain financing or increase its costs of borrowing; adverse impacts from currency exchange rates or currency controls; and other factors included in “Risk Factors” in the company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2020, Annual Report on Form 10-K for the year ended December 31, 2019, and in other documents that the company files with the SEC, which are available at http://www.sec.gov. You should consider these factors carefully in evaluating forward-looking statements and are cautioned not to place undue reliance on such statements. The company assumes no obligation to update any forward-looking statements, which speak only as of the date of this news release.
Fiserv, Inc. |
||||||||||||||||
Condensed Consolidated Statements of Income |
||||||||||||||||
(In millions, except per share amounts, unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Revenue |
|
|
|
|
|
|
|
|||||||||
Processing and services |
$ |
3,153 |
|
|
$ |
2,608 |
|
|
$ |
9,118 |
|
|
$ |
5,229 |
|
|
Product |
|
633 |
|
|
|
520 |
|
|
|
1,902 |
|
|
|
913 |
|
|
Total revenue |
|
3,786 |
|
|
|
3,128 |
|
|
|
11,020 |
|
|
|
6,142 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Expenses |
|
|
|
|
|
|
|
|||||||||
Cost of processing and services |
|
1,387 |
|
|
|
1,204 |
|
|
|
4,488 |
|
|
|
2,445 |
|
|
Cost of product |
|
481 |
|
|
|
413 |
|
|
|
1,467 |
|
|
|
755 |
|
|
Selling, general and administrative |
|
1,412 |
|
|
|
1,137 |
|
|
|
4,193 |
|
|
|
1,821 |
|
|
Gain on sale of businesses |
|
(36 |
) |
|
|
— |
|
|
|
(464 |
) |
|
|
(10 |
) |
|
Total expenses |
|
3,244 |
|
|
|
2,754 |
|
|
|
9,684 |
|
|
|
5,011 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income |
|
542 |
|
|
|
374 |
|
|
|
1,336 |
|
|
|
1,131 |
|
|
Interest expense, net |
|
(174 |
) |
|
|
(164 |
) |
|
|
(535 |
) |
|
|
(279 |
) |
|
Debt financing activities |
|
— |
|
|
|
49 |
|
|
|
— |
|
|
|
(47 |
) |
|
Other income (expense) |
|
13 |
|
|
|
(3 |
) |
|
|
34 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes and income from investments in unconsolidated affiliates |
|
381 |
|
|
|
256 |
|
|
|
835 |
|
|
|
805 |
|
|
Income tax provision |
|
(124 |
) |
|
|
(53 |
) |
|
|
(176 |
) |
|
|
(144 |
) |
|
Income from investments in unconsolidated affiliates |
|
19 |
|
|
|
22 |
|
|
|
3 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income |
|
276 |
|
|
|
225 |
|
|
|
662 |
|
|
|
673 |
|
|
Less: net income attributable to noncontrolling interests |
|
12 |
|
|
|
27 |
|
|
|
4 |
|
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to Fiserv |
$ |
264 |
|
|
$ |
198 |
|
|
$ |
658 |
|
|
$ |
646 |
|
|
|
|
|
|
|
|
|
|
|||||||||
GAAP earnings per share attributable to Fiserv - diluted |
$ |
0.39 |
|
|
$ |
0.33 |
|
|
$ |
0.96 |
|
|
$ |
1.39 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted shares used in computing earnings per share attributable to Fiserv |
|
680.3 |
|
|
|
596.9 |
|
|
|
684.1 |
|
|
|
465.2 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Earnings per share is calculated using actual, unrounded amounts. |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Fiserv, Inc. |
||||||||||||||||
Reconciliation of GAAP to |
||||||||||||||||
Adjusted Net Income and Adjusted Earnings Per Share |
||||||||||||||||
(In millions, except per share amounts, unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
|
|
|
|
|
|
|||||||||
GAAP net income |
$ |
264 |
|
|
$ |
198 |
|
|
$ |
658 |
|
|
$ |
646 |
|
|
GAAP net income attributable to First Data 1 |
|
— |
|
|
|
(141 |
) |
|
|
— |
|
|
|
303 |
|
|
Combined net income attributable to Fiserv |
|
264 |
|
|
|
57 |
|
|
|
658 |
|
|
|
949 |
|
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Merger and integration costs 2 |
