Investors

Press Release


FIS Reports Second Quarter 2016 Results

  • Reported revenue grew 45.3 percent, and organic revenue grew 5.4 percent
  • Diluted EPS from continuing operations was $0.36, and Adjusted EPS was $0.90
  • Net cash provided by operating activities of $435 million and free cash flow of $291 million
  • Management raises FY 2016 Guidance

JACKSONVILLE, Fla.--(BUSINESS WIRE)--Jul. 26, 2016-- FIS™ (NYSE:FIS), a global leader in financial services technology, today reported that second quarter revenue increased 45.3 percent on a reported basis to $2.3 billion from $1.6 billion in the prior year quarter. Operating income decreased 1.4 percent to $283 million in the second quarter of 2016, from $287 million in the prior year quarter, with operating income margin of 12.3 percent for the quarter. Net earnings from continuing operations attributable to common stockholders was $120 million, or $0.36 per diluted share, compared to $242 million, or $0.85 per diluted share in the prior year quarter, a decrease of 57.6 percent. Declines in operating income and net earnings were driven by M&A-related items, including the gain on the sale of gaming contracts in the prior year quarter and charges related to the SunGard acquisition in the current year quarter.

For the second quarter, organic revenue increased 5.4 percent. Adjusted EBITDA increased 12.7 percent to $696 million in the second quarter 2016, from $617 million adjusted combined EBITDA in the prior year quarter, while adjusted EBITDA margin was 29.4 percent. Adjusted net earnings from continuing operations attributable to common stockholders was $295 million for the quarter, or $0.90 per share compared to $0.74 per share in the prior year period, an increase of 21.6 percent.

“We are pleased with our second quarter results. We continue to drive strong momentum, building on the sales successes started last year,” said Gary Norcross, president and chief executive officer, FIS. “The strength of our business model gives us confidence that we will continue to deliver positive results for our clients and shareholders and achieve our increased goals for the year.”

The comparisons of reported results for 2016 to those in 2015 remain significantly impacted by the acquisition of SunGard, which closed on November 30, 2015, and will continue to be impacted for the remainder of 2016. This press release provides additional non-GAAP financial information to enable shareholders to analyze comparable period results as if SunGard had been owned in those periods, to better assess performance and economic health of the business, and to reflect foreign currency translation impacts to reported results. Definitions of non-GAAP financial measures and reconciliations of non-GAAP measures to related GAAP measures are provided in subsequent sections of the press release and supplemental schedules.

Segment Information

  • Integrated Financial Solutions:

Second quarter reported revenue grew 24.8 percent to $1.2 billion from $931 million reported in the prior year quarter. Organic revenue grew 8.3 percent. Adjusted EBITDA increased 8.7 percent to $450 million from $413 million adjusted combined EBITDA in the prior year quarter, and adjusted EBITDA margin was 38.7 percent. Adjusted combined EBITDA for the prior year quarter was $44 million greater than Adjusted EBITDA in the prior year quarter due to the acquisition of SunGard.

  • Global Financial Solutions:

Second quarter reported revenue grew 88.6 percent to $1.0 billion from $555 million reported in the prior year quarter. Organic revenue grew 2.9 percent. Adjusted EBITDA increased 9.2 percent to $287 million from $263 million adjusted combined EBITDA in the prior year quarter, and adjusted EBITDA margin was 27.4 percent. Adjusted combined EBITDA for the prior year quarter was $146 million greater than Adjusted EBITDA in the prior year quarter due to the acquisition of SunGard.

  • Corporate / Other:

Second quarter reported revenue decreased 5.0 percent to $95 million compared to $101 million in the prior year quarter. Organic revenue grew 1.3 percent. Adjusted EBITDA loss was $41 million and is inclusive of $78 million of corporate expenses.

Second quarter interest expense, net of interest income was $93 million. The effective tax rate was 35.0 percent in the second quarter.

