Fiserv, inc. (FISV)
CashFlow / TTM
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

1,066,000

914,000

959,000

961,000

989,000

1,187,000

1,447,000

1,452,000

1,422,000

1,246,000

915,000

897,000

888,000

930,000

904,000

908,000

823,000

712,000

704,000

725,000

764,000

754,000

794,000

714,000

699,000

648,000

606,000

586,000

596,000

611,000

575,000

563,000

492,000

472,000

445,000

450,000

487,000

496,000

498,000

481,000

494,000

476,000

0

0

0

Adjustment for discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,000

-1,000

-2,000

-2,000

18,000

19,000

19,000

19,000

-8,000

-7,000

-13,000

-15,000

-12,000

-14,000

-10,000

-10,000

-17,000

-24,000

4,000

3,000

0

0

0

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

794,000

615,000

490,000

400,000

389,000

382,000

335,000

313,000

293,000

270,000

289,000

282,000

273,000

263,000

247,000

238,000

230,000

223,000

216,000

211,000

205,000

200,000

195,000

192,000

192,000

193,000

193,000

194,000

192,000

190,000

188,000

187,000

190,000

190,000

193,000

193,000

191,000

191,000

190,000

189,000

188,000

188,000

0

0

0

Amortization of acquisition-related intangible assets

1,544,000

1,036,000

519,000

172,000

168,000

163,000

162,000

161,000

161,000

159,000

156,000

156,000

156,000

158,000

164,000

175,000

185,000

194,000

200,000

200,000

201,000

204,000

207,000

210,000

214,000

210,000

196,000

183,000

168,000

160,000

160,000

158,000

157,000

155,000

153,000

152,000

149,000

148,000

147,000

147,000

148,000

145,000

0

0

0

Amortization of financing costs, debt discounts and other

79,000

127,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of financing costs and debt discounts

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Share-based compensation

318,000

229,000

140,000

71,000

73,000

73,000

69,000

66,000

66,000

63,000

62,000

62,000

62,000

68,000

68,000

68,000

69,000

65,000

63,000

58,000

52,000

49,000

46,000

47,000

47,000

46,000

46,000

45,000

44,000

44,000

45,000

43,000

41,000

39,000

39,000

40,000

41,000

39,000

37,000

36,000

35,000

36,000

0

0

0

Excess tax benefits from share-based awards

-

-

-

-

-

-

-

-

-

-

-

-

-

51,000

50,000

46,000

47,000

38,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred income taxes

-18,000

47,000

54,000

65,000

64,000

133,000

-162,000

-167,000

-167,000

-247,000

34,000

16,000

24,000

21,000

29,000

34,000

10,000

20,000

12,000

21,000

6,000

3,000

-9,000

-10,000

-1,000

-9,000

5,000

-19,000

-1,000

5,000

-18,000

25,000

24,000

29,000

52,000

30,000

36,000

37,000

36,000

68,000

66,000

64,000

0

0

0

Gain on sale of businesses

436,000

15,000

10,000

8,000

5,000

227,000

227,000

229,000

242,000

10,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from investments in unconsolidated affiliates

25,000

29,000

14,000

-7,000

8,000

10,000

9,000

13,000

6,000

32,000

32,000

27,000

27,000

147,000

143,000

177,000

178,000

32,000

37,000

88,000

87,000

91,000

162,000

78,000

79,000

80,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions from unconsolidated affiliates

0

-

-

-

0

-

-

-

-

45,000

55,000

42,000

42,000

151,000

140,000

176,000

176,000

36,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Non-cash impairment charges

-

-

-

-

-

-

-

-

-

-

-

-

-

17,000

19,000

23,000

23,000

6,000

0

0

0

-

-

-

-

30,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other operating activities

