Fiserv Reports Record Earnings for First Quarter of 2005

April 21, 2005
Fiserv Reports Record Earnings for First Quarter of 2005

BROOKFIELD, Wis.--April 21, 2005--Fiserv, Inc. (Nasdaq:FISV) announced today record earnings for the first quarter of 2005.

For the three-month period ended March 31, 2005, Fiserv processing and services revenues were $882.3 million, a 9% increase over the $811.6 million for the first quarter of 2004. Net income per share-diluted from continuing operations (excluding realized gain from sale of investment of $0.14 per share) for the first quarter of 2005 was $0.58 per share, compared to $0.49 per share for the first quarter of 2004.

"We are pleased with our first quarter results which included strong operating earnings and margins across our businesses. We were also pleased to see our financial segment internal revenue growth rate at 5%, as our largest operating segment continues to demonstrate improvement over the prior year. We are projecting 2005 full-year diluted earnings per share (excluding realized gain from sale of investment) of $2.19 to $2.23 per share and for the second quarter $0.53 to $0.55 per share," said Leslie M. Muma, president and chief executive officer of Fiserv.

In the first quarter, Fiserv repurchased $106.7 million of its common stock, acquiring 2.8 million shares. This leaves a total of 5.5 million shares available for repurchase under a November 2004 board authorization.

"Our management team also completed two significant transactions in the quarter, the signing of a 12-year check processing and image archive agreement with three Australian banks and the completion of our previously announced sale of our securities clearing businesses," said Muma.

Fiserv signed a 12-year agreement to provide check processing and image archive services for Commonwealth Bank of Australia, National Australia Bank and Westpac Banking Corp. Based on estimated volumes, the agreement will generate projected revenue of $460 million. The transaction will be mildly dilutive to Fiserv's earnings in 2005 by $0.01 to $0.02 per share due to transition expenses and is expected to contribute to earnings in 2006 and beyond. Fiserv began managing operations in six Australian cities on April 18, 2005 for two of the banks, and will begin processing for the third bank in the second half of 2005.

On March 24, 2005, Fiserv completed the sale of its securities clearing businesses to Fidelity Global Brokerage Group, Inc. The sales price, paid in cash, was $345 million, which is subject to certain post-closing adjustments. The agreement also provides for a contingent payment of up to $15 million to be paid after the first anniversary of the closing date based on achievement of certain revenue targets. The financial results of Fiserv's securities clearing businesses are reported as discontinued operations for all periods presented and are excluded from reported revenues, cost of revenues and operating cash flows.

In addition, this quarter Fiserv completed the acquisition of Del Mar Database, a provider of solutions to automate the back office of mortgage brokers and lenders, as part of its strategy to provide an end-to-end solution to the mortgage industry.

Significant client renewals and other new relationships gained in the first quarter include the following: DaimlerChrysler Services North America LLC significantly expanded its relationship with Fiserv's LeMans unit for automotive finance products and services; HomeBanc Mortgage Corp., a mortgage banking company that focuses on originating purchase money residential mortgage loans in the Southeast United States, has contracted to use the MortgageServ loan servicing platform for life-of-loan management; and Baltimore County Savings Bank, a $765 million financial institution in Baltimore, Md., chose Fiserv for a comprehensive package of financial technology that includes Fiserv VISION for core processing, check processing, document imaging, Fiserv EFT for electronic funds transfer, IPS-Sendero for risk management and the VISION Data Warehouse.

The Company plans to file its first quarter Form 10-Q on April 29, 2005.

Fiserv, Inc. (Nasdaq:FISV) provides information management systems and services to the financial and health benefits industries, including transaction processing, outsourcing, business process outsourcing and software and systems solutions. The company serves more than 16,000 clients worldwide, including banks, credit unions, financial planners/investment advisers, insurance companies and agents, self-insured employers, lenders and savings institutions. Headquartered in Brookfield, Wis., Fiserv reported $3.4 billion in processing and services revenues for 2004.

Fiserv was ranked the largest provider of information technology services to the U.S. financial services industry in the 2004 FinTech 100 survey by the American Banker newspaper and the Financial Insights research firm. Fiserv can be found on the Internet at www.fiserv.com.

The disclosure set forth above contains forward-looking statements, specifically Mr. Muma's and other statements regarding the sale of Fiserv's securities clearing businesses, estimated revenues and earnings from Fiserv's transaction with the Australian banks, earnings targets for 2005, future revenues, sales pipelines and acquisition prospects. These statements are covered by the safe harbor included in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to inherent assumptions, risks and uncertainties that may cause actual results to differ materially from those contemplated by such forward-looking statements. The factors that may cause actual results to differ materially from those contemplated by the forward-looking statements include, among others, changes in customers' demand for the Corporation's products, pricing and other actions by competitors, and general changes in economic conditions. These factors should be considered in evaluating the forward-looking statements, and undue reliance should not be placed on such statements.

