Fidelity National Information Services, Inc. (FIS) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Total revenues	14,528.0	13,877.0	12,552.0	10,333.0	8,423.0	8,668.0	8,831.0	6,596.0
Revenue growth [+]	4.7%	10.6%	21.5%	22.7%	-2.8%	-1.8%	33.9%	2.9%
Corporate and Other	-20.8%	-10.0%	-16.6%	-11.1%	410.4%			-20.5%
Cost of goods sold	8,820.0	8,682.0	8,348.0	6,610.0	5,569.0	5,794.0	5,895.0	4,395.0
Gross profit	5,708.0	5,195.0	4,204.0	3,723.0	2,854.0	2,874.0	2,936.0	2,201.0
Gross margin	39.3%	37.4%	33.5%	36.0%	33.9%	33.2%	33.2%	33.4%
Selling, general and administrative	4,118.0	3,938.0	3,516.0	2,667.0	1,301.0	1,442.0	1,707.0	1,102.0
Research and development
Equity in earnings		6.0	-6.0	-10.0	-15.0	-3.0
Adjusted EBITDA	5,651.0	5,661.0	4,679.0	3,892.0	3,042.0	2,902.0	2,519.0	1,866.0
Adjusted EBITDA margin	38.9%	40.8%	37.3%	37.7%	36.1%	33.5%	28.5%	28.3%
Stock-based compensation	215.0	383.0	283.0	402.0	84.0	107.0	137.0	98.0
EBITDA [+]	5,436.0	5,278.0	4,396.0	3,490.0	2,958.0	2,795.0	2,382.0	1,768.0
EBITDA growth	3.0%	20.1%	26.0%	18.0%	5.8%	17.3%	34.7%	-6.8%
EBITDA margin	37.4%	38.0%	35.0%	33.8%	35.1%	32.2%	27.0%	26.8%
Depreciation	1,676.0	1,632.0	1,314.0	1,000.0	761.0	696.0	635.0	423.0
EBITA	3,760.0	3,646.0	3,082.0	2,490.0	2,197.0	2,099.0	1,747.0	1,345.0
EBITA margin	25.9%	26.3%	24.6%	24.1%	26.1%	24.2%	19.8%	20.4%
Amortization of intangibles	2,170.0	2,383.0	2,400.0	1,444.0	659.0	670.0	518.0	246.0
EBIT [+]	1,590.0	1,263.0	682.0	1,046.0	1,538.0	1,429.0	1,229.0	1,099.0
EBIT growth	25.9%	85.2%	-34.8%	-32.0%	7.6%	16.3%	11.8%	-13.5%
EBIT margin	10.9%	9.1%	5.4%	10.1%	18.3%	16.5%	13.9%	16.7%
Non-recurring items [+]	17,709.0	202.0	136.0	87.0	95.0
Asset impairment	17,709.0	202.0	136.0	87.0	95.0
Interest expense, net [+]	275.0	214.0	334.0	337.0	297.0	337.0	383.0	183.0
Interest expense	300.0	216.0	339.0	389.0	314.0	359.0	403.0	199.0
Interest income	25.0	2.0	5.0	52.0	17.0	22.0	20.0	16.0
Other income (expense), net	63.0	-58.0	54.0	-209.0	-42.0	-116.0	-9.0	121.0
Pre-tax income	-16,331.0	789.0	266.0	413.0	1,104.0	976.0	837.0	1,037.0
Income taxes	377.0	371.0	96.0	100.0	208.0	-321.0	291.0	379.0
Tax rate		47.0%	36.1%	24.2%	18.8%		34.8%	36.5%
Minority interest	12.0	7.0	6.0	5.0	35.0	33.0	22.0	19.0
Earnings from continuing ops	-16,720.0	417.0	158.0	298.0	846.0	1,261.0	524.0	1,297.0
Earnings from discontinued ops							1.0	-7.0
Net income	-16,720.0	417.0	158.0	298.0	846.0	1,261.0	525.0	1,290.0
Net margin	-115.1%	3.0%	1.3%	2.9%	10.0%	14.5%	5.9%	19.6%

Basic EPS [+]	($27.68)	$0.68	$0.26	$0.67	$2.58	$3.82	$1.61	$4.55
Growth	-4189.3%	165.2%	-61.9%	-74.0%	-32.5%	137.7%	-64.7%	-7.9%
Diluted EPS [+]	($27.68)	$0.67	$0.25	$0.66	$2.55	$3.75	$1.59	$4.49
Growth	-4222.4%	166.5%	-61.9%	-74.1%	-32.1%	136.4%	-64.6%	-7.9%

Dividends per share [+]	$1.88	$1.56	$1.40	$1.40	$1.28	$1.16	$1.04	$1.04
Growth	20.5%	11.4%	0.0%	9.4%	10.3%	11.5%	0.0%	8.3%

Shares outstanding (basic) [+]	604.0	616.0	619.0	445.0	328.0	330.0	326.0	285.0
Growth	-1.9%	-0.5%	39.1%	35.7%	-0.6%	1.2%	14.4%	0.0%
Shares outstanding (diluted) [+]	604.0	621.0	627.0	451.0	332.0	336.0	330.0	289.0
Growth	-2.7%	-1.0%	39.0%	35.8%	-1.2%	1.8%	14.2%	0.0%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.