Global Payments Reports Second Quarter 2025 Results
-
Second quarter 2025 GAAP diluted earnings per share (EPS) of
$0.99 and adjusted EPS of$3.10 , an increase of 11% constant currency -
Second quarter 2025 GAAP revenue of
$1.96 billion 1, approximately flat, and adjusted net revenue of$2.36 billion , an increase of 5% constant currency ex-dispositions - Reaffirms full year 2025 constant currency adjusted net revenue growth outlook of 5% to 6%, excluding dispositions, and now expects adjusted earnings per share growth at the high end of 10% to 11% range
- Receives Hart-Scott-Rodino (HSR) clearances for acquisition of Worldpay and divestiture of Issuer Solutions; transaction remains on track to close in the first half of 2026
-
Increases expected annual run-rate operating income benefit from operational transformation for the Merchant business to
$650 million -
Entering into
$500 million accelerated share repurchase plan in connection with Payroll divestiture
¹ GAAP revenue excludes discontinued operations related to the disposition of the Issuer Solutions business; non-GAAP results reflect total company performance.
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250806963422/en/
"We are pleased to have again delivered results in the second quarter modestly ahead of our expectations, while continuing to drive significant positive change in our organization through our transformation program,” said
Bready continued, “The successful launch of Genius this quarter was a critical milestone in our transformation program, and we are delighted with the early momentum we are building. We also completed the rollout of our revamped sales incentive plan across all of our
"To that end, we are making solid progress on the acquisition of Worldpay and divestiture of our Issuer Solutions business to accelerate our transformation and unlock value for shareholders. We have initiated all of the required regulatory approval processes for the transactions, and notably cleared antitrust review in the
Bready concluded, “We are more confident than ever the combined business with Worldpay will meaningfully enhance our financial profile, deliver sustainable performance, and unlock value for our shareholders."
Second Quarter 2025 Summary
-
GAAP revenues were
$1.96 billion 1, diluted EPS were$0.99 , and operating margin was 21.8%.
-
Adjusted net revenues increased 2% (5% constant currency excluding dispositions) to
$2.36 billion .
-
Adjusted EPS increased 11% (11% constant currency) to
$3.10 .
- Adjusted operating margin expanded 130 basis points to 44.6%.
2025 Outlook
“We are pleased with our financial and operational performance in the second quarter, which was slightly better than our expectations and positions us well for the balance of the year," said
Whipple continued, "The company continues to expect constant currency adjusted net revenue growth in the range of 5% to 6%, excluding dispositions, for the full year. We now expect annual adjusted operating margin expansion to be slightly more than 50 basis points, excluding dispositions, and for our constant currency adjusted earnings per share growth to be at the high end of the 10% to 11% range in 2025.”
Whipple concluded, “Our outlook reflects the business’ solid forward momentum as we execute on our strategy and transformation agenda and a macro backdrop consistent with the current environment. We remain on track to close the Worldpay acquisition and the sale of our Issuer Solutions business to FIS in the first half of 2026, which will enable the business to accelerate profitability and significantly enhance our long-term capital allocation commitments.”
Financial Reporting Considerations for Pending Issuer Solutions Transaction
Effective this quarter, the company began accounting for the Issuer Solutions business as discontinued operations as a result of the announced divestiture to Fidelity National Information Services. Until closing, Issuer Solutions will continue to operate as a business of
Capital Allocation
Global Payments’ Board of Directors approved a dividend of
Conference Call
Global Payments’ management will host a live audio webcast today,
Non-GAAP Financial Measures
Reconciliation of each non-GAAP financial measure to the most directly comparable GAAP measure is included in the schedules to this release, except for forward-looking measures where a reconciliation to the corresponding GAAP measures is not available due to the variability, complexity and limited visibility of the items that are excluded from the non-GAAP outlook measures. The company is unable to address the probable significance of the unavailable information.
About
With 27,000 team members across 38 countries, we have the scale and expertise to help businesses grow with confidence. Headquartered in
Learn more at company.globalpayments.com and follow us on X, LinkedIn and Facebook.
Forward-Looking Statements
Investors are cautioned that some of the statements we use in this release contain forward-looking statements and are made pursuant to the "safe-harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, which are based on current expectations, estimates and projections about the industry and geographies in which we operate, and beliefs of and assumptions made by our management, involve risks, uncertainties and assumptions that could significantly affect the financial condition, results of operations, business plans and the future performance of
In addition to factors previously disclosed in Global Payments’ reports filed with the
These cautionary statements qualify all of our forward-looking statements, and you are cautioned not to place undue reliance on these forward-looking statements. Our forward-looking statements speak only as of the date they are made and should not be relied upon as representing our plans and expectations as of any subsequent date. While we may elect to update or revise forward-looking statements at some time in the future, we specifically disclaim any obligation to publicly release the results of any revisions to our forward-looking statements, except as required by law.
