Global Payments Reports Third Quarter 2025 Results
-
Third quarter 2025 GAAP diluted earnings per share (EPS) of
$2.64 and adjusted EPS of$3.26 , an increase of 11% constant currency -
Third quarter 2025 GAAP revenue of
$2.01 billion 1, approximately flat, and adjusted net revenue of$2.43 billion , an increase of 6% constant currency ex-dispositions - Reaffirms outlook for the full year 2025
-
Receives Competition and Markets Authority (CMA) clearance in theU.K. for Worldpay acquisition, and now expects transactions to close in the first quarter of 2026
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20251104047485/en/
"We are pleased to deliver third quarter results that accelerated sequentially across our key financial metrics as we advance our transformation program,” said
Bready continued, “Our Merchant business is exhibiting ongoing momentum with adjusted net revenue growth accelerating to 6% constant currency excluding dispositions. Our strategic focus remains on the development and roll-out of Genius, while also improving our overall sales effectiveness and unifying our business globally. In the few months since we launched Genius, monthly sales increased significantly, demonstrating how well Genius is resonating in the market.”
Bready concluded, “Further, we recently received merger control approval for our acquisition of Worldpay from the
Third Quarter 2025 Summary
-
GAAP revenues were
$2.01 billion 1, diluted EPS were$2.64 , and operating margin was 38.8%. -
Adjusted net revenues increased 3% (6% constant currency excluding dispositions) to
$2.43 billion . -
Adjusted EPS increased 12% (11% constant currency) to
$3.26 . - Adjusted operating margin expanded 110 basis points to 45.0%.
2025 Outlook
“We are pleased with our financial and operational performance in the third quarter, which were consistent with our expectations and the outlook we previously provided," said
Whipple concluded, "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 still expect annual adjusted operating margin expansion to be 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.”
Financial Reporting Considerations for Pending Issuer Solutions Transaction
Effective in the second quarter of 2025, 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 |
|
Nine Months Ended |
||||||||||||||||||
|
|
|
|
|
||||||||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues |
$ |
2,007,637 |
|
|
$ |
1,997,660 |
|
|
0.5 |
% |
|
$ |
5,773,071 |
|
|
$ |
5,802,780 |
|
|
(0.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of service |
|
556,682 |
|
|
|
504,563 |
|
|
10.3 |
% |
|
|
1,544,335 |
|
|
|
1,508,079 |
|
|
2.4 |
% |
|
Selling, general and administrative |
|
1,016,832 |
|
|
|
1,050,351 |
|
|
(3.2 |
)% |
|
|
2,991,571 |
|
|
|
3,016,975 |
|
|
(0.8 |
)% |
|
Gain on business dispositions |
|
(343,891 |
) |
|
|
— |
|
|
nm |
|
|
(348,151 |
) |
|
|
— |
|
|
nm |
||
|
|
|
1,229,623 |
|
|
|
1,554,914 |
|
|
|
|
|
4,187,755 |
|
|
|
4,525,054 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income |
|
778,014 |
|
|
|
442,746 |
|
|
75.7 |
% |
|
|
1,585,316 |
|
|
|
1,277,726 |
|
|
24.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest and other income |
|
21,469 |
|
|
|
54,087 |
|
|
(60.3 |
)% |
|
|
95,026 |
|
|
|
123,295 |
|
|
(22.9 |
)% |
|
Interest and other expense |
|
(143,773 |
) |
|
|
(148,865 |
) |
|
(3.4 |
)% |
|
|
(444,173 |
) |
|
|
(451,430 |
) |
|
(1.6 |
)% |
|
|
|
(122,304 |
) |
|
|
(94,778 |
) |
|
|
|
|
(349,147 |
) |
|
|
(328,135 |