|
185 |
|
|
|
217 |
|
|
|
648 |
|
|
|
319 |
|
|
Severance and restructuring costs 3 |
|
13 |
|
|
|
37 |
|
|
|
92 |
|
|
|
75 |
|
|
Amortization of acquisition-related intangible assets 4 |
|
477 |
|
|
|
400 |
|
|
|
1,523 |
|
|
|
689 |
|
|
Debt financing activities 5 |
|
— |
|
|
|
186 |
|
|
|
— |
|
|
|
287 |
|
|
Impact of divestitures 6 |
|
— |
|
|
|
(12 |
) |
|
|
— |
|
|
|
(41 |
) |
|
Non wholly-owned entity activities 7 |
|
34 |
|
|
|
(2 |
) |
|
|
53 |
|
|
|
(20 |
) |
|
Tax impact of adjustments 8 |
|
(162 |
) |
|
|
(189 |
) |
|
|
(532 |
) |
|
|
(301 |
) |
|
Gain on sale of businesses 6 |
|
(36 |
) |
|
|
— |
|
|
|
(464 |
) |
|
|
(7 |
) |
|
Tax impact of gain on sale of businesses 8 |
|
12 |
|
|
|
— |
|
|
|
124 |
|
|
|
2 |
|
|
Discrete tax items 9 |
|
32 |
|
|
|
8 |
|
|
|
32 |
|
|
|
8 |
|
|
Adjusted net income |
$ |
819 |
|
|
$ |
702 |
|
|
$ |
2,134 |
|
|
$ |
1,960 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstanding - diluted |
|
680.3 |
|
|
|
596.9 |
|
|
|
684.1 |
|
|
|
465.2 |
|
|
Issuance of shares for combination |
|
— |
|
|
|
95.4 |
|
|
|
— |
|
|
|
222.7 |
|
|
Dilutive impact of exchanged equity awards |
|
— |
|
|
|
2.6 |
|
|
|
— |
|
|
|
6.0 |
|
|
Combined weighted average common shares outstanding - diluted 10 |
|
680.3 |
|
|
|
694.9 |
|
|
|
684.1 |
|
|
|
693.9 |
|
|
|
|
|
|
|
|
|
|
|||||||||
GAAP earnings per share 10 |
$ |
0.39 |
|
|
$ |
0.33 |
|
|
$ |
0.96 |
|
|
$ |
1.39 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Combined earnings per share 10 |
$ |
0.39 |
|
|
$ |
0.08 |
|
|
$ |
0.96 |
|
|
$ |
1.37 |
|
|
Combined adjustments - net of income taxes: |
|
|
|
|
|
|
|
|||||||||
Merger and integration costs 2 |
|
0.21 |
|
|
|
0.24 |
|
|
|
0.73 |
|
|
|
0.35 |
|
|
Severance and restructuring costs 3 |
|
0.02 |
|
|
|
0.04 |
|
|
|
0.10 |
|
|
|
0.08 |
|
|
Amortization of acquisition-related intangible assets 4 |
|
0.54 |
|
|
|
0.44 |
|
|
|
1.71 |
|
|
|
0.76 |
|
|
Debt financing activities 5 |
|
— |
|
|
|
0.21 |
|
|
|
— |
|
|
|
0.32 |
|
|
Impact of divestitures 6 |
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
|
|
(0.05 |
) |
|
Non wholly-owned entity activities 7 |
|
0.04 |
|
|
|
— |
|
|
|
0.06 |
|
|
|
(0.02 |
) |
|
Gain on sale of businesses 6 |
|
(0.04 |
) |
|
|
— |
|
|
|
(0.50 |
) |
|
|
(0.01 |
) |
|
Discrete tax items 9 |
|
0.05 |
|
|
|
0.01 |
|
|
|
0.05 |
|
|
|
0.01 |
|
|
Adjusted earnings per share |
$ |
1.20 |
|
|
$ |
1.01 |
|
|
$ |
3.12 |
|
|
$ |
2.82 |
|
|
See pages 3-5 for disclosures related to the use of non-GAAP financial measures. |
||||||||||||||||
Earnings per share is calculated using actual, unrounded amounts. |
||||||||||||||||
Fiserv, Inc. |
||||||||||||||||
Financial Results by Segment |
||||||||||||||||
(In millions, unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Total Company |
|
|
|
|
|
|
|
|||||||||
Revenue |
$ |
3,786 |
|
|
$ |
3,128 |
|
|
$ |
11,020 |
|
|
$ |
6,142 |
|
|
First Data revenue 1 |
|
— |
|
|
|
808 |
|
|
|
— |
|
|
|
5,609 |
|
|
Combined revenue |
|
3,786 |
|
|
|
3,936 |
|
|
|
11,020 |
|
|
|
11,751 |
|
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Intercompany eliminations 2 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
Output Solutions postage reimbursements |
|
(207 |
) |
|
|
(237 |
) |
|
|
(640 |
) |
|
|
(730 |
) |
|
Deferred revenue purchase accounting adjustments |
|
11 |
|
|
|
6 |
|
|
|
34 |
|
|
|
6 |
|
|
Merchant Services adjustment 3 |
|
— |
|
|
|
(88 |
) |
|
|
(126 |
) |
|
|
(290 |
) |
|
Adjusted revenue |
$ |
3,590 |
|
|
$ |
3,617 |
|
|
$ |
10,288 |
|
|
$ |
10,733 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income |
$ |
542 |
|
|
$ |
374 |
|
|
$ |
1,336 |
|
|
$ |
1,131 |
