
Fiserv (FI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.1B
Gross Profit
3.1B
59.59%
Operating Income
1.4B
26.80%
Net Income
848.0M
16.53%
EPS (Diluted)
$1.51
Balance Sheet Metrics
Total Assets
81.5B
Total Liabilities
55.8B
Shareholders Equity
25.8B
Debt to Equity
2.16
Cash Flow Metrics
Operating Cash Flow
1.8B
Free Cash Flow
1.2B
Revenue & Profitability Trend
Fiserv Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 20.5B | 19.1B | 17.7B | 16.2B | 14.9B |
Cost of Goods Sold | 8.0B | 7.7B | 8.0B | 8.1B | 7.8B |
Gross Profit | 12.4B | 11.4B | 9.7B | 8.1B | 7.0B |
Gross Margin % | 60.8% | 59.8% | 54.9% | 49.9% | 47.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 6.6B | 6.6B | 6.1B | 5.8B | 5.7B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 6.6B | 6.6B | 6.1B | 5.8B | 5.7B |
Operating Income | 5.9B | 4.8B | 3.7B | 2.3B | 1.4B |
Operating Margin % | 28.7% | 25.4% | 20.8% | 14.1% | 9.3% |
Non-Operating Items | |||||
Interest Income | 43.0M | 28.0M | 13.0M | 3.0M | 7.0M |
Interest Expense | 1.2B | 1.0B | 746.0M | 696.0M | 716.0M |
Other Non-Operating Income | -178.0M | 27.0M | -40.0M | 71.0M | 492.0M |
Pre-tax Income | 4.5B | 3.9B | 2.9B | 1.7B | 1.2B |
Income Tax | 641.0M | 754.0M | 551.0M | 363.0M | 196.0M |
Effective Tax Rate % | 14.2% | 19.3% | 18.9% | 21.8% | 16.7% |
Net Income | 3.2B | 3.1B | 2.6B | 1.4B | 975.0M |
Net Margin % | 15.5% | 16.4% | 14.6% | 8.6% | 6.6% |
Key Metrics | |||||
EBITDA | 8.8B | 7.9B | 6.8B | 5.6B | 4.6B |
EPS (Basic) | $5.55 | $4.98 | $4.02 | $2.05 | $1.43 |
EPS (Diluted) | $5.38 | $4.98 | $3.91 | $1.99 | $1.40 |
Basic Shares Outstanding | 564000000 | 616064257 | 630000000 | 650000000 | 669100000 |
Diluted Shares Outstanding | 564000000 | 616064257 | 630000000 | 650000000 | 669100000 |
Income Statement Trend
Fiserv Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.2B | 1.2B | 902.0M | 835.0M | 906.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 3.7B | 3.6B | 3.6B | 2.9B | 2.5B |
Inventory | - | - | - | - | - |
Other Current Assets | 18.5B | 30.0B | 23.1B | 15.2B | 12.8B |
Total Current Assets | 23.5B | 34.8B | 27.5B | 18.9B | 16.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.8B | 3.6B | 3.0B | 2.3B | 1.7B |
Goodwill | 83.1B | 85.6B | 86.0B | 86.9B | 88.0B |
Intangible Assets | 9.9B | 11.2B | 12.4B | 14.0B | 15.4B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 3.3B | 3.2B | 2.7B | 2.6B | 2.3B |
Total Non-Current Assets | 53.7B | 56.1B | 56.3B | 57.4B | 58.4B |
Total Assets | 77.2B | 90.9B | 83.9B | 76.2B | 74.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 511.0M | 449.0M | 652.0M | 593.0M | 437.0M |
Short-term Debt | 1.2B | 873.0M | 592.0M | 508.0M | 384.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 15.5B | 27.7B | 21.5B | 13.7B | 11.5B |
Total Current Liabilities | 22.2B | 33.6B | 26.5B | 18.3B | 15.6B |
