Fidelity National Information Services, Inc. Financial Ratios — FIS

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	27.96	23.1	22.13	26.65	21.69	16.46	34.01	19.57	6.85	4.15	13.15	- -	- -	- -	- -
Return on Assets (%)	3.35	3.36	3.58	4.77	3.1	2.01	4.99	3.5	0.55	0.19	0.5	-22.92	-11.26	3.27	1.14
Return on Capital (%)	9.34	8.85	8.7	10.3	6.55	5.38	- -	8.04	3.05	1.5	2.09	-112	-588.28	-23.84	-6.79
Return on Invested Capital (%)	6.19	6.37	5.89	7.49	4.24	3.87	- -	6.47	1.78	0.62	0.78	1.42	2.74	3.83	4.94
Gross Margin (%)	30.33	31.74	32.5	32.53	33.37	33.25	33.16	33.88	36.03	33.49	35.86	35.61	37.19	37.56	36.86
EBITDA Margin (%)	30.14	29.49	27.67	29.58	26.8	26.97	32.28	35.3	33.87	35.07	56.21	32.48	33.61	34.54	34.11
Operating Margin (%)	18.82	18.57	17.53	19.82	16.66	13.92	16.52	18.44	10.22	5.48	13.21	13.16	15.87	17.39	16.47
Incremental Operating Margin (%)	25.15	10.4	-5.01	59.53	-93.99	5.82	-124.54	-49.39	-26.02	-16.58	-16.99	11.81	253.15	67.91	-0.36
Pretax Margin (%)	12.92	14.29	13.58	16.42	15.72	9.48	11.26	13.11	4	2.12	7.7	9.24	6.73	12.81	11.01
Profit Margin (%)	8.35	7.96	8.13	10.59	9.58	5.94	14.55	10.04	2.88	1.26	4.47	-172.35	-67.69	14.32	3.58
Net Income to Common Margin (%)	8.35	7.96	8.13	10.59	9.58	5.94	14.55	10.04	2.88	1.26	4.47	-172.35	-67.69	14.32	3.58
Effective Tax Rate (%)	31.97	32.61	37.51	31.81	36.55	34.77	- -	18.84	24.21	36.09	56.05	34.97	23.72	27.91	22.53
Dvd Payout Ratio (%)	11.93	40.62	47.53	36.86	45.05	60.04	30.75	45.96	212.99	510.59	292.1	190.94	240.43	100.88	218.3
Sustainable Growth Rate (%)	24.62	13.72	11.61	16.82	11.92	6.58	23.55	10.58	-7.74	-17.04	-25.27	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	4,810	4,386	4,469	5,068	11,444	10,478	8,763	8,985	20,787	20,620	20,877	20,409	19,341	11,541	13,331
ST Debt	259	154	129	13	15	332	1,045	315	3,092	4,216	5,674	5,984	6,193	1,678	4,084
LT Debt	4,551	4,232	4,340	5,055	11,429	10,146	7,718	8,670	17,695	16,404	15,203	14,425	13,148	9,863	9,247
Total Debt/EBITDA	2.84	2.57	2.66	2.67	6.47	4.4	3.13	3.02	5.94	4.68	3.98	6.46	5.85	3.3	3.66
Net Debt/EBITDA	2.59	2.26	2.34	2.41	6.09	4.11	2.89	2.79	5.44	4.1	3.49	6.22	5.64	2.99	3.43
Total Debt/EBIT	4.54	4.07	4.2	3.99	10.41	8.53	6.12	5.79	19.68	29.97	16.92	15.96	12.4	6.55	7.58
Net Debt/EBIT	4.15	3.59	3.69	3.6	9.79	7.97	5.66	5.33	18.03	26.24	14.86	15.35	11.95	5.94	7.1
EBITDA to Interest Expense	6.4	7.39	8.45	10.97	8.88	5.91	7.79	9.47	9	12.99	24.53	10.59	4.63	9.97	9.31
EBITDA-CapEx/Interest Expense	5.27	6.11	6.75	8.82	6.8	4.38	6.09	7.49	6.87	9.65	18.68	7.25	3.54	7.64	6.79
