Upgrade to SI Premium - Free Trial

FIS Reports Full-Year 2024 Results and 2025 Outlook Confirms Accelerating Momentum

February 11, 2025 7:00 AM

JACKSONVILLE, Fla.--(BUSINESS WIRE)-- FIS® (NYSE: FIS), a global leader in financial technology, today reported its fourth quarter and full-year 2024 results.

“2024 was a year of positive momentum for FIS. We successfully completed the Worldpay separation, and made significant progress executing on our Future Forward strategy,” said FIS CEO and President Stephanie Ferris. “Our 2025 outlook reflects acceleration in the business as we look to further build on the foundations laid in 2024 and drive double-digit total returns. I'm proud of the dedication and hard work from our FIS colleagues as we continue to execute against our strategy to unlock financial technology to the world across the money lifecycle.”

Financial Reporting Considerations for Completed Worldpay Sale

On January 31, 2024, FIS sold a 55% stake in its Worldpay Merchant Solutions business to private equity funds managed by GTCR (the "Worldpay Sale").

Unless otherwise noted, all results are presented on a continuing operations basis and exclude the results of the Worldpay Merchant Solutions business that was classified as discontinued operations as of the third quarter of 2023.

Following the close of the Worldpay Sale, FIS retains a non-controlling 45% equity interest in a new standalone joint venture, Worldpay Holdco, LLC ("Worldpay"), and records its proportionate share of Worldpay's earnings (loss) in the "Equity method investment earnings (loss), net of tax" ("EMI") line of the income statement.

Capital Allocation Update

The Company repurchased $1.0 billion of shares in the fourth quarter of 2024, resulting in total share repurchases of $4.0 billion for full-year 2024. The Company remains committed to shareholder returns and plans to repurchase approximately $1.2 billion of shares in 2025. Additionally, the Company continues to target a dividend payout ratio of approximately 35% of adjusted net earnings, excluding EMI. On January 30, 2025, FIS' Board of Directors approved an 11% increase in the quarterly dividend to $0.40 per share.

Fourth Quarter 2024 Financial Results

On a GAAP basis, revenue increased 3% as compared to the prior-year period to approximately $2.6 billion. GAAP net earnings attributable to common stockholders from continuing operations were $304 million or $0.56 per diluted share.

On an adjusted basis, revenue increased 4% as compared to the prior-year period reflecting recurring revenue growth of 2% and non-recurring revenue growth of 7%. Adjusted EBITDA was approximately $1.1 billion, and Adjusted EBITDA margin expanded by 103 basis points (bps) over the prior-year period to 42.9%, reflecting an increase in higher-margin license revenue and the Company's cost savings initiatives. Adjusted net earnings from continuing operations were $754 million, and adjusted EPS increased by 49% as compared to the prior-year period to $1.40 per diluted share.

($ millions, except per share data, unaudited)

Three Months Ended December 31,

%

Adjusted

Continuing Operations

2024

2023

Change

Growth

Banking Solutions Revenue

$

1,717

$

1,694

1%

2%

Capital Market Solutions Revenue

821

755

9%

9%

Operating Segment Total Revenue

$

2,538

$

2,449

4%

4%

Corporate and Other Revenue

61

63

(3)%

-

Consolidated FIS Revenue

$

2,599

$

2,512

3%

-

Adjusted EBITDA

$

1,115

$

1,052

6%

Adjusted EBITDA Margin

42.9

%

41.9

%

103 bps

Net Earnings (Loss) (GAAP)

$

304

$

62

390%

Diluted Earnings (Loss) Per Common Share (GAAP)

$

0.56

$

0.10

460%

Adjusted Net Earnings

$

754

$

554

36%

Adjusted EPS

$

1.40

$

0.94

49%

Full-Year 2024 Financial Results

On a GAAP basis, revenue increased 3% as compared to the prior year to approximately $10.1 billion. GAAP net earnings attributable to common stockholders from continuing operations were $787 million or $1.42 per diluted share.

On an adjusted basis, revenue increased 4% as compared to the prior year primarily driven by 4% recurring revenue growth. Adjusted EBITDA was approximately $4.1 billion, and Adjusted EBITDA margin expanded by 64 basis points (bps) over the prior year to 40.8%, reflecting the Company's cost savings initiatives and operating leverage. Adjusted net earnings from continuing operations were $2.9 billion, and adjusted EPS increased by 56% as compared to the prior year to $5.22 per diluted share.

($ millions, except per share data, unaudited)

Twelve Months Ended December 31,

%

Adjusted

Continuing Operations

2024

2023

Change

Growth

Banking Solutions Revenue

$

6,892

$

6,743

2%

2%

Capital Market Solutions Revenue

2,979

2,766

8%

7%

Operating Segment Total Revenue

$

9,871

$

9,509

4%

4%

Corporate and Other Revenue

256

322

(20)%

-

Consolidated FIS Revenue

$

10,127

$

9,831

3%

-

Adjusted EBITDA

$

4,136

$

3,952

5%

Adjusted EBITDA Margin

40.8

%

40.2

%

64 bps

Net Earnings (Loss) (GAAP)

$

787

$

502

57%

Diluted Earnings (Loss) Per Common Share (GAAP)

$

1.42

$

0.85

67%

Adjusted Net Earnings

$

2,897

$

1,982

46%

Adjusted EPS

$

5.22

$

3.34

56%

Segment Information

Balance Sheet and Cash Flows

As of December 31, 2024, debt outstanding totaled $11.3 billion. Fourth quarter net cash provided by operating activities was $782 million, and adjusted free cash flow was $702 million. In the fourth quarter, the Company returned $1.2 billion of capital to shareholders through $1.0 billion of share repurchases and $192 million of dividends paid.

For the year, net cash provided by operating activities was $2.2 billion, and adjusted free cash flow was $1.8 billion. For the year, the Company returned $4.8 billion of capital to shareholders through $4.0 billion of share repurchases and $800 million of dividends paid.

First Quarter and Full-Year 2025 Outlook

The Company is introducing first quarter and full-year outlook and, for the full-year, is projecting accelerated revenue growth of 4.6 to 5.2%, adjusted EBITDA margin expansion of 40 to 45 basis points and adjusted EPS growth of 9 to 11%.