SCHEDULE 1
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(In thousands, except per share data)
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues |
$ |
1,956,747 |
|
|
$ |
1,971,025 |
|
|
(0.7 |
)% |
|
$ |
3,765,434 |
|
|
$ |
3,805,119 |
|
|
(1.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of service |
|
498,788 |
|
|
|
504,462 |
|
|
(1.1 |
)% |
|
|
987,653 |
|
|
|
1,003,516 |
|
|
(1.6 |
)% |
Selling, general and administrative |
|
1,031,020 |
|
|
|
991,175 |
|
|
4.0 |
% |
|
|
1,974,739 |
|
|
|
1,966,624 |
|
|
0.4 |
% |
Gain on business disposition |
|
(267 |
) |
|
|
— |
|
|
nm |
|
|
(4,260 |
) |
|
|
— |
|
|
nm |
||
|
|
1,529,541 |
|
|
|
1,495,637 |
|
|
|
|
|
2,958,132 |
|
|
|
2,970,140 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
|
427,206 |
|
|
|
475,388 |
|
|
(10.1 |
)% |
|
|
807,302 |
|
|
|
834,979 |
|
|
(3.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest and other income |
|
35,517 |
|
|
|
34,202 |
|
|
3.8 |
% |
|
|
73,557 |
|
|
|
69,209 |
|
|
6.3 |
% |
Interest and other expense |
|
(152,243 |
) |
|
|
(148,208 |
) |
|
2.7 |
% |
|
|
(300,400 |
) |
|
|
(302,565 |
) |
|
(0.7 |
)% |
|
|
(116,726 |
) |
|
|
(114,006 |
) |
|
|
|
|
(226,843 |
) |
|
|
(233,356 |
) |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations before income taxes and equity in income of equity method investments |
|
310,480 |
|
|
|
361,382 |
|
|
(14.1 |
)% |
|
|
580,459 |
|
|
|
601,623 |
|
|
(3.5 |
)% |
Income tax expense |
|
118,346 |
|
|
|
64,689 |
|
|
82.9 |
% |
|
|
163,263 |
|
|
|
71,382 |
|
|
128.7 |
% |
Income from continuing operations before equity in income of equity method investments |
|
192,134 |
|
|
|
296,693 |
|
|
(35.2 |
)% |
|
|
417,196 |
|
|
|
530,241 |
|
|
(21.3 |
)% |
Equity in income of equity method investments, net of tax |
|
19,961 |
|
|
|
18,279 |
|
|
9.2 |
% |
|
|
38,210 |
|
|
|
34,657 |
|
|
10.3 |
% |
Income from continuing operations |
|
212,095 |
|
|
|
314,972 |
|
|
|
|
|
455,406 |
|
|
|
564,898 |
|
|
|
||
Income from discontinued operations, net of tax |
|
34,003 |
|
|
|
74,303 |
|
|
|
|
|
103,464 |
|
|
|
147,439 |
|
|
|
||
Net income |
|
246,098 |
|
|
|
389,275 |
|
|
(36.8 |
)% |
|
|
558,870 |
|
|
|
712,337 |
|
|
(21.5 |
)% |
Net income attributable to noncontrolling interests, net of income tax |
|
(4,458 |
) |
|
|
(14,515 |
) |
|
(69.3 |
)% |
|
|
(11,496 |
) |
|
|
(24,270 |
) |
|
(52.6 |
)% |
Net income attributable to |
$ |
241,640 |
|
|
$ |
374,760 |
|
|
(35.5 |
)% |
|
$ |
547,374 |
|
|
$ |
688,067 |
|
|
(20.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic earnings per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continued operations |
$ |
0.86 |
|
|
$ |
1.18 |
|
|
(27.1 |
)% |
|
$ |
1.82 |
|
|
$ |
2.12 |
|
|
(14.2 |
)% |
Discontinued operations |
$ |
0.13 |
|
|
$ |
0.29 |
|
|
(55.2 |
)% |
|
$ |
0.41 |
|
|
$ |
0.57 |
|
|
(28.1 |
)% |
Total basic earnings per share attributable to |
$ |
0.99 |
|
|
$ |
1.47 |
|
|
(32.7 |
)% |
|
$ |
2.23 |
|
|
$ |
2.69 |
|
|
(17.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continued operations |
$ |
0.86 |
|
|
$ |
1.18 |
|
|
(27.1 |
)% |
|
$ |
1.82 |
|
|
$ |
2.11 |
|
|
(13.7 |
)% |
Discontinued operations |
$ |
0.13 |
|
|
$ |
0.29 |
|
|
(55.2 |
)% |
|
$ |
0.41 |
|
|
$ |
0.57 |
|
|
(28.1 |
)% |
Total diluted earnings per share attributable to |
$ |
0.99 |
|
|
$ |
1.47 |
|
|
(32.7 |
)% |
|
$ |
2.23 |
|
|
$ |
2.68 |
|
|
(16.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
Note: nm = not meaningful. |
SCHEDULE 2
NON-GAAP FINANCIAL MEASURES (UNAUDITED)
(In thousands, except per share data)
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
|
|
|
||||||||||||||
|
|
2025 |
|
|
2024 |
|
% Change |
|
|
2025 |
|
|
2024 |
|
% Change |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted net revenue |
$ |
2,361,234 |
|
$ |
2,324,121 |
|
1.6 |
% |
|
$ |
4,566,061 |
|
$ |
4,508,060 |
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted operating income |
$ |