EBIT to Interest Expense	4	4.65	5.35	7.35	5.52	3.05	3.99	4.95	2.71	2.03	5.77	4.29	2.19	5.02	4.5
Interest Expense	265	231	199	173	199	403	359	314	389	339	214	298	713	351	391
Common Equity/Total Assets	13.58	15.57	16.8	18.94	11.74	12.69	16.77	19.07	4.97	4.11	3.49	-23.65	-41.65	-65.86	-67.82
Long-Term Debt/Equity (%)	68.42	62.29	64.41	75.54	121.49	103.06	71.33	84.82	35.78	33.15	31.98	52.63	69	62.82	66.52
Long-Term Debt/Capital (%)	66.51	63.65	62.25	63.55	78.24	73.07	59.44	64.11	70.87	67.64	63.46	256.13	-370.16	-92.11	-98.6
Long-Term Debt/Total Assets (%)	32.8	31.23	31.09	34.81	43.62	38.98	31.47	36.47	21.11	19.57	18.33	22.8	23.92	29.19	27.61
Total Debt/Equity (%)	72.31	64.55	66.33	75.73	121.65	106.43	80.99	87.9	42.03	41.67	43.92	74.47	101.5	73.51	95.89
Total Debt/Capital (%)	70.3	65.97	64.1	63.72	78.35	75.46	67.49	66.44	83.25	85.02	87.14	362.38	-544.51	-107.78	-142.15
Total Debt/Total Assets (%)	34.67	32.37	32.01	34.9	43.68	40.25	35.73	37.8	24.8	24.59	25.17	32.25	35.18	34.16	39.81
Net Debt to Equity	66.07	56.93	58.2	68.37	114.4	99.49	74.84	81.02	38.5	36.49	38.59	71.64	97.81	66.6	89.79
Net Debt/Capital (%)	68.38	63.1	61.04	61.32	77.29	74.19	65.73	64.6	79.94	80.99	83.58	379.35	-466.88	-90.59	-125.12
EBITDA	1,696	1,709	1,678	1,897	1,768	2,382	2,798	2,973	3,500	4,402	5,249	3,157	3,304	3,498	3,642
EBITDA-CapEx	1,396	1,413	1,341	1,525	1,353	1,766	2,185	2,351	2,672	3,273	3,998	2,161	2,524	2,681	2,653
Operating Income (Loss)	1,059	1,076	1,063	1,271	1,099	1,229	1,432	1,553	1,056	688	1,234	1,279	1,560	1,761	1,759

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.34	0.41	0.33	0.31	0.29	0.22	0.17	0.22	0.11	0.16	0.14	0.03	0.02	0.14	0.08
Current Ratio	1.23	1.47	1.41	1.55	1.48	1.36	0.92	1.19	0.84	0.8	0.74	0.79	0.75	0.85	0.59
Quick Ratio	1.09	1.31	1.08	1.15	1.17	0.81	0.69	0.88	0.53	0.45	0.51	0.18	0.13	0.51	0.42
CFO/Avg Current Liab	0.89	0.8	0.72	0.71	0.57	0.7	0.49	0.56	0.36	0.39	0.36	0.11	0.25	0.17	0.41
Common Equity/Total Assets	13.58	15.57	16.8	18.94	11.74	12.69	16.77	19.07	4.97	4.11	3.49	-23.65	-41.65	-65.86	-67.82
Long-Term Debt/Equity (%)	68.42	62.29	64.41	75.54	121.49	103.06	71.33	84.82	35.78	33.15	31.98	52.63	69	62.82	66.52
Long-Term Debt/Capital (%)	66.51	63.65	62.25	63.55	78.24	73.07	59.44	64.11	70.87	67.64	63.46	256.13	-370.16	-92.11	-98.6
Long-Term Debt/Total Assets (%)	32.8	31.23	31.09	34.81	43.62	38.98	31.47	36.47	21.11	19.57	18.33	22.8	23.92	29.19	27.61