|
|
First Data operating income 1 |
|
— |
|
|
|
99 |
|
|
|
— |
|
|
|
1,088 |
|
|
Combined operating income |
|
542 |
|
|
|
473 |
|
|
|
1,336 |
|
|
|
2,219 |
|
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Merger and integration costs |
|
185 |
|
|
|
217 |
|
|
|
648 |
|
|
|
319 |
|
|
Severance and restructuring costs |
|
13 |
|
|
|
37 |
|
|
|
92 |
|
|
|
75 |
|
|
Amortization of acquisition-related intangible assets |
|
477 |
|
|
|
400 |
|
|
|
1,523 |
|
|
|
689 |
|
|
Merchant Services adjustment 3 |
|
— |
|
|
|
(48 |
) |
|
|
(59 |
) |
|
|
(169 |
) |
|
Gain on sale of businesses |
|
(36 |
) |
|
|
— |
|
|
|
(464 |
) |
|
|
(7 |
) |
|
Adjusted operating income |
$ |
1,181 |
|
|
$ |
1,079 |
|
|
$ |
3,076 |
|
|
$ |
3,126 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating margin |
|
14.3 |
% |
|
|
12.0 |
% |
|
|
12.1 |
% |
|
|
18.4 |
% |
|
Adjusted operating margin |
|
32.9 |
% |
|
|
29.8 |
% |
|
|
29.9 |
% |
|
|
29.1 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Acceptance ("Acceptance") |
|
|
|
|
|
|
|
|||||||||
Revenue |
$ |
1,454 |
|
|
$ |
1,012 |
|
|
$ |
4,078 |
|
|
$ |
1,012 |
|
|
First Data revenue 1 |
|
— |
|
|
|
511 |
|
|
|
— |
|
|
|
3,514 |
|
|
Combined revenue |
|
1,454 |
|
|
|
1,523 |
|
|
|
4,078 |
|
|
|
4,526 |
|
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Deferred revenue purchase accounting adjustments |
|
2 |
|
|
|
2 |
|
|
|
6 |
|
|
|
2 |
|
|
Merchant Services adjustment 3 |
|
— |
|
|
|
(88 |
) |
|
|
(126 |
) |
|
|
(290 |
) |
|
Adjusted revenue |
$ |
1,456 |
|
|
$ |
1,437 |
|
|
$ |
3,958 |
|
|
$ |
4,238 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income |
$ |
423 |
|
|
$ |
296 |
|
|
$ |
985 |
|
|
$ |
296 |
|
|
First Data operating income 1 |
|
— |
|
|
|
144 |
|
|
|
— |
|
|
|
1,026 |
|
|
Combined operating income |
|
423 |
|
|
|
440 |
|
|
|
985 |
|
|
|
1,322 |
|
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Merger and integration costs |
|
2 |
|
|
|
2 |
|
|
|
5 |
|
|
|
2 |
|
|
Merchant Services adjustment 3 |
|
— |
|
|
|
(48 |
) |
|
|
(59 |
) |
|
|
(169 |
) |
|
Adjusted operating income |
$ |
425 |
|
|
$ |
394 |
|
|
$ |
931 |
|
|
$ |
1,155 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating margin |
|
29.1 |
% |
|
|
29.2 |
% |
|
|
24.1 |
% |
|
|
29.2 |
% |
|
Adjusted operating margin |
|
29.2 |
% |
|
|
27.4 |
% |
|
|
23.5 |
% |
|
|
27.2 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Fiserv, Inc. |
||||||||||||||||
Financial Results by Segment (cont.) |
||||||||||||||||
(In millions, unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Financial Technology ("Fintech") 4 |
|
|
|
|
|
|
|
|||||||||
Revenue |
$ |
727 |
|
|
$ |
735 |
|
|
$ |
2,159 |
|
|
$ |
2,191 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income |
$ |
265 |
|
|
$ |
223 |
|
|
$ |
721 |
|
|
$ |
647 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating margin |
|
36.4 |
% |
|
|
30.4 |
% |
|
|
33.4 |
% |
|
|
29.5 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Payments and Network ("Payments") |
|
|
|
|
|
|
|
|||||||||
Revenue |
$ |
1,387 |
|
|
$ |
1,153 |
|
|
$ |
4,093 |
|
|
$ |
2,466 |
|
|
First Data revenue 1 |
|
— |
|
|
|
240 |
|
|
|
— |
|
|
|
1,688 |
|
|
Combined revenue |
|
1,387 |
|
|
|
1,393 |
|
|
|
4,093 |
|
|
|
4,154 |
|
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Intercompany eliminations 2 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
Deferred revenue purchase accounting adjustments |
|
9 |
|
|
|
4 |
|
|
|
28 |
|
|
|
4 |
|
|
Adjusted revenue |
$ |
1,396 |
|
|
$ |
1,397 |
|
|
$ |
4,121 |
|
|
$ |
4,154 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income |
$ |
599 |
|
|
$ |
476 |
|
|
$ |
1,712 |
|
|
$ |
1,038 |
|
|
