XML 182 R47.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Condensed Consolidating Financial Statements (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2013
Dec. 31, 2012
Supplemental Guarantor Condensed Consolidating Financial Statements    
Schedule of Increase (decrease) from amounts previously reported

 

 

 

 

Three months ended September 30, 2012

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

(Loss) income before income taxes and equity earnings in affiliates

 

$

10.8

 

$

(27.6

)

$

(1.1

)

$

17.9

 

Income tax (benefit) expense

 

$

10.8

 

$

(10.4

)

$

(0.4

)

$

 

Net (loss) income

 

$

 

$

(17.2

)

$

(0.7

)

$

17.9

 

Net (loss) income attributable to First Data Corporation

 

$

 

$

(17.2

)

$

(0.7

)

$

17.9

 

 

 

 

Nine months ended September 30, 2012

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

(Loss) income before income taxes and equity earnings in affiliates

 

$

35.3

 

$

(92.7

)

$

(1.6

)

$

59.0

 

Income tax (benefit) expense

 

$

35.3

 

$

(34.7

)

$

(0.6

)

$

 

Net (loss) income

 

$

 

$

(58.0

)

$

(1.0

)

$

59.0

 

Net (loss) income attributable to First Data Corporation

 

$

 

$

(58.0

)

$

(1.0

)

$

59.0

 

Increase (Decrease) from Amounts Previously Reported

 

 

 

For the nine months ended September 30, 2012

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

(Loss) income before income taxes and equity earnings in affiliates

 

$

35.3

 

$

(92.7

)

$

(1.6

)

$

59.0

 

Income tax (benefit) expense

 

35.3

 

(34.7

)

(0.6

)

 

Net (loss) income

 

 

(58.0

)

(1.0

)

59.0

 

Net (loss) income attributable to First Data Corporation

 

 

(58.0

)

(1.0

)

59.0

 

 

 

 

Year ended December 31, 2011

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

(Loss) income before income taxes and equity earnings in affiliates

 

$

110.4

 

$

(260.1

)

$

(36.6

)

$

186.3

 

Income tax (benefit) expense

 

110.4

 

(97.9

)

(12.5

)

 

Net (loss) income

 

 

(162.2

)

(24.1

)

186.3

 

Net (loss) income attributable to First Data Corporation

 

 

(161.9

)

(24.4

)

186.3

 

 

 

 

Year ended December 31, 2010

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

(Loss) income before income taxes and equity earnings in affiliates

 

$

44.0

 

$

(108.6

)

$

(9.4

)

$

74.0

 

Income tax (benefit) expense

 

44.0

 

(40.4

)

(3.6

)

 

Net (loss) income

 

 

(68.2

)

(5.8

)

74.0

 

Net (loss) income attributable to First Data Corporation

 

 

(68.4

)

(5.6

)

74.0

 

 

Schedule of Previous and Corrected Disclosures

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three months ended September 30, 2012

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As
corrected

 

As previously
reported

 

As corrected

 

Cost of services

 

$

 

$

 

$

496.1

 

$

494.4

 

$

280.8

 

$

282.5

 

$

(47.9

)

$

(47.9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) profit

 

$

(46.6

)

$

(46.6

)

$

163.0

 

$

164.7

 

$

135.5

 

$

133.8

 

$

 

$

 

Interest income (expense) from intercompany notes

 

$

49.4

 

$

78.1

 

$

(50.7

)

$

(80.0

)

$

1.3

 

$

1.9

 

$

 

$

 

Equity earnings from consolidated subsidiaries

 

$

146.4

 

$

128.5

 

$

39.6

 

$

39.6

 

$

 

$

 

$

(186.0

)

$

(168.1

)

(Loss) income before income taxes and equity earnings in affiliates

 

$

(388.4

)

$

(377.6

)

$

140.9

 

$

113.3

 

$

146.9

 

$

145.8

 

$

(186.0

)

$

(168.1

)

Income tax (benefit) expense

 

$

(176.4

)

$

(165.6

)

$

77.9

 

$

67.5

 

$

29.1

 

$

28.7

 

$

 

$

 

Net (loss) income

 

$

(212.0

)

$

(212.0

)

$

105.7

 

$

88.5

 

$

118.1

 

$

117.4

 

$

(186.0

)

$

(168.1

)

Net (loss) income attributable to First Data Corporation

 

$

(212.0

)

$

(212.0

)

$

105.7

 

$

88.5

 

$

103.2

 

$

102.5

 

$

(208.9

)

$

(191.0

)

 

 

 

Nine months ended September 30, 2012

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As
corrected

 

As previously
reported

 

As corrected

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

$

110.0

 

$

105.6

 

$

875.7

 

$

877.2

 

$

387.6

 

$

390.5

 

$

 

$

 

Operating (loss) profit

 

$

(115.8

)

$

(111.4

)

$

553.7

 

$

552.2

 

$

298.9

 

$

296.0

 

$

 

$

 

Interest income (expense) from intercompany notes

 

$

144.3

 

$

234.4

 

$

(148.6

)

$

(240.0

)

$

4.3

 

$

5.6

 

$

 

$

 

Equity earnings from consolidated subsidiaries

 

$

435.1

 

$

375.9

 

$

120.8

 

$

121.0

 

$

 

$

 

$

(555.9

)

$

(496.9

)

(Loss) income before income taxes and equity earnings in affiliates

 

$

(1,031.8

)

$

(996.5

)

$

512.0

 

$

419.3

 

$

305.6

 

$

304.0

 

$

(555.9

)

$

(496.9

)

Income tax (benefit) expense

 

$

(509.9

)

$

(474.6

)

$

234.5

 

$

199.8

 

$

23.1

 

$

22.5

 

$

 

$

 

Net (loss) income

 

$

(521.9

)

$

(521.9

)

$

390.8

 

$

332.8

 

$

283.7

 

$

282.7

 

$

(555.9

)

$

(496.9

)

Net (loss) income attributable to First Data Corporation

 

$

(521.9

)

$

(521.9

)

$

390.8

 

$

332.8

 

$

239.8

 

$

238.8

 

$

(630.6

)

$

(571.6

)

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

Nine months ended September 30, 2012

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)

 

As
previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(521.9

)

$

(521.9

)

$

390.8

 

$

332.8

 

$

283.7

 

$

282.7

 

$

(555.9

)

$

(496.9

)

Other non-cash and non-operating items, net

 

$

(405.3

)

$

(346.1

)

$

(193.9

)

$

(194.1

)

$

5.5

 

$

5.5

 

$

555.9

 

$

496.9

 

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

$

(519.1

)

$

(483.8

)

$

381.9

 

$

347.2

 

$

0.3

 

$

(0.3

)

$

 

$

 

Net cash (used in) provided by operating activities

 

$

(1,361.8

)

$

(1,267.3

)

$

1,238.1

 

$

1,145.2

 

$

661.9

 

$

660.3

 

$

 

$

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany

 

$

1,231.6

 

$

1,137.1

 

$

(1,191.1

)

$

(1,098.2

)

$

(40.5

)

$

(38.9

)

$

 

$

 

Net cash provided by (used in) financing activities

 

$

1,243.1

 

$

1,148.6

 

$

(1,222.2

)

$

(1,129.3

)

$

(550.3

)

$

(548.7

)

$

248.6

 

$

248.6

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the nine months ended September 30, 2012

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

Selling, general and administrative

 

$

110.0

 

$

105.6

 

$

875.7

 

$

877.2

 

$

387.6

 

$

390.5

 

$

 

$

 

Operating (loss) profit

 

(115.8

)

(111.4

)

553.7

 

552.2

 

298.9

 

296.0

 

 

 

Interest income (expense) from intercompany notes

 

144.3

 

234.4

 

(148.6

)

(240.0

)

4.3

 

5.6

 

 

 

Equity earnings from consolidated subsidiaries

 

435.1

 

375.9

 

120.8

 

121.0

 

 

 

(555.9

)

(496.9

)

(Loss) income before income taxes and equity earnings in affiliates

 

(1,031.8

)

(996.5

)

512.0

 

419.3

 

305.6

 

304.0

 

(555.9

)

(496.9

)

Income tax (benefit) expense

 

(509.9

)

(474.6

)

234.5

 

199.8

 

23.1

 

22.5

 

 

 

Net (loss) income

 

(521.9

)

(521.9

)

390.8

 

332.8

 

283.7

 

282.7

 

(555.9

)

(496.9

)

Net (loss) income attributable to First Data Corporation

 

(521.9

)

(521.9

)

390.8

 

332.8

 

239.8

 

238.8

 

(630.6

)

(571.6

)

 

 

 

Year ended December 31, 2011

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

Cost of services

 

$

 

$

 

$

1,909.8

 

$

1,896.4

 

$

1,141.6

 

$

1,155.0

 

$

(163.0

)

$

(163.0

)

Selling, general and administrative

 