($ millions, except share data)

1Q 2025

FY 2025

Revenue

$2,485 - $2,510

$10,435 - $10,495

Adjusted EBITDA (Non-GAAP)1

$940 - $960

$4,305 - $4,335

Adjusted EPS (Non-GAAP)1

$1.17 - $1.22

$5.70 - $5.80

1The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort.

Webcast

FIS will host a live webcast of its earnings conference call with the investment community beginning at 8:30 a.m. (EST) on Tuesday, February 11, 2025. To access the webcast, go to the Investor Relations section of FIS’ homepage, www.fisglobal.com. A replay will be available after the conclusion of the live webcast.

About FIS

FIS is a financial technology company providing solutions to financial institutions, businesses and developers. We unlock financial technology to the world across the money lifecycle underpinning the world's financial system. Our people are dedicated to advancing the way the world pays, banks and invests, by helping our clients to confidently run, grow and protect their businesses. Our expertise comes from decades of experience helping financial institutions and businesses of all sizes adapt to meet the needs of their customers by harnessing where reliability meets innovation in financial technology. Headquartered in Jacksonville, Florida, FIS is a member of the Fortune 500® and the Standard & Poor’s 500® Index. To learn more, visit FISglobal.com. Follow FIS on LinkedIn, Facebook and X.

FIS Use of Non-GAAP Financial Information

Generally Accepted Accounting Principles (GAAP) is the term used to refer to the standard framework of guidelines for financial accounting in the United States. GAAP includes the standards, conventions, and rules accountants follow in recording and summarizing transactions and in the preparation of financial statements. In addition to reporting financial results in accordance with GAAP, we have provided certain non-GAAP financial measures.

These non-GAAP measures include constant currency revenue, adjusted revenue growth, adjusted EBITDA, adjusted EBITDA margin, adjusted net earnings, adjusted EPS, and adjusted free cash flow. These non-GAAP measures may be used in this release and/or in the attached supplemental financial information.

We believe these non-GAAP measures help investors better understand the underlying fundamentals of our business. As further described below, the non-GAAP revenue and earnings measures presented eliminate items management believes are not indicative of FIS’ operating performance. The constant currency revenue and adjusted revenue growth measures adjust for the effects of exchange rate fluctuations and exclude discontinued operations, while adjusted revenue growth also excludes revenue from Corporate and Other, giving investors further insight into our performance. Finally, adjusted free cash flow provides further information about the ability of our business to generate cash. For these reasons, management also uses these non-GAAP measures in its assessment and management of FIS’ performance.

Constant currency revenue represents reported segment revenue excluding the impact of fluctuations in foreign currency exchange rates in the current period.

Adjusted revenue growth reflects the percentage change in constant currency revenue for the current period as compared to the prior period. Constant currency revenue is calculated by applying prior-year period foreign currency exchange rates to current-period revenue. When referring to adjusted revenue growth, revenue from our Corporate and Other segment is excluded.

Adjusted EBITDA reflects net earnings (loss) before interest, other income (expense), taxes, equity method investment earnings (loss), and depreciation and amortization, and excludes certain costs that do not constitute normal, recurring, cash operating expenses necessary to operate our business. This measure is reported to the chief operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance. For this reason, adjusted EBITDA, as it relates to our segments, is presented in conformity with Accounting Standards Codification 280, Segment Reporting, and is excluded from the definition of non-GAAP financial measures under the Securities and Exchange Commission's Regulation G and Item 10(e) of Regulation S-K.

Adjusted EBITDA margin reflects adjusted EBITDA, as defined above, divided by revenue.

Adjusted net earnings excludes the effect of purchase price amortization, as well as certain costs that do not constitute normal, recurring, cash operating expenses necessary to operate our business. For purposes of calculating Adjusted net earnings, our equity method investment earnings (loss) ("EMI") from Worldpay is also adjusted to exclude certain costs and other transactions in a similar manner.

Adjusted EPS reflects adjusted net earnings, as defined above, divided by weighted average diluted shares outstanding.

Adjusted free cash flow reflects net cash provided by operating activities, adjusted for the net change in settlement assets and obligations and excluding certain transactions that are closely associated with non-operating activities or are otherwise non-operational in nature and not indicative of future operating cash flows, less capital expenditures. Adjusted 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. Adjusted free cash flow as presented in this earnings release excludes cash flow from discontinued operations, which our management cannot freely access following the Worldpay separation.

Any non-GAAP measures should be considered in context with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP measures. Further, FIS’ non-GAAP measures may be calculated differently from similarly titled measures of other companies. Reconciliations of these non-GAAP measures to related GAAP measures, including footnotes describing the adjustments, are provided in the attached schedules and in the Investor Relations section of the FIS website, www.fisglobal.com.

Forward-Looking Statements

This earnings release and today’s webcast contain “forward-looking statements” within the meaning of the U.S. federal securities laws. Statements that are not historical facts, as well as other statements about our expectations, beliefs, intentions, or strategies regarding the future, or other characterizations of future events or circumstances, are forward-looking statements. Forward-looking statements include statements about anticipated financial outcomes, including any earnings outlook or projections, projected revenue or expense synergies or dis-synergies, business and market conditions, outlook, foreign currency exchange rates, deleveraging plans, expected dividends and share repurchases of the Company, the Company’s sales pipeline and anticipated profitability and growth, plans, strategies and objectives for future operations, strategic value creation, risk profile and investment strategies, any statements regarding future economic conditions or performance and any statements with respect to the future impacts of the Worldpay Sale or any agreements or arrangements entered into in connection with such transaction. These statements may be identified by words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “will,” “should,” “could,” “would,” “project,” “continue,” “likely,” and similar expressions, and include statements reflecting future results or outlook, statements of outlook and various accruals and estimates. These statements relate to future events and our future results and involve a number of risks and uncertainties. Forward-looking statements are based on management’s beliefs as well as assumptions made by, and information currently available to, management.

