EXHIBIT 99.1
FIDELITY NATIONAL INFORMATION SERVICES, INC. REPORTS
THIRD QUARTER 2007 RESULTS
LENDER PROCESSING REVENUES INCREASE 8.5%
Jacksonville, Fla. — October 24, 2007— Fidelity National Information Services, Inc. (NYSE:FIS), a leading global provider of technology services to financial institutions, today announced financial results for the third quarter of 2007. Consolidated revenue increased to $1.2 billion, net earnings totaled $245.3 million and net earnings per diluted share totaled $1.25. These results include after-tax gains of $159.4 million ($0.81 per diluted share) and after-tax restructuring and other charges of $12.9 million ($0.07 per diluted share).
FIS reported revenue growth of 10.4%, adjusted EBITDA growth of 14.4% and adjusted cash earnings per diluted share of $0.63. These results include a partial month of eFunds operations, which the Company acquired on September 12, 2007. “FIS delivered another quarter of solid operating performance in a challenging market,” stated FIS Executive Chairman William P. Foley, II.
“The eFunds integration is off to a good start, and we remain confident that the additional scale and product capabilities will generate meaningful growth opportunities,” added FIS President and Chief Executive Officer Lee A. Kennedy. “We are also confident that we will achieve our targeted annualized run rate cost savings of $65 million over a two-year period. Based on our preliminary assessment, we expect eFunds to contribute approximately $0.05 to $0.10 to diluted cash earnings per share in 2008.”
FIS’ operating results are presented on a U.S. generally accepted accounting principles (“GAAP”) basis and on an adjusted pro forma basis, which management believes provides more meaningful comparisons between the periods presented. The adjusted pro forma results exclude certain merger and acquisition and integration expenses, certain stock compensation charges, restructuring and other charges, and gains on the sale of Covansys Corporation common stock, Property Insight and other assets.
The Company completed the sale of Property Insight on August 31, 2007. FIS’ earnings include discontinued operations of $0.01 per diluted share in the third quarter of 2007 and $0.02 per diluted share in the third quarter of 2006, as previously disclosed. Results from operations, adjusted for the gains and restructuring items described above, and other adjustments for third quarter and full year 2006, as described in Appendix A, are presented in the following table.
| | | | | | |
| | 3rd Quarter | | 3rd Quarter | | % |
(As Adjusted) | | 2007 | | 2006 | | Chg. |
Total Revenue | | $1,168.1 million | | $1,058.2 million | | 10.4% |
EBITDA | | $319.1 million | | $279.0 million | | 14.4% |
Net Earnings | | $98.7 million | | $82.2 million | | 20.1% |
Net Earnings Per Diluted Share | | $0.50 | | $0.42 | | 19.0% |
Cash Earnings | | $124.3 million | | $110.9 million | | 12.1% |
Cash Earnings Per Diluted Share | | $0.63 | | $0.57 | | 10.5% |
Diluted Shares Outstanding | | 196.6 million | | 193.6 million | | |
Revenue by segment is provided in the following table. Certain prior year numbers have been adjusted to reflect subsequent reclassifications between business units.
| | | | | | | | | | | | |
Segment Revenues | | 3rd Quarter | | | 3rd Quarter | | | % | |
(amounts in millions) | | 2007 | | | 2006 | | | Chg. | |
Transaction Processing Services: | | | | | | | | | | | | |
Integrated Financial Solutions | | $ | 296.1 | | | $ | 276.7 | | | | 7.0 | % |
Enterprise Solutions | | | 255.5 | | | | 257.6 | | | | (0.8 | %) |
International | | | 142.1 | | | | 118.8 | | | | 19.5 | % |
Other | | | (0.8 | ) | | | (2.7 | ) | | | 70.7 | % |
Subtotal | | | 692.9 | | | | 650.4 | | | | 6.5 | % |
eFunds | | | 26.6 | | | | — | | | nm |
Subtotal | | $ | 719.5 | | | $ | 650.4 | | | | 10.6 | % |
| | | | | | | | | | | | |
Lender Processing Services: | | | | | | | | | | | | |
Mortgage Processing | | $ | 92.4 | | | $ | 93.6 | | | | (1.3 | %) |
Information Services | | | 353.2 | | | | 304.3 | | | | 16.1 | % |
Other | | | (1.4 | ) | | | 11.5 | | | | (112.7 | %) |
| | $ | 444.2 | | | $ | 409.4 | | | | 8.5 | % |
| | | | | | | | | | | | |
Corporate | | $ | 4.4 | | | | (1.6 | ) | | nm |
Total FIS | | $ | 1,168.1 | | | $ | 1,058.2 | | | | 10.4 | % |
Transaction Processing Services’ adjusted EBITDA, which includes a partial month of eFunds, increased 18.8% over the prior-year quarter to $186.7 million. The adjusted EBITDA margin was 25.9%, which is a 170 basis point increase compared to prior year.