259.7

 

107.8

 

957.8

 

1,095.4

 

476.2

 

490.5

 

 

 

Operating (loss) profit

 

(264.9

)

(113.0

)

698.8

 

574.6

 

507.6

 

479.9

 

 

 

Interest income (expense) from intercompany notes

 

162.5

 

306.7

 

(176.6

)

(311.9

)

14.1

 

5.2

 

 

 

Equity earnings from consolidated subsidiaries

 

637.9

 

452.2

 

134.5

 

133.9

 

 

 

(772.4

)

(586.1

)

(Loss) income before income taxes and equity earnings in affiliates

 

(1,218.1

)

(1,107.7

)

718.1

 

458.0

 

512.8

 

476.2

 

(772.4

)

(586.1

)

Income tax (benefit) expense

 

(702.0

)

(591.6

)

341.3

 

243.4

 

90.6

 

78.1

 

 

 

Net (loss) income

 

(516.1

)

(516.1

)

530.4

 

368.2

 

422.0

 

397.9

 

(772.4

)

(586.1

)

Net (loss) income attributable to First Data Corporation

 

(516.1

)

(516.1

)

530.1

 

368.2

 

362.7

 

338.3

 

(892.8

)

(706.5

)

 

 

 

Year ended December 31, 2010

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

Cost of Services

 

$

 

$

 

$

1,944.3

 

$

1,949.6

 

$

1,227.5

 

$

1,222.2

 

$

(148.5

)

$

(148.5

)

Operating (loss) profit

 

(285.0

)

(285.0

)

475.3

 

470.0

 

326.4

 

331.7

 

 

 

Interest income (expense) from intercompany notes

 

112.3

 

230.3

 

(146.4

)

(249.7

)

34.1

 

19.4

 

 

 

Equity earnings from consolidated subsidiaries

 

323.8

 

249.8

 

150.2

 

150.2

 

 

 

(474.0

)

(400.0

)

(Loss) income before income taxes and equity earnings in affiliates

 

(1,620.3

)

(1,576.3

)

505.6

 

397.0

 

326.7

 

317.3

 

(500.0

)

(426.0

)

Income tax (benefit) expense

 

(598.5

)

(554.5

)

164.7

 

124.3

 

110.0

 

106.4

 

 

 

Net (loss) income

 

(1,021.8

)

(1,021.8

)

458.6

 

390.4

 

218.2

 

212.4

 

(501.9

)

(427.9

)

Net (loss) income attributable to First Data Corporation

 

(1,021.8

)

(1,021.8

)

458.8

 

390.4

 

168.9

 

163.3

 

(627.7

)

(553.7

)

 

CONSOLIDATED BALANCE SHEETS

 

 

 

As of December 31, 2011

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current intercompany notes receivable

 

$

 

$

12.2

 

$

 

$

 

$

 

$

86.1

 

$

 

$

(98.3

)

Total current assets

 

233.2

 

245.4

 

7,281.7

 

7,281.7

 

5,800.6

 

5,886.7

 

 

(98.3

)

Goodwill

 

 

 

9,510.5

 

9,430.9

 

7,694.1

 

7,773.7

 

 

 

Long-term intercompany receivables

 

 

 

 

4,330.2

 

 

962.7

 

 

(5,292.9

)

Long-term intercompany notes receivable

 

 

3,229.4

 

 

251.5

 

 

59.0

 

 

(3,539.9

)

Investment in consolidated subsidiaries

 

25,242.7

 

23,797.4

 

5,396.2

 

5,843.0

 

 

 

(30,638.9

)

(29,640.4

)

Total assets

 

26,579.8

 

28,376.1

 

27,676.1

 

32,625.0

 

16,659.3

 

17,846.7

 

(30,638.9

)

(38,571.5

)

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current intercompany notes payable

 

 

62.5

 

 

35.8

 

 

 

 

(98.3

)

Total current liabilities

 

697.9

 

760.4

 

6,790.7

 

6,826.5

 

5,331.6

 

5,331.6

 

 

(98.3

)

Long-term intercompany payables

 

5,707.0

 

5,292.9

 

(4,618.7

)

 

(1,088.3

)

 

 

(5,292.9

)

Long-term intercompany notes payable

 

(1,887.3

)

260.6

 

1,949.9

 

3,196.8

 

(62.6

)

82.5

 

 

(3.539.9)

 

Total liabilities

 

26,483.2

 

28,279.5

 

5,968.5

 

11,869.9

 

4,349.2

 

5,582.6

 

 

(8,931.1

)

First Data Corporation stockholder’s equity

 

96.6

 

96.6

 

21,707.5

 

20,755.1

 

5,580.5

 

5,534.4

 

(27,288.0

)

(26,289.5

)

Total equity

 

96.6

 

96.6

 

21,707.6

 

20,755.1

 

12,242.7

 

12,196.7

 

(30,638.9

)

(29,640.4

)

Total liabilities and equity

 

26,579.8

 

28,376.1

 

27,676.1

 

32,625.0

 

16,659.3

 

17,846.7

 

(30,638.9

)

(38,571.5

)

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

For the nine months ended September 30, 2012

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)
Source/(use)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(521.9

)

$

(521.9

)

$

390.8

 

$

332.8

 

$

283.7

 

$

282.7

 

$

(555.9

)

$

(496.9

)

Other non-cash and non-operating items, net

 

(405.3

)

(346.1

)

(193.9

)

(194.1

)

5.5

 

5.5

 

555.9

 

496.9

 

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

(519.1

)

(483.8

)

381.9

 

347.2

 

0.3

 

(0.3

)

 

 

Net cash (used in) provided by operating activities

 

(1,361.8

)

(1,267.3

)

1,238.1

 

1,145.2

 

661.9

 

660.3

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany

 

1,231.6

 

1,137.1

 

(1,191.1

)

(1,098.2

)

(40.5

)

(38.9

)

 

 

Net cash provided by (used in) financing activities

 

1,243.1

 

1,148.6

 

(1,222.2

)

(1,129.3

)

(550.3

)

(548.7

)

248.6

 

248.6

 

 

 

 

Year ended December 31, 2011

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)
Source/(use)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(516.1

)

$

(516.1

)

$

530.4

 

$

368.2

 

$

422.0

 

$

397.9

 

$

(772.4

)

$

(586.1

)

Other non-cash and non-operating items, net

 

(546.0

)

(360.3

)

(210.1

)

(209.5

)

11.4

 

11.4

 

772.4

 

586.1

 

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

(437.4

)

(327.0

)

481.7

 

383.8

 

113.2

 

100.7

 

 

 

Net cash (used in) provided by operating activities

 

(1,550.8

)

(1,254.7

)

1,584.1

 

1,324.6

 

1,082.3

 

1,045.7

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany

 

1,516.6

 

1,220.5

 

(1,375.9

)

(1,116.4

)

(140.7

)

(104.1

)

 

 

Net cash provided by (used in) financing activities

 

1,443.3

 

1,147.2

 

(1,426.1

)

(1,166.6

)

(985.9

)

(949.3

)

404.2

 

404.2

 

 

 

 

Year ended December 31, 2010

 

 

 

FDC Parent Company

 

Guarantor Subsidiaries

 

Non-Guarantor Subsidiaries

 

Consolidation Adjustments

 

(in millions)
Source/(use)

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

As previously
reported

 

As corrected

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(1,021.8

)

$

(1.021.8)

 

$

458.6

 

$

390.4

 

$

218.2

 

$

212.4

 

$

(501.9

)

$

(427.9

)

Other non-cash and non-operating items, net

 

(11.6

)

62.4

 

(207.4

)

(207.4

)

8.8

 

8.8

 

475.8

 

401.8

 

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

(608.4

)

(564.4

)

107.0

 

66.6

 

216.9

 

213.3

 

(2.9

)

(2.9

)

Net cash (used in) provided by operating activities

 

(1,624.3

)

(1,506.3

)

1,415.1

 

1,306.5

 

966.9

 

957.5

 

(3.0

)

(3.0

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany

 

1,682.5

 

1,564.5

 

(1,454.7

)

(1,346.1

)

(227.8

)

(218.4

)

 

 

Net cash provided by (used in) financing activities

 

1,460.1

 

1,342.1

 

(1,511.7

)

(1,403.1

)

(1,152.9

)

(1,143.5

)

551.2

 

551.2

 

 

Schedule of the results of operations

 

 

 

 

Three months ended September 30, 2013

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Transaction and processing service fees

 

$

 

$

1,065.4

 

$

610.1

 

$

(55.3

)

$

1,620.2

 

Product sales and other

 

 

143.3

 

87.7

 

(15.5

)

215.5

 

Reimbursable debit network fees, postage and other

 

 

631.5

 

244.9

 

 

876.4

 

 

 

 

1,840.2

 

942.7

 

(70.8

)

2,712.1

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of services (exclusive of items shown below)