) |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income from continuing operations before income taxes and equity in income of equity method investments |
|
655,710 |
|
|
|
347,968 |
|
|
88.4 |
% |
|
|
1,236,169 |
|
|
|
949,591 |
|
|
30.2 |
% |
|
Income tax expense |
|
199,309 |
|
|
|
59,873 |
|
|
232.9 |
% |
|
|
362,572 |
|
|
|
131,254 |
|
|
176.2 |
% |
|
Income from continuing operations before equity in income of equity method investments |
|
456,401 |
|
|
|
288,095 |
|
|
58.4 |
% |
|
|
873,597 |
|
|
|
818,337 |
|
|
6.8 |
% |
|
Equity in income of equity method investments, net of tax |
|
16,874 |
|
|
|
15,783 |
|
|
6.9 |
% |
|
|
55,084 |
|
|
|
50,439 |
|
|
9.2 |
% |
|
Income from continuing operations |
|
473,275 |
|
|
|
303,878 |
|
|
|
|
|
928,681 |
|
|
|
868,776 |
|
|
|
||
|
Income from discontinued operations, net of tax |
|
187,320 |
|
|
|
29,655 |
|
|
|
|
|
290,784 |
|
|
|
177,094 |
|
|
|
||
|
Net income |
|
660,595 |
|
|
|
333,533 |
|
|
98.1 |
% |
|
|
1,219,465 |
|
|
|
1,045,870 |
|
|
16.6 |
% |
|
Net income attributable to noncontrolling interests, net of income tax |
|
(25,386 |
) |
|
|
(18,408 |
) |
|
37.9 |
% |
|
|
(36,882 |
) |
|
|
(42,678 |
) |
|
(13.6 |
)% |
|
Net income attributable to |
$ |
635,209 |
|
|
$ |
315,125 |
|
|
101.6 |
% |
|
$ |
1,182,583 |
|
|
$ |
1,003,192 |
|
|
17.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic earnings per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Continued operations |
$ |
1.87 |
|
|
$ |
1.13 |
|
|
65.5 |
% |
|
$ |
3.68 |
|
|
$ |
3.25 |
|
|
13.2 |
% |
|
Discontinued operations |
$ |
0.78 |
|
|
$ |
0.11 |
|
|
609.1 |
% |
|
$ |
1.18 |
|
|
$ |
0.68 |
|
|
73.5 |
% |
|
Total basic earnings per share attributable to |
$ |
2.65 |
|
|
$ |
1.24 |
|
|
113.7 |
% |
|
$ |
4.86 |
|
|
$ |
3.93 |
|
|
23.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted earnings per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Continued operations |
$ |
1.86 |
|
|
$ |
1.13 |
|
|
64.6 |
% |
|
$ |
3.67 |
|
|
$ |
3.24 |
|
|
13.3 |
% |
|
Discontinued operations |
$ |
0.78 |
|
|
$ |
0.11 |
|
|
609.1 |
% |
|
$ |
1.18 |
|
|
$ |
0.68 |
|
|
73.5 |
% |
|
Total diluted earnings per share attributable to |
$ |
2.64 |
|
|
$ |
1.24 |
|
|
112.9 |
% |
|
$ |
4.85 |
|
|
$ |
3.92 |
|
|
23.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Note: nm = not meaningful. |
|||||||||||||||||||||
SCHEDULE 2
NON-GAAP FINANCIAL MEASURES (UNAUDITED)
(In thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
|
2025 |
|
|
2024 |
|
% Change |
|
|
2025 |
|
|
2024 |
|
% Change |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted net revenue |
$ |
2,428,678 |
|
$ |
2,356,931 |
|
3.0 |
% |
|
$ |
6,994,740 |
|
$ |
6,864,992 |
|
1.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted operating income |
$ |
1,092,829 |
|
$ |
1,035,569 |
|
5.5 |
% |
|
$ |
3,079,466 |
|
$ |
2,952,158 |
|
4.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted net income attributable to |
$ |
782,973 |
|
$ |
743,454 |
|
5.3 |
% |
|
$ |
2,202,454 |
|
$ |
2,091,483 |
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted diluted earnings per share attributable to |
$ |
3.26 |
|
$ |
2.92 |
|
11.8 |
% |
|
$ |
9.04 |
|
$ |
8.17 |
|
10.6 |
% |
----------------------------------------------------------------------------------
|
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 |
|
$ |
2,007,637 |
|
|
$ |
1,884,279 |
|
|
$ |
1,997,660 |
|
|
$ |
1,844,321 |
|
|
0.5 |
% |
|
2.2 |
% |
|
Issuer Solutions |
|
|
— |
|
|
|
561,775 |
|
|
|
— |
|
|
|
529,041 |
|
|
nm |
|
6.2 |