Actual results, performance or achievement could differ materially from these forward-looking statements. The risks and uncertainties to which forward-looking statements are subject include the following, without limitation:

Other unknown or unpredictable factors also could have a material adverse effect on our business, financial condition, results of operations and prospects. Accordingly, readers should not place undue reliance on these forward-looking statements. These forward-looking statements are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Except as required by applicable law or regulation, we do not undertake (and expressly disclaim) any obligation and do not intend to publicly update or review any of these forward-looking statements, whether as a result of new information, future events or otherwise.

Fidelity National Information Services, Inc.

Earnings Release Supplemental Financial Information

February 11, 2025

Exhibit A

Condensed Consolidated Statements of Earnings (Loss) - Unaudited for the three months and years ended December 31, 2024 and 2023

Exhibit B

Condensed Consolidated Balance Sheets - Unaudited as of December 31, 2024 and 2023

Exhibit C

Condensed Consolidated Statements of Cash Flows - Unaudited for the years ended December 31, 2024 and 2023

Exhibit D

Supplemental Non-GAAP Adjusted Revenue Growth - Unaudited for the three months and years ended December 31, 2024 and 2023

Exhibit E

Supplemental Disaggregation of Revenue - Recast and Unaudited for the three months and years ended December 31, 2024 and 2023

Exhibit F

Supplemental Non-GAAP Adjusted Free Cash Flow Measures - Unaudited for the three months and years ended December 31, 2024 and 2023

Exhibit G

Supplemental GAAP to Non-GAAP Reconciliations - Unaudited for the three months and years ended December 31, 2024 and 2023

Exhibit H

Supplemental Financial Information - Unaudited for the three months and years ended December 31, 2024 and 2023

Exhibit I

Supplemental Financial Information of Worldpay HoldCo, LLC - Unaudited for the three and eleven months ended December 31, 2024

FIDELITY NATIONAL INFORMATION SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS) — UNAUDITED

(In millions, except per share amounts)

Exhibit A

Three months ended

Years ended

December 31,

December 31,

2024

2023

2024

2023

Revenue

$

2,599

$

2,512

$

10,127

$

9,831

Cost of revenue

1,622

1,542

6,323

6,175

Gross profit

977

970

3,804

3,656

Selling, general and administrative expenses

483

539

2,185

2,096

Asset impairments

32

105

52

113

Other operating (income) expense, net - related party

(32

)

(142

)

Operating income

494

326

1,709

1,447

Other income (expense):

Interest expense, net

(67

)

(158

)

(250

)

(621

)

Other income (expense), net

60

(90

)

(162

)

(164

)

Total other income (expense), net

(7

)

(248

)

(412

)

(785

)

Earnings (loss) before income taxes and equity method investment earnings (loss)

487

78

1,297

662

Provision (benefit) for income taxes

146

15

362

157

Equity method investment earnings (loss), net of tax

(36

)

(145

)

Net earnings (loss) from continuing operations

305

63

790

505

Earnings (loss) from discontinued operations, net of tax

(23

)

188

663

(7,153

)

Net earnings (loss)

282

251

1,453

(6,648

)

Net (earnings) loss attributable to noncontrolling interest from continuing operations

(1

)

(1

)

(3

)

(3

)

Net (earnings) loss attributable to noncontrolling interest from discontinued operations

(1

)

(4

)

Net earnings (loss) attributable to FIS

$

281

$

249

$

1,450

$

(6,655

)

Net earnings (loss) attributable to FIS:

Continuing operations

$

304

$

62

$

787

$

502

Discontinued operations

(23

)

$

187

663

(7,157

)

Total

$

281

$

249

$

1,450

$

(6,655

)

Basic earnings (loss) per common share attributable to FIS:

Continuing operations

$

0.57

$

0.11

$

1.42

$

0.85

Discontinued operations

(0.04

)

0.32

1.20

(12.11

)

Total

$

0.52

$

0.42

$

2.62

$

(11.26

)

Diluted earnings (loss) per common share attributable to FIS:

Continuing operations

$

0.56

$

0.10

$

1.42

$

0.85

Discontinued operations

(0.04

)

0.32

1.19

(12.11

)

Total

$

0.52

$

0.42

$

2.61

$

(11.26

)

Weighted average common shares outstanding:

Basic

536

589

553

591

Diluted

540

591

555

591

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. For more information, see Exhibit J to the Company's earnings release for the quarter ended September 30, 2024, furnished to the SEC on Form 8-K on November 4, 2024.

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

FIDELITY NATIONAL INFORMATION SERVICES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED

(In millions, except per share amounts)

Exhibit B

December 31,

2024

2023

ASSETS

Current assets:

Cash and cash equivalents

$

834

$

440

Settlement assets

479

617

Trade receivables, net

1,876

1,738

Other receivables

160

109

Receivables from related party

84

Prepaid expenses and other current assets

638

641

Current assets held for sale

1,115

10,111

Total current assets

5,186

13,656

Property and equipment, net

646

695

Goodwill

17,260

16,971

Intangible assets, net

1,318

1,823

Software, net

2,526

2,115

Equity method investment

3,858

Other noncurrent assets

1,749

1,528

Deferred contract costs, net

1,241

1,076

Noncurrent assets held for sale

17,109

Total assets

$

33,784

$

54,973

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable, accrued and other liabilities

$

1,994

$

1,773

Settlement payables

500

635

Deferred revenue

902

829

Short-term borrowings

636

4,760

Current portion of long-term debt

968

1,348

Current liabilities held for sale

1,094

8,884

Total current liabilities

6,094

18,229

Long-term debt, excluding current portion

9,686

12,970

Deferred income taxes

863

2,179

Other noncurrent liabilities

1,441

1,446

Noncurrent liabilities held for sale

1,093

Total liabilities

18,084

35,917

Equity:

FIS stockholders’ equity:

Preferred stock $0.01 par value

Common stock $0.01 par value

6

6

Additional paid in capital

47,129

46,933

(Accumulated deficit) retained earnings

(22,257

)

(22,905

)

Accumulated other comprehensive earnings (loss)

(364

)

(260

)

Treasury stock, at cost

(8,816

)

(4,724

)

Total FIS stockholders’ equity

15,698

19,050

Noncontrolling interest

2

6

Total equity

15,700

19,056

Total liabilities and equity

$

33,784

$

54,973

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. For more information, see Exhibit J to the Company's earnings release for the quarter ended September 30, 2024, furnished to the SEC on Form 8-K on November 4, 2024.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED

(In millions)

Exhibit C

Years ended December 31,

2024

2023

Cash flows from operating activities from continuing operations:

Net earnings (loss)

$

1,453

$

(6,648

)

Less earnings (loss) from discontinued operations, net of tax

663

(7,153

)

Net earnings (loss) from continuing operations

790

505

Adjustments to reconcile net earnings (loss) from continuing operations to net cash provided by operating activities:

Depreciation and amortization

1,737

1,744

Amortization of debt issuance costs

20

29

Asset impairments

52

113

Loss on extinguishment of debt

174

Loss (gain) on sale of businesses, investments and other

62

97

Stock-based compensation

186

120

Loss from equity method investment

145

Deferred income taxes

(204

)

(415

)

Net changes in assets and liabilities, net of effects from acquisitions and foreign currency:

Trade and other receivables

(94

)

341

Receivable from related party

(84

)

Settlement activity

2

(3

)

Prepaid expenses and other assets

(205

)

(155

)

Deferred contract costs

(509

)

(418

)

Deferred revenue

31

29

Accounts payable, accrued liabilities and other liabilities

72

91

Net cash provided by operating activities

2,175

2,078

Cash flows from investing activities from continuing operations:

Additions to property and equipment

(97

)

(115

)

Additions to software

(720

)

(665

)

Settlement of net investment hedge cross-currency interest rate swaps

(8

)

(20

)

Acquisitions, net of cash acquired

(514

)

(202

)

Net proceeds from sale of businesses and investments

12,833

45

Cash divested from sale of business

(3,150

)

Coupon payments on interest rate swaps

(122

)

(28

)

Other investing activities, net

(44

)

(24

)

Net cash provided by (used in) investing activities

8,178

(1,009

)

Cash flows from financing activities from continuing operation:

Borrowings

25,430

93,087

Repayment of borrowings and other financing arrangements

(33,175

)

(94,444

)

Debt issuance costs

(6

)

(3

)

Net proceeds from stock issued under stock-based compensation plans

3

41

Treasury stock activity

(4,045

)

(522

)

Dividends paid

(800

)

(1,231

)

Purchase of noncontrolling interest

(173

)

Other financing activities, net

43

(7

)

Net cash provided by (used in) financing activities

(12,550

)

(3,252

)

Cash flows from discontinued operations:

Net cash provided by (used in) operating activities

(104

)

2,257

Net cash provided by (used in) investing activities

(39

)

(342

)

Net cash provided by (used in) financing activities

(65

)

(241

)

Net cash provided by (used in) discontinued operations

(208

)

1,674

Effect of foreign currency exchange rate changes on cash from continuing operations

(31

)

5

Effect of foreign currency exchange rate changes on cash from discontinued operations

(32

)

105

Net increase (decrease) in cash, cash equivalents and restricted cash

(2,468

)

(399

)

Cash, cash equivalents and restricted cash, beginning of year

4,414

4,813

Cash, cash equivalents and restricted cash, end of year

$

1,946

$

4,414

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL NON-GAAP ADJUSTED REVENUE GROWTH — UNAUDITED

(In millions)

Exhibit D

Three months ended December 31,

2024

2023

Constant

Currency

Adjusted

Revenue

FX

Revenue

Revenue

Growth (1)

Banking Solutions

$

1,717

$

2

$

1,720

$

1,694

2

%

Capital Market Solutions

821

(1

)

820

755

9

%

Operating segment total

2,538

1

2,540

2,449

4

%

Corporate and Other

61

2

63

63

Consolidated FIS

$

2,599

$

3

$

2,603

$

2,512

Years ended December 31,

2024

2023

Constant

Currency

Adjusted

Revenue

FX

Revenue

Revenue

Growth (1)

Banking Solutions

$

6,892

$

3

$

6,895

$

6,743

2

%

Capital Market Solutions

2,979

(8

)

2,970

2,766

7

%

Operating segment total

9,871

(5

)

9,865

9,509

4

%

Corporate and Other

256

4

260

322

Consolidated FIS

$

10,127

$

(1

)

$

10,125

$

9,831

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. For more information, see Exhibit J to the Company's earnings release for the quarter ended September 30, 2024, furnished to the SEC on Form 8-K on November 4, 2024.

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

(1)

Adjusted growth excludes Corporate and Other. The Corporate and Other segment includes certain non-strategic businesses that we plan to wind down or sell.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL DISAGGREGATION OF REVENUE — RECAST AND UNAUDITED

(In millions)

Exhibit E

In the following tables, revenue is disaggregated by primary geographical market and type of revenue. The tables also include a reconciliation of the disaggregated revenue with the Company's reportable segments.

For the three months ended December 31, 2024 (in millions):

Banking

Solutions

Capital

Market

Solutions

Corporate and
Other

Total

Primary Geographical Markets:

North America

$

1,469

$

490

$

28

$

1,987

All others

248

331

33

612

Total

$

1,717

$

821

$

61

$

2,599

Type of Revenue:

Recurring revenue:

Transaction processing and services

$

1,275

$

382

$

49

$

1,706

Software maintenance

95

144

1

240

Other recurring

61

16

1

78

Total recurring

1,431

542

51

2,024

Software license

54

175

229

Professional services

146

103

1

250

Other non-recurring

86

1

9

96

Total

$

1,717

$

821

$

61

$

2,599

For the three months ended December 31, 2023 (in millions):

Banking

Solutions

Capital

Market

Solutions

Corporate and
Other

Total

Primary Geographical Markets:

North America

$

1,449

$

450

$

26

$

1,925

All others

245

305

37

587

Total

$

1,694

$

755

$

63

$

2,512

Type of Revenue:

Recurring revenue:

Transaction processing and services (1) (2)

$

1,272

$

354

$

58

$

1,684

Software maintenance

91

137

228

Other recurring (2)

60

14

1

75

Total recurring

1,423

505

59

1,987

Software license

54

141

195

Professional services

126

98

3

227

Other non-recurring (1)

91

11

1

103

Total

$

1,694

$

755

$

63

$

2,512

(1)

December 31, 2023, was the final deadline for states to complete all benefit issuance under federally funded pandemic relief programs. Accordingly, revenue associated with services the Company provided related to these programs has been classified as Other non-recurring commencing in the fourth quarter of 2023, and related prior-period amounts have been reclassified from Transaction processing and services to Other non-recurring for comparability.