First Data operating income 1 |
|
— |
|
|
|
84 |
|
|
|
— |
|
|
|
600 |
|
|
Combined operating income |
|
599 |
|
|
|
560 |
|
|
|
1,712 |
|
|
|
1,638 |
|
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Merger and integration costs |
|
9 |
|
|
|
4 |
|
|
|
29 |
|
|
|
4 |
|
|
Adjusted operating income |
$ |
608 |
|
|
$ |
564 |
|
|
$ |
1,741 |
|
|
$ |
1,642 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating margin |
|
43.2 |
% |
|
|
41.3 |
% |
|
|
41.8 |
% |
|
|
42.1 |
% |
|
Adjusted operating margin |
|
43.5 |
% |
|
|
40.4 |
% |
|
|
42.3 |
% |
|
|
39.5 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Corporate and Other |
|
|
|
|
|
|
|
|||||||||
Revenue |
$ |
218 |
|
|
$ |
228 |
|
|
$ |
690 |
|
|
$ |
473 |
|
|
First Data revenue 1 |
|
— |
|
|
|
57 |
|
|
|
— |
|
|
|
407 |
|
|
Combined revenue |
|
218 |
|
|
|
285 |
|
|
|
690 |
|
|
|
880 |
|
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Output Solutions postage reimbursements |
|
(207 |
) |
|
|
(237 |
) |
|
|
(640 |
) |
|
|
(730 |
) |
|
Adjusted revenue |
$ |
11 |
|
|
$ |
48 |
|
|
$ |
50 |
|
|
$ |
150 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
$ |
(745 |
) |
|
$ |
(621 |
) |
|
$ |
(2,082 |
) |
|
$ |
(850 |
) |
|
First Data operating loss 1 |
|
— |
|
|
|
(129 |
) |
|
|
— |
|
|
|
(538 |
) |
|
Combined operating loss |
|
(745 |
) |
|
|
(750 |
) |
|
|
(2,082 |
) |
|
|
(1,388 |
) |
|
Combined adjustments: |
|
|
|
|
|
|
|
|||||||||
Merger and integration costs |
|
174 |
|
|
|
211 |
|
|
|
614 |
|
|
|
313 |
|
|
Severance and restructuring costs |
|
13 |
|
|
|
37 |
|
|
|
92 |
|
|
|
75 |
|
|
Amortization of acquisition-related intangible assets |
|
477 |
|
|
|
400 |
|
|
|
1,523 |
|
|
|
689 |
|
|
Gain on sale of businesses |
|
(36 |
) |
|
|
— |
|
|
|
(464 |
) |
|
|
(7 |
) |
|
Adjusted operating loss |
$ |
(117 |
) |
|
$ |
(102 |
) |
|
$ |
(317 |
) |
|
$ |
(318 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
See pages 3-5 for disclosures related to the use of non-GAAP financial measures. |
||||||||||||||||
Operating margin percentages are calculated using actual, unrounded amounts. |
||||||||||||||||
Fiserv, Inc. |
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(In millions, unaudited) |
||||||||
|
|
Nine Months Ended September 30, |
||||||
|
|
2020 |
|
2019 |
||||
Cash flows from operating activities |
|
|
|
|||||
Net income |
$ |
662 |
|
|
$ |
673 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|||||
Depreciation and other amortization |
|
833 |
|
|
|
386 |
|
|
Amortization of acquisition-related intangible assets |
|
1,603 |
|
|
|
476 |
|
|
Amortization of financing costs, debt discounts and other |
|
36 |
|
|
|
116 |
|
|
Net foreign currency gain on financing activities |
|
— |
|
|
|
(50 |
) |
|
Share-based compensation |
|
286 |
|
|
|
121 |
|
|
Deferred income taxes |
|
(125 |
) |
|
|
26 |
|
|
Gain on sale of businesses |
|
(464 |
) |
|
|
(10 |
) |
|
Income from investments in unconsolidated affiliates |
|
(3 |
) |
|
|
(12 |
) |
|
Distributions from unconsolidated affiliates |
|
12 |
|
|
|
6 |
|
|
Settlement of interest rate hedge contracts |
|
— |
|
|
|
(183 |
) |
|
Non-cash impairment charge |
|
44 |
|
|
|
— |
|
|
Other operating activities |
|
(4 |
) |
|
|
(3 |
) |
|
Changes in assets and liabilities, net of effects from acquisitions and dispositions: |
|
|
|
|||||
Trade accounts receivable |
|
460 |
|
|
|
151 |
|
|
Prepaid expenses and other assets |
|
(150 |
) |
|
|
(41 |
) |
|
Contract costs |
|
(229 |
) |
|
|
(141 |
) |
|
Accounts payable and other liabilities |
|
34 |
|
|
|
117 |
|
|
Contract liabilities |
|
(34 |
) |
|
|
(15 |
) |
|
Net cash provided by operating activities |
|
2,961 |
|
|
|
1,617 |