1,052,749 |
|
$ |
1,007,084 |
|
4.5 |
% |
|
$ |
1,986,636 |
|
$ |
1,916,589 |
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted net income attributable to
|
$ |
754,189 |
|
$ |
713,840 |
|
5.7 |
% |
|
$ |
1,419,480 |
|
$ |
1,348,028 |
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted diluted earnings per share
|
$ |
3.10 |
|
$ |
2.80 |
|
10.7 |
% |
|
$ |
5.79 |
|
$ |
5.26 |
|
10.0 |
% |
----------------------------------------------------------------------------------
See Schedules 6 and 7 for a reconciliation of each non-GAAP financial measure to the most comparable GAAP measure, Schedules 8 and 9 for a reconciliation of adjusted net revenue and adjusted operating income by segment and supplemental non-GAAP information to the most comparable GAAP measure, and Schedule 10 for a discussion of non-GAAP financial measures. |
All non-GAAP results now include the effect of share-based compensation expense, and prior period non-GAAP results have been recast to reflect this change |
SCHEDULE 3
SEGMENT INFORMATION (UNAUDITED)
(In thousands)
|
|
Three Months Ended |
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
% Change |
||||||||||||||||
|
|
GAAP |
|
Non-GAAP |
|
GAAP |
|
Non-GAAP |
|
GAAP |
|
Non-GAAP |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Merchant Solutions |
|
$ |
1,956,747 |
|
|
$ |
1,831,727 |
|
|
$ |
1,971,025 |
|
|
$ |
1,812,619 |
|
|
(0.7 |
)% |
|
1.1 |
% |
Issuer Solutions |
|
|
— |
|
|
|
547,368 |
|
|
|
— |
|
|
|
526,492 |
|
|
nm |
|
4.0 |
% |
|
Intersegment eliminations |
|
|
— |
|
|
|
(17,861 |
) |
|
|
— |
|
|
|
(14,989 |
) |
|
nm |
|
(19.2 |
)% |
|
|
|
$ |
1,956,747 |
|
|
$ |
2,361,234 |
|
|
$ |
1,971,025 |
|
|
$ |
2,324,121 |
|
|
(0.7 |
)% |
|
1.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Merchant Solutions |
|
$ |
716,931 |
|
|
$ |
917,261 |
|
|
$ |
672,525 |
|
|
$ |
884,774 |
|
|
6.6 |
% |
|
3.7 |
% |
Issuer Solutions |
|
|
— |
|
|
|
266,354 |
|
|
|
— |
|
|
|
246,622 |
|
|
nm |
|
8.0 |
% |
|
Corporate |
|
|
(289,992 |
) |
|
|
(130,865 |
) |
|
|
(197,137 |
) |
|
|
(124,312 |
) |
|
(47.1 |
)% |
|
(5.3 |
)% |
Gain on business disposition |
|
|
267 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
nm |
|
nm |
||
|
|
$ |
427,206 |
|
|
$ |
1,052,749 |
|
|
$ |
475,388 |
|
|
$ |
1,007,084 |
|
|
(10.1 |
)% |
|
4.5 |
% |
|
|
Six Months Ended |
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
% Change |
||||||||||||||||
|
|
GAAP |
|
Non-GAAP |
|
GAAP |
|
Non-GAAP |
|
GAAP |
|
Non-GAAP |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Merchant Solutions |
|
$ |
3,765,434 |
|
|
$ |
3,523,581 |
|
|
$ |
3,805,119 |
|
|
$ |
3,496,002 |
|
|
(1.0 |
)% |
|
0.8 |
% |
Issuer Solutions |
|
|
— |
|
|
|
1,076,182 |
|
|
|
— |
|
|
|
1,042,102 |
|
|
nm |
|
3.3 |
% |
|
Intersegment eliminations |
|
|
— |
|
|
|
(33,702 |
) |
|
|
— |
|
|
|
(30,044 |
) |
|
nm |
|
(12.2 |
)% |
|
|
|
$ |
3,765,434 |
|
|
$ |
4,566,061 |
|
|
$ |
3,805,119 |
|
|
$ |
4,508,060 |
|
|
(1.0 |
)% |
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Merchant Solutions |
|
$ |
1,331,033 |
|
|
$ |
1,726,214 |
|
|
$ |
1,252,962 |
|
|
$ |
1,675,186 |
|
|
6.2 |
% |
|
3.0 |
% |
Issuer Solutions |
|
|
— |
|
|
|
511,298 |
|
|
|
— |
|
|
|
488,024 |
|
|
nm |
|
4.8 |
% |
|
Corporate |
|
|
(527,991 |
) |
|
|
(250,875 |
) |
|
|
(417,983 |
) |
|
|
(246,621 |
) |
|
(26.3 |
)% |
|
(1.7 |
)% |
Gain on business disposition |
|
|
4,260 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
nm |
|
nm |
||
|
|
$ |
807,302 |
|
|
$ |
1,986,636 |
|
|
$ |
834,979 |
|
|
$ |
1,916,589 |
|
|
(3.3 |
)% |
|
3.7 |
% |
----------------------------------------------------------------------------------
See Schedules 8 and 9 for a reconciliation of adjusted net revenue and adjusted operating income by segment to the most comparable GAAP measures and Schedule 10 for a discussion of non-GAAP financial measures. |
Note: Amounts may not sum due to rounding. |
Note: nm = not meaningful. |