(2)

Revenue related primarily to software licenses requiring frequent, integral updates has been classified as Transaction processing and services revenue commencing in the quarter ended December 31, 2024, and related prior-period amounts have been reclassified from Other recurring revenue to Transaction processing and services for comparability. Revenue reclassified for the three months ended December 31, 2023, was $5 million, $8 million and $9 million within Banking, Capital Markets and Corporate and Other, respectively.

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. For more information, see Exhibit J to the Company's earnings release for the quarter ended September 30, 2024, furnished to the SEC on Form 8-K on November 4, 2024.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL DISAGGREGATION OF REVENUE — RECAST AND UNAUDITED

(In millions)

Exhibit E (continued)

For the year ended December 31, 2024 (in millions):

Banking

Solutions

Capital

Market

Solutions

Corporate and
Other

Total

Primary Geographical Markets:

North America

$

5,893

$

1,839

$

117

$

7,849

All others

999

1,140

139

2,278

Total

$

6,892

$

2,979

$

256

$

10,127

Type of Revenue:

Recurring revenue:

Transaction processing and services

$

5,146

$

1,507

$

207

$

6,860

Software maintenance

362

576

2

940

Other recurring

244

62

3

309

Total recurring

5,752

2,145

212

8,109

Software license

196

431

1

628

Professional services

551

399

4

954

Other non-recurring

393

4

39

436

Total

$

6,892

$

2,979

$

256

$

10,127

For the year ended December 31, 2023 (in millions):

Banking

Solutions

Capital

Market

Solutions

Corporate and Other

Total

Primary Geographical Markets:

North America

$

5,812

$

1,712

$

167

$

7,691

All others

931

1,054

155

2,140

Total

$

6,743

$

2,766

$

322

$

9,831

Type of Revenue:

Recurring revenue:

Transaction processing and services (1) (2)

$

4,981

$

1,409

$

276

$

6,666

Software maintenance

364

531

2

897

Other recurring (2)

227

53

4

284

Total recurring

5,572

1,993

282

7,847

Software license

131

369

8

508

Professional services

562

391

9

962

Other non-recurring (1)

478

13

23

514

Total

$

6,743

$

2,766

$

322

$

9,831

(1)

December 31, 2023, was the final deadline for states to complete all benefit issuance under federally funded pandemic relief programs. Accordingly, revenue associated with services the Company provided related to these programs has been classified as Other non-recurring commencing in the fourth quarter of 2023, and related prior-period amounts have been reclassified from Transaction processing and services to Other non-recurring for comparability.

(2)

Revenue related to software with usage-based fees and software licenses requiring frequent, integral updates has been classified as Transaction processing and services revenue commencing in quarter ended December 31, 2024, and related prior-period amounts have been reclassified from Other recurring revenue to Transaction processing and services for comparability. Revenue reclassified for the year ended December 31, 2023, was $21 million, $28 million and $37 million within Banking, Capital Markets and Corporate and Other, respectively.

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. For more information, see Exhibit J to the Company's earnings release for the quarter ended September 30, 2024, furnished to the SEC on Form 8-K on November 4, 2024.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL NON-GAAP CASH FLOW MEASURES — UNAUDITED

(In millions)

Exhibit F

Three months ended

Year ended

December 31, 2024

December 31, 2024

Net cash provided by operating activities

$

782

$

2,175

Non-GAAP adjustments:

Acquisition, integration and other payments (1)

114

475

Settlement activity

(5

)

(2

)

Adjusted cash flows from operations

891

2,648

Capital expenditures

(189

)

(817

)

Adjusted free cash flow

$

702

$

1,831

Three months ended

Year ended

December 31, 2023

December 31, 2023

Net cash provided by operating activities

$

807

$

2,078

Non-GAAP adjustments:

Acquisition, integration and other payments (1)

144

370

Settlement activity

8

3

Adjusted cash flows from operations

959

2,451

Capital expenditures

(196

)

(780

)

Adjusted free cash flow

$

763

$

1,671

Adjusted free cash flow reflects adjusted cash flows from operations less capital expenditures (additions to property and equipment and additions to software from the statement of cash flows). Adjusted 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. Adjusted free cash flow as presented in this earnings release excludes cash flows from discontinued operations.

(1)

Adjusted free cash flows from operations and adjusted free cash flow for the three months and years ended December 31, 2024 and 2023, exclude cash payments for certain acquisition, integration and other costs (see Note 2 to Exhibit G), net of related tax impact. The related tax impact totaled $25 million and $23 million for the three months and $87 million and $56 million for years ended December 31, 2024 and 2023, respectively.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

Exhibit G

Three months ended December 31,

Years ended
December 31,

2024

2023

2024

2023

Net earnings (loss) attributable to FIS from continuing operations

$

304

$

62

$

787

$

502

Provision (benefit) for income taxes

146

15

362

157

Interest expense, net

67

158

250

621

Equity method investment (earnings) loss, net of tax

36

145

Other, net

(59

)

91

165

167

Operating income (loss), as reported

494

326

1,709

1,447

Depreciation and amortization, excluding purchase accounting amortization

273

249

1,062

1,047

Non-GAAP adjustments:

Purchase accounting amortization (1)

173

172

675

696

Acquisition, integration and other costs (2)

143

156

624

482

Asset impairments (3)

32

105

52

113

Indirect Worldpay business support costs (5)

44

14

167

Adjusted EBITDA from continuing operations

$

1,115

$

1,052

$

4,136

$

3,952

Net earnings (loss) attributable to FIS from discontinued operations

$

(23

)

$

187

$

663

$

(7,157

)

Provision (benefit) for income taxes

(68

)

28

(1,062

)

(301

)

Interest expense, net

(1

)

(13

)

(3

)

(27

)

Other, net

(46

)

6

(63

)

Operating income (loss)

(92

)

156

(396

)

(7,548

)

Depreciation and amortization, excluding purchase accounting amortization

3

9

3

169

Non-GAAP adjustments:

Purchase accounting amortization (1)

762

Acquisition, integration and other costs (2)

74

13

213

Asset impairments (3)

1

6,844

Loss on assets held for sale (4)

360

1,909

Loss on sale of disposal group (11)

87

578

Indirect Worldpay business support costs (5)

(44

)

(14

)

(167

)

Adjusted EBITDA from discontinued operations

$

(2

)

$

556

$

184

$

2,182

Adjusted EBITDA

$

1,113

$

1,608

$

4,320

$

6,134

See notes to Exhibit G.