Balance Sheet and Cash Flow

As of June 30, 2016, cash and cash equivalents totaled $765 million and debt outstanding totaled $11.1 billion. Second quarter net cash provided by operating activities was $435 million and free cash flow was $291 million. The company paid dividends in the second quarter totaling $86 million.

2016 Guidance

FIS raises its FY 2016 Guidance:

  • Organic revenue growth of 4 to 5 percent, up from prior guidance of 3 to 4 percent
  • Adjusted EPS of $3.75 to $3.85, up from prior guidance of $3.70 to $3.80

FIS has not provided a reconciliation of the foregoing forward-looking guidance to the most comparable GAAP measures because such measures are not available at this time without unreasonable efforts. The significant impact of the SunGard acquisition, including among other things, the timing and amount of integration and severance costs, such as the transition of systems, facilities and personnel, make it difficult to provide meaningful and comparable GAAP guidance.

Webcast

FIS will announce second quarter 2016 financial results on Tuesday, July 26 prior to market open. The company will sponsor a live webcast of its earnings conference call with the investment community, beginning at 8:30 a.m. (EST) Tuesday, July 26. 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. 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, the company has provided non-GAAP financial measures, which it believes are useful to help investors better understand its financial performance, competitive position and prospects for the future. For these reasons, management also uses these measures in part to assess its performance.

These non-GAAP measures include: adjusted revenue, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted combined revenue, adjusted combined EBITDA, adjusted combined EBITDA margin, constant currency revenue, organic revenue growth, adjusted net earnings from continuing operations (including per share amounts), adjusted cash flow from operations, and free cash flow. These non-GAAP measures may be used in this release and/or in the attached supplemental financial information.

Adjusted revenue consists of reported 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.

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

Adjusted EBITDA excludes certain costs and other transactions which management deems non-operational in nature, the removal of which improves comparability of operating results across reporting periods. Adjusted EBITDA for our segments is presented in conformity with Accounting Standards Codification 280, Segment Reporting. 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 these reasons, this measure, as it relates to our segments, 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 combined revenue includes reported revenue for FIS and SunGard combined for periods in 2015 and excludes the impacts of SunGard businesses that were divested prior to SunGard being purchased by FIS.

Adjusted combined EBITDA includes EBITDA for FIS and SunGard combined for periods in 2015 and excludes certain costs and other transactions which management deems non-operational in nature, such as purchase accounting amortization, acquisition, integration and severance costs and restructuring costs, the removal of which improves comparability of operating results across reporting periods.

Adjusted combined EBITDA margin reflects adjusted combined EBITDA divided by adjusted combined revenue.

Constant currency revenue represents (i) adjusted revenue in respect of the consolidated results and corporate 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 growth is constant currency revenue, as defined above, divided by an adjusted revenue base which consists of adjusted combined revenue, further adjusted to exclude revenue of any divestitures by FIS and include pre-acquisition revenue for companies acquired by FIS, in addition to SunGard, during the applicable reporting period.

Adjusted net earnings from continuing operations 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, which is 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 flow from operations reflects GAAP cash flow from operations as adjusted for the net change in settlement assets and obligations, and excludes 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 flow 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 web site, 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, consulting, 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 55,000 people worldwide and holds global 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) 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, hopes, 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 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 our solutions including the ability to attract new, or retain existing, customers;
  • an operational or natural disaster at one of our major operations centers; and
  • other risks detailed under “Risk Factors” and other sections of our Annual Report on Form 10-K for the fiscal year ended December 31, 2015 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 26, 2016
     
Exhibit A Condensed Consolidated Statements of Earnings - Unaudited for the three and six months ended June 30, 2016 and 2015
 
Exhibit B Condensed Consolidated Balance Sheets - Unaudited as of June 30, 2016 and December 31, 2015
 
Exhibit C Condensed Consolidated Statements of Cash Flows - Unaudited for the six months ended June 30, 2016 and 2015
 
Exhibit D Supplemental Non-GAAP Financial Information - Unaudited for the three and six months ended June 30, 2016 and 2015
 
