FOR IMMEDIATE RELEASE Contact: James L. Fox Executive Vice President and Chief Financial Officer (212) 907-6015 The BISYS Group, Inc. (NYSE: BSG) www.bisys.com BISYS(R) REPORTS FISCAL SECOND QUARTER RESULTS -- Revenue Increases 13 Percent to Record $263 Million -- -- Internal Revenue Growth Improves Across All Business Groups -- -- Net Cash Provided by Operating Activities Increases 29 Percent to $58.8 Million -- NEW YORK, N.Y. (January 21, 2004) -- BISYS, a leading provider of business process outsourcing solutions for the financial services sector, today reported the results of its fiscal second quarter ended December 31, 2003. For the fiscal second quarter, BISYS reported net income of $20.0 million or $0.17 per diluted share, as compared to net income of $28.7 million or $0.24 per diluted share for the same period in fiscal 2003. Actual results for the fiscal second quarter of 2004 include restructuring charges of $1.4 million or $0.01 per diluted share net of tax, primarily related to the implementation of the reorganization plan for certain business operations as announced in September 2003. Excluding restructuring charges, pro forma net income was $21.4 million or $0.18 per diluted share for the fiscal 2004 second quarter, in line with analysts' consensus expectations. Revenue for the quarter was $263.3 million, an increase of 13 percent from $233.1 million in the same period last year. Net cash provided by operating activities was $58.8 million, an increase of more than 29 percent from $45.4 million in the same period last year. BISYS reported net income of $24.9 million or $0.21 per diluted share for the six months ended December 31, 2003, as compared to net income of $45.5 million or $0.37 per diluted share for the six months ended December 31, 2002. Actual results for the six months ended December 31, 2003 include restructuring, impairment, and other charges of $14.5 million or $0.12 per diluted share net of tax, primarily related to the integration, consolidation, and reorganization of certain business operations, particularly in the Company's European Fund Services division and the Insurance and Education Services group. Actual results for the six months ended December 31, 2002 include restructuring charges of $7.5 million or $0.06 per diluted share net of tax, related to the integration, consolidation, and relocation of certain business operations, primarily as a result of acquisition activity. Excluding restructuring, impairment, and other charges, pro forma net income for the six months ended December 31, 2003 was $39.3 million or $0.33 per diluted share, as compared to pro forma net income of $53.1 million or $0.44 per diluted share for the same period last year. BISYS' six months revenue increased to $500.7 million, up nine percent over fiscal 2003 six months revenue of $460.5 million. The Company has included the above pro forma information concerning restructuring, impairment, and other charges to assist investors in analyzing BISYS' results of operations. The Company has elected to provide this information to enable investors to perform meaningful comparisons of past, present, and future operating results, and as a means to emphasize the results of core, ongoing operations. ABOUT BISYS The BISYS Group, Inc. (NYSE: BSG), headquartered in New York City, provides business process outsourcing solutions that enable investment firms, insurance companies, and banks to capitalize on convergence by entering new segments of the financial services industry. BISYS currently supports more than 22,000 domestic and international financial institutions and corporate clients through three business units. Its INVESTMENT SERVICES group provides administration and distribution services for approximately 370 clients, representing approximately 2,200 mutual funds, hedge funds, private equity funds, and other alternative investment products with approximately $750 billion in assets under administration. BISYS' largest group also provides retirement services to more than 18,000 companies in partnership with 40 of the nation's leading banks and investment management companies, and offers analytical research and competitive information through its Financial Research Corporation (FRC) subsidiary. Through its INSURANCE AND EDUCATION SERVICES group, BISYS is the nation's largest independent distributor of life insurance and the premier provider of the support services required to sell traditional and variable life, long-term care, disability, and annuity products. BISYS is also the nation's second largest independent wholesale distributor of commercial property/casualty insurance. This group complements its insurance distribution