% |
|
|
Intersegment eliminations |
|
|
— |
|
|
|
(17,376 |
) |
|
|
— |
|
|
|
(16,431 |
) |
|
nm |
|
(5.8 |
)% |
|
|
|
|
$ |
2,007,637 |
|
|
$ |
2,428,678 |
|
|
$ |
1,997,660 |
|
|
$ |
2,356,931 |
|
|
0.5 |
% |
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Merchant Solutions |
|
$ |
749,987 |
|
|
$ |
962,335 |
|
|
$ |
707,547 |
|
|
$ |
921,472 |
|
|
6.0 |
% |
|
4.4 |
% |
|
Issuer Solutions |
|
|
— |
|
|
|
263,488 |
|
|
|
— |
|
|
|
240,385 |
|
|
nm |
|
9.6 |
% |
|
|
Corporate |
|
|
(315,864 |
) |
|
|
(132,994 |
) |
|
|
(264,801 |
) |
|
|
(126,288 |
) |
|
(19.3 |
)% |
|
(5.3 |
)% |
|
Gain on business disposition |
|
|
343,891 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
nm |
|
nm |
||
|
|
|
$ |
778,014 |
|
|
$ |
1,092,829 |
|
|
$ |
442,746 |
|
|
$ |
1,035,569 |
|
|
75.7 |
% |
|
5.5 |
% |
|
|
|
Nine Months Ended |
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
% Change |
||||||||||||||||
|
|
|
GAAP |
|
Non-GAAP |
|
GAAP |
|
Non-GAAP |
|
GAAP |
|
Non-GAAP |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Merchant Solutions |
|
$ |
5,773,071 |
|
|
$ |
5,407,861 |
|
|
$ |
5,802,780 |
|
|
$ |
5,340,324 |
|
|
(0.5 |
)% |
|
1.3 |
% |
|
Issuer Solutions |
|
|
— |
|
|
|
1,637,958 |
|
|
|
— |
|
|
|
1,571,143 |
|
|
nm |
|
4.3 |
% |
|
|
Intersegment eliminations |
|
|
— |
|
|
|
(51,079 |
) |
|
|
— |
|
|
|
(46,475 |
) |
|
nm |
|
(9.9 |
)% |
|
|
|
|
$ |
5,773,071 |
|
|
$ |
6,994,740 |
|
|
$ |
5,802,780 |
|
|
$ |
6,864,992 |
|
|
(0.5 |
)% |
|
1.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Merchant Solutions |
|
$ |
2,081,020 |
|
|
$ |
2,688,549 |
|
|
$ |
1,960,509 |
|
|
$ |
2,596,659 |
|
|
6.1 |
% |
|
3.5 |
% |
|
Issuer Solutions |
|
|
— |
|
|
|
774,786 |
|
|
|
— |
|
|
|
728,408 |
|
|
nm |
|
6.4 |
% |
|
|
Corporate |
|
|
(843,855 |
) |
|
|
(383,869 |
) |
|
|
(682,783 |
) |
|
|
(372,909 |
) |
|
(23.6 |
)% |
|
(2.9 |
)% |
|
Gain on business disposition |
|
|
348,151 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
nm |
|
nm |
||
|
|
|
$ |
1,585,316 |
|
|
$ |
3,079,466 |
|
|
$ |
1,277,726 |
|
|
$ |
2,952,158 |
|
|
24.1 |
% |
|
4.3 |
% |
----------------------------------------------------------------------------------
|
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 |
$ |
2,603,047 |
|
|
$ |
2,356,434 |
|
|
Accounts receivable, net |
|
878,198 |
|
|
|
782,306 |
|
|
Settlement processing assets |
|
2,128,927 |
|
|
|
1,599,390 |
|
|
Prepaid expenses and other current assets |
|
411,895 |
|
|
|
350,274 |
|
|
Current assets of discontinued operations |
|
1,184,860 |
|
|
|
942,828 |
|
|
Total current assets |
|
7,206,927 |
|
|
|
6,031,232 |
|
|
|
|
16,725,085 |
|
|
|
16,777,532 |
|
|
Other intangible assets, net |
|
4,286,117 |
|
|
|
4,527,382 |
|
|
Property and equipment, net |
|
1,440,437 |
|
|
|
1,400,247 |
|
|
Deferred income taxes |
|
96,046 |
|
|
|
98,386 |
|
|
Notes receivable |
|
804,351 |
|
|
|
772,297 |
|
|
Other noncurrent assets |
|
1,894,772 |
|
|
|
1,845,053 |
|
|
Noncurrent assets of discontinued operations |
|
15,508,684 |
|
|
|
15,438,126 |
|
|
Total assets |
$ |
47,962,419 |
|
|
$ |
46,890,255 |
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Settlement lines of credit |
$ |
973,247 |
|
|
$ |
503,407 |
|
|
Current portion of long-term debt |
|
1,903,388 |
|
|
|
1,008,750 |
|
|
Accounts payable and accrued liabilities |
|
2,452,553 |
|
|
|
2,626,159 |
|
|
Settlement processing obligations |
|
2,266,673 |
|
|
|
1,518,541 |
|
|
Current liabilities of discontinued operations |
|
837,144 |
|
|
|
595,857 |
|
|
