XML 191 R100.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Condensed Consolidating Financial Statements (Details 6) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Revenues:                            
Transaction and processing service fees $ 1,620.2   $ 1,612.1             $ 4,792.5 $ 4,787.6 $ 6,452.1 $ 6,330.0 $ 6,181.5
Product sales and other 215.5 [1]   217.5 [1]             622.8 [1] 637.9 [1] 866.7 [2] 852.1 [2] 809.3 [2]
Reimbursable debit network fees, postage and other 876.4   844.4             2,596.5 2,498.0 3,361.5 3,531.5 3,389.6
Total revenues 2,712.1 2,756.8 2,674.0 2,685.5 2,564.0 2,687.8 2,731.8 2,749.8 2,544.2 8,011.8 7,923.5 10,680.3 10,713.6 10,380.4
Expenses:                            
Cost of services (exclusive of items shown below) 708.6   729.0             2,119.2 2,137.8 2,863.5 2,888.4 3,023.3
Cost of products sold 80.9   80.1             246.9 251.3 336.3 369.6 375.2
Selling, general and administrative 463.6   467.9             1,420.1 1,373.3 1,825.4 1,693.7 1,579.7
Reimbursable debit network fees, postage and other 876.4   844.4             2,596.5 2,498.0 3,361.5 3,531.5 3,389.6
Depreciation and amortization 271.3   293.5             818.2 897.1 1,191.6 1,245.0 1,414.4
Other operating expenses:                            
Restructuring, net 7.8   7.2             46.0 24.1 23.1 46.4 72.0
Impairments                     5.1 5.1   11.5
Litigation and regulatory settlements                         (2.5) (2.0)
Total expenses 2,408.6 2,419.8 2,422.1 2,417.6 2,347.0 2,358.0 2,438.6 2,537.8 2,437.7 7,246.9 7,186.7 9,606.5 9,772.1 9,863.7
Operating profit 303.5 337.0 251.9 267.9 217.0 329.8 293.2 212.0 106.5 764.9 736.8 1,073.8 941.5 516.7
Interest income 2.7 2.5 2.1 1.7 2.5 2.5 1.6 1.9 1.9 8.0 6.3 8.8 7.9 7.8
Interest expense (469.0) (467.4) (488.6) (480.7) (461.1) (461.8) (466.7) (462.3) (442.3) (1,410.2) (1,430.4) (1,897.8) (1,833.1) (1,796.6)
Other income (expense) (36.2) (11.5) (52.0) (22.6) (8.2) 56.4 95.4 (1.4) (26.3) (20.9) (82.8) (94.3) 124.1 (15.9)
Non-operating income (expense) (502.5)   (538.5)             (1,423.1) (1,506.9) (1,983.3) (1,701.1) (1,804.7)
Loss before income taxes and equity earnings in affiliates (199.0) (139.4) (286.6) (233.7) (249.8) (73.1) (76.5) (249.8) (360.2) (658.2) (770.1) (909.5) (759.6) (1,288.0)
Income tax (benefit) expense 28.6 28.3 (69.4) (74.7) (108.2) (15.1) (18.9) (88.1) (148.0) 101.7 (252.3) (224.0) (270.1) (323.8)
Equity earnings in affiliates 47.3 43.7 43.0 44.0 27.5 44.4 47.8 33.5 27.7 136.0 114.5 158.2 153.4 117.3
Net loss (180.3) (124.0) (174.2) (115.0) (114.1) (13.6) (9.8) (128.2) (184.5) (623.9) (403.3) (527.3) (336.1) (846.9)
Less: Net (loss) income attributable to noncontrolling interests and redeemable noncontrolling interest 39.2 55.0 37.8 42.4 38.4 55.7 44.1 47.6 32.6 122.1 118.6 173.6 180.0 174.9
Net loss attributable to First Data Corporation (219.5) (179.0) (212.0) (157.4) (152.5) (69.3) (53.9) (175.8) (217.1) (746.0) (521.9) (700.9) (516.1) (1,021.8)
Comprehensive (loss) income (99.5)   (55.1)             (687.7) (327.0) (477.8) (304.5) (805.2)
Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interests 41.6   41.3             122.5 119.1 176.9 173.1 171.8
Comprehensive loss attributable to First Data Corporation (141.1)   (96.4)             (810.2) (446.1) (654.7) (477.6) (977.0)
FDC Parent Company
                           
Expenses:                            
Selling, general and administrative 27.0   44.7             93.7 105.6 89.4 107.8 264.7
Depreciation and amortization 1.8   1.9             5.5 6.0 8.1 8.3 7.6
Other operating expenses:                            
Restructuring, net 3.2                 17.1 (0.2) (0.2) (0.6) 12.7
Litigation and regulatory settlements                         (2.5)  
Total expenses 32.0   46.6             116.3 111.4 97.3 113.0 285.0
Operating profit (32.0)   (46.6)             (116.3) (111.4) (97.3) (113.0) (285.0)
Interest income                   0.1 0.1 0.1 0.3 1.0
Interest expense (464.5)   (483.8)             (1,397.2) (1,416.8) (1,880.4) (1,812.9) (1,775.2)
Interest income (expense) from intercompany notes 79.2   78.1             236.3 234.4 313.0 306.7 230.3
Other income (expense) (50.3)   (53.8)             (30.1) (78.7) (102.1) 59.0 2.8
Equity earnings from consolidated subsidiaries 157.2   128.5             371.1 375.9 522.6 452.2 249.8