SCHEDULE 4
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In thousands, except share data)
|
|
|
|
||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
2,611,662 |
|
|
$ |
2,356,434 |
|
Accounts receivable, net |
|
864,429 |
|
|
|
782,306 |
|
Settlement processing assets |
|
2,077,445 |
|
|
|
1,599,390 |
|
Prepaid expenses and other current assets |
|
405,279 |
|
|
|
350,274 |
|
Assets held for sale |
|
905,442 |
|
|
|
— |
|
Current assets of discontinued operations |
|
888,730 |
|
|
|
942,828 |
|
Total current assets |
|
7,752,987 |
|
|
|
6,031,232 |
|
|
|
16,742,403 |
|
|
|
16,777,532 |
|
Other intangible assets, net |
|
4,380,462 |
|
|
|
4,527,382 |
|
Property and equipment, net |
|
1,414,244 |
|
|
|
1,400,247 |
|
Deferred income taxes |
|
97,479 |
|
|
|
98,386 |
|
Notes receivable |
|
804,480 |
|
|
|
772,297 |
|
Other noncurrent assets |
|
1,862,917 |
|
|
|
1,845,053 |
|
Noncurrent assets of discontinued operations |
|
15,463,538 |
|
|
|
15,438,126 |
|
Total assets |
$ |
48,518,510 |
|
|
$ |
46,890,255 |
|
|
|
|
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Settlement lines of credit |
$ |
627,900 |
|
|
$ |
503,407 |
|
Current portion of long-term debt |
|
1,868,295 |
|
|
|
1,008,750 |
|
Accounts payable and accrued liabilities |
|
2,184,784 |
|
|
|
2,626,159 |
|
Settlement processing obligations |
|
2,691,637 |
|
|
|
1,518,541 |
|
Liabilities held for sale |
|
291,914 |
|
|
|
— |
|
Current liabilities of discontinued operations |
|
518,845 |
|
|
|
595,857 |
|
Total current liabilities |
|
8,183,375 |
|
|
|
6,252,714 |
|
Long-term debt |
|
14,150,983 |
|
|
|
15,058,675 |
|
Deferred income taxes |
|
1,702,310 |
|
|
|
1,574,232 |
|
Other noncurrent liabilities |
|
577,449 |
|
|
|
543,603 |
|
Noncurrent liabilities of discontinued operations |
|
482,804 |
|
|
|
444,464 |
|
Total liabilities |
|
25,096,921 |
|
|
|
23,873,688 |
|
Commitments and contingencies |
|
|
|
||||
Redeemable noncontrolling interests |
|
171,831 |
|
|
|
160,623 |
|
Equity: |
|
|
|
||||
Preferred stock, no par value; 5,000,000 shares authorized and none issued |
|
— |
|
|
|
— |
|
Common stock, no par value; 400,000,000 shares authorized at |
|
— |
|
|
|
— |
|
Paid-in capital |
|
17,496,438 |
|
|
|
18,118,942 |
|
Retained earnings |
|
5,200,609 |
|
|
|
4,774,736 |
|
Accumulated other comprehensive loss |
|
(103,972 |
) |
|
|
(612,992 |
) |
Total |
|
22,593,075 |
|
|
|
22,280,686 |
|
Nonredeemable noncontrolling interests |
|
656,683 |
|
|
|
575,258 |
|
Total equity |
|
23,249,758 |
|
|
|
22,855,944 |
|
Total liabilities, redeemable noncontrolling interests and equity |
$ |
48,518,510 |
|
|
$ |
46,890,255 |
|
SCHEDULE 5
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)
|
Six Months Ended |
||||||
|
|
|
|
||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
558,870 |
|
|
$ |
712,337 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization of property and equipment |
|
225,105 |
|
|
|
241,943 |
|
Amortization of acquired intangibles |
|
551,074 |
|
|
|
689,157 |
|
Amortization of capitalized contract costs |
|
66,966 |
|
|
|
68,019 |
|
Share-based compensation expense |
|
79,550 |
|
|
|
83,362 |
|
Provision for operating losses and credit losses |
|
41,880 |
|
|
|
41,026 |
|
Noncash lease expense |
|
25,163 |
|
|
|
29,741 |
|
Deferred income taxes |
|
95,584 |
|
|
|
(184,963 |
) |
Paid-in-kind interest capitalized to principal of notes receivable |
|
(38,961 |
) |
|
|
(35,868 |
) |
Equity in income of equity method investments, net of tax |
|
(38,299 |
) |
|
|
(34,748 |
) |
Distributions received on investments |
|
7,512 |
|
|
|
— |
|
Impairment of goodwill |
|
33,225 |
|
|
|
— |
|
Gain on business disposition |
|
(4,260 |
) |
|
|
— |
|
Other, net |
|
19,614 |
|
|
|
23,023 |
|
Changes in operating assets and liabilities, net of the effects of business combinations: |
|
|
|
||||
Accounts receivable |
|
(102,565 |
) |
|
|
(29,658 |
) |
Prepaid expenses and other assets |