 

 

461.6

 

302.3

 

(55.3

)

708.6

 

Cost of products sold

 

 

61.2

 

35.2

 

(15.5

)

80.9

 

Selling, general and administrative

 

27.0

 

302.2

 

134.4

 

 

463.6

 

Reimbursable debit network fees, postage and other

 

 

631.5

 

244.9

 

 

876.4

 

Depreciation and amortization

 

1.8

 

162.9

 

106.6

 

 

271.3

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Restructuring, net

 

3.2

 

4.8

 

(0.2

)

 

7.8

 

 

 

32.0

 

1,624.2

 

823.2

 

(70.8

)

2,408.6

 

Operating (loss) profit

 

(32.0

)

216.0

 

119.5

 

 

303.5

 

Interest income

 

 

 

2.7

 

 

2.7

 

Interest expense

 

(464.5

)

(3.0

)

(1.5

)

 

(469.0

)

Interest income (expense) from intercompany notes

 

79.2

 

(77.5

)

(1.7

)

 

 

Other income (expense)

 

(50.3

)

2.3

 

11.8

 

 

(36.2

)

Equity earnings from consolidated subsidiaries

 

157.2

 

30.4

 

 

(187.6

)

 

 

 

(278.4

)

(47.8

)

11.3

 

(187.6

)

(502.5

)

(Loss) income before income taxes and equity earnings in affiliates

 

(310.4

)

168.2

 

130.8

 

(187.6

)

(199.0

)

Income tax (benefit) expense

 

(90.9

)

68.6

 

50.9

 

 

28.6

 

Equity earnings in affiliates

 

 

47.3

 

 

 

47.3

 

Net (loss) income

 

(219.5

)

146.9

 

79.9

 

(187.6

)

(180.3

)

Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

14.2

 

25.0

 

39.2

 

Net (loss) income attributable to First Data Corporation

 

$

(219.5

)

$

146.9

 

$

65.7

 

$

(212.6

)

$

(219.5

)

Comprehensive (loss) income

 

$

(141.1

)

$

136.3

 

$

180.6

 

$

(275.3

)

$

(99.5

)

Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

16.6

 

25.0

 

41.6

 

Comprehensive (loss) income attributable to First Data Corporation

 

$

(141.1

)

$

136.3

 

$

164.0

 

$

(300.3

)

$

(141.1

)

 

 

 

Nine months ended September 30, 2013

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Transaction and processing service fees

 

$

 

$

3,132.3

 

$

1,826.6

 

$

(166.4

)

$

4,792.5

 

Product sales and other

 

 

409.0

 

259.0

 

(45.2

)

622.8

 

Reimbursable debit network fees, postage and other

 

 

1,869.5

 

727.0

 

 

2,596.5

 

 

 

 

5,410.8

 

2,812.6

 

(211.6

)

8,011.8

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of services (exclusive of items shown below)

 

 

1,401.4

 

884.2

 

(166.4

)

2,119.2

 

Cost of products sold

 

 

185.0

 

107.1

 

(45.2

)

246.9

 

Selling, general and administrative

 

93.7

 

923.4

 

403.0

 

 

1,420.1

 

Reimbursable debit network fees, postage and other

 

 

1,869.5

 

727.0

 

 

2,596.5

 

Depreciation and amortization

 

5.5

 

490.5

 

322.2

 

 

818.2

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Restructuring, net

 

17.1

 

24.8

 

4.1

 

 

46.0

 

 

 

116.3

 

4,894.6

 

2,447.6

 

(211.6

)

7,246.9

 

Operating (loss) profit

 

(116.3

)

516.2

 

365.0

 

 

764.9

 

Interest income

 

0.1

 

0.1

 

7.8

 

 

8.0

 

Interest expense

 

(1,397.2

)

(7.6

)

(5.4

)

 

(1,410.2

)

Interest income (expense) from intercompany notes

 

236.3

 

(233.4

)

(2.9

)

 

 

Other income (expense)

 

(30.1

)

4.9

 

4.3

 

 

(20.9

)

Equity earnings from consolidated subsidiaries

 

371.1

 

103.5

 

 

(474.6

)

 

 

 

(819.8

)

(132.5

)

3.8

 

(474.6

)

(1,423.1

)

(Loss) income before income taxes and equity earnings in affiliates

 

(936.1

)

383.7

 

368.8

 

(474.6

)

(658.2

)

Income tax (benefit) expense

 

(190.1

)

185.0

 

106.8

 

 

101.7

 

Equity earnings in affiliates

 

 

135.4

 

0.6

 

 

136.0

 

Net (loss) income

 

(746.0

)

334.1

 

262.6

 

(474.6

)

(623.9

)

Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

39.3

 

82.8

 

122.1

 

Net (loss) income attributable to First Data Corporation

 

$

(746.0

)

$

334.1

 

$

223.3

 

$

(557.4

)

$

(746.0

)

Comprehensive (loss) income

 

$

(810.2

)

$

285.2

 

$

200.2

 

$

(362.9

)

$

(687.7

)

Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

39.7

 

82.8

 

122.5

 

Comprehensive (loss) income attributable to First Data Corporation

 

$

(810.2

)

$

285.2

 

$

160.5

 

$

(445.7

)

$

(810.2

)

 

 

 

Three months ended September 30, 2012
(as corrected)

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Transaction and processing service fees

 

$

 

$

1,051.2

 

$

608.8

 

$

(47.9

)

$

1,612.1

 

Product sales and other

 

 

144.6

 

88.2

 

(15.3

)

217.5

 

Reimbursable debit network fees, postage and other

 

 

610.7

 

234.9

 

(1.2

)

844.4

 

 

 

 

1,806.5

 

931.9

 

(64.4

)

2,674.0

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of services (exclusive of items shown below)

 

 

494.4

 

282.5

 

(47.9

)

729.0

 

Cost of products sold

 

 

62.2

 

33.2

 

(15.3

)

80.1

 

Selling, general and administrative

 

44.7

 

293.5

 

129.7

 

 

467.9

 

Reimbursable debit network fees, postage and other

 

 

610.7

 

234.9

 

(1.2

)

844.4

 

Depreciation and amortization

 

1.9

 

175.3

 

116.3

 

 

293.5

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Restructuring, net

 

 

5.7

 

1.5

 

 

7.2

 

 

 

46.6

 

1,641.8

 

798.1

 

(64.4

)

2,422.1

 

Operating (loss) profit

 

(46.6

)

164.7

 

133.8

 

 

251.9

 

Interest income

 

 

 

2.1

 

 

2.1

 

Interest expense

 

(483.8

)

(2.3

)

(2.5

)

 

(488.6

)

Interest income (expense) from intercompany notes

 

78.1

 

(80.0

)

1.9

 

 

 

Other income (expense)

 

(53.8

)

(8.7

)

10.5

 

 

(52.0

)

Equity earnings from consolidated subsidiaries

 

128.5

 

39.6

 

 

(168.1

)

 

 

 

(331.0

)

(51.4

)

12.0

 

(168.1

)

(538.5

)

(Loss) income before income taxes and equity earnings in affiliates

 

(377.6

)

113.3

 

145.8

 

(168.1

)

(286.6

)

Income tax (benefit) expense

 

(165.6

)

67.5

 

28.7

 

 

(69.4

)

Equity earnings in affiliates

 

 

42.7

 

0.3

 

 

43.0

 

Net (loss) income

 

(212.0

)

88.5

 

117.4

 

(168.1

)

(174.2

)

Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interests

 

 

 

14.9

 

22.9

 

37.8

 

Net (loss) income attributable to First Data Corporation

 

$

(212.0

)

$

88.5

 

$

102.5

 

$

(191.0

)

$

(212.0

)

Comprehensive (loss) income

 

$

(96.4

)

$

109.9

 

$

209.0

 

$

(277.6

)

$

(55.1

)

Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

18.4

 

22.9

 

41.3

 

Comprehensive (loss) income attributable to First Data Corporation

 

$

(96.4

)

$

109.9

 

$

190.6

 

$

(300.5

)

$

(96.4

)

 

 

 

Nine months ended September 30, 2012
(as corrected)

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Transaction and processing service fees

 

$

 

$

3,112.5

 

$

1,818.3

 

$

(143.2

)

$

4,787.6

 

Product sales and other

 

 

423.9

 

258.5

 

(44.5

)

637.9

 

Reimbursable debit network fees, postage and other

 

 

1,816.2

 

704.4

 

(22.6

)

2,498.0

 

 

 

 

5,352.6

 

2,781.2

 

(210.3

)

7,923.5

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of services (exclusive of items shown below)

 

 

1,361.1

 

919.9

 

(143.2

)

2,137.8

 

Cost of products sold

 

 

192.1

 

103.7

 

(44.5

)

251.3

 

Selling, general and administrative

 

105.6

 

877.2

 

390.5

 

 

