CONCORD EFS, INC. AND SUBSIDIARIES
CONDENSED

CONSOLIDATED BALANCE SHEETS
(Unaudited)

	September 30,			December 31,
	2002			2001
ASSETS	(in thousands)
CURRENT ASSETS
Cash and cash equivalents	$	807,425		$	682,906
Securities available for sale		1,231,823			1,228,805
Alternative investments		197,378			—
Accounts receivable, net		165,318			134,496
Inventories		20,688			20,971
Prepaid expenses and other current assets		36,083			34,346
Deferred income taxes		960			13,054
TOTAL CURRENT ASSETS		2,459,675			2,114,578
Loans, net		12,953			89,038
Property and equipment, net		311,404			267,451
Goodwill, net		282,644			158,632
Other intangible assets, net		54,609			85,712
Other assets		31,988			14,034
TOTAL ASSETS	$	3 ,153,273		$	2,729,445
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable and other liabilities	$	468,318		$	488,789
Deposits		133,674			162,972
Accrued liabilities		43,565			29,837
Accrued restructuring charges		31,590			5,315
Accrued litigation settlement		2,487			—
Income taxes payable		21,954			1,438
Current maturities of long-term debt		75,489			—
TOTAL CURRENT LIABILITIES		777,077			688,351
Long-term debt		141,751			119,458
Deferred income taxes		67,385			55,437
Other liabilities		8,039			4,202
TOTAL LIABILITIES		994,252			867,448
Commitments and contingent liabilities		—			—
Minority interest in subsidiary		4,825			3,410
STOCKHOLDERS' EQUITY
Common stock		169,578			169,352
Other stockholders' equity		1,984,618			1,689,235
TOTAL STOCKHOLDERS' EQUITY		2,154,196			1,858,587
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	3,153,273		$	2,729,445

(Unaudited)

See Notes to Condensed Consolidated Financial Statements.

-1-

CONCORD EFS, INC. AND SUBSIDIARIES
CONDENSED

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

	Three months ended September 30,							Nine months ended September 30,
	2002				2001			2002			2001
	(in thousands, except per share data)
Revenue	$	568,296			$	436,198		$	1,568,616		$	1,230,906
Cost of operations		421,086				304,414			1,125,361			874,301
Selling, general and administrative expenses		31,233				22,348			88,372			69,450
Acquisition, restructuring and write-off charges		—				—			76,506			125,362
Litigation settlement charges (credits)		(11,000	)			—			9,761			—
OPERATING INCOME		126,977				109,436			268,616			161,793
Other income and expense:
Other income		1,023				876			7,937			3,068
Investment income		20,653				19,702			59,723			50,424
Interest expense		3,054				3,510			8,816			9,890
INCOME BEFORE TAXES AND MINORITY INTEREST		145,599				126,504			327,460			205,395
Income taxes		50,959				44,910			115,033			78,438
INCOME BEFORE MINORITY INTEREST		94,640				81,594			212,427			126,957
Minority interest in net income of subsidiary		311				138			671			311
NET INCOME	$	94,329			$	81,456		$	211,756		$	126,646
PER SHARE DATA:
Basic earnings per share	$	0.18			$	0.16		$	0.41		$	0.26
Diluted earnings per share	$	0.18			$	0.16		$	0.40		$	0.25
AVERAGE SHARES OUTSTANDING:
Basic shares		512,546				503,193			510,973			491,102
Diluted shares		527,856				524,510			530,255			512,319

(Unaudited)

See Notes to Condensed Consolidated Financial Statements.