|
(124,058 |
) |
|
|
(160,058 |
) |
Accounts payable and other liabilities |
|
(23,751 |
) |
|
|
(104,899 |
) |
Net cash provided by operating activities |
|
1,372,649 |
|
|
|
1,338,414 |
|
Cash flows from investing activities: |
|
|
|
||||
Business combinations and other acquisitions, net of cash and restricted cash acquired |
|
(205,825 |
) |
|
|
(372,662 |
) |
Capital expenditures |
|
(279,747 |
) |
|
|
(324,657 |
) |
Principal payment received on notes receivable |
|
8,750 |
|
|
|
— |
|
Other, net |
|
— |
|
|
|
6 |
|
Net cash used in investing activities |
|
(476,822 |
) |
|
|
(697,313 |
) |
Cash flows from financing activities: |
|
|
|
||||
Changes in funds held for customers |
|
(118,967 |
) |
|
|
(127,497 |
) |
Changes in settlement processing assets and obligations, net |
|
630,244 |
|
|
|
(57,718 |
) |
Net borrowings from settlement lines of credit |
|
87,551 |
|
|
|
55,351 |
|
Net borrowings (repayments) from commercial paper notes |
|
797,732 |
|
|
|
(936,539 |
) |
Proceeds from long-term debt |
|
2,755,112 |
|
|
|
6,288,994 |
|
Repayments of long-term debt |
|
(3,769,614 |
) |
|
|
(4,430,074 |
) |
Payments of debt issuance costs |
|
(40,512 |
) |
|
|
(33,056 |
) |
Repurchases of common stock |
|
(691,089 |
) |
|
|
(900,047 |
) |
Proceeds from stock issued under share-based compensation plans |
|
16,244 |
|
|
|
25,137 |
|
Common stock repurchased - share-based compensation plans |
|
(37,372 |
) |
|
|
(43,279 |
) |
Distributions to noncontrolling interests |
|
(30,095 |
) |
|
|
(10,881 |
) |
Proceeds and contributions from noncontrolling interests |
|
— |
|
|
|
2,116 |
|
Payment of deferred and contingent consideration in business combination |
|
— |
|
|
|
(6,390 |
) |
Purchase of capped calls related to issuance of convertible notes |
|
— |
|
|
|
(256,250 |
) |
Dividends paid |
|
(121,501 |
) |
|
|
(127,042 |
) |
Net cash used in financing activities |
|
(522,267 |
) |
|
|
(557,175 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
230,353 |
|
|
|
(53,652 |
) |
Increase in cash, cash equivalents and restricted cash |
|
603,913 |
|
|
|
30,274 |
|
Cash, cash equivalents and restricted cash, beginning of the period |
|
2,735,975 |
|
|
|
2,256,875 |
|
Cash, cash equivalents and restricted cash, end of the period |
$ |
3,339,888 |
|
|
$ |
2,287,149 |
|
SCHEDULE 6
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES (UNAUDITED)
(In thousands, except per share data)
|
|
Three Months Ended |
||||||||||||||||||
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings Adjustments(2) |
|
Income Taxes on Adjustments(3) |
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues |
|
$ |
1,956,747 |
|
$ |
639,885 |
|
$ |
(235,398 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
2,361,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
|
$ |
427,206 |
|
$ |
219,912 |
|
$ |
343 |
|
|
$ |
405,288 |
|
$ |
— |
|
|
$ |
1,052,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to |
|
$ |
241,640 |
|
|
|
$ |
343 |
|
|
$ |
394,314 |
|
$ |
117,893 |
|
|
$ |
754,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share attributable to |
|
$ |
0.99 |
|
|
|
|
|
|
|
|
|
$ |
3.10 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted-average shares outstanding |
|
|
243,577 |
|
|
|
|
|
|
|
|
|
|
243,577 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
||||||||||||||||||
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings Adjustments(2) |
|
Income Taxes on Adjustments(3) |
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues |
|
$ |
1,971,025 |
|
$ |
613,508 |
|
$ |
(260,412 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
2,324,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
|
$ |
475,388 |
|
$ |
97,235 |
|
$ |
429 |
|
|
$ |
434,032 |
|
$ |
— |
|
|
$ |
1,007,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to |
|
$ |
374,760 |
|
|
|
$ |
429 |
|
|
$ |
431,129 |
|
$ |
(92,478 |
) |
|
$ |
713,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share attributable to |