1,373.3

 

Reimbursable debit network fees, postage and other

 

 

1,816.2

 

704.4

 

(22.6

)

2,498.0

 

Depreciation and amortization

 

6.0

 

541.4

 

349.7

 

 

897.1

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Restructuring, net

 

(0.2

)

7.3

 

17.0

 

 

24.1

 

Impairments

 

 

5.1

 

 

 

5.1

 

 

 

111.4

 

4,800.4

 

2,485.2

 

(210.3

)

7,186.7

 

Operating (loss) profit

 

(111.4

)

552.2

 

296.0

 

 

736.8

 

Interest income

 

0.1

 

0.3

 

5.9

 

 

6.3

 

Interest expense

 

(1,416.8

)

(5.7

)

(7.9

)

 

(1,430.4

)

Interest income (expense) from intercompany notes

 

234.4

 

(240.0

)

5.6

 

 

 

Other income (expense)

 

(78.7

)

(8.5

)

4.4

 

 

(82.8

)

Equity earnings from consolidated subsidiaries

 

375.9

 

121.0

 

 

(496.9

)

 

 

 

(885.1

)

(132.9

)

8.0

 

(496.9

)

(1,506.9

)

(Loss) income before income taxes and equity earnings in affiliates

 

(996.5

)

419.3

 

304.0

 

(496.9

)

(770.1

)

Income tax (benefit) expense

 

(474.6

)

199.8

 

22.5

 

 

(252.3

)

Equity earnings in affiliates

 

 

113.3

 

1.2

 

 

114.5

 

Net (loss) income

 

(521.9

)

332.8

 

282.7

 

(496.9

)

(403.3

)

Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interests

 

 

 

43.9

 

74.7

 

118.6

 

Net (loss) income attributable to First Data Corporation

 

$

(521.9

)

$

332.8

 

$

238.8

 

$

(571.6

)

$

(521.9

)

Comprehensive (loss) income

 

$

(446.1

)

$

348.0

 

$

279.6

 

$

(508.5

)

$

(327.0

)

Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

44.4

 

74.7

 

119.1

 

Comprehensive (loss) income attributable to First Data Corporation

 

$

(446.1

)

$

348.0

 

$

235.2

 

$

(583.2

)

$

(446.1

)

 

 

 

 

 

 

 

Year ended December 31, 2012

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Transaction and processing service fees

 

$

 

$

4,180.5

 

$

2,471.8

 

$

(200.2

)

$

6,452.1

 

Product sales and other

 

 

569.8

 

355.8

 

(58.9

)

866.7

 

Reimbursable debit network fees, postage and other

 

 

2,430.3

 

953.8

 

(22.6

)

3,361.5

 

 

 

 

7,180.6

 

3,781.4

 

(281.7

)

10,680.3

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of services (exclusive of items shown below)

 

 

1,829.6

 

1,234.1

 

(200.2

)

2,863.5

 

Cost of products sold

 

 

252.9

 

142.3

 

(58.9

)

336.3

 

Selling, general and administrative

 

89.4

 

1,217.3

 

518.7

 

 

1,825.4

 

Reimbursable debit network fees, postage and other

 

 

2,430.3

 

953.8

 

(22.6

)

3,361.5

 

Depreciation and amortization

 

8.1

 

718.9

 

464.6

 

 

1,191.6

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Restructuring, net

 

(0.2

)

7.6

 

15.7

 

 

23.1

 

Impairments

 

 

5.1

 

 

 

5.1

 

 

 

97.3

 

6,461.7

 

3,329.2

 

(281.7

)

9,606.5

 

Operating (loss) profit

 

(97.3

)

718.9

 

452.2

 

 

1,073.8

 

Interest income

 

0.1

 

0.3

 

8.4

 

 

8.8

 

Interest expense

 

(1,880.4

)

(7.3

)

(10.1

)

 

(1,897.8

)

Interest income (expense) from intercompany notes

 

313.0

 

(320.0

)

7.0

 

 

 

Other income (expense)

 

(102.1

)

(8.1

)

15.9

 

 

(94.3

)

Equity earnings from consolidated subsidiaries

 

522.6

 

179.7

 

 

(702.3

)

 

 

 

(1,146.8

)

(155.4

)

21.2

 

(702.3

)

(1,983.3

)

(Loss) income before income taxes and equity earnings in affiliates

 

(1,244.1

)

563.5

 

473.4

 

(702.3

)

(909.5

)

Income tax (benefit) expense

 

(543.2

)

273.7

 

45.5

 

 

(224.0

)

Equity earnings in affiliates

 

 

157.4

 

0.8

 

 

158.2

 

Net (loss) income

 

(700.9

)

447.2

 

428.7

 

(702.3

)

(527.3

)

Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

61.9

 

111.7

 

173.6

 

Net (loss) income attributable to First Data Corporation

 

$

(700.9

)

$

447.2

 

$

366.8

 

$

(814.0

)

$

(700.9

)

Comprehensive (loss) income

 

$

(654.7

)

$

448.6

 

$

421.5

 

$

(693.2

)

$

(477.8

)

Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

65.2

 

111.7

 

176.9

 

Comprehensive (loss) income attributable to First Data Corporation

 

$

(654.7

)

$

448.6

 

$

356.3

 

$

(804.9

)

$

(654.7

)

 

 

 

Year ended December 31, 2011
(As Corrected)

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Transaction and processing service fees

 

$

 

$

4,055.9

 

$

2,437.1

 

$

(163.0

)

$

6,330.0

 

Product sales and other

 

 

551.4

 

358.2

 

(57.5

)

852.1

 

Reimbursable debit network fees, postage and other

 

 

2,445.0

 

1,159.1

 

(72.6

)

3,531.5

 

 

 

 

7,052.3

 

3,954.4

 

(293.1

)

10,713.6

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of services (exclusive of items shown below)

 

 

1,896.4

 

1,155.0

 

(163.0

)

2,888.4

 

Cost of products sold

 

 

274.7

 

152.4

 

(57.5

)

369.6

 

Selling, general and administrative

 

107.8

 

1,095.4

 

490.5

 

 

1,693.7

 

Reimbursable debit network fees, postage and other

 

 

2,445.0

 

1,159.1

 

(72.6

)

3,531.5

 

Depreciation and amortization

 

8.3

 

743.1

 

493.6

 

 

1,245.0

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Restructuring, net

 

(0.6

)

23.1

 

23.9

 

 

46.4

 

Litigation and regulatory settlements

 

(2.5

)

 

 

 

(2.5

)

 

 

113.0

 

6,477.7

 

3,474.5

 

(293.1

)

9,772.1

 

Operating (loss) profit

 

(113.0

)

574.6

 

479.9

 

 

941.5

 

Interest income

 

0.3

 

0.6

 

7.0

 

 

7.9

 

Interest expense

 

(1,812.9

)

(7.6

)

(12.6

)

 

(1,833.1

)

Interest income (expense) from intercompany notes

 

306.7

 

(311.9

)

5.2

 

 

 

Other income (expense)

 

59.0

 

68.4

 

(3.3

)

 

124.1

 

Equity earnings from consolidated subsidiaries

 

452.2

 

133.9

 

 

(586.1

)

 

 

 

(994.7

)

(116.6

)

(3.7

)

(586.1

)

(1,701.1

)

(Loss) income before income taxes and equity earnings in affiliates

 

(1,107.7

)

458.0

 

476.2

 

(586.1

)

(759.6

)

Income tax (benefit) expense

 

(591.6

)

243.4

 

78.1

 

 

(270.1

)

Equity earnings in affiliates

 

 

153.6

 

(0.2

)

 

153.4

 

Net (loss) income

 

(516.1

)

368.2

 

397.9

 

(586.1

)

(336.1

)

Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

59.6

 

120.4

 

180.0

 

Net (loss) income attributable to First Data Corporation

 

$

(516.1

)

$

368.2

 

$

338.3

 

$

(706.5

)

$

(516.1

)

Comprehensive (loss) income

 

(477.6

)

418.2

 

319.0

 

(564.1

)

(304.5

)

Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

52.7

 

120.4

 

173.1

 

Comprehensive (loss) income attributable to First Data Corporation

 

$

(477.6

)

$

418.2

 

$

266.3

 

$

(684.5

)

$

(477.6

)

 

 

 

Year ended December 31, 2010
(As Corrected)

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Transaction and processing service fees

 

$

 

$

4,001.7

 

$

2,328.3

 

$

(148.5

)

$

6,181.5

 

Product sales and other

 

 

542.6

 

319.3

 

(52.6

)

809.3

 

Reimbursable debit network fees, postage and other

 

 

2,299.8

 

1,160.3

 

(70.5

)

3,389.6

 

 

 

 

6,844.1

 

3,807.9

 

(271.6

)

10,380.4

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of services (exclusive of items shown below)

 

 

1,949.6

 

1,222.2

 