Exhibit E Supplemental GAAP to Non-GAAP Reconciliation - Unaudited for the three and six months ended June 30, 2016 and 2015
       

FIDELITY NATIONAL INFORMATION SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS — UNAUDITED

(In millions, except per share data)

Exhibit A

 
Three months ended June 30, Six months ended June 30,
2016 2015 2016 2015
Processing and services revenues $ 2,305 $ 1,587 $ 4,486 $ 3,142
Cost of revenues 1,600   1,070   3,153   2,140  
Gross profit 705 517 1,333 1,002
Selling, general and administrative expenses 422   230   866   500  
Operating income 283   287   467   502  
Other income (expense):
Interest expense, net (93 ) (36 ) (186 ) (73 )
Other income (expense), net (1 ) 152   (2 ) 150  
Total other income (expense), net (94 ) 116   (188 ) 77  
Earnings from continuing operations before income taxes 189 403 279 579
Provision for income taxes 66   156   97   214  
Earnings from continuing operations, net of tax 123 247 182 365
Earnings (loss) from discontinued operations, net of tax 1   (2 ) 1   (5 )
Net earnings 124 245 183 360
Net earnings attributable to noncontrolling interest (3 ) (5 ) (7 ) (9 )
Net earnings attributable to FIS common stockholders $ 121   $ 240   $ 176   $ 351  
Net earnings per share-basic from continuing
operations attributable to FIS common
stockholders $ 0.37 $ 0.86 $ 0.54 $ 1.26
Net earnings (loss) per share-basic from
discontinued operations attributable to FIS
common stockholders   (0.01 )   (0.02 )
Net earnings per share-basic attributable to FIS
common stockholders $ 0.37   $ 0.85   $ 0.54   $ 1.25  
Weighted average shares outstanding-basic 325   281   325   282  
Net earnings per share-diluted from continuing
operations attributable to FIS common
stockholders $ 0.36 $ 0.85 $ 0.53 $ 1.25
Net earnings (loss) per share-diluted from
discontinued operations attributable to FIS
common stockholders   (0.01 )   (0.02 )
Net earnings per share-diluted attributable to
FIS common stockholders $ 0.37   $ 0.84   $ 0.54   $ 1.23  
Weighted average shares outstanding-diluted 329   284   328   286  
Amounts attributable to FIS common stockholders:
Earnings from continuing operations, net of tax $ 120 $ 242 $ 175 $ 356
Earnings (loss) from discontinued operations,
net of tax 1   (2 ) 1   (5 )
Net earnings attributable to FIS common stockholders $ 121   $ 240   $ 176   $ 351  
 

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,
2016 2015
Assets
Current assets:
Cash and cash equivalents $ 765 $ 682
Settlement deposits 437 371
Trade receivables, net 1,646 1,731
Settlement receivables 224 162
Other receivables 156 197
Prepaid expenses and other current assets 298 266
Deferred income taxes 152   100  
Total current assets 3,678 3,509
Property and equipment, net 595 611
Goodwill 14,565 14,745
Intangible assets, net 5,273 5,159
Computer software, net 1,625 1,584
Deferred contract costs, net 285 253
Other noncurrent assets 363   339  
Total assets $ 26,384   $ 26,200  
 
Liabilities and Equity
Current liabilities:
Accounts payable and accrued liabilities $ 1,157 $ 1,196
Settlement payables 669 538
Deferred revenues 757 615
Current portion of long-term debt 913   15  
Total current liabilities 3,496 2,364
Long-term debt, excluding current portion 10,208 11,429
Deferred income taxes 2,729 2,658
Deferred revenues 21 30
Other long-term liabilities 323   312  
Total liabilities 16,777   16,793  
Equity:
FIS stockholders’ equity:
Preferred stock $0.01 par value
Common stock $0.01 par value 4 4
Additional paid in capital 10,291 10,210
Retained earnings 3,078 3,073
Accumulated other comprehensive earnings (loss) (246 ) (279 )
Treasury stock, at cost (3,630 ) (3,687 )
Total FIS stockholders’ equity 9,497 9,321
Noncontrolling interest 110   86  
Total equity 9,607   9,407  
Total liabilities and equity $ 26,384   $ 26,200  
 