Total current liabilities |
|
8,433,005 |
|
|
|
6,252,714 |
|
|
Long-term debt |
|
13,322,847 |
|
|
|
15,058,675 |
|
|
Deferred income taxes |
|
1,690,428 |
|
|
|
1,574,232 |
|
|
Other noncurrent liabilities |
|
555,865 |
|
|
|
543,603 |
|
|
Noncurrent liabilities of discontinued operations |
|
462,437 |
|
|
|
444,464 |
|
|
Total liabilities |
|
24,464,582 |
|
|
|
23,873,688 |
|
|
Commitments and contingencies |
|
|
|
||||
|
Redeemable noncontrolling interests |
|
181,240 |
|
|
|
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 |
|
17,032,946 |
|
|
|
18,118,942 |
|
|
Retained earnings |
|
5,777,855 |
|
|
|
4,774,736 |
|
|
Accumulated other comprehensive loss |
|
(142,713 |
) |
|
|
(612,992 |
) |
|
Total |
|
22,668,088 |
|
|
|
22,280,686 |
|
|
Nonredeemable noncontrolling interests |
|
648,509 |
|
|
|
575,258 |
|
|
Total equity |
|
23,316,597 |
|
|
|
22,855,944 |
|
|
Total liabilities, redeemable noncontrolling interests and equity |
$ |
47,962,419 |
|
|
$ |
46,890,255 |
|
SCHEDULE 5
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(In thousands) |
Nine Months Ended |
||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Cash flows from operating activities: |
|
|
|
||||
|
Net income |
$ |
1,219,465 |
|
|
$ |
1,045,870 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation and amortization of property and equipment |
|
319,726 |
|
|
|
368,905 |
|
|
Amortization of acquired intangibles |
|
759,634 |
|
|
|
1,036,768 |
|
|
Amortization of capitalized contract costs |
|
100,005 |
|
|
|
102,926 |
|
|
Share-based compensation expense |
|
114,821 |
|
|
|
134,361 |
|
|
Provision for operating losses and credit losses |
|
60,340 |
|
|
|
60,677 |
|
|
Noncash lease expense |
|
35,575 |
|
|
|
44,205 |
|
|
Deferred income taxes |
|
83,738 |
|
|
|
(251,652 |
) |
|
Paid-in-kind interest capitalized to principal of notes receivable |
|
(43,192 |
) |
|
|
(54,743 |
) |
|
Equity in income of equity method investments, net of tax |
|
(55,055 |
) |
|
|
(50,644 |
) |
|
Technology asset charge |
|
— |
|
|
|
55,808 |
|
|
Distributions received on investments |
|
7,512 |
|
|
|
— |
|
|
Impairment of goodwill |
|
33,225 |
|
|
|
— |
|
|
Gains on business dispositions |
|
(348,151 |
) |
|
|
— |
|
|
Other, net |
|
25,357 |
|
|
|
22,869 |
|
|
Changes in operating assets and liabilities, net of the effects of business combinations: |
|
|
|
||||
|
Accounts receivable |
|
(125,307 |
) |
|
|
(39,204 |
) |
|
Prepaid expenses and other assets |
|
(158,424 |
) |
|
|
(167,511 |
) |
|
Accounts payable and other liabilities |
|
112,111 |
|
|
|
(134,489 |
) |
|
Net cash provided by operating activities |
|
2,141,380 |
|
|
|
2,174,146 |
|
|
Cash flows from investing activities: |
|
|
|
||||
|
Business combinations and other acquisitions, net of cash and restricted cash acquired |
|
(201,853 |
) |
|
|
(373,790 |
) |
|
Capital expenditures |
|
(449,556 |
) |
|
|
(490,913 |
) |
|
Principal payment received on notes receivable |
|
13,125 |
|
|
|
— |
|
|
Proceeds from business disposition, net of funds held for customers |
|
709,653 |
|
|
|
— |
|
|
Proceeds from sales of investments |
|
8,258 |
|
|
|
18,076 |
|
|
Other, net |
|
— |
|
|
|
6 |
|
|
Net cash provided by (used in) investing activities |
|
79,627 |
|
|
|
(846,621 |
) |
|
Cash flows from financing activities: |
|
|
|
||||
|
Changes in funds held for customers |
|
(156,589 |
) |
|
|
(84,592 |
) |
|
Changes in settlement processing assets and obligations, net |
|
139,819 |
|
|
|
789,702 |
|
|
Net borrowings from (repayments of) settlement lines of credit |