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. For more information, see Exhibit J to the Company's earnings release for the quarter ended September 30, 2024, furnished to the SEC on Form 8-K on November 4, 2024.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

Exhibit G (continued)

Three months ended
December 31,

Years ended
December 31,

2024

2023

2024

2023

Earnings (loss) attributable to FIS from continuing operations

$

304

$

62

$

787

$

502

Equity method investment (earnings) loss, net of tax

36

145

Earnings (loss) attributable to FIS from continuing operations, excluding equity method investment earnings (loss)

340

62

932

502

Non-GAAP adjustments from continuing operations:

Purchase accounting amortization (1)

173

172

675

696

Acquisition, integration and other costs (2)

143

156

624

505

Asset impairments (3)

32

105

52

113

Indirect Worldpay business support costs (5)

44

14

167

Non-operating (income) expense (6)

(60

)

90

162

164

Non-GAAP tax (provision) benefit (7)

9

(75

)

(73

)

(165

)

Total non-GAAP adjustments from continuing operations

297

492

1,454

1,480

Adjusted net earnings attributable to FIS from continuing operations, excluding equity method investment earnings (loss)

637

554

2,386

1,982

Equity method investment earnings (loss), net of tax (8)

(36

)

(145

)

Non-GAAP adjustments on equity method investment earnings (loss), net of related (provision) benefit for income taxes (8) (9)

153

656

Adjusted equity method investment (earnings) loss (8)

117

511

Adjusted net earnings attributable to FIS from continuing operations

$

754

$

554

$

2,897

$

1,982

Earnings (loss) attributable to FIS from discontinued operations, net of tax

$

(23

)

$

187

$

663

$

(7,157

)

Non-GAAP adjustments from discontinued operations:

Purchase accounting amortization (1)

762

Acquisition, integration and other costs (2)

74

13

229

Asset impairments (3)

1

6,844

Loss on assets held for sale (4)

360

1,909

Loss on sale of disposal group (11)

87

578

Indirect Worldpay business support costs (5)

(44

)

(14

)

(167

)

Amortization on long-lived assets held for sale (10)

(63

)

(30

)

(126

)

Non-operating (income) expense (6)

(47

)

6

(68

)

Non-GAAP tax (provision) benefit (7)

(67

)

(41

)

(1,084

)

(570

)

Total non-GAAP adjustments from discontinued operations

20

240

(531

)

8,813

Adjusted net earnings attributable to FIS from discontinued operations

$

(3

)

$

427

$

132

$

1,656

Adjusted net earnings attributable to FIS common stockholders

$

751

$

981

$

3,029

$

3,638

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

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. For more information, see Exhibit J to the Company's earnings release for the quarter ended September 30, 2024, furnished to the SEC on Form 8-K on November 4, 2024.

See notes to Exhibit G.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

Exhibit G (continued)

Three months ended
December 31,

Years ended
December 31,

2024

2023

2024

2023

Earnings (loss) attributable to FIS from continuing operations

$

0.56

$

0.10

$

1.42

$

0.85

Equity method investment (earnings) loss, net of tax

0.07

0.26

Earnings (loss) attributable to FIS from continuing operations, excluding equity method investment earnings (loss)

0.63

0.10

1.68

0.85

Non-GAAP adjustments from continuing operations:

Purchase accounting amortization (1)

0.32

0.29

1.22

1.17

Acquisition, integration and other costs (2)

0.26

0.26

1.12

0.85

Asset impairments (3)

0.06

0.18

0.09

0.19

Indirect Worldpay business support costs (5)

0.07

0.03

0.28

Non-operating (income) expense (6)

(0.11

)

0.15

0.29

0.28

Non-GAAP tax (provision) benefit (7)

0.02

(0.13

)

(0.13

)

(0.28

)

Total non-GAAP adjustments from continuing operations

0.55

0.83

2.62

2.50

Adjusted net earnings attributable to FIS from continuing operations, excluding equity method investment earnings (loss)

1.18

0.94

4.30

3.34

Equity method investment earnings (loss), net of tax (8)

(0.07

)

(0.26

)

Non-GAAP adjustments on equity method investment earnings (loss), net of related (provision) benefit for income taxes (8) (9)

0.28

1.18

Adjusted equity method investment (earnings) loss (8)

0.22

0.92

Adjusted net earnings attributable to FIS from continuing operations

$

1.40

$

0.94

$

5.22

$

3.34

Earnings (loss) attributable to FIS from discontinued operations, net of tax

$

(0.04

)

$

0.32

$

1.19

$

(12.07

)

Non-GAAP adjustments from discontinued operations:

Purchase accounting amortization (1)

1.28

Acquisition, integration and other costs (2)

0.13

0.02

0.39

Asset impairments (3)

11.54

Loss on assets held for sale (4)

0.61

3.22

Loss on sale of disposal group (11)

0.16

1.04

Indirect Worldpay business support costs (5)

(0.07

)

(0.03

)

(0.28

)

Amortization on long-lived assets held for sale (10)

(0.11

)

(0.05

)

(0.21

)

Non-operating (income) expense (6)

(0.08

)

0.01

(0.11

)

Non-GAAP tax (provision) benefit (7)

(0.12

)

(0.07

)

(1.95

)

(0.96

)

Total non-GAAP adjustments from discontinued operations

0.04

0.41

(0.96

)

14.86

Adjusted net earnings attributable to FIS from discontinued operations

$

(0.01

)

$

0.72

$

0.24

$

2.79

Adjusted net earnings attributable to FIS common stockholders

$

1.39

$

1.66

$

5.46

$

6.13

Weighted average shares outstanding diluted (12)

540

591

555

593

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

Prior-year and year-to-date 2024 amounts have been revised to correct certain immaterial misstatements. For more information, see Exhibit J to the Company's earnings release for the quarter ended September 30, 2024, furnished to the SEC on Form 8-K on November 4, 2024.