   

FIDELITY NATIONAL INFORMATION SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED

(In millions)

Exhibit C
 
Six months ended June 30,
2016 2015
Cash flows from operating activities:
Net earnings $ 183 $ 360
Adjustments to reconcile net earnings to net cash provided by operating
activities:
Depreciation and amortization 584 308
Amortization of debt issue costs 9 4
Gain on sale of assets (150 )
Stock-based compensation 68 36
Deferred income taxes (82 ) (38 )
Excess income tax benefit from exercise of stock options (19 ) (12 )
Other operating activities, net (2 ) 2
Net changes in assets and liabilities, net of effects from
acquisitions and foreign currency:
Trade receivables 118 (26 )
Settlement activity 2 (30 )
Prepaid expenses and other assets (54 ) (34 )
Deferred contract costs (61 ) (55 )
Deferred revenue 132 40
Accounts payable, accrued liabilities and other liabilities (58 ) 38  
Net cash provided by operating activities 820   443  
 
Cash flows from investing activities:
Additions to property and equipment (70 ) (81 )
Additions to computer software (223 ) (138 )
Proceeds from sale of assets 241
Other investing activities, net (3 ) 1  
Net cash (used in) provided by investing activities (296 ) 23  
 
Cash flows from financing activities:
Borrowings 2,727 3,493
Repayment of borrowings and capital lease obligations (3,060 ) (3,520 )
Excess income tax benefit from exercise of stock options 19 12
Proceeds from exercise of stock options 68 27
Treasury stock activity (26 ) (307 )
Dividends paid (171 ) (147 )
Distribution to Brazilian venture partner (24 )
Other financing activities, net (18 ) (19 )
Net cash used in financing activities (461 ) (485 )
 
Effect of foreign currency exchange rate changes on cash 20   (28 )
 
Net increase (decrease) in cash and cash equivalents 83 (47 )
Cash and cash equivalents, at beginning of period 682   493  
Cash and cash equivalents, at end of period $ 765   $ 446  
 
                 

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION — UNAUDITED

(In millions)

Exhibit D
 
Three months ended June 30, 2016

Integrated
Financial
Solutions

Global
Financial
Solutions

Corporate
and Other

Consolidated
Processing and services revenue $ 1,162 $ 1,048 $ 95 $ 2,305
Non-GAAP adjustments:
Acquisition deferred revenue adjustment (1)     59   59
Adjusted processing and services revenue $ 1,162   $ 1,048   $ 154   $ 2,364
            Six months ended June 30, 2016

Integrated
Financial
Solutions

 

Global
Financial
Solutions

 

Corporate
and Other

  Consolidated
Processing and services revenue $ 2,283 $ 2,038 $ 165 $ 4,486
Non-GAAP adjustments:
Acquisition deferred revenue adjustment (1)     140   140
Adjusted processing and services revenue $ 2,283   $ 2,038   $ 305   $ 4,626
  Three months ended June 30, 2015

Integrated
Financial
Solutions

 

Global
Financial
Solutions

 

Corporate
and Other

  Consolidated
Adjusted EBITDA $ 369 $ 117   $ (33 ) $ 453
Historical SunGard operating income, as adjusted (2) 38 123 (31 ) 130
Historical SunGard depreciation and amortization from
continuing operations, as adjusted (2) 6   23   5   34
Adjusted combined EBITDA $ 413   $ 263     $ (59 ) $ 617
  Six months ended June 30, 2015

Integrated
Financial
Solutions

 

Global
Financial
Solutions

 

Corporate
and Other

  Consolidated
Adjusted EBITDA $ 740 $ 198   $ (60 ) $ 878
Historical SunGard operating income, as adjusted (2) 78 242 (62 ) 258
Historical SunGard depreciation and amortization from
continuing operations, as adjusted (2) 12   47   11   70
Adjusted combined EBITDA $ 830   $ 487     $ (111 ) $ 1,206

(1) See note (1) to Exhibit E.