|
439,363 |
|
|
|
(184,454 |
) |
|
Net repayments of commercial paper notes |
|
— |
|
|
|
(1,367,859 |
) |
|
Proceeds from long-term debt |
|
4,899,113 |
|
|
|
7,637,904 |
|
|
Repayments of long-term debt |
|
(5,972,773 |
) |
|
|
(5,802,954 |
) |
|
Payments of debt issuance costs |
|
(41,414 |
) |
|
|
(33,056 |
) |
|
Repurchases of common stock |
|
(1,191,089 |
) |
|
|
(900,047 |
) |
|
Proceeds from stock issued under share-based compensation plans |
|
23,723 |
|
|
|
33,531 |
|
|
Common stock repurchased - share-based compensation plans |
|
(38,663 |
) |
|
|
(53,780 |
) |
|
Distributions to noncontrolling interests |
|
(49,179 |
) |
|
|
(29,356 |
) |
|
Contributions from noncontrolling interests |
|
1,145 |
|
|
|
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 |
|
(179,464 |
) |
|
|
(190,478 |
) |
|
Net cash used in financing activities |
|
(2,126,008 |
) |
|
|
(445,963 |
) |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
205,657 |
|
|
|
1,078 |
|
|
Increase in cash, cash equivalents and restricted cash |
|
300,656 |
|
|
|
882,640 |
|
|
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 |
$ |
3,036,631 |
|
|
$ |
3,139,515 |
|
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 |
|
$ |
2,007,637 |
|
$ |
659,828 |
|
$ |
(238,786 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
2,428,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income |
|
$ |
778,014 |
|
$ |
250,992 |
|
$ |
2,568 |
|
|
$ |
61,255 |
|
$ |
— |
|
|
$ |
1,092,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to |
|
$ |
635,209 |
|
|
|
$ |
2,568 |
|
|
$ |
71,000 |
|
$ |
74,196 |
|
|
$ |
782,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share attributable to |
|
$ |
2.64 |
|
|
|
|
|
|
|
|
|
$ |
3.26 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted-average shares outstanding |
|
|
240,174 |
|
|
|
|
|
|
|
|
|
|
240,174 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended |
||||||||||||||||||
|
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings Adjustments(2) |
|
Income Taxes on Adjustments(3) |
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
|
$ |
1,997,660 |
|
$ |
621,130 |
|
$ |
(261,859 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
2,356,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income |
|
$ |
442,746 |
|
$ |
32,835 |
|
$ |
986 |
|
|
$ |
559,001 |
|
$ |
— |
|
|
$ |
1,035,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to |
|
$ |
315,125 |
|
|
|
$ |
986 |
|
|
$ |
540,468 |
|
$ |
(113,126 |
) |
|
$ |
743,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share attributable to |
|
$ |
1.24 |
|
|
|
|
|
|
|
|
|
$ |
2.92 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted-average number of shares outstanding |
|
|
254,897 |
|
|
|
|
|
|
|
|
|
|
254,897 |
||||||
----------------------------------------------------------------------------------
| (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. 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)
|
|
|
Nine Months Ended |
||||||||||||||||||
|
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings Adjustments(2) |
|
Income
|
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
|
$ |
5,773,071 |
|
$ |
1,920,442 |
|
$ |
(698,773 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
6,994,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income |
|
$ |
1,585,316 |
|
$ |
561,692 |
|
$ |
3,205 |
|
|
$ |
929,253 |
|
$ |
— |
|
|
$ |
3,079,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to |
|
$ |
1,182,583 |
|
|
|
$ |