|
$ |
1.47 |
|
|
|
|
|
|
|
|
|
$ |
2.80 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted-average number of shares outstanding |
|
|
255,166 |
|
|
|
|
|
|
|
|
|
|
255,166 |
----------------------------------------------------------------------------------
(1) |
Includes adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Net revenue adjustments also included Intersegment eliminations for services provided by discontinued operations to our Merchant Solutions segment. |
||
(2) |
For the three months ended |
||
|
Earnings adjustments for the three months ended, |
||
|
For the three months ended |
||
|
For the three months ended |
||
(3) |
Income taxes on adjustments reflect the tax effect of earnings adjustments to income before income taxes. The tax rate used in determining the tax impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment. In addition, for the three months ended |
||
|
See "Non-GAAP Financial Measures" discussion on Schedule 10. |
||
|
Note: Amounts may not sum due to rounding. |
SCHEDULE 7
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES (UNAUDITED)
(In thousands, except per share data)
|
|
Six Months Ended |
||||||||||||||||||
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings Adjustments(2) |
|
Income
|
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues |
|
$ |
3,765,434 |
|
$ |
1,260,614 |
|
$ |
(459,987 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
4,566,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
|
$ |
807,302 |
|
$ |
310,700 |
|
$ |
637 |
|
|
$ |
867,997 |
|
$ |
— |
|
|
$ |
1,986,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to |
|
$ |
547,374 |
|
|
|
$ |
637 |
|
|
$ |
854,056 |
|
$ |
17,414 |
|
|
$ |
1,419,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share attributable to |
|
$ |
2.23 |
|
|
|
|
|
|
|
|
|
$ |
5.79 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted-average shares outstanding |
|
|
245,359 |
|
|
|
|
|
|
|
|
|
|
245,359 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Six Months Ended |
||||||||||||||||||
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings Adjustments(2) |
|
Income
|
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues |
|
$ |
3,805,119 |
|
$ |
1,216,243 |
|
$ |
(513,302 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
4,508,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
|
$ |
834,979 |
|
$ |
189,896 |
|
$ |
891 |
|
|
$ |
890,823 |
|
$ |
— |
|
|
$ |
1,916,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to |
|
$ |
688,067 |
|
|
|
$ |
891 |
|
|
$ |
884,578 |
|
$ |
(225,508 |
) |
|
$ |
1,348,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share attributable to |
|
$ |
2.68 |
|
|
|
|
|
|
|
|
|
$ |
5.26 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted-average shares outstanding |
|
|
256,377 |
|
|
|
|
|
|
|
|
|
|
256,377 |
----------------------------------------------------------------------------------
(1) |
Includes adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Net revenue adjustments also included Intersegment eliminations for services provided by discontinued operations to our Merchant Solutions segment. |
||
(2) |
For the six months ended |
||
|
Earnings adjustments for the six months ended, |
||
|
For the six months ended |
||
|
For the six months ended |
||
(3) |
Income taxes on adjustments reflect the tax effect of earnings adjustments to income before income taxes. The tax rate used in determining the tax impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment. In addition, for the six months ended |
||
|
See "Non-GAAP Financial Measures" discussion on Schedule 10. |
||
|
Note: Amounts may not sum due to rounding. |
SCHEDULE 8
RECONCILIATION OF SEGMENT NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES (UNAUDITED)
(In thousands)
|
|
Three Months Ended |
|||||||||||||||||
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments (1) |
