14 Q2 FY 2008 Earnings Release Adjusted Operating Income and Net Income US$ in millions For the three Months Ended For the Six Months Ended Pro forma for the Three Months Ended March 31, 2008 March 31, 2008 March 31, 2007 Net income (as reported) 314 $ 738 $ 246 $ Addback: Income tax expense (as reported) 56 315 160 Net income before taxes and minority interest (as reported) 370 $ 1,053 $ 406 $ Adjustments: Covered litigation reserve (1) 285 285 - Restructuring (2) 19 55 36 Asset step-up amortization (3) 17 34 17 Adjustments to operating income 321 374 53 Interest accretion on American Express settlement (4) 23 46 - Investment income on IPO proceeds (5) (7) (7) - Underwater contract (LIBOR Adjustment) (6) (28) (36) - Adjustments to non-operating income (12) 3 - Total Adjustments 309 377 53 Adjusted net income before tax 679 1,430 459 Adjusted income tax expense (7) (278) (586) (188) Adjusted net income 401 $ 844 $ 271 $ Operating income (as reported) 349 $ 1,027 $ 394 $ Addback: Adjustments to operating income 321 374 53 Adjusted operating income 670 $ 1,401 $ 447 $ Operating revenues (as reported) 1,453 $ 2,940 $ 1,191 $ Adjusted operating margin 46% 48% 38% (1) Litigation expense recorded in the period related to the covered litigation. Settlements of, or judgments in, covered litigation will be paid from the litigation escrow account. (2) Restructuring costs, primarily severance in fiscal 2008, associated with workforce consolidation and elimination of overlapping functions. (3) Non-cash amortization and depreciation of the incremental basis in technology and building assets acquired in the reorganization. (4) Non-cash interest expense recorded on future payments to be made under the settlement agreement with American Express. These payments will be paid from the litigation escrow account. (5) Investment income earned during the period on all IPO proceeds held, including amounts the Company intends to use in October 2008 to redeem all class C (series II) common stock and a portion of the class C (series III) common stock held by Visa Europe. (6) Other income recorded in the period as a result of a reduction in the Company's estimated liability under the Framework Agreement, which governs its relationship with Visa Europe. This reduction was a result of lower LIBOR rates in the period. This liability will not continue after the October 2008 redemptions. (7) Reflects a normalized tax rate of 41%. Pro forma for the Six Months Ended March 31, 2007 495 $ 321 816 $ - 47 34 81 - - - - 81 897 (368) 529 $ 788 $ 81 869 $ 2,365 $ 37% Total operating expenses (as reported) $ Less: Adjustments to operating expenses (81) Adjusted operating expenses $ $ 1,104 (321) $ 783 $ (374) $ $ (53) $ 1,577 1,496 1,914 744 1,540 797 |