Total Debt/Equity (%)	72.31	64.55	66.33	75.73	121.65	106.43	80.99	87.9	42.03	41.67	43.92	74.47	101.5	73.51	95.89
Total Debt/Capital (%)	70.3	65.97	64.1	63.72	78.35	75.46	67.49	66.44	83.25	85.02	87.14	362.38	-544.51	-107.78	-142.15
Total Debt/Total Assets (%)	34.67	32.37	32.01	34.9	43.68	40.25	35.73	37.8	24.8	24.59	25.17	32.25	35.18	34.16	39.81
CFO/Total Liabilities	16.22	15.49	14.68	14.88	6.73	11.89	12.7	14.71	7.02	12.93	13.59	4.52	12.07	11.45	14.38
CFO/CapEx	3.9	3.53	3.15	3.13	2.73	3.12	2.84	3.2	2.91	3.93	3.84	1.63	5.56	2.53	2.85
Altman's Z-Score	5.43	5.64	5.48	5.81	3.99	4.29	4.98	5.38	2.48	2.79	2.02	0.42	-0.07	0.2	-0.54

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	7.1	7.59	7.27	7.03	5.31	6.01	5.71	5.44	4.38	3.83	2.64	3.47	5.5	5.6	5.59
Days Sales Outstanding	51.38	48.09	50.24	51.9	68.73	60.78	63.9	67.08	83.26	95.32	138.47	105.26	66.31	65.13	65.29
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	77.91	40.79	34.05	16.22	9.25	10.96	9	7.61	6.38	5.64	3.52	5.11	16.85	39.03	33.21
Accounts Payable Turnover Days	4.68	8.95	10.72	22.5	39.47	33.31	40.57	47.94	57.23	64.75	103.74	71.5	21.66	9.35	10.99
Cash Conversion Cycle	46.7	39.14	39.52	29.4	29.26	27.47	23.33	19.14	26.02	30.57	34.73	33.76	44.65	55.78	54.3
Inventory to Cash Days	51.38	48.09	50.24	51.9	68.73	60.78	63.9	67.08	83.26	95.32	138.47	105.26	66.31	65.13	65.29
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	7,993	10,158	15,551	17,715	17,271	24,659	31,050	33,636	61,895	87,564	67,236	40,981	35,501	44,666	34,759
- Cash & Cash Equivalents	416	518	548	493	682	683	665	703	1,152	1,959	2,010	456	440	834	599
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	148	153	157	135	86	104	109	7	16	187	185	188	6	2	3
+ Total Debt	4,810	4,386	4,469	5,068	11,444	10,478	8,763	8,985	20,787	20,620	20,877	20,409	19,341	11,541	13,331
Enterprise Value	12,492	14,178	19,629	22,424	28,119	34,558	39,257	41,925	81,546	106,412	86,288	61,122	54,408	55,375	47,494
Total Capital	6,842	6,648	6,971	7,953	14,607	13,885	12,985	13,524	24,970	24,253	23,957	5,632	-3,552	-10,708	-9,378
Total Debt/Capital (%)	70.3	65.97	64.1	63.72	78.35	75.46	67.49	66.44	83.25	85.02	87.14	362.38	-544.51	-107.78	-142.15
Total Debt / EV	0.39	0.31	0.23	0.23	0.41	0.3	0.22	0.21	0.25	0.19	0.24	0.33	0.36	0.21	0.28
EV/Sales	2.22	2.45	3.24	3.5	4.26	3.91	4.53	4.98	7.89	8.48	9.24	6.29	5.53	5.47	4.45
EV/EBITDA	7.37	8.3	11.7	11.82	15.9	14.51	14.03	14.1	23.3	24.17	16.44	19.36	16.47	15.83	13.04