|
Earnings
|
|
Non-GAAP |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Solutions |
|
$ |
1,956,747 |
|
|
$ |
— |
|
$ |
(125,020 |
) |
|
$ |
— |
|
|
$ |
1,831,727 |
|
Issuer Solutions |
|
|
— |
|
|
|
639,885 |
|
|
(92,517 |
) |
|
|
— |
|
|
|
547,368 |
|
Intersegment eliminations |
|
|
— |
|
|
|
— |
|
|
(17,861 |
) |
|
|
— |
|
|
|
(17,861 |
) |
|
|
$ |
1,956,747 |
|
|
$ |
639,885 |
|
$ |
(235,398 |
) |
|
$ |
— |
|
|
$ |
2,361,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Solutions |
|
$ |
716,931 |
|
|
$ |
— |
|
$ |
— |
|
|
$ |
200,330 |
|
|
$ |
917,261 |
|
Issuer Solutions |
|
|
— |
|
|
|
219,912 |
|
|
343 |
|
|
|
46,099 |
|
|
|
266,354 |
|
Corporate |
|
|
(289,992 |
) |
|
|
— |
|
|
— |
|
|
|
159,127 |
|
|
|
(130,865 |
) |
Gain on business disposition |
|
|
267 |
|
|
|
— |
|
|
— |
|
|
|
(267 |
) |
|
|
— |
|
|
|
$ |
427,206 |
|
|
$ |
219,912 |
|
$ |
343 |
|
|
$ |
405,288 |
|
|
$ |
1,052,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Three Months Ended |
|||||||||||||||||
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments (1) |
|
Earnings
|
|
Non-GAAP |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Solutions |
|
$ |
1,971,025 |
|
|
$ |
— |
|
$ |
(158,406 |
) |
|
$ |
— |
|
|
$ |
1,812,619 |
|
Issuer Solutions |
|
|
— |
|
|
|
613,508 |
|
|
(87,016 |
) |
|
|
— |
|
|
|
526,492 |
|
Intersegment eliminations |
|
|
— |
|
|
|
— |
|
|
(14,989 |
) |
|
|
— |
|
|
|
(14,989 |
) |
|
|
$ |
1,971,025 |
|
|
$ |
613,508 |
|
$ |
(260,412 |
) |
|
$ |
— |
|
|
$ |
2,324,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Solutions |
|
$ |
672,525 |
|
|
$ |
— |
|
$ |
— |
|
|
$ |
212,249 |
|
|
$ |
884,774 |
|
Issuer Solutions |
|
|
— |
|
|
|
97,235 |
|
|
429 |
|
|
|
148,958 |
|
|
|
246,622 |
|
Corporate |
|
|
(197,137 |
) |
|
|
— |
|
|
— |
|
|
|
72,825 |
|
|
|
(124,312 |
) |
|
|
$ |
475,388 |
|
|
$ |
97,235 |
|
$ |
429 |
|
|
$ |
434,032 |
|
|
$ |
1,007,084 |
|
------------------------------------------------------------------------------------------
(1) |
Includes adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Net revenue adjustments related to Intersegment eliminations represent services provided by discontinued operations to our Merchant Solutions segment. |
||
(2) |
For the three months ended |
||
|
Earnings adjustments for the three months ended, |
||
|
For the three months ended |
||
|
For the three months ended |
||
|
See "Non-GAAP Financial Measures" discussion on Schedule 10. |
||
|
Note: Amounts may not sum due to rounding. |
SCHEDULE 9
RECONCILIATION OF SEGMENT NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES (UNAUDITED)
(In thousands)
|
|
Six Months Ended |
|||||||||||||||||
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments (1) |
|
Earnings
|
|
Non-GAAP |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Solutions |
|
$ |
3,765,434 |
|
|
$ |
— |
|
$ |
(241,853 |
) |
|
$ |
— |
|
|
$ |
3,523,581 |
|
Issuer Solutions |
|
|
— |
|
|
|
1,260,614 |
|
|
(184,432 |
) |
|
|
— |
|
|
|
1,076,182 |
|
Intersegment eliminations |
|
|
— |
|
|
|
— |
|
|
(33,702 |
) |
|
|
— |
|
|
|
(33,702 |
) |
|
|
$ |
3,765,434 |
|
|
$ |
1,260,614 |
|
$ |
(459,987 |
) |
|
$ |
— |
|
|
$ |
4,566,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Solutions |
|
$ |
1,331,033 |
|
|
$ |
— |
|
$ |
(92 |
) |
|
$ |
395,273 |
|
|
$ |
1,726,214 |
|
Issuer Solutions |
|
|
— |
|
|
|
310,700 |
|
|
729 |
|
|
|
199,869 |
|
|
|
511,298 |
|
Corporate |
|
|
(527,991 |
) |
|
|
— |
|
|
— |
|
|
|
277,116 |
|
|
|
(250,875 |
) |
Gain on business disposition |
|
|
4,260 |
|
|
|
— |
|
|
— |
|
|
|
(4,260 |
) |
|
|
— |
|
|
|
$ |
807,302 |
|
|
$ |
310,700 |
|
$ |
637 |
|
|
$ |
867,997 |
|
|
$ |
1,986,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Six Months Ended |
|||||||||||||||||
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings
|
|
Non-GAAP |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Solutions |
|
$ |
3,805,119 |
|
|
$ |
— |
|
$ |
(309,117 |
) |