Lender Processing Services’ adjusted EBITDA was $150.8 million, or 6.2% above the prior year quarter. The adjusted EBITDA margin was 33.9%, compared to 32.4% in the second quarter of 2007, and 34.7% in the third quarter of 2006. The decline from the prior year quarter is the result of strong growth in lower margin appraisal volumes and reduced volumes in origination and tax services.
Corporate EBITDA, as adjusted, for the third quarter of 2007 totaled $18.3 million. The $2.0 million decrease compared to the prior year quarter is attributable to lower compensation and benefit expense. The effective tax rate was 37.0%.
Full Year 2007 Outlook
Management expects full year 2007 adjusted net earnings of approximately $1.90 per diluted share, which has been adjusted to reflect a $0.03 per share impact from the sale of Property Insight and a $0.04 per share impact for purchase amortization associated with the acquisition of eFunds. The Company anticipates cash earnings to be at the low end of its previously announced guidance of $2.44 to $2.50 per diluted share, which reflects the impact of the sale of Property Insight. eFunds is expected to be neutral to 2007 cash earnings per diluted share.
Use of Non-GAAP Financial Information
FIS also reports several non-GAAP measures, including earnings before interest, taxes, depreciation and amortization (“EBITDA”), net earnings plus depreciation and amortization less capital expenditures (“Free Cash Flow”) and net earnings plus other tax-adjusted purchase price amortization (“Cash Earnings”). Any non-GAAP measures should be considered in context with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP net earnings. Reconciliations between GAAP and pro forma results and GAAP and non-GAAP results, and schedules showing historical detail are provided in the attachments to this press release, which is also available on the Company’s websitewww.fidelityinfoservices.com.
Conference Call
FIS will host a call with investors and analysts to discuss third quarter results on Thursday, October 25, 2007, beginning at 8:30 a.m. Eastern time. Those wishing to participate via the webcast should access the call through FIS’ Investor Relations website athttp://www.fidelityinfoservices.com. Those wishing to participate via the telephone may do so by calling 800-762-6568 (USA) or 480-248-5088 (International). The webcast
replay will be available on FIS’ Investor Relations website. The telephone replay will be available through November 10, 2007, by dialing 800-475-6701 (USA) or 320-365-3844 (International). The access code will be 890767.
About Fidelity National Information Services
Fidelity National Information Services, Inc. (NYSE:FIS) is a leading provider of core processing for financial institutions; card issuer and transaction processing services; mortgage loan processing and mortgage-related information products; and outsourcing services to financial institutions, retailers, mortgage lenders and real estate professionals. FIS has processing and technology relationships with 35 of the top 50 global banks, including nine of the top 10. Approximately 50 percent of all U.S. residential mortgages are processed using FIS software. FIS is a member of Standard and Poor’s (S&P) 500® Index and has been ranked the number one banking service provider in the world byAmerican Bankerand the research firm Financial Insights and the number two overall financial technology provider in the annual FinTech 100 rankings. Headquartered in Jacksonville, Fla., FIS maintains a strong global presence, serving more than 10,000 financial institutions in more than 80 countries worldwide. For more information on Fidelity National Information Services, please visitwww.fidelityinfoservices.com.
Forward-Looking Statements
This press release contains forward-looking statements that involve a number of risks and uncertainties. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. Forward-looking statements are based on management’s beliefs, as well as assumptions made by, and information currently available to, management. Because such statements are based on expectations as to future economic performance and are not statements of fact, actual results may differ materially from those projected. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise. The risks and uncertainties which forward-looking statements are subject to include, but are not limited to: changes in general economic, business and political conditions, including changes in the financial markets; the effects of our substantial leverage, which may limit the funds available to make acquisitions and invest in our business; the risks of reduction in revenue from the elimination of existing and potential customers due to consolidation in the banking, retail and financial services industries; failures to adapt our services to changes in technology or in the marketplace; adverse changes in the level of real estate activity, which would adversely affect certain of our businesses; our potential inability to find suitable acquisition candidates or difficulties in integrating acquisitions; significant competition that our operating subsidiaries face; the risks and uncertainties related to our recently announced data theft, which continues to be investigated, and which includes the potential for fines, increased operating costs and loss of business; the possibility that our acquisition of EFD/eFunds, may not be accretive to our earnings due to undisclosed liabilities, management or integration issues, loss of customers, the inability to achieve targeted cost savings, or other factors; and other risks
detailed in the “Statement Regarding Forward-Looking Information,” “Risk Factors” and other sections of the Company’s Form 10-K and other filings with the Securities and Exchange Commission.