-2-

CONCORD EFS, INC. AND SUBSIDIARIES
CONDENSED

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

	Nine months ended September 30,
	2002			2001
	(in thousands)
OPERATING ACTIVITIES
Net income	$	211,756		$	126,646
Adjustments to reconcile net income to net cash
provided by operating activities:
Minority interest in subsidiary		671			311
Provision for (recovery of) losses on accounts receivable and loans		(81	)		1,587
Depreciation and amortization		64,537			69,831
Deferred income taxes		14,671			(15,873	)
Net realized gain on sales of securities available for sale		(2,035	)		(2,492	)
Restructuring charges		38,339			19,916
Changes in operating assets and liabilities:
Settlement receivables and payables, net		(32,381	)		(19,672	)
Accounts receivable		(21,794	)		(15,099	)
Inventories		517			(4,692	)
Prepaid expenses and other current assets		(1,268	)		(11,893	)
Accounts payable and other liabilities		58,960			101,165
Other, net		2,224			(528	)
NET CASH PROVIDED BY OPERATING ACTIVITIES		334,116			249,207
INVESTING ACTIVITIES
Acquisition of securities available for sale		(665,725	)		(948,255	)
Proceeds from sales of securities available for sale		558,543			377,045
Proceeds from maturity of securities available for sale		131,483			127,391
Acquisition of alternative investments		(195,546	)		—
Purchases of loans		(17,716	)		(30,915	)
Proceeds from sales of loans		53,534			—
Other net change in loans		41,827			13,957
Acquisition of property and equipment		(100,409	)		(82,881	)
Purchased merchant contracts		—			(22,581	)
Business acquisitions, net		(17,240	)		(19,700	)
Other investing activity		(21,043	)		(6,005	)
NET CASH USED IN INVESTING ACTIVITIES		(232,292	)		(591,944	)
FINANCING ACTIVITIES
Net increase (decrease) in deposits		(29,298	)		39,030
Proceeds from borrowings		149,900			21,000
Payments on borrowings		(52,118	)		(14,444	)
Purchase and retirement of common stock		(68,365	)		—
Proceeds from offering of common stock		—			420,630
Proceeds from exercise of stock options		22,819			21,620
Payments on leases payable		(243	)		(1,217	)
NET CASH PROVIDED BY FINANCING ACTIVITIES		22,695			486,619
NET INCREASE IN CASH AND CASH EQUIVALENTS		124,519			143,882
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR		682,906			298,383
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	807,425		$	442,265

(Unaudited)

See Notes to Condensed Consolidated Financial Statements.

-3-

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(Unaudited)

Note A - A—Significant Accounting Policies

Basis of Presentation

Presentation:The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments, consisting of normal recurring accruals, considered necessary for a fair presentation have been included. Operating results for the three and nine months ended September 30, 2002March 31, 2003 are not necessarily indicative of the results that may be expected for the year ended December 31, 2002.2003. For further information, refer to the consolidated financial statements and footnotes thereto included in the Concord EFS, Inc. and Subsidiaries (Concord) annual report on Form 10-K filed on February 26, 2002March 27, 2003 for the year ended December 31, 2001.2002.

Nature of Operations:  Concord, isa leading electronic transaction processor, provides the technology and network systems that make payments and other financial transactions faster, more efficient, and more secure than paper-based alternatives. As a vertically integrated electronic transaction processor.service provider, Concord acquires, routes, authorizes, captures, and settles virtually all types of electronic payment and deposit access transactions for financial institutions and merchants nationwide. Concord’s primary activities consist of Network Services, which provides automated teller machine (ATM) processing, debit card processing, deposit risk management, and coast-to-coast debit network access principally for financial institutions, and Payment Services, which provides paymentpoint of sale (POS) processing, forsettlement, and related services, with specialized systems focusing on supermarkets, major retailers, petroleum dealers,gas stations, convenience stores, restaurants, and trucking companies, and independent retailers.companies.

Principles of Consolidation:  The condensed consolidated financial statements include the accounts of Concord and its subsidiaries after elimination of all material intercompany balances and transactions.

Business Combinations: The condensed consolidated financial statements have been restated for all transactions accounted for as poolings of interests to combine the financial position, results of operations, and cash flows of the respective companies for all periods presented.  Transactions accounted for under the purchase method of accounting reflect the net assets of the acquired company at fair value on the date of acquisition, and the excess of the purchase price over fair value of the net assets is recorded as goodwill. The results of operations of the purchased company are included in Concord’sthe consolidated results of operations since the date of acquisition. Stock issued in a purchase transaction is valued at the average closing price of Concord’s stock for a period of a few days surrounding the announcement date of the purchase in accordance with EITF 99-12.

Alternative Investments:

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note A—Significant Accounting Policies, continued

Use of Estimates:  The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.

Revenue Recognition:  Revenue from credit card and other transaction processing activities is recorded when the service is provided. Network Services revenue is recorded gross of network fees and net of interchange fees. Payment Services revenue is recorded gross of network and interchange fees. For both Network Services and Payment Services network fees represent amounts charged to Concord by the card associations and debit networks and billed to its clients. In accordance with EITF 01-14, as discussed below, Concord recognizes these amounts as both a component of revenue and expense in its financial statements. Network Services interchange fees represent amounts paid to Concord from the card associations as the card issuer processor and subsequently paid by Concord to the card issuer. In accordance with EITF 02-16, as discussed below, Network Services revenue excludes this interchange fee. In contrast, Payment Services interchange fees are collected from Concord’s alternative investments, including hedge fund-of-funds, aremerchant clients, not the card association or network vendor, and as a result is reported as both a component of revenue and expense. Payment Services interchange fees amounted to $231.3 million and $159.9 million for the three months ended March 31, 2003 and 2002, respectively.