(148.5

)

3,023.3

 

Cost of products sold

 

 

257.8

 

170.0

 

(52.6

)

375.2

 

Selling, general and administrative

 

264.7

 

877.2

 

437.8

 

 

1,579.7

 

Reimbursable debit network fees, postage and other

 

 

2,299.8

 

1,160.3

 

(70.5

)

3,389.6

 

Depreciation and amortization

 

7.6

 

937.9

 

468.9

 

 

1,414.4

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Restructuring, net

 

12.7

 

46.0

 

13.3

 

 

72.0

 

Impairments

 

 

7.8

 

3.7

 

 

11.5

 

Litigation and regulatory settlements

 

 

(2.0

)

 

 

(2.0

)

 

 

285.0

 

6,374.1

 

3,476.2

 

(271.6

)

9,863.7

 

Operating (loss) profit

 

(285.0

)

470.0

 

331.7

 

 

516.7

 

Interest income

 

1.0

 

1.1

 

5.7

 

 

7.8

 

Interest expense

 

(1,775.2

)

(6.4

)

(15.0

)

 

(1,796.6

)

Interest income (expense) from intercompany notes

 

230.3

 

(249.7

)

19.4

 

 

 

Other income (expense)

 

2.8

 

31.8

 

(24.5

)

(26.0

)

(15.9

)

Equity earnings from consolidated subsidiaries

 

249.8

 

150.2

 

 

(400.0

)

 

 

 

(1,291.3

)

(73.0

)

(14.4

)

(426.0

)

(1,804.7

)

(Loss) income before income taxes and equity earnings in affiliates

 

(1,576.3

)

397.0

 

317.3

 

(426.0

)

(1,288.0

)

Income tax (benefit) expense

 

(554.5

)

124.3

 

106.4

 

 

(323.8

)

Equity earnings in affiliates

 

 

117.7

 

1.5

 

(1.9

)

117.3

 

Net (loss) income

 

(1,021.8

)

390.4

 

212.4

 

(427.9

)

(846.9

)

Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

49.1

 

125.8

 

174.9

 

Net (loss) income attributable to First Data Corporation

 

$

(1,021.8

)

$

390.4

 

$

163.3

 

$

(553.7

)

$

(1,021.8

)

Comprehensive (loss) income

 

(976.8

)

399.5

 

207.2

 

(435.1

)

(805.2

)

Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest

 

 

 

46.0

 

125.8

 

171.8

 

Comprehensive (loss) income attributable to First Data Corporation

 

$

(976.8

)

$

399.5

 

$

161.2

 

$

(560.9

)

$

(977.0

)

 

 

 

Schedule of the financial position

As of September 30, 2013

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

6.8

 

$

32.2

 

$

319.6

 

$

 

$

358.6

 

Accounts receivable, net of allowance for doubtful accounts

 

6.3

 

792.4

 

833.6

 

 

1,632.3

 

Settlement assets (a)

 

 

4,858.0

 

4,323.7

 

 

9,181.7

 

Intercompany notes receivable

 

12.5

 

 

22.6

 

(35.1

)

 

Other current assets

 

71.0

 

205.9

 

74.8

 

 

351.7

 

Total current assets

 

96.6

 

5,888.5

 

5,574.3

 

(35.1

)

11,524.3

 

Property and equipment, net of accumulated depreciation

 

28.4

 

592.8

 

245.7

 

 

866.9

 

Goodwill

 

 

9,483.9

 

7,748.1

 

 

17,232.0

 

Customer relationships, net of accumulated amortization

 

 

1,838.6

 

1,484.0

 

 

3,322.6

 

Other intangibles, net of accumulated amortization

 

604.5

 

556.2

 

566.2

 

 

1,726.9

 

Investment in affiliates

 

 

1,308.5

 

30.2

 

 

1,338.7

 

Long-term settlement assets (a)

 

 

 

18.6

 

 

18.6

 

Long-term intercompany receivables

 

 

6,336.9

 

1,296.4

 

(7,633.3

)

 

Long-term intercompany notes receivable

 

3,496.6

 

284.1

 

0.4

 

(3,781.1

)

 

Long-term deferred tax assets

 

930.9

 

 

 

(930.9

)

 

Other long-term assets

 

373.5

 

405.2

 

144.4

 

(109.4

)

813.7

 

Investment in consolidated subsidiaries

 

24,665.8

 

5,312.6

 

 

(29,978.4

)

 

Total assets

 

$

30,196.3

 

$

32,007.3

 

$

17,108.3

 

$

(42,468.2

)

$

36,843.7

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

5.2

 

$

171.1

 

$

78.3

 

$

 

$

254.6

 

Short-term and current portion of long-term borrowings

 

95.5

 

65.7

 

87.1

 

 

248.3

 

Settlement obligations (a)

 

 

4,858.0

 

4,339.6

 

 

9,197.6

 

Intercompany notes payable

 

22.7

 

12.5

 

 

(35.2

)

 

Other current liabilities

 

471.0

 

567.8

 

332.3

 

 

1,371.1

 

Total current liabilities

 

594.4

 

5,675.1

 

4,837.3

 

(35.2

)

11,071.6

 

Long-term borrowings

 

22,460.9

 

91.7

 

12.5

 

 

22,565.1

 

Long-term deferred tax liabilities

 

 

1,291.5

 

192.5

 

(930.9

)

553.1

 

Long-term intercompany payables

 

7,633.3

 

 

 

(7,633.3

)

 

Long-term intercompany notes payable

 

286.1

 

3,413.0

 

81.9

 

(3,781.0

)

 

Other long-term liabilities

 

617.2

 

226.6

 

51.7

 

(109.4

)

786.1

 

Total liabilities

 

31,591.9

 

10,697.9

 

5,175.9

 

(12,489.8

)

34,975.9

 

Redeemable equity interest

 

 

 

67.9

 

(67.9

)

 

Redeemable noncontrolling interest

 

 

 

 

67.9

 

67.9

 

First Data Corporation stockholder’s (deficit) equity

 

(1,395.6

)

21,309.4

 

5,457.1

 

(26,766.5

)

(1,395.6

)

Noncontrolling interests

 

 

 

84.2

 

3,111.3

 

3,195.5

 

Equity of consolidated alliance

 

 

 

6,323.2

 

(6,323.2

)

 

Total equity

 

(1,395.6

)

21,309.4

 

11,864.5

 

(29,978.4

)

1,799.9

 

Total liabilities and equity

 

$

30,196.3

 

$

32,007.3

 

$

17,108.3

 

$

(42,468.2

)

$

36,843.7

 

 

 

 

As of December 31, 2012

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

228.0

 

$

37.2

 

$

343.1

 

$

 

$

608.3

 

Accounts receivable, net of allowance for doubtful accounts

 

4.4

 

879.7

 

963.6

 

 

1,847.7

 

Settlement assets (a)

 

 

5,097.1

 

4,076.7

 

 

9,173.8

 

Intercompany notes receivable

 

 

 

30.8

 

(30.8

)

 

Other current assets

 

73.0

 

145.3

 

35.3

 

 

253.6

 

Total current assets

 

305.4

 

6,159.3

 

5,449.5

 

(30.8

)

11,883.4

 

Property and equipment, net of accumulated depreciation

 

30.7

 

561.4

 

263.7

 

 

855.8

 

Goodwill

 

 

9,485.3

 

7,797.2

 

 

17,282.5

 

Customer relationships, net of accumulated amortization

 

 

2,071.7

 

1,684.6

 

 

3,756.3

 

Other intangibles, net of accumulated amortization

 

605.0

 

619.7

 

603.9

 

 

1,828.6

 

Investment in affiliates

 

 

1,375.2

 

37.9

 

 

1,413.1

 

Long-term settlement assets (a)

 

 

 

54.3

 

 

54.3

 

Long-term intercompany receivables

 

 

5,501.3

 

1,141.1

 

(6,642.4

)

 

Long-term intercompany notes receivable

 

3,397.3

 

270.0

 

8.4

 

(3,675.7

)

 

Long-term deferred tax assets

 

1,028.0

 

 

 

(1,028.0

)

 

Other long-term assets

 

427.1

 

373.5

 

108.2

 

(83.8

)

825.0

 

Investment in consolidated subsidiaries

 

24,308.9

 

5,379.5

 

 

(29,688.4

)

 

Total assets

 

$

30,102.4

 

$

31,796.9

 

$

17,148.8

 

$

(41,149.1

)

$

37,899.0

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

13.8

 

$

141.8

 

$

105.3

 

$

 

$

260.9

 

Short-term and current portion of long-term borrowings

 

15.1

 

55.1

 

186.9

 

 

257.1

 

Settlement obligations (a)

 

 

5,097.1

 

4,129.2

 

 

9,226.3

 

Intercompany notes payable

 

30.8

 

 

 

(30.8

)

 

Other current liabilities

 

