FISV

Value 202020212022202320242025 TTM Total revenue 14.14 B15.53 B17.74 B19.09 B20.46 B21.19 B 21.41 B Gross profit 14.14 B15.53 B17.74 B19.09 B20.46 B21.19 B 21.41 B Operating expenses 13 B13.94 B14 B14.08 B14.58 B15.38 B 15.75 B Selling/general/admin expenses 5.65 B5.81 B6.06 B6.58 B6.56 B6.88 B 7.09 B Research & development —————— — Operating income 1.85 B2.29 B3.74 B5.01 B5.88 B5.82 B 5.34 B Non-Operating Income, Total 39 M81 M-80 M-115 M-132 M-9 M -36 M Interest expense, net of interest capitalized 716 M696 M746 M1 B1.24 B1.53 B 1.58 B Non-Operating Income, excl. Interest Expenses -705 M-686 M-732 M-979 M-1.19 B-1.48 B -1.6 B Unusual income/expense 28 M71 M-94 M-140 M-178 M-61 M -21 M Pretax income 1.17 B1.77 B3.13 B3.88 B3.82 B4.3 B 3.86 B Equity in earnings 0100 M220 M-15 M-685 M37 M 49 M Taxes 196 M363 M551 M754 M641 M811 M 645 M Non-controlling/minority interest 17 M69 M52 M61 M49 M10 M 15 M After tax other income/expense —————— — Net income before discontinued operations 958 M1.33 B2.53 B3.07 B3.13 B3.48 B 3.2 B Discontinued operations —————— — Net income 958 M1.33 B2.53 B3.07 B3.13 B3.48 B 3.2 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 958 M1.33 B2.53 B3.07 B3.13 B3.48 B 3.2 B Basic earnings per share (Basic EPS) 1.422.013.945.025.416.36 5.91 Diluted earnings per share (Diluted EPS) 1.41.993.914.985.386.34 5.9 Average basic shares outstanding 672.1 M662.6 M642.3 M611.7 M578.7 M547.1 M — Diluted shares outstanding 683.4 M671.6 M647.9 M615.9 M582.1 M549 M — EBITDA 5.82 B6.23 B6.95 B8.18 B10.65 B10.92 B 11.61 B EBIT 1.14 B1.59 B3.74 B5.01 B5.88 B5.82 B 5.67 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.26 B3.25 B3.21 B3.16 B4.77 B5.1 B 5.94 B