In January 2003 the FASB’s Emerging Issues Task Force reached a consensus on Issue 02-16, “Accounting by a Customer (including a Reseller) for Certain Consideration Received from a Vendor” (EITF 02-16). EITF 02-16 provides guidance on how a customer should account for cash consideration received from a vendor. The transition provisions apply prospectively to arrangements entered into or modified subsequent to December 31, 2002 and would require all amounts received from vendors to be accounted for as a reduction of the cost of the products or services purchased unless certain criteria are met. Concord elected to early adopt the provisions of EITF 02-16 in the fourth quarter of 2002.

The application of EITF 02-16 resulted in a change in presentation of interchange fees received by Concord from card associations relating to signature debit card transactions processed by its Network Services segment. The interchange fee received reimburses Concord for similar amounts paid to signature debit card issuing financial institutions processed by its Network Services segment. These amounts received are now presented as a reduction of segment cost of operations, which offset the amounts paid. Prior to the adoption of EITF 02-16, interchange received on signature debit card transactions was included in segment revenue. The adoption of EITF 02-16 had no effect on reported operating income, net income or cash flows for any quarterly periods presented.

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note A—Significant Accounting Policies, continued

In January 2002 the EITF reached a consensus on Issue 01-14, “Income Statement Characterization of Reimbursements Received for ‘Out-of-Pocket’ Expenses Incurred” (EITF 01-14). EITF 01-14 concluded that reimbursements received for out-of-pocket expenses incurred should be characterized as revenue in the income statement. Concord adopted EITF 01-14 effective January 1, 2002. The adoption of EITF 01-14 had no material effect on Concord, as substantially all reimbursements governed by EITF 01-14 were previously reported in revenue. These expenses (primarily certain telecommunications expenses and network fees) are billed to the customer separately or as part of a bundled rate including other Concord services.

Revenue from service contracts and product sales is recognized when the service is provided or the equipment is shipped. Service contracts and related sales include all revenue under system service contracts, including revenue from sales of terminal hardware when the equity methodcontract includes such sales.

Revenue from most Payment Services customers is collected daily from settlement funds due to Concord’s merchants or through an automated debit to the customer’s account in the next month. Transaction revenue from Network Services customers is recorded as a receivable at month end and collected through a debit to the customer’s account during the next month. In addition, Concord records an account receivable when revenue is recognized from sales of accountingPOS equipment to Payment Services customers.

Accounts and Settlement Receivables:  Concord may incur losses from cardholder disputes in the case of merchant insolvency or bankruptcy for the full amount of the cardholder transaction. Based on historical losses, Concord believes its allowance for doubtful accounts is adequate. The allowance for doubtful accounts is established as losses are estimated to have occurred through a provision for bad debts charged to earnings. Losses are charged against the allowance when management confirms that a receivable balance is uncollectible. Subsequent recoveries, if any, are credited to the allowance.

Cash Equivalents:  Concord considers all highly liquid investments with realizeda maturity of three months or less when purchased to be cash equivalents. Cash equivalents consist primarily of federal funds sold through Concord’s financial institution subsidiary and money market funds that invest in commercial paper, repurchase agreements, and instruments of domestic and foreign banks and other financial institutions.

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note A—Significant Accounting Policies, continued

Securities Available for Sale:  Management determines the appropriate classification of debt securities at the time of purchase and evaluates such designation as of each balance sheet date. Securities available for sale are stated at fair value, with the unrealized gains and losses, reflectednet of tax, reported as a component of accumulated other comprehensive income in stockholders’ equity.

The amortized cost of debt securities is adjusted for amortization of premiums and accretion of discounts to maturity or, in the case of mortgage-backed securities, over the estimated life of the security. Such amortization, interest, and dividends are included in investment incomeincome. The cost of securities sold is based on the specific identification method.

Inventories:  Inventories are stated at the lower of cost (first-in, first-out method) or market. Inventories consist primarily of POS terminals. Concord periodically reviews its inventories for each reporting period.obsolescence and slow-moving items.

