þ | Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
o | Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
SunGard Capital Corp.
|
000-53653 | |
SunGard Capital Corp. II
|
000-53654 | |
SunGard Data Systems Inc.
|
001-12989 |
Delaware | 20-3059890 | |
Delaware | 20-3060101 | |
Delaware | 51-0267091 | |
(State or other jurisdiction of | (IRS Employer | |
incorporation or organization) | Identification No.) |
SunGard Capital Corp.
|
Yes þ | No o | ||
SunGard Capital Corp. II
|
Yes þ | No o | ||
SunGard Data Systems Inc.
|
Yes þ | No o |
SunGard Capital Corp.
|
Yes o | No o | ||
SunGard Capital Corp. II
|
Yes o | No o | ||
SunGard Data Systems Inc.
|
Yes o | No o |
SunGard Capital Corp. | Large accelerated filer | o. | Accelerated filer | o. | Non-accelerated filer | þ. | Smaller reporting company | o. | ||||||||
SunGard Capital Corp. II | Large accelerated filer | o. | Accelerated filer | o. | Non-accelerated filer | þ. | Smaller reporting company | o. | ||||||||
SunGard Data Systems Inc. | Large accelerated filer | o. | Accelerated filer | o. | Non-accelerated filer | þ. | Smaller reporting company | o. |
SunGard Capital Corp.
|
Yes o | No þ | ||
SunGard Capital Corp. II
|
Yes o | No þ | ||
SunGard Data Systems Inc.
|
Yes o | No þ |
SunGard Capital Corp.
|
255,482,475 shares of Class A common stock and 28,386,870 shares of Class L common stock | |
SunGard Capital Corp. II
|
100 shares of common stock | |
SunGard Data Systems Inc.
|
100 shares of common stock |
Page | ||||||||
SunGard Capital Corp. |
||||||||
2 | ||||||||
3 | ||||||||
4 | ||||||||
SunGard Capital Corp. II |
||||||||
5 | ||||||||
6 | ||||||||
7 | ||||||||
SunGard Data Systems Inc. |
||||||||
8 | ||||||||
9 | ||||||||
10 | ||||||||
11 | ||||||||
25 | ||||||||
36 | ||||||||
36 | ||||||||
37 | ||||||||
37 | ||||||||
37 | ||||||||
37 | ||||||||
37 | ||||||||
37 | ||||||||
37 | ||||||||
38 | ||||||||
Exhibit 10.1 | ||||||||
Exhibit 12.1 | ||||||||
Exhibit 31.1 | ||||||||
Exhibit 31.2 | ||||||||
Exhibit 32.1 | ||||||||
Exhibit 32.2 |
1
December 31, | September 30, | |||||||
2009 | 2010 | |||||||
Assets |
||||||||
Current: |
||||||||
Cash and cash equivalents |
$ | 664 | $ | 787 | ||||
Trade receivables, less allowance for doubtful accounts of $49 and $61 |
955 | 805 | ||||||
Earned but unbilled receivables |
181 | 189 | ||||||
Prepaid expenses and other current assets |
189 | 168 | ||||||
Clearing broker assets |
332 | 240 | ||||||
Deferred income taxes |
22 | 22 | ||||||
Total current assets |
2,343 | 2,211 | ||||||
Property and equipment, less accumulated depreciation of $936 and $1,095 |
925 | 907 | ||||||
Software products, less accumulated amortization of $1,091 and $1,261 |
1,020 | 867 | ||||||
Customer base, less accumulated amortization of $954 and $1,133 |
2,294 | 2,111 | ||||||
Other intangible assets, less accumulated amortization of $24 and $22 |
195 | 172 | ||||||
Trade name, less accumulated amortization of $10 and $6 |
1,025 | 1,023 | ||||||
Goodwill |
6,178 | 5,838 | ||||||
Total Assets |
$ | 13,980 | $ | 13,129 | ||||
Liabilities and Equity |
||||||||
Current: |
||||||||
Short-term and current portion of long-term debt |
$ | 64 | $ | 64 | ||||
Accounts payable |
72 | 63 | ||||||
Accrued compensation and benefits |
319 | 265 | ||||||
Accrued interest expense |
146 | 92 | ||||||
Other accrued expenses |
412 | 408 | ||||||
Clearing broker liabilities |
294 | 201 | ||||||
Deferred revenue |
1,040 | 975 | ||||||
Total current liabilities |
2,347 | 2,068 | ||||||
Long-term debt |
8,251 | 8,234 | ||||||
Deferred income taxes |
1,318 | 1,221 | ||||||
Total liabilities |
11,916 | 11,523 | ||||||
Commitments and contingencies |
||||||||
Noncontrolling interest in preferred stock of SCCII subject to a put option |
51 | 57 | ||||||
Class L common stock subject to a put option |
88 | 92 | ||||||
Class A common stock subject to a put option |
11 | 12 | ||||||
Stockholders equity: |
||||||||
Class L common stock, convertible, par value $.001 per share; cumulative 13.5% per annum,
compounded quarterly; aggregate liquidation preference of $4,151 million and
$4,594 million; 50,000,000 shares authorized, 28,613,930 and 28,657,755 shares issued |
| | ||||||
Class A common stock, par value $.001 per share; 550,000,000 shares authorized,
257,529,758 and 257,924,310 shares issued |
| | ||||||
Capital in excess of par value |
2,678 | 2,693 | ||||||
Treasury stock, 248,414 and 270,885 shares of Class L common stock; and
2,239,549 and 2,441,835 shares of Class A common stock |
(27 | ) | (29 | ) | ||||
Accumulated deficit |
(2,209 | ) | (2,809 | ) | ||||
Accumulated other comprehensive income (loss) |
(121 | ) | (146 | ) | ||||
Total SunGard Capital Corp. stockholders equity (deficit) |
321 | (291 | ) | |||||
Noncontrolling interest in preferred stock of SCCII |
1,593 | 1,736 | ||||||
Total equity |
1,914 | 1,445 | ||||||
Total Liabilities and Equity |
$ | 13,980 | $ | 13,129 | ||||
2
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2010 | 2009 | 2010 | |||||||||||||
Revenue: |
||||||||||||||||
Services |