608.1

 

620.3

 

372.2

 

 

1,600.6

 

Total current liabilities

 

667.8

 

5,914.3

 

4,793.6

 

(30.8

)

11,344.9

 

Long-term borrowings

 

22,462.3

 

47.8

 

18.8

 

 

22,528.9

 

Long-term deferred tax liabilities

 

 

1,445.1

 

92.4

 

(1,028.0

)

509.5

 

Long-term intercompany payables

 

6,642.4

 

 

 

(6,642.4

)

 

Long-term intercompany notes payable

 

276.7

 

3,315.6

 

83.4

 

(3,675.7

)

 

Other long-term liabilities

 

651.7

 

222.7

 

31.3

 

(83.8

)

821.9

 

Total liabilities

 

30,700.9

 

10,945.5

 

5,019.5

 

(11,460.7

)

35,205.2

 

Redeemable equity interest

 

 

 

67.4

 

(67.4

)

 

Redeemable noncontrolling interest

 

 

 

 

67.4

 

67.4

 

First Data Corporation stockholder’s (deficit) equity

 

(598.5

)

20,851.4

 

5,583.0

 

(26,434.4

)

(598.5

)

Noncontrolling interests

 

 

 

70.5

 

3,154.4

 

3,224.9

 

Equity of consolidated alliance

 

 

 

6,408.4

 

(6,408.4

)

 

Total equity

 

(598.5

)

20,851.4

 

12,061.9

 

(29,688.4

)

2,626.4

 

Total liabilities and equity

 

$

30,102.4

 

$

31,796.9

 

$

17,148.8

 

$

(41,149.1

)

$

37,899.0

 

 

(a)         The majority of the Guarantor settlement assets relate to FDC’s merchant acquiring business. FDC believes the settlement assets are not available to satisfy any claims other than those related to the settlement liabilities.

 

 

 

 

 

 

As of December 31, 2012

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

228.0

 

$

37.2

 

$

343.1

 

$

 

$

608.3

 

Accounts receivable, net of allowance for doubtful accounts

 

4.4

 

879.7

 

963.6

 

 

1,847.7

 

Settlement assets (a)

 

 

5,097.1

 

4,076.7

 

 

9,173.8

 

Intercompany notes receivable

 

 

 

30.8

 

(30.8

)

 

Other current assets

 

73.0

 

145.3

 

35.3

 

 

253.6

 

Total current assets

 

305.4

 

6,159.3

 

5,449.5

 

(30.8

)

11,883.4

 

Property and equipment, net of accumulated depreciation

 

30.7

 

561.4

 

263.7

 

 

855.8

 

Goodwill

 

 

9,485.3

 

7,797.2

 

 

17,282.5

 

Customer relationships, net of accumulated amortization

 

 

2,071.7

 

1,684.6

 

 

3,756.3

 

Other intangibles, net of accumulated amortization

 

605.0

 

619.7

 

603.9

 

 

1,828.6

 

Investment in affiliates

 

 

1,375.2

 

37.9

 

 

1,413.1

 

Long-term settlement assets (a)

 

 

 

54.3

 

 

54.3

 

Long-term intercompany receivables

 

 

5,501.3

 

1,141.1

 

(6,642.4

)

 

Long-term intercompany notes receivable

 

3,397.3

 

270.0

 

8.4

 

(3,675.7

)

 

Other long-term assets

 

427.1

 

373.5

 

108.2

 

(83.8

)

825.0

 

Investment in consolidated subsidiaries

 

24,257.2

 

5,379.5

 

 

(29,636.7

)

 

Total assets

 

$

29,022.7

 

$

31,796.9

 

$

17,148.8

 

$

(40,069.4

)

$

37,899.0

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

13.8

 

$

141.8

 

$

105.3

 

$

 

$

260.9

 

Short-term and current portion of long-term borrowings

 

15.1

 

55.1

 

186.9

 

 

257.1

 

Settlement obligations (a)

 

 

5,097.1

 

4,129.2

 

 

9,226.3

 

Intercompany notes payable

 

30.8

 

 

 

(30.8

)

 

Other current liabilities

 

608.1

 

620.3

 

372.2

 

 

1,600.6

 

Total current liabilities

 

667.8

 

5,914.3

 

4,793.6

 

(30.8

)

11,344.9

 

Long-term borrowings

 

22,462.3

 

47.8

 

18.8

 

 

22,528.9

 

Long-term deferred tax (assets) liabilities

 

(1,079.7

)

1,512.7

 

76.5

 

 

509.5

 

Long-term intercompany payables

 

6,642.4

 

 

 

(6,642.4

)

 

Long-term intercompany notes payable

 

276.7

 

3,315.6

 

83.4

 

(3,675.7

)

 

Other long-term liabilities

 

651.7

 

222.7

 

31.3

 

(83.8

)

821.9

 

Total liabilities

 

29,621.2

 

11,013.1

 

5,003.6

 

(10,432.7

)

35,205.2

 

Redeemable equity interest

 

 

 

67.4

 

(67.4

)

 

Redeemable noncontrolling interest

 

 

 

 

67.4

 

67.4

 

First Data Corporation stockholder’s equity

 

(598.5

)

20,783.8

 

5,598.9

 

(26,382.7

)

(598.5

)

Noncontrolling interests

 

 

 

70.5

 

3,154.4

 

3,224.9

 

Equity of consolidated alliance

 

 

 

6,408.4

 

(6,408.4

)

 

Total equity

 

(598.5

)

20,783.8

 

12,077.8

 

(29,636.7

)

2,626.4

 

Total liabilities and equity

 

$

29,022.7

 

$

31,796.9

 

$

17,148.8

 

$

(40,069.4

)

$

37,899.0

 

 

 

 

As of December 31, 2011
(As Corrected)

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

162.2

 

$

37.1

 

$

286.4

 

$

 

$

485.7

 

Accounts receivable, net of allowance for doubtful accounts

 

25.3

 

939.4

 

883.9

 

 

1,848.6

 

Settlement assets (a)

 

 

6,093.2

 

4,565.1

 

 

10,658.3

 

Intercompany notes receivable

 

12.2

 

 

86.1

 

(98.3

)

 

Other current assets

 

45.7

 

212.0

 

65.2

 

 

322.9

 

Total current assets

 

245.4

 

7,281.7

 

5,886.7

 

(98.3

)

13,315.5

 

Property and equipment, net of accumulated depreciation

 

31.4

 

623.5

 

281.0

 

 

935.9

 

Goodwill

 

 

9,430.9

 

7,773.7

 

 

17,204.6

 

Customer relationships, net of accumulated amortization

 

 

2,468.4

 

1,957.0

 

 

4,425.4

 

Other intangibles, net of accumulated amortization

 

606.8

 

638.7

 

633.7

 

 

1,879.2

 

Investment in affiliates

 

 

1,452.8

 

37.8

 

 

1,490.6

 

Long-term settlement assets (a)

 

 

 

181.0

 

 

181.0

 

Long-term intercompany receivables

 

 

4,330.2

 

962.7

 

(5,292.9

)

 

Long-term intercompany notes receivable

 

3,229.4

 

251.5

 

59.0

 

(3,539.9

)

 

Other long-term assets

 

465.7

 

304.3

 

74.1

 

 

844.1

 

Investment in consolidated subsidiaries

 

23,797.4

 

5,843.0

 

 

(29,640.4

)

 

Total assets

 

$

28,376.1

 

$

32,625.0

 

$

17,846.7

 

$

(38,571.5

)

$

40,276.3

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

7.1

 

$

113.4

 

$

85.4

 

$

 

$

205.9

 

Short-term and current portion of long-term borrowings

 

0.3

 

39.6

 

93.5

 

 

133.4

 

Settlement obligations (a)

 

 

6,093.2

 

4,744.6

 

 

10,837.8

 

Intercompany notes payable

 

62.5

 

35.8

 

 

(98.3

)

 

Other current liabilities

 

690.5

 

544.5

 

408.1

 

 

1,643.1

 

Total current liabilities

 

760.4

 

6,826.5

 

5,331.6

 

(98.3

)

12,820.2

 

Long-term borrowings

 

22,422.4

 

69.0

 

30.3

 

 

22,521.7

 

Long-term deferred tax (assets) liabilities

 

(1,091.6

)

1,677.5

 

109.5

 

 

695.4

 

Long-term intercompany payables

 

5,292.9

 

 

 

(5,292.9

)

 

Long-term intercompany notes payable

 

260.6

 

3,196.8

 

82.5

 

(3,539.9

)

 

Other long-term liabilities

 

634.8

 

100.1

 

28.7

 

 

763.6

 

Total liabilities

 

28,279.5

 

11,869.9

 

5,582.6

 

(8,931.1

)

36,800.9

 

Redeemable equity interest

 

 

 

67.4

 

(67.4

)

 

Redeemable noncontrolling interest

 

 

 

 

67.4

 

67.4

 

First Data Corporation stockholder’s equity

 

96.6

 

20,755.1

 

5,534.4

 

(26,289.5

)

96.6

 

Noncontrolling interests

 

 

 

60.8

 

3,250.6

 

3,311.4

 

Equity of consolidated alliance

 

 

 

6,601.5

 

(6,601.5

)

 

Total equity

 

96.6

 

20,755.1

 

12,196.7

 

(29,640.4

)

3,408.0

 

Total liabilities and equity

 

$

28,376.1

 

$

32,625.0

 

$

17,846.7

 

$

(38,571.5

)

$

40,276.3

 

 

 

(a)                                 The majority of the Guarantor settlement assets relate to FDC’s merchant acquiring business. FDC believes the settlement assets are not available to satisfy any claims other than those related to the settlement liabilities.