(2) See note (4) 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,
2016 2015
Constant
Currency In Year Adjusted Organic
Revenue (1) FX Revenue Revenue Adjustments (2) Base Growth (3)
Integrated Financial Solutions $ 1,162 $ 1 $ 1,163 $ 931 $ 142 $ 1,073 8.3 %
Global Financial Solutions 1,048 21 1,069 555 483 1,038 2.9 %
Corporate and Other 154   1   155   101   53   154   1.3 %
Total $ 2,364   $ 23   $ 2,387   $ 1,587   $ 678   $ 2,265   5.4 %
 
Six months ended June 30,
2016   2015  
    Constant    
Currency In Year Adjusted Organic
Revenue (1) FX Revenue Revenue Adjustments (2) Base Growth (3)
Integrated Financial Solutions $ 2,283 $ 2 $ 2,285 $ 1,859 $ 279 $ 2,138 6.9 %
Global Financial Solutions 2,038 61 2,099 1,067 958 2,025 3.6 %
Corporate and Other 305   1   306   216   96   312   (1.8 )%
Total $ 4,626   $ 64   $ 4,690   $ 3,142   $ 1,333   $ 4,475   4.8 %

(1) As adjusted. See Note (1) to Exhibit E.

(2) In year adjustments primarily include SunGard acquisition revenues, and also include revenues from other FIS acquisitions, as well as removing revenue from businesses divested by FIS.

(3) Organic growth percentages are calculated utilizing more precise amounts than the rounding to millions included in the tables above.

 

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, 2016 June 30, 2016
Net cash provided by operating activities $ 435 $ 820
Non-GAAP adjustments:
Capco acquisition related payments (1) 20
Acquisition, integration and severance payments (2) 26 84
Settlement activity (22 ) (2 )
Adjusted cash flows from operations 439 922
Capital expenditures (148 ) (293 )
Free cash flow $ 291   $ 629  
   
Three months ended Six months ended
June 30, 2015 June 30, 2015
Net cash provided by operating activities $ 212 $ 443
Non-GAAP adjustments:
Capco acquisition related payments (1) 1 31
Acquisition, integration and severance payments (2) 8 14
Settlement activity (24 ) 30  
Adjusted cash flows from operations 197 518
Capital expenditures (118 ) (219 )
Free cash flow $ 79   $ 299  

Free cash flow reflects adjusted cash flow 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.

(1) Adjusted cash flow from operations and free cash flow for the three and six months ended June 30, 2016 and 2015 excludes payments for contingent purchase price and the New Hires and Promotions Incentive Plan associated with the 2010 acquisition of Capco. In accordance with the accounting guidance, contingent purchase price payments are included in financing activities on the Condensed Consolidated Statements of Cash Flows only to the extent they represent the original liability established at the acquisition date. Payments related to subsequent adjustments to the contingent purchase price are included in the net cash provided by operating activities.

(2) Adjusted cash flow from operations and free cash flow for the three and six months ended June 30, 2016 and 2015 excludes cash payments for certain acquisition, integration and severance expenses, net of related tax impact.

       

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED

(In millions)

Exhibit E

 
Three months ended Six months ended
June 30, June 30,
2016 2015 2016 2015
 
Net earnings from continuing operations attributable to FIS $ 120 $ 242 $ 175 $ 356
Provision for income taxes 66 156 97 214
Interest expense, net 93 36 186 73
Other, net 4   (147 ) 9   (141 )
 
Operating income, as reported 283 287 467 502
FIS depreciation and amortization from continuing operations 144 105 283 208
FIS non-GAAP adjustments:
Acquisition deferred revenue adjustment (1) 59 140
Acquisition, integration and severance (2) 63 11 142 23
Global restructure (3) 45
Purchase accounting amortization (5) 147   50   301   100  
Adjusted EBITDA $ 696   453 $ 1,333   878
Historical SunGard operating income, as adjusted (4) 130 258
Historical SunGard depreciation and amortization from continuing operations, as adjusted (4) 34   70  
Adjusted combined EBITDA $ 617   $ 1,206  

(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 (6) to Exhibit E.