See notes to Exhibit G.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

Exhibit G (continued)

Notes to Unaudited - Supplemental GAAP to Non-GAAP Reconciliations for the three months and years ended December 31, 2024 and 2023.

The adjustments are as follows:

(1)

This item represents purchase price amortization expense on all intangible assets acquired through various Company acquisitions, including customer relationships, contract value, technology assets, trademarks and trade names. The Company has excluded the impact of purchase price amortization expense as such amounts can be significantly impacted by the timing and/or size of acquisitions. Although the Company excludes these amounts from its non-GAAP expenses, the Company believes that it is important for investors to understand that such intangible assets contribute to revenue generation. Amortization of assets that relate to past acquisitions will recur in future periods until such assets have been fully amortized. Any future acquisitions may result in the amortization of future assets.

(2)

This item represents costs comprised of the following:

Three months ended

Years ended

December 31,

December 31,

2024

2023

2024

2023

Continuing operations:

Acquisition and integration

$

18

$

27

$

88

$

48

Enterprise transformation, including Future Forward and platform modernization

57

89

262

312

Severance and other termination expenses

22

22

56

70

Separation of the Worldpay Merchant Solutions business

30

10

148

17

Incremental stock compensation directly attributable to specific programs

12

2

58

15

Other, including divestiture-related expenses and enterprise cost control and other initiatives

4

6

12

20

Subtotal

143

156

624

482

Accelerated amortization (a)

23

Total from continuing operations

$

143

$

156

$

624

$

505

Discontinued operations:

Acquisition and integration

$

$

6

$

$

17

Enterprise transformation, including Future Forward and platform modernization

7

1

23

Severance and other termination expenses

3

1

13

Separation of the Worldpay Merchant Solutions business

56

8

153

Incremental stock compensation directly attributable to specific programs

6

Other, including divestiture-related expenses and enterprise cost control and other initiatives

2

3

1

Subtotal

74

13

213

Accelerated amortization (a)

16

Total from discontinued operations

74

13

229

Total consolidated

$

143

$

230

$

637

$

734

(a)

For purposes of calculating Adjusted net earnings, this item includes incremental amortization expense associated with shortened estimated useful lives and accelerated amortization methods for certain software and deferred contract cost assets driven by the Company's platform modernization. The incremental amortization expenses are included in the Depreciation and amortization, excluding purchase accounting amortization line item within the Adjusted EBITDA reconciliation.

(3)

For the three months and year ended December 31, 2024, this item primarily includes an estimated loss recorded on the expected sale of a non-strategic business. For the year ended December 31, 2024, this item also includes impairments primarily related to the termination of certain internally developed software projects. For the three months and year ended December 31, 2023, this item includes impairments primarily related to the termination of certain internally developed software projects. For the year ended December 31, 2023, this item also includes a $6.8 billion impairment of goodwill related to the Merchant Solutions reporting unit in its earnings from discontinued operations.

(4)

For the three months and year ended December 31, 2023, this item includes a $0.4 billion and $1.9 billion, respectively, reduction of the Worldpay Merchant Solutions disposal group's carrying value, recorded in discontinued operations, primarily as a result of the exclusion from the carrying value of the disposal group of certain deferred tax liabilities that were retained by FIS after the disposal, which caused the carrying value to exceed the estimated fair value of the disposal group.

(5)

This item represents costs that were incurred in support of the Worldpay Merchant Solutions business prior to the separation but are not directly attributable to it and thus were not recorded in discontinued operations. The Company is being reimbursed for these expenses as part of Transition Services Agreements with the Buyer or will eliminate them post separation; therefore, the expenses have been adjusted out of continuing operations and added to discontinued operations.

(6)

Non-operating (income) expense primarily consists of other income and expense items outside of the Company's operating activities, including fair value adjustments on certain non-operating assets and liabilities and foreign currency transaction remeasurement gains and losses. For the year ended December 31, 2024, non-operating (income) expense from continuing operations also includes loss on extinguishment of debt of approximately $174 million relating to tender discounts and fees; the write-off of unamortized bond discounts, debt issuance costs and fair value basis adjustments; and gains on related derivatives instruments. For the year ended December 31, 2023, this item also includes $32 million of impairment on an equity security investment which the Company agreed to sell for less than its carrying value.

(7)

This adjustment is based on an average adjusted effective tax rate of 15.4% and 14.5% for the annual periods ended December 31, 2024 and 2023, respectively, which reflects adjustments to our GAAP effective tax rate to take into account primarily certain cash tax benefits from our equity method investment in Worldpay. For the year ended December 31, 2024, the Company recorded a tax benefit of $1.1 billion in its earnings from discontinued operations primarily from the write-off of U.S. deferred tax liabilities that were not transferred in the Worldpay Sale, net of the estimated U.S. tax cost that the Company expects to incur as a result of the Worldpay Sale. This adjustment includes the removal of the impact of this tax benefit from our earnings from discontinued operations for this period.

(8)

FIS completed the separation of Worldpay on January 31, 2024, retaining a non-controlling 45% ownership interest that is recorded under the equity method of accounting. FIS' share of Worldpay's results under the equity method of accounting reflects activity beginning on February 1, 2024.

(9)

This item represents FIS' proportionate share of Worldpay's non-GAAP adjustments on its earnings (loss) consistent with FIS' non-GAAP measures and is comprised of the following:

Three months ended

December 31, 2024

Eleven months ended

December 31, 2024

FIS' share of Worldpay:

Purchase accounting amortization

$

165

$

607

Acquisition, integration and other costs (a)

43

182

Non-operating (income) expense

(48

)

(19

)

Non-GAAP tax (provision) benefit

(7

)

(114

)

Non-GAAP adjustments on equity method investment earnings (loss), net of related (provision) benefit for income taxes

$

153

$

656

Amounts in table may not sum due to rounding.

(a)

Worldpay acquisition, integration, and other costs for the three months and eleven months ended December 31, 2024, consist primarily of transaction and transition costs related to the separation from FIS.