|
|
|
|
|
|
|||||
Cash flows from investing activities |
|
|
|
|||||
Capital expenditures, including capitalized software and other intangibles |
|
(689 |
) |
|
|
(431 |
) |
|
Proceeds from sale of businesses |
|
578 |
|
|
|
39 |
|
|
Payments for acquisition of businesses, net of cash acquired and including working capital adjustments |
|
(137 |
) |
|
|
(16,004 |
) |
|
Distributions from unconsolidated affiliates |
|
94 |
|
|
|
85 |
|
|
Purchases of investments |
|
— |
|
|
|
(4 |
) |
|
Other investing activities |
|
— |
|
|
|
6 |
|
|
Net cash used in investing activities |
|
(154 |
) |
|
|
(16,309 |
) |
|
|
|
|
|
|||||
Cash flows from financing activities |
|
|
|
|||||
Debt proceeds |
|
8,125 |
|
|
|
18,855 |
|
|
Debt repayments |
|
(9,307 |
) |
|
|
(3,051 |
) |
|
Short-term borrowings, net |
|
(28 |
) |
|
|
— |
|
|
Payments of debt financing, redemption and other costs |
|
(16 |
) |
|
|
(247 |
) |
|
Proceeds from issuance of treasury stock |
|
108 |
|
|
|
116 |
|
|
Purchases of treasury stock, including employee shares withheld for tax obligations |
|
(1,612 |
) |
|
|
(271 |
) |
|
Distributions paid to noncontrolling interests and redeemable noncontrolling interests |
|
(61 |
) |
|
|
(46 |
) |
|
Other financing activities |
|
6 |
|
|
|
(5 |
) |
|
Net cash (used in) provided by financing activities |
|
(2,785 |
) |
|
|
15,351 |
|
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
(4 |
) |
|
|
(4 |
) |
|
Net change in cash, cash equivalents and restricted cash |
|
18 |
|
|
|
655 |
|
|
Cash, cash equivalents and restricted cash, beginning balance |
|
933 |
|
|
|
415 |
|
|
Cash, cash equivalents and restricted cash, ending balance |
$ |
951 |
|
|
$ |
1,070 |
|
|
|
|
|
|
|||||
Fiserv, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions, unaudited) |
||||||
|
|
|
|
|
||
|
|
September 30, 2020 |
|
December 31, 2019 |
||
Assets |
|
|
|
|||
Cash and cash equivalents |
$ |
937 |
|
$ |
893 |
|
Trade accounts receivable – net |
|
2,323 |
|
|
2,782 |
|
Prepaid expenses and other current assets |
|
1,362 |
|
|
1,503 |
|
Settlement assets |
|
9,403 |
|
|
11,868 |
|
Total current assets |
|
14,025 |
|
|
17,046 |
|
|
|
|
|
|||
Property and equipment – net |
|
1,630 |
|
|
1,606 |
|
Customer relationships – net |
|
11,907 |
|
|
14,042 |
|
Other intangible assets – net |
|
3,742 |
|
|
3,600 |
|
Goodwill |
|
35,908 |
|
|
36,038 |
|
Contract costs – net |
|
647 |
|
|
533 |
|
Investments in unconsolidated affiliates |
|
2,772 |
|
|
2,720 |
|
Other long-term assets |
|
1,741 |
|
|
1,954 |
|
Total assets |
$ |
72,372 |
|
$ |
77,539 |
|
|
|
|
|
|||
Liabilities and Equity |
|
|
|
|||
Accounts payable and accrued expenses |
$ |
3,044 |
|
$ |
3,080 |
|
Short-term and current maturities of long-term debt |
|
365 |
|
|
287 |
|
Contract liabilities |
|
451 |
|
|
492 |
|
Settlement obligations |
|
9,403 |
|
|
11,868 |
|
Total current liabilities |
|
13,263 |
|
|
15,727 |
|
|
|
|
|
|||
Long-term debt |
|
20,894 |
|
|
21,612 |
|
Deferred income taxes |
|
4,532 |
|
|
4,247 |
|
Long-term contract liabilities |
|
170 |
|
|
155 |
|
Other long-term liabilities |
|
824 |
|
|
941 |
|
Total liabilities |
|
39,683 |
|
|
42,682 |
|
|
|
|
|
|||
Redeemable noncontrolling interests |
|
260 |
|
|
262 |
|
|
|
|
|
|||
Fiserv shareholders' equity |
|
31,692 |
|
|
32,979 |
|
Noncontrolling interests |
|
737 |
|
|
1,616 |
|
Total equity |
|
32,429 |
|
|
34,595 |
|
Total liabilities and equity |
$ |
72,372 |
|
$ |
77,539 |
|
|
|
|
|
|||
Fiserv, Inc. Selected Non-GAAP Financial Measures and Additional Information (In millions, unaudited) |
||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||
Internal Revenue Growth 1 |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||
