Stock Analysis on Net

Fiserv Inc. (NASDAQ:FISV)

This company has been moved to the archive! The financial data has not been updated since April 28, 2022.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Fiserv Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current assets 18,870 16,219 17,046 2,224 1,975
Adjustments
Add: Allowance for doubtful accounts 55 48 39 18 15
After Adjustment
Adjusted current assets 18,925 16,267 17,085 2,242 1,990

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


Adjustments to Total Assets

Fiserv Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total assets 76,249 74,619 77,539 11,262 10,289
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 378 366
Add: Allowance for doubtful accounts 55 48 39 18 15
Less: Noncurrent deferred tax assets (included in Other long-term assets)2 42 28 112 20 23
After Adjustment
Adjusted total assets 76,262 74,639 77,466 11,638 10,647

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax assets (included in Other long-term assets). See details »


Adjustments to Current Liabilities

Fiserv Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current liabilities 18,295 15,637 15,727 2,010 1,938
Adjustments
Less: Current contract liabilities 585 546 492 380 552
After Adjustment
Adjusted current liabilities 17,710 15,091 15,235 1,630 1,386

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


Adjustments to Total Liabilities

Fiserv Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total liabilities 44,299 41,290 42,682 8,969 7,558
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 378 366
Less: Noncurrent deferred tax liabilities2 4,172 4,389 4,247 745 552
Less: Contract liabilities 810 733 647 469 606
Less: Employee termination costs reserve 36 27 14
After Adjustment
Adjusted total liabilities 39,281 36,141 37,774 8,133 6,766

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Fiserv Inc., adjusted total Fiserv, Inc. shareholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total Fiserv, Inc. shareholders’ equity 30,952 32,330 32,979 2,293 2,731
Adjustments
Less: Net deferred tax assets (liabilities)1 (4,130) (4,361) (4,135) (725) (529)
Add: Allowance for doubtful accounts 55 48 39 18 15
Add: Contract liabilities 810 733 647 469 606
Add: Employee termination costs reserve 36 27 14
Add: Redeemable noncontrolling interests 278 259 262
Add: Noncontrolling interests 720 740 1,616
After Adjustment
Adjusted total equity 36,981 38,498 39,692 3,505 3,881

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Fiserv Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Short-term and current maturities of long-term debt 508 384 287 4 3
Long-term debt, excluding current maturities 20,729 20,300 21,612 5,955 4,897
Total reported debt 21,237 20,684 21,899 5,959 4,900
Total Fiserv, Inc. shareholders’ equity 30,952 32,330 32,979 2,293 2,731
Total reported capital 52,189 53,014 54,878 8,252 7,631
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 378 366
Add: Operating lease liabilities, current portion (included within Accounts payable and accrued expenses)2 122 125 140
Add: Operating lease liabilities, noncurrent portion (included within Other long-term liabilities)3 615 471 603
Adjusted total debt 21,974 21,280 22,642 6,337 5,266
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (4,130) (4,361) (4,135) (725) (529)
Add: Allowance for doubtful accounts 55 48 39 18 15
Add: Contract liabilities 810 733 647 469 606
Add: Employee termination costs reserve 36 27 14
Add: Redeemable noncontrolling interests 278 259 262
Add: Noncontrolling interests 720 740 1,616
Adjusted total equity 36,981 38,498 39,692 3,505 3,881
After Adjustment
Adjusted total capital 58,955 59,778 62,334 9,842 9,147

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities, current portion (included within Accounts payable and accrued expenses). See details »

3 Operating lease liabilities, noncurrent portion (included within Other long-term liabilities). See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Revenues

Fiserv Inc., adjusted revenue

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Revenue 16,226 14,852 10,187 5,823 5,696
Adjustment
Add: Increase (decrease) in contract liabilities 77 86 178 (161) 69
After Adjustment
Adjusted revenue 16,303 14,938 10,365 5,662 5,765

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


Adjustments to Reported Income

Fiserv Inc., adjusted net income attributable to Fiserv, Inc.

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Net income attributable to Fiserv, Inc. 1,334 958 893 1,187 1,246
Adjustments
Add: Deferred income tax expense (benefit)1 (262) 71 47 133 (247)
Add: Increase (decrease) in allowance for doubtful accounts 7 9 21 3
Add: Increase (decrease) in contract liabilities 77 86 178 (161) 69
Add: Increase (decrease) in employee termination costs reserve 9 13 14
Less: Income from discontinued operations, net of income taxes 14
Add: Other comprehensive income (loss) (397) (172) (121) (13) 22
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 30 52 13
After Adjustment
Adjusted net income 798 1,017 1,045 1,149 1,076

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Deferred income tax expense (benefit). See details »