services with a comprehensive compliance management solution that supports insurance and investment firms and professionals with more than 215 certification and continuing education training courses, and a sophisticated suite of products and services that automates the entire licensing process. BISYS' INFORMATION SERVICES group supports approximately 1,450 banks, insurance companies, and corporations with industry-leading information processing and imaging solutions, turnkey asset retention solutions, and specialized corporate banking solutions. Additional information is available at www.bisys.com. Except for the historical information contained herein, the matters discussed in the press release are forward-looking statements within the meaning of the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially, including but not limited to economic, competitive, governmental and technological factors affecting the Company's operations, markets, services and related products, prices and other factors discussed in the Company's periodic filings with the Securities and Exchange Commission. ### THE BISYS GROUP, INC. SUMMARY CONSOLIDATED FINANCIAL DATA (Unaudited) (In thousands, except per share data) THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, Statement of Operations Data: 2003 2002 2003 2002 --------- --------- --------- --------- Revenues $ 263,331 $ 233,112 $ 500,713 $ 460,456 --------- --------- --------- --------- Operating cost and expenses: Service and operating 168,691 136,126 321,203 271,675 Selling, general and administrative 49,397 42,593 95,526 87,179 Amortization of intangible assets 6,693 4,393 12,499 8,665 Restructuring, impairment and other charges 2,151 -- 14,775 12,079 --------- --------- --------- --------- Total expenses 226,932 183,112 444,003 379,598 --------- --------- --------- --------- Operating earnings 36,399 50,000 56,710 80,858 Interest income 282 535 607 908 Interest expense (4,735) (4,568) (9,399) (8,953) --------- --------- --------- --------- Income before income taxes 31,946 45,967 47,918 72,813 Income taxes 11,900 17,238 23,061 27,305 --------- --------- --------- --------- Net income $ 20,046 $ 28,729 $ 24,857 $ 45,508 ========= ========= ========= ========= Basic earnings per share $ 0.17 $ 0.24 $ 0.21 $ 0.38 Diluted earnings per share $ 0.17 $ 0.24 $ 0.21 $ 0.37 Weighted average shares outstanding 119,350 119,273 119,578 119,393 Weighted average equivalent shares outstanding 120,091 120,967 120,730 121,886 Pro forma: Reported net income $ 20,046 $ 28,729 $ 24,857 $ 45,508 Addback: Restructuring, impairment and other charges, net of tax 1,350 -- 14,483 7,549 Pro forma net income 21,396 28,729 39,340 53,057 Diluted earnings per share: Reported net income $ 0.17 $ 0.24 $ 0.21 $ 0.37 Addback: Restructuring, impairment and other charges, net of tax 0.01 -- 0.12 0.06 Pro forma net income $ 0.18 $ 0.24 $ 0.33 $ 0.44 THE BISYS GROUP, INC. SUMMARY CONSOLIDATED FINANCIAL DATA (Unaudited) (In thousands) THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, Business Segment Data: 2003 2002 2003 2002 --------- --------- --------- --------- Revenues: Investment Services $ 138,211 $ 121,853 $ 266,382 $ 242,797 Insurance and Education Services 68,438 58,830 125,564 114,529 Information Services 56,682 52,429 108,767 103,130 --------- --------- --------- --------- Total $ 263,331 $ 233,112 $ 500,713 $ 460,456 ========= ========= ========= ========= Operating earnings (loss)*: Investment Services $ 16,457 $ 17,872 $ 32,870 $ 33,956 Insurance and Education Services 13,414 23,738 22,229 43,407 Information Services 14,839 13,825 27,726 26,230 Corporate (6,160) (5,435) (11,340) (10,656) --------- --------- --------- --------- Total $ 38,550 $ 50,000 $ 71,485 $ 92,937 ========= ========= ========= ========= * Excludes the impact of restructuring, impairment and other charges. DECEMBER 31, JUNE 30, Balance Sheet Data: 2003 2003 ---------- ---------- Cash and cash equivalents $ 85,054 $ 79,558 Restricted cash 56,324 26,603 Accounts receivable, net 95,055 96,237 Insurance premiums and commissions receivable, net 189,000 169,780 Total assets 1,663,795 1,526,893 Insurance premiums and commissions payable 129,666 79,398 Short-term borrowings 200,000 172,000 Long-term debt 300,000 300,000 Stockholders' equity 806,874 785,061 Other Financial Data: THREE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, DECEMBER 31, 2003 2002 2003 2002 ------- ------- ------- ------- Capital expenditures $ 7,315 $11,277 $16,802 $25,178 Net cash provided by operating activities $58,775 $45,418 $85,207 $62,222 Effective tax rate, excluding impact of restructuring, impairment and other charges 37.25% 37.50% 37.25% 37.50%