 

Schedule of the cash flows

 

 

 

 

Nine months ended September 30, 2013

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(746.0

)

$

334.1

 

$

262.6

 

$

(474.6

)

$

(623.9

)

Adjustments to reconcile to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including amortization netted against equity earnings in affiliates and revenues)

 

5.5

 

568.5

 

334.1

 

 

908.1

 

Charges (gains) related to other operating expenses and other income (expense)

 

47.2

 

19.9

 

(0.2

)

 

66.9

 

Other non-cash and non-operating items, net

 

(303.8

)

(173.9

)

(2.0

)

474.6

 

(5.1

)

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

(356.7

)

215.1

 

127.6

 

 

(14.0

)

Net cash (used in) provided by operating activities

 

(1,353.8

)

963.7

 

722.1

 

 

332.0

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Payments related to other business previously acquired

 

 

0.2

 

 

 

0.2

 

Proceeds from dispositions, net of expenses paid and cash disposed

 

 

6.8

 

7.7

 

 

14.5

 

Additions to property and equipment

 

(0.1

)

(63.6

)

(68.6

)

 

(132.3

)

Proceeds from sale of property and equipment

 

 

4.1

 

0.1

 

 

4.2

 

Payments to secure customer service contracts, including outlays for conversion, and capitalized systems development costs

 

(0.4

)

(91.4

)

(36.2

)

 

(128.0

)

Distributions and dividends from subsidiaries

 

146.5

 

131.5

 

 

(278.0

)

 

Other investing activities

 

0.3

 

6.0

 

0.9

 

 

7.2

 

Net cash provided by (used in) investing activities

 

146.3

 

(6.4

)

(96.1

)

(278.0

)

(234.2

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings, net

 

95.0

 

 

(98.1

)

 

(3.1

)

Accrued interest funded upon issuance of notes

 

(6.5

)

 

 

 

(6.5

)

Debt modification (payments) proceeds and related financing costs, net

 

(49.0

)

 

 

 

(49.0

)

Principal payments on long-term debt

 

(15.4

)

(49.9

)

(7.1

)

 

(72.4

)

Distributions and dividends paid to noncontrolling interests and redeemable noncontrolling interest

 

 

 

(30.6

)

(125.9

)

(156.5

)

Distributions paid to equity holders

 

 

 

(257.4

)

257.4

 

 

Redemption of Parent’s redeemable common stock

 

(7.5

)

 

 

 

(7.5

)

Purchase of noncontrolling interest

 

 

 

(23.7

)

 

(23.7

)

Cash dividends

 

(21.5

)

 

(146.5

)

146.5

 

(21.5

)

Intercompany

 

991.2

 

(914.0

)

(77.2

)

 

 

Net cash provided by (used in) financing activities

 

986.3

 

(963.9

)

(640.6

)

278.0

 

(340.2

)

Effect of exchange rate changes on cash and cash equivalents

 

 

1.6

 

(8.9

)

 

(7.3

)

Change in cash and cash equivalents

 

(221.2

)

(5.0

)

(23.5

)

 

(249.7

)

Cash and cash equivalents at beginning of period

 

228.0

 

37.2

 

343.1

 

 

608.3

 

Cash and cash equivalents at end of period

 

$

6.8

 

$

32.2

 

$

319.6

 

$

 

$

358.6

 

 

 

 

Nine months ended September 30, 2012
(As Corrected)

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(521.9

)

$

332.8

 

$

282.7

 

$

(496.9

)

$

(403.3

)

Adjustments to reconcile to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including amortization netted against equity earnings in affiliates and revenues)

 

6.0

 

638.4

 

359.7

 

 

1,004.1

 

Charges related to other operating expenses and other income (expense)

 

78.5

 

20.9

 

12.7

 

 

112.1

 

Other non-cash and non-operating items, net

 

(346.1

)

(194.1

)

5.5

 

496.9

 

(37.8

)

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

(483.8

)

347.2

 

(0.3

)

 

(136.9

)

Net cash (used in) provided by operating activities

 

(1,267.3

)

1,145.2

 

660.3

 

 

538.2

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Current period acquisitions

 

 

(1.9

)

 

 

(1.9

)

Contributions to equity method investments

 

 

(7.9

)

 

 

(7.9

)

Payments related to other businesses previously acquired

 

 

(3.2

)

 

 

(3.2

)

Additions to property and equipment

 

(1.7

)

(67.3

)

(67.3

)

 

(136.3

)

Proceeds from sale of property and equipment

 

 

6.9

 

0.9

 

 

7.8

 

Payments to secure customer service contracts, including outlays for conversion, and capitalized systems development costs

 

(0.7

)

(117.1

)

(23.4

)

 

(141.2

)

Distributions and dividends from subsidiaries

 

87.0

 

161.6

 

 

(248.6

)

 

Other investing activities

 

1.9

 

0.5

 

4.9

 

 

7.3

 

Net cash provided by (used in) investing activities

 

86.5

 

(28.4

)

(84.9

)

(248.6

)

(275.4

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings, net

 

 

 

(22.0

)

 

(22.0

)

Accrued interest funded upon issuance of notes

 

6.5

 

 

 

 

6.5

 

Debt modification proceeds and related financing costs, net

 

10.8

 

 

 

 

10.8

 

Principal payments on long-term debt

 

(0.2

)

(44.9

)

(15.1

)

 

(60.2

)

Proceeds from sale-leaseback transactions

 

 

13.8

 

 

 

13.8

 

Distributions and dividends paid to noncontrolling interests and redeemable noncontrolling interest

 

 

 

(45.4

)

(153.6

)

(199.0

)

Distributions paid to equity holders

 

 

 

(313.2

)

313.2

 

 

Redemption of Parent’s redeemable common stock

 

(0.5

)

 

 

 

(0.5

)

Purchase of noncontrolling interest

 

 

 

(25.1

)

 

(25.1

)

Cash dividends

 

(5.1

)

 

(89.0

)

89.0

 

(5.1

)

Intercompany

 

1,137.1

 

(1,098.2

)

(38.9

)

 

 

Net cash provided by (used in) financing activities

 

1,148.6

 

(1,129.3

)

(548.7

)

248.6

 

(280.8

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(4.0

)

6.5

 

 

2.5

 

Change in cash and cash equivalents

 

(32.2

)

(16.5

)

33.2

 

 

(15.5

)

Cash and cash equivalents at beginning of period

 

162.2

 

37.1

 

286.4

 

 

485.7

 

Cash and cash equivalents at end of period

 

$

130.0

 

$

20.6

 

$

319.6

 

$

 

$

470.2

 

 

 

 

 

 

Year ended December 31, 2012

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(700.9

)

$

447.2

 

$

428.7

 

$

(702.3

)

$

(527.3

)

Adjustments to reconcile to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including amortization netted against equity earnings in affiliates and revenues)

 

8.1

 

844.5

 

478.3

 

 

1,330.9

 

Charges (gains) related to other operating expenses and other income (expense)

 

101.9

 

20.8

 

(0.2

)

 

122.5

 

Other non-cash and non-operating items, net

 

(483.9

)

(265.8

)

7.2

 

702.3

 

(40.2

)

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

(461.8

)

515.0

 

(171.7

)

 

(118.5

)

Net cash (used in) provided by operating activities

 

(1,536.6

)

1,561.7

 

742.3

 

 

767.4

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Current year acquisitions, net of cash acquired

 

(33.0

)

0.1

 

 

 

(32.9

)

Contributions to equity method investments

 

 

(7.9

)

 

 

(7.9

)

Payments related to other businesses previously acquired

 

 

(4.4

)

 

 

(4.4

)

Proceeds from sale of property and equipment

 

 

7.1

 

0.9

 

 

8.0

 

Additions to property and equipment

 

(2.6

)

(88.9

)

(101.6

)

 

(193.1

)

Payments to secure customer service contracts, including outlays for conversion, and capitalized systems development costs

 

(0.8

)

(137.8

)

(38.6

)

 

(177.2

)

Other investing activities

 

228.3

 

219.0

 

