Fiserv, inc. (FISV)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09
Cash flows from operating activities:
Net income

377,000

241,000

225,000

223,000

225,000

286,000

227,000

251,000

423,000

546,000

232,000

221,000

247,000

215,000

214,000

212,000

289,000

189,000

218,000

127,000

178,000

181,000

239,000

166,000

168,000

221,000

159,000

151,000

117,000

179,000

139,000

161,000

132,000

143,000

127,000

90,000

112,000

116,000

132,000

127,000

121,000

118,000

115,000

140,000

103,000

Adjustment for discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

1,000

-2,000

-1,000

0

21,000

-1,000

-1,000

0

-6,000

0

-7,000

-2,000

-3,000

-2,000

-3,000

-2,000

-10,000

-9,000

25,000

-3,000

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and other amortization

279,000

229,000

184,000

102,000

100,000

104,000

94,000

91,000

93,000

57,000

72,000

71,000

70,000

76,000

65,000

62,000

60,000

60,000

56,000

54,000

53,000

53,000

51,000

48,000

48,000

48,000

48,000

48,000

49,000

48,000

49,000

46,000

47,000

46,000

48,000

49,000

47,000

49,000

48,000

47,000

47,000

48,000

47,000

46,000

47,000

Amortization of acquisition-related intangible assets

553,000

560,000

387,000

44,000

45,000

43,000

40,000

40,000

40,000

42,000

39,000

40,000

38,000

39,000

39,000

40,000

40,000

45,000

50,000

50,000

49,000

51,000

50,000

51,000

52,000

54,000

53,000

55,000

48,000

40,000

40,000

40,000

40,000

40,000

38,000

39,000

38,000

38,000

37,000

36,000

37,000

37,000

37,000

37,000

34,000

Amortization of financing costs, debt discounts and other

12,000

11,000

11,000

45,000

60,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of financing costs and debt discounts

-

-

-

-

-

-

-

-

1,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Share-based compensation

108,000

108,000

87,000

15,000

19,000

19,000

18,000

17,000

19,000

15,000

15,000

17,000

16,000

14,000

15,000

17,000

22,000

14,000

15,000

18,000

18,000

12,000

10,000

12,000

15,000

9,000

11,000

12,000

14,000

9,000

10,000

11,000

14,000

10,000

8,000

9,000

12,000

10,000

9,000

10,000

10,000

8,000

8,000

9,000

11,000

Excess tax benefits from share-based awards

-

-

-

-

-

-

-

-

-

-

-

-

-

5,000

9,000

28,000

9,000

4,000

5,000

29,000

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred income taxes

-57,000

21,000

14,000

4,000

8,000

28,000

25,000

3,000

77,000

-267,000

20,000

3,000

-3,000

14,000

2,000

11,000

-6,000

22,000

7,000

-13,000

4,000

14,000

16,000

-28,000

1,000

2,000

15,000

-19,000

-7,000

16,000

-9,000

-1,000

-1,000

-7,000

34,000

-2,000

4,000

16,000

12,000

4,000

5,000

15,000

44,000

2,000

3,000

Gain on sale of businesses

431,000

5,000

0

0

10,000

0

-2,000

-3,000

232,000

0

0

10,000

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from investments in unconsolidated affiliates

-6,000

17,000

22,000

-8,000

-2,000

2,000

1,000

7,000

0

1,000

5,000

0

26,000

1,000

0

0

146,000

-3,000

34,000

1,000

0

2,000

85,000

0

4,000

73,000

1,000

1,000

5,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions from unconsolidated affiliates

11,000

-

-

-

0

-

-

-

-

1,000

13,000

0

31,000

11,000

0

0

140,000

0

36,000

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Non-cash impairment charges

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

17,000

2,000

4,000

0

0

-

-

-

-

0

0

0

30,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other operating activities

0

0

0

-1,000

-2,000

-7,000

9,000

2,000

0

-

-

-

-

-

-

-

-

-4,000

2,000

2,000

-1,000

-

-

-

9,000

-9,000

3,000

1,000

5,000

-9,000

4,000

9,000

7,000

-15,000

9,000

5,000

9,000

3,000

31,000

-3,000

-10,000

-3,000

-5,000

-4,000

-1,000

Changes in assets and liabilities, net of effects from acquisitions and dispositions:
Trade accounts receivable