|
2020 |
|
2019 |
|
Growth |
|
2020 |
|
2019 |
|
Growth |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Company |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted revenue |
|
$ |
3,590 |
|
|
$ |
3,617 |
|
|
|
|
$ |
10,288 |
|
|
$ |
10,733 |
|
|
|
||
Currency impact 2 |
|
|
25 |
|
|
|
— |
|
|
|
|
|
118 |
|
|
|
— |
|
|
|
||
Acquisition adjustments |
|
|
— |
|
|
|
— |
|
|
|
|
|
(6 |
) |
|
|
— |
|
|
|
||
Divestiture adjustments |
|
|
(132 |
) |
|
|
(220 |
) |
|
|
|
|
(395 |
) |
|
|
(682 |
) |
|
|
||
Internal revenue |
|
$ |
3,483 |
|
|
$ |
3,397 |
|
|
3 |
% |
|
$ |
10,005 |
|
|
$ |
10,051 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Acceptance |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted revenue |
|
$ |
1,456 |
|
|
$ |
1,437 |
|
|
|
|
$ |
3,958 |
|
|
$ |
4,238 |
|
|
|
||
Currency impact 2 |
|
|
24 |
|
|
|
— |
|
|
|
|
|
93 |
|
|
|
— |
|
|
|
||
Acquisition adjustments |
|
|
— |
|
|
|
— |
|
|
|
|
|
(6 |
) |
|
|
— |
|
|
|
||
Divestiture adjustments |
|
|
(120 |
) |
|
|
(150 |
) |
|
|
|
|
(337 |
) |
|
|
(479 |
) |
|
|
||
Internal revenue |
|
$ |
1,360 |
|
|
$ |
1,287 |
|
|
6 |
% |
|
$ |
3,708 |
|
|
$ |
3,759 |
|
|
(1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fintech |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted revenue |
|
$ |
727 |
|
|
$ |
735 |
|
|
|
|
$ |
2,159 |
|
|
$ |
2,191 |
|
|
|
||
Currency impact 2 |
|
|
(1 |
) |
|
|
— |
|
|
|
|
|
2 |
|
|
|
— |
|
|
|
||
Divestiture adjustments |
|
|
— |
|
|
|
(9 |
) |
|
|
|
|
— |
|
|
|
(29 |
) |
|
|
||
Internal revenue |
|
$ |
726 |
|
|
$ |
726 |
|
|
— |
|
|
$ |
2,161 |
|
|
$ |
2,162 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Payments |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted revenue |
|
$ |
1,396 |
|
|
$ |
1,397 |
|
|
|
|
$ |
4,121 |
|
|
$ |
4,154 |
|
|
|
||
Currency impact 2 |
|
|
2 |
|
|
|
— |
|
|
|
|
|
23 |
|
|
|
— |
|
|
|
||
Divestiture adjustments |
|
|
(1 |
) |
|
|
(13 |
) |
|
|
|
|
(8 |
) |
|
|
(28 |
) |
|
|
||
Internal revenue |
|
$ |
1,397 |
|
|
$ |
1,384 |
|
|
1 |
% |
|
$ |
4,136 |
|
|
$ |
4,126 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate and Other |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted revenue |
|
$ |
11 |
|
|
$ |
48 |
|
|
|
|
$ |
50 |
|
|
$ |
150 |
|
|
|
||
Divestiture adjustments |
|
|
(11 |
) |
|
|
(48 |
) |
|
|
|
|
(50 |
) |
|
|
(146 |
) |
|
|
||
Internal revenue |
|
$ |
— |
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
$ |
4 |
|
|
|
||
See pages 3-5 for disclosures related to the use of non-GAAP financial measures. |
||||||||||||||||||||||
Internal revenue growth is calculated using actual, unrounded amounts. |
||||||||||||||||||||||
Fiserv, Inc. Selected Non-GAAP Financial Measures and Additional Information (cont.) (In millions, unaudited) |
||||||||||||||||
Free Cash Flow |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities |
|
$ |
1,042 |
|
|
$ |
1,038 |
|
|
$ |
2,961 |
|
|
$ |
1,617 |
|
First Data net cash provided by operating activities 1 |
|
— |
|
|
42 |
|
|
— |
|
|
1,370 |
|
||||
First Data payments for contract assets 2 |
|
— |
|
|
— |
|
|
— |
|
|
(51) |
|
||||
Combined net cash provided by operating activities |
|
1,042 |
|
|
1,080 |
|
|
2,961 |
|
|
2,936 |
|
||||
Combined capital expenditures |
|
(201) |
|
|
(285) |
|
|
(689) |
|
|
(828) |
|
||||
Combined adjustments: |
|
|
|
|
|
|
|
|
||||||||
Distributions paid to noncontrolling interests and redeemable noncontrolling interests |
|
(9) |
|
|
(66) |
|
|
(61) |
|
|
(199) |
|
||||
Distributions from unconsolidated affiliates 3 |
|
28 |
|
|
78 |
|
|
94 |
|
|
85 |
|
||||
Severance, restructuring, merger and integration payments |