                     FISERV, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF INCOME (1)
               (In thousands, except per share amounts)
                              (Unaudited)

                                                   Three Months Ended
                                                         March 31,
                                                      2005      2004
                                                   --------- ---------
Revenues:
Processing and services                            $882,319  $811,556
Customer reimbursements                              90,795    97,321
                                                   --------- ---------
Total revenues                                      973,114   908,877
                                                   --------- ---------
Cost of revenues:
Salaries, commissions and payroll related costs     343,484   329,586
Customer reimbursement expenses                      90,795    97,321
Data processing costs and equipment rentals          51,378    52,105
Prescription costs                                  124,096    95,578
Other operating expenses                            132,322   127,037
Depreciation and amortization                        43,023    45,912
                                                   --------- ---------
Total cost of revenues                              785,098   747,539
                                                   --------- ---------
Operating income                                    188,016   161,338
Interest expense - net                               (3,662)   (4,732)
Realized gain from sale of investment (2)            43,452         -
                                                   --------- ---------
Income from continuing operations,
     before income taxes                            227,806   156,606
Income tax provision                                 88,161    60,897
                                                   --------- ---------
Income from continuing operations                   139,645    95,709

Loss from discontinued operations, net of tax          (619)   (2,911)
                                                   --------- ---------
Net income                                         $139,026   $92,798
                                                   ========= =========

Diluted net income (loss) per share:
   Continuing operations (excluding realized gain
    from sale of investment)                          $0.58     $0.49
   Discontinued operations                                -     (0.01)
                                                   --------- ---------
   Total (excluding realized gain from sale of
    investment)                                        0.57      0.47
   Realized gain from sale of investment               0.14         -
                                                   --------- ---------
   Total                                              $0.71     $0.47
                                                   ========= =========


Diluted shares used in computing net income (loss)
per share                                           195,495   197,063

(1) The securities clearing businesses' revenues and cost of revenues
    are excluded above from "Revenues" and "Cost of revenues" and are
    included above in "Loss from discontinued operations, net of tax"
    for all periods presented.
(2) Represents the sale of the Company's remaining 3.2 million shares
    of Bisys Group, Inc. common stock.



                     FISERV, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED BALANCE SHEETS
                        (Dollars in thousands)
                              (Unaudited)

                                             March 31,   December 31,
                                               2005          2004
                                           ------------- -------------
ASSETS
Cash and cash equivalents                      $719,728      $516,127
Accounts receivable - net                       466,464       437,764
Prepaid expenses and other assets                98,425       100,810
Investments                                   2,589,898     1,984,536
Property and equipment                          196,336       200,709
Intangible assets - net                         533,371       532,539
Goodwill - net                                1,884,526     1,859,347
Assets of discontinued operations held for
 sale                                                 -     2,751,517
                                           ------------- -------------
TOTAL                                        $6,488,748    $8,383,349
                                           ============= =============

LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable                               $205,816      $202,616
Short-term borrowings                           100,000       100,000
Accrued expenses                                278,835       363,513
Accrued income taxes                            138,033        44,955
Deferred revenues                               225,831       226,080
Customer funds held and retirement account
 deposits                                     2,328,715     1,829,639
Deferred income taxes                           129,915       134,330
Long-term debt                                  498,812       505,327
Liabilities of discontinued operations held
 for sale                                             -     2,412,467
                                           ------------- -------------
TOTAL LIABILITIES                             3,905,957     5,818,927

SHAREHOLDERS' EQUITY
Preferred stock, no par value:
  25,000,000 shares authorized; none issued           -             -
Common stock, $0.01 par value:
  450,000,000 shares authorized;
  196,506,575 and 195,940,360 shares issued       1,965         1,959
Additional paid-in capital                      695,063       679,573
Accumulated other comprehensive income           (2,777)       26,695
Accumulated earnings                          2,059,565     1,920,539
Treasury stock, at cost, 4,460,800 and
 1,691,500 shares                              (171,025)      (64,344)
                                           ------------- -------------
TOTAL SHAREHOLDERS' EQUITY                    2,582,791     2,564,422
                                           ------------- -------------
TOTAL                                        $6,488,748    $8,383,349
                                           ============= =============



                     FISERV, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (In thousands)
                              (Unaudited)

                                                       Three months
                                                      ended March 31,
                                                      2005      2004
                                                   --------- ---------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                         $139,026   $92,798
Adjustment for discontinued operations                  619     2,911
Adjustments to reconcile net income to net cash
  provided by operating activities from continuing
  operations:
  Realized gain from sale of investment             (43,452)        -
  Deferred income taxes                              12,068    28,395
  Depreciation and amortization                      43,023    45,912
  Changes in assets and liabilities, net of effects
   from acquisitions and dispositions of businesses:
      Accounts receivable                           (25,774)    7,584
      Prepaid expenses and other assets               3,874    (8,568)
      Accounts payable and accrued expenses         (46,278)  (40,095)
      Deferred revenues                              (2,723)    5,710
      Accrued income taxes                           53,802    26,720
                                                   --------- ---------
Net cash provided by operating activities from
 continuing operations                              134,185   161,367
                                                   --------- ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures, including capitalization of
 software costs for external customers              (31,772)  (31,021)
Payment for acquisitions of businesses, net of cash
 acquired                                           (96,003)  (29,775)
Proceeds from sale of businesses, net of expenses
 paid                                               344,920         -
Cash distribution received from discontinued
 operations prior to sale                            68,000         -
Investments                                        (611,463) (351,274)
                                                   --------- ---------
Net cash used in investing activities from
 continuing operations                             (326,318) (412,070)
                                                   --------- ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
Repayments of long-term debt                         (7,156) (106,971)
Issuance of common stock                             10,495    11,662
Purchases of treasury stock                        (106,681)        -
Customer funds held and retirement account deposits 499,076   356,073
                                                   --------- ---------
Net cash provided by financing activities from
 continuing operations                              395,734   260,764
                                                   --------- ---------
Change in cash and cash equivalents                 203,601    10,061
Beginning balance                                   516,127   162,668
                                                   --------- ---------
Ending balance                                     $719,728  $172,729
                                                   ========= =========