6.7

 

(443.6

)

10.4

 

Net cash provided by (used in) investing activities

 

191.9

 

(12.8

)

(132.6

)

(443.6

)

(397.1

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings, net

 

 

 

99.1

 

 

99.1

 

Accrued interest funded upon issuance of notes

 

6.5

 

 

 

 

6.5

 

Debt modification proceeds and related financing costs

 

10.8

 

 

 

 

10.8

 

Principal payments on long-term debt

 

(3.4

)

(56.2

)

(23.7

)

 

(83.3

)

Proceeds from sale-leaseback transactions

 

 

13.8

 

 

 

13.8

 

Distributions and dividends paid to noncontrolling interests and redeemable noncontrolling interests

 

 

 

(54.0

)

(207.9

)

(261.9

)

Distributions paid to equity holders

 

 

 

(424.0

)

424.0

 

 

Purchase of noncontrolling interest

 

 

 

(25.1

)

 

(25.1

)

Redemption of Parent’s redeemable common stock

 

(1.7

)

 

 

 

(1.7

)

Cash dividends

 

(6.7

)

 

(227.5

)

227.5

 

(6.7

)

Intercompany

 

1,405.0

 

(1,502.2

)

97.2

 

 

 

Net cash provided by (used in) financing activities

 

1,410.5

 

(1,544.6

)

(558.0

)

443.6

 

(248.5

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(4.2

)

5.0

 

 

0.8

 

Change in cash and cash equivalents

 

65.8

 

0.1

 

56.7

 

 

122.6

 

Cash and cash equivalents at beginning of period

 

162.2

 

37.1

 

286.4

 

 

485.7

 

Cash and cash equivalents at end of period

 

$

228.0

 

$

37.2

 

$

343.1

 

$

 

$

608.3

 

 

 

 

Year ended December 31, 2011
(As Corrected)

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(516.1

)

$

368.2

 

$

397.9

 

$

(586.1

)

$

(336.1

)

Adjustments to reconcile to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including amortization netted against equity earnings in affiliates and revenues)

 

8.3

 

827.4

 

508.5

 

 

1,344.2

 

(Gains) charges related to other operating expenses and other income (expense)

 

(59.6

)

(45.3

)

27.2

 

 

(77.7

)

Other non-cash and non-operating items, net

 

(360.3

)

(209.5

)

11.4

 

586.1

 

27.7

 

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

(327.0

)

383.8

 

100.7

 

 

157.5

 

Net cash (used in) provided by operating activities

 

(1,254.7

)

1,324.6

 

1,045.7

 

 

1,115.6

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Current year acquisitions, net of cash acquired

 

 

(19.1

)

(0.1

)

 

(19.2

)

Contributions to equity method investments

 

 

(161.5

)

 

 

(161.5

)

Payments related to other businesses previously acquired

 

 

 

3.2

 

 

3.2

 

Proceeds from dispositions, net of expenses paid and cash disposed

 

 

 

1.7

 

 

1.7

 

Proceeds from sale of property and equipment

 

 

14.3

 

2.8

 

 

17.1

 

Additions to property and equipment

 

(4.6

)

(101.3

)

(97.0

)

 

(202.9

)

Payments to secure customer service contracts, including outlays for conversion, and capitalized systems development costs

 

(1.0

)

(161.6

)

(39.3

)

 

(201.9

)

Distributions and dividends from subsidiaries

 

109.7

 

294.5

 

 

(404.2

)

 

Other investing activities

 

1.5

 

6.9

 

(3.5

)

 

4.9

 

Net cash provided by (used in) investing activities

 

105.6

 

(127.8

)

(132.2

)

(404.2

)

(558.6

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings, net

 

 

 

(107.3

)

 

(107.3

)

Debt modification and related financing costs

 

(39.7

)

 

 

 

(39.7

)

Principal payments on long-term debt

 

(32.9

)

(52.7

)

(18.9

)

 

(104.5

)

Proceeds from sale-leaseback transactions

 

 

2.5

 

11.7

 

 

14.2

 

Distributions and dividends paid to noncontrolling interests and redeemable noncontrolling interests

 

 

 

(44.2

)

(283.1

)

(327.3

)

Contributions from noncontrolling interest

 

 

 

0.8

 

 

0.8

 

Distributions paid to equity holders

 

 

 

(577.6

)

577.6

 

 

Redemption of Parent’s redeemable common stock

 

(0.5

)

 

 

 

(0.5

)

Cash dividends

 

(0.2

)

 

(109.7

)

109.7

 

(0.2

)

Intercompany

 

1,220.5

 

(1,116.4

)

(104.1

)

 

 

Net cash provided by (used in) financing activities

 

1,147.2

 

(1,166.6

)

(949.3

)

404.2

 

(564.5

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(14.2

)

(2.1

)

 

(16.3

)

Change in cash and cash equivalents

 

(1.9

)

16.0

 

(37.9

)

 

(23.8

)

Cash and cash equivalents at beginning of period

 

164.1

 

21.1

 

324.3

 

 

509.5

 

Cash and cash equivalents at end of period

 

$

162.2

 

$

37.1

 

$

286.4

 

$

 

$

485.7

 

 

 

 

Year ended December 31, 2010
(As Corrected)

 

(in millions)

 

FDC Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidation
Adjustments

 

Consolidated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(1,021.8

)

$

390.4

 

$

212.4

 

$

(427.9

)

$

(846.9

)

Adjustments to reconcile to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (including amortization netted against equity earnings in affiliates and revenues)

 

7.6

 

1,036.9

 

481.5

 

 

1,526.0

 

Charges related to other operating expenses and other income (expense)

 

9.9

 

20.0

 

41.5

 

26.0

 

97.4

 

Other non-cash and non-operating items, net

 

62.4

 

(207.4

)

8.8

 

401.8

 

265.6

 

(Decrease) increase in cash resulting from changes in operating assets and liabilities, excluding the effects of acquisitions and dispositions

 

(564.4

)

66.6

 

213.3

 

(2.9

)

(287.4

)

Net cash (used in) provided by operating activities

 

(1,506.3

)

1,306.5

 

957.5

 

(3.0

)

754.7

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Current year acquisitions, net of cash acquired

 

 

(1.7

)

(0.1

)

 

(1.8

)

Contributions to equity method investments

 

 

(1.4

)

 

 

(1.4

)

Payments related to other businesses previously acquired

 

 

 

(1.4

)

 

(1.4

)

Proceeds from dispositions, net of expenses paid and cash disposed

 

 

 

21.2

 

 

21.2

 

Proceeds from sale of property and equipment

 

 

1.4

 

4.1

 

 

5.5

 

Additions to property and equipment

 

(4.2

)

(113.0

)

(92.9

)

 

(210.1

)

Payments to secure customer service contracts, including outlays for conversion, and capitalized systems development costs

 

(1.7

)

(116.9

)

(41.0

)

 

(159.6

)

Distributions and dividends from subsidiaries

 

225.8

 

187.9

 

 

(413.7

)

 

Other investing activities

 

3.8

 

135.1

 

14.0

 

(134.5

)

18.4

 

Net cash provided by (used in) investing activities

 

223.7

 

91.4

 

(96.1

)

(548.2

)

(329.2

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings, net

 

 

 

75.1

 

 

75.1

 

Debt modification and related financing costs

 

(61.2

)

 

 

 

(61.2

)

Principal payments on long-term debt

 

(143.8

)

(57.0

)

(19.6

)

 

(220.4

)

Distributions and dividends paid to noncontrolling interests and redeemable noncontrolling interests

 

 

 

(31.0

)

(185.1

)

(216.1

)

Purchase of noncontrolling interest

 

 

 

 

(213.3

)

(213.3

)

Distributions paid to redeemable equity holders

 

 

 

(7.5

)

7.5

 

 

Distributions paid to equity holders

 

 

 

(368.5

)

368.5

 

 

Redemption of Parent’s redeemable common stock

 

(2.5

)

 

 

 

(2.5

)

Redemption of redeemable equity of consolidated alliance

 

 

 

(347.8

)

347.8

 

 

Cash dividends

 

(14.9

)

 

(225.8

)

225.8

 

(14.9

)

Intercompany

 

1,564.5

 

(1,346.1

)

(218.4

)

 

 

Net cash provided by (used in) financing activities

 

1,342.1

 

(1,403.1

)

(1,143.5

)

551.2

 

(653.3

)

Effect of exchange rate changes on cash and cash equivalents

 

 

0.9

 

(0.6

)

 

0.3

 

Change in cash and cash equivalents

 

59.5

 

(4.3

)

(282.7

)

 

(227.5

)

Cash and cash equivalents at beginning of period

 

104.6

 

25.4

 

607.0

 

 

737.0

 

Cash and cash equivalents at end of period

 

$

164.1

 

$

21.1

 

$

324.3

 

$

 

$

509.5