Reclassification: Certain 2001 amounts have

Property and Equipment:  Property and equipment are stated at cost. Costs associated with internally developed software are capitalized once technological feasibility of the software has been reclassifiedestablished. Depreciation is computed using the straight-line method over the estimated useful lives of the assets.

Goodwill and Other Intangible Assets:  Goodwill and other intangible assets are stated at cost. Concord adopted Statement of Financial Accounting Standards 142, “Goodwill and Other Intangible Assets,” effective January 1, 2002. SFAS 142 prohibits the amortization of goodwill and intangible assets with indefinite useful lives and requires that these assets be reviewed for impairment at least annually. Intangible assets with finite useful lives will continue to conformbe amortized over their estimated useful lives. Prior to the adoption of SFAS 142, amortization was computed using the straight-line method over an estimated useful life of 10 to 25 years for goodwill. The amortization of intangibles other than purchased merchant contracts, such as customer lists and trade names, is computed using the straight-line method over an estimated useful life of 5 to 15 years.

Individual purchased merchant contracts are written off if the merchant has terminated its processing relationship. The remaining contracts are amortized using the straight-line method over nine years.

Other Assets:  Other assets, net of accumulated amortization, include $32.4 million as of March 31, 2003 and $29.9 million as of December 31, 2002 presentation.for capitalized payments made to customers, which are amortized over the life of the customer contract and are recoverable on a pro-rata basis upon early termination. These payments generally defray customer costs to convert to Concord’s systems.

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note A—Significant Accounting Policies, continued

Impairment of Long-Lived Assets:  In accordance with Statement of Financial Accounting Standards 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” effective January 1, 2002, and its predecessor SFAS 121 prior thereto, long-lived assets are reviewed for impairment on an annual basis and whenever events indicate that their carrying amount may not be recoverable. In such reviews, estimated undiscounted future cash flows associated with these assets or operations are compared with their carrying value to determine if a write-down to fair value, normally measured by discounting estimated future cash flows, is required.

Income Taxes:  Concord accounts for income taxes using the liability method.

Stock-Based Compensation:  Concord grants options to employees and directors for a fixed number of shares with an exercise price equal to the fair value of the shares at the date of the grant. These stock option grants are accounted for in accordance with Accounting Principles Board Opinion 25, “Accounting for Stock Issued to Employees;” accordingly, Concord recognizes no compensation expense for the stock option grants.

The following table presents information regarding Concord’s use of the intrinsic value method under APB 25 of accounting for stock-based compensation and states pro forma net income and earnings per share, as required by SFAS 123, “Accounting for Stock-Based Compensation,” as if Concord had accounted for its stock options under the fair value method of that statement for the three months ended March 31 (in thousands, except per share data):

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note A—Significant Accounting Policies, continued

Recent Pronouncement:Pronouncements:  In July 2002 the Financial Accounting Standards Board issued Statement of Financial Accounting Standards 146, “Accounting for Costs Associated with Exit or Disposal Activities.” SFAS 146 addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies EITF Issue 94-3. The principal difference between SFAS 146 and Issue 94-3 relates to SFAS 146’s requirements for recognition of a liability for a cost associated with an exit or disposal activity. SFAS 146 requires that a

-4-

CONCORD EFS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Note A - Basis of Presentation, continued

liability for a cost associated with an exit or disposal activity be recognized when the liability is incurred. Under Issue 94-3, a liability for an exit cost as generally defined in Issue 94-3 was recognized at the date of an entity’s commitment to an exit plan. The FASB concluded in SFAS 146 that an entity’s commitment to a plan, by itself, does not create an obligation that meets the definition of a liability. Therefore, SFAS 146 eliminates the definition and requirements for recognition of exit costs in Issue 94-3. SFAS 146 also establishes that fair value is the objective for initial measurement of the liability. The provisions of this StatementSFAS 146 are effective for exit or disposal activities that are initiated after December 31, 2002. The adoption of this statement may affect the timing of the recognition of exit costs, if any, in future periods.

In October 2002 the Financial Accounting Standards Board issued Statement of Financial Accounting Standards 147, “Acquisitions of Certain Financial Institutions.” SFAS 147 addresses the financial accounting and reporting for the acquisition of all or part of a financial institution and is effective for any such activities initiated after October 1, 2002. The adoption of this statement is not anticipated to have a material effect on Concord’s financial position or results of operations.statements.