                     FISERV, INC. AND SUBSIDIARIES
                   SELECTED SEGMENT INFORMATION (1)
                       (In thousands, unaudited)
 
                                                   Three Months Ended
                                                         March 31,
                                                      2005      2004
                                                   --------- ---------

Processing and services revenues:
Financial institution outsourcing, systems
 and services ("Financial") (2)                    $608,487  $574,505
Health plan management services  
 ("Health")                                         241,085   206,591
Investment support services
 ("Investment Services")                             32,747    30,460
                                                   --------- ---------
Total                                              $882,319  $811,556
                                                   ========= =========

Operating income:
Financial (2)                                      $160,148  $138,547
Health                                               22,266    18,650
Investment Services                                   5,602     4,141
                                                   --------- ---------
Total                                              $188,016  $161,338
                                                   ========= =========


(1) The securities clearing businesses are reported under discontinued
    operations and are not included in the segment information above.

(2) Included in the Financial segment information above are early
    contract termination fees of $14.9 million for the first quarter
    of 2005, primarily from 6 customers that were acquired by other
    financial institutions, compared to $14.3 million for the first
    quarter of 2004 primarily from 2 customers that were acquired by
    other financial institutions. The Company's Financial segment
    includes over 6,000 core financial institution processing
    customers. This segment's businesses generally enter into three to
    five-year contracts with its customers that contain early contract
    termination fees. These fees can vary significantly from period to
    period based on the number of terminated contracts and how early
    in the contract term a contract is terminated. The annual segment
    revenue loss resulting from these terminated contracts is not
    material. The Financial segment's total early contract termination
    and assignment fees were $5.1 million, $12.3 million and $4.6
    million in the second, third and fourth quarters of 2004,
    respectively.



                     FISERV, INC. AND SUBSIDIARIES
                  SUPPLEMENTAL FINANCIAL INFORMATION
                              (Unaudited)

                                                   Three Months Ended
Free Cash Flow                                           March 31,
(In thousands)                                        2005      2004
                                                   --------- ---------
Net cash provided by operating activities from
 continuing operations                             $134,185  $161,367
Capital expenditures, including capitalization of
 software costs for external customers              (31,772)  (31,021)
                                                   --------- ---------
Free cash flow                                     $102,413  $130,346
                                                   ========= =========

Free cash flow is measured as net cash provided by operating
activities from continuing operations less capital expenditures
including capitalization of software costs for external customers, as
reported in the Company's condensed consolidated statements of cash
flows. Free cash flow is a non-GAAP financial measure that the Company
believes is useful to investors because it provides another measure of
available cash flow after the Company has satisfied the capital
requirements of its operations.


Internal Revenue Growth Percentages by Segment (1)
                                                   Three months ended
                                                         March 31,
                                                   -------------------
                                                       2005     2004
                                                   -------------------
Financial                                                5%       2%
Health                                                  14%      41%
Investment Services                                      8%     (2)%
                                                   -------------------
TOTAL                                                    7%      10%
                                                   -------------------

                                                      Pro forma (2)
                                                   Three months ended
                                                         March 31,
                                                   -------------------
                                                       2005     2004
                                                   -------------------
Financial                                                5%       2%
Health (2)                                               4%      10%
Investment Services                                      8%     (2)%
                                                   -------------------
TOTAL (2)                                                5%       3%
                                                   ===================

(1) Internal revenue growth percentages are measured as the increase
    or decrease in total processing and services revenue for the
    current period less "acquired revenue from acquisitions" divided
    by total processing and services revenues from the prior year
    period plus "acquired revenue from acquisitions." "Acquired
    revenue from acquisitions" was $10 million ($5 million in the
    Financial segment and $5 million in the Health segment) in the
    first quarter of 2005 and represents pre-acquisition normalized
    revenue of acquired companies, less dispositions, for the
    comparable prior year period. The securities clearing businesses
    are reported under discontinued operations and are not included in
    the internal revenue growth percentages by segment information
    above.

(2) The pro forma internal revenue growth percentages exclude the
    positive impact of the prescription cost which is included in
    revenues and cost of revenues in the Health segment.

    Actual and pro forma internal revenue growth percentages are
    non-GAAP financial measures that the Company believes are useful
    to investors because they provide a breakdown of internal and
    acquisition-related revenue growth including and excluding
    prescription costs in revenue.