XML 78 R63.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Condensed Consolidating Financial Statements - Schedule of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenues:        
Transaction and processing service fees [1] $ 1,693 $ 1,673 $ 4,953 $ 4,906
Product sales and other [1] 307 309 893 844
Total revenues (excluding reimbursable items) 2,000 1,982 5,846 5,750
Reimbursable PIN debit fees, postage, and other 936 938 2,795 2,737
Total revenues 2,936 2,920 8,641 8,487
Expenses:        
Cost of services (exclusive of items shown below) 711 686 2,140 2,055
Cost of products sold 87 96 251 257
Selling, general, and administrative 499 521 1,563 1,567
Depreciation and amortization 237 257 713 760
Other operating expenses 12 20 57 40
Total expenses (excluding reimbursable items) 1,546 1,580 4,724 4,679
Reimbursable PIN debit fees, postage, and other 936 938 2,795 2,737
Total expenses 2,482 2,518 7,519 7,416
Operating (loss) profit 454 402 1,122 1,071
Interest expense, net (263) (388) (810) (1,199)
Loss on debt extinguishment (3) (108) (58) (108)
Interest income (expense) from intercompany notes 0 0 0 0
Other income (expense) (30) (10) 14 1
Equity earnings from consolidated subsidiaries 0 0 0 0
Income (loss) before income taxes and equity earnings in affiliates 158 (104) 268 (235)
Income tax (benefit) expense 24 32 57 45
Equity earnings in affiliates 66 61 198 175
Net income (loss) 200 (75) 409 (105)
Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest 68 51 181 159
Net income (loss) attributable to First Data Corporation 132 (126) 228 (264)
Comprehensive income (loss) 261 (162) 365 (321)
Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest 69 51 183 151
Comprehensive income (loss) attributable to First Data Corporation, net of tax 192 (213) 182 (472)
Reportable Legal Entities | FDC Parent Company        
Revenues:        
Transaction and processing service fees 0 0 0 0
Product sales and other 0 0 0 0
Total revenues (excluding reimbursable items) 0 0 0 0
Reimbursable PIN debit fees, postage, and other 0 0 0 0
Total revenues 0 0 0 0
Expenses:        
Cost of services (exclusive of items shown below) 0 0 0 0
Cost of products sold 0 0 0 0
Selling, general, and administrative 56 22 261 81
Depreciation and amortization 1 1 4 10
Other operating expenses 0 1 12 7
Total expenses (excluding reimbursable items) 57 24 277 98
Reimbursable PIN debit fees, postage, and other 0 0 0 0
Total expenses 57 24 277 98
Operating (loss) profit (57) (24) (277) (98)
Interest expense, net (258) (386) (792) (1,191)
Loss on debt extinguishment (3) (108) (58) (108)
Interest income (expense) from intercompany notes 59 65 192 223
Other income (expense) (2) (18) (2) 21
Equity earnings from consolidated subsidiaries 240 570 689 877
Income (loss) before income taxes and equity earnings in affiliates (21) 99 (248) (276)
Income tax (benefit) expense (154) 225 (477) (12)
Equity earnings in affiliates (1) 0 (1) 0
Net income (loss) 132 (126) 228 (264)
Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest 0 0 0 0
Net income (loss) attributable to First Data Corporation 132 (126) 228 (264)
Comprehensive income (loss) 192 (214) 182 (473)
Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest 0 0 0 0
Comprehensive income (loss) attributable to First Data Corporation, net of tax 192 (214) 182 (473)
Reportable Legal Entities | Guarantor Subsidiaries        
Revenues:        
Transaction and processing service fees 1,003 1,002 2,926 2,896
Product sales and other 208 197 609 538
Total revenues (excluding reimbursable items) 1,211 1,199 3,535 3,434
Reimbursable PIN debit fees, postage, and other 637 646 1,903 1,874
Total revenues 1,848 1,845 5,438 5,308
Expenses:        
Cost of services (exclusive of items shown below) 408 413 1,208 1,190
Cost of products sold 84 68 235 181
Selling, general, and administrative 272 299 815 876
Depreciation and amortization 140 158 430 459
Other operating expenses 3 10 32 14
Total expenses (excluding reimbursable items) 907 948 2,720 2,720
Reimbursable PIN debit fees, postage, and other 637 646 1,903 1,874
Total expenses 1,544 1,594 4,623 4,594
Operating (loss) profit 304 251 815 714
Interest expense, net (4) (2) (13) (8)
Loss on debt extinguishment 0 0 0 0