Note B - Business Combinations and Acquisition, Restructuring and Write-Off Charges

In June 2001November 2002 the Financial Accounting Standards Board issued FASB Interpretation 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others.” FIN 45 elaborates on the disclosures that must be made by a guarantor in its interim and annual financial statements about its obligations under certain guarantees. It also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee. The disclosure requirements of FIN 45 are effective for financial statements of interim or annual periods ending after December 15, 2002, and its recognition requirements are applicable for guarantees issued or modified after December 31, 2002. The adoption of this interpretation did not have a material effect on Concord’s financial statements.

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note A—Significant Accounting Policies, continued

In December 2002 the Financial Accounting Standards Board issued Statement of Financial Accounting Standards 141, “Business Combinations.148, “Accounting for Stock-Based Compensation – Transition and Disclosure.” SFAS 141 requires that the purchase148 amends SFAS 123, “Accounting for Stock-Based Compensation,” to provide alternative methods of transition to SFAS 123’s fair value method of accounting befor stock-based employee compensation. SFAS 148 also amends the disclosure provisions of SFAS 123 and APB 28, “Interim Financial Reporting,” to require disclosure in the summary of significant accounting policies of the effects of an entity’s accounting policy with respect to stock-based employee compensation on reported net income and earnings per share in annual and interim financial statements. While SFAS 148 does not amend SFAS 123 to require companies to account for employee stock options using the fair value method, the disclosure provisions of SFAS 148 are applicable to all companies with stock-based employee compensation, regardless of whether they account for that compensation using the fair value method of SFAS 123 or the intrinsic value method of APB 25. Concord intends to continue to account for stock options under the provisions of APB 25.

In January 2003 the Financial Accounting Standards Board issued FASB Interpretation 46, “Consolidation of Variable Interest Entities.” In general, a variable interest entity is a corporation, partnership, trust, or any other legal structure used for all business combinations initiatedpurposes that either (a) does not have equity investors with voting rights or (b) has equity investors that do not provide sufficient financial resources for the entity to support its activities. FIN 46 requires a variable interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entity’s activities or entitled to receive a majority of the entity’s residual returns or both. The consolidation requirements of FIN 46 apply immediately to variable interest entities created after January 31, 2003. The consolidation requirements apply to older entities in the first fiscal year or interim period beginning after June 30, 2001. SFAS 141 also includes guidance15, 2003. Certain of the disclosure requirements apply in all financial statements issued after January 31, 2003 regardless of when the variable interest entity was established. Concord is currently evaluating the consolidation provisions of FIN 46.

Reclassification:  Certain 2002 amounts have been reclassified to conform to the 2003 presentation.

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note B—Business Combinations and Merger, Acquisition, Restructuring and Write-Off Charges

On April 1, 2003 First Data Corporation (First Data) and Concord entered into a definitive agreement to merge in an all-stock transaction. Upon completion of the transaction, the combined company is expected to have approximately $10 billion in annual revenues with more than 31,000 employees worldwide.

First Data will exchange 0.40 First Data common shares for every Concord common share. Upon completion of the transaction, based on the initial recognitioncurrent shares outstanding, Concord stockholders are expected to own approximately 21% of the outstanding shares of First Data. The transaction is subject to approval by stockholders of Concord and measurement of goodwillFirst Data, various regulatory approvals and other intangible assets arising from business combinations completed after June 30, 2001.customary closing conditions.

Professional fees of $2.8 million related to the First Data merger were recorded during the first quarter of 2003 and are included in merger, acquisition, restructuring and write-off charges.

On May 17, 2002 Concord acquired Core Data Resources, Inc. (n/k/a Concord Processing, LP), an electronic transaction processor. Core Data’s ATM processing services are designed specifically for retailers and independent sales organizations and complement Concord’s existing ATM driving and monitoring services. The acquisition, for which Concord issued approximately 2.0 million shares of its common stock valued at $64.9 million, was accounted for as a purchase transaction and is immaterial to Concord’s financial statements.results of operations. The allocation of the purchase price is preliminary becausewas based on a valuation study has not yet been completed. Concord expects to complete this studycompleted in the fourth quarter.quarter of 2002.

On March 1, 2002 Concord acquired The Logix Companies, LLC, an electronic transaction processor. Logix technology supplies new features to Concord’s check conversion and risk management services, and the Logix ATM driving business primarily serves independent sales organizations. The acquisition, for which Concord issued approximately 0.9 million shares of its common stock valued at $28.8 million and paid approximately $6.3 million in cash, was accounted for as a purchase transaction and is immaterial to Concord’s financial statements.results of operations. The allocation of the purchase price is preliminary becausewas based on a valuation study has not yet been completed. Concord expects to complete this studycompleted in the fourth quarter.quarter of 2002.

On January 1, 2002 Concord acquired H & F Services, Inc., an independent sales organization, for $8.9 million in cash. Prior to the acquisition, Concord had purchased merchant contracts throughfrom H & F Services. The acquisition was intended to establish control over this sales channel with product, pricing, compensation, and productivity initiatives. The acquisition was accounted for as a purchase transaction and is immaterial to Concord’s financial statements. The H & F Services stock purchase agreement contains deferred purchase price payments through 2007 subject to the terms and conditions contained therein. As of March 31, 2003, the deferred payments amounted to $3.1 million.

-5-

CONCORD EFS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(Unaudited)

Note B - B—Business Combinations and Merger, Acquisition, Restructuring and Write-Off Charges, continued

Concord owns a majority interest in Primary Payment Systems, Inc., a deposit risk management company. In April 2001 Concord increased its ownership position in Primary Payment Systems to 85.5% through the purchase of newly issued shares, which largely funded Primary Payment Systems’ acquisition of Wally Industries, Inc. d/b/a WJM Technologies. The acquisition of WJM, for which Primary Payment Systems paid approximately $20.0 million, was accounted for as a purchase transaction and is immaterial to Concord’s financial statements.

On February 1, 2001 Concord acquired Star Systems, Inc. (STAR_sm), a debit network. The acquisition was accounted for as a pooling of interests transaction in which Concord issued approximately 48.0 million shares of its common stock.

The following table presents selected financial information split between Concord and STAR (in thousands, except per share data):

	Three months ended September 30,						Nine months ended September 30,
		2002			2001			2002			2001
Revenue:
Concord	$	568,296		$	436,198		$	1,568,616		$	1,216,034
STAR (1)		—			—			—			15,396
Intercompany eliminations (2)		—			—			—			(524	)
Combined revenue	$	568,296		$	436,198		$	1,568,616		$	1,230,906
Net income:
Concord	$	94,329		$	81,456		$	211,756		$	123,718
STAR (1)		—			—			—			2,928
Combined net income	$	94,329		$	81,456		$	211,756		$	126,646
Basic earnings per share combined	$	0.18		$	0.16		$	0.41		$	0.26
Diluted earnings per share combined	$	0.18		$	0.16		$	0.40		$	0.25

(1)	The 2001 amounts reflect the results of STAR operations from January 1, 2001 through January 31, 2001. Results of operations from February 1, 2001 are included in Concord amounts.
(2)	All material activity between Concord and STAR has been eliminated.

-6-

CONCORD EFS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Note B - Business Combinations and Acquisition, Restructuring and Write-Off Charges, continued

Acquisition, restructuring and write-off charges were $29.0 million ($18.9 million, net of taxes) for the three months ended June 30, 2002. During the second quarter of 2002, management approved a plan in conjunction with the Core Data acquisition and continued consolidation initiatives to improve overall operating efficiencies. Merger, acquisition, restructuring and write-off charges relating to the second quarter 2002 plan were $28.3 million. The charge consisted of $16.8 million for contract terminations, $4.1$3.4 million for exiting a non-strategic business, $1.0 million for closing and consolidating certain facilities, and $0.7 million for compensation and severance. In addition, the charge included stock compensation charges of $4.8 million related to the modification of stock options of terminated employees and asset impairment charges of $1.6 million recorded as an adjustment to the write-off of non-performing purchased merchant contracts. In connection with the plan, Concord expects to eliminate 24 positions, none11 of which were eliminated as of September 30, 2002.March 31, 2003. Compensation and severance costs paid and charged against the restructuring charge accrual were $0.2 million through March 31, 2003. As of September 30, 2002, $21.3March 31, 2003, $1.8 million of the charges were accrued but unpaid. Concord expects to complete the plan by June 30, 2003.

The following table presents a summary of current year activity through September 30, 2002March 31, 2003 related to the second quarter 2002 restructuring charge accrual (in thousands):

Acquisition, restructuring and write-off charges	$	29,006
Cash outlays		1,182
Non-cash writedowns and charges - asset impairment		1,691
Non-cash writedowns and charges - other		4,845
Balance, September 30, 2002	$	21,288