FIS-e
SOURCE: Fidelity National Information Services, Inc.
CONTACT: Mary Waggoner, Senior Vice President, Investor Relations, 904-854-3282,mary.waggoner@fnis.com
Michelle Kersch, Senior Vice President, Corporate Communications, 904-854-5043,michelle.kersch@fnis.com
###
FIDELITY NATIONAL INFORMATION SERVICES, INC.
AND SUBSIDIARIES AND AFFILIATES
UNAUDITED CONSOLIDATED RESULTS FOR THE THREE AND NINE MONTHS ENDING SEPTEMBER 30, 2007 AND 2006
(In thousands)
| | | | | | | | | | | | | | | | |
| | Three months ended September 30, | | | Nine months ended September 30, | |
| | 2007 | | | 2006 | | | 2007 | | | 2006 | |
Processing and services revenues | | $ | 1,168,067 | | | $ | 1,058,197 | | | $ | 3,427,602 | | | $ | 2,933,641 | |
Cost of revenues | | | 838,912 | | | | 758,813 | | | | 2,470,143 | | | | 2,072,464 | |
Selling, general, and administrative expenses | | | 123,802 | | | | 111,014 | | | | 363,922 | | | | 379,278 | |
Research and development costs | | | 26,456 | | | | 25,855 | | | | 77,153 | | | | 77,561 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Operating income | | | 178,897 | | | | 162,515 | | | | 516,384 | | | | 404,338 | |
| | | | | | | | | | | | | | | | |
Other income (expense) Interest income | | | 1,073 | | | | 444 | | | | 2,255 | | | | 3,559 | |
Gain on sale of Covansys stock | | | 182,444 | | | | — | | | | 274,488 | | | | — | |
Other income (expense) | | | 3,332 | | | | (593 | ) | | | 4,812 | | | | (1,682 | ) |
Interest expense | | | (44,370 | ) | | | (49,717 | ) | | | (159,454 | ) | | | (142,018 | ) |
| | | | | | | | | | | | |
Total other income (expense) | | | 142,479 | | | | (49,866 | ) | | | 122,101 | | | | (140,141 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Earnings before income taxes, equity earnings and minority interest | | | 321,376 | | | | 112,649 | | | | 638,485 | | | | 264,197 | |
Provision for income taxes | | | 118,909 | | | | 40,207 | | | | 236,240 | | | | 98,266 | |
Equity in loss (earnings) of unconsolidated entities | | | 406 | | | | (1,686 | ) | | | (1,266 | ) | | | (3,778 | ) |
Minority interest expense (income) | | | 799 | | | | (34 | ) | | | 1,463 | | | | (40 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net earnings from continuing operations | | | 201,262 | | | | 74,162 | | | | 402,048 | | | | 169,749 | |
Net earnings from discontinued operations | | | 1,918 | | | | 4,418 | | | | 8,639 | | | | 14,218 | |
Gain on disposition of Property Insight | | | 42,124 | | | | — | | | | 42,124 | | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net Earnings | | $ | 245,304 | | | $ | 78,580 | | | $ | 452,811 | | | $ | 183,967 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net earnings per share-basic from continuing operations | | $ | 1.04 | | | $ | 0.39 | | | $ | 2.09 | | | $ | 0.92 | |
Net earnings per share-basic from discontinued operations | | $ | 0.23 | | | $ | 0.02 | | | $ | 0.26 | | | $ | 0.08 | |
| | | | | | | | | | | | |
Net earnings per share-basic | | $ | 1.27 | | | $ | 0.41 | | | $ | 2.35 | | | $ | 1.00 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding-basic | | | 193,172 | | | | 190,680 | | | | 192,609 | | | | 184,373 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net earnings per share-diluted from continuing operations | | $ | 1.02 | | | $ | 0.39 | | | $ | 2.04 | | | $ | 0.90 | |
Net earnings per share-diluted from discontinued operations | | $ | 0.23 | | | $ | 0.02 | | | $ | 0.26 | | | $ | 0.08 | |