Interest income (expense) from intercompany notes (57) (68) (176) (224)
Other income (expense) 0 0 0 3
Equity earnings from consolidated subsidiaries (1) 111 175 234
Income (loss) before income taxes and equity earnings in affiliates 242 292 801 719
Income tax (benefit) expense 144 (197) 404 3
Equity earnings in affiliates 59 55 175 158
Net income (loss) 157 544 572 874
Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest 0 0 0 0
Net income (loss) attributable to First Data Corporation 157 544 572 874
Comprehensive income (loss) 169 494 611 796
Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest 0 0 0 0
Comprehensive income (loss) attributable to First Data Corporation, net of tax 169 494 611 796
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Revenues:        
Transaction and processing service fees 763 753 2,248 2,242
Product sales and other 144 131 398 354
Total revenues (excluding reimbursable items) 907 884 2,646 2,596
Reimbursable PIN debit fees, postage, and other 299 292 892 863
Total revenues 1,206 1,176 3,538 3,459
Expenses:        
Cost of services (exclusive of items shown below) 360 355 1,063 1,097
Cost of products sold 48 47 133 124
Selling, general, and administrative 187 200 574 610
Depreciation and amortization 96 98 279 291
Other operating expenses 9 9 13 19
Total expenses (excluding reimbursable items) 700 709 2,062 2,141
Reimbursable PIN debit fees, postage, and other 299 292 892 863
Total expenses 999 1,001 2,954 3,004
Operating (loss) profit 207 175 584 455
Interest expense, net (1) 0 (5) 0
Loss on debt extinguishment 0 0 0 0
Interest income (expense) from intercompany notes (2) 3 (16) 1
Other income (expense) (28) 8 16 (23)
Equity earnings from consolidated subsidiaries 0 0 0 0
Income (loss) before income taxes and equity earnings in affiliates 176 186 579 433
Income tax (benefit) expense 34 4 130 54
Equity earnings in affiliates 8 6 24 17
Net income (loss) 150 188 473 396
Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest 16 15 50 49
Net income (loss) attributable to First Data Corporation 134 173 423 347
Comprehensive income (loss) 211 83 454 121
Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest 17 15 52 41
Comprehensive income (loss) attributable to First Data Corporation, net of tax 194 68 402 80
Consolidation Adjustments        
Revenues:        
Transaction and processing service fees (73) (82) (221) (232)
Product sales and other (45) (19) (114) (48)
Total revenues (excluding reimbursable items) (118) (101) (335) (280)
Reimbursable PIN debit fees, postage, and other 0 0 0 0
Total revenues (118) (101) (335) (280)
Expenses:        
Cost of services (exclusive of items shown below) (57) (82) (131) (232)
Cost of products sold (45) (19) (117) (48)
Selling, general, and administrative (16) 0 (87) 0
Depreciation and amortization 0 0 0 0
Other operating expenses 0 0 0 0
Total expenses (excluding reimbursable items) (118) (101) (335) (280)
Reimbursable PIN debit fees, postage, and other 0 0 0 0
Total expenses (118) (101) (335) (280)
Operating (loss) profit 0 0 0 0
Interest expense, net 0 0 0 0
Loss on debt extinguishment 0 0 0 0
Interest income (expense) from intercompany notes 0 0 0 0
Other income (expense) 0 0 0 0
Equity earnings from consolidated subsidiaries (239) (681) (864) (1,111)
Income (loss) before income taxes and equity earnings in affiliates (239) (681) (864) (1,111)
Income tax (benefit) expense 0 0 0 0
Equity earnings in affiliates 0 0 0 0
Net income (loss) (239) (681) (864) (1,111)
Less: Net income attributable to noncontrolling interests and redeemable noncontrolling interest 52 36 131 110
Net income (loss) attributable to First Data Corporation (291) (717) (995) (1,221)
Comprehensive income (loss) (311) (525) (882) (765)
Less: Comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest 52 36 131 110
Comprehensive income (loss) attributable to First Data Corporation, net of tax $ (363) $ (561) $ (1,013) $ (875)
[1] Includes processing fees, administrative service fees, and other fees charged to merchant alliances accounted for under the equity method of $52 million and $150 million for the three and nine months ended September 30, 2016, respectively, and $55 million and $153 million for the comparable periods in 2015.