-200,000

158,000

-91,000

-54,000

-6,000

79,000

18,000

78,000

-67,000

98,000

36,000

-17,000

-42,000

73,000

18,000

7,000

-10,000

18,000

37,000

-19,000

-34,000

50,000

17,000

-26,000

1,000

40,000

20,000

14,000

-27,000

36,000

37,000

-43,000

-18,000

89,000

22,000

20,000

-48,000

29,000

41,000

-19,000

-39,000

36,000

0

-28,000

-52,000

Prepaid expenses and other assets

-6,000

41,000

-21,000

36,000

26,000

-57,000

-1,000

20,000

44,000

-11,000

35,000

11,000

2,000

24,000

2,000

6,000

32,000

2,000

24,000

23,000

17,000

2,000

13,000

21,000

3,000

-3,000

6,000

13,000

32,000

38,000

5,000

37,000

5,000

-4,000

-4,000

10,000

24,000

-9,000

-1,000

-6,000

12,000

6,000

0

7,000

-4,000

Contract costs

96,000

71,000

48,000

35,000

58,000

30,000

31,000

26,000

50,000

9,000

8,000

6,000

6,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable and other liabilities

-88,000

121,000

145,000

-2,000

-26,000

68,000

31,000

-21,000

38,000

63,000

31,000

-90,000

50,000

61,000

74,000

-76,000

113,000

13,000

97,000

-9,000

47,000

21,000

101,000

2,000

44,000

49,000

28,000

-36,000

-4,000

-

72,000

-79,000

-9,000

67,000

14,000

-59,000

57,000

-4,000

21,000

-54,000

11,000

-16,000

3,000

-45,000

-13,000

Contract liabilities

8,000

114,000

-13,000

-32,000

30,000

77,000

-32,000

-19,000

-60,000

106,000

-18,000

-33,000

6,000

76,000

-25,000

-45,000

11,000

71,000

-30,000

-26,000

-19,000

70,000

-21,000

-21,000

-19,000

88,000

-2,000

-14,000

-10,000

50,000

-6,000

-30,000

5,000

47,000

-15,000

-18,000

-4,000

33,000

7,000

-24,000

10,000

36,000

-14,000

-17,000

-12,000

Net cash provided by operating activities

888,000

-

-

-

373,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities from continuing operations

-

-

-

-

-

571,000

368,000

241,000

372,000

468,000

324,000

228,000

463,000

389,000

355,000

178,000

509,000

391,000

355,000

254,000

346,000

347,000

391,000

277,000

292,000

358,000

284,000

175,000

222,000

284,000

162,000

146,000

234,000

264,000

263,000

135,000

283,000

304,000

223,000

171,000

260,000

211,000

244,000

164,000

231,000

Cash flows from investing activities:
Capital expenditures, including capitalization of software costs

246,000

290,000

221,000

112,000

98,000

97,000

94,000

92,000

77,000

79,000

72,000

60,000

76,000

67,000

78,000

73,000

72,000

67,000

89,000

113,000

90,000

67,000

75,000

80,000

70,000

65,000

61,000

52,000

58,000

48,000

44,000

43,000

58,000

46,000

42,000

46,000

56,000

46,000

45,000

42,000

42,000

47,000

53,000

53,000

45,000

Proceeds from sale of business

584,000

12,000

29,000

10,000

0

0

0

0

419,000

-2,000

0

19,000

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payments for acquisition of business, including working capital adjustments

110,000

-

-

-

-56,000

-

-

-

0

1,000

305,000

0

78,000

0

0

0

265,000

0

0

0

0

-

-

-

-

0

14,000

0

16,000

-

-

-

-

0

462,000

0

49,000

-

-

-

-

-

-

-

-

Distributions from unconsolidated affiliates

36,000

28,000

78,000

7,000

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchases of investments

-

-

-

-

-

3,000

-2,000

1,000

1,000

0

10,000

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other investing activities

0

1,000

0

0

-6,000

-6,000

1,000

2,000

10,000

0

-6,000

-1,000

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-2,000

6,000

-9,000

18,000

-7,000

-7,000

-2,000

0

-2,000

-3,000

Net cash provided by (used in) investing activities

264,000

-

-

-

-36,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities from continuing operations

-

-

-

-

-

-806,000

-93,000

-95,000

331,000

-82,000

-381,000

-40,000

-154,000

-68,000

-78,000

-71,000

-337,000

-64,000

-93,000

-113,000

-90,000

-67,000

-70,000

-79,000

-70,000

-64,000

-74,000

64,000

-74,000

-15,000

-24,000

-39,000

-58,000

-46,000

-462,000

-44,000

-111,000

26,000

-64,000

-43,000

-35,000

-35,000

-120,000

-51,000

-42,000

Cash flows from financing activities:
Debt proceeds

1,832,000

1,175,000

8,961,000

9,307,000

587,000

1,412,000

2,466,000

652,000

509,000

364,000

773,000

576,000

597,000

415,000

462,000

534,000

715,000

729,000

0

1,962,000

430,000

60,000

0

482,000

62,000

933,000

109,000

199,000

1,011,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Debt repayments

2,040,000

1,992,000

1,033,000

1,338,000

680,000

749,000

1,999,000

451,000

806,000

575,000

405,000

483,000

522,000

483,000

389,000

432,000

559,000

649,000

3,000

1,674,000

381,000

109,000

0

482,000

62,000

1,016,000

130,000

295,000

1,149,000

-

-

-

-

-

-

-

-

378,000

480,000

76,000

126,000

141,000

106,000

127,000

101,000

Short-term borrowings, net

7,000

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payments of debt financing, redemption and other costs