EV/EBIT	11.8	13.17	18.47	17.64	25.59	28.12	27.41	27	77.22	154.67	69.93	47.79	34.88	31.45	27
EV/Cash Flow to Firm	9.24	11.79	16.57	17.48	22.37	15.79	17.7	18.65	30.15	22.84	17.6	33.66	11.15	23.83	15.23
EV/Free Cash Flow to Firm	7.56	9.46	12.91	13.55	16.81	12.32	13.87	14.61	23.08	18.39	14.02	21.74	9.61	17.63	11.56
Diluted Market Cap	8,163	10,356	15,793	17,957	17,495	24,961	31,614	34,047	62,730	88,695	67,782	40,981	35,501	44,827	34,892
Diluted Enterprise Value	12,706	14,377	19,871	22,667	28,343	34,860	39,821	42,336	82,381	107,543	86,834	61,122	54,408	55,536	47,626
EV per Share	41.56	48.59	67.76	78.74	98.66	106.01	118.96	127.82	183.25	171.91	140.08	101.2	92.06	100.14	90.81
TTM Sales	5,626	5,796	6,063	6,413	6,596	8,831	8,668	8,423	10,333	12,552	9,339	9,720	9,831	10,127	10,677
TTM EBITDA	1,696	1,709	1,678	1,897	1,768	2,382	2,798	2,973	3,500	4,402	5,249	3,157	3,304	3,498	3,642
TTM Operating Income	1,059	1,076	1,063	1,271	1,099	1,229	1,432	1,553	1,056	688	1,234	1,279	1,560	1,761	1,759
TTM Cash Flow to Firm	1,352	1,203	1,184	1,283	1,257	2,188	2,218	2,248	2,705	4,659	4,904	1,816	4,879	2,324	3,119
TTM Free Cash Flow to Firm	1,652	1,499	1,521	1,655	1,672	2,804	2,831	2,870	3,533	5,788	6,155	2,812	5,659	3,141	4,108

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.55	7.71	11.31	11.68	11.32	9.82	13.43	13.02	19.37	15.92	11.18	15.65	6.94	15.52	9.17
EV/EBIT	11.8	13.17	18.47	17.64	25.59	28.12	27.41	27	77.22	154.67	69.93	47.79	34.88	31.45	27
Enterprise Value	12,492	14,178	19,629	22,424	28,119	34,558	39,257	41,925	81,546	106,412	86,288	61,122	54,408	55,375	47,494
Low Price	22.53	26.31	35.13	48.17	58.49	55.11	75.52	92.12	98.1	91.68	101.79	56.53	46.91	58.24	59.51
EV/Sales	2.22	2.45	3.24	3.5	4.26	3.91	4.53	4.98	7.89	8.48	9.24	6.29	5.53	5.47	4.45
EV/EBITDA	7.37	8.3	11.7	11.82	15.9	14.51	14.03	14.1	23.3	24.17	16.44	19.36	16.47	15.83	13.04
Price/Earnings	17.02	22.02	31.54	26.09	27.33	46.97	24.62	39.76	207.7	554.2	161.24	- -	- -	30.8	90.99
Price/Earnings Average	18.57	20.44	25.73	23.32	29.56	44.27	22.84	39.93	183.59	546.11	196.39	-3.32	-5.16	29.06	99.79
Price/Earnings High	21.61	23.5	31.57	26.97	33.19	50.71	25.3	42.97	211.08	619.82	230.39	-4.4	-7.04	35.08	114.96
Price/Earnings Low	14.42	16.65	20.64	20.2	26.38	34.22	19.76	35.72	146.49	359.18	150.37	-2.04	-4.17	22.21	81.48
Price/Book Value	4.24	4.81	6.63	6.44	5.61	7.47	7.55	7.42	14.85	25.41	23.23	-2.74	-1.55	-2.01	-1.53
Price/Book Value Average	4.63	4.47	5.41	5.76	6.07	7.04	7	7.45	13.13	25.04	28.29	-3.71	-1.5	-1.89	-1.68