Non-Current Liabilities | |||||
Long-term Debt | 23.7B | 22.4B | 21.0B | 20.7B | 20.3B |
Deferred Tax Liabilities | 2.5B | 3.1B | 3.6B | 4.2B | 4.4B |
Other Non-Current Liabilities | 863.0M | 978.0M | 936.0M | 878.0M | 777.0M |
Total Non-Current Liabilities | 27.3B | 26.7B | 25.7B | 26.0B | 25.7B |
Total Liabilities | 49.5B | 60.2B | 52.2B | 44.3B | 41.3B |
Equity | |||||
Common Stock | 8.0M | 8.0M | 8.0M | 8.0M | 8.0M |
Retained Earnings | 23.6B | 20.4B | 17.4B | 14.8B | 13.4B |
Treasury Stock | 18.2B | 12.9B | 8.4B | 6.1B | 4.4B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 27.7B | 30.7B | 31.7B | 32.0B | 33.3B |
Key Metrics | |||||
Total Debt | 25.0B | 23.2B | 21.5B | 21.2B | 20.7B |
Working Capital | 1.3B | 1.3B | 1.1B | 575.0M | 582.0M |
Balance Sheet Composition
Fiserv Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 3.2B | 3.1B | 2.6B | 1.4B | 975.0M |
Depreciation & Amortization | 3.1B | 3.1B | 3.2B | 3.2B | 3.2B |
Stock-Based Compensation | 367.0M | 342.0M | 323.0M | 239.0M | 369.0M |
Working Capital Changes | 60.0M | -122.0M | -491.0M | -247.0M | -44.0M |
Operating Cash Flow | 6.1B | 6.0B | 5.1B | 4.3B | 4.6B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | 221.0M | -742.0M | -848.0M | 440.0M |
Investment Purchases | -155.0M | -39.0M | -52.0M | -256.0M | -1.0M |
Investment Sales | 61.0M | 5.0M | 23.0M | 519.0M | 11.0M |
Investing Cash Flow | -895.0M | 184.0M | -771.0M | -585.0M | 461.0M |
Financing Activities | |||||
Share Repurchases | -5.8B | -4.8B | -2.7B | -2.8B | -1.8B |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 6.8B | 5.6B | 1.6B | 6.4B | 8.9B |
Debt Repayment | -5.4B | -3.0B | -3.3B | -7.9B | -10.9B |
Financing Cash Flow | -4.2B | -4.4B | -2.5B | -1.7B | -3.4B |
Free Cash Flow | 5.1B | 3.8B | 3.1B | 2.9B | 3.2B |
Net Change in Cash | 1.0B | 1.9B | 1.8B | 2.0B | 1.6B |
Cash Flow Trend
Fiserv Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.92
Forward P/E
13.45
Price to Book
2.96
Price to Sales
3.53
PEG Ratio
1.05
Profitability Ratios
Profit Margin
16.00%
Operating Margin
30.80%
Return on Equity
12.46%
Return on Assets
4.53%
Financial Health
Current Ratio
1.09
Debt to Equity
115.31
Beta
0.91
Per Share Data
EPS (TTM)
$5.98
Book Value per Share
$46.35
Revenue per Share
$37.48
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
fi | 74.5B | 22.92 | 2.96 | 12.46% | 16.00% | 115.31 |
International | 224.8B | 38.92 | 8.17 | 22.67% | 9.11% | 245.47 |
Accenture plc | 159.4B | 20.34 | 5.22 | 26.93% | 11.61% | 25.88 |
Fidelity National | 36.2B | 277.32 | 2.56 | 1.03% | 1.09% | 91.53 |
Cognizant Technology | 34.3B | 14.23 | 2.24 | 16.69% | 11.89% | 7.70 |
Gartner | 31.8B | 25.78 | 21.36 | 113.19% | 19.82% | 192.54 |
Financial data is updated regularly. All figures are in the company's reporting currency.