$ | 1,198 | $ | 1,130 | $ | 3,687 | $ | 3,408 | ||||||||
License and resale fees |
93 | 82 | 236 | 285 | ||||||||||||
Total products and services |
1,291 | 1,212 | 3,923 | 3,693 | ||||||||||||
Reimbursed expenses |
46 | 30 | 118 | 96 | ||||||||||||
1,337 | 1,242 | 4,041 | 3,789 | |||||||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales and direct operating |
629 | 568 | 1,999 | 1,764 | ||||||||||||
Sales, marketing and administration |
266 | 275 | 798 | 836 | ||||||||||||
Product development |
86 | 89 | 258 | 278 | ||||||||||||
Depreciation and amortization |
74 | 73 | 215 | 220 | ||||||||||||
Amortization of acquisition-related intangible assets |
150 | 126 | 404 | 371 | ||||||||||||
Goodwill impairment charges and merger and other costs |
| 330 | 1 | 339 | ||||||||||||
1,205 | 1,461 | 3,675 | 3,808 | |||||||||||||
Income (loss) from operations |
132 | (219 | ) | 366 | (19 | ) | ||||||||||
Interest income |
5 | 1 | 6 | 2 | ||||||||||||
Interest expense and amortization of deferred financing
fees |
(165 | ) | (160 | ) | (471 | ) | (479 | ) | ||||||||
Other income (expense) |
(15 | ) | (10 | ) | 6 | 4 | ||||||||||
Loss before income taxes |
(43 | ) | (388 | ) | (93 | ) | (492 | ) | ||||||||
Benefit from income taxes |
3 | 10 | 12 | 39 | ||||||||||||
Net loss |
(40 | ) | (378 | ) | (81 | ) | (453 | ) | ||||||||
Income attributable to the noncontrolling interest (including $1,
$1, $1 and $4 in temporary equity) |
(46 | ) | (51 | ) | (132 | ) | (147 | ) | ||||||||
Net loss attributable to SunGard Capital Corp. |
$ | (86 | ) | $ | (429 | ) | $ | (213 | ) | $ | (600 | ) | ||||
3
Nine Months Ended | ||||||||
September 30, | ||||||||
2009 | 2010 | |||||||
Cash flow from operations: |
||||||||
Net loss |
$ | (81 | ) | $ | (453 | ) | ||
Reconciliation of net loss to cash flow from operations: |
||||||||
Depreciation and amortization |
619 | 591 | ||||||
Goodwill impairment charge |
| 328 | ||||||
Deferred income tax benefit |
(82 | ) | (96 | ) | ||||
Stock compensation expense |
22 | 24 | ||||||
Amortization of deferred financing costs and debt discount |
31 | 33 | ||||||
Other noncash items |
(7 | ) | (3 | ) | ||||
Accounts receivable and other current assets |
20 | 181 | ||||||
Accounts payable and accrued expenses |
(138 | ) | (104 | ) | ||||
Clearing broker assets and liabilities, net |
(19 | ) | (1 | ) | ||||
Deferred revenue |
(1 | ) | (68 | ) | ||||
Cash flow from operations |
364 | 432 | ||||||
Investment activities: |
||||||||
Cash paid for acquired businesses, net of cash acquired |
(12 | ) | (62 | ) | ||||
Cash paid for property and equipment and software |
(255 | ) | (223 | ) | ||||
Other investing activities |
3 | 10 | ||||||
Cash used in investment activities |
(264 | ) | (275 | ) | ||||
Financing activities: |
||||||||
Cash received from issuance of common stock |
1 | 1 | ||||||
Cash received from issuance of preferred stock |
1 | | ||||||
Cash received from borrowings, net of fees |
211 | 22 | ||||||
Cash used to repay debt |
(814 | ) | (51 | ) | ||||
Cash used to purchase treasury stock |
(4 | ) | (3 | ) | ||||
Other financing activities |
(3 | ) | (1 | ) | ||||
Cash used in financing activities |
(608 | ) | (32 | ) | ||||
Effect of exchange rate changes on cash |
12 | (2 | ) | |||||
Increase (decrease) in cash and cash equivalents |
(496 | ) | 123 | |||||
Beginning cash and cash equivalents |
975 | 664 | ||||||
Ending cash and cash equivalents |
$ | 479 | $ | 787 | ||||
Supplemental information: |
||||||||
Acquired businesses: |
||||||||
Property and equipment |
$ | | $ | 5 | ||||
Software products |
8 | 16 | ||||||
Customer base |
4 | 23 | ||||||
Goodwill |
4 | 29 | ||||||
Other intangible assets |
| 2 | ||||||
Deferred income taxes |
(1 | ) | (3 | ) | ||||
Purchase price obligations and debt assumed |
(1 | ) | (12 | ) | ||||
Net current liabilities assumed |
(2 | ) | 2 | |||||
Cash paid for acquired businesses, net of cash acquired of
$1 and $8, respectively |
$ | 12 | $ | 62 | ||||
4
December 31, | September 30, | |||||||
2009 | 2010 | |||||||
Assets |
||||||||
Current: |
||||||||
Cash and cash equivalents |
$ | 664 | $ | 787 | ||||
Trade receivables, less allowance for doubtful accounts of $49 and $61 |
955 | 805 | ||||||
Earned but unbilled receivables |
181 | 189 | ||||||
Prepaid expenses and other current assets |
189 | 168 | ||||||
Clearing broker assets |
332 | 240 | ||||||
Deferred income taxes |
22 | 22 | ||||||
Total current assets |
2,343 | 2,211 | ||||||
Property and equipment, less accumulated depreciation of $936 and $1,095 |
925 | 907 | ||||||
Software products, less accumulated amortization of $1,091 and $1,261 |
1,020 | 867 | ||||||
Customer base, less accumulated amortization of $954 and $1,133 |
2,294 | 2,111 | ||||||
Other intangible assets, less accumulated amortization of $24 and $22 |
195 | 172 | ||||||
Trade name, less accumulated amortization of $10 and
$6 |
1,025 | 1,023 | ||||||
Goodwill |
6,178 | 5,838 | ||||||
Total Assets |
$ | 13,980 | $ | 13,129 | ||||
Liabilities and Stockholders Equity |
||||||||
Current: |
||||||||
Short-term and current portion of long-term debt |
$ | 64 | $ | 64 | ||||
Accounts payable |
72 | 63 | ||||||
Accrued compensation and benefits |
319 | 265 | ||||||
Accrued interest expense |
146 | 92 | ||||||
Other accrued expenses |
412 | 408 | ||||||
Clearing broker liabilities |
294 | 201 | ||||||
Deferred revenue |
1,040 | 975 | ||||||
Total current liabilities |
2,347 | 2,068 | ||||||
Long-term debt |
8,251 | 8,234 | ||||||
Deferred income taxes |
1,318 | 1,221 | ||||||
Total liabilities |
11,916 | 11,523 | ||||||
Commitments and contingencies |
||||||||
Preferred stock subject to a put option |
38 | 40 | ||||||
Stockholders equity: |
||||||||
Preferred stock, par value $.001 per share; cumulative 11.5% per annum, compounded
quarterly; aggregate liquidation preference of $1,627 million and $1,775 million;
14,999,000 shares authorized, 9,904,863 and 9,920,038 issued |
| | ||||||
Common stock, par value $.001 per share; 1,000 shares authorized,
100 shares issued and outstanding |
| | ||||||
Capital in excess of par value |
3,724 | 3,743 | ||||||
Treasury stock, 86,008 and 93,789 shares |
(10 | ) | (11 | ) | ||||
Accumulated deficit |
(1,567 | ) | (2,020 | ) | ||||
Accumulated other comprehensive income (loss) |
(121 | ) | (146 | ) | ||||
Total stockholders equity |
2,026 | 1,566 | ||||||
Total Liabilities and Stockholders Equity |
$ | 13,980 | $ | 13,129 | ||||
5
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2010 | 2009 | 2010 | |||||||||||||
Revenue: |
||||||||||||||||
Services |
$ | 1,198 | $ | 1,130 | $ | 3,687 | $ | 3,408 | ||||||||
License and resale fees |
93 | 82 | 236 | 285 | ||||||||||||
Total products and services |
1,291 | 1,212 | 3,923 | 3,693 | ||||||||||||
Reimbursed expenses |
46 | 30 | 118 | 96 | ||||||||||||
1,337 | 1,242 | 4,041 | 3,789 | |||||||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales and direct operating |
629 | 568 | 1,999 | 1,764 | ||||||||||||
Sales, marketing and administration |
266 | 275 | 798 | 836 | ||||||||||||
Product development |
86 | 89 | 258 | 278 | ||||||||||||
Depreciation and amortization |
74 | 73 | 215 | 220 | ||||||||||||
Amortization of acquisition-related intangible assets |
150 | 126 | 404 | 371 | ||||||||||||
Goodwill impairment charges and merger and other costs |
| 330 | 1 | 339 | ||||||||||||
1,205 | 1,461 | 3,675 | 3,808 | |||||||||||||
Income (loss) from operations |
132 | (219 | ) | 366 | (19 | ) | ||||||||||
Interest income |
5 | 1 | 6 | 2 | ||||||||||||
Interest expense and amortization of deferred financing
fees |
(165 | ) | (160 | ) | (471 | ) | (479 | ) | ||||||||
Other income (expense) |
(15 | ) | (10 | ) | 6 | 4 | ||||||||||
Loss before income taxes |
(43 | ) | (388 | ) | (93 | ) | (492 | ) | ||||||||
Benefit from income taxes |
3 | 10 | 12 | 39 | ||||||||||||
Net loss |
$ | (40 | ) | $ | (378 | ) | $ | (81 | ) | $ | (453 | ) | ||||
6
Nine Months Ended | ||||||||
September 30, | ||||||||
2009 | 2010 | |||||||
Cash flow from operations: |
||||||||
Net loss |
$ | (81 | ) | $ | (453 | ) | ||
Reconciliation of net loss to cash flow from operations: |
||||||||
Depreciation and amortization |
619 | 591 | ||||||
Goodwill impairment charge |
| 328 | ||||||
Deferred income tax benefit |
(82 | ) | (96 | ) | ||||
Stock compensation expense |
22 | 24 | ||||||
Amortization of deferred financing costs and debt discount |
31 | 33 | ||||||
Other noncash items |
(7 | ) | (3 | ) | ||||
Accounts receivable and other current assets |
20 | 181 | ||||||
Accounts payable and accrued expenses |
(138 | ) | (104 | ) | ||||
Clearing broker assets and liabilities, net |
(19 | ) | (1 | ) | ||||
Deferred revenue |
(1 | ) | (68 | ) | ||||
Cash flow from operations |
364 | 432 | ||||||
Investment activities: |
||||||||
Cash paid for acquired businesses, net of cash acquired |
(12 | ) | (62 | ) | ||||
Cash paid for property and equipment and software |
(255 | ) | (223 | ) | ||||
Other investing activities |
3 | 10 | ||||||
Cash used in investment activities |
(264 | ) | (275 | ) | ||||
Financing activities: |
||||||||
Cash received from issuance of preferred stock |
1 | | ||||||
Cash received from borrowings, net of fees |
211 | 22 | ||||||
Cash used to repay debt |
(814 | ) | (51 | ) | ||||
Cash used to purchase treasury stock |
(1 | ) | (1 | ) | ||||
Other financing activities |
(5 | ) | (2 | ) | ||||
Cash used in financing activities |
(608 | ) | (32 | ) | ||||
Effect of exchange rate changes on cash |
12 | (2 | ) | |||||
Increase (decrease) in cash and cash equivalents |
(496 | ) | 123 | |||||
Beginning cash and cash equivalents |
975 | 664 | ||||||
Ending cash and cash equivalents |
$ | 479 | $ | 787 | ||||
Supplemental information: |
||||||||
Acquired businesses: |
||||||||
Property and equipment |
$ | | $ | 5 | ||||
Software products |
8 | 16 | ||||||
Customer base |
4 | 23 | ||||||
Goodwill |
4 | 29 | ||||||
Other intangible assets |
| 2 | ||||||
Deferred income taxes |
(1 | ) | (3 | ) | ||||
Purchase price obligations and debt assumed |
(1 | ) | (12 | ) | ||||
Net current liabilities assumed |
(2 | ) | 2 | |||||
Cash paid for acquired businesses, net of cash acquired of
$1 and $8, respectively |
$ | 12 | $ | 62 | ||||
7
December 31, | September 30, | |||||||
2009 | 2010 | |||||||
Assets |
||||||||
Current: |
||||||||
Cash and cash equivalents |
$ | 664 | $ | 787 | ||||
Trade receivables, less allowance for doubtful accounts of $49 and $61 |
955 | 805 | ||||||
Earned but unbilled receivables |
181 | 189 | ||||||
Prepaid expenses and other current assets |
189 | 168 | ||||||
Clearing broker assets |
332 | 240 | ||||||
Deferred income taxes |
22 | 22 | ||||||
Total current assets |
2,343 | 2,211 | ||||||
Property and equipment, less accumulated depreciation of $936 and $1,095 |
925 | 907 | ||||||
Software products, less accumulated amortization of $1,091 and $1,261 |
1,020 | 867 | ||||||
Customer base, less accumulated amortization of $954 and $1,133 |
2,294 | 2,111 | ||||||
Other intangible assets, less accumulated amortization of $24 and $22 |
195 | 172 | ||||||
Trade name, less accumulated amortization of $10 and $6 |
1,025 | 1,023 | ||||||
Goodwill |
6,178 | 5,838 | ||||||
Total Assets |
$ | 13,980 | $ | 13,129 | ||||
Liabilities and Stockholders Equity |
||||||||
Current: |
||||||||
Short-term and current portion of long-term debt |
$ | 64 | $ | 64 | ||||
Accounts payable |
72 | 63 | ||||||
Accrued compensation and benefits |
319 | 265 | ||||||
Accrued interest expense |
146 | 92 | ||||||
Other accrued expenses |
413 | 410 | ||||||
Clearing broker liabilities |
294 | 201 | ||||||
Deferred revenue |
1,040 | 975 | ||||||
Total current liabilities |
2,348 | 2,070 | ||||||
Long-term debt |
8,251 | 8,234 | ||||||
Deferred income taxes |
1,314 | 1,216 | ||||||
Total liabilities |
11,913 | 11,520 | ||||||
Commitments and contingencies |
||||||||
Stockholders equity: |
||||||||
Common stock, par value $.01 per share; 100 shares authorized,
issued and outstanding |
| | ||||||
Capital in excess of par value |
3,755 | 3,775 | ||||||
Accumulated deficit |
(1,567 | ) | (2,020 | ) | ||||
Accumulated other comprehensive income (loss) |
(121 | ) | (146 | ) | ||||
Total stockholders equity |
2,067 | 1,609 | ||||||
Total Liabilities and Stockholders Equity |
$ | 13,980 | $ | 13,129 | ||||
8
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2010 | 2009 | 2010 | |||||||||||||
Revenue: |
||||||||||||||||
Services |
$ | 1,198 | $ | 1,130 | $ | 3,687 | $ | 3,408 | ||||||||
License and resale fees |
93 | 82 | 236 | 285 | ||||||||||||
Total products and services |
1,291 | 1,212 | 3,923 | 3,693 | ||||||||||||
Reimbursed expenses |
46 | 30 | 118 | 96 | ||||||||||||
1,337 | 1,242 | 4,041 | 3,789 | |||||||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales and direct operating |
629 | 568 | 1,999 | 1,764 | ||||||||||||
Sales, marketing and administration |
266 | 275 | 798 | 836 | ||||||||||||
Product development |
86 | 89 | 258 | 278 | ||||||||||||
Depreciation and amortization |
74 | 73 | 215 | 220 | ||||||||||||
Amortization of acquisition-related intangible assets |
150 | 126 | 404 | 371 | ||||||||||||
Goodwill impairment charges and merger and other costs |
| 330 | 1 | 339 | ||||||||||||
1,205 | 1,461 | 3,675 | 3,808 | |||||||||||||
Income (loss) from operations |
132 | (219 | ) | 366 | (19 | ) | ||||||||||
Interest income |
5 | 1 | 6 | 2 | ||||||||||||
Interest expense and amortization of deferred financing
fees |
(165 | ) | (160 | ) | (471 | ) | (479 | ) | ||||||||
Other income (expense) |
(15 | ) | (10 | ) | 6 | 4 | ||||||||||
Loss before income taxes |
(43 | ) | (388 | ) | (93 | ) | (492 | ) | ||||||||
Benefit from income taxes |
3 | 10 | 12 | 39 | ||||||||||||
Net loss |
$ | (40 | ) | $ | (378 | ) | $ | (81 | ) | $ | (453 | ) | ||||
9
Nine Months Ended | ||||||||
September 30, | ||||||||
2009 | 2010 | |||||||
Cash flow from operations: |
||||||||
Net loss |
$ | (81 | ) | $ | (453 | ) | ||
Reconciliation of net loss to cash flow from operations: |
||||||||
Depreciation and amortization |
619 | 591 | ||||||
Goodwill impairment charge |
| 328 | ||||||
Deferred income tax benefit |
(83 | ) | (97 | ) | ||||
Stock compensation expense |
22 | 24 | ||||||
Amortization of deferred financing costs and debt discount |
31 | 33 | ||||||
Other noncash items |
(7 | ) | (3 | ) | ||||
Accounts receivable and other current assets |
20 | 181 | ||||||
Accounts payable and accrued expenses |
(137 | ) | (102 | ) | ||||
Clearing broker assets and liabilities, net |
(19 | ) | (1 | ) | ||||
Deferred revenue |
(1 | ) | (68 | ) | ||||
Cash flow from operations |
364 | 433 | ||||||
Investment activities: |
||||||||
Cash paid for acquired businesses, net of cash acquired |
(12 | ) | (62 | ) | ||||
Cash paid for property and equipment and software |
(255 | ) | (223 | ) | ||||
Other investing activities |
3 | 10 | ||||||
Cash used in investment activities |
(264 | ) | (275 | ) | ||||
Financing activities: |
||||||||
Cash received from borrowings, net of fees |
211 | 22 | ||||||
Cash used to repay debt |
(814 | ) | (51 | ) | ||||
Other financing activities |
(5 | ) | (4 | ) | ||||
Cash used in financing activities |
(608 | ) | (33 | ) | ||||
Effect of exchange rate changes on cash |
12 | (2 | ) | |||||
Increase (decrease) in cash and cash equivalents |
(496 | ) | 123 | |||||
Beginning cash and cash equivalents |
975 | 664 | ||||||
Ending cash and cash equivalents |
$ | 479 | $ | 787 | ||||
Supplemental information: |
||||||||
Acquired businesses: |
||||||||
Property and equipment |
$ | | $ | 5 | ||||
Software products |
8 | 16 | ||||||
Customer base |
4 | 23 | ||||||
Goodwill |
4 | 29 | ||||||
Other intangible assets |
| 2 | ||||||
Deferred income taxes |
(1 | ) | (3 | ) | ||||
Purchase price obligations and debt assumed |
(1 | ) | (12 | ) | ||||
Net current liabilities assumed |
(2 | ) | 2 | |||||
Cash paid for acquired businesses, net of cash acquired of
$1 and $8, respectively |
$ | 12 | $ | 62 | ||||
10
11
12
Goodwill balance | Goodwill | |||||||||||||
before | Impairment | balance after | ||||||||||||
Segment | Reporting Unit | impairment | charge | impairment | ||||||||||
Public Sector |
PS UK | $ | 141 | $ | (91 | ) | $ | 50 | ||||||
Public Sector |
PS NA | 534 | (205 | ) | 329 | |||||||||
Higher Education |
HE MS | 213 | (1) | (32 | ) | 181 | ||||||||
$ | 888 | $ | (328 | ) | $ | 560 | ||||||||
(1) | HE MS goodwill represents approximately 22% of total HE goodwill before the impairment charge. The remainder of the HE goodwill is associated with the core software business which did not have an impairment charge. |
Cost | Accumulated Impairment | |||||||||||||||||||||||||||||||||||||||
FS | HE | PS | AS | Subtotal | HE | PS | AS | Subtotal | Total | |||||||||||||||||||||||||||||||
Balance at December 31, 2009 |
$ | 3,457 | $ | 950 | $ | 814 | $ | 2,211 | $ | 7,432 | $ | | $ | (128 | ) | $ | (1,126 | ) | $ | (1,254 | ) | $ | 6,178 | |||||||||||||||||
2010 acquisitions |
28 | | | 1 | 29 | | | | | 29 | ||||||||||||||||||||||||||||||
Impairment charges |
| | | | | (32 | ) | (296 | ) | | (328 | ) | (328 | ) | ||||||||||||||||||||||||||
Adjustments related to the
Transaction and prior year
acquisitions |
(2 | ) | | | | (2 | ) | | | | | (2 | ) | |||||||||||||||||||||||||||
Effect of foreign currency translation |
(23 | ) | | (10 | ) | (6 | ) | (39 | ) | | | | | (39 | ) | |||||||||||||||||||||||||
Balance at September 30, 2010 |
$ | 3,460 | $ | 950 | $ | 804 | $ | 2,206 | $ | 7,420 | $ | (32 | ) | $ | (424 | ) | $ | (1,126 | ) | $ | (1,582 | ) | $ | 5,838 | ||||||||||||||||
13
December 31, | September 30, | |||||||
2009 | 2010 | |||||||
Segregated customer cash and treasury bills |
$ | 153 | $ | 38 | ||||
Securities owned |
40 | 62 | ||||||
Securities borrowed |
116 | 127 | ||||||
Receivables from customers and other |
23 | 13 | ||||||
Clearing broker assets |
$ | 332 | $ | 240 | ||||
Payables to customers |
$ | 163 | $ | 25 | ||||
Securities loaned |
95 | 115 | ||||||
Customer securities sold short, not yet purchased |
9 | | ||||||
Payable to brokers and dealers |
27 | 61 | ||||||
Clearing broker liabilities |
$ | 294 | $ | 201 | ||||
Notional | Interest rate | |||||||||||
Amount | Interest | received | ||||||||||
Inception | Maturity | (in millions) | rate paid | (LIBOR) | ||||||||
February 2006 |
February 2011 | $ | 800 | 5.00 | % | 3-Month | ||||||
January 2008 |
February 2011 | 750 | 3.17 | % | 3-Month | |||||||
January/February 2009 |
February 2012 | 1,200 | 1.78 | % | 1-Month | |||||||
January/February 2010 |
May 2013 | 500 | 1.99 | % | 3-Month | |||||||
Total / Weighted Average
interest rate |
$ | 3,250 | 2.93 | % | ||||||||
14
Three Months Ended | Nine Months Ended | |||||||||||||||||
September 30, | September 30, | |||||||||||||||||
2009 | 2010 | 2009 | 2010 | Classification | ||||||||||||||
Gain (loss) recognized in Accumulated Other
Comprehensive Loss (OCI) |
$ | (4 | ) | $ | 6 | $ | 8 | $ | 9 | OCI | ||||||||
Gain (loss) reclassified from accumulated OCI into income |
(22 | ) | 21 | (56 | ) | (19 | ) | Interest expense and amortization of deferred financing fees |
Fair Value Measures Using | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets |
||||||||||||||||
Cash and cash equivalents money market funds |
$ | 207 | $ | | $ | | $ | 207 | ||||||||
Clearing broker assets treasury bills |
9 | | | 9 | ||||||||||||
Clearing broker assets securities owned |
62 | | | 62 | ||||||||||||
$ | 278 | $ | | $ | | $ | 278 | |||||||||
Liabilities |
||||||||||||||||
Interest rate swap agreements and other |
$ | | $ | 58 | $ | | $ | 58 | ||||||||
Fair Value Measures Using | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets |
||||||||||||||||
Cash and cash equivalents money market funds |
$ | 168 | $ | | $ | | $ | 168 | ||||||||
Clearing broker assets U.S. treasury bills |
151 | | | 151 | ||||||||||||
Clearing broker assets securities owned |
40 | | | 40 | ||||||||||||
$ | 359 | $ | | $ | | $ | 359 | |||||||||
Liabilities |
||||||||||||||||
Clearing broker liabilities customer securities
sold short, not yet purchased |
$ | 9 | $ | | $ | | $ | 9 | ||||||||
Interest rate swap agreements |
| 70 | | 70 | ||||||||||||
$ | 9 | $ | 70 | $ | | $ | 79 | |||||||||
15
Fair Value Measures Using | Total Gains | |||||||||||||||
Assets | Level 1 | Level 2 | Level 3 | (Losses) | ||||||||||||
Goodwill |
$ | | $ | | $ | 560 | $ | (328 | ) | |||||||
Fair Value Measures Using | Total Gains | |||||||||||||||
Assets | Level 1 | Level 2 | Level 3 | (Losses) | ||||||||||||
Goodwill |
$ | | $ | | $ | 928 | $ | (1,126 | ) | |||||||
December 31, 2009 | September 30, 2010 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Value | Value | Value | Value | |||||||||||||
Floating rate debt |
$ | 4,967 | $ | 4,815 | $ | 4,945 | $ | 4,847 | ||||||||
Fixed rate debt |
3,348 | 3,507 | 3,353 | 3,482 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2010 | 2009 | 2010 | |||||||||||||
Net loss |
$ | (40 | ) | $ | (378 | ) | $ | (81 | ) | $ | (453 | ) | ||||
Foreign currency translation gains (losses) |
33 | 105 | 93 | (34 | ) | |||||||||||
Unrealized gains (losses) on derivative
instruments |
(4 | ) | 6 | 8 | 9 | |||||||||||
Comprehensive income (loss) |
$ | (11 | ) | $ | (267 | ) | $ | 20 | $ | (478 | ) | |||||
16
SunGard Capital Corp. stockholders | Noncontrolling interest | |||||||||||||||||||||||||||
Class L - | Class A - | |||||||||||||||||||||||||||
temporary | temporary | Permanent | Temporary | Permanent | ||||||||||||||||||||||||
equity | equity | equity | Total | equity | equity | Total | ||||||||||||||||||||||
Balance at December 31, 2009 |
$ | 88 | $ | 11 | $ | 321 | $ | 420 | $ | 51 | $ | 1,593 | $ | 1,644 | ||||||||||||||
Net income (loss) |
| | (600 | ) | (600 | ) | 4 | 143 | 147 | |||||||||||||||||||
Foreign currency translation |
| | (34 | ) | (34 | ) | | | | |||||||||||||||||||
Net unrealized gain on derivative instruments |
| | 9 | 9 | | | | |||||||||||||||||||||
Comprehensive income (loss) |
| | (625 | ) | (625 | ) | 4 | 143 | 147 | |||||||||||||||||||
Stock compensation expense |
| | 24 | 24 | | | | |||||||||||||||||||||
Termination of put options due to employee terminations
and other |
(2 | ) | | | (2 | ) | (1 | ) | 1 | | ||||||||||||||||||
Purchase of treasury stock |
| | (1 | ) | (1 | ) | | (1 | ) | (1 | ) | |||||||||||||||||
Transfer intrinsic value of vested restricted stock units |
6 | 1 | (10 | ) | (3 | ) | 3 | | 3 | |||||||||||||||||||
Balance at September 30, 2010 |
$ | 92 | $ | 12 | $ | (291 | ) | $ | (187 | ) | $ | 57 | $ | 1,736 | $ | 1,793 | ||||||||||||
SunGard Capital Corp. stockholders | Noncontrolling interest | |||||||||||||||||||||||||||
Class L - | Class A - | |||||||||||||||||||||||||||
temporary | temporary | Permanent | Temporary | Permanent | ||||||||||||||||||||||||
equity | equity | equity | Total | equity | equity | Total | ||||||||||||||||||||||
Balance at December 31, 2008 |
$ | 111 | $ | 12 | $ | 1,458 | $ | 1,581 | $ | 60 | $ | 1,411 | $ | 1,471 | ||||||||||||||
Net income (loss) |
| | (213 | ) | (213 | ) | 1 | 131 | 132 | |||||||||||||||||||
Foreign currency translation |
| | 93 | 93 | | | | |||||||||||||||||||||
Net unrealized gain on derivative instruments |
| | 8 | 8 | | | | |||||||||||||||||||||
Comprehensive income (loss) |
| | (112 | ) | (112 | ) | 1 | 131 | 132 | |||||||||||||||||||
Stock compensation expense |
| | 22 | 22 | | | | |||||||||||||||||||||
Termination of put options due to employee terminations
and other |
(33 | ) | (3 | ) | 40 | 4 | (12 | ) | 7 | (5 | ) | |||||||||||||||||
Issuance of common and preferred stock |
1 | | | 1 | | | | |||||||||||||||||||||
Purchase of treasury stock |
| | (2 | ) | (2 | ) | | (1 | ) | (1 | ) | |||||||||||||||||
Transfer intrinsic value of vested restricted stock units |
6 | 1 | (6 | ) | 1 | (2 | ) | | (2 | ) | ||||||||||||||||||
Balance at September 30, 2009 |
$ | 85 | $ | 10 | $ | 1,400 | $ | 1,495 | $ | 47 | $ | 1,548 | $ | 1,595 | ||||||||||||||
17
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2010 | 2009 | 2010 | |||||||||||||
Revenue: |
||||||||||||||||
Financial systems |
$ | 724 | $ | 659 | $ | 2,232 | $ | 2,021 | ||||||||
Higher education |
125 | 121 | 389 | 372 | ||||||||||||
Public sector |
103 | 96 | 289 | 296 | ||||||||||||
Software & processing solutions |
952 | 876 | 2,910 | 2,689 | ||||||||||||
Availability services |
385 | 366 | 1,131 | 1,100 | ||||||||||||
$ | 1,337 | $ | 1,242 | $ | 4,041 | $ | 3,789 | |||||||||
Depreciation and amortization: |
||||||||||||||||
Financial systems |
$ | 20 | $ | 22 | $ | 58 | $ | 61 | ||||||||
Higher education |
3 | 3 | 10 | 9 | ||||||||||||
Public sector |
2 | 2 | 6 | 7 | ||||||||||||
Software & processing solutions |
25 | 27 | 74 | 77 | ||||||||||||
Availability services |
49 | 46 | 141 | 143 | ||||||||||||
$ | 74 | $ | 73 | $ | 215 | $ | 220 | |||||||||
Income (loss) from operations: |
||||||||||||||||
Financial systems |
$ | 157 | $ | 134 | $ | 414 | $ | 395 | ||||||||
Higher education |
33 | 28 | 95 | 90 | ||||||||||||
Public sector |
19 | 21 | 55 | 57 | ||||||||||||
Software & processing solutions |
209 | 183 | 564 | 542 | ||||||||||||
Availability services |
103 | 86 | 291 | 240 | ||||||||||||
Corporate and other items (1) |
(180 | ) | (466 | ) | (488 | ) | (770 | ) | ||||||||