-1,000

-3,000

-10,000

-1,000

2,000

4,000

0

0

0

-

-

-

-

-

-

-

-

-1,000

0

0

0

-

-

-

4,000

0

0

1,000

9,000

11,000

5,000

10,000

6,000

8,000

26,000

48,000

40,000

21,000

15,000

-21,000

-22,000

-13,000

0

0

0

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

-187,000

7,000

-72,000

37,000

169,000

108,000

127,000

145,000

50,000

75,000

50,000

32,000

56,000

88,000

33,000

52,000

26,000

2,000

34,000

14,000

7,000

42,000

32,000

35,000

75,000

47,000

43,000

60,000

3,000

12,000

65,000

50,000

113,000

83,000

23,000

42,000

3,000

12,000

19,000

-22,000

-31,000

-44,000

0

0

0

Prepaid expenses and other assets

50,000

82,000

-16,000

4,000

-12,000

6,000

52,000

88,000

79,000

37,000

72,000

39,000

34,000

64,000

42,000

64,000

81,000

66,000

66,000

55,000

53,000

39,000

34,000

27,000

19,000

48,000

89,000

88,000

112,000

85,000

43,000

34,000

7,000

26,000

21,000

24,000

8,000

-4,000

11,000

12,000

25,000

9,000

0

0

0

Contract costs

250,000

212,000

171,000

154,000

145,000

137,000

116,000

93,000

73,000

29,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable and other liabilities

176,000

238,000

185,000

71,000

52,000

116,000

111,000

111,000

42,000

54,000

52,000

95,000

109,000

172,000

124,000

147,000

214,000

148,000

156,000

160,000

171,000

168,000

196,000

123,000

85,000

37,000

0

0

0

-

51,000

-7,000

13,000

79,000

8,000

15,000

20,000

-26,000

-38,000

-56,000

-47,000

-71,000

0

0

0

Contract liabilities

77,000

99,000

62,000

43,000

56,000

-34,000

-5,000

9,000

-5,000

61,000

31,000

24,000

12,000

17,000

12,000

7,000

26,000

-4,000

-5,000

4,000

9,000

9,000

27,000

46,000

53,000

62,000

24,000

20,000

4,000

19,000

16,000

7,000

19,000

10,000

-4,000

18,000

12,000

26,000

29,000

8,000

15,000

-7,000

0

0

0

Net cash provided by operating activities

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities from continuing operations

-

-

-

-

-

1,552,000

1,449,000

1,405,000

1,392,000

1,483,000

1,404,000

1,435,000

1,385,000

1,431,000

1,433,000

1,433,000

1,509,000

1,346,000

1,302,000

1,338,000

1,361,000

1,307,000

1,318,000

1,211,000

1,109,000

1,039,000

965,000

843,000

814,000

826,000

806,000

907,000

896,000

945,000

985,000

945,000

981,000

958,000

865,000

886,000

879,000

850,000

0

0

0

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

869,000

721,000

528,000

401,000

381,000

360,000

342,000

320,000

288,000

287,000

275,000

281,000

294,000

290,000

290,000

301,000

341,000

359,000

359,000

345,000

312,000

292,000

290,000

276,000

248,000

236,000

219,000

202,000

193,000

193,000

191,000

189,000

192,000

190,000

190,000

193,000

189,000

175,000

176,000

184,000

195,000

198,000

0

0

0

Proceeds from sale of business

635,000

51,000

39,000

10,000

0

419,000

417,000

417,000

436,000

17,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payments for acquisition of business, including working capital adjustments

0

-

-

-

0

-

-

-

306,000

384,000

383,000

78,000

78,000

265,000

265,000

265,000

265,000

0

0

0

0

-

-

-

-

30,000

0

0

0

-

-

-

-

511,000

0

0

0

-

-

-

-

-

-

-

-

Distributions from unconsolidated affiliates

149,000

113,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchases of investments

-

-

-

-

-

3,000

0

12,000

11,000

10,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other investing activities

1,000

-5,000

-12,000

-11,000

-9,000

7,000

13,000

6,000

3,000

-7,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

13,000

8,000

-5,000

2,000

-16,000

-11,000

-7,000

0

0

0

Net cash provided by (used in) investing activities

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities from continuing operations