Non-operating income (expense) (278.4)   (331.0)             (819.8) (885.1) (1,146.8) (994.7) (1,291.3)
Loss before income taxes and equity earnings in affiliates (310.4)   (377.6)             (936.1) (996.5) (1,244.1) (1,107.7) (1,576.3)
Income tax (benefit) expense (90.9)   (165.6)             (190.1) (474.6) (543.2) (591.6) (554.5)
Net loss (219.5)   (212.0)             (746.0) (521.9) (700.9) (516.1) (1,021.8)
Net loss attributable to First Data Corporation (219.5)   (212.0)             (746.0) (521.9) (700.9) (516.1) (1,021.8)
Comprehensive (loss) income (141.1)   (96.4)             (810.2) (446.1) (654.7) (477.6) (976.8)
Comprehensive loss attributable to First Data Corporation (141.1)   (96.4)             (810.2) (446.1) (654.7) (477.6) (976.8)
Guarantor Subsidiaries
                           
Revenues:                            
Transaction and processing service fees 1,065.4   1,051.2             3,132.3 3,112.5 4,180.5 4,055.9 4,001.7
Product sales and other 143.3   144.6             409.0 423.9 569.8 551.4 542.6
Reimbursable debit network fees, postage and other 631.5   610.7             1,869.5 1,816.2 2,430.3 2,445.0 2,299.8
Total revenues 1,840.2   1,806.5             5,410.8 5,352.6 7,180.6 7,052.3 6,844.1
Expenses:                            
Cost of services (exclusive of items shown below) 461.6   494.4             1,401.4 1,361.1 1,829.6 1,896.4 1,949.6
Cost of products sold 61.2   62.2             185.0 192.1 252.9 274.7 257.8
Selling, general and administrative 302.2   293.5             923.4 877.2 1,217.3 1,095.4 877.2
Reimbursable debit network fees, postage and other 631.5   610.7             1,869.5 1,816.2 2,430.3 2,445.0 2,299.8
Depreciation and amortization 162.9   175.3             490.5 541.4 718.9 743.1 937.9
Other operating expenses:                            
Restructuring, net 4.8   5.7             24.8 7.3 7.6 23.1 46.0
Impairments                     5.1 5.1   7.8
Litigation and regulatory settlements                           (2.0)
Total expenses 1,624.2   1,641.8             4,894.6 4,800.4 6,461.7 6,477.7 6,374.1
Operating profit 216.0   164.7             516.2 552.2 718.9 574.6 470.0
Interest income                   0.1 0.3 0.3 0.6 1.1
Interest expense (3.0)   (2.3)             (7.6) (5.7) (7.3) (7.6) (6.4)
Interest income (expense) from intercompany notes (77.5)   (80.0)             (233.4) (240.0) (320.0) (311.9) (249.7)
Other income (expense) 2.3   (8.7)             4.9 (8.5) (8.1) 68.4 31.8
Equity earnings from consolidated subsidiaries 30.4   39.6             103.5 121.0 179.7 133.9 150.2
Non-operating income (expense) (47.8)   (51.4)             (132.5) (132.9) (155.4) (116.6) (73.0)
Loss before income taxes and equity earnings in affiliates 168.2   113.3             383.7 419.3 563.5 458.0 397.0
Income tax (benefit) expense 68.6   67.5             185.0 199.8 273.7 243.4 124.3
Equity earnings in affiliates 47.3   42.7             135.4 113.3 157.4 153.6 117.7
Net loss 146.9   88.5             334.1 332.8 447.2 368.2 390.4
Net loss attributable to First Data Corporation 146.9   88.5             334.1 332.8 447.2 368.2 390.4
Comprehensive (loss) income 136.3   109.9             285.2 348.0 448.6 418.2 399.5
Comprehensive loss attributable to First Data Corporation 136.3   109.9             285.2 348.0 448.6 418.2 399.5
Non-Guarantor Subsidiaries
                           
Revenues:                            
Transaction and processing service fees 610.1   608.8             1,826.6 1,818.3 2,471.8 2,437.1 2,328.3
Product sales and other 87.7   88.2             259.0 258.5 355.8 358.2 319.3
Reimbursable debit network fees, postage and other 244.9   234.9             727.0 704.4 953.8 1,159.1 1,160.3
Total revenues 942.7   931.9             2,812.6 2,781.2 3,781.4 3,954.4 3,807.9
Expenses:                            
Cost of services (exclusive of items shown below) 302.3   282.5             884.2 919.9 1,234.1 1,155.0 1,222.2
Cost of products sold 35.2   33.2             107.1 103.7 142.3 152.4 170.0
Selling, general and administrative 134.4   129.7             403.0 390.5 518.7 490.5 437.8
Reimbursable debit network fees, postage and other 244.9   234.9             727.0 704.4 953.8 1,159.1 1,160.3
Depreciation and amortization 106.6   116.3             322.2 349.7 464.6 493.6 468.9