|
$ |
— |
|
|
$ |
3,496,002 |
|
Issuer Solutions |
|
|
— |
|
|
|
1,216,243 |
|
|
(174,141 |
) |
|
|
— |
|
|
|
1,042,102 |
|
Intersegment eliminations |
|
|
— |
|
|
|
— |
|
|
(30,044 |
) |
|
|
— |
|
|
|
(30,044 |
) |
|
|
$ |
3,805,119 |
|
|
$ |
1,216,243 |
|
$ |
(513,302 |
) |
|
$ |
— |
|
|
$ |
4,508,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|||||||||
Merchant Solutions |
|
$ |
1,252,962 |
|
|
$ |
— |
|
$ |
— |
|
|
$ |
422,224 |
|
|
$ |
1,675,186 |
|
Issuer Solutions |
|
|
— |
|
|
|
189,896 |
|
|
891 |
|
|
|
297,236 |
|
|
|
488,024 |
|
Corporate |
|
|
(417,983 |
) |
|
|
— |
|
|
— |
|
|
|
171,362 |
|
|
|
(246,621 |
) |
Net loss on business dispositions |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
$ |
834,979 |
|
|
$ |
189,896 |
|
$ |
891 |
|
|
$ |
890,823 |
|
|
$ |
1,916,589 |
|
----------------------------------------------------------------------------------
(1) |
Includes adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Net revenue adjustments related to Intersegment eliminations represent services provided by discontinued operations to our Merchant Solutions segment. |
||
(2) |
For the six months ended |
||
|
Earnings adjustments for the six months ended, |
||
|
For the six months ended |
||
|
For the six months ended |
||
|
See "Non-GAAP Financial Measures" discussion on Schedule 10. |
||
|
Note: Amounts may not sum due to rounding. |
SCHEDULE 10
OUTLOOK SUMMARY (UNAUDITED)
(In millions, except per share data)
|
|
2025 Growth |
||
Revenues: |
|
|
|
|
GAAP revenues |
|
0.5% |
to |
1.5% |
Adjustments(1) |
|
|
~1% |
|
FX impact |
|
|
~0.5% |
|
Constant currency (CC) adj net revenue |
|
2% |
to |
3% |
Dispositions |
|
|
~3% |
|
CC adjusted net revenue excluding dispositions |
|
5% |
to |
6% |
|
|
|
|
|
Earnings Per Share: |
|
|
|
|
GAAP diluted EPS |
|
(14.5)% |
to |
(15.5)% |
Adjustments(2) |
|
|
~25% |
|
FX impact |
|
|
~0.5% |
|
CC adjusted EPS |
|
10% |
to |
11% |
(1) |
Includes adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefit to the company. Amounts also included adjustments to eliminate the effect of acquisition accounting fair value adjustments for software-related contract liabilities associated with acquired businesses. Net revenue adjustments also include the effect of discontinued operations. |
||
(2) |
Adjustments to 2024 GAAP diluted EPS included the removal of 1) software-related contract liability adjustments described above of |
||
Note: nm = not meaningful. |
NON-GAAP FINANCIAL MEASURES
Adjusted net revenue excludes gross-up related payments associated with certain lines of business to reflect economic benefits to the company. On a GAAP basis, these payments are presented gross in both revenues and operating expenses. Adjusted net revenue reflects total company performance, including discontinued operations. Management believes adjusted net revenue more closely reflects the economic benefits to the company's core business and allows for better comparisons with industry peers.
Adjusted operating income, adjusted net income and adjusted EPS exclude acquisition-related amortization expense, acquisition, integration, separation and transformation expense, gains or losses on business dispositions, and certain other items specific to each reporting period as more fully described in the accompanying reconciliations in Schedules 6 and 7. The tax rate used in determining the income tax impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment. In addition, income taxes on adjustments include the removal of tax charges related to business dispositions. Adjusted operating income reflects total company performance, including discontinued operations.
Adjusted operating margin is derived by dividing adjusted operating income by adjusted net revenue.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250806963422/en/
Investor contact:
investor.relations@globalpay.com
Media contact:
media.relations@globalpay.com
Source: