Business Wire | Oct 29, 2020 06:55AM EDT

Global Payments Reports Third Quarter 2020 Results

Oct. 29, 2020

ATLANTA--(BUSINESS WIRE)--Oct. 29, 2020--Global Payments Inc. (NYSE: GPN) today announced results for the third quarter ended September 30, 2020.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20201029005439/en/

"We are pleased with our results for the third quarter, which demonstrate substantial ongoing improvement across our markets and significant margin expansion for each of our segments," said Jeff Sloan, Chief Executive Officer. "These results validate the actions we took at the start of the pandemic to position our businesses and return to growth. We are grateful to our team members for their extraordinary commitments to our customers, to each other and to the communities in which they live and work during this difficult time.

"We have made meaningful progress strategically this year, with an emphasis on driving further digital growth. We are delighted with our collaboration with Amazon Web Services, our preferred cloud provider of issuer technologies, a relationship that is already generating significant momentum since our August announcement; the acquisition of an incremental stake in our joint venture with CaixaBank in October, bringing our ownership to 80%; and the ongoing mix shift of our revenues toward technology enablement, where we recently crossed the 60% target that we set in March 2018, ahead of our plan."

Sloan concluded, "We accomplished these goals during the pandemic while also extending relationships with some of the largest, most sophisticated and complex worldwide financial institutions including HSBC Group in Europe and CIBC in Canada for merchant services, as well as by taking share in card issuing services through partnerships with market leaders in technology and financial services. As a result of our strong performance through the third quarter, we are returning to our traditional capital priorities, including share repurchases."

Third Quarter 2020 Summary

* GAAP revenues were $1.918 billion, compared to $1.106 billion in the third quarter of 2019; diluted earnings per share were $0.74 compared to $0.54 in the prior year; and operating margin was 15.1%. * Adjusted net revenues declined 4% to $1.746 billion, compared to $1.820 billion in the third quarter of 2019 on a combined basis. * Adjusted earnings per share increased 1% to $1.71, compared to $1.70 in the third quarter of 2019. * Adjusted operating margin of 41.1% expanded 250 basis points on a combined basis.

Financial Highlights

"We delivered solid financial performance for the third quarter, enabled by the continued recovery across our markets, our attractive business mix and ongoing outstanding execution," said Paul Todd, Senior Executive Vice President and Chief Financial Officer. "Importantly, the immediate and significant cost actions we took in response to the pandemic drove strong adjusted operating margin expansion this quarter, and we are pleased to have delivered adjusted earnings per share growth from the prior year period.

"Based on progress on our integration activities, we are raising our expectations for annual run rate expense synergies from the TSYS merger to $375 million, an increase from our prior estimate of $350 million. We also remain on track to deliver at least $125 million in annual run rate revenue synergies and $400 million in additional annual run rate expense savings related to the pandemic, which is incremental to the TSYS merger cost synergies."

Todd concluded, "The extraordinary health of our business, including our strong cash flows and investment grade balance sheet, has served us well during this period. We are pleased to announce that our Board of Directors has increased our share repurchase authorization to $1.25 billion, and we look forward to re-commencing the return of capital to our shareholders and managing our pipeline."

Capital Allocation

Global Payments' Board of Directors approved a dividend of $0.195 per share payable December 31, 2020 to shareholders of record as of December 17, 2020.

Conference Call

Global Payments' management will host a live audio webcast today, October 29, 2020, at 8:00 a.m. ET to discuss financial results and business highlights. All interested parties may access the audio webcast via the investor relations page of the company's website at investors.globalpaymentsinc.com. A replay of the audio webcast will be archived on the company's website following the live event.

Non-GAAP Financial Measures

Global Payments supplements revenues, income, operating income, operating margin and earnings per share determined in accordance with GAAP by providing these measures with certain adjustments (such measures being non-GAAP financial measures) in this earnings release to assist with evaluating our performance. In addition to GAAP measures, management uses these non-GAAP financial measures to focus on the factors the company believes are pertinent to the daily management of our operations.

Reconciliations of the non-GAAP measures to the most directly comparable GAAP measure are included in the schedules to this release.

About Global Payments

Global Payments Inc. (NYSE: GPN) is a leading pure play payments technology company delivering innovative software and services to our customers globally. Our technologies, services and employee expertise enable us to provide a broad range of solutions that allow our customers to operate their businesses more efficiently across a variety of channels around the world.

Headquartered in Georgia with nearly 24,000 employees worldwide, Global Payments is a member of the S&P 500 with worldwide reach spanning over 100 countries throughout North America, Europe, Asia Pacific and Latin America. For more information, visit www.globalpaymentsinc.com and follow Global Payments on Twitter (@globalpayinc), LinkedIn and Facebook.

Forward-Looking Statements

Investors are cautioned that some of the statements we use in this report contain forward-looking statements and are made pursuant to the "safe-harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, which are based on current expectations, estimates and projections about the industry and markets in which we operate, and beliefs of and assumptions made by our management, involve risks, uncertainties and assumptions that could significantly affect the financial condition, results of operations, business plans and the future performance of Global Payments. Actual events or results might differ materially from those expressed or forecasted in these forward-looking statements. Accordingly, we cannot guarantee that our plans and expectations will be achieved. Examples of forward-looking statements include, but are not limited to, statements we make regarding the effects of the COVID-19 pandemic on our business, including estimates of the effects of the pandemic on our revenues, financial operating results and liquidity, the effects of actions taken by us in response to the pandemic, the anticipated benefits of the merger with TSYS (the "Merger'), including our future financial and operating results, the combined company's plans, objectives, expectations and intentions, our expected financial and operating results, projected future growth of business, or completion of anticipated benefits of strategic initiatives, and other statements that are not historical facts. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be attained, and therefore actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements.

In addition to factors previously disclosed in Global Payments' reports filed with the SEC and those identified elsewhere in this communication, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: the effects and duration of global economic, political, market, health and social events or other conditions, including the effects and duration of the COVID-19 pandemic; regulatory measures or voluntary actions, including social distancing, shelter-in-place orders, operating restrictions on nonessential businesses and similar measures imposed or undertaken in an effort to combat the spread of the COVID-19 pandemic; management's assumptions and projections used in their estimates of the timing and severity of the effects of the COVID-19 pandemic on our future revenues, results of operations; our ability to meet our liquidity needs in light of the effects of the COVID-19 pandemic; the outcome of any legal proceedings that may be instituted against Global Payments or its or TSYS' current or former directors; difficulties, delays and higher than anticipated costs related to integrating the businesses of Global Payments and TSYS, including with respect to implementing systems to prevent a material security breach of any internal systems or to successfully manage credit and fraud risks in business units; failing to fully realize anticipated cost savings and other anticipated benefits of the Merger when expected or at all; business disruptions from the Merger integration that may harm our business, including current plans and operations; failing to comply with the applicable requirements of Visa, Mastercard or other payment networks or card schemes or changes in those requirements; the ability to maintain Visa and Mastercard registration and financial institution sponsorship; the ability to retain and hire key personnel; the diversion of management's attention from ongoing business operations; the continued availability of capital and financing following the Merger; the business, economic and political conditions in the markets in which we operate; increased competition in the markets in which we operate and our ability to increase our market share in existing markets and expand into new markets; our ability to safeguard our data; risks associated with our indebtedness, foreign currency exchange and interest rate risks; the effects of new or changes in current laws, regulations, credit card association rules or other industry standards, including privacy and cybersecurity laws and regulations; and events beyond our control, such as acts of terrorism, and other factors included in the "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2019, and in other documents that we file with the SEC, which are available at http://www.sec.gov. Any forward-looking statements speak only as of the date of this communication or as of the date they were made, and we undertake no obligation to update forward-looking statements, except as required by law.

SCHEDULE 1

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except per share data)

Three Months Ended Nine Months Ended

September 30, September 30,

2020 2019 % Change 2020 2019 % Change



Revenues $ 1,917,815 $ 1,105,941 73.4 % $ 5,493,365 $ 2,924,131 87.9 %



Operating expenses:

Cost of service 900,921 427,720 110.6 % 2,728,532 1,035,225 163.6 %

Selling, general and administrative 726,475 504,184 44.1 % 2,122,862 1,293,651 64.1 %

1,627,396 931,904 74.6 % 4,851,394 2,328,876 108.3 %



Operating income 290,419 174,037 66.9 % 641,971 595,255 7.8 %



Interest and other income 29,983 11,232 166.9 % 35,277 20,342 73.4 %

Interest and other expense (82,976 ) (96,161 ) (13.7 ) % (258,475 ) (220,858 ) 17.0 %

(52,993 ) (84,929 ) (37.6 ) % (223,198 ) (200,516 ) 11.3 %



Income before income taxes and equity in income of equity method investments 237,426 89,108 166.4 % 418,773 394,739 6.1 %

Income tax expense (42,834 ) 16,623 (357.7 ) % (59,173 ) (39,765 ) 48.8 %

Income before equity in income of equity method investments 194,592 105,731 84.0 % 359,600 354,974 1.3 %

Equity in income of equity method investments, net of tax 35,638 - nm 60,682 - nm

Net income 230,230 105,731 117.8 % 420,282 354,974 18.4 %

Net income attributable to noncontrolling interests, net of income tax (9,259 ) (10,687 ) (13.4 ) % (18,406 ) (27,132 ) (32.2 ) %

Net income attributable to Global Payments $ 220,971 $ 95,044 132.5 % $ 401,876 $ 327,842 22.6 %



Earnings per share attributable to Global Payments:

Basic $ 0.74 $ 0.54 37.0 % $ 1.34 $ 2.00 (33.0 ) %

Diluted $ 0.74 $ 0.54 37.0 % $ 1.34 $ 2.00 (33.0 ) %



Weighted-average number of shares outstanding:

Basic 299,255 177,039 299,261 163,846

Diluted 300,491 177,543 300,525 164,331

-------------------------------------------------------

nm - not meaningful

SCHEDULE 2

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except per share data)

Three Months Ended

Nine Months Ended

September 30,

September 30,

2020

2019

% Change

2020

2019

% Change

Adjusted net revenue

$

1,745,905

$

1,062,217

64.4

%

$

4,995,654

$

2,783,697

79.5

%

Adjusted operating income

$

717,669

$

441,753

62.5

%

$

1,954,596

$

1,131,079

72.8

%

Adjusted net income attributable to Global Payments

$

513,756

$

301,106

70.6

%

$

1,381,915

$

750,033

84.2

%

Adjusted diluted earnings per share attributable to Global Payments

$

1.71

$

1.70

0.6

%

$

4.60

$

4.56

0.9

%

Non-GAAP Information with 2019 on Combined Basis(1):

Adjusted net revenue(1)

$

1,745,905

$

1,819,629

(4.1)

%

$

4,995,654

$

5,316,602

(6.0)

%

Adjusted operating income(1)

$

717,669

$

702,429

2.2

%

$

1,954,596

$

1,985,851

(1.6)

%

SCHEDULE 2

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except per share data)

Three Months Ended Nine Months Ended

September 30, September 30,

2020 2019 % 2020 2019 % Change Change



Adjusted net $ 1,745,905 $ 1,062,217 64.4 % $ 4,995,654 $ 2,783,697 79.5 %revenue



Adjustedoperating $ 717,669 $ 441,753 62.5 % $ 1,954,596 $ 1,131,079 72.8 %income



Adjusted netincomeattributable $ 513,756 $ 301,106 70.6 % $ 1,381,915 $ 750,033 84.2 %to GlobalPayments



Adjusteddilutedearnings pershare $ 1.71 $ 1.70 0.6 % $ 4.60 $ 4.56 0.9 %attributableto GlobalPayments



Non-GAAPInformationwith 2019 on CombinedBasis^(1):



Adjusted net $ 1,745,905 $ 1,819,629 (4.1) % $ 4,995,654 $ 5,316,602 (6.0) %revenue^(1)



Adjustedoperating $ 717,669 $ 702,429 2.2 % $ 1,954,596 $ 1,985,851 (1.6) %income^(1)

-------------------------------------------------------

(1)

The non-GAAP information for 2019 is presented on a combined basis and includes TSYS results for the three and nine months ended September 30, 2019 determined in accordance with GAAP applied by TSYS and presented with Global Payments' adjustments to revenue and operating income.

See Schedules 6 and 7 for a reconciliation of each non-GAAP financial measure to the most comparable GAAP measure.

NON-GAAP FINANCIAL MEASURES

Global Payments supplements revenues, income, operating income, operating margin and EPS determined in accordance with U.S. GAAP by providing these measures with certain adjustments (such measures being non-GAAP financial measures) in this document to assist with evaluating our performance. In addition to GAAP measures, management uses these non-GAAP financial measures to focus on the factors the company believes are pertinent to the daily management of our operations. Management believes adjusted net revenue more closely reflects the economic benefits to the company's core business and allows for better comparisons with industry peers. Management uses these non-GAAP financial measures, together with other metrics, to set goals for and measure the performance of the business and to determine incentive compensation. Adjusted net revenue, adjusted operating income, adjusted operating margin, adjusted net income and adjusted EPS should be considered in addition to, and not as substitutes for, revenues, operating income, net income and EPS determined in accordance with GAAP. The non-GAAP financial measures reflect management's judgment of particular items, and may not be comparable to similarly titled measures reported by other companies.

Adjusted net revenue excludes gross-up related payments associated with certain lines of business to reflect economic benefits to the company. On a GAAP basis, these payments are presented gross in both revenues and operating expenses. Adjusted operating income, adjusted net income and adjusted EPS exclude acquisition-related amortization expense, share-based compensation expense, acquisition and integration expense and certain other items, such as unusual, direct and discrete costs due to the global pandemic, specific to each reporting period as more fully described in the accompanying reconciliations in Schedules 6 and 7. Adjusted operating margin is derived by dividing adjusted operating income by adjusted net revenue. The tax rate used in determining the income tax impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment.

-------------------------------------------------------

(1) The non-GAAP information for 2019 is presented on a combined basis and includes TSYS results for the three and nine months ended September 30, 2019 determined in accordance with GAAP applied by TSYS and presented with Global Payments' adjustments to revenue and operating income.

See Schedules 6 and 7 for a reconciliation of each non-GAAP financial measure to the most comparable GAAP measure.

NON-GAAP FINANCIAL MEASURES

Global Payments supplements revenues, income, operating income, operating margin and EPS determined in accordance with U.S. GAAP by providing these measures with certain adjustments (such measures being non-GAAP financial measures) in this document to assist with evaluating our performance. In addition to GAAP measures, management uses these non-GAAP financial measures to focus on the factors the company believes are pertinent to the daily management of our operations. Management believes adjusted net revenue more closely reflects the economic benefits to the company's core business and allows for better comparisons with industry peers. Management uses these non-GAAP financial measures, together with other metrics, to set goals for and measure the performance of the business and to determine incentive compensation. Adjusted net revenue, adjusted operating income, adjusted operating margin, adjusted net income and adjusted EPS should be considered in addition to, and not as substitutes for, revenues, operating income, net income and EPS determined in accordance with GAAP. The non-GAAP financial measures reflect management's judgment of particular items, and may not be comparable to similarly titled measures reported by other companies.

Adjusted net revenue excludes gross-up related payments associated with certain lines of business to reflect economic benefits to the company. On a GAAP basis, these payments are presented gross in both revenues and operating expenses. Adjusted operating income, adjusted net income and adjusted EPS exclude acquisition-related amortization expense, share-based compensation expense, acquisition and integration expense and certain other items, such as unusual, direct and discrete costs due to the global pandemic, specific to each reporting period as more fully described in the accompanying reconciliations in Schedules 6 and 7. Adjusted operating margin is derived by dividing adjusted operating income by adjusted net revenue. The tax rate used in determining the income tax impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment.

SCHEDULE 3

SEGMENT INFORMATION (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands)

Three Months Ended

September 30, 2020 September 30, 2019 % Change

GAAP Non-GAAP GAAP Non-GAAP^(1) GAAP Non-GAAP



Revenues:

Merchant $ 1,243,961 $ 1,125,405 $ 1,004,943 $ 1,199,645 23.8 % (6.2) %Solutions

Issuer 487,409 433,372 75,628 444,639 nm (2.5) %Solutions

Business andConsumer 204,106 204,106 27,896 190,479 nm 7.2 %Solutions

Intersegment (17,661) (16,978) (2,526) (15,134) nm (12.2) %Elimination

$ 1,917,815 $ 1,745,905 $ 1,105,941 $ 1,819,629 73.4 % (4.1) %



Operating income:

Merchant $ 344,981 $ 532,287 $ 318,786 $ 562,108 8.2 % (5.3) %Solutions

Issuer 70,800 187,658 5,885 170,132 nm 10.3 %Solutions

Business andConsumer 31,052 52,252 3,365 35,237 nm 48.3 %Solutions

Corporate (156,414) (54,528) (153,999) (65,048) (1.6) % 16.2 %

$ 290,419 $ 717,669 $ 174,037 $ 702,429 66.9 % 2.2 %

Nine Months Ended

September 30, 2020

September 30, 2019

% Change

GAAP

Non-GAAP

GAAP

Non-GAAP(1)

GAAP

Non-GAAP

Revenues:

Merchant Solutions

$

3,460,785

$

3,132,412

$

2,812,640

$

3,433,101

23.0

%

(8.8)

%

Issuer Solutions

1,461,196

1,289,565

86,122

1,321,053

nm

(2.4)

%

Business and Consumer Solutions

624,774

624,774

27,896

605,800

nm

3.1

%

Intersegment Elimination

(53,390)

(51,097)

(2,527)

(43,352)

nm

(17.9)

%

$

5,493,365

$

4,995,654

$

2,924,131

$

5,316,602

87.9

%

(6.0)

%

Operating income:

Merchant Solutions

$

824,212

$

1,404,189

$

840,326

$

1,556,195

(1.9)

%

(9.8)

%

Issuer Solutions

188,131

539,450

12,920

483,713

nm

11.5

%

Business and Consumer Solutions

110,358

174,842

3,365

141,226

nm

23.8

%

Corporate

(480,730)

(163,885)

(261,356)

(195,283)

(83.9)

%

16.1

%

$

641,971

$

1,954,596

$

595,255

$

1,985,851

7.8

%

(1.6)

%

Nine Months Ended

September 30, 2020 September 30, 2019 % Change

GAAP Non-GAAP GAAP Non-GAAP^(1) GAAP Non-GAAP



Revenues:

Merchant $ 3,460,785 $ 3,132,412 $ 2,812,640 $ 3,433,101 23.0 % (8.8) %Solutions

Issuer 1,461,196 1,289,565 86,122 1,321,053 nm (2.4) %Solutions

Business andConsumer 624,774 624,774 27,896 605,800 nm 3.1 %Solutions

Intersegment (53,390) (51,097) (2,527) (43,352) nm (17.9) %Elimination

$ 5,493,365 $ 4,995,654 $ 2,924,131 $ 5,316,602 87.9 % (6.0) %



Operating income:

Merchant $ 824,212 $ 1,404,189 $ 840,326 $ 1,556,195 (1.9) % (9.8) %Solutions

Issuer 188,131 539,450 12,920 483,713 nm 11.5 %Solutions

Business andConsumer 110,358 174,842 3,365 141,226 nm 23.8 %Solutions

Corporate (480,730) (163,885) (261,356) (195,283) (83.9) % 16.1 %

$ 641,971 $ 1,954,596 $ 595,255 $ 1,985,851 7.8 % (1.6) %

-------------------------------------------------------

nm - not meaningful(1)

The non-GAAP information for 2019 is presented on a combined basis and includes TSYS results for the three and nine months ended September 30, 2019 determined in accordance with GAAP applied by TSYS and presented with Global Payments' adjustments to revenue and operating income and segment reporting structure.

See Schedules 8 and 9 for a reconciliation of adjusted net revenue and adjusted operating income by segment to the most comparable GAAP measures and Schedule 2 for a discussion of non-GAAP financial measures.

-------------------------------------------------------

nm - not meaningful The non-GAAP information for 2019 is presented on a combined basis and includes TSYS results for the three and nine months ended September 30, 2019(1) determined in accordance with GAAP applied by TSYS and presented with Global Payments' adjustments to revenue and operating income and segment reporting structure.



See Schedules 8 and 9 for a reconciliation of adjusted net revenue and adjustedoperating income by segment to the most comparable GAAP measures and Schedule 2for a discussion of non-GAAP financial measures.

SCHEDULE 4

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except share data)

September 30, 2020

December 31, 2019

ASSETS

Current assets:

Cash and cash equivalents

$

2,220,822

$

1,678,273

Accounts receivable, net

822,033

895,232

Settlement processing assets

1,385,308

1,353,778

Prepaid expenses and other current assets

540,487

439,165

Total current assets

4,968,650

4,366,448

Goodwill

23,745,340

23,759,740

Other intangible assets, net

12,251,680

13,154,655

Property and equipment, net

1,526,178

1,382,802

Deferred income taxes

6,822

6,292

Other noncurrent assets

2,051,112

1,810,225

Total assets

$

44,549,782

$

44,480,162

LIABILITIES AND EQUITY

Current liabilities:

Settlement lines of credit

$

439,371

$

463,237

Current portion of long-term debt

831,500

35,137

Accounts payable and accrued liabilities

1,696,048

1,822,166

Settlement processing obligations

1,448,335

1,258,806

Total current liabilities

4,415,254

3,579,346

Long-term debt

8,436,962

9,090,364

Deferred income taxes

2,966,020

3,145,641

Other noncurrent liabilities

767,704

609,822

Total liabilities

16,585,940

16,425,173

Commitments and contingencies

Equity:

Preferred stock, no par value; 5,000,000 shares authorized and none issued

-

-

Common stock, no par value; 400,000,000 shares authorized at September 30, 2020 and December 31, 2019; 299,286,847 issued and outstanding at September 30, 2020 and 300,225,590 issued and outstanding at December 31, 2019

-

-

Paid-in capital

25,620,599

25,833,307

Retained earnings

2,476,962

2,333,011

Accumulated other comprehensive loss

(351,904)

(310,571)

Total Global Payments shareholders' equity

27,745,657

27,855,747

Noncontrolling interests

218,185

199,242

Total equity

27,963,842

28,054,989

Total liabilities and equity

$

44,549,782

$

44,480,162

SCHEDULE 4

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except share data)

September 30, December 31, 2020 2019



ASSETS

Current assets:

Cash and cash equivalents $ 2,220,822 $ 1,678,273

Accounts receivable, net 822,033 895,232

Settlement processing assets 1,385,308 1,353,778

Prepaid expenses and other current assets 540,487 439,165

Total current assets 4,968,650 4,366,448

Goodwill 23,745,340 23,759,740

Other intangible assets, net 12,251,680 13,154,655

Property and equipment, net 1,526,178 1,382,802

Deferred income taxes 6,822 6,292

Other noncurrent assets 2,051,112 1,810,225

Total assets $ 44,549,782 $ 44,480,162



LIABILITIES AND EQUITY

Current liabilities:

Settlement lines of credit $ 439,371 $ 463,237

Current portion of long-term debt 831,500 35,137

Accounts payable and accrued liabilities 1,696,048 1,822,166

Settlement processing obligations 1,448,335 1,258,806

Total current liabilities 4,415,254 3,579,346

Long-term debt 8,436,962 9,090,364

Deferred income taxes 2,966,020 3,145,641

Other noncurrent liabilities 767,704 609,822

Total liabilities 16,585,940 16,425,173

Commitments and contingencies

Equity:

Preferred stock, no par value; 5,000,000 shares - - authorized and none issued

Common stock, no par value; 400,000,000 sharesauthorized at September 30, 2020 and December31, 2019; 299,286,847 issued and outstanding at - - September 30, 2020 and 300,225,590 issued andoutstanding at December 31, 2019

Paid-in capital 25,620,599 25,833,307

Retained earnings 2,476,962 2,333,011

Accumulated other comprehensive loss (351,904) (310,571)

Total Global Payments shareholders' equity 27,745,657 27,855,747

Noncontrolling interests 218,185 199,242

Total equity 27,963,842 28,054,989

Total liabilities and equity $ 44,549,782 $ 44,480,162

SCHEDULE 5

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands)

Nine Months Ended

September 30, 2020

September 30, 2019

Cash flows from operating activities:

Net income

$

420,282

$

354,974

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization of property and equipment

265,738

132,043

Amortization of acquired intangibles

941,654

345,455

Amortization of capitalized contract costs

57,888

47,778

Share-based compensation expense

105,081

55,791

Provision for operating losses and bad debts

98,967

34,877

Noncash lease expense

73,493

29,135

Deferred income taxes

(118,466)

(42,990)

Equity in income of equity investments, net of tax

(60,682)

-

Other, net

(13,584)

(22,469)

Changes in operating assets and liabilities, net of the effects of business combinations:

Accounts receivable

23,352

(80,709)

Settlement processing assets and obligations, net

155,385

623,985

Prepaid expenses and other assets

(240,804)

(148,421)

Accounts payable and other liabilities

(163,544)

19,940

Net cash provided by operating activities

1,544,760

1,349,389

Cash flows from investing activities:

Acquisitions, net of cash acquired

(77,180)

(334,383)

Capital expenditures

(329,413)

(201,017)

Other, net

11,575

29,112

Net cash used in investing activities

(395,018)

(506,288)

Cash flows from financing activities:

Net repayments of settlement lines of credit

(31,069)

(144,473)

Proceeds from long-term debt

1,868,199

6,704,838

Repayments of long-term debt

(1,829,637)

(6,097,229)

Payments of debt issuance costs

(8,075)

(32,637)

Repurchases of common stock

(421,162)

(233,995)

Proceeds from stock issued under share-based compensation plans

51,055

22,008

Common stock repurchased - share-based compensation plans

(41,966)

(49,037)

Preacquisition dividends paid to former TSYS shareholders

-

(23,240)

Distributions to noncontrolling interests

(6,955)

(31,632)

Dividends paid

(175,025)

(4,727)

Net cash (used in) provided by financing activities

(594,635)

109,876

Effect of exchange rate changes on cash

(12,558)

(36,239)

Increase in cash and cash equivalents

542,549

916,738

Cash and cash equivalents, beginning of the period

1,678,273

1,210,878

Cash and cash equivalents, end of the period

$

2,220,822

$

2,127,616

SCHEDULE 5

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands)

Nine Months Ended

September 30, September 30, 2020 2019



Cash flows from operating activities:

Net income $ 420,282 $ 354,974

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization of property and 265,738 132,043 equipment

Amortization of acquired intangibles 941,654 345,455

Amortization of capitalized contract costs 57,888 47,778

Share-based compensation expense 105,081 55,791

Provision for operating losses and bad debts 98,967 34,877

Noncash lease expense 73,493 29,135

Deferred income taxes (118,466) (42,990)

Equity in income of equity investments, net of (60,682) - tax

Other, net (13,584) (22,469)

Changes in operating assets and liabilities, net of the effects of business combinations:

Accounts receivable 23,352 (80,709)

Settlement processing assets and obligations, net 155,385 623,985

Prepaid expenses and other assets (240,804) (148,421)

Accounts payable and other liabilities (163,544) 19,940

Net cash provided by operating activities 1,544,760 1,349,389

Cash flows from investing activities:

Acquisitions, net of cash acquired (77,180) (334,383)

Capital expenditures (329,413) (201,017)

Other, net 11,575 29,112

Net cash used in investing activities (395,018) (506,288)

Cash flows from financing activities:

Net repayments of settlement lines of credit (31,069) (144,473)

Proceeds from long-term debt 1,868,199 6,704,838

Repayments of long-term debt (1,829,637) (6,097,229)

Payments of debt issuance costs (8,075) (32,637)

Repurchases of common stock (421,162) (233,995)

Proceeds from stock issued under share-based 51,055 22,008 compensation plans

Common stock repurchased - share-based (41,966) (49,037) compensation plans

Preacquisition dividends paid to former TSYS - (23,240) shareholders

Distributions to noncontrolling interests (6,955) (31,632)

Dividends paid (175,025) (4,727)

Net cash (used in) provided by financing (594,635) 109,876 activities

Effect of exchange rate changes on cash (12,558) (36,239)

Increase in cash and cash equivalents 542,549 916,738

Cash and cash equivalents, beginning of the 1,678,273 1,210,878 period

Cash and cash equivalents, end of the period $ 2,220,822 $ 2,127,616

SCHEDULE 6

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except per share data)

Three Months Ended September 30, 2020

GAAP

Net Revenue Adjustments(1)

Earnings Adjustments(2)

Income

Taxes on Adjustments(3)

Non-GAAP

Revenues

$

1,917,815

$

(171,910)

$

-

$

-

$

1,745,905

Operating income

$

290,419

$

2,555

$

424,695

$

-

$

717,669

Net income attributable to Global Payments

$

220,971

$

2,555

$

375,340

$

(85,110)

$

513,756

Diluted earnings per share attributable to Global Payments

$

0.74

$

1.71

Diluted weighted average shares outstanding

300,491

300,491

Three Months Ended September 30, 2019

GAAP

Net Revenue Adjustments(1)

Earnings Adjustments(2)

Income

Taxes on Adjustments(3)

Non-GAAP

Revenues

$

1,105,941

$

(43,724)

$

-

$

-

$

1,062,217

Operating income

$

174,037

$

4,002

$

263,714

$

-

$

441,753

Net income attributable to Global Payments

$

95,044

$

4,002

$

293,132

$

(91,072)

$

301,106

Diluted earnings per share attributable to Global Payments

$

0.54

$

1.70

Diluted weighted average shares outstanding

177,543

177,543

SCHEDULE 6

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except per share data)

Three Months Ended September 30, 2020

Income Net Revenue Earnings GAAP Adjustments^ Adjustments Taxes on Non-GAAP (1) ^(2) Adjustments^ (3)



Revenues $ 1,917,815 $ (171,910) $ - $ - $ 1,745,905



Operating $ 290,419 $ 2,555 $ 424,695 $ - $ 717,669 income



Net incomeattributable $ 220,971 $ 2,555 $ 375,340 $ (85,110) $ 513,756 to GlobalPayments



Dilutedearnings pershare $ 0.74 $ 1.71 attributableto GlobalPayments



Dilutedweightedaverage 300,491 300,491 sharesoutstanding



Three Months Ended September 30, 2019

Income Net Revenue Earnings GAAP Adjustments^ Adjustments Taxes on Non-GAAP (1) ^(2) Adjustments^ (3)



Revenues $ 1,105,941 $ (43,724) $ - $ - $ 1,062,217



Operating $ 174,037 $ 4,002 $ 263,714 $ - $ 441,753 income



Net incomeattributable $ 95,044 $ 4,002 $ 293,132 $ (91,072) $ 301,106 to GlobalPayments



Dilutedearnings pershare $ 0.54 $ 1.70 attributableto GlobalPayments



Dilutedweightedaverage 177,543 177,543 sharesoutstanding

-------------------------------------------------------

(1)

Represents adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Also, for the three months ended September 30, 2020 and September 30, 2019, includes $2.6 million and $4.0 million, respectively, to eliminate the effect of acquisition accounting fair value adjustments for software-related contract liabilities associated with acquired businesses.

(2)

For the three months ended September 30, 2020, earnings adjustments to operating income included $317.3 million in Cost of Service (COS) and $107.4 million in Selling, General, & Administrative (SG&A) expenses. Adjustments to COS include $313.4 million of amortization of acquired intangibles and $3.9 million of other items. Adjustments to SG&A include $42.3 million of share-based compensation expense, $59.8 million of acquisition and integration expenses and $5.3 million of other items. Other items included in COS and SG&A include employee termination benefits and other incremental charges directly related to COVID-19. Net income attributable to Global Payments also reflects the removal of a $27.3 million gain associated with the fair value of shares received from the conversion of certain Visa Inc. preferred shares and the removal of $23.1 million of equity method investment earnings from our interest in a private equity investment fund.

For the three months ended September 30, 2019, earnings adjustments to operating income included $145.5 million in COS and $118.2 million in SG&A expenses. Adjustments to COS include amortization of acquired intangibles of $135.0 million and acquisition and integration expenses of $10.5 million. Adjustments to SG&A include share-based compensation expense of $27.9 million and acquisition and integration expenses of $90.4 million. Net income attributable to Global Payments reflects the removal of $31.4 million in charges from interest expense associated with the financing of the merger with TSYS. These include fees related to the bridge facility the company entered into to support the merger financing, the write-off of debt issuance fees in connection with the refinancing of our credit facility and interest expense on new secured senior notes attributable to the period between issuance and merger close, net of interest income earned from these funds while in escrow.

(3)

Income taxes on adjustments reflect the tax effect of earnings adjustments to income before income taxes. The tax rate used in determining the tax impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment.

See "Non-GAAP Financial Measures" discussion on Schedule 2.

-------------------------------------------------------

Represents adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Also, for the three months ended September(1) 30, 2020 and September 30, 2019, includes $2.6 million and $4.0 million, respectively, to eliminate the effect of acquisition accounting fair value adjustments for software-related contract liabilities associated with acquired businesses.



For the three months ended September 30, 2020, earnings adjustments to operating income included $317.3 million in Cost of Service (COS) and $107.4 million in Selling, General, & Administrative (SG&A) expenses. Adjustments to COS include $313.4 million of amortization of acquired intangibles and $3.9 million of other items. Adjustments to SG&A include $42.3 million of share-based compensation expense, $59.8 million of acquisition and(2) integration expenses and $5.3 million of other items. Other items included in COS and SG&A include employee termination benefits and other incremental charges directly related to COVID-19. Net income attributable to Global Payments also reflects the removal of a $27.3 million gain associated with the fair value of shares received from the conversion of certain Visa Inc. preferred shares and the removal of $23.1 million of equity method investment earnings from our interest in a private equity investment fund.



For the three months ended September 30, 2019, earnings adjustments to operating income included $145.5 million in COS and $118.2 million in SG&A expenses. Adjustments to COS include amortization of acquired intangibles of $135.0 million and acquisition and integration expenses of $10.5 million. Adjustments to SG&A include share-based compensation expense of $27.9 million and acquisition and integration expenses of $90.4 million. Net income attributable to Global Payments reflects the removal of $31.4 million in charges from interest expense associated with the financing of the merger with TSYS. These include fees related to the bridge facility the company entered into to support the merger financing, the write-off of debt issuance fees in connection with the refinancing of our credit facility and interest expense on new secured senior notes attributable to the period between issuance and merger close, net of interest income earned from these funds while in escrow.



Income taxes on adjustments reflect the tax effect of earnings adjustments to income before income taxes. The tax rate used in determining the tax(3) impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment.



See "Non-GAAP Financial Measures" discussion on Schedule 2.

SCHEDULE 7

UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except per share data)

Nine Months Ended September 30, 2020

GAAP

Net Revenue Adjustments(1)

Earnings Adjustments(2)

Income Taxes on Adjustments(3)

Non-GAAP

Revenues

$

5,493,365

$

(497,711)

$

-

$

-

$

4,995,654

Operating income

$

641,971

$

8,139

$

1,304,486

$

-

$

1,954,596

Net income attributable to Global Payments

$

401,876

$

8,139

$

1,260,724

$

(288,824)

$

1,381,915

Diluted earnings per share attributable to Global Payments

$

1.34

$

4.60

Diluted weighted average shares outstanding

300,525

300,525

Nine Months Ended September 30, 2019

GAAP

Net Revenue Adjustments(1)

Earnings Adjustments(2)

Income Taxes on Adjustments(3)

Non-GAAP

Revenues

$

2,924,131

$

(140,434)

$

-

$

-

$

2,783,697

Operating income

$

595,255

$

12,643

$

523,181

$

-

$

1,131,079

Net income attributable to Global Payments

$

327,842

$

12,643

$

551,508

$

(141,960)

$

750,033

Diluted earnings per share attributable to Global Payments

$

2.00

$

4.56

Diluted weighted average shares outstanding

164,331

164,331

SCHEDULE 7

UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands, except per share data)

Nine Months Ended September 30, 2020

Net Revenue Earnings Income GAAP Adjustments^ Adjustments^ Taxes on Non-GAAP (1) (2) Adjustments^ (3)



Revenues $ 5,493,365 $ (497,711) $ - $ - $ 4,995,654



Operating $ 641,971 $ 8,139 $ 1,304,486 $ - $ 1,954,596 income



Net incomeattributable $ 401,876 $ 8,139 $ 1,260,724 $ (288,824) $ 1,381,915 to GlobalPayments



Dilutedearnings pershare $ 1.34 $ 4.60 attributableto GlobalPayments



Dilutedweightedaverage 300,525 300,525 sharesoutstanding



Nine Months Ended September 30, 2019

Net Revenue Earnings Income GAAP Adjustments^ Adjustments^ Taxes on Non-GAAP (1) (2) Adjustments^ (3)



Revenues $ 2,924,131 $ (140,434) $ - $ - $ 2,783,697



Operating $ 595,255 $ 12,643 $ 523,181 $ - $ 1,131,079 income



Net incomeattributable $ 327,842 $ 12,643 $ 551,508 $ (141,960) $ 750,033 to GlobalPayments



Dilutedearnings pershare $ 2.00 $ 4.56 attributableto GlobalPayments



Dilutedweightedaverage 164,331 164,331 sharesoutstanding

-------------------------------------------------------

(1)

Represents adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Also, for the nine months ended September 30, 2020 and September 30, 2019, includes $8.1 million and $12.6 million, respectively, to eliminate the effect of acquisition accounting fair value adjustments for software-related contract liabilities associated with acquired businesses.

(2)

For the nine months ended September 30, 2020, earnings adjustments to operating income included $965.9 million in COS and $338.5 million in SG&A expenses. Adjustments to COS include $942.6 million of amortization of acquired intangibles and $23.3 million of other items. Adjustments to SG&A include $105.1 million of share-based compensation expense, $213.6 million of acquisition and integration expenses and $19.8 million of other items. Other items included in COS and SG&A include employee termination benefits and other incremental charges directly related to COVID-19. Net income attributable to Global Payments also reflects the removal of a $27.3 million gain associated with the fair value of shares received from the conversion of certain Visa Inc. preferred shares, the removal of $23.1 million of equity method investment earnings from our interest in a private equity investment fund, and the removal of a $8.7 million loss associated with the partial sale of an ownership position in a strategic partner.

For the nine months ended September 30, 2019, earnings adjustments to operating income included $359.4 million in COS and $163.7 million in SG&A expenses. Adjustments to COS include amortization of acquired intangibles of $347.1 million and acquisition and integration expenses of $12.4 million. Adjustments to SG&A include share-based compensation expense of $55.8 million and acquisition and integration expenses of $107.9 million. Net income attributable to Global Payments also reflects the removal of $34.3 million in charges from interest expense associated with the financing of the merger with TSYS. These include fees related to the bridge facility the company entered into to support the merger financing, the write-off of debt issuance fees in connection with the refinancing of our credit facility and interest expense on new secured senior notes attributable to the period between issuance and merger close, net of interest income earned from these funds in escrow.

(3)

Income taxes on adjustments reflect the tax effect of earnings adjustments to income before income taxes. The tax rate used in determining the tax impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment.

See "Non-GAAP Financial Measures" discussion on Schedule 2.

-------------------------------------------------------

Represents adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Also, for the nine months ended September(1) 30, 2020 and September 30, 2019, includes $8.1 million and $12.6 million, respectively, to eliminate the effect of acquisition accounting fair value adjustments for software-related contract liabilities associated with acquired businesses.



For the nine months ended September 30, 2020, earnings adjustments to operating income included $965.9 million in COS and $338.5 million in SG&A expenses. Adjustments to COS include $942.6 million of amortization of acquired intangibles and $23.3 million of other items. Adjustments to SG&A include $105.1 million of share-based compensation expense, $213.6 million of acquisition and integration expenses and $19.8 million of other items.(2) Other items included in COS and SG&A include employee termination benefits and other incremental charges directly related to COVID-19. Net income attributable to Global Payments also reflects the removal of a $27.3 million gain associated with the fair value of shares received from the conversion of certain Visa Inc. preferred shares, the removal of $23.1 million of equity method investment earnings from our interest in a private equity investment fund, and the removal of a $8.7 million loss associated with the partial sale of an ownership position in a strategic partner.



For the nine months ended September 30, 2019, earnings adjustments to operating income included $359.4 million in COS and $163.7 million in SG&A expenses. Adjustments to COS include amortization of acquired intangibles of $347.1 million and acquisition and integration expenses of $12.4 million. Adjustments to SG&A include share-based compensation expense of $55.8 million and acquisition and integration expenses of $107.9 million. Net income attributable to Global Payments also reflects the removal of $34.3 million in charges from interest expense associated with the financing of the merger with TSYS. These include fees related to the bridge facility the company entered into to support the merger financing, the write-off of debt issuance fees in connection with the refinancing of our credit facility and interest expense on new secured senior notes attributable to the period between issuance and merger close, net of interest income earned from these funds in escrow.



Income taxes on adjustments reflect the tax effect of earnings adjustments to income before income taxes. The tax rate used in determining the tax(3) impact of earnings adjustments is either the jurisdictional statutory rate in effect at the time of the adjustment or the jurisdictional expected annual effective tax rate for the period, depending on the nature and timing of the adjustment.



See "Non-GAAP Financial Measures" discussion on Schedule 2.

SCHEDULE 8

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands)

Three Months Ended September 30, 2020

GAAP

Net Revenue Adjustments (2)

Earnings Adjustments(3)

Non-GAAP

Revenues:

Merchant Solutions

$

1,243,961

$

(118,556)

$

-

$

1,125,405

Issuer Solutions

487,409

(54,037)

-

433,372

Business and Consumer Solutions

204,106

-

-

204,106

Intersegment Eliminations

(17,661)

683

-

(16,978)

$

1,917,815

$

(171,910)

$

-

$

1,745,905

Operating income:

Merchant Solutions

$

344,981

$

316

$

186,990

$

532,287

Issuer Solutions

70,800

2,239

114,619

187,658

Business and Consumer Solutions

31,052

-

21,200

52,252

Corporate

(156,414)

-

101,886

(54,528)

$

290,419

$

2,555

$

424,695

$

717,669

Three months ended September 30, 2019

GAAP

TSYS(1)

Net Revenue Adjustments(2)

Earnings Adjustments(3)

Non-GAAP

Revenues:

Merchant Solutions

$

1,004,943

$

316,471

$

(121,769)

$

-

$

1,199,645

Issuer Solutions

75,628

423,555

(54,544)

-

444,639

Business and Consumer Solutions

27,896

162,583

-

-

190,479

Intersegment Eliminations

(2,526)

(13,258)

650

-

(15,134)

$

1,105,941

$

889,351

$

(175,663)

$

-

$

1,819,629

Operating income:

Merchant Solutions

$

318,786

$

78,570

$

4,002

$

160,750

$

562,108

Issuer Solutions

5,885

146,142

-

18,105

170,132

Business and Consumer Solutions

3,365

16,305

-

15,567

35,237

Corporate

(153,999)

(126,083)

-

215,034

(65,048)

$

174,037

$

114,934

$

4,002

$

409,456

$

702,429

SCHEDULE 8

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES (UNAUDITED)

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands)

Three Months Ended September 30, 2020

Net Revenue Earnings GAAP Adjustments^ Adjustments Non-GAAP (2) ^(3)



Revenues:

Merchant $ 1,243,961 $ (118,556) $ - $ 1,125,405 Solutions

Issuer 487,409 (54,037) - 433,372 Solutions

Business andConsumer 204,106 - - 204,106 Solutions

Intersegment (17,661) 683 - (16,978) Eliminations

$ 1,917,815 $ (171,910) $ - $ 1,745,905



Operating income:

Merchant $ 344,981 $ 316 $ 186,990 $ 532,287 Solutions

Issuer 70,800 2,239 114,619 187,658 Solutions

Business andConsumer 31,052 - 21,200 52,252 Solutions

Corporate (156,414) - 101,886 (54,528)

$ 290,419 $ 2,555 $ 424,695 $ 717,669



Three months ended September 30, 2019

Net Revenue Earnings GAAP TSYS^(1) Adjustments^ Adjustments Non-GAAP (2) ^(3)



Revenues:

Merchant $ 1,004,943 $ 316,471 $ (121,769) $ - $ 1,199,645 Solutions

Issuer 75,628 423,555 (54,544) - 444,639 Solutions

Business andConsumer 27,896 162,583 - - 190,479 Solutions

Intersegment (2,526) (13,258) 650 - (15,134) Eliminations

$ 1,105,941 $ 889,351 $ (175,663) $ - $ 1,819,629



Operating income:

Merchant $ 318,786 $ 78,570 $ 4,002 $ 160,750 $ 562,108 Solutions

Issuer 5,885 146,142 - 18,105 170,132 Solutions

Business andConsumer 3,365 16,305 - 15,567 35,237 Solutions

Corporate (153,999) (126,083) - 215,034 (65,048)

$ 174,037 $ 114,934 $ 4,002 $ 409,456 $ 702,429

(1)

Represents TSYS financial information determined in accordance with GAAP applied by TSYS and presented in Global Payments new segment reporting structure, net of revenues between legacy Global Payments and TSYS considered intercompany revenue following the merger.

(2)

Represents adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Also, for the three months ended September 30, 2020 and September 30, 2019, includes $2.6 million and $4.0 million, respectively, to eliminate the effect of acquisition accounting fair value adjustments for software-related contract liabilities associated with acquired businesses.

(3)

For the three months ended September 30, 2020, earnings adjustments to operating income included $317.3 million in COS and $107.4 million in SG&A expenses. Adjustments to COS include $313.4 million of amortization of acquired intangibles and $3.9 million of other items. Adjustments to SG&A include $42.3 million of share-based compensation expense, $59.8 million of acquisition and integration expenses and $5.3 million of other items. Other items included in COS and SG&A include employee termination benefits and other incremental charges directly related to COVID-19.

For the three months ended September 30, 2019, earnings adjustments to operating income included $191.0 million in COS and $218.4 million in SG&A expenses. Adjustments to COS include amortization of acquired intangibles of $180.5 million and acquisition and integration expenses of $10.5 million. Adjustments to SG&A include share-based compensation expense of $58.0 million and acquisition and integration expenses of $160.4 million.

See "Non-GAAP Financial Measures" discussion on Schedule 2.

Represents TSYS financial information determined in accordance with GAAP(1) applied by TSYS and presented in Global Payments new segment reporting structure, net of revenues between legacy Global Payments and TSYS considered intercompany revenue following the merger.



Represents adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Also, for the three(2) months ended September 30, 2020 and September 30, 2019, includes $2.6 million and $4.0 million, respectively, to eliminate the effect of acquisition accounting fair value adjustments for software-related contract liabilities associated with acquired businesses.



For the three months ended September 30, 2020, earnings adjustments to operating income included $317.3 million in COS and $107.4 million in SG& A expenses. Adjustments to COS include $313.4 million of amortization of(3) acquired intangibles and $3.9 million of other items. Adjustments to SG&A include $42.3 million of share-based compensation expense, $59.8 million of acquisition and integration expenses and $5.3 million of other items. Other items included in COS and SG&A include employee termination benefits and other incremental charges directly related to COVID-19.



For the three months ended September 30, 2019, earnings adjustments to operating income included $191.0 million in COS and $218.4 million in SG& A expenses. Adjustments to COS include amortization of acquired intangibles of $180.5 million and acquisition and integration expenses of $10.5 million. Adjustments to SG&A include share-based compensation expense of $58.0 million and acquisition and integration expenses of $160.4 million.



See "Non-GAAP Financial Measures" discussion on Schedule 2.

SCHEDULE 9

UNAUDITED RECONCILIATION OF SEGMENT NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands)

Nine Months Ended September 30, 2020

GAAP

Net Revenue Adjustments(2)

Earnings Adjustments(3)

Non-GAAP

Revenues:

Merchant Solutions

$

3,460,785

$

(328,373)

$

-

$

3,132,412

Issuer Solutions

1,461,196

(171,631)

-

1,289,565

Business and Consumer Solutions

624,774

-

-

624,774

Intersegment Eliminations

(53,390)

2,293

-

(51,097)

$

5,493,365

$

(497,711)

$

-

$

4,995,654

Operating income:

Merchant Solutions

$

824,212

$

833

$

579,144

$

1,404,189

Issuer Solutions

188,131

7,306

344,013

539,450

Business and Consumer Solutions

110,358

-

64,484

174,842

Corporate

(480,730)

-

316,845

(163,885)

$

641,971

$

8,139

$

1,304,486

$

1,954,596

Nine Months Ended September 30, 2019

GAAP

TSYS(1)

Net Revenue Adjustments(2)

Earnings Adjustments(3)

Non-GAAP

Revenues:

Merchant Solutions

$

2,812,640

$

1,017,489

$

(397,028)

$

-

$

3,433,101

Issuer Solutions

86,122

1,398,326

(163,395)

-

1,321,053

Business and Consumer Solutions

27,896

577,904

-

-

605,800

Intersegment Eliminations

(2,527)

(42,794)

1,969

-

(43,352)

$

2,924,131

$

2,950,925

$

(558,454)

$

-

$

5,316,602

Operating income:

Merchant Solutions

$

840,326

$

239,796

$

12,643

$

463,430

$

1,556,195

Issuer Solutions

12,920

452,688

-

18,105

483,713

Business and Consumer Solutions

3,365

95,826

-

42,035

141,226

Corporate

(261,356)

(231,018)

-

297,091

(195,283)

$

595,255

$

557,292

$

12,643

$

820,661

$

1,985,851

SCHEDULE 9

UNAUDITED RECONCILIATION OF SEGMENT NON-GAAP FINANCIAL MEASURES TO GAAPMEASURES

GLOBAL PAYMENTS INC. AND SUBSIDIARIES

(In thousands)

Nine Months Ended September 30, 2020

Net Revenue Earnings GAAP Adjustments^ Adjustments^ Non-GAAP (2) (3)



Revenues:

Merchant $ 3,460,785 $ (328,373) $ - $ 3,132,412 Solutions

Issuer 1,461,196 (171,631) - 1,289,565 Solutions

Business andConsumer 624,774 - - 624,774 Solutions

Intersegment (53,390) 2,293 - (51,097) Eliminations

$ 5,493,365 $ (497,711) $ - $ 4,995,654



Operating income:

Merchant $ 824,212 $ 833 $ 579,144 $ 1,404,189 Solutions

Issuer 188,131 7,306 344,013 539,450 Solutions

Business andConsumer 110,358 - 64,484 174,842 Solutions

Corporate (480,730) - 316,845 (163,885)

$ 641,971 $ 8,139 $ 1,304,486 $ 1,954,596



Nine Months Ended September 30, 2019

Net Revenue Earnings GAAP TSYS^(1) Adjustments^ Adjustments^ Non-GAAP (2) (3)



Revenues:

Merchant $ 2,812,640 $ 1,017,489 $ (397,028) $ - $ 3,433,101 Solutions

Issuer 86,122 1,398,326 (163,395) - 1,321,053 Solutions

Business andConsumer 27,896 577,904 - - 605,800 Solutions

Intersegment (2,527) (42,794) 1,969 - (43,352) Eliminations

$ 2,924,131 $ 2,950,925 $ (558,454) $ - $ 5,316,602



Operating income:

Merchant $ 840,326 $ 239,796 $ 12,643 $ 463,430 $ 1,556,195 Solutions

Issuer 12,920 452,688 - 18,105 483,713 Solutions

Business andConsumer 3,365 95,826 - 42,035 141,226 Solutions

Corporate (261,356) (231,018) - 297,091 (195,283)

$ 595,255 $ 557,292 $ 12,643 $ 820,661 $ 1,985,851

(1)

Represents TSYS financial information determined in accordance with GAAP applied by TSYS and presented in Global Payments new segment reporting structure, net of revenues between legacy Global Payments and TSYS considered intercompany revenue following the merger.

(2)

Represents adjustments to revenues for gross-up related payments (included in operating expenses) associated with certain lines of business to reflect economic benefits to the company. Also, for the nine months ended September 30, 2020 and September 30, 2019, includes $8.1 million and $12.6 million, respectively, to eliminate the effect of acquisition accounting fair value adjustments for software-related contract liabilities associated with acquired businesses.

(3)

For the nine months ended September 30, 2020, earnings adjustments to operating income included $965.9 million in COS and $338.5 million in SG&A expenses. Adjustments to COS include $942.6 million of amortization of acquired intangibles and $23.3 million of other items. Adjustments to SG&A include $105.1 million of share-based compensation expense, $213.6 million of acquisition and integration expenses and $19.8 million of other items. Other items included in COS and SG&A include employee termination benefits and other incremental charges directly related to COVID-19.

For the nine months ended September 30, 2019, earnings adjustments to operating income include $513.7 million in COS and $306.9 million in SG&A expenses. Adjustments to COS include amortization of acquired intangibles of $501.3 million and acquisition and integration expenses of $12.4 million. Adjustments to SG&A include share-based compensation expense of $120.3 million and acquisition and integration expenses of $186.6 million.

See "Non-GAAP Financial Measures" discussion on Schedule 2.

View source version on businesswire.com: https://www.businesswire.com/news/home/20201029005439/en/

CONTACT: Investor Contact: Winnie Smith 770.829.8478 investor.relations@globalpay.com Media Contact: Emily Edmonds 770.829.8755 media.relations@globalpay.com