|
96 |
|
|
66 |
|
|
368 |
|
|
202 |
|
||||
Settlement of interest rate hedge contracts |
|
— |
|
|
— |
|
|
— |
|
|
183 |
|
||||
Tax payments on adjustments and debt financing |
|
(17) |
|
|
(36) |
|
|
(79) |
|
|
(72) |
|
||||
Other |
|
— |
|
|
— |
|
|
— |
|
|
(4) |
|
||||
Free cash flow |
|
$ |
939 |
|
|
$ |
837 |
|
|
$ |
2,594 |
|
|
$ |
2,303 |
|
|
|
|
|
|
|
|
|
|
||||||||
See pages 3-5 for disclosures related to the use of non-GAAP financial measures. |
||||||||||||||||
Fiserv, Inc. Selected Non-GAAP Financial Measures and Additional Information (cont.) (In millions, unaudited) |
||||||||||||
Total Amortization 1 |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|||||
|
|
|
|
|
|
|
|
|
||||
Acquisition-related intangible assets |
|
$ |
504 |
|
$ |
387 |
|
$ |
1,603 |
|
$ |
476 |
Capitalized software and other intangibles |
|
|
41 |
|
|
40 |
|
|
119 |
|
|
117 |
Purchased software |
|
|
78 |
|
|
32 |
|
|
212 |
|
|
57 |
Financing costs, debt discounts and other |
|
|
13 |
|
|
11 |
|
|
36 |
|
|
116 |
Sales commissions |
|
|
23 |
|
|
20 |
|
|
67 |
|
|
61 |
Deferred conversion costs |
|
|
8 |
|
|
6 |
|
|
22 |
|
|
16 |
Total amortization |
|
$ |
667 |
|
$ |
496 |
|
$ |
2,059 |
|
$ |
843 |
|
|
|
|
|
|
|
|
|
||||
First Data acquisition-related intangible assets |
|
$ |
— |
|
$ |
33 |
|
$ |
— |
|
$ |
233 |
First Data capitalized software and other intangibles |
|
|
— |
|
|
10 |
|
|
— |
|
|
62 |
First Data purchased software |
|
|
— |
|
|
11 |
|
|
— |
|
|
72 |
First Data financing costs, debt discounts and other |
|
|
— |
|
|
— |
|
|
— |
|
|
7 |
First Data sales commissions |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
First Data deferred conversion costs |
|
|
— |
|
|
4 |
|
|
— |
|
|
22 |
Total First Data amortization 2 |
|
$ |
— |
|
$ |
58 |
|
$ |
— |
|
$ |
396 |
|
|
|
|
|
|
|
|
|
||||
Combined acquisition-related intangible assets |
|
$ |
504 |
|
$ |
420 |
|
$ |
1,603 |
|
$ |
709 |
Combined capitalized software and other intangibles |
|
|
41 |
|
|
50 |
|
|
119 |
|
|
179 |
Combined purchased software |
|
|
78 |
|
|
43 |
|
|
212 |
|
|
129 |
Combined financing costs, debt discounts and other |
|
|
13 |
|
|
11 |
|
|
36 |
|
|
123 |
Combined sales commissions |
|
|
23 |
|
|
20 |
|
|
67 |
|
|
61 |
Combined deferred conversion costs |
|
|
8 |
|
|
10 |
|
|
22 |
|
|
38 |
Total combined amortization |
|
$ |
667 |
|
$ |
554 |
|
$ |
2,059 |
|
$ |
1,239 |
Fiserv, Inc. Full Year Forward-Looking Non-GAAP Financial Measures
Adjusted Earnings Per Share - The company's adjusted earnings per share outlook for 2020 excludes certain non-cash or other items which should enhance shareholders' ability to evaluate the company's performance, as such measures provide additional insights into the factors and trends affecting its business. Non-cash or other items may be significant and include, but are not limited to, non-cash deferred revenue adjustments arising from acquisitions; non-cash intangible asset amortization expense associated with acquisitions; non-cash impairment charges; severance and restructuring costs; net charges associated with debt financing activities including foreign currency transaction gains, early debt extinguishment and bridge financing costs; merger and integration costs; gains or losses from the sale of businesses; and certain discrete tax benefits and expenses. Adjustments to earnings per share that have been incurred in 2019 are presented on page 8 but are not necessarily indicative of adjustments that may be incurred in 2020. Estimates of these adjustments on a forward-looking basis are not available due to the variability, complexity and limited visibility of these items.