Price/Book Value High	5.39	5.14	6.64	6.66	6.82	8.06	7.76	8.02	15.09	28.42	33.19	-4.93	-2.05	-2.29	-1.93
Price/Book Value Low	3.59	3.64	4.34	4.99	5.42	5.44	6.06	6.67	10.48	16.47	21.66	-2.28	-1.21	-1.45	-1.37
Price/Tangible Book Value	-1.71	-2.53	-3.93	-4.07	-1.43	-2.33	-3.64	-4.08	-2.84	-4.15	-3.26	6.75	-19.16	-8.27	-4.52
Price/Tangible Book Value Average	-1.86	-2.35	-3.21	-3.64	-1.55	-2.19	-3.38	-4.09	-2.51	-4.09	-3.97	9.15	-18.54	-7.8	-4.95
Price/Tangible Book Value High	-2.17	-2.7	-3.93	-4.21	-1.74	-2.51	-3.74	-4.41	-2.89	-4.65	-4.66	12.15	-25.3	-9.41	-5.71
Price/Tangible Book Value Low	-1.45	-1.91	-2.57	-3.16	-1.38	-1.69	-2.92	-3.66	-2	-2.69	-3.04	5.63	-14.96	-5.96	-4.04
Price/Sales	1.42	1.75	2.56	2.76	2.62	2.79	3.58	3.99	5.99	6.98	7.2	4.22	3.61	4.41	3.26
Price/Sales Average	1.55	1.63	2.09	2.47	2.83	2.63	3.32	4.01	5.29	6.87	8.77	5.71	3.49	4.16	3.57
Price/Sales High	1.8	1.87	2.57	2.86	3.18	3.01	3.68	4.32	6.09	7.8	10.29	7.58	4.77	5.02	4.11
Price/Sales Low	1.2	1.32	1.68	2.14	2.53	2.03	2.88	3.59	4.22	4.52	6.71	3.51	2.82	3.18	2.92
Price/Cash Flow	6.82	9.7	14.67	15.21	15.27	12.81	17.83	16.88	25.68	19.71	13.98	25.27	8.19	21.57	12.34
Price/Cash Flow Average	7.44	9	11.97	13.59	16.52	12.07	16.54	16.95	22.7	19.42	17.03	34.24	7.92	20.34	13.54
Price/Cash Flow High	8.66	10.35	14.68	15.72	18.55	13.83	18.32	18.24	26.1	22.05	19.97	45.45	10.81	24.56	15.6
Price/Cash Flow Low	5.78	7.33	9.6	11.78	14.74	9.33	14.31	15.16	18.11	12.78	13.04	21.05	6.4	15.55	11.05
Price/Free Cash Flow Average	6.05	7.16	9.23	10.44	12.24	9.26	12.45	13.08	17.12	15.69	13.62	21.21	6.71	14.64	10.06
Price/Free Cash Flow High	7.04	8.23	11.32	12.08	13.74	10.61	13.8	14.07	19.69	17.81	15.98	28.16	9.16	17.68	11.59
Price/Free Cash Flow Low	4.7	5.83	7.4	9.05	10.92	7.16	10.78	11.7	13.66	10.32	10.43	13.04	5.42	11.19	8.21
EV/Sales Average	2.36	2.32	2.77	3.2	4.48	3.75	4.27	4.99	7.2	8.38	10.81	7.79	5.42	5.22	4.76
EV/Sales High	2.61	2.56	3.24	3.59	4.82	4.14	4.63	5.3	7.99	9.3	12.33	9.66	6.69	6.08	5.31
EV/Sales Low	2.01	2.02	2.35	2.87	4.17	3.16	3.82	4.57	6.13	6.02	8.75	5.58	4.74	4.24	4.11
EV/EBITDA Average	7.82	7.87	9.99	10.83	16.7	13.91	13.22	14.15	21.25	23.88	19.23	23.97	16.12	15.11	13.96
EV/EBITDA High	8.66	8.69	11.71	12.14	18	15.33	14.33	15.02	23.59	26.53	21.93	29.73	19.91	17.6	15.56
EV/EBITDA Low	6.67	6.84	8.5	9.71	15.56	11.7	11.84	12.95	18.09	17.17	15.58	17.2	14.11	12.27	12.04
EV/EBIT Average	12.53	12.49	15.77	16.17	26.87	26.97	25.84	27.09	70.42	152.81	81.8	59.17	34.14	30.01	28.91