-

-

-

-

-

-663,000

61,000

-227,000

-172,000

-657,000

-643,000

-340,000

-371,000

-554,000

-550,000

-565,000

-607,000

-360,000

-363,000

-340,000

-306,000

-286,000

-283,000

-287,000

-144,000

-148,000

-99,000

-49,000

-152,000

-136,000

-167,000

-605,000

-610,000

-663,000

-591,000

-193,000

-192,000

-116,000

-177,000

-233,000

-241,000

-248,000

0

0

0

Cash flows from financing activities:
Debt proceeds

21,275,000

20,030,000

20,267,000

13,772,000

5,117,000

5,039,000

3,991,000

2,298,000

2,222,000

2,310,000

2,361,000

2,050,000

2,008,000

2,126,000

2,440,000

1,978,000

3,406,000

3,121,000

2,452,000

2,452,000

972,000

604,000

1,477,000

1,586,000

1,303,000

2,252,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Debt repayments

6,403,000

5,043,000

3,800,000

4,766,000

3,879,000

4,005,000

3,831,000

2,237,000

2,269,000

1,985,000

1,893,000

1,877,000

1,826,000

1,863,000

2,029,000

1,643,000

2,885,000

2,707,000

2,167,000

2,164,000

972,000

653,000

1,560,000

1,690,000

1,503,000

2,590,000

0

0

0

-

-

-

-

-

-

-

-

1,060,000

823,000

449,000

500,000

475,000

0

0

0

Short-term borrowings, net

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payments of debt financing, redemption and other costs

191,000

247,000

247,000

164,000

56,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from issuance of treasury stock

172,000

156,000

131,000

87,000

79,000

75,000

73,000

75,000

78,000

78,000

79,000

79,000

77,000

79,000

76,000

71,000

73,000

71,000

74,000

74,000

69,000

53,000

51,000

51,000

48,000

49,000

53,000

68,000

74,000

96,000

90,000

75,000

76,000

73,000

84,000

82,000

73,000

62,000

56,000

57,000

56,000

45,000

0

0

0

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

1,348,000

561,000

963,000

1,307,000

1,702,000

1,946,000

1,461,000

1,334,000

1,246,000

1,223,000

1,291,000

1,325,000

1,290,000

1,245,000

1,426,000

1,581,000

1,550,000

1,522,000

1,429,000

1,194,000

1,144,000

1,148,000

908,000

852,000

846,000

578,000

509,000

492,000

458,000

634,000

629,000

496,000

524,000

533,000

643,000

640,000

594,000

413,000

301,000

317,000

221,000

175,000

0

0

0

Distributions paid to noncontrolling interests and redeemable noncontrolling interests

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Excess tax benefits from share-based awards

-

-

-

-

-

-

-

-

-

-

-

-

-

51,000

50,000

46,000

47,000

38,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other financing activities

-11,000

-26,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-29,000

-25,000

-13,000

-17,000

16,000

5,000

5,000

5,000

2,000

8,000

1,000

-1,000

-2,000

-15,000

-11,000

-8,000

-8,000

4,000

5,000

4,000

0

0

0

Net cash used in financing activities

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

-

-

-

-

-

-842,000

-1,224,000

-1,191,000

-1,215,000

-820,000

-739,000

-1,059,000

-989,000

-852,000

-889,000

-1,135,000

-915,000

-1,005,000

-1,039,000

-796,000

-1,065,000

-1,126,000

-943,000

-907,000

-1,000,000

-873,000

-916,000

-844,000

-690,000

-706,000

-610,000

-673,000

-484,000

-498,000

-855,000

-442,000

-718,000

-671,000

-328,000

-705,000

-660,000

-601,000

0

0

0

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

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net change in cash, cash equivalents and restricted cash

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

-

-

-

-

-

47,000

286,000

-13,000

5,000

6,000

22,000

36,000

25,000

25,000

-6,000

-267,000

-13,000

-19,000

-100,000

202,000

-10,000

-105,000

92,000

17,000

-35,000

18,000

-50,000

-50,000

-28,000

-16,000

29,000

-371,000

-198,000

-216,000

-461,000

310,000

71,000

171,000

360,000

-52,000

-22,000

1,000

0

0

0

Net cash used in financing activities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-821,000

0

0

0

Net cash flows from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-1,000

-4,000

-8,000

-14,000

24,000

0

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Net cash transactions transferred (to) from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

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

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-11,000

29,000

34,000

40,000

39,000

0

0

0

-

-

-

-

-

-

-

-

-6,000

0

0

0

Net cash provided by investing activities

-

-

-

-

-

50,000

50,000

50,000

50,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

35,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

921,000

0

0

0

Net cash flows from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-4,000

-8,000

-14,000

24,000

0

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Net cash flows from (to) continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-24,000

0

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Beginning balance-discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Ending balance-discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0