         

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED

(In millions)

Exhibit E (continued)
 
Three months ended June 30, 2016
Acquisition,
Acquisition Integration,
Deferred and Purchase
Revenue Severance Accounting
GAAP Adjustment (1) Costs (2) Subtotal Amortization (6) Non-GAAP
Processing and services revenue $ 2,305 $ 59 $ $ 2,364 $ $ 2,364
Cost of revenues 1,600       1,600   (147 ) 1,453  
Gross profit 705 59 764 147 911
Selling, general and administrative expenses 422     (63 ) 359     359  
Operating income 283   59   63   405   147   552  
Other income (expense):
Interest income (expense), net (93 ) (93 ) (93 )
Other income (expense), net (1 )     (1 )   (1 )
Total other income (expense) (94 )     (94 )   (94 )
Earnings (loss) from continuing operations
before income taxes 189 59 63 311 147 458
Provision for income taxes 66   21   22   109   51   160  
Earnings (loss) from continuing operations,
net of tax 123 38 41 202 96 298
Earnings (loss) from discontinued operations,
net of tax 1       1     1  
Net earnings (loss) 124 38 41 203 96 299
Net (earnings) loss attributable to
noncontrolling interest (3 )     (3 )   (3 )
Net earnings (loss) attributable to FIS
common stockholders $ 121   $ 38   $ 41   $ 200   $ 96   $ 296  
 
Amounts attributable to FIS common
stockholders
Earnings (loss) from continuing operations,
net of tax $ 120 $ 38 $ 41 $ 199 $ 96 $ 295
Earnings (loss) from discontinued operations,
net of tax 1       1     1  
Net earnings (loss) attributable to FIS
common stockholders $ 121   $ 38   $ 41   $ 200   $ 96   $ 296  
 
Net earnings (loss) per share — diluted from
continuing operations attributable to FIS
common stockholders $ 0.36   $ 0.12   $ 0.12   $ 0.60   $ 0.29   $ 0.90  
Weighted average shares outstanding — diluted 329   329   329   329   329   329  
 
Effective tax rate 35 % 35 %
 
Supplemental information:
Depreciation and amortization $ 291   (147 ) $ 144  
 
Stock compensation expense $ 38  
 

Amounts in table may not sum due to rounding.

See accompanying notes.

         
Exhibit E (continued)
 
Six months ended June 30, 2016
Acquisition,
Acquisition Integration,
Deferred and Purchase
Revenue Severance Accounting
GAAP Adjustment (1) Costs (2) Subtotal Amortization (6) Non-GAAP
Processing and services revenue $ 4,486 $ 140 $ $ 4,626 $ $ 4,626
Cost of revenues 3,153       3,153   (301 ) 2,852  
Gross profit 1,333 140 1,473 301 1,774
Selling, general and administrative expenses 866     (142 ) 724     724  
Operating income 467   140   142   749   301   1,050  
Other income (expense):
Interest income (expense), net (186 ) (186 ) (186 )
Other income (expense), net (2 )     (2 )   (2 )
Total other income (expense) (188 )     (188 )   (188 )
Earnings (loss) from continuing operations
before income taxes 279 140 142 561 301 862
Provision for income taxes 97   49   50   196   105   301  
Earnings (loss) from continuing operations,
net of tax 182 91 92 365 196 561
Earnings (loss) from discontinued operations,
net of tax 1       1     1  
Net earnings (loss) 183 91 92 366 196 562
Net (earnings) loss attributable to
noncontrolling interest (7 )     (7 )   (7 )
Net earnings (loss) attributable to FIS
common stockholders $ 176   $ 91   $ 92   $ 359   $ 196   $ 555  
 