EV/EBIT High	13.88	13.8	18.48	18.11	28.96	29.72	28.01	28.75	78.17	169.74	93.29	73.39	42.17	34.97	32.21
EV/EBIT Low	10.69	10.87	13.41	14.5	25.04	22.67	23.13	24.79	59.95	109.88	66.25	42.44	29.89	24.37	24.93
Last Price	26.59	34.81	53.68	62.2	60.6	75.64	94.09	102.55	139.09	141.46	109.15	67.85	60.07	80.77	66.46
High Price	33.76	37.14	53.73	64.3	73.6	81.67	96.67	110.83	141.35	158.21	155.96	122.06	79.32	91.98	83.97
Enterprise Value Average	13,263	13,446	16,766	20,547	29,530	33,141	37,002	42,071	74,361	105,133	100,946	75,676	53,254	52,841	50,855
Enterprise Value High	14,691	14,858	19,643	23,022	31,824	36,523	40,108	44,641	82,552	116,780	115,123	93,865	65,785	61,574	56,651
Enterprise Value Low	11,315	11,698	14,255	18,429	27,518	27,865	33,129	38,504	63,306	75,598	81,755	54,285	46,631	42,916	43,859

Shares Outstanding	293	294	291	285	324	328	333	327	614	620	609	591	583	531	514
Diluted Weighted Avg Shares	307	298	294	289	289	330	336	332	451	627	621	604	591	555	525
Basic Weighted Avg Shares	301	292	290	285	285	326	330	328	445	619	616	604	591	553	523
Revenue per Share	18.71	19.86	20.93	22.52	23.14	27.09	26.27	25.68	23.22	20.28	15.16	16.09	16.63	18.31	20.41
EBITDA per Share	5.64	5.86	5.79	6.66	6.2	7.31	8.48	9.06	7.87	7.11	8.52	5.23	5.59	6.33	6.96
Operating Income per Share	3.52	3.69	3.67	4.46	3.86	3.77	4.34	4.73	2.37	1.11	2	2.12	2.64	3.18	3.36
Basic EPS, GAAP	1.56	1.58	1.7	2.38	2.22	1.61	3.82	2.58	0.67	0.26	0.68	-27.74	-11.26	2.62	0.73
Basic EPS from Cont Ops	1.65	1.91	1.78	2.52	2.31	1.67	3.92	2.69	0.68	0.26	0.52	0.97	0.85	1.43	0.74
Diluted EPS, GAAP	1.53	1.55	1.68	2.35	2.19	1.59	3.75	2.55	0.66	0.25	0.67	-27.74	-11.26	2.61	0.73
Diluted EPS from Cont Ops	1.61	1.88	1.75	2.49	2.28	1.65	3.85	2.65	0.67	0.26	0.52	0.97	0.85	1.42	0.73
Dividend per Share	0.2	0.8	0.88	0.97	1.07	1.05	1.24	1.28	1.47	1.4	1.56	1.88	2.08	1.45	1.62
Cash Flow per Share	3.9	3.59	3.66	4.09	3.97	5.9	5.28	6.08	5.42	7.18	7.81	2.69	7.34	3.75	5.38
Free Cash Flow per Basic Share	2.9	2.57	2.5	2.78	2.51	4.02	3.42	4.18	3.56	5.35	5.78	1.04	6.02	2.27	3.49
Cash & Equivalents per Share	1.53	1.77	1.89	1.73	2.39	2.1	2.02	2.14	2.59	3.16	3.26	0.75	0.74	1.51	1.15
Book Value per Share	6.27	7.23	8.1	9.66	10.8	10.13	12.46	13.82	9.36	5.57	4.7	-24.78	-38.75	-40.24	-43.43
Tangible Book Value per Share	-15.56	-13.75	-13.66	-15.27	-42.39	-32.53	-25.83	-25.15	-48.96	-34.05	-33.5	10.04	-3.14	-9.77	-14.71

Fidelity National Information Services, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)