0

0

83,000

108,000

56,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from issuance of treasury stock

48,000

40,000

60,000

24,000

32,000

15,000

16,000

16,000

28,000

13,000

18,000

19,000

28,000

14,000

18,000

17,000

30,000

11,000

13,000

19,000

28,000

14,000

13,000

14,000

12,000

12,000

13,000

11,000

13,000

16,000

28,000

17,000

35,000

10,000

13,000

18,000

32,000

21,000

11,000

9,000

21,000

15,000

12,000

8,000

10,000

Purchases of treasury stock, including employee shares withheld for tax obligations

970,000

290,000

86,000

2,000

183,000

692,000

430,000

397,000

427,000

207,000

303,000

309,000

404,000

275,000

337,000

274,000

359,000

456,000

492,000

243,000

331,000

363,000

257,000

193,000

335,000

123,000

201,000

187,000

67,000

54,000

184,000

153,000

243,000

49,000

51,000

181,000

252,000

159,000

48,000

135,000

71,000

47,000

64,000

39,000

25,000

Distributions paid to noncontrolling interests and redeemable noncontrolling interests

26,000

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Excess tax benefits from share-based awards

-

-

-

-

-

-

-

-

-

-

-

-

-

5,000

9,000

28,000

9,000

4,000

5,000

29,000

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other financing activities

15,000

-21,000

-5,000

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

1,000

-9,000

8,000

-29,000

5,000

3,000

4,000

4,000

-6,000

3,000

4,000

1,000

0

-4,000

2,000

0

-13,000

0

5,000

0

-1,000

1,000

4,000

Net cash used in financing activities

-1,134,000

-

-

-

-300,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities from continuing operations

-

-

-

-

-

-23,000

50,000

-173,000

-696,000

-405,000

83,000

-197,000

-301,000

-324,000

-237,000

-127,000

-164,000

-361,000

-483,000

93,000

-254,000

-395,000

-240,000

-176,000

-315,000

-212,000

-204,000

-269,000

-188,000

-255,000

-132,000

-115,000

-204,000

-159,000

-195,000

74,000

-218,000

-516,000

218,000

-202,000

-171,000

-173,000

-159,000

-157,000

-112,000

Effect of exchange rate changes on cash, cash equivalents and restricted cash

-17,000

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net change in cash, cash equivalents and restricted cash

1,000

-

-

-

37,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net change in cash, cash equivalents and restricted cash from continuing operations

-

-

-

-

-

-258,000

325,000

-27,000

7,000

-19,000

26,000

-9,000

8,000

-3,000

40,000

-20,000

8,000

-34,000

-221,000

234,000

2,000

-115,000

81,000

22,000

-93,000

82,000

6,000

-30,000

-40,000

14,000

6,000

-8,000

-28,000

59,000

-394,000

165,000

-46,000

-186,000

377,000

-74,000

54,000

3,000

-35,000

-44,000

77,000

Net cash used in financing activities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-706,000

-50,000

-63,000

-2,000

Net cash flows from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-1,000

0

0

-3,000

-5,000

-6,000

38,000

-

-

-1,000

2,000

-

-

-

-

-

-

-

-

-

-

-

-

Net cash transactions transferred (to) from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-4,000

-1,000

-

-

-

-

Discontinued operations cash flow information:
Net cash (used in) provided by operating activities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-3,000

-5,000

-6,000

3,000

37,000

0

0

2,000

-

-

-

-

-

-

-

-

5,000

-8,000

-4,000

1,000

Net cash provided by investing activities

-

-

-

-

-

0

0

0

50,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

35,000

-

-

-

-

-

-

-

-

-

-

-

-

-8,000

0

928,000

1,000

Net cash flows from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-1,000

0

0

-3,000

-5,000

-6,000

38,000

-

-

-1,000

2,000

-

-

-

-

-

-

-

-

-

-

-

-

Net cash flows from (to) continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,000

5,000

6,000

-38,000

-

-

-1,000

2,000

-

-

-

-

-

-

-

-

-

-

-

-

Beginning balance-discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

38,000

Ending balance-discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-65,000

818,000

38,000