Amounts attributable to FIS common
stockholders
Earnings (loss) from continuing operations,
net of tax $ 175 $ 91 $ 92 $ 358 $ 196 $ 554
Earnings (loss) from discontinued operations,
net of tax 1       1     1  
Net earnings (loss) attributable to FIS
common stockholders $ 176   $ 91   $ 92   $ 359   $ 196   $ 555  
 
Net earnings (loss) per share — diluted from
continuing operations attributable to FIS
common stockholders $ 0.53   $ 0.28   $ 0.28   $ 1.09   $ 0.60   $ 1.69  
Weighted average shares outstanding — diluted 328   328   328   328   328   328  
 
Effective tax rate 35 % 35 %
 
Supplemental information:
Depreciation and amortization $ 584   (301 ) $ 283  
 
Stock compensation expense $ 68  
 

Amounts in table may not sum due to rounding.

See accompanying notes.

           

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATION — UNAUDITED

(In millions)

Exhibit E (continued)
 
Three months ended June 30, 2015
Acquisition
Integration
and Sale of Purchase
Severance Gaming Accounting
GAAP Costs (2) Contracts (5) Subtotal Amortization (6) Non-GAAP
Processing and services revenue $ 1,587 $ $ $ 1,587 $ $ 1,587
Cost of revenues 1,070       1,070   (50 ) 1,020  
Gross profit 517 517 50 567
Selling, general and administrative expenses 230   (11 )   219     219  
Operating income 287   11     298   50   348  
Other income (expense):
Interest income (expense), net (36 ) (36 ) (36 )
Other income (expense), net 152     (140 ) 12     12  
Total other income (expense) 116     (140 ) (24 )   (24 )
Earnings (loss) from continuing operations
before income taxes 403 11 (140 ) 274 50 324
Provision for income taxes 156   3   (68 ) 91   17   108  
Earnings (loss) from continuing operations,
net of tax 247 8 (72 ) 183 33 216
Earnings (loss) from discontinued operations,
net of tax (2 )     (2 )   (2 )
Net earnings (loss) 245 8 (72 ) 181 33 214
Net (earnings) loss attributable to
noncontrolling interest (5 )     (5 )   (5 )
Net earnings (loss) attributable to FIS
common stockholders $ 240   $ 8   $ (72 ) $ 176   $ 33   $ 209  
 
Amounts attributable to FIS common
stockholders
Earnings (loss) from continuing operations,
net of tax $ 242 $ 8 $ (72 ) $ 178 $ 33 $ 211
Earnings (loss) from discontinued operations,
net of tax (2 )     (2 )   (2 )
Net earnings (loss) attributable to FIS
common stockholders $ 240   $ 8   $ (72 ) $ 176   $ 33   $ 209  
 
Net earnings (loss) per share — diluted from
continuing operations attributable to FIS
common stockholders $ 0.85   $ 0.03   $ (0.25 ) $ 0.63   $ 0.12   $ 0.74  
Weighted average shares outstanding — diluted 284   284   284   284   284   284  
 
Effective tax rate 39 % 33 %
 
Supplemental information:
Depreciation and amortization $ 155   (50 ) $ 105  
 
Stock compensation expense $ 17  
 

Amounts in table may not sum due to rounding.

See accompanying notes.