Merger and other costs |
| (22 | ) | (1 | ) | (31 | ) | |||||||||
$ | 132 | $ | (219 | ) | $ | 366 | $ | (19 | ) | |||||||
Cash paid for property and equipment and software: |
||||||||||||||||
Financial systems |
$ | 16 | $ | 26 | $ | 60 | $ | 67 | ||||||||
Higher education |
2 | 5 | 6 | 9 | ||||||||||||
Public sector |
4 | 3 | 10 | 8 | ||||||||||||
Software & processing solutions |
22 | 34 | 76 | 84 | ||||||||||||
Availability services |
66 | 41 | 179 | 138 | ||||||||||||
Corporate administration |
| | | 1 | ||||||||||||
$ | 88 | $ | 75 | $ | 255 | $ | 223 | |||||||||
(1) | Includes corporate administrative expenses, goodwill impairment charges, stock compensation expense, management fees paid to the Sponsors, other items and amortization of acquisition-related intangible assets of $150 million and $126 million for the three month periods ended September 30, 2009 and 2010, respectively, and $404 million and $371 million for the nine month periods ended September 30, 2009 and 2010, respectively. |
18
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2010 | 2009 | 2010 | |||||||||||||
Amortization of acquisition-related intangible assets: |
||||||||||||||||
Financial systems |
$ | 91 | (1) | $ | 67 | (1) | $ | 227 | (1) | $ | 193 | (1) | ||||
Higher education |
8 | 8 | 25 | 25 | ||||||||||||
Public sector |
8 | 7 | 23 | 24 | ||||||||||||
Software & processing solutions |
107 | 82 | 275 | 242 | ||||||||||||
Availability services |
42 | 43 | 127 | 128 | ||||||||||||
Corporate administration |
1 | 1 | 2 | 1 | ||||||||||||
$ | 150 | $ | 126 | $ | 404 | $ | 371 | |||||||||
(1) | Amortization of acquisition-related intangible assets in 2009 includes approximately $16 million and $10 million of impairment charges related to customer base and software, respectively, for subsidiaries in the FS segment. Amortization of acquisition-related intangible assets in 2010 includes approximately $1 million and $2 million of impairment charges related to customer base and software, respectively, for subsidiaries in the FS segment. |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2010 | 2009 | 2010 | |||||||||||||
Trading Systems |
$ | 169 | $ | 94 | $ | 633 | $ | 328 | ||||||||
Wealth Management |
98 | 96 | 280 | 283 | ||||||||||||
Capital Markets |
72 | 82 | 203 | 237 | ||||||||||||
Brokerage & Clearance |
67 | 72 | 209 | 230 | ||||||||||||
Global Trading |
65 | 62 | 177 | 193 | ||||||||||||
Institutional Asset Management |
54 | 50 | 154 | 148 | ||||||||||||
Corporations |
44 | 46 | 132 | 143 | ||||||||||||
Banks |
39 | 44 | 110 | 125 | ||||||||||||
All other |
116 | 113 | 334 | 334 | ||||||||||||
Total Financial Systems |
$ | 724 | $ | 659 | $ | 2,232 | $ | 2,021 | ||||||||
19
Supplemental Condensed Consolidating Balance Sheet | ||||||||||||||||||||
December 31, 2009 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
(in millions) | Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Assets |
||||||||||||||||||||
Current: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 126 | $ | (9 | ) | $ | 547 | $ | | $ | 664 | |||||||||
Intercompany balances |
(6,563 | ) | 5,787 | 776 | | | ||||||||||||||
Trade receivables, net |
| 734 | 402 | | 1,136 | |||||||||||||||
Prepaid expenses, taxes and other current assets |
2,017 | 77 | 417 | (1,968 | ) | 543 | ||||||||||||||
Total current assets |
(4,420 | ) | 6,589 | 2,142 | (1,968 | ) | 2,343 | |||||||||||||
Property and equipment, net |
1 | 603 | 321 | | 925 | |||||||||||||||
Intangible assets, net |
164 | 3,756 | 614 | | 4,534 | |||||||||||||||
Intercompany balances |
961 | (691 | ) | (270 | ) | | | |||||||||||||
Goodwill |
| 4,895 | 1,283 | | 6,178 | |||||||||||||||
Investment in subsidiaries |
13,394 | 2,490 | | (15,884 | ) | | ||||||||||||||
Total Assets |
$ | 10,100 | $ | 17,642 | $ | 4,090 | $ | (17,852 | ) | $ | 13,980 | |||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||
Current: |
||||||||||||||||||||
Short-term and current portion of long-term debt |
$ | 45 | $ | 7 | $ | 12 | $ | | $ | 64 | ||||||||||
Accounts payable and other current liabilities |
272 | 2,901 | 1,079 | (1,968 | ) | 2,284 | ||||||||||||||
Total current liabilities |
317 | 2,908 | 1,091 | (1,968 | ) | 2,348 | ||||||||||||||
Long-term debt |
7,687 | 3 | 561 | | 8,251 | |||||||||||||||
Intercompany debt |
82 | 103 | (31 | ) | (154 | ) | | |||||||||||||
Deferred income taxes |
(53 | ) | 1,234 | 133 | | 1,314 | ||||||||||||||
Total liabilities |
8,033 | 4,248 | 1,754 | (2,122 | ) | 11,913 | ||||||||||||||
Total stockholders equity |
2,067 | 13,394 | 2,336 | (15,730 | ) | 2,067 | ||||||||||||||
Total Liabilities and Stockholders Equity |
$ | 10,100 | $ | 17,642 | $ | 4,090 | $ | (17,852 | ) | $ | 13,980 | |||||||||
20
Supplemental Condensed Consolidating Balance Sheet | ||||||||||||||||||||
September 30, 2010 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
(in millions) | Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Assets |
||||||||||||||||||||
Current: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 192 | $ | (8 | ) | $ | 603 | $ | | $ | 787 | |||||||||