Other operating expenses:                            
Restructuring, net (0.2)   1.5             4.1 17.0 15.7 23.9 13.3
Impairments                           3.7
Total expenses 823.2   798.1             2,447.6 2,485.2 3,329.2 3,474.5 3,476.2
Operating profit 119.5   133.8             365.0 296.0 452.2 479.9 331.7
Interest income 2.7   2.1             7.8 5.9 8.4 7.0 5.7
Interest expense (1.5)   (2.5)             (5.4) (7.9) (10.1) (12.6) (15.0)
Interest income (expense) from intercompany notes (1.7)   1.9             (2.9) 5.6 7.0 5.2 19.4
Other income (expense) 11.8   10.5             4.3 4.4 15.9 (3.3) (24.5)
Non-operating income (expense) 11.3   12.0             3.8 8.0 21.2 (3.7) (14.4)
Loss before income taxes and equity earnings in affiliates 130.8   145.8             368.8 304.0 473.4 476.2 317.3
Income tax (benefit) expense 50.9   28.7             106.8 22.5 45.5 78.1 106.4
Equity earnings in affiliates     0.3             0.6 1.2 0.8 (0.2) 1.5
Net loss 79.9   117.4             262.6 282.7 428.7 397.9 212.4
Less: Net (loss) income attributable to noncontrolling interests and redeemable noncontrolling interest 14.2   14.9             39.3 43.9 61.9 59.6 49.1
Net loss attributable to First Data Corporation 65.7   102.5             223.3 238.8 366.8 338.3 163.3
Comprehensive (loss) income 180.6   209.0             200.2 279.6 421.5 319.0 207.2
Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interests 16.6   18.4             39.7 44.4 65.2 52.7 46.0
Comprehensive loss attributable to First Data Corporation 164.0   190.6             160.5 235.2 356.3 266.3 161.2
Consolidation Adjustments
                           
Revenues:                            
Transaction and processing service fees (55.3)   (47.9)             (166.4) (143.2) (200.2) (163.0) (148.5)
Product sales and other (15.5)   (15.3)             (45.2) (44.5) (58.9) (57.5) (52.6)
Reimbursable debit network fees, postage and other     (1.2)               (22.6) (22.6) (72.6) (70.5)
Total revenues (70.8)   (64.4)             (211.6) (210.3) (281.7) (293.1) (271.6)
Expenses:                            
Cost of services (exclusive of items shown below) (55.3)   (47.9)             (166.4) (143.2) (200.2) (163.0) (148.5)
Cost of products sold (15.5)   (15.3)             (45.2) (44.5) (58.9) (57.5) (52.6)
Reimbursable debit network fees, postage and other     (1.2)               (22.6) (22.6) (72.6) (70.5)
Other operating expenses:                            
Total expenses (70.8)   (64.4)             (211.6) (210.3) (281.7) (293.1) (271.6)
Other income (expense)                           (26.0)
Equity earnings from consolidated subsidiaries (187.6)   (168.1)             (474.6) (496.9) (702.3) (586.1) (400.0)
Non-operating income (expense) (187.6)   (168.1)             (474.6) (496.9) (702.3) (586.1) (426.0)
Loss before income taxes and equity earnings in affiliates (187.6)   (168.1)             (474.6) (496.9) (702.3) (586.1) (426.0)
Equity earnings in affiliates                           (1.9)
Net loss (187.6)   (168.1)             (474.6) (496.9) (702.3) (586.1) (427.9)
Less: Net (loss) income attributable to noncontrolling interests and redeemable noncontrolling interest 25.0   22.9             82.8 74.7 111.7 120.4 125.8
Net loss attributable to First Data Corporation (212.6)   (191.0)             (557.4) (571.6) (814.0) (706.5) (553.7)
Comprehensive (loss) income (275.3)   (277.6)             (362.9) (508.5) (693.2) (564.1) (435.1)
Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interests 25.0   22.9             82.8 74.7 111.7 120.4 125.8
Comprehensive loss attributable to First Data Corporation $ (300.3)   $ (300.5)             $ (445.7) $ (583.2) $ (804.9) $ (684.5) $ (560.9)
[1] Includes processing fees, administrative service fees and other fees charged to merchant alliances accounted for under the equity method of $40.3 million and $122.0 million for the three and nine months ended September 30, 2013, respectively, and $40.7 million and $119.4 million for the comparable periods in 2012.
[2] Includes processing fees, administrative service fees and other fees charged to merchant alliances accounted for under the equity method of $159.8 million, $146.0 million and $134.6 million for the years ended December 31, 2012, 2011 and 2010, respectively.