             
Exhibit E (continued)
 
Six months ended June 30, 2015
Acquisition
Integration
and Sale of Purchase
Severance Gaming Global Accounting
GAAP Costs (2) Contracts (5) Restructure (3) Subtotal Amortization (6) Non-GAAP
Processing and services revenue $ 3,142 $ $ $ $ 3,142 $ $ 3,142
Cost of revenues 2,140         2,140   (100 ) 2,040  
Gross profit 1,002 1,002 100 1,102
Selling, general and administrative expenses 500   (23 )   (45 ) 432     432  
Operating income 502   23     45   570   100   670  
Other income (expense):
Interest income (expense), net (73 ) (73 ) (73 )
Other income (expense), net 150     (140 )   10     10  
Total other income (expense) 77     (140 )   (63 )   (63 )
Earnings (loss) from continuing operations
before income taxes 579 23 (140 ) 45 507 100 607
Provision for income taxes 214   7   (68 ) 15   168   33   201  
Earnings (loss) from continuing operations,
net of tax 365 16 (72 ) 30 339 67 406
Earnings (loss) from discontinued operations,
net of tax (5 )       (5 )   (5 )
Net earnings (loss) 360 16 (72 ) 30 334 67 401
Net (earnings) loss attributable to
noncontrolling interest (9 )       (9 )   (9 )
Net earnings (loss) attributable to FIS
common stockholders $ 351   $ 16   $ (72 ) $ 30   $ 325   $ 67   $ 392  
 
Amounts attributable to FIS common
stockholders
Earnings (loss) from continuing operations,
net of tax $ 356 $ 16 $ (72 ) $ 30 $ 330 $ 67 $ 397
Earnings (loss) from discontinued operations,
net of tax (5 )       (5 )   (5 )
Net earnings (loss) attributable to FIS
common stockholders $ 351   $ 16   $ (72 ) $ 30   $ 325   $ 67   $ 392  
 
Net earnings (loss) per share — diluted from
continuing operations attributable to FIS
common stockholders $ 1.25   $ 0.06   $ (0.25 ) $ 0.11   $ 1.16   $ 0.23   $ 1.39  
Weighted average shares outstanding — diluted 286   286   286   286   286   286   286  
 
Effective tax rate 37 % 33 %
 
Supplemental information:
Depreciation and amortization $ 308   (100 ) $ 208  
 
Stock compensation expense $ 36  
 

Amounts in table may not sum due to rounding.

See accompanying notes.

Notes to Unaudited - Supplemental GAAP to Non-GAAP Reconciliation for the three and six months ended June 30, 2016 and 2015.

The adjustments are as follows:

(1) 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.

(2) This item represents certain costs and other transactions which management deems non-operational primarily related to integrations and severance activity from the SunGard acquisition.

(3) Global Restructure represents severance costs incurred in connection with the reorganization and streamlining of operations in our Global Financial Solutions segment.

(4) The unaudited historical SunGard financial information, as adjusted, is presented for illustrative purposes only. The adjusted financial information excludes amortization of purchased intangible assets, as well as the impact from the acquisition deferred revenue adjustment arising from the SunGard Acquisition as those impacts would be eliminated in the preparation of adjusted combined information. It also excludes (i) revenues and cost of revenues from businesses disposed of by SunGard in 2015 and (ii) SunGard's historical expense prior to its acquisition by FIS for amortization of purchased intangibles acquired by SunGard.

(5) This column represents gain on the sale of check warranty contracts and other assets in the gaming industry. The sale did not meet the standard necessary to be reported as discontinued operations and, therefore, the gain and related prior period earnings remain reported within earnings from continuing operations.

(6) 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. Beginning with the November 2015 acquisition of SunGard, this column also includes the incremental amortization associated with purchase price adjustments to technology assets acquired. The allocation of purchase price for SunGard to assets and liabilities as of June 30, 2016 is provisional and may be adjusted in future periods. The financial statements will not be retrospectively adjusted for any adjustments to provisional amounts that occur in subsequent periods. Rather, we will recognize any adjustments in the reporting period in which the adjustment is determined. We are also required to record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of any change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date.

Source: Fidelity National Information Services

Ellyn Raftery, 904.438.6083
Chief Marketing Officer
FIS Global Marketing and Corporate Communications
ellyn.raftery@fisglobal.com
or
Peter Gunnlaugsson, 904.438.6603
Senior Vice President
FIS Investor Relations
pete.gunnlaugsson@fisglobal.com