(10)

The Company stopped recording depreciation and amortization on the long-lived assets classified as held for sale beginning July 5, 2023. The amount of depreciation and amortization that would have been recorded in discontinued operations had these assets not been classified as held for sale has been deducted from adjusted net earnings for comparability purposes.

(11)

As a result of the Worldpay Sale, during the year ended December 31, 2024, we recorded a loss on sale of disposal group of $578 million, including the impact of post-closing adjustments recorded to date, $87 million of which were recorded in the fourth quarter. Completion of other purchase agreement provisions in connection with the Worldpay Sale could result in further adjustments to the loss on sale amount and the estimated U.S. tax cost.

(12)

For the year ended December 31, 2023, Adjusted net earnings is a gain, while the corresponding GAAP amount for this period is a loss. As a result, in calculating adjusted net earnings per share-diluted for the year ended December 31, 2023, the weighted average shares outstanding-diluted of approximately 593 million, used in the calculation includes approximately 2 million shares that are excluded from the calculation of the GAAP Net loss per share-diluted, due to their anti-dilutive impact.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

Exhibit H

The Company completed the Worldpay Sale on January 31, 2024. The results of the Worldpay Merchant Solutions business prior to the completion of the Worldpay Sale have been presented as discontinued operations. The following table represents a reconciliation of the major components of Earnings (loss) from discontinued operations, net of tax, presented in the consolidated statements of earnings (loss). The Company's presentation of earnings (loss) from discontinued operations excludes general corporate overhead costs that were historically allocated to the Worldpay Merchant Solutions business. Additionally, beginning on July 5, 2023, the Company ceased amortization of long-lived assets held for sale in accordance with ASC 360.

Three months ended December 31,

Year ended December 31,

2024

2023

2024

2023

Major components of earnings (loss) from discontinued operations before income taxes:

Revenue

$

3

$

1,223

$

413

$

4,859

Cost of revenue

(5

)

(199

)

(73

)

(1,662

)

Selling, general, and administrative expenses

(3

)

(507

)

(158

)

(1,992

)

Asset impairments

(1

)

(6,844

)

Interest income (expense), net

1

13

3

27

Other, net

46

(6

)

63

Earnings (loss) from discontinued operations related to major components of pretax earnings (loss)

(4

)

575

179

(5,549

)

Loss on assets held for sale (1)

(360

)

(1,909

)

Loss on sale of disposal group (2)

(87

)

(578

)

Earnings (loss) from discontinued operations

(91

)

215

(399

)

(7,458

)

Provision (benefit) for income taxes (2)

(68

)

28

(1,062

)

(301

)

Earnings (loss) from discontinued operations, net of tax attributable to FIS

$

(23

)

$

187

$

663

$

(7,157

)

(1)

Loss on assets held for sale includes a $1.9 billion reduction of the Worldpay Merchant Solutions disposal group's carrying value, recorded in discontinued operations, primarily as a result of the exclusion from the carrying value of the disposal group of certain deferred tax liabilities that were retained by FIS in the transaction, which caused the carrying value to exceed the estimated fair value of the disposal group.

(2)

As a result of the Worldpay Sale, during the year ended December 31, 2024, we recorded a loss on sale of disposal group of $578 million, including the impact of post-closing adjustments recorded to date, $87 million of which were recorded in the fourth quarter. During the year ended December 31, 2024, we also recorded a cumulative tax benefit of $1.1 billion, including $68 million recorded in the fourth quarter, in connection with the Worldpay Sale, primarily from the release of U.S. deferred tax liabilities that were not transferred in the Worldpay Sale, net of the estimated U.S. tax cost that the Company expects to incur as a result of the Worldpay Sale. Completion of other purchase agreement provisions in connection with the Worldpay Sale could result in further adjustments to the loss on sale amount and the estimated U.S. tax cost.

FIDELITY NATIONAL INFORMATION SERVICES, INC.

SUPPLEMENTAL GAAP TO NON-GAAP RECONCILIATIONS — UNAUDITED

(In millions, except per share amounts)

Exhibit I

Summary Worldpay Holdco, LLC financial information is as follows:

Three months ended

December 31, 2024

Eleven months ended

December 31, 2024 (1)

Revenue

$

1,303

$

4,732

Gross profit

$

651

$

2,422

Earnings (loss) before income taxes

$

(15

)

$

(342

)

Net earnings (loss) attributable to Worldpay Holdco, LLC

$

(13

)

$

(444

)

FIS share of net earnings (loss) attributable to Worldpay Holdco, LLC, net of tax (2)

$

(36

)

$

(145

)

The following is a GAAP to Non-GAAP reconciliation of Adjusted EBITDA for Worldpay Holdco LLC.

Three months ended

December 31, 2024

Eleven months ended

December 31, 2024 (1)

Net earnings (loss) attributable to Worldpay Holdco, LLC

$

(13

)

$

(444

)

Provision (benefit) for income taxes

(4

)

98

Interest expense, net

136

545

Other, net

(105

)

(39

)

Operating income (loss)

14

160

Depreciation and amortization, excluding purchase accounting amortization

38

90

Non-GAAP adjustments:

Purchase accounting amortization

369

1,351

Transition, acquisition, integration and other costs (3)

96

404

Adjusted EBITDA

$

517

$

2,005

(1)

FIS completed the separation of Worldpay on January 31, 2024. Accordingly, Worldpay's results reflects activity beginning on February 1, 2024.

(2)

Amount includes our share of the net income attributable to Worldpay and our investor-level tax expense of $17 million for the three months ended December 31, 2024, and investor-level tax benefit of $67 million for the eleven months ended December 31, 2024, as well as the impact of intra-entity eliminations, and is reported as equity method investment earnings (loss), net of tax on our consolidated statement of earnings.

(3)

This item represents primarily transaction and transition costs associated with the separation of Worldpay from FIS.

For More Information

Ellyn Raftery, 904.438.6083

Chief Marketing & Communications Officer

FIS Global Marketing & Corporate Communications

[email protected]

George Mihalos, 904.438.6438

Senior Vice President

FIS Investor Relations

[email protected]

Source: Fidelity National Information Services

Categories

Business Wire Press Releases

Next Articles