| | | | | | | | | | | | |
Net earnings per share-diluted | | $ | 1.25 | | | $ | 0.41 | | | $ | 2.30 | | | $ | 0.98 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding-diluted | | | 196,649 | | | | 193,626 | | | | 196,480 | | | | 187,405 | |
| | | | | | | | | | | | |
Appendix A- Historical Detail and Reconciliation of Non-GAAP Measures
EBITDA Detail
| | | | |
2007 Q3 | | FIS | |
Net Earnings from Continuing Operations | | $ | 201,262 | |
+ Interest Expense | | | 44,370 | |
+ Minority Interest | | | 799 | |
+ Income Taxes | | | 118,909 | |
+ Depreciation | | | 28,379 | |
+ Purchase Price Amortization | | | 40,600 | |
+ Other Amortization | | | 65,316 | |
- Interest Income | | | (1,073 | ) |
- Equity in (Earnings) Losses of Unconsolidated Entities, net of tax | | | 406 | |
- Other (Income) Expense | | | (3,332 | ) |
- Covansys Gain | | | (182,444 | ) |
| | | |
EBITDA | | $ | 313,192 | |
| | | |
EBITDA Margin
| | | | |
2007 Q3 | | FIS | |
EBITDA | | $ | 313,192 | |
Revenue from Continuing Operations | | $ | 1,168,067 | |
EBITDA Margin | | | 26.8 | % |
EBIT Detail
| | | | |
2007 Q3 | | FIS | |
Net Earnings from Continuing Operations | | $ | 201,262 | |
+ Interest Expense | | | 44,370 | |
+ Minority Interest | | | 799 | |
+ Income Taxes | | | 118,909 | |
- Interest Income | | | (1,073 | ) |
- Equity in (Earnings) Losses of Unconsolidated Entities, net of tax | | | 406 | |
- Other (Income) Expense | | | (3,332 | ) |
- Covansys Gain | | | (182,444 | ) |
| | | |
EBIT | | $ | 178,897 | |
| | | |
EBIT Margin
| | | | |
2007 Q3 | | FIS | |
EBIT | | $ | 178,897 | |
Revenue from Continuing Operations | | $ | 1,168,067 | |
EBIT Margin | | | 15.3 | % |
Cash Earnings
| | | | |
2007 Q3 | | FIS | |
Net Earnings | | $ | 245,304 | |
+ Tax Adjusted Purchase Price Amortization | | | 25,578 | |
| | | |
Cash Earnings | | $ | 270,882 | |
| | | |
| | | | |
Diluted Cash EPS | | $ | 1.38 | |
Diluted Shares Outstanding | | | 196,649 | |
EBITDA Detail
| | | | |
2006 Q3 | | FIS | |
Net Earnings from Continuing Operations | | $ | 74,162 | |
+ Interest Expense | | | 49,717 | |
+ Minority Interest | | | (34 | ) |
+ Income Taxes | | | 40,207 | |
+ Depreciation | | | 22,954 | |
+ Purchase Price Amortization | | | 45,545 | |
+ Other Amortization | | | 42,321 | |
- Interest Income | | | (444 | ) |
- Equity in (Earnings) Losses of Unconsolidated Entities, net of tax | | | (1,686 | ) |
- Other (Income) Expense | | | 593 | |
| | | | |
| | | |
EBITDA | | $ | 273,335 | |
| | | |
EBITDA Margin
| | | | |
2006 Q3 | | FIS | |
EBITDA | | $ | 273,335 | |
Revenue from Continuing Operations | | $ | 1,058,197 | |
EBITDA Margin | | | 25.8 | % |
EBIT Detail
| | | | |
2006 Q3 | | FIS | |
Net Earnings from Continuing Operations | | $ | 74,162 | |
+ Interest Expense | | | 49,717 | |
+ Minority Interest | | | (34 | ) |
+ Income Taxes | | | 40,207 | |
- Interest Income | | | (444 | ) |
- Equity in (Earnings) Loss of Unconsolidated Entities, net of tax | | | (1,686 | ) |
- Other (Income) Expense | | | 593 | |
| | | | |
| | | |
EBIT | | $ | 162,515 | |
| | | |
EBIT Margin
| | | | |
2006 Q3 | | FIS | |
EBIT | | $ | 162,515 | |
Revenue from Continuing Operations | | $ | 1,058,197 | |
EBIT Margin | | | 15.4 | % |
Cash Earnings
| | | | |
2006 Q3 | | FIS | |
Net Earnings | | $ | 78,580 | |
+ Tax Adjusted Purchase Price Amortization | | | 28,749 | |
| | | |
Cash Earnings | | $ | 107,329 | |