3,205 |
|
|
$ |
925,056 |
|
$ |
91,610 |
|
|
$ |
2,202,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share attributable to |
|
$ |
4.85 |
|
|
|
|
|
|
|
|
|
$ |
9.04 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted-average shares outstanding |
|
|
243,612 |
|
|
|
|
|
|
|
|
|
|
243,612 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Nine Months Ended |
||||||||||||||||||
|
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings Adjustments(2) |
|
Income
|
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
|
$ |
5,802,780 |
|
$ |
1,837,373 |
|
$ |
(775,161 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
6,864,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income |
|
$ |
1,277,726 |
|
$ |
222,731 |
|
$ |
1,878 |
|
|
$ |
1,449,823 |
|
$ |
— |
|
|
$ |
2,952,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to |
|
$ |
1,003,192 |
|
|
|
$ |
1,878 |
|
|
$ |
1,425,047 |
|
$ |
(338,634 |
) |
|
$ |
2,091,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share attributable to |
|
$ |
3.92 |
|
|
|
|
|
|
|
|
|
$ |
8.17 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted-average shares outstanding |
|
|
255,880 |
|
|
|
|
|
|
|
|
|
|
255,880 |
||||||
----------------------------------------------------------------------------------
| (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 nine months ended |
|
|
Earnings adjustments for the nine months ended, |
||
|
For the nine months ended |
||
|
For the nine 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. For the nine 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 Adjustments(2) |
|
Non-GAAP |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Merchant Solutions |
|
$ |
2,007,637 |
|
|
$ |
— |
|
$ |
(123,357 |
) |
|
$ |
— |
|
|
$ |
1,884,279 |
|
|
Issuer Solutions |
|
|
— |
|
|
|
659,828 |
|
|
(98,052 |
) |
|
|
— |
|
|
|
561,775 |
|
|
Intersegment eliminations |
|
|
— |
|
|
|
— |
|
|
(17,376 |
) |
|
|
— |
|
|
|
(17,376 |
) |
|
|
|
$ |
2,007,637 |
|
|
$ |
659,828 |
|
$ |
(238,786 |
) |
|
$ |
— |
|
|
$ |
2,428,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Merchant Solutions |
|
$ |
749,987 |
|
|
$ |
— |
|
$ |
— |
|
|
$ |
212,348 |
|
|
$ |
962,335 |
|
|
Issuer Solutions |
|
|
— |
|
|
|
250,992 |
|
|
2,568 |
|
|
|
9,928 |
|
|
|
263,488 |
|
|
Corporate |
|
|
(315,864 |
) |
|
|
— |
|
|
— |
|
|
|
182,870 |
|
|
|
(132,994 |
) |
|
Gain on business disposition |
|
|
343,891 |
|
|
|
— |
|
|
— |
|
|
|
(343,891 |
) |
|
|
— |
|
|
|
|
$ |
778,014 |
|
|
$ |
250,992 |
|
$ |
2,568 |
|
|
$ |
61,255 |
|
|
$ |
1,092,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Three Months Ended |
|||||||||||||||||
|
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments (1) |
|
Earnings Adjustments(2) |
|
Non-GAAP |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Merchant Solutions |
|
$ |
1,997,660 |
|
|
$ |
— |
|
$ |
(153,339 |
) |
|
$ |
— |
|
|
$ |
1,844,321 |
|
|
Issuer Solutions |
|
|
— |
|
|
|
621,130 |
|
|
(92,089 |
) |
|
|
— |
|
|
|
529,041 |
|
|
Intersegment eliminations |
|
|
— |
|
|
|
— |
|
|
(16,431 |
) |
|
|
— |
|
|
|
(16,431 |
) |
|
|
|
$ |
1,997,660 |
|
|
$ |
621,130 |
|
$ |
(261,859 |
) |
|
$ |
— |
|
|
$ |
2,356,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Merchant Solutions |
|
$ |
707,547 |
|
|
$ |
— |
|
$ |
560 |
|
|
$ |
213,364 |
|
|
$ |
921,472 |
|
|
Issuer Solutions |
|
|
— |
|
|
|
32,835 |
|
|
426 |
|
|
|
207,124 |
|
|
|
240,385 |
|
|
Corporate |
|
|
(264,801 |
) |
|
|
— |
|
|
— |
|
|
|
138,513 |
|
|
|
(126,288 |
) |
|
|
|
$ |
442,746 |