The company's adjusted earnings per share growth outlook for 2020 is based on 2019 adjusted earnings per share performance, including the historical results of First Data on an adjusted combined company basis, as adjusted for the Investment Services Transaction and other divestitures.
Fiserv, Inc. Full Year Forward-Looking Non-GAAP Financial Measures (cont.) |
||||
2019 GAAP net income |
$ |
893 |
|
|
2019 GAAP net income attributable to First Data 1 |
|
303 |
|
|
2019 combined net income attributable to Fiserv |
|
1,196 |
|
|
Combined adjustments: |
|
|||
Merger and integration costs 2 |
|
467 |
|
|
Severance and restructuring costs 3 |
|
150 |
|
|
Amortization of acquisition-related intangible assets 4 |
|
1,222 |
|
|
Debt financing activities 5 |
|
287 |
|
|
Non wholly-owned entity activities 6 |
|
(53 |
) |
|
Tax impact of adjustments 7 |
|
(480 |
) |
|
Gain on sale of businesses 8 |
|
(12 |
) |
|
Tax impact of gain on sale of businesses 7 |
|
3 |
|
|
Discrete tax items 9 |
|
(5 |
) |
|
2019 adjusted net income |
|
2,775 |
|
|
Impact of divestitures 8 |
|
(46 |
) |
|
Taxes on Impact of divestitures 7 |
|
10 |
|
|
2019 adjusted net income, as adjusted for divestitures |
$ |
2,739 |
|
|
|
|
|||
Weighted average common shares outstanding - diluted |
|
522.6 |
|
|
Issuance of shares for combination |
|
167.0 |
|
|
Dilutive impact of exchanged equity awards |
|
4.5 |
|
|
Combined weighted average common shares outstanding - diluted 10 |
|
694.1 |
|
|
|
|
|||
2019 GAAP earnings per share 10 |
$ |
1.71 |
|
|
|
|
|||
Combined earnings per share 10 |
$ |
1.72 |
|
|
Combined adjustments - net of income taxes: |
|
|||
Merger and integration costs 2 |
|
0.52 |
|
|
Severance and restructuring costs 3 |
|
0.17 |
|
|
Amortization of acquisition-related intangible assets 4 |
|
1.36 |
|
|
Debt financing activities 5 |
|
0.32 |
|
|
Non wholly-owned entity activities 6 |
|
(0.06 |
) |
|
Gain on sale of businesses 8 |
|
(0.01 |
) |
|
Discrete tax items 9 |
|
(0.01 |
) |
|
|
|
|||
2019 adjusted earnings per share |
|
4.00 |
|
|
Impact of divestitures 8 |
|
(0.05 |
) |
|
2019 adjusted earnings per share, as adjusted for divestitures |
$ |
3.95 |
|
|
|
|
|||
2020 adjusted earnings per share outlook |
|
≥ $4.37 |
|
|
2020 adjusted earnings per share growth outlook |
|
≥ 11% |
|
|
|
|
|||
In millions, except per share amounts, unaudited. Earnings per share is calculated using actual, unrounded amounts. |
||||
See pages 3-5 for disclosures related to the use of non-GAAP financial measures. |
||||
Fiserv, Inc. Full Year Forward-Looking Non-GAAP Financial Measures (cont.)
FISV-E
View source version on businesswire.com: https://www.businesswire.com/news/home/20201027006082/en/
Media Relations: Britt Zarling Corporate Communications Fiserv, Inc. 414-378-4040 britt.zarling@fiserv.com
Investor Relations: Peter Poillon Investor Relations Fiserv, Inc. 212-266-3565 peter.poillon@fiserv.com
Source: Fiserv, Inc.