Stock Analysis on Net

Fidelity National Information Services Inc. (NYSE:FIS)

This company has been moved to the archive! The financial data has not been updated since May 2, 2023.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Fidelity National Information Services Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current assets 12,818 10,708 9,898 8,692 3,733
Adjustments
Add: Allowance for credit losses 75 76 82 60 17
After Adjustment
Adjusted current assets 12,893 10,784 9,980 8,752 3,750

Based on: 10-K (reporting date: 2022-12-31), 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).


Adjustments to Total Assets

Fidelity National Information Services Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total assets 63,278 82,931 83,842 83,806 23,770
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 434
Add: Allowance for credit losses 75 76 82 60 17
Less: Noncurrent deferred income tax assets (included in Other noncurrent assets)2 33 49 40 38 32
After Adjustment
Adjusted total assets 63,320 82,958 83,884 83,828 24,189

Based on: 10-K (reporting date: 2022-12-31), 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).

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

2 Noncurrent deferred income tax assets (included in Other noncurrent assets). See details »


Adjustments to Current Liabilities

Fidelity National Information Services Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current liabilities 16,224 14,466 12,361 10,382 3,125
Adjustments
Less: Current deferred revenue 788 779 881 817 739
After Adjustment
Adjusted current liabilities 15,436 13,687 11,480 9,565 2,386

Based on: 10-K (reporting date: 2022-12-31), 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).


Adjustments to Total Liabilities

Fidelity National Information Services Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total liabilities 35,872 35,399 34,355 34,350 13,548
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 434
Less: Noncurrent deferred income tax liabilities2 3,550 4,193 4,017 4,281 1,360
Less: Deferred revenue 953 954 940 869 806
After Adjustment
Adjusted total liabilities 31,369 30,252 29,398 29,200 11,816

Based on: 10-K (reporting date: 2022-12-31), 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).

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

2 Noncurrent deferred income tax liabilities. See details »


Adjustments to Stockholders’ Equity

Fidelity National Information Services Inc., adjusted total FIS stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total FIS stockholders’ equity 27,218 47,347 49,300 49,440 10,215
Adjustments
Less: Net deferred income tax asset (liability)1 (3,517) (4,144) (3,977) (4,243) (1,328)
Add: Allowance for credit losses 75 76 82 60 17
Add: Deferred revenue 953 954 940 869 806
Add: Redeemable noncontrolling interest 180 174 174
Add: Noncontrolling interest 8 11 13 16 7
After Adjustment
Adjusted total equity 31,951 52,706 54,486 54,628 12,373

Based on: 10-K (reporting date: 2022-12-31), 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).

1 Net deferred income tax asset (liability). See details »


Adjustments to Capitalization Table

Fidelity National Information Services Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Short-term borrowings 3,797 3,911 2,750 2,823 267
Current portion of long-term debt 2,133 1,617 1,314 140 48
Long-term debt, excluding current portion 14,207 14,825 15,951 17,229 8,670
Total reported debt 20,137 20,353 20,015 20,192 8,985
Total FIS stockholders’ equity 27,218 47,347 49,300 49,440 10,215
Total reported capital 47,355 67,700 69,315 69,632 19,200
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 434
Add: Current operating lease liabilities2 120 146 152 129
Add: Noncurrent operating lease liabilities3 294 378 453 466
Adjusted total debt 20,551 20,877 20,620 20,787 9,419
Adjustments to Equity
Less: Net deferred income tax asset (liability)4 (3,517) (4,144) (3,977) (4,243) (1,328)
Add: Allowance for credit losses 75 76 82 60 17
Add: Deferred revenue 953 954 940 869 806
Add: Redeemable noncontrolling interest 180 174 174
Add: Noncontrolling interest 8 11 13 16 7
Adjusted total equity 31,951 52,706 54,486 54,628 12,373
After Adjustment
Adjusted total capital 52,502 73,583 75,106 75,415 21,792

Based on: 10-K (reporting date: 2022-12-31), 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).

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

2 Current operating lease liabilities. See details »

3 Noncurrent operating lease liabilities. See details »

4 Net deferred income tax asset (liability). See details »


Adjustments to Revenues

Fidelity National Information Services Inc., adjusted revenue

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Revenue 14,528 13,877 12,552 10,333 8,423
Adjustment
Add: Increase (decrease) in deferred revenue (1) 14 71 63 (76)
After Adjustment
Adjusted revenue 14,527 13,891 12,623 10,396 8,347

Based on: 10-K (reporting date: 2022-12-31), 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).


Adjustments to Reported Income

Fidelity National Information Services Inc., adjusted net earnings (loss) attributable to FIS common stockholders

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Net earnings (loss) attributable to FIS common stockholders (16,720) 417 158 298 846
Adjustments
Add: Deferred income tax expense (benefit)1 (525) (89) (211) (115) (116)
Add: Increase (decrease) in allowance for credit losses (1) (6) 22 43 (46)
Add: Increase (decrease) in deferred revenue (1) 14 71 63 (76)
Add: Other comprehensive earnings (loss), net of tax (612) 195 90 397 (116)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 12 7 6 5 17
After Adjustment
Adjusted net earnings (loss) (17,847) 538 136 691 509

Based on: 10-K (reporting date: 2022-12-31), 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).

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