| | | |
| | | | |
Diluted Cash EPS | | $ | 0.55 | |
Diluted Shares Outstanding | | | 193,626 | |
Free Cash Flow
| | | | |
2007 Q3 | | FIS | |
Net Earnings | | $ | 245,304 | |
+ Depreciation/Amort | | | 134,440 | |
- Capital Expenditures | | | (90,661 | ) |
| | | |
Free Cash Flow | | $ | 289,083 | |
| | | |
| | | | |
2007 Q3 | | | | |
Stock Compensation | | $ | 9,890 | |
| | | | |
2007 Q3 Financial Measures Excluding Certain Items
|
| | | | |
EBITDA | | $ | 313,192 | |
Merger and Acquisition, Restructuring and Integration Costs | | | 5,924 | |
| | | |
EBITDA, excluding non recurring items | | $ | 319,116 | |
| | | |
| | | | |
Net Earnings | | $ | 245,304 | |
Merger and Acquisition, Restructuring and Integration Costs, net of tax | | | 10,505 | |
Covansys Gain, net of tax | | | (114,939 | ) |
Gain on Property Insight, net of tax | | | (42,124 | ) |
| | | |
Net Earnings , excluding non recurring items | | $ | 98,746 | |
| | | |
| | | | |
Diluted Shares Outstanding | | | 196,649 | |
| | | | |
Net Earnings per diluted share | | $ | 1.25 | |
Merger and Acquisition, Restructuring and Integration Costs, net of tax | | | 0.05 | |
Covansys Gain, net of tax | | | (0.58 | ) |
Gain on Property Insight, net of tax | | | (0.21 | ) |
| | | |
Net Earnings per diluted share, excluding non recurring items | | $ | 0.50 | |
| | | |
| | | | |
Cash Earnings | | $ | 270,882 | |
Merger and Acquisition, Restructuring and Integration Costs, net of tax | | | 10,505 | |
Covansys Gain, net of tax | | | (114,939 | ) |
Gain on Property Insight, net of tax | | | (42,124 | ) |
| | | |
Cash Earnings, excluding non recurring items | | $ | 124,324 | |
| | | |
| | | | |
Cash Earnings per diluted share | | $ | 1.38 | |
Merger and Acquisition, Restructuring and Integration Costs, net of tax | | | 0.05 | |
Covansys Gain, net of tax | | | (0.58 | ) |
Gain on Property Insight, net of tax | | | (0.21 | ) |
| | | |
Cash Earnings per diluted share, excluding non recurring items | | $ | 0.63 | |
| | | |
| | | | |
Free Cash Flow | | $ | 289,083 | |
Merger and Acquisition, Restructuring and Integration Costs, net of tax | | | (3,026 | ) |
Covansys Gain, net of tax | | | (114,939 | ) |
Gain on Property Insight, net of tax | | | (42,124 | ) |
| | | |
Free Cash Flow, excluding non recurring items | | $ | 128,994 | |
| | | |
Free Cash Flow
| | | | |
2006 Q3 | | FIS | |
Net Earnings | | $ | 78,580 | |
+ Depreciation/Amort | | | 111,135 | |
- Capital Expenditures | | | (67,114 | ) |
| | | |
Free Cash Flow | | $ | 122,601 | |
| | | |
| | | | |
2006 Q3 | | | | |
Stock Compensation | | $ | 4,434 | |
| | | | |
2006 Q3 Financial Measures Excluding Non Recurring Items
|
| | | | |
EBITDA | | $ | 273,335 | |
Merger and Acquisition, and Integration Costs | | | 5,621 | |
| | | |
EBITDA, excluding non recurring items | | $ | 278,956 | |
| | | |
| | | | |
Net Earnings | | $ | 78,580 | |
Merger and Acquisition, and Integration Costs, net of tax | | | 3,575 | |
| | | | |
| | | |
Net Earnings, excluding non recurring items | | $ | 82,155 | |
| | | |
| | | | |
Diluted Shares Outstanding | | | 193,626 | |
| | | | |
| | | | |
Net Earnings per diluted share | | $ | 0.41 | |
Merger and Acquisition, and Integration Costs per share | | | 0.01 | |
| | | |
Net Earnings per diluted share, excluding non recurring items | | $ | 0.42 | |
| | | |
| | | | |
| | | | |
Cash Earnings | | $ | 107,329 | |