|
|
$ |
32,835 |
|
$ |
986 |
|
|
$ |
559,001 |
|
|
$ |
1,035,569 |
|
------------------------------------------------------------------------------------------
| (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 |
||
|
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)
|
|
|
Nine Months Ended |
|||||||||||||||||
|
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments (1) |
|
Earnings Adjustments(2) |
|
Non-GAAP |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Merchant Solutions |
|
$ |
5,773,071 |
|
|
$ |
— |
|
$ |
(365,210 |
) |
|
$ |
— |
|
|
$ |
5,407,861 |
|
|
Issuer Solutions |
|
|
— |
|
|
|
1,920,442 |
|
|
(282,484 |
) |
|
|
— |
|
|
|
1,637,958 |
|
|
Intersegment eliminations |
|
|
— |
|
|
|
— |
|
|
(51,079 |
) |
|
|
— |
|
|
|
(51,079 |
) |
|
|
|
$ |
5,773,071 |
|
|
$ |
1,920,442 |
|
$ |
(698,773 |
) |
|
$ |
— |
|
|
$ |
6,994,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Merchant Solutions |
|
$ |
2,081,020 |
|
|
$ |
— |
|
$ |
(92 |
) |
|
$ |
607,621 |
|
|
$ |
2,688,549 |
|
|
Issuer Solutions |
|
|
— |
|
|
|
561,692 |
|
|
3,297 |
|
|
|
209,798 |
|
|
|
774,786 |
|
|
Corporate |
|
|
(843,855 |
) |
|
|
— |
|
|
— |
|
|
|
459,986 |
|
|
|
(383,869 |
) |
|
Gain on business disposition |
|
|
348,151 |
|
|
|
— |
|
|
— |
|
|
|
(348,151 |
) |
|
|
— |
|
|
|
|
$ |
1,585,316 |
|
|
$ |
561,692 |
|
$ |
3,205 |
|
|
$ |
929,253 |
|
|
$ |
3,079,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Nine Months Ended |
|||||||||||||||||
|
|
|
GAAP |
|
Discontinued Operations |
|
Net Revenue Adjustments(1) |
|
Earnings Adjustments(2) |
|
Non-GAAP |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Merchant Solutions |
|
$ |
5,802,780 |
|
|
$ |
— |
|
$ |
(462,456 |
) |
|
$ |
— |
|
|
$ |
5,340,324 |
|
|
Issuer Solutions |
|
|
— |
|
|
|
1,837,373 |
|
|
(266,230 |
) |
|
|
— |
|
|
|
1,571,143 |
|
|
Intersegment eliminations |
|
|
— |
|
|
|
— |
|
|
(46,475 |
) |
|
|
— |
|
|
|
(46,475 |
) |
|
|
|
$ |
5,802,780 |
|
|
$ |
1,837,373 |
|
$ |
(775,161 |
) |
|
$ |
— |
|
|
$ |
6,864,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Merchant Solutions |
|
$ |
1,960,509 |
|
|
$ |
— |
|
$ |
560 |
|
|
$ |
635,590 |
|
|
$ |
2,596,659 |
|
|
Issuer Solutions |
|
|
— |
|
|
|
222,731 |
|
|
1,317 |
|
|
|
504,360 |
|
|
|
728,408 |
|
|
Corporate |
|
|
(682,783 |
) |
|
|
— |
|
|
— |
|
|
|
309,874 |
|
|
|
(372,909 |
) |
|
|
|
$ |
1,277,726 |
|
|
$ |
222,731 |
|
$ |
1,878 |
|
|
$ |
1,449,823 |
|
|
$ |
2,952,158 |
|
----------------------------------------------------------------------------------
| (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 nine months ended |
|
|
Earnings adjustments for the nine months ended, |
||
|
For the nine months ended |
||
|
For the nine 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% |
to |
1% |
|
Adjustments(1) |
|
|
~1% |
|
|
FX impact |
|
|
- |
|
|
Constant currency (CC) adj net revenue |
|
1% |
to |
2% |
|
Dispositions |
|
|
~4% |
|
|
CC adjusted net revenue excluding dispositions |
|
5% |
to |
6% |
|
|
|
|
|
|
|
Earnings Per Share: |
|
|
|
|
|
GAAP diluted EPS |
|
0% |
to |
1% |
|
Adjustments(2) |
|
|
~10% |
|
|
FX impact |
|
|
- |
|
|
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.
|
1GAAP revenue excludes discontinued operations related to the disposition of the Issuer Solutions business; non-GAAP results reflect total company performance. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251104047485/en/
Investor contact:
investor.relations@globalpay.com
Media contact:
media.relations@globalpay.com
Source: