UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q



x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~September 30, 2018~~March 31, 2019



o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 001-35462

Worldpay, Inc.

(Exact name of registrant as specified in its charter)



Delaware		26-4532998
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

8500 Governor’s Hill Drive

Symmes Township, OH 45249

(Address of principal executive offices)

Registrant’s telephone number, including area code:

(513) 900-5250

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.



Large accelerated filer x		Accelerated filer o
Non-accelerated filer o		Smaller reporting company o
Emerging growth company o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No x

As of ~~September 30, 2018,~~March 31, 2019, there were ~~301,855,256~~311,218,093 shares of the registrant’s Class A ~~common stock outstanding and 10,252,826 shares of the registrant’s Class B~~ common stock outstanding.

Table of Contents

WORLDPAY, INC.

FORM 10-Q

For the Quarterly Period Ended ~~September 30, 2018~~March 31, 2019

TABLE OF CONTENTS



	Page
PART 1 - FINANCIAL INFORMATION
ITEM 1. UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS	4
Consolidated Statements of Income (Loss) for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~	4
Consolidated Statements of Comprehensive Income (Loss) for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~	5
Consolidated Statements of Financial Position as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018	6
Consolidated Statements of Cash Flows for the ~~nine~~three months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~	7
Consolidated Statement of Equity for the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019	8
Consolidated Statement of Equity for the ~~nine~~three months ended ~~September 30, 2017~~March 31, 2018	9
Notes to Unaudited Consolidated Financial Statements	10
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	3735
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	5145
ITEM 4. CONTROLS AND PROCEDURES	5246
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS	5347
ITEM 1A. RISK FACTORS	5347
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	5347
ITEM 5. OTHER INFORMATION	5347
ITEM 6. EXHIBITS	5448

Table of Contents

NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q, including the sections entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors,” contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical fact, including statements regarding our future results of operations and financial position, our business strategy and plans, our objectives for future operations, and any statements of a general economic or industry specific nature, are forward-looking statements. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. Words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “will,” “continue,” “could,” “should,” “can have,” “likely,” or the negative or plural of these words and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and trends that we believe, based on information currently available to our management, may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. These forward-looking statements are subject to a number of risks, uncertainties and assumptions, including those described in the “Risk Factors” section of this report. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, the future events and trends discussed in this report may not occur and actual results could differ materially and adversely from those anticipated or implied in the forward-looking statements.

You should not rely upon forward-looking statements as predictions of future events. The events and circumstances reflected in the forward-looking statements may not be achieved or occur. Although we believe that the expectations and assumptions reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. We undertake no obligation to publicly update any forward-looking statement after the date of this report, whether as a result of new information, future developments or otherwise, or to conform these statements to actual results or revised expectations, except as may be required by law.

Table of Contents

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

Worldpay, Inc.

CONSOLIDATED STATEMENTS OF INCOME (LOSS)

Unaudited

(In millions, except share data)


	Three Months Ended September 30,						Nine Months Ended September 30,						Three Months Ended March 31,
	2018			2017			2018			2017			2019			2018
Revenue	$	1,017.9		$	1,033.7		$	2,875.4		$	2,960.6		$	970.0		$	850.7
Network fees and other costs⁽¹⁾	—			479.5			—			1,406.3
Sales and marketing	295.8			173.8			845.2			497.1			290.9			266.0
Other operating costs	174.8			79.4			515.4			234.3			181.0			155.1
General and administrative	140.7			49.6			527.6			189.6			127.4			250.1
Depreciation and amortization	328.9			82.5			824.0			237.0			264.4			207.2
Income from operations	77.7			168.9			163.2			396.3
Income (loss) from operations													106.3			(27.7		)
Interest expense—net	(75.2		)	(38.5		)	(230.3		)	(97.4		)	(72.1		)	(75.2		)
Non-operating (expense) income	(3.5		)	21.2			(34.1		)	13.7
(Loss) income before applicable income taxes	(1.0		)	151.6			(101.2		)	312.6
Income tax (benefit) expense	(4.6		)	44.7			(5.0		)	83.5
Non-operating income (expense)													3.5			(8.6		)
Income (loss) before applicable income taxes													37.7			(111.5		)
Income tax (benefit)													(0.4		)	(13.2		)
Net income (loss)	3.6			106.9			(96.2		)	229.1			38.1			(98.3		)
Less: Net income attributable to non-controlling interests	(0.8		)	(14.8		)	(1.5		)	(39.3		)
Less: Net (income) loss attributable to non-controlling interests													(1.7		)	0.7
Net income (loss) attributable to Worldpay, Inc.	$	2.8		$	92.1		$	(97.7	)	$	189.8		$	36.4		$	(97.6	)
Net income (loss) per share attributable to Worldpay, Inc. Class A common stock:
Basic	$	0.01		$	0.57		$	(0.34	)	$	1.18		$	0.12		$	(0.36	)
Diluted	$	0.01		$	0.57		$	(0.34	)	$	1.17		$	0.12		$	(0.36	)
Shares used in computing net income (loss) per share of Class A common stock:
Basic	301,240,681			161,465,849			290,385,855			161,205,066			302,046,241			274,098,480
Diluted	313,881,826			162,882,396			290,385,855			162,617,782			303,876,967			274,098,480

⁽¹⁾See the Revenue Recognition section within Footnote 1 - Basis of Presentation and Summary of Significant Accounting Policies to the Notes to Unaudited Consolidated Financial Statements which addresses the change in presentation.

See Notes to Unaudited Consolidated Financial Statements.

Table of Contents

Worldpay, Inc.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

Unaudited

(In millions)

Three Months Ended September 30, Nine Months Ended September 30,
2018 2017 2018 2017
Net income (loss) $ 3.6
$ 106.9
$ (96.2 ) $ 229.1
Other comprehensive (loss) income, net of tax:

(Loss) gain on hedging activities and foreign currency translation (103.9 ) 0.8
(152.1 ) 5.7
Comprehensive (loss) income (100.3 ) 107.7
(248.3 ) 234.8
Less: Comprehensive loss (income) attributable to non-controlling interests 2.6
(14.7 ) 3.6
(40.5 )
Comprehensive (loss) income attributable to Worldpay, Inc. $ (97.7 ) $ 93.0
$ (244.7 ) $ 194.3



	Three Months Ended March 31,
	2019			2018
Net income (loss)	$	38.1		$	(98.3	)
Other comprehensive income (loss), net of tax:
Gain on hedging activities and foreign currency translation	170.3			22.0
Comprehensive income (loss)	208.4			(76.3		)
Less: Comprehensive (income) attributable to non-controlling interests	(9.7		)	(0.4		)
Comprehensive income (loss) attributable to Worldpay, Inc.	$	198.7		$	(76.7	)

See Notes to Unaudited Consolidated Financial Statements.

Table of Contents

Worldpay, Inc.

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

Unaudited

(In millions, except share data)


	September 30, 2018			December 31, 2017			March 31, 2019			December 31, 2018
Assets
Current assets:
Cash and cash equivalents	$	373.7		$	126.5		$	107.9		$	196.5
Accounts receivable—net	1,599.8			986.6			1,710.2			1,694.8
Merchant float	1,427.9			—
Settlement assets	3,306.8			142.0
Settlement assets and merchant float							4,964.0			3,132.3
Prepaid expenses	87.3			33.5			83.1			80.0
Other	549.3			84.0			538.9			526.1
Total current assets	7,344.8			1,372.6			7,404.1			5,629.7
Customer incentives	66.3			68.4
Property, equipment and software—net	1,053.8			473.7			1,093.3			1,074.1
Intangible assets—net	3,364.8			678.5			2,983.5			3,127.8
Goodwill	14,674.8			4,173.0			14,302.0			14,137.9
Deferred taxes	789.8			739.5			1,283.7			789.9
Proceeds from senior unsecured notes	—			1,135.2
Other assets	67.2			26.1			220.6			129.1
Total assets	$	27,361.5		$	8,667.0		$	27,287.2		$	24,888.5
Liabilities and equity
Current liabilities:
Accounts payable and accrued expenses	$	1,169.2		$	631.9		$	1,147.1		$	1,188.7
Settlement obligations	5,396.3			816.2			5,680.2			3,723.6
Current portion of notes payable	226.5			107.9			219.3			225.7
Current portion of tax receivable agreement obligations	109.1			245.5			71.4			73.1
Deferred income	23.1			18.9			29.5			25.1
Current maturities of capital lease obligations	25.2			8.0
Current maturities of finance lease obligations							23.2			22.7
Other	609.9			6.0			647.4			630.3
Total current liabilities	7,559.3			1,834.4			7,818.1			5,889.2
Long-term liabilities:
Notes payable	7,723.7			5,586.4			7,269.3			7,622.1
Tax receivable agreement obligations	589.7			535.0			890.2			590.8
Capital lease obligations	22.4			4.5
Finance lease obligations							28.4			34.3
Deferred taxes	540.3			65.6			469.9			473.7
Other	104.6			40.5			199.4			74.4
Total long-term liabilities	8,980.7			6,232.0			8,857.2			8,795.3
Total liabilities	16,540.0			8,066.4			16,675.3			14,684.5
Commitments and contingencies (See Note 7 - Commitments, Contingencies and Guarantees)
Commitments and contingencies (See Note 9 - Commitments, Contingencies and Guarantees)
Equity:
Class A common stock, $0.00001 par value; 890,000,000 shares authorized; 301,855,256 shares outstanding at September 30, 2018; 162,595,981 shares outstanding at December 31, 2017	—			—
Class B common stock, no par value; 100,000,000 shares authorized; 10,252,826 shares issued and outstanding at September 30, 2018 and 15,252,826 shares issued and outstanding at December 31, 2017	—			—
Class A common stock, $0.00001 par value; 890,000,000 shares authorized; 311,218,093 shares outstanding at March 31, 2019 and 300,454,590 shares outstanding at December 31, 2018							—			—
Class B common stock, no par value; 100,000,000 shares authorized; no shares issued and outstanding at March 31, 2019 and 10,252,826 shares issued and outstanding at December 31, 2018							—			—
Preferred stock, $0.00001 par value; 10,000,000 shares authorized; no shares issued and outstanding	—			—			—			—
Paid-in capital	10,275.0			55.4			10,679.6			10,135.3
Retained earnings	482.6			558.0			629.5			593.1
Accumulated other comprehensive (loss) income	(144.1		)	2.9			(568.9		)	(731.2		)
Treasury stock, at cost; 3,859,659 shares at September 30, 2018 and 2,861,671 shares at December 31, 2017	(162.1		)	(83.8		)
Treasury stock, at cost; 3,573,308 shares at March 31, 2019 and 3,574,553 shares at December 31, 2018							(138.7		)	(142.8		)
Total Worldpay, Inc. equity	10,451.4			532.5			10,601.5			9,854.4
Non-controlling interests	370.1			68.1			10.4			349.6
Total equity	10,821.5			600.6			10,611.9			10,204.0
Total liabilities and equity	$	27,361.5		$	8,667.0		$	27,287.2		$	24,888.5

See Notes to Unaudited Consolidated Financial Statements.

Table of Contents

Worldpay, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited

(In millions)


	Nine Months Ended September 30,						Three Months Ended March 31,
	2018			2017			2019			2018
Operating Activities:
Net (loss) income	$	(96.2	)	$	229.1
Net income (loss)							$	38.1		$	(98.3	)
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense	824.0			237.0			264.4			207.2
Amortization of customer incentives	19.9			18.7			7.9			6.2
Amortization and write-off of debt issuance costs	73.2			3.9			2.1			59.9
Gain on foreign currency forward	(35.9		)	(24.4		)	—			(35.9		)
Share-based compensation expense	99.0			35.1			33.0			17.2
Deferred tax expense	(26.2		)	60.0
Deferred tax benefit							(2.5		)	(25.3		)
Tax receivable agreements non-cash items	(4.7		)	(6.1		)	(2.0		)	(3.6		)
Other	(6.5		)	2.3			23.8			30.4
Change in operating assets and liabilities:
Accounts receivable	(67.0		)	46.7			(7.4		)	14.0
Net settlement assets and obligations	(366.5		)	4.3			(136.6		)	(12.2		)
Customer incentives	(19.4		)	(17.7		)
Prepaid and other assets	(22.4		)	(82.9		)	4.9			(30.2		)
Accounts payable and accrued expenses	(140.8		)	22.3			(42.0		)	(17.1		)
Other liabilities	(10.9		)	(17.4		)	(17.5		)	(28.2		)
Net cash provided by operating activities	219.6			510.9			166.2			84.1
Investing Activities:
Purchases of property and equipment	(191.9		)	(81.9		)	(83.2		)	(34.1		)
Acquisition of customer portfolios and related assets and other	(56.0		)	(38.2		)	(4.8		)	(37.1		)
Purchase of interest rate caps	(8.1		)	—
Proceeds from foreign currency forward	71.5			—			—			71.5
Cash acquired (used) in acquisitions, net of cash used	1,396.3			(531.5		)
Net cash provided by (used in) investing activities	1,211.8			(651.6		)
Cash acquired in acquisitions, net of cash used							—			1,405.8
Net cash (used in) provided by investing activities							(88.0		)	1,406.1
Financing Activities:
Proceeds from issuance of long-term debt	2,951.8			1,270.0			—			2,140.0
Borrowings on revolving credit facility	3,308.0			5,405.0			2,127.0			1,476.0
Repayment of revolving credit facility	(3,533.0		)	(5,046.0		)	(1,931.0		)	(1,701.0		)
Repayment of debt and capital lease obligations	(2,732.6		)	(108.0		)
Repayment of debt and finance lease obligations							(582.3		)	(1,662.2		)
Payment of debt issuance costs	(91.1		)	(24.0		)	—			(86.8		)
Purchase and cancellation of Class A common stock	—			(1,268.1		)
Proceeds from issuance of Class A common stock under employee stock plans							7.0			7.6
Repurchase of Class A common stock (to satisfy tax withholding obligations)	(16.2		)	(9.2		)	(12.8		)	(11.2		)
Proceeds from issuance of Class A common stock under employee stock plans	18.2			10.8
Settlement of certain tax receivable agreements	(112.5		)	(77.3		)
Payments under tax receivable agreements	(55.3		)	(46.5		)
Settlement and payments under certain tax receivable agreements							(28.2		)	(80.9		)
Distributions to non-controlling interests	(7.7		)	(12.5		)	(2.3		)	(5.6		)
Net cash (used in) provided by financing activities	(270.4		)	94.2			(422.6		)	75.9
Net increase (decrease) in cash and cash equivalents	1,161.0			(46.5		)
Net (decrease) increase in cash and cash equivalents							(344.4		)	1,566.1
Cash and cash equivalents—Beginning of period	1,272.2			139.1			2,581.3			1,272.2
Effect of exchange rate changes on cash	(143.5		)	—			10.1			31.1
Cash and cash equivalents—End of period	$	2,289.7		$	92.6		$	2,247.0		$	2,869.4
Cash Payments:
Interest	$	205.1		$	94.3		$	59.3		$	58.2
Income taxes	16.7			31.6			13.6			0.6
Non-cash Items:
Issuance of tax receivable agreements							$	327.9		$	—

See Notes to Unaudited Consolidated Financial Statements.

Table of Contents

Worldpay, Inc.

CONSOLIDATED STATEMENT OF EQUITY

Unaudited

(In millions)

Accumulated
Common Stock Other Non-
Total Class A Class B Treasury Stock Paid-in Retained Comprehensive Controlling
Equity Shares Amount Shares Amount Shares Amount Capital Earnings Income (Loss) Interests
Beginning Balance, January 1, 2018 $ 600.6
162.6
—
15.3
$ —
2.9
$ (83.8 ) $ 55.4
$ 558.0
$ 2.9
$ 68.1
Cumulative effect of accounting change 22.3
—
—
—
—
—
—
—
22.3
—
—
Net loss (96.2 ) —
—
—
—
—
—
—
(97.7 ) —
1.5
Issuance of Class A common stock for acquisition 10,364.8
133.6
—
—
—
0.8
(64.6 ) 10,429.4
—
—
—
Issuance of Class A common stock under employee stock plans, net of forfeitures 18.2
0.9
—
—
—
—
—
18.2
—
—
—
Issuance of Class A common stock under employee benefit trust —
—
—
—
—
—
2.5
(2.5 ) —
—
—
Repurchase of Class A common stock (to satisfy tax withheld obligation) (16.2 ) (0.2 ) —
—
—
0.2
(16.2 ) —
—
—
—
Issuance of Class A common stock and cancellation of Class B common stock in connection with Fifth Third Stock Sale —
5.0
—
(5.0 ) —
—
—
—
—
—
—
Settlement of certain tax receivable agreements 22.7
—
—
—
—
—
—
22.7
—
—
—
Issuance of tax receivable agreements (33.9 ) —
—
—
—
—
—
(33.9 ) —
—
—
Unrealized loss on hedging activities and foreign currency translation, net of tax (152.1 ) —
—
—
—
—
—
—
—
(147.0 ) (5.1 )
Distribution to non-controlling interests (7.7 ) —
—
—
—
—
—
—
—
—
(7.7 )
Share-based compensation 99.0
—
—
—
—
—
—
94.8
—
—
4.2
Reallocation of non-controlling interests of Worldpay Holding due to change in ownership —
—
—
—
—
—
—
(309.1 ) —
—
309.1
Ending Balance, September 30, 2018 $ 10,821.5
301.9
$ —
10.3
$ —
3.9
$ (162.1 ) $ 10,275.0
$ 482.6
$ (144.1 ) $ 370.1



																						Accumulated
				Common Stock																		Other			Non-
	Total			Class A				Class B				Treasury Stock					Paid-in			Retained		Comprehensive			Controlling
	Equity			Shares		Amount		Shares		Amount		Shares		Amount			Capital			Earnings		Income (Loss)			Interests
Beginning Balance, January 1, 2019	$	10,204.0		300.5		$	—	10.3		$	—	3.6		$	(142.8	)	$	10,135.3		$	593.1	$	(731.2	)	$	349.6
Net income	38.1			—		—		—		—		—		—			—			36.4		—			1.7
Issuance of Class A common stock under employee benefit trust and employee benefit plans, net of forfeitures	7.0			0.6		—		—		—		(0.2	)	16.9			(9.9		)	—		—			—
Repurchase of Class A common stock (including to satisfy tax withheld obligation)	(12.8		)	(0.2	)	—		—		—		0.2		(12.8		)	—			—		—			—
Issuance of Class A common stock and cancellation of Class B common stock in connection with Fifth Third Stock sale	—			10.3		—		(10.3	)	—		—		—			—			—		—			—
Issuance of tax receivable agreements	174.9			—		—		—		—		—		—			174.9			—		—			—
Unrealized gain on hedging activities and foreign currency translation, net of tax	170.3			—		—		—		—		—		—			—			—		162.3			8.0
Distribution to non-controlling interests	(2.3		)	—		—		—		—		—		—			—			—		—			(2.3		)
Share-based compensation	32.7			—		—		—		—		—		—			31.9			—		—			0.8
Reallocation of non-controlling interests of Worldpay Holding due to change in ownership	—			—		—		—		—		—		—			347.4			—		—			(347.4		)
Ending Balance, March 31, 2019	$	10,611.9		311.2		$	—	—		$	—	3.6		$	(138.7	)	$	10,679.6		$	629.5	$	(568.9	)	$	10.4

See Notes to Unaudited Consolidated Financial Statements.

Table of Contents

Worldpay, Inc.

CONSOLIDATED STATEMENT OF EQUITY

Unaudited

(In millions)

Accumulated
Common Stock Other Non-
Total Class A Class B Treasury Stock Paid-in Retained Comprehensive Controlling
Equity Shares Amount Shares Amount Shares Amount Capital Earnings Income (Loss) Interests
Beginning Balance, January 1, 2017 $ 1,607.3
161.1
$ —
35.0
$ —
2.7
$ (73.7 ) $ 706.1
$ 689.5
$ (6.2 ) $ 291.6
Cumulative effect of accounting change 0.5
—
—
—
—
—
—
1.3
(0.8 ) —
—
Net income 229.1
—
—
—
—
—
—
—
189.8
—
39.3
Issuance of Class A common stock under employee stock plans, net of forfeitures 10.8
1.5
—
—
—
—
—
10.8
—
—
—
Repurchase of Class A common stock (to satisfy tax withholding obligation) (9.2 ) (0.1 ) —
—
—
0.1
(9.2 ) —
—
—
—
Purchase and cancellation of Class A common stock (1,270.6 ) —
—
(19.7 ) —
—
—
(1,009.8 ) (260.8 ) —
—
Settlement of certain tax receivable agreements 45.4
—
—
—
—
—
—
45.4
—
—
—
Issuance of tax receivable agreements (24.4 ) —
—
—
—
—
—
(24.4 ) —
—
—
Unrealized gain on hedging activities, net of tax 5.7
—
—
—
—
—
—
—
—
4.5
1.2
Distribution to non-controlling interests (12.5 ) —
—
—
—
—
—
—
—
—
(12.5 )
Share-based compensation 35.1
—
—
—
—
—
—
29.6
—
—
5.5
Reallocation of non-controlling interests of Worldpay Holding due to change in ownership —
—
—
—
—
—
—
266.0
—
—
(266.0 )
Ending Balance, September 30, 2017 $ 617.2
162.5
$ —
15.3
$ —
2.8
$ (82.9 ) $ 25.0
$ 617.7
$ (1.7 ) $ 59.1



																					Accumulated
				Common Stock																	Other		Non-
	Total			Class A				Class B			Treasury Stock				Paid-in			Retained			Comprehensive		Controlling
	Equity			Shares		Amount		Shares	Amount		Shares	Amount			Capital			Earnings			Income (Loss)		Interests
Beginning Balance, January 1, 2018	$	600.6		162.6		$	—	15.3	$	—	2.9	$	(83.8	)	$	55.4		$	558.0		$	2.9	$	68.1
Cumulative effect of accounting change	22.3			—		—		—	—		—	—			—			22.3			—		—
Net loss	(98.3		)	—		—		—	—		—	—			—			(97.6		)	—		(0.7		)
Issuance of Class A common stock for acquisition	10,429.4			134.4		—		—	—		—	—			10,429.4			—			—		—
Issuance of Class A common stock under employee stock plans, net of forfeitures	7.6			0.5		—		—	—		—	—			7.6			—			—		—
Repurchase of Class A common stock including (including to satisfy tax withholding obligation)	(11.2		)	(0.1	)	—		—	—		0.1	(11.2		)	—			—			—		—
Settlement of certain tax receivable agreements	8.2			—		—		—	—		—	—			8.2			—			—		—
Unrealized gain on hedging activities, and foreign currency translation, net of tax	22.0			—		—		—	—		—	—			—			—			20.9		1.1
Distribution to non-controlling interests	(5.6		)	—		—		—	—		—	—			—			—			—		(5.6		)
Share-based compensation	17.2			—		—		—	—		—	—			16.3			—			—		0.9
Reallocation of non-controlling interests of Worldpay Holding due to change in ownership	—			—		—		—	—		—	—			(486.1		)	—			—		486.1
Ending Balance, March 31, 2018	$	10,992.2		297.4		$	—	15.3	$	—	3.0	$	(95.0	)	$	10,030.8		$	482.7		$	23.8	$	549.9

See Notes to Unaudited Consolidated Financial Statements.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of Business

Worldpay, ~~Inc., formerly Vantiv,~~ Inc., a Delaware corporation, is a holding company that conducts its operations through its majority-owned subsidiary, Worldpay Holding, LLC (“Worldpay Holding”)~~, formerly Vantiv Holding, LLC.~~. Worldpay, Inc. and Worldpay Holding are referred to collectively as the “Company,” “Worldpay,” “we,” “us” or “our,” unless the context requires otherwise.

On January 16, 2018, ~~Worldpay~~the Company completed the ~~previously announced~~ acquisition of all of the outstanding shares of Worldpay Group Limited, formerly Worldpay Group plc, a public limited company (“Legacy Worldpay”). Following the acquisition, the Vantiv, Inc. (“Legacy Vantiv”) name was changed to Worldpay, Inc. by amending ~~its~~our Second Amended and Restated Certificate of Incorporation. The effective date of the name change was January 16, 2018.

On January 16, 2018, the Company’s Class A common stock began trading on the New York Stock Exchange under the new symbol “WP” and on the London Stock Exchange via a secondary standard listing under the symbol “WPY.” Legacy Worldpay shares were delisted from the London Stock Exchange on the same day.

Worldpay is a leader in global payments providing a broad range of technology-led solutions to its clients to allow them to accept payments of almost any type, across multiple payment channels nearly anywhere in the world. The Company serves a diverse set of merchants including mobile, online and in-store, offering over 300 payment methods in 126 transaction currencies across 146 countries, while supporting various clients including large enterprises, corporates, small and medium sized businesses and eCommerce businesses. The Company operates in three reportable segments: Technology Solutions, Merchant Solutions and Issuer Solutions. For more information about the Company’s segments, refer to Note 1113 - Segment Information. The Company markets its services through diverse distribution channels, including multiple referral ~~relationships~~partners.

Merger with Fidelity National Information Services (“FIS”)

On March 18, 2019, Worldpay and Fidelity National Information Services, Inc. (“FIS”) issued a ~~broad range~~joint press release announcing that Worldpay, FIS and Wrangler Merger Sub, Inc., a wholly-owned subsidiary of ~~partners that include merchant banks, independent software vendors~~FIS (“~~ISVs”~~Merger Sub”), ~~value-added resellers (“VARs”~~entered into an agreement and plan of merger, dated March 17, 2019 (the “Merger Agreement”), ~~payment facilitators, independent sales organizations (“ISOs”~~pursuant to which, on the terms and subject to the conditions set forth therein, Merger Sub will merge with and into Worldpay (the “Merger”), ~~trade associations,~~with Worldpay being the surviving corporation in the Merger and ~~arrangements~~continuing as a wholly-owned subsidiary of FIS.

At the effective time of the Merger (“Effective Time”), which is expected to occur in the third quarter of 2019, each share of the Class A common stock of Worldpay, par value $0.00001 per share (“Worldpay Class A Common Stock”), issued and outstanding immediately prior to the Effective Time, except for certain shares of Worldpay Class A Common Stock identified in the Merger Agreement, will be converted into the right to receive 0.9287 shares (the “Exchange Ratio”) of common stock, par value $0.01 per share, of FIS (“FIS Common Stock” and, such shares, the “Share Consideration”) and $11.00 in cash (the “Cash Consideration” and, together with ~~core processors.~~the Share Consideration, the “Merger Consideration”). The shares of FIS Common Stock to be issued in the Merger will be listed on The New York Stock Exchange (“NYSE”). Following the consummation of the Merger, FIS shareholders will own approximately 53 percent and Worldpay shareholders will own approximately 47 percent of the combined company. The Merger Consideration (as of the date the Merger Agreement was executed) valued Worldpay at an enterprise value of approximately $43 billion, including the assumption of Worldpay debt, which FIS expects to refinance.

Completion of the Merger is subject to the satisfaction or waiver of customary closing conditions for both parties, including receipt of required regulatory and shareholder approvals and other customary closing conditions.

In connection with the proposed Merger, on April 12, 2019, FIS filed a preliminary registration statement on Form S-4 with the SEC that became available on the SEC’s Edgar system on April 15, 2019.

Basis of Presentation and Consolidation

The accompanying consolidated financial statements include those of Worldpay, Inc. and all subsidiaries thereof, including its majority-owned subsidiary, Worldpay Holding, LLC. The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). All intercompany balances and transactions have been eliminated.

As of September 30, 2018, Worldpay, Inc. and Fifth Third Bank (“Fifth Third”) owned interests in Worldpay Holding of 96.71% and 3.29%, respectively (see Note 6 - Controlling and Non-Controlling Interests for changes in non-controlling interests).

~~The Company accounts for non-controlling interests in accordance with Accounting Standards Codification (“ASC”) 810,~~ ~~Consolidation~~. Non-controlling interests primarily represent Fifth Third’s minority share of net income or loss of equity in Worldpay Holding. Net income attributable to non-controlling interests does not include expenses incurred directly by Worldpay, Inc., including income tax expense attributable to Worldpay, Inc. Non-controlling interests are presented as a component of equity in the accompanying Consolidated Statements of Financial Position.

~~Fifth Third Stock Sale~~

In June 2018, Fifth Third exchanged 5 million Class B units in Worldpay Holding for 5 million shares of the Company’s Class A common stock and subsequently sold those 5 million shares of Worldpay, Inc. Class A common stock pursuant to Rule 144 promulgated under the Securities Act of 1933 as amended. The Company did not receive any proceeds from the sale.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

As of March 31, 2019, Worldpay, Inc. owned 100% interest in Worldpay Holding (see Note 8 - Controlling and Non-Controlling Interests for changes in non-controlling interests) as a result of Fifth Third Bank’s (“Fifth Third”) sale of its remaining interest in Worldpay Holding discussed below.

Fifth Third Stock Sale

In March 2019, Fifth Third exchanged its remaining 10.3 million Class B units in Worldpay Holding for 10.3 million shares of the Company’s Class A common stock and subsequently sold those 10.3 million shares of Worldpay, Inc. Class A common stock pursuant to Rule 144 promulgated under the Securities Act of 1933 as amended (“Fifth Third Stock Sale”). The Company did not receive any proceeds from the sale.

As a result of the ~~June 2018~~March 2019 Fifth Third exchange of units of Worldpay Holding, the Company recorded an estimated additional liability under the Fifth Third Tax Receivable Agreement (“TRA”) of ~~$120.9~~$327.9 million and an estimated additional deferred tax asset of ~~$87.0~~$502.8 million associated with the increase in the tax basis. The Company recorded aan estimated corresponding ~~reduction~~increase to paid-in-capital of ~~$33.9~~$174.9 million for the difference in the TRA liability and the related deferred tax asset.

~~Share Repurchase Program~~

In October 2016, our board of directors authorized a program to repurchase up to $250 million of our Class A common stock. The Company has approximately $243 million of share repurchase authority remaining as of September 30, 2018 under this authorization.

Purchases under the programs may be made from time to time in the open market, in privately negotiated transactions, or otherwise. The manner, timing and amount of any purchases will be determined by management based on an evaluation of market conditions, stock price and other factors. The Company’s share repurchase program does not obligate it to acquire any specific number or amount of shares, there is no guarantee as to the exact number or amount of shares that may be repurchased, if any, and the Company may discontinue purchases at any time that it determines additional purchases are not warranted.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

~~Revenue Recognition~~Expenses

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, Revenue From Contracts With Customers (Topic 606) (“ASC 606”). This ASU supersedes the revenue recognition requirements in Accounting Standard Codification (“ASC”) 605, Revenue Recognition (“ASC 605”). The new standard provides a five-step analysis of transactions to determine when and how revenue is recognized, based upon the core principle that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The new standard also requires additional disclosures regarding the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The new standard, as amended, is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. The amendment allows companies to use either a full retrospective or a modified retrospective approach to adopt this ASC.

The Company adopted ASC 606 on January 1, 2018, using the modified retrospective method. The new standard requires the Company to disclose the accounting policies in effect prior to January 1, 2018, as well as the policies it has applied starting January 1, 2018. Revenue is measured based on consideration specified in a contract with a customer. The Company recognizes revenue when it satisfies a performance obligation by transferring control over a service or goods to a customer.

~~Periods prior to January 1, 2018~~

The Company has contractual agreements with its customers that set forth the general terms and conditions of the relationship including line item pricing, payment terms and contract duration. Revenues are recognized as earned (i.e., for transaction based fees, when the underlying transaction is processed) in conjunction with ASC 605. ASC 605 establishes guidance as to when revenue is realized or realizable and earned by using the following criteria: (1) persuasive evidence of an arrangement exists; (2) delivery has occurred or services have been rendered; (3) the seller’s price is fixed or determinable; and (4) collectibility is reasonably assured.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~The Company followed the guidance provided in ASC 605-45,~~ ~~Principal Agent Considerations~~, which states that the determination of whether a company should recognize revenue based on the gross amount billed to a customer or the net amount retained is a matter of judgment that depends on the facts and circumstances of the arrangement and that certain factors should be considered in the evaluation. The Company recognized processing revenues net of interchange fees, which are assessed to its merchant customers on all processed transactions. Interchange rates are not controlled by the Company, which effectively acts as a clearing house collecting and remitting interchange fee settlement on behalf of issuing banks, debit networks, credit card associations and its processing customers. All other revenue was reported on a gross basis, as the Company contracts directly with the end customer, assumes the risk of loss and has pricing flexibility.

~~Periods commencing January 1, 2018~~

Revenue is recognized when a customer obtains control of promised services or goods. The amount of revenue recognized reflects the consideration the Company expects to be entitled to receive in exchange for these services.

The Company has contractual agreements with its customers that set forth the general terms and conditions of the relationship including line item pricing, payment terms and contract duration. Revenue is recognized when the performance obligation under the terms of the Company’s contract with its customer is satisfied. Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods or providing services. The Company generates revenue primarily by processing electronic payment transactions. Set forth below is a description of the Company’s revenue by segment.

~~Technology Solutions~~

~~Technology Solutions provides merchant acquiring and payment processing services to a diverse set of merchants that primarily accept payments through eCommerce and integrated payment solutions.~~

~~Merchant Solutions~~

~~Merchant Solutions provides merchant acquiring and payment processing services to a diverse set of merchants that primarily accept payments through an omni-channel solution including terminal based.~~

~~Issuer Solutions~~

Issuer Solutions provides card issuer processing, payment network processing, fraud protection and card production to a diverse set of financial institutions, including regional banks, community banks, credit unions and regional personal identification number (“PIN”) networks.

~~Performance Obligations~~

Since the majority of the Company’s revenue relates to payment processing services for its customers, the Company’s core performance obligation is to provide continuous access to the Company’s system to process as much as its customers require. The Company’s payment processing services consist of variable consideration under a stand-ready series of distinct days of service that are substantially the same with the same pattern of transfer to the customer.

~~The Company’s revenue from products and services is recognized at a point in time or over time depending on the products or services, with the majority of the revenue recognized at a point in time.~~

Beginning in 2018, the Company records certain fees paid to third parties, including network fees and other costs, as a reduction of revenue. These fees were previously recorded on a gross basis. This change in presentation has no impact to income from operations. Under ASC 606, revenue of $1,017.9 million and $2,875.4 million was reported for the three and nine months ended September 30, 2018. Excluding the impact of the adoption of ASC 606, amounts recorded under ASC 605 would include $1,715.7 million and $697.8 million of revenue and network fees and other costs for the three months ended September 30, 2018, respectively, and $4,877.5 million and $2,002.1 million of revenue and network fees and other costs for the nine months ended September 30, 2018, respectively. The adoption of ASC 606 did not have a material impact on any other line items of the Company’s Consolidated Statements of Income, Statements of Comprehensive Income, Statements of Financial Position, Statements of Equity and Statements of Cash Flows.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~Disaggregation of Revenue~~

~~In the following table, revenue is disaggregated by source of revenue (in millions):~~

Three Months Ended September 30, 2018
Technology Solutions Merchant Solutions Issuer Solutions Total
Major Products and Services
Processing services $ 286.8
$ 397.4
$ 49.7
$ 733.9
Products and services 132.9
110.1
41.0
284.0
Total $ 419.7
$ 507.5
$ 90.7
$ 1,017.9

Three Months Ended September 30, 2017
Technology Solutions Merchant Solutions Issuer Solutions Total
Major Products and Services ⁽¹⁾

Processing services $ 275.3
$ 517.3
$ 70.1
$ 862.7
Products and services 64.6
59.4
47.0
171.0
Total $ 339.9
$ 576.7
$ 117.1
$ 1,033.7


⁽¹⁾	Revenue for the three months ended September 30, 2017 presented in the table above is prior to the Company’s adoption of ASC 606 and therefore network fees and other costs are presented separately and not netted within revenue.

Nine Months Ended September 30, 2018
Technology Solutions Merchant Solutions Issuer Solutions Total
Major Products and Services
Processing services $ 787.8
$ 1,151.2
$ 145.2
$ 2,084.2
Products and services 369.9
308.9
112.4
791.2
Total $ 1,157.7
$ 1,460.1
$ 257.6
$ 2,875.4

Nine Months Ended September 30, 2017
Technology Solutions Merchant Solutions Issuer Solutions Total
Major Products and Services ⁽¹⁾

Processing services $ 783.0
$ 1,529.7
$ 210.5
$ 2,523.2
Products and services 136.4
166.2
134.8
437.4
Total $ 919.4
$ 1,695.9
$ 345.3
$ 2,960.6


⁽¹⁾	Revenue for the nine months ended September 30, 2017 presented in the table above is prior to the Company’s adoption of ASC 606 and therefore network fees and other costs are presented separately and not netted within revenue.

~~Processing Services~~

Processing services revenue is primarily derived from processing credit and debit card transactions comprised of fees charged to businesses for payment processing services. The fees charged consist of either a percentage of the dollar volume of the transaction or a fixed fee, or both.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~Products and Services~~

~~Products and services revenue is primarily derived from ancillary services such as treasury management and foreign exchange, regulatory compliance, chargebacks and fraud services.~~

~~Costs to Obtain and Fulfill a Contract~~

ASC 606 requires capitalizing costs of obtaining a contract when those costs are incremental and expected to be recovered. Since incremental commission fees paid to sales teams as a result of obtaining contracts are recoverable, the Company recorded a $28.8 million ($22.3 million net of deferred taxes) cumulative catch-up capitalized asset on January 1, 2018. As of September 30, 2018, the amount capitalized as contract costs is $36.9 million, which is included in other non-current assets.

In order to determine the amortization period for sales commission contract costs, the Company applied the portfolio approach for “like-kind contracts” to which sales compensation earnings can be applied and allocated incentive payments to each portfolio accordingly. The Company evaluated each individual portfolio to determine the proper length of time over which the capitalized incentive should be amortized by analyzing customer attrition rates using historical data and other metrics.

The Company determined that straight-line amortization would best correspond to the transfer of services to customers since services are transferred equally over time and have limited predictable volatility. The amortization periods range from 3 to 10 years and are based on the expected life of a customer. In 2018, the amount of amortization was $2.6 million and $7.7 million for the three and nine months ended September 30, 2018, respectively, which is included in sales and marketing expense. There was no impairment loss in relation to the costs capitalized.

The Company recognizes incremental sales commission costs of obtaining a contract as expense when the amortization period for those assets is one year or less per the practical expedient in ASC 606. These costs are included in sales and marketing expense.

The Company capitalizes conversion costs associated with enabling customers to receive its processing services. As of September 30, 2018 and December 31, 2017, the Company had $39.9 million and $21.1 million, respectively, of capitalized conversion costs included in Intangible assets - net in the Company’s Consolidated Statement of Financial Position. Amortization expense related to these costs for the three months ended September 30, 2018 and 2017 was $2.1 million and $0.6 million, respectively, and for the nine months ended September 30, 2018 and 2017 was $4.5 million and $1.7 million, respectively. Amortization of these costs is recorded in depreciation and amortization expense in the Company’s Consolidated Statements of Income. These costs are amortized over the average life of the customer.

~~Contract Balances~~

~~Accounts Receivable-net~~

Accounts receivable primarily represent processing revenues earned but not collected. For a majority of its customers, the Company has the authority to debit the client’s bank accounts; as such, collectibility is reasonably assured. Aside from debiting a client’s bank account, the Company collects a majority of its revenue via net settlement with the remaining portion collected via billing the customer. The Company records a reserve for doubtful accounts when it is probable that the accounts receivable will not be collected. The Company reviews historical loss experience and the financial position of its customers when estimating the allowance. As of September 30, 2018 and December 31, 2017, the allowance for doubtful accounts was not material to the Company’s statements of financial position.

As of September 30, 2018 and December 31, 2017, accounts receivable, net of allowance for doubtful accounts on the Company’s Consolidated Statement of Financial Position was $1.6 billion and $1.0 billion, respectively.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~Contract Liabilities~~

Contract liabilities, which relate to advance consideration received from customers (deferred revenue) before transfer of control occurs and therefore revenue is recognized, is not material to the Company’s consolidated financial statements.

~~Remaining Performance Obligations~~

ASC 606 requires disclosure of the aggregate amount of the transaction price allocated to unsatisfied performance obligations; however, as permitted by ASC 606, the Company has elected to exclude from this disclosure any contracts with an original duration of one year or less and any variable consideration that meets specified criteria. As discussed above, the Company’s core performance obligation consists of variable consideration under a stand-ready series of distinct days of service. The aggregate fixed consideration portion of customer contracts with an initial contract duration greater than one year is not material.

~~Changes in Accounting Policies~~

As noted above, the Company adopted ASC 606, effective January 1, 2018, using the modified retrospective method, applying the standard to contracts that are not complete as of the date of initial application. Therefore, the comparative information has not been adjusted and continues to be reported under ASC 605. The details of the significant changes are set out below.

Under ASC 606, the Company capitalizes commission fees as costs of obtaining a contract when they are incremental and expected to be recovered. The Company amortizes these capitalized costs consistently with the pattern of transfer of the good or service to which the asset relates. If the expected amortization period is one year or less, the commission fee is expensed when incurred. The Company previously recognized sales commission fees related to contracts as sales and marketing expenses when incurred. Except for the change in revenue recognition, the Company has consistently applied the accounting policies to all periods presented in these consolidated financial statements.

~~Expenses~~

Set forth below is a brief description of the components of the Company’s expenses:

•

~~Network fees and other costs~~ primarily consist of pass through expenses incurred by the Company in connection with providing processing services to the Company’s clients, including Visa and Mastercard network association fees and payment network fees and only relates to the three and nine months ended September 30, 2017. Following the Company’s adoption of ASC 606 on January 1, 2018, network fees and other costs are presented net within revenue.


•	Sales and marketing expense primarily consists of ~~salaries~~compensation, commissions and benefits paid to sales personnel, sales management and other sales and marketing personnel, amortization of capitalized commission fees, ~~residual~~ payments made to multiple referral partners, and advertising and promotional costs.


•	Other operating costs primarily consist of ~~salaries~~compensation and benefits paid to operational and IT personnel, costs associated with operating the Company’s technology platform and data centers, information technology costs for processing transactions, product development costs, software fees, maintenance costs, occupancy costs and ~~maintenance~~consulting costs.

•

General and administrative expenses primarily consist of ~~salaries~~compensation and benefits paid to executive management and administrative employees, including finance, human resources, product, legal and risk management, share-based compensation costs, office equipment, ~~and~~ occupancy costs and consulting costs. The nine months ended September 30, 2018 includes a significant amount of transition, acquisition and integration costs related to the Legacy Worldpay acquisition. The nine months ended September 30, 2017 includes a charge related to a settlement agreement stemming from legacy litigation of an acquired company.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

•

Non-operating ~~expenses~~income (expense) ~~during the nine months ended September 30, 2018~~ primarily ~~consist~~consists of ~~expenses relating to the Company’s financing arrangements entered into in connection with the Legacy Worldpay acquisition, repricing~~other income and expense items outside of the Company’s debt in June 2018 and the change in fair value of the Mercury TRA (see Note 8 - Fair Value Measurements), partially offset by a gain on the settlement of a deal contingent forward entered into in connection with the Company’s acquisition of Legacy Worldpay. Non-operating income for the nine months ended September 30, 2017 primarily consists of an unrealized gain relating to the change in fair value of a deal contingent forward entered into in connection with the Legacy Worldpay acquisition, which was also partially offset by the change in fair value of the Mercury TRA. (see Note 8 - Fair Value Measurements).operating activities.

Share-Based Compensation

The Company expenses employee share-based payments under ASC 718, Compensation—Stock Compensation, which requires compensation cost for the grant-date fair value of share-based payments to be recognized over the requisite service period. The Company estimates the grant date fair value of the share-based awards issued in the form of options using the Black-Scholes option pricing model. The fair value of shares issued as restricted stock, performance awards and under the Employee Stock Purchase Plan (“ESPP”) is measured based on the market price of the Company’s stock on the grant date.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

For the ~~nine~~three months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~ total share-based compensation expense was ~~$99.0~~$33.0 million and ~~$35.1~~$17.2 million, respectively.

Earnings per Share

Basic earnings per share is computed by dividing net income attributable to Worldpay, Inc. by the weighted average shares outstanding during the period. Diluted earnings per share is computed by dividing net income attributable to Worldpay, Inc., adjusted as necessary for the impact of potentially dilutive securities, by the weighted-average shares outstanding during the period and the impact of securities that would have a dilutive effect on earnings per share. See Note 911 - Net Income Per Share for further discussion.

Dividend Restrictions

The Company does not intend to pay cash dividends on its Class A common stock in the foreseeable future. Worldpay, Inc. is a holding company that does not conduct any business operations of its own. As a result, Worldpay, Inc.’s ability to pay cash dividends on its common stock, if any, is dependent upon cash dividends and distributions and other transfers from Worldpay Holding. The amounts available to Worldpay, Inc. to pay cash dividends are subject to the covenants and distribution restrictions in its subsidiaries’ loan agreements. As a result of the restrictions on distributions from Worldpay Holding and its subsidiaries, essentially all of the Company’s consolidated net assets are held at the subsidiary level and are restricted as of ~~September 30, 2018.~~March 31, 2019.

Income Taxes

Income taxes are computed in accordance with ASC 740, Income Taxes, and reflect the net tax effects of temporary differences between the financial reporting carrying amounts of assets and liabilities and the corresponding income tax amounts. The Company has deferred tax assets and liabilities and maintains valuation allowances where it is more likely than not that all or a portion of deferred tax assets will not be realized. To the extent the Company determines that it will not realize the benefit of some or all of its deferred tax assets, such deferred tax assets will be adjusted through the Company’s provision for income taxes in the period in which this determination is made. As of ~~September 30,~~March 31, 2019 and December 31, 2018, the Company ~~has~~ recorded valuation allowances against deferred tax assets of ~~$12.9~~$12.6 million related to ~~foreign subsidiaries. As of December 31, 2017, the Company recorded no valuation allowances against deferred tax assets.~~net operating losses.

The Company’s consolidated interim effective tax rate is based upon expected annual income ~~from operations,~~before applicable taxes, statutory tax rates and tax laws in the various jurisdictions in which the Company operates. Significant or unusual items, including adjustments to accruals for tax uncertainties, are recognized in the quarter in which the related event occurs.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

The Company’s global effective tax rates were ~~4.9%~~(1.1)% and ~~26.7%~~11.8% respectively, for the ~~nine~~three months ended ~~September 30,~~March 31, 2019 and 2018 and ~~2017. The 2018 effective~~include the impact of the excess tax ~~rate reflects a $6.9 million charge to deferred taxes~~benefit relating to ~~changes~~share-based compensation being recorded in ~~state~~income tax ~~laws.~~expense. The global effective tax rate for each period reflects the impact of the Company’s non-controlling interests not being taxed at the statutory U.S. corporate tax rates. The 2018 effective tax rate also reflects the impact of the Tax Cuts and Jobs Act (“Tax Reform”) and the impact related to the addition of international taxing jurisdictions as a result of the Legacy Worldpay acquisition.

On December 22, 2017, the President of the United States signed into law Tax Reform. Tax Reform amended the Internal Revenue Code to reduce tax rates and modify policies, credits and deductions as well as reduce the corporate federal tax rate from a maximum of 35% to a flat 21% rate with an effective date of January 1, 2018. As of December 31, 2017, the Company preliminarily revalued its net deferred tax asset based on Tax Reform. As of September 30, 2018, the Company has not adjusted this provisional amount and is continuing to gather additional information to complete its accounting for this item and expects to complete the accounting within the prescribed measurement period.

Cash and Cash Equivalents

Cash on hand and investments with original maturities of three months or less (that are readily convertible to cash) are considered to be cash equivalents. The Company has restricted cash held in money market accounts, which approximate fair value and are a level 1 input in the fair value hierarchy.

~~Following the adoption~~Table of ~~ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, the~~Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

The Company includes restricted cash in the cash and cash equivalents balance reported in the Consolidated Statements of ~~the consolidated statements of cash flows.~~Cash Flows. The reconciliation between cash and cash equivalents in the ~~consolidated statement~~Consolidated Statements of ~~financial position~~Financial Position and the ~~consolidated statement~~Consolidated Statements of ~~cash flows~~Cash Flows is as follows (in millions):

September 30,
2018 December 31,
2017
Cash and cash equivalents on consolidated statement of financial position
$ 373.7
$ 126.5
Proceeds from senior unsecured notes - restricted for closing of Worldpay acquisition —
1,135.2
Other restricted cash (other current assets)
488.1
10.5
Merchant float
1,427.9
—
Total cash and cash equivalents on consolidated statement of cash flows
$ 2,289.7
$ 1,272.2



	March 31, 2019		March 31, 2018
Cash and cash equivalents on Consolidated Statements of Financial Position	$	107.9	$	459.4
Other restricted cash (other current assets)	474.9		515.7
Merchant float (in settlement assets and merchant float)	1,664.2		1,894.3
Total cash and cash equivalents per the Consolidated Statements of Cash Flows	$	2,247.0	$	2,869.4

Property, Equipment and Software—net

Property, equipment and software consists of the Company’s facilities, furniture and equipment, software, land and leasehold improvements. Facilities, furniture and equipment and software are depreciated on a straight-line basis over their respective useful lives, which are 15 to 40 years for the Company’s facilities and related improvements, 2 to 10 years for furniture and equipment and 3 to 8 years for software. Leasehold improvements are depreciated on a straight-line basis over the lesser of the estimated useful life of the improvement which is 3 to 10 years or the term of the lease. Also included in property, equipment and software is work in progress consisting of costs associated with software developed for internal use which has not yet been placed in service. Accumulated depreciation as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018 was ~~$503.6~~$585.7 million and ~~$372.1~~$540.9 million, respectively.

The Company capitalizes certain costs related to computer software developed for internal use and amortizes such costs on a straight-line basis over an estimated useful life of 5 to 8 years. Research and development costs incurred prior to establishing technological feasibility are charged to operations as such costs are incurred. Once technological feasibility has been established, costs are capitalized until the software is placed in service.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

Goodwill and Intangible Assets

In accordance with ASC 350, Intangibles—Goodwill and Other, the Company tests goodwill for impairment for each reporting unit on an annual basis, or when events occur or circumstances indicate the fair value of a reporting unit is below its carrying value. If the fair value of a reporting unit is less than its carrying value, an impairment loss is recorded to the extent that implied fair value of the goodwill within the reporting unit is less than its carrying value. The Company performed its most recent annual goodwill impairment test for all reporting units as of July 31, 2018 using market data and discounted cash flow analyses. Based on this analysis, it was determined that the fair value of all reporting units was substantially in excess of the carrying value. There have been no other events or changes in circumstances subsequent to the testing date that would indicate impairment of these reporting units as of ~~September 30, 2018.~~March 31, 2019.

Intangible assets consist of acquired customer relationships, trade names, customer portfolios and related assets that are amortized over their estimated useful lives. The Company reviews finite lived intangible assets for possible impairment whenever events or changes in circumstances indicate that carrying amounts may not be recoverable. As of ~~September 30, 2018,~~March 31, 2019, there have been no such events or circumstances that would indicate potential impairment of finite lived intangible assets.

~~Merchant Float and~~ Settlement Processing Assets and Obligations and Merchant Float

Settlement assets and obligations and merchant float represent intermediary balances arising from the settlement process which involves the transferring of funds between card issuers, merchants and Sponsoring Members. Funds are processed under two models, a sponsorship model and a direct member model. In the United States, the Company operates under the sponsorship model and outside the United States the Company operates under the direct membership model.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

Under the sponsorship model, in order for the Company to provide electronic payment processing services, Visa, MasterCard and other payment networks require sponsorship by a member clearing bank. The Company has an agreement with various banks and financial institutions, (the “Sponsoring Member”) to provide sponsorship services to the Company. Under the sponsorship agreements, the Company is registered as a Visa Third-Party Agent and a MasterCard Service Provider. The sponsorship services allow us to route transactions under the Sponsoring Members' membership to clear card transactions through MasterCard, Visa and other networks. Under this model, the standards of the payment networks restrict us from performing funds settlement and as such require that these funds be in the possession of the Sponsoring Member until the merchant is funded. Accordingly, settlement assets and obligations resulting from the submission of settlement files to the network or cash received from the network in advance of funding the network are the responsibility of the Sponsoring Member and are not recorded on the Company’s Consolidated Statements of Financial Position.

In the United States, settlement assets and obligations are recorded by the Company related to the Issuer Solutions business when funds are transferred from the Company to the Sponsoring Member for settlement prior to receiving funds from the financial institution customer or funds are received from the financial institution customer prior to transferring funds to the Sponsoring Member for settlement. These timing differences result in a settlement asset or obligation. The amounts are generally collected or paid the following business day.

Settlement assets and obligations are also recorded in the United States as result of intermediary balances due to/from the Sponsoring Member. The Company receives funds from certain networks which are owed to the Sponsoring Member for settlement. In other cases the Company transfers funds to the Sponsoring Member for settlement in advance of receiving funds from the network. These timing differences result in a settlement asset or obligation. The amounts are generally collected or paid the following business day. Additionally, U.S. settlement assets and obligations arise related to interchange expenses, merchant reserves and exception items.

Under the direct membership model, the Company is a direct member in Visa, MasterCard and other various payment networks as third party sponsorship to the networks is not required. This results in the Company performing settlement between the networks and the merchant and requiring adherence to the standards of the payment networks in which the Company is a direct member. Settlement assets and obligations result when the Company submits the merchant file to the network or when funds are received by the Company in advance of paying the funds to a different entity or merchant. The amounts are generally collected or paid the following business day.

Merchant float represents surplus cash balances the Company holds on behalf of its merchant customers when the incoming amount from the card networks precedes when the funding to customers falls due. Such funds are held in a fiduciary capacity, and are not available for the Company to use to fund its cash requirements.

Settlement assets and obligations result when funds are transferred from or received by the Company prior to receiving or paying funds to a different entity. This timing difference results in a settlement asset or obligation. The amounts are generally collected or paid the following business day.

Derivatives

The Company accounts for derivatives in accordance with ASC 815, Derivatives and Hedging. This guidance establishes accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. All derivatives, whether designated in hedging relationships or not, are required to be recorded on the ~~statement~~Consolidated Statements of ~~financial position~~Financial Position at fair value. If the derivative is designated as a fair value hedge, the changes in the fair value of the derivative and the hedged item will be recognized in earnings. If the derivative is designated as a cash flow hedge, the ~~effective portion of the~~ change in the fair value of the derivative will be recorded in accumulated other comprehensive income (loss) (“AOCI”) and will be recognized in the statement of income when the hedged item affects earnings. Additionally, ~~the effective portions of~~ the Company’s net investment hedges, which act as economic hedges of the Company’s net investments in its foreign subsidiaries, are recorded in AOCI. The Company does not enter into derivative financial instruments for speculative purposes. See Note 57 - Derivatives and Hedging Activities for further discussion.

~~Foreign Currencies~~Visa Europe and Contingent Value Rights

~~The U.S. dollar is~~During June 2016, Legacy Worldpay disposed of its ownership interest in Visa Europe to Visa, Inc. In connection with the ~~Company’s reporting currency and functional currency~~disposal, the Company agreed to pay the Legacy Worldpay owners 90% of the ~~Company’s U.S.-based businesses.~~net-of-tax proceeds from the disposal, pending the resolution of certain historical claims and the finalization of the proceeds from disposal. The ~~Company has operations with a local currency as their functional currency,~~proceeds from the ~~most significant being~~disposal (primarily restricted cash) and the ~~British Pound. Foreign currency-denominated~~related liability to former owners are recorded in other current assets and other current liabilities, are translated into U.S. dollars based on exchange rates prevailing at the end of the period, and revenues and expenses are translated at average exchange rates during each monthly period. The effects of foreign currency translation of assets and liabilities of those entities where the functional currency is not the U.S. dollar are included as a component of Other Comprehensive Income (Loss). Transaction gains and losses related to operating assets and liabilities denominated in a currency other than an entities functional currency are included in various line itemsrespectively, in the Company’s Consolidated Statements of Income and were immaterial for the three and nine months ended September 30, 2018. Non-operating transaction gains and losses derived from non-operating assets and liabilities denominated in a currency other than an entities functional currency are included in non-operating expense in the Company’s Consolidated Statements of Income.Financial Position.

1814

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

~~Related Party Presentation~~Foreign Currencies

~~As a result~~For operations outside the United States that prepare financial statements in currencies other than the U.S. dollar, results of operations and cash flows are translated at average exchange rates during the period and assets and liabilities are translated at spot exchange rates at the end of the ~~Company closing~~period. Foreign currency translation adjustments are included as a separate component of accumulated other comprehensive income (loss) in total equity. The effects of changes in exchange rates between the ~~Legacy Worldpay acquisition on January 16, 2018, Fifth Third’s ownership percentage~~designated functional currency and the currency in ~~Worldpay Holding decreased below 5% and Fifth Third no longer has board representation, therefore the Company no longer considers Fifth Third~~which a ~~related party. Related party revenue for the period of January 1, 2018 through January 15, 2018 was not material.~~

~~The Fifth Third related party activity within~~transaction is denominated are recorded as foreign currency transaction gains (losses) in the Consolidated Statements of Income and Comprehensive Income and were immaterial for the three ~~and nine~~ months ended ~~September 30, 2017 is as follows (in millions):~~

Consolidated Statements of Income Location Three Months Ended September 30, 2017 Nine Months Ended September 30, 2017
Revenue $ 16.7
$ 50.1
March 31, 2019 and 2018.

~~The Fifth Third related party positions within the Consolidated Statements of Financial Position for the period ending December 31, 2017 are as follows (in millions):~~

Consolidated Statement of Financial Position Location December 31,
2017
Assets:
Accounts receivable—net $ 0.7
Liabilities:
Accounts payable and accrued expenses $ 9.0
Current portion of notes payable 5.4
Current portion of tax receivable agreement obligations 190.2
Notes payable 158.4
Tax receivable agreement obligations 489.8

~~New~~Recent Accounting Pronouncements

In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-02, Leases (Topic 842). This ASU amends the existing guidance by requiring the recognition of all leases, including operating leases, on the balance sheet as right of use asset and lease liability and disclosing key information about the lease arrangements. The Company adopted this ASU on January 1, 2019 using the modified retrospective approach with no cumulative effect on retained earnings. See Note 3 - Leases for more information.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, which amends and simplifies existing guidance to better align an entity’s risk management activities and financial reporting for hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships and the presentation of hedge results. The Company adopted this ASU as of January 1, 2019 with an immaterial impact on the Company’s Consolidated Financial Statements. See Note 7 - Derivatives and Hedging Activities for more information.

In August 2018, the SEC issued a final rule amending certain of its disclosure requirements. This rule eliminates or simplifies redundant or outdated disclosure requirements. The rule also requires companies to present changes in shareholders’ equity on a quarterly basis for both current and prior year periods.

In August 2018, the FASB issued Accounting Standards Update (“ASU”) 2018-15, Intangibles-Goodwill and Other-Internal-Use Software (Subtopic 350-40), Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract. This ASU aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). This ASU is effective for the ~~Company in the first quarter of fiscal~~annual periods beginning after December 15, 2019 and interim periods within those annual periods, with early adoption permitted. The Company is currently evaluating the impact of ~~the adoption of~~ this ~~principle~~ASU on ~~the Company’s consolidated financial statements.~~its Consolidated Financial Statements.

In ~~February~~June 2016, the FASB issued ASU ~~2016-02, Leases~~2016-13, Financial Instruments – Credit Losses (Topic ~~842)~~326): Measurement of Credit Losses on Financial Instruments. This ASU ~~amends~~presents new methodology for calculating credit losses on financial instruments (e.g. trade receivables) based on expected credit losses and expands the ~~existing guidance by recognizing all leases, including operating leases, with a term longer than 12 months on the balance sheet as right~~types of information companies must use ~~assets and liabilities and disclosing key information about the lease arrangements. The~~when calculating expected losses. This ASU is effective ~~date of this update is~~ for ~~fiscal years,~~annual periods beginning after December 15, 2019 and interim periods within those ~~fiscal years, beginning after December 15, 2018,~~annual periods, with early adoption permitted. The Company ~~plans~~is currently evaluating the impact of this ASU on its Consolidated Financial Statements.

2. REVENUE RECOGNITION

In May 2014, the FASB issued ASU 2014-09, Revenue From Contracts With Customers (Topic 606) (“ASC 606”). ASC 606 supersedes the revenue recognition requirements in Accounting Standard Codification (“ASC”) 605, Revenue Recognition (“ASC 605”). The new standard provides a five-step analysis of transactions to ~~elect~~determine when and how revenue is recognized, based upon the ~~optional~~core principle that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The new standard also requires additional disclosures regarding the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

The Company adopted ASC 606 on January 1, 2018, using the modified retrospective ~~transition approach~~method. The new standard requires the Company to ~~apply~~disclose the ~~provisions of~~accounting policies in effect prior to January 1, 2018, as well as the ~~new standard. This approach results~~policies it has applied starting January 1, 2018. Revenue is measured based on consideration specified in ~~the recognition of lease assets and liabilities in the period of adoption without requiring the restatement of the prior period financials presented.~~a contract with a customer. The Company recognizes revenue when it satisfies a performance obligation by transferring control over a service or goods to a customer.

Periods commencing January 1, 2018

The Company has ~~formed~~contractual agreements with its customers that set forth the general terms and conditions of the relationship including line item pricing, payment terms and contract duration. Revenue is recognized when the performance obligation under the terms of the Company’s contract with its customer is satisfied. Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods or providing services. The Company generates revenue primarily by processing electronic payment transactions. Set forth below is a ~~project team~~description of the Company’s revenue by segment.

Technology Solutions

Technology Solutions provides merchant acquiring, payment processing and related services to ~~evaluate~~a diverse set of merchants that primarily accept payments through eCommerce and integrated payment solutions.

Merchant Solutions

Merchant Solutions provides merchant acquiring, payment processing and related services to a diverse set of merchants that primarily accept payments through an omni-channel solution including terminal based.

Issuer Solutions

Performance Obligations

At contract inception, the ~~potential financial~~Company assesses the goods and services promised in its contracts with customers and identifies performance obligations for each promise to transfer to the customer a good or service that is distinct. The Company’s performance obligation relating to its payment processing services revenue is to provide continuous access to the Company’s system to process as much as its customers require. Since the number or volume of transactions to be processed is not determinable at contract inception, the Company’s payment processing services consist of variable consideration under a stand ready service of distinct days of service that are substantially the same with the same pattern of transfer to the customer. As such, the stand-ready obligation is accounted for as a single-series performance obligation whereby the variability of the transaction value is satisfied daily as the performance obligation is performed.

The Company’s payment processing services include all aspects of payment processing, including authorization and settlement, customer service, chargeback and retrieval processing, reporting for electronic payment transactions and network fee and interchange management.

The Company’s products and services consists of, but are not limited to, foreign currency management, payment card industry regulatory compliance services, payment security (e.g. tokenization, encryption and fraud services), chargeback resolution, billing statement ~~impact~~production (e.g. reporting and analytics), card production, and card-processing equipment sales. An evaluation is performed to determine whether or not these are separate performance obligations from payment processing. Once the performance obligations are identified, the total estimated transaction value is allocated based on a stand-alone selling price. Revenue from products and services is recognized at a point in time or over time depending on the products or services. Chargeback resolution services, card production and equipment sales are generally recognized at a point in time while most other performance obligations are billed and recognized over the contract period as the services are performed.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

As a result of adopting ~~this standard~~ASC 606, the Company records certain fees paid to third parties, including network fees and other costs, as a reduction of revenue. The adoption of ASC 606 did not have a material impact on any other line items of the Company’s Consolidated Statements of Income, Statements of Comprehensive (Loss) Income, Statements of Financial Position, Statements of Equity and Statements of Cash Flows.

Disaggregation of Revenue

In the following table, revenue is disaggregated by ~~analyzing existing leases, which~~source of revenue (in millions):



	Three Months Ended March 31, 2019
	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Major Products and Services ⁽¹⁾
Processing services	$	284.0	$	361.3	$	46.2	$	691.5
Products and services	143.3		98.1		37.1		278.5
Total	$	427.3	$	459.4	$	83.3	$	970.0



	Three Months Ended March 31, 2018
	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Major Products and Services ⁽¹⁾
Processing services	$	230.1	$	340.0	$	46.8	$	616.9
Products and services	106.3		92.2		35.3		233.8
Total	$	336.4	$	432.2	$	82.1	$	850.7


⁽¹⁾	Revenue breakdown is based on management’s view and certain products and services revenue may be based on the number or volume of transactions.

Processing Services

Processing services revenue is primarily derived from processing credit and debit card transactions comprised of fees charged to businesses for payment processing services. The fees charged consist of ~~real-estate leases~~a percentage of the transaction value, a specified fee per transaction, a fixed fee, or a combination.

Products and Services

Products and services revenue is primarily derived from ancillary services such as treasury management and foreign exchange, regulatory compliance, chargebacks and fraud services for ~~office space~~which the fees charged may or may not be related to the volume or number of transactions.

Costs to Obtain and ~~reviewing other contracts~~Fulfill a Contract

ASC 606 requires capitalizing costs of obtaining a contract when those costs are incremental and expected to ~~determine which may qualify~~be recovered. Since incremental commission fees paid to sales teams as a ~~lease under~~result of obtaining contracts are recoverable, the new standard. This team is evaluating, designing and implementing new processes and internal controls to meet the requirements to report and disclose financial information regarding the Company’s leases. In addition, the team is designingCompany recorded a ~~process to perform the necessary calculations to derive the right~~$28.8 million ($22.3 million net of ~~use~~deferred taxes) cumulative catch-up capitalized asset and liabilities associated with each lease to support the requirements of the new standard. Further, the team continues to evaluate the practical expedients and accounting policy elections under the new standard as well as lease accounting systems. The Company expects these activities to continue throughout the remainder of the 2018 and anticipates adopting this ASU on January 1, ~~2019.~~2018. As of March 31, 2019 and December 31, 2018, the amount capitalized as contract costs is $42.4 million and $39.3 million, respectively, which is included in other non-current assets.

1917

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

The Company determined that straight-line amortization would best correspond to the transfer of services to customers since services are transferred equally over time and have limited predictable volatility. The amortization periods range from 3 to 10 years and are based on the expected life of a customer. During the three months ended March 31, 2019 and 2018, the amount of amortization was $2.6 million and $2.5 million, respectively, which is recorded in sales and marketing expense. There was no impairment loss in relation to the costs capitalized.

Customer incentives represent signing bonuses paid to customers. Customer incentives are paid in connection with the acquisition or renewal of customer contracts, and are therefore deferred and amortized using the straight-line method based on the expected life of the customer. As of March 31, 2019 and December 31, 2018, the Company had $75.8 million and $71.5 million, respectively, of customer incentives included in other assets in the Company’s Consolidated Statements of Financial Position. For the three months ended March 31, 2019, and 2018, the Company had $7.9 million and $6.2 million, respectively, of amortization expense related to these costs recorded as contra-revenue in the Company’s Consolidated Statements of Income.

The Company capitalizes conversion costs associated with enabling customers to receive its processing services. As of March 31, 2019 and December 31, 2018, the Company had $56.5 million and $51.7 million, respectively, of capitalized conversion costs included in Intangible assets - net in the Company’s Consolidated Statements of Financial Position. For the three months ended March 31, 2019, and 2018, the Company had, $3.2 million and $0.9 million, respectively, of amortization expense related to these costs, which is recorded in depreciation and amortization expense in the Company’s Consolidated Statements of Income. These costs are amortized over the average life of the customer.

Contract Balances

Accounts Receivable-net

Accounts receivable primarily represent processing revenues earned but not collected. For a majority of its customers, the Company has the authority to debit the client’s bank accounts; as such, collectibility is reasonably assured. Aside from debiting a client’s bank account, the Company collects a majority of its revenue via net settlement with the remaining portion collected via billing the customer. The Company records a reserve for doubtful accounts when it is probable that the accounts receivable will not be collected. The Company reviews historical loss experience and the financial position of its customers when estimating the allowance. As of March 31, 2019 and December 31, 2018, the allowance for doubtful accounts was not material to the Company’s Consolidated Statements of Financial Position.

Contract Liabilities

Contract liabilities, which relate to advance consideration received from customers (deferred income) before transfer of control occurs and therefore revenue is recognized, is not material to the Company’s Consolidated Financial Statements.

Remaining Performance Obligations

ASC 606 requires disclosure of the aggregate amount of the transaction price allocated to unsatisfied performance obligations; however, as permitted by ASC 606, the Company has elected to exclude from this disclosure any contracts with an original duration of one year or less and any variable consideration that meets specified criteria. As discussed above, the Company’s core performance obligation consists of variable consideration under a stand-ready series of distinct days of service and revenue from the Company’s products and service arrangements are generally billed and recognized as the services are performed. The aggregate fixed consideration portion of customer contracts with an initial contract duration greater than one year is not material.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

3. LEASES

The Company adopted ASU 2016-02, Leases, on January 1, 2019. Accounting Standards Codification Topic 842, Leases (“ASC 842”) amends previous lease guidance under ASC 840 by requiring the recognition of all leases, including operating leases, on the balance sheet as right of use asset (“ROU”) and the present value (“PV”) lease liability, as well as disclosing key information about the lease arrangements. The Company elected to adopt ASC 842 using the modified retrospective transition approach using the effective date method, which results in the recognition of lease assets and liabilities as of the beginning of the period of adoption without requiring restatement of the prior period financials presented, so comparable periods presented in the Consolidated Financial Statements prior to January 1, 2019 continue to be presented under ASC 840.

At adoption, the Company elected the package of practical expedients in the guidance which consists of not reassessing whether any expired or existing contracts contain leases, not reassessing the lease classification for any expired or existing leases and not reassessing initial direct costs for any existing leases. The Company, however, did not elect the separate hindsight practical expedient.

Since most of the Company’s operating lease contracts do not provide an implicit rate, the Company made a policy election to use an incremental borrowing rate applicable to the geographic location of the leased asset and based on the remaining lease term in determining the present value of future minimum lease payments for purposes of recognizing a lease liability and corresponding ROU asset. Additionally, the Company made an accounting policy election to not recognize an ROU asset and lease liability for short-term leases with an initial term of 12 months or less.

The Company has various lease agreements for office space and land which are classified as operating leases and for equipment which is classified as finance leases. The operating lease agreements typically contain lease and non-lease components, which are accounted for separately since the Company is able to easily identify the applicable lease components. Lease terms may include options to extend or terminate the lease, which are factored into the recognition of ROU assets and lease liabilities when it is reasonably certain that the Company will exercise that option. The Company does not have any lease agreements whose payments are variable in nature (i.e. leases based on an index). Lease costs for operating leases, including short-term leases, are recognized over the lease term on a straight-line basis.

On January 1, 2019, the Company recorded both operating lease ROU assets of $93.2 million and lease liabilities of $139.2 million. The difference between the asset and liability primarily relates to previously recorded deferred rent, unfavorable acquired lease obligations and lease exit costs. The adoption of ASC 842 had an immaterial impact on the Company’s Consolidated Statements of Income (Loss) and Consolidated Statements of Cash Flows for the three months ended March 31, 2019.

The table below presents the Company’s leased assets and related lease liabilities (in millions):



Leases	Classification	March 31, 2019
Assets
Operating lease assets	Other long-term assets	$	92.1
Finance lease assets	Property, equipment and software-net	32.9
Finance lease assets	Intangible assets	9.8

Liabilities
Current:
Operating	Other current liabilities	$	19.9
Finance	Current maturities of finance lease obligations	23.2
Non-current:
Operating	Other non-current liabilities	117.0
Finance	Finance lease obligations	28.4

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

2.The table below presents the costs associated with the leased assets (in millions):



Leases	Classification	Three Months Ended March 31, 2019
Operating lease cost:	General and administrative and Other operating costs
Short-term		$	0.8
Long-term		9.3
Finance lease cost:
Amortization of leased assets	Depreciation and amortization	3.6
Interest on lease liabilities	Interest expense-net	0.6
Total lease cost		$	14.3

The future minimum lease payments required under all leases and the present value of net minimum lease payments as of March 31, 2019 are as follows (in millions):



Maturity of Lease Liabilities	Operating		Finance
Nine months ended December 31, 2019	$	18.3	$	20.0
2020	23.2		17.3
2021	19.7		12.7
2022	17.4		5.3
2023	15.0		—
Thereafter	69.8		—
Total	$	163.4	$	55.3
Less: Interest	26.5		3.7
Present value of lease liabilities	$	136.9	$	51.6

The future minimum lease payments required under operating leases as of December 31, 2018 are as follows (in millions):



Year Ended December 31,
2019	$	27.8
2020	23.2
2021	21.7
2022	19.0
2023	15.6
Thereafter	71.2
Total	$	178.5

The table below summarizes the weighted average remaining lease term and weighted average discount rate used by lease type:



Lease Term and Discount Rate	March 31, 2019
Weighted-average remaining lease term (years):
Operating leases	9.0
Finance leases	2.6
Weighted-average discount rate:
Operating leases	3.9	%
Finance leases	4.9	%

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

The table below summarizes the impact to cash flows related to leases (in millions):



	Three Months Ended March 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows used for operating leases	$	6.0
Operating cash flows used for finance leases	0.5
Financing cash flows used for finance leases	6.5
Leased assets obtained in exchange for new finance lease liabilities	—
Leased assets obtained in exchange for new operating lease liabilities	0.7

4. BUSINESS COMBINATIONS

Acquisition of Legacy Worldpay

On January 16, 2018, the Company completed the acquisition of Legacy Worldpay by acquiring 100% of the issued and outstanding shares (the “acquisition”). The approximately $11.9 billion purchase price consisted of Legacy Worldpay shareholders receiving a $1.5 billion cash payment and 133.6 million shares of the Company’s Class A common stock. The acquisition-date fair value of the ~~133.6 million~~ shares of the Company’s Class A common stock issued was $10.4 billion and was determined based on the share price of $77.60 per share, the opening price of the Company’s Class A common stock on the New York Stock Exchange on January 16, 2018 since the acquisition closed before the market opened on January 16, 2018.

The acquisition creates a leading global payments technology company that is uniquely positioned to address clients’ needs with innovative and strategic capabilities.

The acquisition was accounted for as a business combination under ASC 805, Business Combinations (“(“ASC 805”). The purchase price was allocated to the assets acquired and the liabilities assumed based on the estimated fair value at the date of acquisition. The excess of the purchase price over the fair value of the net assets acquired was allocated to goodwill, none of which is deductible for tax purposes. Goodwill, assigned to Technology Solutions, Merchant and Issuer Solutions, consists primarily of the acquired workforce and growth opportunities, none of which qualify as an intangible asset.

The ~~preliminary~~final purchase price allocation is as follows (in millions):


Cash acquired	$	576.3		$	569.9
Current assets ⁽¹⁾	4,139.3			4,113.8
Property, equipment and software	561.1			561.1
Intangible assets	3,380.1			3,380.1
Goodwill	10,572.8			10,571.9
Other non-current assets	75.6			109.3
Current liabilities ⁽²⁾	(4,532.1		)	(4,524.8		)
Long-term debt ⁽³⁾	(2,304.7		)	(2,304.7		)
Deferred tax liability	(549.8		)	(532.8		)
Non-current liabilities	(43.1		)	(68.3		)
Total purchase price	$	11,875.5		$	11,875.5


⁽¹⁾	Includes ~~$1,947.6~~$1,944.9 million of merchant float and $511.1 million of other restricted cash.


⁽²⁾	Includes $118.6 million of dividend payable to reflect the special dividend granted to the shareholders of Legacy Worldpay.


⁽³⁾	Includes ~~$1,649.9~~$1,631.0 million of debt which was paid off subsequent to the completion of acquisition.

The above estimated fair values of assets acquired and liabilities assumed are preliminary and are based on the information that was available as of the reporting date to estimate the fair value of assets acquired and liabilities assumed. The Company believes that the information provides a reasonable basis for estimating the fair values of the acquired assets and assumed liabilities, but the potential for measurement period adjustments exists based on the Company’s continuing review of matters related to the acquisition. The Company expects to complete the purchase price allocation as soon as practicable, but no later than one year from the acquisition date.

Intangible assets primarily consist of customer relationship assets, internal-use software and a trade name with weighted average estimated useful lives of 6.7 years, 6.5 years and 10 years, respectively.

For the nine months ended September 30, 2018, the Company incurred transaction expenses of approximately $120.7 million in conjunction with the acquisition of Legacy Worldpay. All transaction costs incurred for the nine months ended September 30, 2018 are included in general and administrative expenses on the accompanying consolidated statement of income.

2021

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

For the three months ended March 31, 2018, the Company incurred transaction expenses of approximately $120.8 million in conjunction with the acquisition of Legacy Worldpay. All transaction costs incurred for the three months ended March 31, 2018 are included in general and administrative expenses on the accompanying Consolidated Statements of Income.

Under the terms of the Legacy Worldpay transaction agreement, the Company replaced equity awards held by certain employees of Legacy Worldpay. The fair value of the replacement awards was approximately $82.4 million. The portion of the fair value of the replacement awards related to the services provided prior to the acquisition of approximately $44.2 million was part of the consideration transferred to acquire Legacy Worldpay. The remaining portion of the fair value is associated with future service and will be recognized as expense over the future service period.

Pro Forma Results Giving Effect to the Legacy Worldpay Acquisition

The following pro forma combined financial information presents the Company’s results of operations for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2018, ~~and 2017,~~ as if the acquisition had occurred on January 1, 2017 (in millions, except share amounts).


	Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31, 2018
	2018		2017		2018		2017			(Pro forma)
	(Actual)		(Pro forma)		(Pro forma)		(Pro forma)
Total revenue⁽¹⁾	$	1,017.9	$	1,574.2	$	2,939.2	$	4,524.3
Net income (loss) attributable to Worldpay, Inc.	2.8		17.7		91.8		(150.2		)
Net income (loss) per share attributable to Worldpay, Inc. Class A common stock:
Total revenue										$	914.5
Net income attributable to Worldpay, Inc.										33.6
Net income per share attributable to Worldpay, Inc. Class A common stock:
Basic	$	0.01	$	0.06	$	0.32	$	(0.51	)	$	0.11
Diluted	$	0.01	$	0.06	$	0.31	$	(0.51	)	$	0.11
Shares used in computing net income (loss) per share of Class A common stock:
Shares used in computing net income per share of Class A common stock:
Basic	301,240,681		295,032,995		290,385,855		294,772,212			296,498,480
Diluted	313,881,826		296,449,542		292,594,557		294,772,212			298,027,972


⁽¹⁾	~~Revenue for the three and nine months endedSeptember 30, 2017 presented in the table above is prior to the Company’s adoption of ASC 606 and therefore network fees and other costs are presented separately and not netted within revenue.~~

The pro forma results include certain pro forma adjustments that were directly attributable to the acquisition as follows:

•additional amortization expense that would have been recognized relating to the acquired intangible assets; and

adjustment to interest expense to reflect the additional borrowings of the Company in conjunction with the acquisition and removal of Legacy Worldpay debt.

a reduction in expenses for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2018 ~~and a corresponding increase in the three and nine months ended September 30, 2017 for~~relating to acquisition-related transaction costs and debt refinancing costs incurred by the ~~Company.~~

~~Acquisition of Paymetric Holdings, Inc.~~

~~On May 25, 2017, the~~ Company, completed the acquisition of Paymetric Holdings, Inc. (“Paymetric”) by acquiring 100% of the issued and outstanding shares. Paymetric automates business-to-business payment workflows within enterprise systems and tokenizes payments data within these systems in order to enable secure storage of customer information and history. This acquisition helps to further accelerate the Company’s growth.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~The acquisition was accounted for as a business combination under ASC 805, Business Combinations (“ASC 805”). The purchase price was allocated~~which were applied to the assets acquired and the liabilities assumed based on the estimated fair value at the date of acquisition. The excess of the purchase price over the fair value of the net assets acquired was allocated to goodwill, of which approximately $7.8 million is deductible for tax purposes. Goodwill, assigned to Merchant Solutions, consists primarily of the acquired workforce and growth opportunities, none of which qualify as an intangible asset. The final purchase price allocation is as follows (in millions):

Cash acquired $ 11.9
Current assets 6.5
Property, equipment and software 92.1
Intangible assets 47.8
Goodwill 433.8
Other assets 0.1
Current liabilities (18.3 )
Deferred tax liability (22.0 )
Non-current liabilities (8.5 )
Total purchase price $ 543.4

Under the terms of the Paymetric transaction agreement, the Company replaced employee stock options held by certain employees of Paymetric. The number of replacement awards was based on options outstanding at the acquisition date. The fair value of the replacement awards was $8.0 million and was calculated on the acquisition date using the Black-Scholes option pricing model. The portion of the fair value of the replacement awards related to the services provided prior to the acquisition of $5.9 million was part of the consideration transferred to acquire Paymetric. The remaining portion of the fair value is associated with future service and will be recognized as expense over the future service period.

~~The pro forma results of the Company reflecting the acquisition of Paymetric were not material to the Company’s financial results and therefore have not been presented.~~three months ended March 31, 2017.

3.5. GOODWILL AND INTANGIBLE ASSETS

Changes in the carrying amount of goodwill for the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 are as follows (in millions):

Consolidated Total
Balance as of December 31, 2017 $ 4,173.0
Goodwill attributable to acquisition of Paymetric ⁽¹⁾
(0.2 )
Goodwill attributable to acquisition of Legacy Worldpay ⁽²⁾
10,486.4
Other acquisitions 15.6
Balance as of September 30, 2018 $ 14,674.8



	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Balance as of December 31, 2018	$	9,608.4	$	3,934.3	$	595.2	$	14,137.9
Effect of foreign currency translation	127.3		36.8		—		164.1
Balance as of March 31, 2019	$	9,735.7	$	3,971.1	$	595.2	$	14,302.0


⁽¹⁾	~~Amount represents adjustments to goodwill associated with the acquisition of Paymetric as of the finalization of purchase accounting.~~


⁽²⁾	Amount of goodwill attributable to the acquisition, including its allocation to reportable segments, is preliminary and subject to change. Includes $86.4 million of foreign currency translation movement since the acquisition date.

~~As discussed~~Intangible assets consist of acquired customer relationships, trade name and customer portfolios and related assets. The useful lives of customer relationships are determined based on forecasted cash flows, which include estimates for customer attrition associated with the underlying portfolio of customers acquired. The customer relationships acquired in ~~Note 11 - Segment Information, during~~conjunction with acquisitions are amortized based on the ~~first quarter~~pattern of ~~2018,~~cash flows expected to be realized taking into consideration expected revenues and customer attrition, which are based on historical data and the ~~Company reorganized its reportable segments. In connection with this change, the Company is~~Company's estimates of future performance. These estimates result in ~~the process of finalizing its reallocation of goodwill to the new reporting units using a relative fair value approach.~~accelerated amortization on certain acquired intangible assets.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

As of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, the Company’s finite lived intangible assets consisted of the following (in millions):


	September 30, 2018		December 31, 2017		March 31, 2019		December 31, 2018
Customer relationship intangible assets	$	4,600.3	$	1,712.7	$	4,592.1	$	4,540.9
Trade name	356.9		—		355.9		348.8
Customer portfolios and related assets	309.9		249.8		328.0		323.8
Patents	1.9		1.6		2.4		2.3
	5,269.0		1,964.1		5,278.4		5,215.8
Less accumulated amortization on:
Customer relationship intangible assets	1,705.3		1,156.4		2,048.2		1,865.5
Trade name					45.4		35.5
Customer portfolios and related assets	171.9		129.2		201.3		187.0
Trade name	27.0		—
	1,904.2		1,285.6		2,294.9		2,088.0
Intangible assets, net	$	3,364.8	$	678.5	$	2,983.5	$	3,127.8

Customer portfolios and related assets acquired during the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 have weighted-average amortization periods of ~~4.6~~3.0 years. Amortization expense on intangible assets for the three months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~ was ~~$260.5~~$197.4 million and ~~$55.2 million respectively. Amortization expense on intangible assets for the nine months ended September 30, 2018 and 2017 was $627.5 million and $166.5~~$149.8 million, respectively.

The estimated amortization expense of intangible assets for the remainder of ~~2018~~2019 and the next five years is as follows (in millions):


Three months ended December 31, 2018	$	208.1
2019	750.4
Nine months ended December 31, 2019			$	561.9
2020	608.6		609.4
2021	500.4		506.5
2022	435.1		440.5
2023	275.9		276.6
2024			255.4

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

4.6. LONG-TERM DEBT

As of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, the Company’s long-term debt consisted of the following (in millions):

September 30,
2018 December 31,
2017
Term A loan, maturing in January 2023⁽¹⁾
$ 3,313.6
$ 2,166.7
Term A loan, maturing in October 2021⁽²⁾
—
179.2
Term A loan, maturing in January 2023 ⁽³⁾
620.7
—
Term B loan, maturing in October 2023⁽⁴⁾
576.9
757.4
Term B loan, maturing in August 2024⁽⁵⁾
1,746.2
1,270.0
Senior Unsecured Dollar Notes, maturing in November 2025⁽⁶⁾
500.0
500.0
Senior Unsecured Sterling Notes, maturing in November 2025⁽⁷⁾
613.8
635.2
Senior Unsecured Euro Note, maturing in November 2022⁽⁸⁾
631.0
—
Leasehold mortgage, expiring on August 10, 2021⁽⁹⁾
10.0
10.1
Revolving credit facility, expiring in January 2023 —
225.0
Less: Current portion of notes payable (226.5 ) (107.9 )
Less: Original issue discount (6.7 ) (3.0 )
Less: Debt issuance costs (55.3 ) (46.3 )
Notes payable $ 7,723.7
$ 5,586.4



	March 31, 2019			December 31, 2018
Term A loan, maturing in January 2023⁽¹⁾	$	3,228.6		$	3,271.1
Term A loan, maturing in January 2023 ⁽²⁾	602.9			597.6
Term B loan, maturing in October 2023	—			520.1
Term B loan, maturing in August 2024⁽³⁾	1,737.5			1,741.8
Senior Unsecured Dollar Notes, maturing in November 2025⁽⁴⁾	500.0			500.0
Senior Unsecured Sterling Notes, maturing in November 2025⁽⁵⁾	611.9			598.5
Senior Unsecured Euro Note, maturing in November 2022⁽⁶⁾	605.4			617.5
Leasehold mortgage, expiring on August 10, 2021⁽⁷⁾	10.0			10.0
Revolving credit facility, expiring in January 2023⁽⁸⁾	246.0			50.0
Less: Current portion of notes payable	(219.3		)	(225.7		)
Less: Original issue discount	(4.7		)	(6.2		)
Less: Debt issuance costs	(49.0		)	(52.6		)
Notes payable	$	7,269.3		$	7,622.1

⁽¹⁾

Interest at a variable base rate (LIBOR) plus a spread rate (150 basis points) ~~(total~~(weighted average rate of ~~3.63%~~3.95% at ~~September 30, 2018)~~March 31, 2019) and amortizing on a basis of 1.25% per quarter during each of the first twelve quarters (June 2018 through March 2021), 1.875% per quarter during the next four quarters (June 2021 through March 2022) and 2.50% per quarter during the next three quarters (June 2022 through December 2022) with a balloon payment due at maturity.


⁽²⁾	~~Outstanding principal balance paid down using the proceeds from the GBP Term Loan A financing as part of the June 22, 2018 amendment to the Existing Loan Agreement. See below for more details.~~

⁽³⁾

£~~475~~463 million principal outstanding, translated to U.S dollars at the spot rate of ~~1.3059~~1.3020 U.S. dollars per Pound Sterling at ~~September 30, 2018.~~March 31, 2019. Interest at a variable base rate (GBP LIBOR) plus a spread rate (150 basis points) (total rate of ~~2.22%~~2.23% at ~~September 30, 2018)~~March 31, 2019) and amortizing on a basis of 1.25% per quarter during each of the first twelve quarters (June 2018 through March 2021), 1.875% per quarter during the next four quarters (June 2021 through March 2022) and 2.50% per quarter during the next three quarters (June 2022 through December 2022) with a balloon payment due at maturity.


⁽⁴⁾⁽³⁾	Interest payable at a variable base rate (LIBOR) plus a spread rate (175 basis points) ~~(total~~(weighted average rate of ~~3.88%~~4.21% at ~~September 30, 2018)~~March 31, 2019) and amortizing on a basis of 0.25% per quarter, with a balloon payment due at maturity.


⁽⁵⁾	Interest payable at a variable base rate (LIBOR) plus a spread rate (175 basis points) (total rate of 3.88% at September 30, 2018) and amortizing on a basis of 0.25% per quarter, with a balloon payment due at maturity.


⁽⁶⁾⁽⁴⁾	$500 million principal senior unsecured notes with interest payable semi-annually at a fixed rate of 4.375% and principal due upon maturity.


⁽⁷⁾⁽⁵⁾	£470 million principal senior unsecured notes with interest payable semi-annually at a fixed rate of 3.875% and principal due upon maturity. The spot rate of ~~1.3059~~1.3020 U.S. dollars per Pound Sterling at ~~September 30, 2018~~March 31, 2019 was used to translate the Note to U.S. dollars.

⁽⁸⁾⁽⁶⁾

€500 million principal senior unsecured note with interest payable semi-annually at a fixed rate of 3.75% and principal due upon maturity. The spot rate of ~~1.1617~~1.1229 U.S. dollars per Euro at ~~September 30, 2018~~March 31, 2019 was used to translate the Note to U.S. dollars. Includes remaining unamortized fair value premium of ~~$50.1~~$43.9 million at ~~September 30, 2018.~~March 31, 2019.


⁽⁹⁾⁽⁷⁾	Interest payable monthly at a fixed rate of 6.22%.


⁽⁸⁾	Available revolving credit facility of $1.25 billion borrowing interest at a variable base rate (total rate of 6.0% at March 31, 2019).

2018 Debt Activity

The closing of the Legacy Worldpay acquisition on January 16, 2018 resulted in the effectiveness of several debt amendments to the Company’s loan agreement entered into prior to the closing. The resulting incremental funding and availability was as follows:

$1,605 million of additional Term A loans maturing in January 2023

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

$535 million of additional Term B loans maturing in August 2024

$600 million of additional revolving credit commitments, resulting in total available revolving credit of $1,250 million

$594.5 million backstop (expired on June 15, 2018)

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

As a result of the closing of the Legacy Worldpay acquisition, the Company expensed approximately $56.6 million primarily consisting of the write-offs of unamortized deferred financing fees and original issue discount (“OID”) and fees related to previously committed unused backstop facilities associated with the component of the debt activity accounted for as a debt extinguishment and certain third party costs incurred in connection with the debt activity. Amounts expensed in connection with the refinancing are recorded as a component of non-operating expenses in the accompanying consolidated statement of income for the ~~nine~~three months ended ~~September 30,~~March 31, 2018.

On June 22, 2018, the Company amended the Existing Loan Agreement by modifying certain terms of its Term A-5 Loans (January 2023 maturity date), the Term B-3 (October 2023 maturity date) and B-4 Loans (August 2024 maturity date) and Revolving Loans (January 2023 maturity date). The amendment reduced the Company’s interest rate spread on the Term B-3 and B-4 Loans by 25 basis points and changed the pricing for the Term A-5 Loans and Revolving Loans, the immediate effect of which was to lower the interest rate spread on the Term A-5 Loans and Revolving Loans by 25 basis points.

Although the Company’s total borrowings did not change as a result of the refinancing, the amendment established a new class of Term A-6 Loans of approximately £488 million as a mirror tranche to the Term A-5 Loans under the same terms and pricing. The proceeds of the Term A-6 Loans were used to refinance and replace the existing Term A-3 Loans and certain Term A-5 Loans. In addition, commitments under the Company’s Term A-5 Loans increased by $100 million and the proceeds were used to reduce the existing Term B-3 Loans and Term B-4 Loans, each by $50 million.

As a result of the repricing, the Company expensed approximately $11.4 million primarily consisting of the write-offs of unamortized deferred financing fees and OID, and certain third party costs incurred in connection with the repricing. Amounts expensed in connection with the repricing are recorded as a component of non-operating expenses in the accompanying consolidated statement of income for the nine months ended September 30, 2018.

Additionally, as a result of new debt being issued in connection with the Company’s acquisition of Legacy Worldpay in January 2018, and the amendment to reprice the Existing Loan Agreement in June 2018, the Company capitalized approximately $23.7 million of deferred financing costs for the ~~nine months~~year ended ~~September 30,~~December 31, 2018.

~~In July 2018,~~2019 Debt Activity

On January 15, 2019, the Company ~~received~~paid down the ~~required consent from~~outstanding balance on its Term B-3 Loan in the ~~Euro Note holders to relieve reporting requirements associated with those notes,~~amount of $520.1 million, which resulted in a ~~payment~~write-off of debt issuance costs and original issue discount of approximately ~~$2.9~~$2.4 million ~~which is~~ recorded as a component of non-operating ~~income (expense)~~expenses in the Company’s accompanying Consolidated ~~Statement~~Statements of Income for the ~~nine~~three months ended ~~September 30, 2018.~~

~~2017 Debt Activity~~

On August 7, 2017, the Company funded the Fifth Third share purchase by amending the Second Amended Loan Agreement to permit Worldpay Holding to obtain approximately $1,270.0 million of additional seven-year term B loans. As a result of this borrowing, the Company capitalized approximately $23.1 million of deferred financing fees during the year ended DecemberMarch 31, ~~2017.~~

In connection with the Legacy Worldpay acquisition, on December 7, 2017, the Company priced an offering of $500 million aggregate principal amount of 4.375% senior unsecured notes due 2025 and £470 million aggregate principal amount of 3.875% senior unsecured notes due 2025, listed in the table above. The spot rate of 1.3515 U.S. dollars per Pound Sterling at December 31, 2017 was used to translate the Senior Unsecured Sterling Notes to U.S. dollars. The proceeds received in the connection with the senior unsecured notes offering were held in escrow and restricted as of December 31, 2017 pending the consummation of the acquisition, which subsequently took place on January 16, 2018.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

2019.

Guarantees and Security

The Company’s debt obligations at ~~September 30, 2018~~March 31, 2019 are unconditional and, with the exception of the Euro Note, are guaranteed by Worldpay Holding and certain of Worldpay Holding’s existing and subsequently acquired or organized domestic subsidiaries. The refinanced debt and related guarantees are secured on a first-priority basis (subject to liens permitted under the Third Amended and Restated Loan Agreement) by a lien on substantially all the tangible and intangible assets of the Company and the aforementioned subsidiaries, including substantially all the capital stock (subject to a 65% limitation on pledges of capital stock of foreign subsidiaries and domestic holding companies of foreign subsidiaries) and personal property of Worldpay Holding and any obligors under the Third Amended and Restated Loan Agreement as well as any real property in excess of $25 million in the aggregate held by Worldpay Holding or any obligors (other than Worldpay Holding), subject to certain exceptions. The Euro Note is guaranteed by Worldpay Group Limited. Additionally, the Euro Note is also guaranteed by Worldpay LLC as a result of the ~~successful bond~~Company receiving the required consent from the Euro Note holders in July ~~2018.~~2018 to relieve reporting requirements associated with those notes.

Covenants

There are certain financial and non-financial covenants contained in the Existing Loan Agreement for the refinanced debt, which are tested on a quarterly basis. The financial covenants require maintenance of certain leverage and interest coverage ratios. At ~~September 30, 2018,~~March 31, 2019, the Company was in compliance with these financial covenants.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

7. DERIVATIVES AND HEDGING ACTIVITIES

Risk Management Objective of Using Derivatives

The Company enters into derivative financial instruments to manage differences in the amount, timing and duration of its known or expected cash payments related to its variable-rate debt. As of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, the Company’s interest rate derivative instruments for this purpose consist of interest rate swaps and interest rate cap agreements. The interest rate swaps hedge the variable rate debt by effectively converting floating-rate payments to fixed-rate payments. The interest rate cap agreements cap a portion of the Company’s variable rate debt if interest rates rise above the strike rate on the contract.

In May 2018, the Company entered into additional interest rate cap and swap agreements and the Company paid an upfront premium of approximately $8.1 million for the interest rate caps. As of ~~September 30, 2018,~~March 31, 2019, the Company’s interest rate ~~cap agreements,~~caps, including those executed in prior years, had a fair value of ~~$35.8~~$15.9 million, classified within other current and non-current assets on the Company’s consolidated statements of financial position. The interest rate swaps and caps (collectively “interest rate contracts”) are designated as cash flow hedges for accounting purposes.

Additionally, during 2017 the Company entered into a deal contingent foreign currency forward contract. The foreign currency forward served as an economic hedge of the pound sterling denominated portion of the purchase price relating to the Legacy Worldpay acquisition. The foreign currency forward was not designated as a hedge for accounting purposes and, as discussed below, was settled in connection with the closing of the Legacy Worldpay acquisition.

Accounting for Derivative Instruments

The Company recognizes derivatives in other current and non-current assets or liabilities in the accompanying ~~consolidated statements~~Consolidated Statements of ~~financial position~~Financial Position at their fair values. Refer to Note 810 - Fair Value Measurements for a detailed discussion of the fair value of its derivatives. The Company designates its interest rate contracts as cash flow hedges of forecasted interest rate payments related to its variable-rate debt.

The Company formally documents all relationships between hedging instruments and underlying hedged transactions, as well as its risk management objective and strategy for undertaking hedge transactions. This process includes linking all derivatives that are designated as cash flow hedges to forecasted transactions. A formal assessment of hedge effectiveness is performed both at inception of the hedge and on an ongoing basis to determine whether the hedge is highly effective in offsetting changes in cash flows of the underlying hedged item. Hedge effectiveness is assessed using a regression analysis. If it is determined that a derivative ceases to be highly effective during the term of the hedge, the Company will discontinue hedge accounting for such derivative.

The Company’s interest rate contracts qualify for hedge accounting under ASC 815, Derivatives and Hedging. Therefore, the gain or loss on the derivative is recorded in AOCI and subsequently reclassified into earnings in the same period during which the hedged transactions affect earnings.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

~~The Company’s interest rate contracts qualify for hedge accounting under ASC 815,~~ ~~Derivatives and Hedging. Therefore, the effective portion of changes in fair value were recorded in AOCI and will be reclassified into earnings in the same period during which the hedged transactions affect earnings.~~

Cash Flow Hedges of Interest Rate Risk

The following table presents the Company’s interest rate swaps and caps (in millions):


Derivative	Use of Derivative	Hedge Designation	Notional Value		Exposure Periods	Strike Rate		Notional Value		Exposure Periods	Strike Rate
Interest rate swap	Manage fluctuations in interest rates	Cash flow hedge	$	500	January 2018 to January 2019
Interest rate swap	Manage fluctuations in interest rates	Cash flow hedge	600		June 2018 to June 2021			$	600	June 2018 to January 2021
Interest rate swap	Manage fluctuations in interest rates	Cash flow hedge	500		June 2019 to June 2021			500		June 2019 to June 2021
Total			$	1,600				$	1,100

Interest rate cap	Manage fluctuations in interest rates	Cash flow hedge	$	1,000	January 2017 to January 2020	0.75	%	$	1,000	January 2017 to January 2020	0.75%
Interest rate cap	Manage fluctuations in interest rates	Cash flow hedge	600		June 2018 to June 2021	2.25	%	600		June 2018 to June 2021	2.25%
Total			$	1,600				$	1,600

The Company does not offset derivative positions in the accompanying consolidated financial statements. The table below presents the fair value of the Company’s derivative financial instruments designated as cash flow hedges included within the accompanying ~~consolidated statements~~Consolidated Statements of ~~financial position~~Financial Position (in millions):


	Consolidated Statement of Financial Position Location	September 30, 2018		December 31, 2017		Consolidated Statement of Financial Position Location	March 31, 2019		December 31, 2018
Interest rate contracts	Other current assets	$	20.4	$	9.7	Other current assets	$	14.5	$	19.3
Interest rate contracts	Other long-term assets	17.5		14.7		Other long-term assets	1.5		5.3
Interest rate contracts	Other current liabilities	0.5		4.2		Other current liabilities	4.1		1.8
Interest rate contracts	Other long-term liabilities	—		0.2		Other long-term liabilities	11.3		8.2

~~Any ineffectiveness associated with such derivative instruments will be recorded immediately as interest expense in the accompanying consolidated statements of income.~~ As of ~~September 30, 2018,~~March 31, 2019, the Company estimates that ~~$10.2~~$1.4 million will be reclassified from accumulated other comprehensive income as a decrease to interest expense during the next 12 months.

The table below presents the pre-tax effect of the Company’s interest rate contracts on the accompanying ~~consolidated statements~~Consolidated Statements of ~~comprehensive income~~Comprehensive Income for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~ (in millions):


	Three Months Ended September 30,					Nine Months Ended September 30,						Three Months Ended March 31,
	2018		2017			2018			2017			2019			2018
Derivatives in cash flow hedging relationships:
Amount of gain (loss) recognized in OCI (effective portion) ⁽¹⁾	$	4.7	$	0.4		$	14.2		$	0.1
Amount of gain (loss) reclassified from accumulated OCI into earnings (effective portion)	0.3		(1.1		)	(0.1		)	(8.4		)
Amount of (loss) gain recognized in OCI ⁽¹⁾												$	(9.4	)	$	6.3
Amount of gain (loss) reclassified from OCI into earnings												2.2			(0.6		)
Amount of gain recognized in earnings ⁽²⁾	—		—			0.1			—			—			0.1


⁽¹⁾	“OCI” represents other comprehensive income.

⁽²⁾

The location and amount of gains or losses recognized in the consolidated results of operations for cash flow hedging relationships for each of the periods, presented on a pretax basis, are as follows (in millions):



	Three Months Ended March 31,
	2019		2018
	Interest Expense - Net		Interest Expense - Net
Total amounts of income and expense line items presented in the consolidated results of operations in which effects of cash flow hedges are recorded	$	72.1	$	75.2
Gain (loss) on cash flow hedging relationships	2.2		(0.6		)

~~For the three and nine months ended September 30, 2018, amount represents hedge ineffectiveness.~~

Credit Risk Related Contingent Features

As of ~~September 30, 2018,~~March 31, 2019, the fair value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was ~~$0.6~~$15.8 million.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

The Company has agreements with each of its derivative counterparties that contain a provision where if the Company defaults on any of its indebtedness, then the Company could also be declared in default on its derivative obligations. As of ~~September 30, 2018,~~March 31, 2019, the Company had not posted any collateral related to these agreements. If the Company had breached any of these provisions at ~~September 30, 2018,~~March 31, 2019, it could have been required to settle its obligations under the agreements at their termination value of ~~$0.6~~$15.8 million.

Deal Contingent Forward

On August 9, 2017, the Company entered into a £1,150 million notional deal contingent forward to economically hedge a portion of the purchase price relating to the Legacy Worldpay acquisition. The deal contingent forward settled upon the closing of the Legacy Worldpay acquisition in January 2018 and the Company recognized a related realized gain of approximately $69.0 million, of which approximately $35.9 million of the gain relates to the ~~nine~~three months ended ~~September 30,~~March 31, 2018, which is recorded in non-operating expense.

Net Investment Hedges

To help protect the net investment in foreign operations from adverse changes in foreign currency exchange rates, the Company uses non-derivative financial instruments, such as its foreign currency-denominated debt, as economic hedges of its net investments in its Euro and GBP functional subsidiaries (see Note 46 - Long-Term Debt for more discussion on the Company’s foreign currency-denominated debt). The Company designated ~~a portion~~100% of its Euro ~~denominated debt~~ and ~~100% of its~~ GBP denominated debt as net investment hedges.

The ~~effective portions of the~~Company’s net investment hedges are recorded in other comprehensive ~~income.~~income (loss). During the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018, the Company recognized in other comprehensive income pre-tax ~~gain~~losses of ~~$4.3~~$3.5 million and ~~$44.2~~$7.5 million, respectively, relating to these net investment hedges. ~~No ineffectiveness was recorded to earnings on~~Reclassifications out of OCI would only take place if the ~~net investment hedges for three and nine months ended September 30, 2018.~~Company’s subsidiaries were sold or substantially liquidated.

6.8. CONTROLLING AND NON-CONTROLLING INTERESTS

The Company ~~has various~~accounts for non-controlling interests ~~that are accounted for~~ in accordance with ASC 810, Consolidation~~(“ASC 810”)~~. AsPrior to the March 2019 Fifth Third Stock Sale discussed in Note ~~1 -~~1- Basis of Presentation and Summary of Significant Accounting Policies, Worldpay, Inc. ~~owns~~owned a controlling interest in Worldpay Holding, and therefore ~~consolidates~~consolidated the financial results of Worldpay Holding and its subsidiaries and ~~records~~recorded non-controlling interest for the economic interests in Worldpay Holding held by Fifth ~~Third.~~Third, which primarily represented Fifth Third’s minority share of net income or loss of equity in Worldpay Holding. The Exchange Agreement entered into prior to the ~~Company’s initial public offering (“IPO”) provides~~IPO provided for a 1 to 1 ratio between the units of Worldpay Holding and the common stock of Worldpay, Inc.

In May 2014, the Company entered into a joint venture with a bank partner which provides customers a comprehensive suite of payment solutions. Worldpay Holding owns 51% and the bank partner owns 49% of the joint venture. The joint venture is consolidated by the Company in accordance with ASC 810, with the associated non-controlling interest included in “Net Net income attributable to non-controlling ~~interests”~~interests does not include expenses incurred directly by Worldpay, Inc., including income tax expense attributable to Worldpay, Inc. Non-controlling interests are presented as a component of equity in the ~~consolidated statements~~accompanying Consolidated Statements of ~~income.~~Financial Position.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

The Company also records non-controlling interest related to its 51% ownership in a joint venture.

As a result of ~~September 30, 2018,~~the Fifth Third Stock Sale (See Note 1 - Basis of Presentation and Summary of Significant Accounting Policies for further discussion), Worldpay, Inc.’s owned 100% interest in Worldpay Holding ~~was 96.71%.~~as of March 31, 2019. Changes in units and related ownership interest in Worldpay Holding are summarized as follows:


	Worldpay, Inc.		Fifth Third		Total	Worldpay, Inc.		Fifth Third		Total
As of December 31, 2017	162,595,981		15,252,826		177,848,807
As of December 31, 2018						300,454,590		10,252,826		310,707,416
% of ownership	91.42	%	8.58	%		96.70	%	3.30	%
Shares issued for acquisition, net of shares acquired	133,567,146		—		133,567,146
Fifth Third exchange of Worldpay Holding units for shares of Class A common stock	5,000,000		(5,000,000	)	—	10,252,826		(10,252,826	)	—
Equity plan activity⁽¹⁾	692,129		—		692,129	510,677		—		510,677
As of September 30, 2018	301,855,256		10,252,826		312,108,082
As of March 31, 2019						311,218,093		—		311,218,093
% of ownership	96.71	%	3.29	%		100.00	%	—	%


⁽¹⁾	Includes stock issued under the equity plans less Class A common stock withheld to satisfy employee tax withholding obligations upon vesting or exercise of employee equity awards and forfeitures of restricted Class A common stock awards.

~~The Company issued 134.4 million shares~~

Table of ~~Class A common stock and acquired approximately 833,000 treasury shares held in a trust for reissuance, in connection with its acquisition of 100% of the issued and outstanding shares of Legacy~~ Contents

Worldpay, ~~on January 16, 2018.~~Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

As a result of the changes in ownership interests in Worldpay Holding, periodic adjustments are made in order to reflect the portion of net assets of Worldpay Holding attributable to non-controlling unit holders based on changes in the proportionate ownership interests in Worldpay Holding during those periods. At March 31, 2019, an adjustment of $347.4 million was made relating to Fifth Third’s conversion of its remaining Class B units in Worldpay Holding.

The table below provides a reconciliation of net income attributable to non-controlling interests based on relative ownership interests as discussed above (in millions):


	Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
	2018		2017		2018			2017		2019		2018
Net income (loss)	$	3.6	$	106.9	$	(96.2	)	$	229.1	$	38.1	$	(98.3	)
Items not allocable to non-controlling interests:
Worldpay, Inc. expenses ⁽¹⁾	2.3		14.2		52.4			25.1		1.7		30.6
Worldpay Holding net income (loss)	$	5.9	$	121.1	$	(43.8	)	$	254.2	$	39.8	$	(67.7	)

Net income attributable to non-controlling interests of Fifth Third ⁽²⁾	$	0.2	$	14.1	$	—		$	37.6
Net income (loss) attributable to non-controlling interests of Fifth Third ⁽²⁾										$	1.1	$	(1.0	)
Net income attributable to joint venture non-controlling interest ⁽³⁾	0.6		0.7		1.5			1.7		0.6		0.3
Total net income attributable to non-controlling interests	$	0.8	$	14.8	$	1.5		$	39.3
Total net income (loss) attributable to non-controlling interests										$	1.7	$	(0.7	)


⁽¹⁾	Primarily represents income tax expense for the three months ended ~~September 30, 2018 and~~March 31, 2019. Primarily represents acquisition related expenses for the ~~nine~~three months ended ~~September 30,~~March 31, 2018. ~~Primarily represents income tax expense for the three and nine months ended September 30, 2017.~~


⁽²⁾	Net income attributable to non-controlling interests of Fifth Third reflects the allocation of Worldpay Holding’s net income based on the proportionate ownership interests in Worldpay Holding held by the non-controlling unit holders. The net income attributable to non-controlling unit holders reflects the changes in ownership interests summarized in the table above.


⁽³⁾	Reflects net income attributable to the non-controlling interest of the joint venture.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

7.9. COMMITMENTS, CONTINGENCIES AND GUARANTEES

Legal Reserve

From time to time, the Company is involved in various litigation matters arising in the ordinary course of its business. While it is impossible to ascertain the ultimate resolution or range of financial liability with respect to these contingent matters, management believes none of these matters, either individually or in the aggregate, would have a material effect upon the Company’s consolidated financial ~~statements, except as described below.~~

~~Legal Settlement~~

On April 17, 2017, the Company entered into a preliminary settlement agreement (the “Agreement”) to settle class action litigation filed by plaintiffs in the United States District Court for the Northern District of Georgia (the “Court”) under the caption Champs Sports Bar & Grill Co.et al. v. Mercury Payment Systems, LLC et al. regarding certain legacy business practices of the defendants, Mercury Payment Systems, LLC (“Mercury”) and Global Payments Direct, Inc., dating back to 2009. The Company acquired Mercury on June 13, 2014.

Under the terms of the Agreement, in exchange for a release from all claims relating to such legacy business practices from the beginning of the applicable settlement class period through the date of preliminary approval of the settlement, the Company incurred a charge of $38.0 million for the nine months ended September 30, 2017 related to the settlement. Final claims data resulted in the Company recording an additional $3.5 million charge for the settlement in the fourth quarter of 2017.

While the agreement contains no admission of wrongdoing and the Company believes it has meritorious defenses to the claims, the Company agreed to the structure of the settlement, in order to save costs and avoid the risks of on-going litigation.statements.

8.10. FAIR VALUE MEASUREMENTS

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company uses the hierarchy prescribed in ASC 820, Fair Value Measurement, based upon the available inputs to the valuation and the degree to which they are observable or not observable in the market. The three levels in the hierarchy are as follows:


•	Level 1 Inputs—Quoted prices (unadjusted) for identical assets or liabilities in active markets that are accessible as of the measurement date.


•	Level 2 Inputs—Inputs other than quoted prices within Level 1 that are observable either directly or indirectly, including but not limited to quoted prices in markets that are not active, quoted prices in active markets for similar assets or liabilities and observable inputs other than quoted prices such as interest rates or yield curves.


•	Level 3 Inputs—Unobservable inputs reflecting the Company’s own assumptions about the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk.

~~The following table summarizes assets and liabilities measured at fair value on a recurring basis as of September 30, 2018 and December 31, 2017 (in millions):~~

September 30, 2018 December 31, 2017
Fair Value Measurements Using
Level 1 Level 2 Level 3 Level 1 Level 2 Level 3
Assets:

Interest rate contracts $ —
$ 37.9
$ —
$ —
$ 24.4
$ —
Deal contingent foreign currency forward —
—
—
—
33.1
—
Liabilities:

Interest rate contracts $ —
$ 0.5
$ —
$ —
$ 4.4
$ —
Mercury TRA —
51.6
—
—
100.5
—

3029

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

The following table summarizes assets and liabilities measured at fair value on a recurring basis as of March 31, 2019 and December 31, 2018 (in millions):



	March 31, 2019						December 31, 2018
	Fair Value Measurements Using
	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Assets:
Interest rate contracts	$	—	$	16.0	$	—	$	—	$	24.6	$	—
Liabilities:
Interest rate contracts	$	—	$	15.4	$	—	$	—	$	10.0	$	—
Mercury TRA	—		42.9		—		—		53.2		—

Interest Rate Contracts

The Company uses interest rate contracts to manage interest rate risk. The fair value of interest rate swaps is determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves. The fair value of the interest rate caps is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected future cash flows of each interest rate cap. This analysis reflects the contractual terms of the interest rate caps, including the period to maturity, and uses observable market inputs including interest rate curves and implied volatilities. In addition, to comply with the provisions of ASC 820, Fair Value Measurement, credit valuation adjustments, which consider the impact of any credit enhancements to the contracts, are incorporated in the fair values to account for potential nonperformance risk. In adjusting the fair value of its interest rate contracts for the effect of nonperformance risk, the Company has considered any applicable credit enhancements such as collateral postings, thresholds, mutual puts, and guarantees.

Although the Company determined that the majority of the inputs used to value its interest rate contracts fell within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its interest rate contracts utilized Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, the Company assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its interest rate contracts and determined that the credit valuation adjustment was not significant to the overall valuation of its interest rate contracts. As a result, the Company classified its interest rate contract valuations in Level 2 of the fair value hierarchy. See Note 57 - Derivatives and Hedging Activities for further discussion of the Company’s interest rate contracts.

~~Deal Contingent Forward~~

The Company used a foreign currency contract to manage its foreign currency exposure relating to the Worldpay transaction (see Note 5 - Derivatives and Hedging Activities). The fair value of the foreign currency forward was determined using the market standard methodology of discounting the projected settlement value of the instrument. The projected settlement value is based on the expectation of future foreign currency rates derived from observed market interest rate curves. In addition, to comply with the provisions of ASC 820, credit valuation adjustments are incorporated in the fair values to account for potential nonperformance risk. In adjusting the fair value of its foreign currency forward contract for the effect of nonperformance risk, the Company has considered any applicable credit enhancements such as collateral postings, thresholds, mutual puts, and guarantees.

Mercury TRA

The Mercury TRA is considered contingent consideration as it is part of the consideration payable to the former owners of Mercury. Such contingent consideration is measured at fair value based on estimates of discounted future cash flows associated with the estimated payments to the Mercury TRA Holders. Through 2016, the discount rate was considered a significant unobservable input used in the fair value measurement of the Mercury TRA. However, due to the passage of time, the discount rate is no longer a significant input at September 30, 2018 and December 31, 2017. The liability recorded is re-measured at fair value at each reporting period with the change in fair value recognized in earnings as a non-operating expense.

The following table summarizes carrying amounts and estimated fair values for the Company’s financial instrument liabilities that are not reported at fair value in our consolidated statements of financial position as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018 (in millions):


	September 30, 2018				December 31, 2017				March 31, 2019				December 31, 2018
	Carrying Amount		Fair Value		Carrying Amount		Fair Value		Carrying Amount		Fair Value		Carrying Amount		Fair Value
Liabilities:
Notes payable	$	7,950.2	$	7,977.0	$	5,694.3	$	5,772.1	$	7,488.6	$	7,579.0	$	7,847.8	$	7,679.6

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

We consider that the carrying value of cash and cash equivalents, receivables, accounts payable and accrued expenses approximates fair value (Level 1) given the short-term nature of these items. The fair value of the Company’s notes payable was estimated based on rates currently available to the Company for bank loans with similar terms and maturities and is classified in Level 2 of the fair value hierarchy.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

9.11. NET INCOME PER SHARE

Basic net income per share is calculated by dividing net income (loss) attributable to Worldpay, Inc. by the weighted-average shares of Class A common stock outstanding during the period.

Diluted net income per share is calculated assuming that Worldpay Holding is a wholly-owned subsidiary of Worldpay, Inc., therefore eliminating the impact of Fifth Third’s non-controlling interest. Pursuant to the Exchange Agreement, the Class B units of Worldpay Holding (“Class B units”), which are held by Fifth Third and represent the non-controlling interest in Worldpay Holding, are convertible into shares of Class A common stock on a one-for-one basis. Based on this conversion feature, diluted net income per share is calculated assuming the conversion of the Class B units on an “if-converted” basis. Due to the Company’s structure as a C corporation and Worldpay Holding’s structure as a pass-through entity for tax purposes, the numerator in the calculation of diluted net income per share is adjusted accordingly to reflect the Company’s income tax expense assuming the conversion of the Fifth Third non-controlling interest into Class A common stock.

During the ~~nine~~three months ended ~~September 30,~~March 31, 2019 and 2018, approximately 13.5 million weighted average Class B units of Worldpay Holding were excluded in computing diluted net loss per share because including them would have an antidilutive effect. During the three and nine months ended September 30, 2017, approximately 23.68.7 million and ~~31.2~~15.3 million ~~respectively,~~ weighted-average dilutive Class B units of Worldpay Holding were excluded in computing diluted net income (loss) per share because including them would have an antidilutive effect. As the Class B units of Worldpay Holding were not included, the numerator used in the calculation of diluted net income (loss) ~~income~~ per share was equal to the numerator used in the calculation of basic net income (loss) ~~income~~ per share for the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 and ~~for the three months and nine months ended September 30, 2017.~~2018. As of ~~September 30,~~March 31, 2019, all Class B units have been converted to Class A common stock and therefore there are no Class B units outstanding. As of March 31, 2018, ~~and 2017,~~ there were approximately ~~10.3 million and~~ 15.3 million Class B units ~~outstanding, respectively.~~outstanding.

In addition to the Class B units discussed above, ~~due to the net loss for the nine months ended September 30, 2018, approximately 2.2 million~~ potentially ~~dilutive securities were excluded from the denominator in computing dilutive net income per share. Potentially~~ dilutive securities during the three months ended ~~September 30,~~March 31, 2019 and 2018 ~~and the three and nine months ended September 30, 2017~~ included restricted stock awards, restricted stock units, stock options, performance share awards and ESPP purchase rights. Due to the net loss for three months ended March 31, 2018, any potentially dilutive securities were also excluded from the denominator in computing dilutive net income per share.

The shares of Class B common stock do not share in the earnings or losses of the Company and are therefore not participating securities. Accordingly, basic and diluted net income ~~(loss)~~ per share of Class B common stock have not been presented.

3231

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

The following table sets forth the computation of basic and diluted net income (loss) per share (in millions, except share data):


	Three Months Ended September 30,					Nine Months Ended September 30,					Three Months Ended March 31,
	2018			2017		2018			2017		2019		2018
Basic:
Net income (loss) attributable to Worldpay, Inc.	$	2.8		$	92.1	$	(97.7	)	$	189.8	$	36.4	$	(97.6	)
Shares used in computing basic net income (loss) per share:
Weighted-average Class A common shares	301,240,681			161,465,849		290,385,855			161,205,066		302,046,241		274,098,480
Basic net income (loss) per share	$	0.01		$	0.57	$	(0.34	)	$	1.18	$	0.12	$	(0.36	)
Diluted:
Consolidated (loss) before applicable income taxes	$	(1.0	)	$	—	$	—		$	—
Income tax benefit excluding impact of non-controlling interest	(3.6		)	—		—			—
Net income (loss) attributable to Worldpay, Inc.	$	2.6		$	92.1	$	(97.7	)	$	189.8	$	36.4	$	(97.6	)
Shares used in computing diluted net income (loss) per share:
Weighted-average Class A common shares	301,240,681			161,465,849		290,385,855			161,205,066		302,046,241		274,098,480
Weighted-average Class B units of Worldpay Holding	10,252,826			—		—			—		—		—
Stock options	949,483			739,835		—			706,632		929,755		—
Restricted stock awards, restricted stock units and employee stock purchase plan	1,398,259			645,508		—			664,275		889,105		—
Performance awards	40,577			31,204		—			41,809		11,866		—
Diluted weighted-average shares outstanding	313,881,826			162,882,396		290,385,855			162,617,782		303,876,967		274,098,480
Diluted net income (loss) per share	$	0.01		$	0.57	$	(0.34	)	$	1.17	$	0.12	$	(0.36	)

3332

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)

~~10.~~12. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The activity of the components of accumulated other comprehensive income (loss) (“AOCI”) related to hedging and other activities for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~ is presented below (in millions):

Total Other Comprehensive Income (Loss)
AOCI Beginning Balance Pretax Activity Tax Effect Net Activity Attributable to non-controlling interests Attributable to Worldpay, Inc. AOCI Ending Balance
Three Months Ended September 30, 2018
Net change in fair value of cash flow hedge recorded in AOCI $ (7.0 ) $ 4.7
$ (1.1 ) $ 3.6
$ (0.2 ) $ 3.4
$ (3.6 )
Net realized loss on cash flow hedge reclassified into earnings^(a)
17.0
(0.3 ) 0.1
(0.2 ) —
(0.2 ) 16.8
Translation adjustments on net investment hedge recorded in AOCI^(b)
28.9
4.3
(1.0 ) 3.3
(0.1 ) 3.2
32.1
Foreign currency translation adjustments^(c)
(82.5 ) (110.6 ) —
(110.6 ) 3.7
(106.9 ) (189.4 )
Net change $ (43.6 ) $ (101.9 ) $ (2.0 ) $ (103.9 ) $ 3.4
$ (100.5 ) $ (144.1 )

Three Months Ended September 30, 2017
Net change in fair value recorded in accumulated OCI $ (18.0 ) $ 0.4
$ (0.2 ) $ 0.2
$ 0.2
$ 0.4
$ (17.6 )
Net realized loss reclassified into earnings^(a)
15.4
1.1
(0.5 ) 0.6
(0.1 ) 0.5
15.9
Net change $ (2.6 ) $ 1.5
$ (0.7 ) $ 0.8
$ 0.1
$ 0.9
$ (1.7 )

Nine Months Ended September 30, 2018
Net change in fair value of cash flow hedge recorded in AOCI $ (13.8 ) $ 14.2
$ (3.3 ) $ 10.9
$ (0.7 ) $ 10.2
$ (3.6 )
Net realized loss on cash flow hedge reclassified into earnings^(a)
16.7
0.1
—
0.1
—
0.1
16.8
Translation adjustments on net investment hedge recorded in AOCI^(b)
—
44.2
(10.1 ) 34.1
(2.0 ) 32.1
32.1
Foreign currency translation adjustments^(c)
—
(197.2 ) —
(197.2 ) 7.8
(189.4 ) (189.4 )
Net change $ 2.9
$ (138.7 ) $ (13.4 ) $ (152.1 ) $ 5.1
$ (147.0 ) $ (144.1 )

Nine Months Ended September 30, 2017
Net change in fair value recorded in accumulated OCI $ (17.8 ) $ 0.1
$ (0.1 ) $ —
$ 0.2
$ 0.2
$ (17.6 )
Net realized loss reclassified into earnings^(a)
11.6
8.4
(2.7 ) 5.7
(1.4 ) 4.3
15.9
Net change $ (6.2 ) $ 8.5
$ (2.8 ) $ 5.7
$ (1.2 ) $ 4.5
$ (1.7 )



				Total Other Comprehensive Income (Loss)
	AOCI Beginning Balance			Pretax Activity			Tax Effect			Net Activity			Attributable to non-controlling interests			Attributable to Worldpay, Inc.			AOCI Ending Balance
Three Months Ended March 31, 2019
Net change in fair value of cash flow hedges recorded in accumulated OCI	$	(18.0	)	$	(9.4	)	$	2.2		$	(7.2	)	$	0.2		$	(7.0	)	$	(25.0	)
Net realized loss on cash flow hedges reclassified into earnings⁽¹⁾	15.9			(2.2		)	0.5			(1.7		)	—			(1.7		)	14.2
Translation adjustments on net investment hedge recorded in AOCI⁽²⁾	52.2			(3.5		)	0.7			(2.8		)	0.4			(2.4		)	49.8
Foreign currency translation adjustments⁽³⁾	(781.3		)	182.0			—			182.0			(8.6		)	173.4			(607.9		)
Net change	$	(731.2	)	$	166.9		$	3.4		$	170.3		$	(8.0	)	$	162.3		$	(568.9	)

Three Months Ended March 31, 2018
Net change in fair value of cash flow hedges recorded in accumulated OCI	$	(13.8	)	$	6.3		$	(1.5	)	$	4.8		$	(0.4	)	$	4.4		$	(9.4	)
Net realized loss on cash flow hedges reclassified into earnings⁽¹⁾	16.7			0.6			(0.1		)	0.5			—			0.5			17.2
Translation adjustments on net investment hedge recorded in AOCI⁽²⁾	—			(7.5		)	2.0			(5.5		)	0.4			(5.1		)	(5.1		)
Foreign currency translation adjustments⁽³⁾	—			22.2			—			22.2			(1.1		)	21.1			21.1
Net change	$	2.9		$	21.6		$	0.4		$	22.0		$	(1.1	)	$	20.9		$	23.8

^(a)(1) The reclassification adjustment on cash flow hedge derivatives affected the following lines in the accompanying consolidated statements of income:



OCI Component		Affected line in the accompanying consolidated statements of income
Pretax activity^(1)(a)		Interest expense-net
Tax effect		Income tax expense
OCI attributable to non-controlling interests		Net income attributable to non-controlling interests


^(1)(a)	The three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018, ~~and 2017~~ reflect amounts of losses reclassified from AOCI into earnings, representing the effective portion of the hedging relationships, and are recorded in interest expense-net.


^(b)(2)	See Note 57 - Derivatives and Hedging Activities for more information on net investment hedge activity.


^(c)(3)	There is no tax impact on the foreign translation adjustments due to the Tax Reform impact on distributions, enacted in 2017.

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~11.~~13. SEGMENT INFORMATION

~~As a result of changes driven by the~~The Company’s acquisition of Legacy Worldpay, the Company’s reportable segments have changed and the Company has recast the three and nine months ended September 30, 2017 segment information to align with the new reportable segments. The new segments are Technology Solutions, Merchant Solutions and Issuer Solutions, which are organized based on the Company’s solution offerings. The reorganization consisted of separating the Company’s former Merchant segment into two separate segments, Technology Solutions and Merchant Solutions, with the Company’s Financial Institutions segment renamed Issuer Solutions. The Company’s Chairman of the Board and ~~Co-Chief~~Chief Executive Officer is the chief operating decision maker (“CODM”), who evaluates the performance and allocates resources based on the operating results of each segment. The Company’s reportable segments are the same as the Company’s operating segments and there is no aggregation of the Company’s operating segments. Below is a summary of each segment:


•	Technology Solutions - Technology Solutions provides merchant acquiring, ~~and~~ payment processing and related services to a diverse set of merchants that primarily accept payments through eCommerce and integrated payment solutions.


•	Merchant Solutions - Merchant Solutions provides merchant acquiring, ~~and~~ payment processing and related services to a diverse set of merchants that primarily accept payments through an omni-channel solution including terminal based.

Table of Contents

Worldpay, Inc.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)


•	Issuer Solutions - Issuer Solutions provides card issuer processing, payment network processing, fraud protection and card production to a diverse set of financial institutions, including regional banks, community banks, credit unions and regional PIN networks.

Segment operating results are presented below (in millions). The results reflect revenues and expenses directly related to each segment. The Company does not evaluate performance or allocate resources based on segment asset data, and therefore such information is not presented.

Segment profit reflects revenue less sales and marketing costs of the segment. The Company’s CODM evaluates this metric in analyzing the results of operations for each segment.



	Three Months Ended March 31, 2019
	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Revenue	$	427.3	$	459.4	$	83.3	$	970.0
Sales and marketing	118.4		166.0		6.5		290.9
Segment profit	$	308.9	$	293.4	$	76.8	$	679.1

Three Months Ended September 30, 2018
Technology
Solutions Merchant Solutions Issuer Solutions Total
Revenue $ 419.7
$ 507.5
$ 90.7
$ 1,017.9
Network fees and other costs⁽¹⁾
—
—
—
—
Sales and marketing 115.2
174.0
6.6
295.8
Segment profit $ 304.5
$ 333.5
$ 84.1
$ 722.1


⁽ ¹⁾	~~For the three months ended September 30, 2018 network fees and other costs are netted within revenue as the result of the Company’s adoption of ASC 606 on January 1, 2018.~~

Three Months Ended September 30, 2017
Technology
Solutions Merchant Solutions Issuer Solutions Total
Revenue $ 339.9
$ 576.7
$ 117.1
$ 1,033.7
Network fees and other costs 115.2
332.6
31.7
479.5
Sales and marketing 73.6
94.4
5.8
173.8
Segment profit $ 151.1
$ 149.7
$ 79.6
$ 380.4

~~Table of Contents~~

~~Worldpay, Inc.~~

~~NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

Nine Months Ended September 30, 2018
Technology
Solutions Merchant Solutions Issuer Solutions Total
Revenue $ 1,157.7
$ 1,460.1
$ 257.6
$ 2,875.4
Network fees and other costs⁽¹⁾
—
—
—
—
Sales and marketing 309.2
516.8
19.2
845.2
Segment profit $ 848.5
$ 943.3
$ 238.4
$ 2,030.2


⁽¹⁾	~~For the nine months ended September 30, 2018 network fees and other costs are netted within revenue as the result of the Company’s adoption of ASC 606 on January 1, 2018.~~

Nine Months Ended September 30, 2017
Technology
Solutions Merchant Solutions Issuer Solutions Total
Revenue $ 919.4
$ 1,695.9
$ 345.3
$ 2,960.6
Network fees and other costs 335.3
976.2
94.8
1,406.3
Sales and marketing 203.3
276.3
17.5
497.1
Segment profit $ 380.8
$ 443.4
$ 233.0
$ 1,057.2



	Three Months Ended March 31, 2018
	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Revenue	$	336.4	$	432.2	$	82.1	$	850.7
Sales and marketing	95.9		163.8		6.3		266.0
Segment profit	$	240.5	$	268.4	$	75.8	$	584.7

A reconciliation of total segment profit to the Company’s income (loss) ~~income~~ before applicable income taxes is as follows (in millions):


	Three Months Ended September 30,						Nine Months Ended September 30,						Three Months Ended March 31,
	2018			2017			2018			2017			2019			2018
Total segment profit	$	722.1		$	380.4		$	2,030.2		$	1,057.2		$	679.1		$	584.7
Less: Other operating costs	(174.8		)	(79.4		)	(515.4		)	(234.3		)	(181.0		)	(155.1		)
Less: General and administrative	(140.7		)	(49.6		)	(527.6		)	(189.6		)	(127.4		)	(250.1		)
Less: Depreciation and amortization	(328.9		)	(82.5		)	(824.0		)	(237.0		)	(264.4		)	(207.2		)
Less: Interest expense—net	(75.2		)	(38.5		)	(230.3		)	(97.4		)	(72.1		)	(75.2		)
Less: Non-operating expense	(3.5		)	21.2			(34.1		)	13.7
(Loss) income before applicable income taxes	$	(1.0	)	$	151.6		$	(101.2	)	$	312.6
Less: Non-operating income (expense)													3.5			(8.6		)
Income (loss) before applicable income taxes													$	37.7		$	(111.5	)

*****

3634

Table of Contents

Worldpay, Inc.

MANAGEMENT'S DISCUSSION AND ANALYSIS

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

This management’s discussion and analysis provides a review of the results of operations, financial condition and liquidity and capital resources of Worldpay, ~~Inc., formerly Vantiv,~~ Inc. (“Worldpay”, “we”, “us”, “our” or the “company” refer to Worldpay, Inc. and its consolidated subsidiaries) and outlines the factors that affected recent results, as well as factors that may affect future results. Our actual results in the future may differ materially from those anticipated in these forward looking statements as a result of many factors, including those set forth under “Risk Factors”,” Forward Looking Statements” and elsewhere in this report. The following discussion should be read in conjunction with our unaudited consolidated financial statements and related notes appearing elsewhere in this report, as well as management’s discussion and analysis and consolidated financial statements for the year ended December 31, ~~2017~~2018 included in our most recent Annual Report on Form 10-K.

Overview

Worldpay, Inc. is a leading ~~global~~ payments technology ~~company providing a broad range of technology-led solutions~~company. We process over 40 billion transactions annually, supporting more than 300 payment types across 146 countries and 126 currencies. According to ~~its merchant clients to allow them to accept payments of almost any type, across multiple payment channels, nearly anywhere in~~ the ~~world. We serve a diverse set of merchants across a variety of end-markets, sizes and geographies. We~~Nilson Report, we are the largest merchant acquirer globally by number of transactions, and the largest PIN debit acquirer by number of transactions ~~according to the Nilson Report, and a leading payment processor~~ in the United ~~States and the United Kingdom~~States.

We are a payments innovator, differentiated by our global reach, innovative technology ~~breadth~~and tailored solutions. Our leading competitive position and differentiated solutions have enabled us to achieve unique advantages in fast-growing and strategically-important segments of ~~distribution~~the payments market, including unrivaled capabilities in global eCommerce, a first-mover advantage in U.S. Integrated Payments, and ~~superior cost structure.~~ Enterprise payments and data security solutions in business-to-business (B2B) payments.

Our solutions bring together advanced payments technologies at each stage of the transaction life cycle. We enable acceptance by integrating software and delivering omni-channel solutions that allow merchants to transact online, via mobile and in-store. Our innovative and proprietary suite of payments technology enables usour clients to ~~efficiently~~increase their revenue by improving authorization rates while simultaneously lowering transaction costs. We offer numerous dynamic funding options and enable real-time payouts at settlement. We use advanced data analytics and machine learning to continuously evolve our capabilities, and we offer additional value-added services, including prepaid services and gift card solutions, to help our clients operate and manage their businesses more profitably. We also provide ~~a comprehensive suite~~security solutions, such as point-to-point encryption, tokenization, and fraud prevention services, at each stage of ~~services~~the transaction lifecycle, in order to both merchants and financial institutions of all sizes as well as to innovate, develop and deploy new services, while providing us with significant economies of scale. Our broad and varied distribution provides us with a growing and diverse client base of merchants and financial institutions. Our merchant client base includes merchant locations across the globe. Our financial institution client base includes regional banks, community banks, credit unions and regional PIN debit networks.help our clients protect their revenue.

Our global reach, innovative technology and tailored solutions create our client value proposition. Our global reach makes it easy for our clients to expand into new markets and to simplify the back-office operations. We employ the most advanced payments technologies to help our clients increase their revenue while minimizing costs. Our flexible and client-centered technology platforms enable our in-country vertical-specific and technical experts to develop tailored solutions that

solve our clients’ most complex needs.

Merger with Fidelity National Information Services (“FIS”)

On ~~January 16, 2018, our~~March 18, 2019, Worldpay and Fidelity National Information Services, Inc. (“FIS”) issued a joint press release announcing that Worldpay, FIS and Wrangler Merger Sub, Inc., a wholly-owned subsidiary of FIS (“Merger Sub”), entered into an agreement and plan of merger, dated March 17, 2019 (the “Merger Agreement”), pursuant to which, on the terms and subject to the conditions set forth therein, Merger Sub will merge with and into Worldpay (the “Merger”), with Worldpay being the surviving corporation in the Merger and continuing as a wholly-owned subsidiary of FIS.

At the effective time of the Merger (“Effective Time”), which is expected to occur in the third quarter of 2019, each share of the Class A common stock ~~began trading~~of Worldpay, par value $0.00001 per share (“Worldpay Class A Common Stock”), issued and outstanding immediately prior to the Effective Time, except for certain shares of Worldpay Class A Common Stock identified in the Merger Agreement, will be converted into the right to receive 0.9287 shares (the “Exchange Ratio”) of common stock, par value $0.01 per share, of FIS (“FIS Common Stock” and, such shares, the “Share Consideration”) and $11.00 in cash (the “Cash Consideration” and, together with the Share Consideration, the “Merger Consideration”). The shares of FIS Common Stock to be issued in the Merger will be listed on ~~the~~The New York Stock Exchange ~~under~~(“NYSE”). Following the ~~new symbol “WP” and on the London Stock Exchange via a secondary standard listing under the symbol “WPY.” Legacy Worldpay shares were delisted from the London Stock Exchange on the same day.~~

~~Executive Overview~~

Revenue for the three months ended September 30, 2018 decreased 2% to $1,017.9 million from $1,033.7 million in 2017. Revenue for the nine months ended September 30, 2018 decreased 3% to $2,875.4 million from $2,960.6 million in 2017. For the three and nine months ended September 30, 2018 net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as the result of our adoption of Accounting Standard Update 2014-09, Revenue From Contracts With Customers (Topic 606) (“ASC 606”) on January 1, 2018. See Note 1 - Basis of Presentation and Summary of Significant Accounting Policies in “Item 1 - Notes to Unaudited Consolidated Financial Statements” for more information about the adoption of ASC 606.

Income from operations for the three months ended September 30, 2018 decreased 54% to $77.7 million from $168.9 million in 2017. Income from operations for the nine months ended September 30, 2018 decreased 59% to $163.2 million from $396.3 million in 2017. The decrease for the three months ended September 30, 2018 primarily relates to increased depreciation and amortization expense as a resultconsummation of the ~~acquired assets associated with our acquisition of Legacy Worldpay. The decrease for the nine months ended September 30, 2018 primarily relates to increased depreciation~~Merger, FIS shareholders will own approximately 53 percent and ~~amortization expense as well as acquisition expenses, which are both associated with our acquisition of Legacy Worldpay.~~

~~Net income for the three months ended September 30, 2018 was $3.6 million compared to $106.9 million in 2017. Net income attributable to~~ Worldpay Inc. for the three months ended September 30, 2018 was $2.8 million compared to $92.1 million in 2017. Net income for the nine months ended September 30, 2018 was a loss of $96.2 million as compared to income of $229.1 million in 2017. Net income attributable to Worldpay, Inc. for the nine months ended September 30, 2018 was a loss of $97.7 million as compared to income of $189.8 million in 2017. See the “Results of Operations” section of this Management’s Discussion and Analysis for a discussion of our financial results.

shareholders will own

3735

Table of Contents

approximately 47 percent of the combined company. The Merger Consideration (as of the date the Merger Agreement was executed) valued Worldpay at an enterprise value of approximately $43 billion, including the assumption of Worldpay debt, which FIS expects to refinance.

In connection with the proposed Merger, on April 12, 2019, FIS filed a preliminary registration statement on Form S-4 with the SEC that became available on the SEC’s Edgar system on April 15, 2019.

Executive Overview

Revenue for the three months ended March 31, 2019 increased 14% to $970.0 million from $850.7 million in 2018.

Income (loss) from operations for the three months ended March 31, 2019 increased to $106.3 million from a loss of $27.7 million in 2018.

Net income (loss) for the three months ended March 31, 2019 was $38.1 million compared to a loss of $98.3 million in 2018. Net income (loss) attributable to Worldpay, Inc. for the three months ended March 31, 2019 was $36.4 million compared to a loss of $97.6 million in 2018. See the “Results of Operations” section of this Management’s Discussion and Analysis for a discussion of our financial results.

Recent Acquisitions

On January 16, 2018, we completed the acquisition of Worldpay Group Limited, formerly Worldpay Group plc, a public limited company (“Legacy Worldpay”) by acquiring 100% of the issued and outstanding shares. The acquisition ~~creates~~created a leading global integrated payment technology and international eCommerce payment provider and will enable us to take advantage of strategic and innovative opportunities to provide differentiated and diversified solutions to address clients’ needs.

On May 25, 2017, we completed the acquisition of Paymetric Holdings, Inc. (“Paymetric”) by acquiring 100% of the issued and outstanding shares. Paymetric automates business-to-business payment workflows within enterprise systems and tokenizes payments data within these systems in order to enable secure storage of customer information and history. This acquisition helps to further accelerate our growth.

Please see Note 24 - Business Combinations in “Item 1 - Notes to Unaudited Consolidated Financial Statements” for more information about ~~these acquisitions.~~the acquisition.

Our Segments, Revenue and Expenses

Technology Solutions

Technology Solutions provides merchant acquiring, ~~and~~ payment processing and related services to a diverse set of merchants that primarily accept payments through eCommerce and integrated payment solutions.

Merchant Solutions

Merchant Solutions provides merchant acquiring, ~~and~~ payment processing and related services to a diverse set of merchants that primarily accept payments through an omni-channel solution including terminal based.

Issuer Solutions

Revenue

We provide a wide range of electronic payment and related products and services, both online and by mobile, to accept, validate and settle payments in 126 currencies across 146 countries, using any one of over 300 payment methods. Our customers also use our payments technology to maximize the rate at which payments are approved, manage the risk of fraud, and optimize their costs of operating globally.

We generate revenue primarily by providing payment processing as well as related products and services. The segment discussion above provides a description of our revenues by segment.

~~Network Fees and Other Costs~~

Network fees and other costs primarily consist of pass through expenses incurred by us in connection with providing processing services to our clients, including Visa and Mastercard network association fees and payment network fees.

~~Net Revenue~~

Net revenue is revenue, less network fees and other costs and reflects revenue generated from the services we provide to our clients. Management uses net revenue to assess our operating performance. We believe that net revenue, when reviewed together with revenue, is meaningful to our investors in order to understand our performance. For the three and nine months ended September 30, 2018 net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as the result of our adoption of ASC 606 on January 1, 2018.

3836

Table of Contents

Expenses

Set forth below is a brief description of the components of our expenses:

•

~~Network fees and other costs~~ primarily consist of pass through expenses incurred by us in connection with providing processing services to our clients, including Visa and Mastercard network association fees and payment network fees and only relates to the three and nine months ended September 30, 2017. Following our adoption of ASC 606 on January 1, 2018, network fees and other costs are presented net within revenue.


•	Sales and marketing expense primarily ~~consist~~consists of ~~salaries~~compensation, commissions and benefits paid to sales personnel, sales management and other sales and marketing personnel, amortization of capitalized commission fees, residual payments made to multiple referral partners and advertising and promotional costs.


•	Other operating costs primarily consist of ~~salaries~~compensation and benefits paid to operational and IT personnel, costs associated with operating our technology ~~platforms~~platform and data centers, information technology costs for processing transactions, product development costs, software fees, maintenance costs, occupancy costs and ~~maintenance~~consulting costs.

•

General and administrative expenses primarily consist of ~~salaries~~compensation and benefits paid to executive management and administrative employees, including finance, human resources, product, legal and risk management, share-based compensation costs, office equipment, ~~and~~ occupancy costs and consulting costs. The ~~nine~~three months ended ~~September 30,~~March 31, 2018 includes a significant amount of transition, acquisition and integration costs related to the Legacy Worldpay acquisition. ~~The nine months ended September 30, 2017 includes a charge related to a settlement agreement stemming from legacy litigation of an acquired company.~~


•	Depreciation and amortization expense consists of our depreciation expense related to investments in property, equipment and software as well as our amortization of intangible assets.


•	Interest expense—net consists primarily of interest on borrowings less interest income earned on our cash and cash equivalents.


•	Income tax expense (benefit) represents foreign, federal, state and local taxes based on ~~income.~~income/loss.

•

Non-operating income ~~(expenses)~~(expense) during the nine months ended September 30, 2018 primarily consist of expenses related to our financing arrangements entered into in connection with the Legacy Worldpay acquisition, repricing of our debt in June 2018 and the change in fair value of the Mercury tax receivable agreement (“TRA”), partially offset by a gain on the settlement of a deal contingent forward entered into in connection with our acquisition of Legacy Worldpay. Non-operating income during the nine months ended September 30, 2017, primarily consists of an unrealized gain relating to the change in fair value of a deal contingent forward entered into in connection with the Legacy Worldpay acquisition, plc which was also partially offset by the change in fair valueother income and expense items outside of the ~~Mercury TRA.~~Company’s operating activities.

Non-Controlling Interest

AsSince Fifth Third had a ~~result of the~~ non-controlling ~~ownership~~ interests in Worldpay Holding ~~held by Fifth Third,~~through March 2019, our results of operations include net income attributable to non-controlling interests. ~~Future sales or redemptions~~As a result of ~~ownership~~the March 2019 Fifth Third Stock Sale discussed in Note 1 - Basis of Presentation and Summary of Significant Accounting Policies in “Item 1 - Notes to Unaudited Consolidated Financial Statements,” Fifth Third no longer has non-controlling interests in Worldpay ~~Holding by Fifth Third will continue to reduce the amount recorded as non-controlling interest and increase net earnings attributable to our Class A stockholders. In addition, net~~Holding. Net income attributable to non-controlling interests ~~includes~~continues to include the non-controlling interest related to a joint venture with a bank partner. See Note 68 - Controlling and Non-Controlling Interests in “Item 1 - Notes to Unaudited Consolidated Financial Statements” for more information.

Factors and Trends Impacting Our Business and Results of Operations

The majority of our revenues isare generated by services priced as a percentage of transaction value, or a specified fee per transaction, ~~depending on card type~~a fixed fee, or ~~the vertical.~~a combination. We also ~~earn fees~~generate revenue based on products and specific value-added services that may or may not be ~~unrelated~~related to the ~~number~~volume or ~~value~~number of transactions. These revenues depend upon a number of factors such as demand for and price of our products or services, the technological competitiveness of our offerings, our reputation for providing timely and reliable ~~service,~~products and services, competition within our industry and general economic conditions.

~~Table of Contents~~

Adjusted Net Income

We use adjusted net income for financial and operational decision making as a means to evaluate period-to-period comparisons of our performance and results of operations. The adjusted net income is also incorporated into performance metrics underlying certain share-based payments and our annual incentive plan. We believe the adjusted net income provides useful information about our performance and operating results, enhances the overall understanding of past financial performance and future prospects and allows for greater transparency with respect to key metrics used by management in its financial and operational decision making.

In calculating the adjusted net income, we make certain non-GAAP adjustments, as well as certain tax adjustments, to adjust our GAAP operating results for the items discussed below. This non-GAAP measure should be considered together with GAAP operating results.

Table of Contents

Non-GAAP Adjustments

Transition, Acquisition and Integration Costs

In connection with our acquisitions, we incur costs associated with the acquisitions and related integration activities, consisting primarily of consulting fees for advisory, conversion and integration services and related personnel costs. Also included in these expenses are costs related to employee termination benefits and other transition activities. These transition, acquisition and integration costs are included in other operating costs and general and administrative expenses. Included in transition, acquisition and integration costs in the nine months ended September 30, 2017 is a $38.0 million charge related to a settlement agreement stemming from legacy litigation of an acquired company.

Share-Based Compensation

We have granted share-based awards to certain employees and members of our board of directors and intend to continue to grant additional share-based awards in the future. Share-based compensation is included in general and administrative expense.

Intangible Amortization Expense

These expenses represent amortization of intangible assets acquired through business combinations and customer portfolio and related asset ~~acquisitions.~~acquisitions as well as depreciation of acquired software.

Non-operating ~~Expense~~Income (Expense)

Non-operating ~~expenses during the nine months ended September 30, 2018~~income (expense) primarily ~~consist~~consists of ~~expenses relating to the financing arrangements we entered into in connection with the Legacy Worldpay acquisition, repricing of our debt in June 2018~~other income and ~~the change in fair value~~expense items outside of the ~~Mercury TRA, partially offset by a gain on the settlement of a deal contingent forward entered into in connection with our acquisition of Legacy Worldpay.~~

Non-operating expenses for the nine months ended September 30, 2017 consists of an unrealized gain relating to the change in fair value of a deal contingent forward entered into in connection with the Legacy Worldpay acquisition, partially offset by the change in fair value of the Mercury TRA.

~~Table of Contents~~

Company’s operating activities.

Tax Adjustments

Income Tax Expense Adjustments

Our effective tax rate reported in our results of operations reflects the impact of our non-controlling ~~interest~~interests not being taxed at the statutory corporate tax rate. For purposes of calculating the adjusted net income, income tax expense is adjusted accordingly to reflect an effective tax rate assuming conversion of Fifth Third’s non-controlling interests into shares of Class A common stock, including the income tax effect of the non-GAAP adjustments described above. The adjusted global effective tax rate for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 is approximately ~~19.8%~~20.1% and includes the impact of tax reform on U.S. federal taxes as well as the inclusion of international jurisdictions due to the acquisition of Legacy Worldpay. Also included in the adjusted effective tax rate for the three and nine months ended September 30, 2018 and 2017 is the impact of the excess tax benefits relating to our adoption of ASU 2016-09, ~~Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The adjusted effective tax rate~~ is expected to remain at approximately ~~19.8%~~20.1% for the remainder of ~~2018.~~2019. The adjusted global effective tax rate was ~~34%~~19.7% for the three ~~and nine~~ months ended ~~September 30, 2017.~~March 31, 2018.

Other Tax Adjustments

In addition to the adjustment described above, income tax expense is also adjusted for the cash tax benefits resulting from certain tax attributes, primarily the amortization of tax intangible assets resulting from or acquired with our acquisitions, the tax basis step up associated with our separation from Fifth Third and the purchase or exchange of units of Worldpay Holding, net of payment obligations under ~~TRAs established at the time of our initial public offering~~tax receivable agreements (“~~IPO”~~TRAs”) ~~and in connection with our acquisition of Mercury.~~. The estimate of the cash tax benefits is based on the consistent and highly predictable realization of the underlying tax attributes.

The following table provides a schedule of the tax adjustments discussed above which are reflected in the adjusted net income table below (in millions):


	Three Months Ended September 30,				Nine Months Ended September 30,				Three Months Ended March 31,
	2018		2017		2018		2017		2019		2018
TRA Tax Benefits ^(a)(1)	$	2.4	$	1.8	$	6.8	$	3.5	$	1.4	$	2.2
Acquired Tax Benefits ^(b)(2)	22.5		31.7		67.3		93.2		23.7		22.4
Adjusted Tax Benefits ^(c)(3)	$	24.9	$	33.5	$	74.1	$	96.7	$	25.1	$	24.6


^(a)(1)	Represents the 15% benefit that we retain for the shared tax benefits related to the TRAs.


^(b)(2)	Represents the tax benefits wholly owned by us, acquired through acquisition or termination of TRAs in which we retain 100% of the benefit.


^(c)(3)	Represents the net cash tax benefit retained by us from the use of the tax attributes, as reflected in the Tax Adjustments.

The table below provides a reconciliation of GAAP (loss) income before applicable income taxes to the adjusted net income for the three and nine months ended September 30, 2018 and 2017 (in millions):

Three Months Ended September 30, Nine Months Ended September 30,
2018 2017 2018 2017
(Loss) income before applicable income taxes $ (1.0 ) $ 151.6
$ (101.2 ) $ 312.6
Non-GAAP Adjustments:
Transition, acquisition and integration costs 47.4
5.1
277.6
67.9
Share-based compensation 42.8
13.6
99.0
35.1
Intangible amortization 289.5
55.3
715.0
161.5
Non-operating expenses 3.5
(21.2 ) 34.1
(13.7 )
Non-GAAP adjusted income before applicable taxes 382.2
204.4
1,024.5
563.4
Less: Adjustments
Adjusted tax expense 50.9
35.9
128.7
94.8
JV non-controlling interest 0.5
0.5
1.2
1.2
Adjusted Net Income $ 330.8
$ 168.0
$ 894.6
$ 467.4

4138

Table of Contents

The table below provides a reconciliation of GAAP income (loss) before applicable income taxes to the adjusted net income for the three months ended March 31, 2019 and 2018 (in millions):



	Three Months Ended March 31,
	2019			2018
Income (loss) before applicable income taxes	$	37.7		$	(111.5	)
Non-GAAP Adjustments:
Transition, acquisition and integration costs	42.4			177.4
Share-based compensation	33.0			17.2
Intangible amortization	226.2			172.8
Non-operating (income) expenses	(3.5		)	8.6
Non-GAAP adjusted income before applicable taxes	335.8			264.5
Less: Adjustments
Adjusted tax expense	42.4			27.5
JV non-controlling interest	0.4			0.3
Adjusted Net Income	$	293.0		$	236.7

Results of Operations

The following tables set forth our statements of income in dollars and as a percentage of revenue for the periods presented (in millions):

Three Months Ended September 30,
2018 2017 $ Change % Change
Revenue $ 1,017.9
$ 1,033.7
$ (15.8 ) (2 )%
Network fees and other costs —
479.5
(479.5 ) NM
Net Revenue⁽¹⁾
1,017.9
554.2
463.7
84 %
Sales and marketing 295.8
173.8
122.0
70 %
Other operating costs 174.8
79.4
95.4
120 %
General and administrative 140.7
49.6
91.1
184 %
Depreciation and amortization 328.9
82.5
246.4
299 %
Income from operations $ 77.7
$ 168.9
$ (91.2 ) (54 )%


⁽¹⁾	For the three months ended September 30, 2018 net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as the result of our adoption of ASC 606 on January 1, 2018.

As a Percentage of Net Revenue Three Months Ended September 30,
2018 2017
Net Revenue 100.0 % 100.0 %
Sales and marketing 29.1 % 31.4 %
Other operating costs 17.2 % 14.3 %
General and administrative 13.8 % 9.0 %
Depreciation and amortization 32.3 % 14.9 %
Income from operations 7.6 % 30.4 %



	Three Months Ended March 31,
	2019		2018			$ Change			% Change
Revenue	$	970.0	$	850.7		$	119.3		14	%
Sales and marketing	290.9		266.0			24.9			9	%
Other operating costs	181.0		155.1			25.9			17	%
General and administrative	127.4		250.1			(122.7		)	(49	)%
Depreciation and amortization	264.4		207.2			57.2			28	%
Income from operations	$	106.3	$	(27.7	)	$	134.0		484	%

Nine Months Ended September 30,
2018 2017 $ Change % Change
Revenue $ 2,875.4
$ 2,960.6
$ (85.2 ) (3 )%
Network fees and other costs —
1,406.3
(1,406.3 ) NM
Net Revenue⁽¹⁾
2,875.4
1,554.3
1,321.1
85 %
Sales and marketing 845.2
497.1
348.1
70 %
Other operating costs 515.4
234.3
281.1
120 %
General and administrative 527.6
189.6
338.0
178 %
Depreciation and amortization 824.0
237.0
587.0
248 %
Income from operations $ 163.2
$ 396.3
$ (233.1 ) (59 )%


⁽¹⁾	For the nine months ended September 30, 2018 net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as the result of our adoption of ASC 606 on January 1, 2018.



As a Percentage of Revenue	Three Months Ended March 31,
	2019		2018
Revenue	100.0	%	100.0	%
Sales and marketing	30.0	%	31.3	%
Other operating costs	18.6	%	18.2	%
General and administrative	13.1	%	29.4	%
Depreciation and amortization	27.3	%	24.4	%
Income from operations	11.0	%	(3.3	)%

As a Percentage of Net Revenue Nine Months Ended September 30,
2018 2017
Net Revenue 100.0 % 100.0 %
Sales and marketing 29.4 % 32.0 %
Other operating costs 17.9 % 15.1 %
General and administrative 18.3 % 12.2 %
Depreciation and amortization 28.7 % 15.2 %
Income from operations 5.7 % 25.5 %

Three Months Ended March 31, 2019 Compared to Three Months Ended March 31, 2018

The Revenue, Sales and Marketing, Other Operating Costs and General and Administrative disclosures below exclude Legacy Worldpay results prior to the January 16, 2018 acquisition date for the three months ended March 31, 2018.

Revenue

Revenue increased 14% to $970.0 million for the three months ended March 31, 2019 from $850.7 million for the three months ended March 31, 2018. The prior year period excludes $63.8 million of Legacy Worldpay generated revenue prior to our acquisition. Additionally, strong growth in our Technology Solutions segment contributed to the increase.

4239

Table of Contents

~~Three Months Ended September 30, 2018 Compared to Three Months Ended September 30, 2017 and Nine Months Ended September 30, 2018 Compared to Nine Months Ended September 30, 2017~~

The Net Revenue, Sales and Marketing, Other Operating Costs and General and Administrative disclosures below exclude Legacy Worldpay results prior to the January 16, 2018 acquisition date for the nine months ended September 30, 2018 as well as Legacy Worldpay results for the three and nine months ended September 30, 2017.

~~Net Revenue~~

Net revenue increased 84% to $1,017.9 million for the three months ended September 30, 2018 from $554.2 million for the three months ended September 30, 2017. The prior year period excludes $380.4 million of Legacy Worldpay generated net revenue prior to our acquisition. Additionally, strong growth in our Technology Solutions segment contributed to the increase.

Net revenue increased 85% to $2,875.4 million for the nine months ended September 30, 2018 from $1,554.3 million for the nine months ended September 30, 2017. The prior year period excludes $1,103.7 million of Legacy Worldpay generated net revenue prior to our acquisition. Additionally, continued strong growth in our Technology Solutions segment also contributed to the increase.

Sales and Marketing

Sales and marketing expense increased ~~70%~~9% to ~~$295.8~~$290.9 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$173.8~~$266.0 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The prior year period excludes ~~$94.9~~$12.9 million of Legacy Worldpay ~~generated~~ sales and marketing ~~expenses incurred~~expense prior to our acquisition. ~~Additionally, higher~~Higher residual payments to referral partners as a result of increased revenue in both our Technology Solutions and Merchant Solutions segments contributed to the increase.

Sales and marketing expense increased 70% to $845.2 million for the nine months ended September 30, 2018 from $497.1 million for the nine months ended September 30, 2017. The prior year period excludes $287.0 million of Legacy Worldpay sales and marketing expense prior to our acquisition. Additionally, higher residual payments to referral partners as a result of increased revenue in both our Technology Solutions and Merchant Solutions segments also contributed to the increase.

Other Operating Costs

Other operating costs increased ~~120%~~17% to ~~$174.8~~$181.0 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$79.4~~$155.1 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The prior year period excludes $12.3 million of Legacy Worldpay other operating costs prior to our acquisition. When excluding transition, acquisition and integration costs, other operating costs increased to ~~$158.0~~$160.5 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$76.8~~$144.9 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The prior year period excludes ~~$71.1~~$12.1 million of Legacy Worldpay other operating costs prior to our acquisition when excluding transition, acquisition and integration ~~costs prior to our acquisition.~~

Other operating costs increased 120% to $515.4 million for the nine months ended September 30, 2018 from $234.3 million for the nine months ended September 30, 2017. When excluding transition, acquisition and integration costs, other operating costs increased to $461.4 million for the nine months ended September 30, 2018 from $223.4 million for the nine months ended September 30, 2017. The prior year period excludes $202.7 million of Legacy Worldpay other operating costs when excluding transition, acquisition and integration costs prior to our acquisition.costs.

General and Administrative

General and administrative expenses ~~increased 184%~~decreased 49% to ~~$140.7~~$127.4 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$49.6~~$250.1 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The prior year period excludes $66.2 million of Legacy Worldpay general and administrative expense prior to our acquisition. When excluding transition, acquisition and integration costs, as well as share-based compensation expense, general and administrative ~~costs~~expenses increased to ~~$67.3~~$72.5 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$33.5~~$65.7 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The prior year period excludes ~~$43.2~~$10.0 million of Legacy Worldpay ~~other operating costs~~general and administrative expenses prior to our acquisition when excluding transition, acquisition and integration costs as well as share-based compensation expense. When including the 2018 period prior to our ~~acquisition.~~

~~General and administrative expenses increased 178% to $527.6 million for~~acquisition, the nine months ended September 30, 2018 from $189.6 million for the nine months ended September 30, 2017. When excluding transition, acquisition and integration costs, general and administrative costs increased to $205.0 million for the nine months ended September 30, 2018 from $97.5 million for the nine months ended September 30, 2017. The prior period excludes $128.9 million of Legacy Worldpaydecrease in general and administrative expenses when excluding transition, acquisition and integration costs ~~prior~~as well as share-based compensation expense is primarily attributable to ~~our acquisition.~~

~~Table of Contents~~

corporate overhead efficiencies.

Depreciation and Amortization

Depreciation expense associated with our property, equipment and software increased to ~~$68.4~~$67.0 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$27.3~~$57.4 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The ~~increase is primarily attributable~~prior year period excludes $4.9 million of Legacy Worldpay depreciation expense prior to our ~~recent acquisitions.~~

Depreciation expense associated with our property, equipment and software increased to $196.5 million for the nine months ended September 30, 2018 from $70.5 million for the nine months ended September 30, 2017. The increase is primarily attributable to our recent acquisitions.acquisition.

Amortization expense associated with intangible assets, which consist primarily of customer relationship intangible assets, increased to ~~$260.5~~$197.4 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$55.2~~$149.8 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The ~~increase is primarily attributable~~prior year period excludes $2.3 million of Legacy Worldpay amortization expense prior to ~~an increase in amortization of customer relationship intangible assets as a result of recent acquisitions.~~

Amortization expense associated with intangible assets, which consist primarily of customer relationship intangible assets, increased to $627.5 million for the nine months ended September 30, 2018 from $166.5 million for the nine months ended September 30, 2017.our acquisition. The increase is primarily attributable to an increase in amortization of customer relationship intangible assets as a result of recent acquisitions.

Income from Operations

Income from operations ~~decreased~~increased to ~~$77.7~~$106.3 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$168.9~~a loss of $27.7 million for the three months ended ~~September 30, 2017.~~

~~Income from operations decreased to $163.2 million for the nine months ended September 30, 2018 from $396.3 million for the nine months ended September 30, 2017.~~March 31, 2018.

Interest Expense—Net

Interest expense—net ~~increased~~decreased to $72.1 million for the three months ended March 31, 2019 from $75.2 million for the three months ended ~~September 30, 2018 from $38.5~~March 31, 2018. The prior year period excludes $2.8 million ~~for the three months ended September 30, 2017.~~of Legacy Worldpay interest expense-net prior to our acquisition. The ~~increase~~decrease in interest ~~expense—net~~expense-net is primarily ~~attributable~~related to additional debt ~~issued to fund the acquisition of Legacy Worldpay.~~

~~Interest expense—net~~paydowns and increased ~~to $230.3 million for the nine months ended September 30, 2018 from $97.4 million for the nine months ended September 30, 2017. The increase in~~ interest ~~expense—net is primarily attributable to debt issued to fund the acquisition of Legacy Worldpay.~~income, partially offset by higher interest rates.

Non-Operating Income (Expense)

Non-operating ~~expense~~income was ~~$34.1~~$3.5 million for the ~~nine~~three months ended ~~September 30,~~March 31, 2019, primarily relates to foreign currency gains, partially offset by losses associated with the write-off of deferred financing fees in connection with the early paydown of debt and the change in fair value of the Mercury TRA.

Table of Contents

Non-operating expense was $8.6 million for the three months ended March 31, 2018, primarily ~~consisting of expenses~~ relating to our financing arrangements entered into in connection with the Legacy Worldpay acquisition ~~repricing of our debt in June 2018~~ and the change in fair value of the Mercury TRA, partially offset by a gain on the settlement of a deal contingent forward entered into in connection with our acquisition of Legacy Worldpay. Non-operating income was $13.7 million for the nine months ended September 30, 2017, consisting of an unrealized gain related to the change in the fair value of a deal contingent forward entered into in connection with the Legacy Worldpay acquisition, offset by the change in fair value of the Mercury TRA.

~~Table of Contents~~

Income Tax Expense (Benefit)

Income tax ~~benefit~~benefits for the three months ended ~~September 30,~~March 31, 2019 and 2018 ~~was $4.6~~were $0.4 million ~~compared to expense of $44.7~~and $13.2 million, ~~for the three months ended September 30, 2017,~~ reflecting global effective rates of ~~460.0%~~(1.1)% and 29.5%, respectively. Income tax benefit for the nine months ended September 30, 2018 was a benefit of $5.0 million compared to expense of $83.5 million for the nine months ended September 30, 2017, reflecting effective rates of 4.9% and 26.7%11.8%, respectively. Our global effective tax rate for the three months ended September 30, 2018 reflects a $2.7 million benefit to deferred taxes relating to changes in state tax laws. Our effective tax rate for the nine months ended September 30, 2018 reflects a $6.9 million charge to deferred taxes relating to changes in state tax laws. Our effective tax rate reflectsrates reflect the impact of our non-controlling interests not being taxed at the statutory U.S. corporate tax rates. The 2018 effective tax rates also reflect the impact of tax reform and the impact related to the addition of international taxing jurisdictions as a result of the Legacy Worldpay acquisition. The effective tax rate for the three and nine months ended September 30, 2018 and 2017, includes a credit to income tax expense as a result of our adoption of ASU 2016-09, Compensation - Stock Compensation (Topic 718) - Improvements to Employee Share-Based Payment Accounting.

Segment Results

The following tables provide a summary of the components of segment profit for our three segments for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~ (in millions):

The disclosures below exclude Legacy Worldpay results prior to the January 16, 2018 acquisition date for the ~~nine~~three months ended ~~September 30, 2018 as well as Legacy Worldpay results for the three and nine months ended September 30, 2017.~~March 31, 2018.

Technology Solutions


	Three Months Ended September 30,									Three Months Ended March 31,
	2018		2017		$ Change			% Change		2019		2018		$ Change		% Change
Revenue	$	419.7	$	339.9	$	79.8		23	%	$	427.3	$	336.4	$	90.9	27	%
Network fees and other costs	—		115.2		(115.2		)	NM
Net Revenue⁽¹⁾	419.7		224.7		195.0			87	%
Sales and marketing	115.2		73.6		41.6			57	%	118.4		95.9		22.5		23	%
Segment profit	$	304.5	$	151.1	$	153.4		102	%	$	308.9	$	240.5	$	68.4	28	%


⁽¹⁾	For the three months ended September 30, 2018, net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as a result of our adoption of ASC 606 on January 1, 2018.

Nine Months Ended September 30,
2018 2017 $ Change % Change
Revenue $ 1,157.7
$ 919.4
$ 238.3
26 %
Network fees and other costs —
335.3
(335.3 ) NM
Net Revenue⁽¹⁾
1,157.7
584.1
573.6
98 %
Sales and marketing 309.2
203.3
105.9
52 %
Segment profit $ 848.5
$ 380.8
$ 467.7
123 %


⁽¹⁾	For the nine months ended September 30, 2018, net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as a result of our adoption of ASC 606 on January 1, 2018.

~~Net~~ Revenue

~~Net revenue~~Revenue in this segment increased ~~87%~~27% to ~~$419.7~~427.3 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$224.7~~$336.4 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The prior year period excludes ~~$135.5~~$29.7 million of Legacy Worldpay generated ~~net~~ revenue prior to our acquisition. Strong transactional growth contributed to the increase in revenue.

~~Net revenue in this segment~~Sales and Marketing

Sales and marketing expense increased ~~98%~~23% to ~~$1,157.7~~$118.4 million for the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 from ~~$584.1~~$95.9 million for the ~~nine~~three months ended ~~September 30, 2017.~~March 31, 2018. The prior year period excludes ~~$391.0~~$3.2 million of Legacy Worldpay sales and marketing expense prior to our acquisition. Higher residual payments to referral partners as a result of increased revenue contributed to the increase.

Merchant Solutions



	Three Months Ended March 31,
	2019		2018		$ Change		% Change
Revenue	$	459.4	$	432.2	$	27.2	6	%
Sales and marketing	166.0		163.8		2.2		1	%
Segment profit	$	293.4	$	268.4	$	25.0	9	%

Revenue

Revenue in this segment increased 6% to $459.4 million for the three months ended March 31, 2019 from $432.2 million for the three months ended March 31, 2018. The prior year period excludes $33.9 million of Legacy Worldpay generated ~~net~~ revenue prior to our acquisition. When including the 2018 period prior to our acquisition, the decrease in revenue is primarily attributable to unfavorable foreign currency.

4541

Table of Contents

Sales and Marketing

Sales and marketing expense increased ~~57%~~1% to ~~$115.2~~$166.0 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$73.6~~$163.8 million for the three months ended ~~September 30, 2017.~~March 31, 2018. The prior year period excludes ~~$20.5~~$9.7 million of Legacy Worldpay sales and marketing expense prior to our acquisition. ~~Additionally,~~When including the 2018 period prior to our acquisition, the decrease in sales and marketing expense is primarily attributable to sales efficiencies, partially offset by higher residual payments to referral ~~partners as a result of increased revenue also contributed to the increase.~~partners.

Sales and marketing expense increased 52% to $309.2 million for the nine months ended September 30, 2018 from $203.3 million for the nine months ended September 30, 2017. The prior year period excludes $60.7 million of Legacy Worldpay sales and marketing expense prior to our acquisition. Additionally, higher residual payments to referral partners as a result of increased revenue also contributed to the increase.

~~Merchant~~Issuer Solutions


	Three Months Ended September 30,									Three Months Ended March 31,
	2018		2017		$ Change			% Change		2019		2018		$ Change		% Change
Revenue	$	507.5	$	576.7	$	(69.2	)	(12	)%	$	83.3	$	82.1	$	1.2	1	%
Network fees and other costs	—		332.6		(332.6		)	NM
Net Revenue⁽¹⁾	507.5		244.1		263.4			108	%
Sales and marketing	174.0		94.4		79.6			84	%	6.5		6.3		0.2		3	%
Segment profit	$	333.5	$	149.7	$	183.8		123	%	$	76.8	$	75.8	$	1.0	1	%


⁽¹⁾	For the three months ended September 30, 2018, net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as a result of our adoption of ASC 606 on January 1, 2018.

Nine Months Ended September 30,
2018 2017 $ Change % Change
Revenue $ 1,460.1
$ 1,695.9
$ (235.8 ) (14 )%
Network fees and other costs —
976.2
(976.2 ) NM
Net Revenue⁽¹⁾
1,460.1
719.7
740.4
103 %
Sales and marketing 516.8
276.3
240.5
87 %
Segment profit $ 943.3
$ 443.4
$ 499.9
113 %


⁽¹⁾	For the nine months ended September 30, 2018, net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as a result of our adoption of ASC 606 on January 1, 2018.

~~Net~~ Revenue

~~Net revenue~~Revenue in this segment increased ~~108%~~1% to ~~$507.5~~$83.3 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$244.1~~$82.1 million for the three months ended ~~September 30, 2017. The prior period excludes $243.1 million of Legacy Worldpay generated net revenue prior to our acquisition.~~

Net revenue in this segment increased 103% to $1,460.1 million for the nine months ended September 30, 2018 from $719.7 million for the nine months ended September 30, 2017. The prior period excludes $707.1 million of Legacy Worldpay generated net revenue prior to our acquisition.March 31, 2018.

Sales and Marketing

Sales and marketing expense increased ~~84%~~3% to ~~$174.0~~$6.5 million for the three months ended ~~September 30, 2018~~March 31, 2019 from ~~$94.4~~$6.3 million for the three months ended September 30, 2017. The prior year period excludes $73.9 million of Legacy Worldpay sales and marketing expense prior to our acquisition. Additionally, higher residual payments to referral partners as a result of increased revenue also contributed to the increase.

Sales and marketing expense increased 87% to $516.8 million for the nine months ended September 30, 2018 from $276.3 million for the nine months ended September 30, 2017. The prior year period excludes $224.7 million of Legacy Worldpay sales and marketing expense prior to our acquisition. Additionally, higher residual payments to referral partners as a result of increased revenue also contributed to the increase.

~~Table of Contents~~

~~Issuer Solutions~~

Three Months Ended September 30,
2018 2017 $ Change % Change
Revenue $ 90.7
$ 117.1
$ (26.4 ) (23 )%
Network fees and other costs —
31.7
(31.7 ) NM
Net Revenue⁽¹⁾
90.7
85.4
5.3
6 %
Sales and marketing 6.6
5.8
0.8
14 %
Segment profit $ 84.1
$ 79.6
$ 4.5
6 %


⁽¹⁾	For the three months ended September 30, 2018, net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as a result of our adoption of ASC 606 on January 1,March 31, 2018.

Nine Months Ended September 30,
2018 2017 $ Change % Change
Revenue $ 257.6
$ 345.3
$ (87.7 ) (25 )%
Network fees and other costs —
94.8
(94.8 ) NM
Net Revenue⁽¹⁾
257.6
250.5
7.1
3 %
Sales and marketing 19.2
17.5
1.7
10 %
Segment profit $ 238.4
$ 233.0
$ 5.4
2 %


⁽¹⁾	For the nine months ended September 30, 2018, net revenue is equivalent to gross revenue since network fees and other costs are netted against gross revenue as a result of our adoption of ASC 606 on January 1, 2018.

~~Net Revenue~~

~~Net revenue in this segment increased 6% to $90.7 million for the three months ended September 30, 2018 from $85.4 million for the three months ended September 30, 2017.~~

~~Net revenue in this segment increased 3% to $257.6 million for the nine months ended September 30, 2018 from $250.5 million for the nine months ended September 30, 2017.~~

~~Sales and Marketing~~

~~Sales and marketing expense increased 14% to $6.6 million for the three months ended September 30, 2018 from $5.8 million for the three months ended September 30, 2017.~~

~~Sales and marketing expense increased 10% to $19.2 million for the nine months ended September 30, 2018 from $17.5 million for the nine months ended September 30, 2017.~~

Liquidity and Capital Resources

Our liquidity is funded primarily through cash provided by operations, debt and a line of credit, which is generally sufficient to fund our operations, planned capital expenditures, tax distributions made to our non-controlling interest holders, required payments under our TRA agreements, debt service and acquisitions. As of ~~September 30, 2018,~~March 31, 2019, our principal sources of liquidity consisted of ~~$373.7~~$107.9 million of cash and cash equivalents and ~~$1.25~~$1.0 billion of availability under the revolving portion of our senior secured credit facilities. Our total indebtedness, including ~~capital~~finance leases, was ~~$8.0~~$7.5 billion as of ~~September 30, 2018.~~

We have approximately $243 million of share repurchase authority remaining as of September 30, 2018 under a program authorized by the board of directors in October 2016 to repurchase up to an additional $250 million of our Class A common stock.

Purchases under the share repurchase programs are allowed from time to time in the open market, in privately negotiated transactions, or otherwise. The manner, timing, and amount of any purchases are determined by management based on an evaluation of market conditions, stock price, and other factors. The share repurchase programs have no expiration date and we may discontinue purchases at any time that management determines additional purchases are not warranted.

~~Table of Contents~~

In connection with our IPO, we entered into the Exchange Agreement with Fifth Third, under which Fifth Third has the right, from time to time, to exchange their units in Worldpay Holding for shares of our Class A common stock or, at our option, cash. If we choose to satisfy the exchange in cash, we anticipate that we will fund such exchange through cash from operations, funds available under the revolving portion of our senior secured credit facilities, equity financings or a combination thereof.March 31, 2019.

We do not intend to pay cash dividends on our Class A common stock in the foreseeable future. Worldpay, Inc. is a holding company that does not conduct any business operations of its own. As a result, Worldpay, Inc.’s ability to pay cash dividends on its common stock, if any, is dependent upon cash dividends and distributions and other transfers from Worldpay Holding. The amounts available to Worldpay, Inc. to pay cash dividends are subject to the covenants and distribution restrictions in its subsidiaries’ loan agreements.

In addition to principal needs for liquidity discussed above, our strategy includes investing in and leveraging our integrated business model and technology ~~platforms,~~platform, broadening and deepening our distribution channels, entry into new geographic markets and development of additional payment processing services. Our near-term priorities for capital allocation include debt reduction, investing in our operations to support organic growth, and share repurchases. Long-term priorities remain unchanged and include investing for growth through strategic acquisitions and returning excess capital to shareholders.

We anticipate that to the extent that we require additional liquidity, it will be funded through the incurrence of other indebtedness, equity financings or a combination thereof. We cannot assure you that we will be able to obtain this additional liquidity on reasonable terms, or at all. Additionally, our liquidity and our ability to meet our obligations and fund our capital requirements are also dependent on our future financial performance, which is subject to general economic, financial and other factors that are beyond our control. Accordingly, we cannot assure you that our business will generate sufficient cash flow from operations or that future borrowings will be available under our credit facilities or otherwise to meet our liquidity needs. If we decide to pursue one or more significant acquisitions, we may incur additional debt or sell additional equity to finance such acquisitions.

~~Cash Flows~~

~~The following table presents~~However, as a ~~summary of cash flows from operating, investing and financing activities for the nine months ended September 30, 2018 and 2017 (in millions).~~

Nine Months Ended September 30,
2018 2017
Net cash provided by operating activities $ 219.6
$ 510.9
Net cash provided by (used in) investing activities 1,211.8
(651.6 )
Net cash (used in) provided by financing activities (270.4 ) 94.2

~~Cash Flow from Operating Activities~~

Net cash provided by operating activities was $219.6 million for the nine months ended September 30, 2018 as compared to $510.9 million for the nine months ended September 30, 2017. The decrease reflects a decrease in earnings and increased net cash outflow due to changes in working capital, offset by an adjustment to add back increased depreciation and amortization expense.

~~Cash Flow from Investing Activities~~

Net cash provided by investing activities was $1,211.8 million for the nine months ended September 30, 2018 as compared to $651.6 million of cash used in investing activities for the nine months ended September 30, 2017. The change is the result of ~~cash acquired relating to~~ the ~~acquisition of Legacy Worldpay.~~Merger Agreement with FIS, we are precluded from paying dividends, share repurchases, debt issuances and equity financings.

4842

Table of Contents

Cash Flows

The following table presents a summary of cash flows from operating, investing and financing activities for the three months ended March 31, 2019 and 2018 (in millions).



	Three Months Ended March 31,
	2019			2018
Net cash provided by operating activities	$	166.2		$	84.1
Net cash (used in) provided by investing activities	(88.0		)	1,406.1
Net cash (used in) provided by financing activities	(422.6		)	75.9

Cash Flow from Operating Activities

Net cash provided by operating activities was $166.2 million for the three months ended March 31, 2019 as compared to $84.1 million for the three months ended March 31, 2018. The increase reflects net income compared to a net loss in the prior period and an adjustment to add back increased depreciation and amortization expense, partially offset by increased net cash outflow due to changes in working capital.

Cash Flow from Investing Activities

Net cash used in investing activities was $88.0 million for the three months ended March 31, 2019 as compared to $1,406.1 million of cash provided by investing activities for the three months ended March 31, 2018. The prior period includes cash acquired relating to the acquisition of Legacy Worldpay in January 2018.

Cash Flow from Financing Activities

Net cash used in financing activities was ~~$270.4~~$422.6 million for the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 as compared to net cash provided by financing activities of ~~$94.2~~$75.9 million for the ~~nine~~three months ended ~~September 30, 2017.~~March 31, 2018. Cash used in financing activities during the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 consisted primarily of the repayment of debt and ~~capital~~finance leases, ~~settlement and~~ payments relating to tax receivable agreements, ~~and payment of debt issuance costs,~~partially offset by incremental borrowings. Cash provided by financing activities for the ~~nine~~three months ended ~~September 30, 2017~~March 31, 2018 consisted primarily of proceeds from issuance of additional ~~seven-year term B loans and borrowings under our revolving credit facility~~debt, partially offset by the ~~repurchase of Class A common stock,~~ repayment of debt and ~~capital~~finance leases, settlement and payments under ~~the~~ tax receivable agreements and addendums and distributions to non-controlling interests.

Credit Facilities

At ~~September 30, 2018,~~March 31, 2019, we have ~~$8.0~~$7.5 billion of ~~term loans and bonds and there were no~~outstanding debt, which includes $246 million of outstanding borrowings onunder our revolving credit facility. See additional discussion in Note 46 - Long-Term Debt in “Item 1 - Notes to Unaudited Consolidated Financial Statements.”

~~As a result of the Legacy Worldpay acquisition, the amendments to the Existing Loan Agreement, requires us~~We are required to maintain a leverage ratio no greater than established thresholds (based upon the ratio of total funded debt to consolidated EBITDA, as defined in the loan agreement) and a minimum interest coverage ratio (based upon the ratio of consolidated EBITDA to interest expense), which are tested quarterly based on the last four fiscal quarters. The required financial ratios become more restrictive over time, with the specific ratios required by period set forth in the ~~below table.~~table below:



Period	Leverage Ratio (must not exceed)	Interest Coverage Ratio (must exceed)
~~January 16, 2018 to September 30, 2018~~	~~6.50 to 1.00~~	~~4.00 to 1.00~~
December 31, 2018 to September 30, 2019	5.75 to 1.00	4.00 to 1.00
December 31, 2019 to September 30, 2020	5.00 to 1.00	4.00 to 1.00
December 31, 2020 and thereafter	4.25 to 1.00	4.00 to 1.00

As of ~~September 30, 2018,~~March 31, 2019, we were in compliance with these covenants with a leverage ratio of ~~4.08~~3.77 to 1.00 and an interest coverage ratio of ~~7.38~~6.69 to 1.00.

Table of Contents

Interest Rate Swaps, Caps and Net Investment Hedges

As of ~~September 30, 2018,~~March 31, 2019, we have interest rate swap and interest rate cap agreements that were designated as cash flow hedges of interest rate risk. The currently effective interest rate swaps and caps hedge ~~$2.7~~$2.2 billion of our approximately ~~$6.3~~$5.6 billion of variable rate debt outstanding as of ~~September 30, 2018.~~March 31, 2019. The Company also has designated a portion of its Euro denominated debt and 100% of its GBP denominated debt as net investment hedges. See Note 57 - Derivatives and Hedging Activities in “Item 1 - Notes to Unaudited Consolidated Financial Statements” for more information about the interest rate swaps, caps and net investment hedges.

Tax Receivable Agreements

As of ~~September 30, 2018,~~March 31, 2019, we are party to several TRAs in which we have agreed to make payments to various parties of 85% of the federal, state, local and foreign income tax benefits realized by us as a result of certain tax deductions.

As ~~of September 30, 2018, the remaining call/put options under the Fifth Third TRA Addendum, if exercised require a payment of $28.1 million, effectively due on, December 31, 2018.~~

As of September 30, 2018, the remaining terms under the Mercury TRA Addendum are beginning December 1st of 2018 and ending June 30th of 2019, we are granted call options (collectively, the "Call Options") pursuant to which certain of our additional obligations under the Mercury TRA would be terminated in consideration for a cash payment of $43.0 million.

~~Table of Contents~~

~~In connection with the Fifth Third stock sale in June 2018 as~~ discussed in Note 1 - Basis of Presentation and Summary of Significant Accounting Policies ~~and Note 6 - Controlling and Non-Controlling Interests,~~ in ~~“Item~~Item 1 - Notes to Unaudited Consolidated Financial Statements,” Fifth Third exchanged its remaining 10.3 million Class B units of Worldpay Holding for shares of Worldpay, Inc. Class A common ~~stock.~~stock in March 2019.

As a result of the ~~June 2018~~March 2019 Fifth Third exchange of units of Worldpay Holding, we recorded an estimated additional liability under the Fifth Third TRA of ~~$120.9~~$327.9 million and an estimated additional deferred tax asset of ~~$87.0~~$502.8 million associated with the increase in the tax basis. We recorded aan estimated corresponding ~~reduction~~increase to paid-in-capital of ~~$33.9~~$174.9 million for the difference in the TRA liability and the related deferred tax asset.

For more information on the TRAs, see Note 78 - Tax Receivable Agreements in the Notes to Consolidated Financial Statements of the Company’s ~~2017~~2018 Form 10-K filed on February ~~28, 2018.~~26, 2019.

Contractual Obligations

There have been no significant changes to contractual obligations and commitments compared to those disclosed in our Annual Report on Form 10-K as of December 31, ~~2017~~2018 filed with the SEC on February ~~28, 2018.~~26, 2019.

Critical Accounting Policies and Estimates

Our discussion and analysis of our financial condition and results of operations are based upon our audited consolidated financial statements in our 2018 Form 10-K, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. On an ongoing basis, we evaluate our critical estimates giving consideration to a combination of factors, including historical experience, current conditions and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.

Except for the adoption of Accounting Standards Update ~~2014-09, Revenue From Contracts With Customers~~(“ASU”) 2016-02, Leases (Topic ~~606)~~842) and ASU 2017-12, Derivatives and Hedging (Topic 815) on January 1, ~~2018~~2019 as discussed in Note ~~1- Basis of Presentation~~3 - Leases and ~~Summary of Significant Accounting Policies,~~Note 7 - Derivatives and Hedging Activities in “Item 1 - Notes to Unaudited Consolidated Financial Statements,” we have not adopted any new critical accounting policies, have not changed any critical accounting policies and have not changed the application of any critical accounting policies from the year ended December 31, ~~2017.~~2018. Our critical accounting policies and estimates are described fully within Management’s Discussion and Analysis of Financial Condition and Results of Operations included within our Annual Report on Form 10-K filed with the Securities and Exchange Commission on February ~~28, 2018.~~26, 2019.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

5044

Table of Contents

Item 3. Quantitative and Qualitative Disclosure about Market Risk

Interest Rate Risk

We are exposed to interest rate risk in connection with our senior secured credit facilities, which are subject to variable interest rates. WeAs discussed in Note 7 - Derivatives and Hedging Activities in “Item 1 - Notes to Unaudited Consolidated Financial Statements,” we hedge a portion of our exposure to interest rate fluctuations through the utilization of interest rate swaps and caps in order to mitigate the risk of this exposure.

As discussed in Note 5 - Derivatives and Hedging Activities in “Item 1 - Notes to Unaudited Consolidated Financial Statements,” we currently have outstanding interest rate swaps and caps which hedge a portion of our outstanding debt.

Based on the amount outstanding under our senior secured credit facilities at ~~September 30, 2018,~~March 31, 2019, a ~~change in~~ one percentage point change in variable interest rates, after the effect of our interest rate swaps and caps effective at ~~September 30, 2018,~~March 31, 2019, would cause an increase or decrease in interest expense of ~~$35.6~~$36.2 million on an annual basis.

Foreign Currency Risk

We are subject to foreign currency risk as a result of our investments in foreign entities and revenues and expenses generated in currencies other than the U.S. dollar. As discussed in Note 57 - Derivatives and Hedging Activities in “Item 1 - Notes to Unaudited Consolidated Financial Statements,” we currently have net investment hedges in place to mitigate foreign currency risk. For the three months ended March 31, 2019 and 2018, currency rate fluctuations calculated by converting revenues and expenses for the three months ended March 31, 2019 and 2018 in local currency, using the December 31, 2018 and January 16, 2018 Legacy Worldpay acquisition date as the prior period rates, had an immaterial effect on our revenues and operating income.

5145

Table of Contents

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our ~~Co-Chief~~Chief Executive ~~Officers~~Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of ~~September 30, 2018.~~March 31, 2019. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports it files or submits under the Securities Exchange Act of 1934 is accumulated and communicated to the company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives. As a result of the closing of the Legacy Worldpay acquisition in the first quarter of 2018, the scope of management’s assessment of the effectiveness of our disclosure controls and procedures did not include the internal controls over financial reporting of Legacy Worldpay. This exclusion is in accordance with the SEC Staff’s general guidance that an assessment of a recently acquired business may be omitted from the scope of management’s assessment for one year following the acquisition. Based on the evaluation of our disclosure controls and procedures as of ~~September 30, 2018,~~March 31, 2019, our ~~Co-Chief~~Chief Executive ~~Officers~~Officer and Chief Financial Officer concluded that, as of such date, our disclosure controls and procedures were effective.

Changes in Internal Control over Financial Reporting

As a result of the closing of the Legacy Worldpay acquisition, we have incorporated internal controls over significant processes specific to the acquisition that we believe are appropriate and necessary in consideration of the level of related integration. As the post-closing integration continues, we will continue to review the internal controls and processes of Legacy Worldpay and may take further steps to integrate such controls and processes with those of the Company. Except as noted above, there were no changes in our internal control over financial reporting that occurred during the three months ended ~~September 30, 2018~~March 31, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

5246

Table of Contents

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we are involved in various litigation matters arising in the ordinary course of our business. While it is impossible to ascertain the ultimate resolution or range of financial liability with respect to these contingent matters, management believes none of these matters, either individually or in the aggregate, would have a material adverse effect on us, except as discussed in Note 7 - Commitments, Contingencies and Guarantees in Part I, “Item 1 - Notes to Unaudited Consolidated Financial Statements”. See the information under Legal Reserve in Note 7 - Commitments, Contingencies and Guarantees, which we incorporate herein by reference.us.

Item 1A. Risk Factors

You should carefully consider the risks described under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~ 2018. Additionally, the information set forth under the section entitled “Risk Factors” in FIS’s Form S-4 filed with the SEC on April 15, 2019 (the “FIS S-4”) is incorporated by reference. These risks could materially affect our business, results of operations or financial condition, cause the trading price of our common stock to decline materially or cause our actual results to differ materially from those expected or those expressed in any forward looking statements made by or on behalf of Worldpay. These risks are not exclusive, and additional risks to which we are subject include, but are not limited to, the risks of our businesses described elsewhere in this Quarterly Report on Form 10-Q. There have been no material changes from the risk factors disclosed in (i) Part I, Item 1A “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018 and (ii) the section entitled “Risk Factors” in the FIS S-4.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The following table sets forth information regarding shares of Class A common stock repurchased by us during the three months ended ~~September 30, 2018:~~March 31, 2019:

Period
Total Number
of Shares
Purchased ⁽¹⁾⁽²⁾

Average Price
Paid per
Share

Total Shares
Purchased as
Part of Publicly
Announced
Plans or
Programs ⁽²⁾

Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (in millions) ⁽²⁾
July 1, 2018 to July 31, 2018 5,616
$ 83.43
—
$ 243.2
August 1, 2018 to August 31, 2018 42,016
$ 97.39
—
$ 243.2
September 1, 2018 to September 30, 2018 —
$ —
—
$ 243.2



Period	Total Number of Shares Purchased ⁽¹⁾⁽²⁾	Average Price Paid per Share		Total Shares Purchased as Part of Publicly Announced Plans or Programs ⁽²⁾	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (in millions) ⁽²⁾
January 1, 2019 to January 31, 2019	421	$	81.54	—	$	93.2
February 1, 2019 to February 28, 2019	155,523	$	88.08		$	593.2
March 1, 2019 to March 31, 2019	62,195	$	107.38	—	$	593.2


⁽¹⁾	Includes shares of Class A common stock surrendered to us to satisfy tax withholding obligations in connection with the vesting of restricted stock awards.

⁽²⁾

In ~~October 2016,~~February 2019, our board of directors authorized a program to repurchase up to ~~$250~~$500 million of our Class A common stock. Purchases under the repurchase program are allowed from time to time in the open market, in privately negotiated transactions, or otherwise. The manner, timing, and amount of any purchases are determined by management based on an evaluation of market conditions, stock price, and other factors. The share repurchase program has no expiration date and we may discontinue purchases at any time that management determines additional purchases are not warranted. However, per the FIS Merger Agreement, we are precluded from share repurchases.

Item 5. Other Information

On November 6, 2018, the Company’s board of directors appointed Mark L. Heimbouch, currently the Company’s Chief Operating Officer, to the position of President and Chief Operating Officer. In connection with Mr. Heimbouch’s appointment, the Compensation Committee of the board of directors approved certain changes to Mr. Heimbouch’s compensation arrangements. Mr. Heimbouch’s base salary was increased to $725,000, effective immediately, and his target annual cash bonus opportunity was increased to 120% of his base salary, effective for the 2019 plan year.

None.

5347

Table of Contents

Item 6. Exhibits

See the Exhibit Index of this Quarterly Report on Form 10-Q, which is incorporated herein by reference.

EXHIBIT INDEX



~~Exhibit~~		~~Incorporated by Reference~~
~~Number~~	~~Exhibit Description~~	~~Form~~	~~File No.~~	~~Exhibit~~	~~Filing Date~~
~~10.1~~	~~Settlement Agreement, dated as of September 19, 2018, by and between Worldpay, Inc. and Philip Jansen.~~
~~31.1.1~~	~~Certification of Co-Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.~~
~~31.1.2~~	~~Certification of Co-Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.~~
~~31.2~~	~~Certification of Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.~~
32	~~Certifications of Co-Chief Executive Officers and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.~~
~~101~~	~~Interactive Data Files.~~



Exhibit		Incorporated by Reference
Number	Exhibit Description	Form	File No.	Exhibit	Filing Date
2.1	Agreement and Plan of Merger, dated as of March 17, 2019, by and among Fidelity National Information Services, Inc., Wrangler Merger Sub, Inc. and Worldpay, Inc.	8-K	001-35462	2.1	March 18, 2019
10.1	Worldpay, Inc. Executive Severance Plan as amended and restated effective as of March 17, 2019.
10.2	Form of Amendment to Performance Share Unit Acquisition Award Notice and Performance Share Unit Acquisition Award Agreement for U.S. and U.K. Employees under the Worldpay, Inc. 2012 Equity Incentive Plan.
31.1	Certification of Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32	Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS	The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document.
101.SCH	XBRL Taxonomy Extension Schema Document
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	XBRL Taxonomy Extension Label Linkbase Document
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document

5448

Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



		WORLDPAY, INC.

Dated:	~~November 8, 2018~~May 3, 2019	By:	/s/ CHARLES D. DRUCKER
			Name: Charles D. Drucker
			Title: Executive Chairman and ~~Co-Chief~~Chief Executive Officer


Dated:	~~November 8, 2018~~	~~By:~~	~~/s/ PHILIP JANSEN~~
			~~Name: Philip Jansen~~
			~~Title: Co-Chief Executive Officer~~


~~Dated:~~	~~November 8, 2018~~May 3, 2019	By:	/s/ STEPHANIE L. FERRIS
			Name: Stephanie L. Ferris
			Title: Chief Financial Officer


Dated:	~~November 8, 2018~~May 3, 2019	By:	/s/ CHRISTOPHER THOMPSON
			Name: Christopher Thompson
			Title: SVP, Controller and Chief Accounting Officer

5549



	Three Months Ended September 30, 2018
	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Major Products and Services
Processing services	$	286.8	$	397.4	$	49.7	$	733.9
Products and services	132.9		110.1		41.0		284.0
Total	$	419.7	$	507.5	$	90.7	$	1,017.9



	Three Months Ended September 30, 2017
	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Major Products and Services ⁽¹⁾
Processing services	$	275.3	$	517.3	$	70.1	$	862.7
Products and services	64.6		59.4		47.0		171.0
Total	$	339.9	$	576.7	$	117.1	$	1,033.7



	Nine Months Ended September 30, 2018
	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Major Products and Services
Processing services	$	787.8	$	1,151.2	$	145.2	$	2,084.2
Products and services	369.9		308.9		112.4		791.2
Total	$	1,157.7	$	1,460.1	$	257.6	$	2,875.4



	Nine Months Ended September 30, 2017
	Technology Solutions		Merchant Solutions		Issuer Solutions		Total
Major Products and Services ⁽¹⁾
Processing services	$	783.0	$	1,529.7	$	210.5	$	2,523.2
Products and services	136.4		166.2		134.8		437.4
Total	$	919.4	$	1,695.9	$	345.3	$	2,960.6



Cash acquired	$	11.9
Current assets	6.5
Property, equipment and software	92.1
Intangible assets	47.8
Goodwill	433.8
Other assets	0.1
Current liabilities	(18.3		)
Deferred tax liability	(22.0		)
Non-current liabilities	(8.5		)
Total purchase price	$	543.4



	Consolidated Total
Balance as of December 31, 2017	$	4,173.0
Goodwill attributable to acquisition of Paymetric ⁽¹⁾	(0.2		)
Goodwill attributable to acquisition of Legacy Worldpay ⁽²⁾	10,486.4
Other acquisitions	15.6
Balance as of September 30, 2018	$	14,674.8



As a Percentage of Net Revenue	Three Months Ended September 30,
	2018		2017
Net Revenue	100.0	%	100.0	%
Sales and marketing	29.1	%	31.4	%
Other operating costs	17.2	%	14.3	%
General and administrative	13.8	%	9.0	%
Depreciation and amortization	32.3	%	14.9	%
Income from operations	7.6	%	30.4	%