Merger and Acquisition, and Integration Costs, net of tax | | | 3,575 | |
| | | |
Cash Earnings, excluding non recurring items | | $ | 110,904 | |
| | | |
| | | | |
Cash Earnings per diluted share | | $ | 0.55 | |
Merger and Acquisition, and Integration Costs per share | | | 0.02 | |
| | | | |
| | | |
Cash Earnings per diluted share, excluding non recurring items | | $ | 0.57 | |
| | | |
| | | | |
Free Cash Flow | | $ | 122,601 | |
Merger and Acquisition, and Integration Costs, net of tax | | | 3,575 | |
| | | |
Free Cash Flow, excluding non recurring items | | $ | 126,176 | |
| | | |
Appendix B
Unaudited Pro Forma and Historical Segment Information
For the Three and Nine Months Ended September 30, 2007 and 2006
(In thousands Except Per Share Data)
2007 — Quarter 3
| | | | | | | | | | | | | | | | |
| | Historical | |
| | Transaction | | | Lender | | | Corporate | | | | |
| | Processing Services | | | Processing Services | | | and Other | | | Total | |
Processing and services revenue | | | 719,541 | | | | 444,183 | | | | 4,343 | | | | 1,168,067 | |
Cost of revenues | | | 569,436 | | | | 269,476 | | | | — | | | | 838,912 | |
| | | | | | | | | | | | |
Gross profit | | | 150,105 | | | | 174,707 | | | | 4,343 | | | | 329,155 | |
Selling, general and admin costs | | | 46,638 | | | | 48,168 | | | | 28,996 | | | | 123,802 | |
Research development costs | | | 17,579 | | | | 8,877 | | | | — | | | | 26,456 | |
| | | | | | | | | | | | |
Operating income | | | 85,888 | | | | 117,662 | | | | (24,653 | ) | | | 178,897 | |
| | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 96,150 | | | | 32,427 | | | | 5,718 | | | | 134,295 | |
| | | | | | | | | | | | |
EBITDA | | | 182,038 | | | | 150,089 | | | | (18,935 | ) | | | 313,192 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
EBITDA | | | 182,038 | | | | 150,089 | | | | (18,935 | ) | | | 313,192 | |
Merger and Acquisition, and Integration costs | | | 4,614 | | | | 707 | | | | 603 | | | | 5,924 | |
| | | | | | | | | | | | |
EBITDA, excluding non-recurring items | | | 186,652 | | | | 150,796 | | | | (18,332 | ) | | | 319,116 | |
2006- Quarter 3
| | | | | | | | | | | | | | | | |
| | Historical | |
| | Transaction | | | Lender | | | Corporate | | | | |
| | Processing Services | | | Processing Services | | | and Other | | | Total | |
Processing and services revenue | | | 650,406 | | | | 409,431 | | | | (1,640 | ) | | | 1,058,197 | |
Cost of revenues | | | 514,390 | | | | 244,423 | | | | — | | | | 758,813 | |
| | | | | | | | | | | | |
Gross profit | | | 136,016 | | | | 165,008 | | | | (1,640 | ) | | | 299,384 | |
Selling, general and admin costs | | | 39,736 | | | | 49,622 | | | | 21,656 | | | | 111,014 | |
Research development costs | | | 17,838 | | | | 8,017 | | | | — | | | | 25,855 | |
| | | | | | | | | | | | |
Operating income | | | 78,442 | | | | 107,369 | | | | (23,296 | ) | | | 162,515 | |
| | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 75,158 | | | | 33,343 | | | | 2,319 | | | | 110,820 | |
| | | | | | | | | | | | |
EBITDA | | | 153,600 | | | | 140,712 | | | | (20,977 | ) | | | 273,335 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
EBITDA | | | 153,600 | | | | 140,712 | | | | (20,977 | ) | | | 273,335 | |
Merger and Acquisition costs | | | 3,568 | | | | 1,337 | | | | 716 | | | | 5,621 | |
| | | | | | | | | | | | |
EBITDA, excluding selected items | | | 157,168 | | | | 142,049 | | | | (20,261 | ) | | | 278,956 | |