Intercompany balances |
(7,212 | ) | 6,421 | 791 | | | ||||||||||||||
Trade receivables, net |
1 | 683 | 310 | | 994 | |||||||||||||||
Prepaid expenses, taxes and other current assets |
2,277 | 81 | 455 | (2,383 | ) | 430 | ||||||||||||||
Total current assets |
(4,742 | ) | 7,177 | 2,159 | (2,383 | ) | 2,211 | |||||||||||||
Property and equipment, net |
| 597 | 310 | | 907 | |||||||||||||||
Intangible assets, net |
142 | 3,456 | 575 | | 4,173 | |||||||||||||||
Intercompany balances |
277 | (9 | ) | (268 | ) | | | |||||||||||||
Goodwill |
| 4,657 | 1,181 | | 5,838 | |||||||||||||||
Investment in subsidiaries |
13,880 | 2,505 | | (16,385 | ) | | ||||||||||||||
Total Assets |
$ | 9,557 | $ | 18,383 | $ | 3,957 | $ | (18,768 | ) | $ | 13,129 | |||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||
Current: |
||||||||||||||||||||
Short-term and current portion of long-term debt |
$ | 45 | $ | 3 | $ | 16 | $ | | $ | 64 | ||||||||||
Accounts payable and other current liabilities |
207 | 3,259 | 923 | (2,383 | ) | 2,006 | ||||||||||||||
Total current liabilities |
252 | 3,262 | 939 | (2,383 | ) | 2,070 | ||||||||||||||
Long-term debt |
7,656 | 3 | 575 | | 8,234 | |||||||||||||||
Intercompany debt |
86 | 96 | (35 | ) | (147 | ) | | |||||||||||||
Deferred income taxes |
(46 | ) | 1,142 | 120 | | 1,216 | ||||||||||||||
Total liabilities |
7,948 | 4,503 | 1,599 | (2,530 | ) | 11,520 | ||||||||||||||
Total stockholders equity |
1,609 | 13,880 | 2,358 | (16,238 | ) | 1,609 | ||||||||||||||
Total Liabilities and Stockholders Equity |
$ | 9,557 | $ | 18,383 | $ | 3,957 | $ | (18,768 | ) | $ | 13,129 | |||||||||
Supplemental Condensed Consolidating Schedule of Operations | ||||||||||||||||||||
Three Months Ended September 30, 2009 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
(in millions) | Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Total revenue |
$ | | $ | 842 | $ | 520 | $ | (25 | ) | $ | 1,337 | |||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of sales and direct operating |
| 354 | 300 | (25 | ) | 629 | ||||||||||||||
Sales, marketing and administration |
23 | 137 | 106 | | 266 | |||||||||||||||
Product development |
| 44 | 42 | | 86 | |||||||||||||||
Depreciation and amortization |
| 54 | 20 | | 74 | |||||||||||||||
Amortization of acquisition-related intangible assets |
1 | 99 | 50 | | 150 | |||||||||||||||
Merger costs |
| | | | | |||||||||||||||
24 | 688 | 518 | (25 | ) | 1,205 | |||||||||||||||
Income (loss) from operations |
(24 | ) | 154 | 2 | | 132 | ||||||||||||||
Net interest income (expense) |
(141 | ) | 13 | (32 | ) | | (160 | ) | ||||||||||||
Other income (expense) |
238 | (55 | ) | (15 | ) | (183 | ) | (15 | ) | |||||||||||
Income (loss) before income taxes |
73 | 112 | (45 | ) | (183 | ) | (43 | ) | ||||||||||||
Benefit from (provision for) income taxes |
(113 | ) | 126 | (10 | ) | | 3 | |||||||||||||
Net income (loss) |
$ | (40 | ) | $ | 238 | $ | (55 | ) | $ | (183 | ) | $ | (40 | ) | ||||||
21
Supplemental Condensed Consolidating Schedule of Operations | ||||||||||||||||||||
Three Months Ended September 30, 2010 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
(in millions) | Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Total revenue |
$ | | $ | 888 | $ | 396 | $ | (42 | ) | $ | 1,242 | |||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of sales and direct operating |
| 382 | 228 | (42 | ) | 568 | ||||||||||||||
Sales, marketing and administration |
27 | 134 | 114 | | 275 | |||||||||||||||
Product development |
| 27 | 62 | | 89 | |||||||||||||||
Depreciation and amortization |
| 50 | 23 | | 73 | |||||||||||||||
Amortization of acquisition-related intangible assets |
| 102 | 24 | | 126 | |||||||||||||||
Merger costs |
| 239 | 91 | | 330 | |||||||||||||||
27 | 934 | 542 | (42 | ) | 1,461 | |||||||||||||||
Income (loss) from operations |
(27 | ) | (46 | ) | (146 | ) | | (219 | ) | |||||||||||
Net interest income (expense) |
(146 | ) | (81 | ) | 68 | | (159 | ) | ||||||||||||
Other income (expense) |
(265 | ) | (39 | ) | (10 | ) | 304 | (10 | ) | |||||||||||
Income (loss) before income taxes |
(438 | ) | (166 | ) | (88 | ) | 304 | (388 | ) | |||||||||||
Benefit from (provision for) income taxes |
60 | (99 | ) | 49 | | 10 | ||||||||||||||
Net income (loss) |
$ | (378 | ) | $ | (265 | ) | $ | (39 | ) | $ | 304 | $ | (378 | ) | ||||||
Supplemental Condensed Consolidating Schedule of Operations | ||||||||||||||||||||
Nine Months Ended September 30, 2009 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
(in millions) | Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Total revenue |
$ | | $ | 2,532 | $ | 1,579 | $ | (70 | ) | $ | 4,041 | |||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of sales and direct operating |
| 1,091 | 978 | (70 | ) | 1,999 | ||||||||||||||
Sales, marketing and administration |
68 | 434 | 296 | | 798 | |||||||||||||||
Product development |
| 126 | 132 | | 258 | |||||||||||||||
Depreciation and amortization |
| 160 | 55 | | 215 | |||||||||||||||
Amortization of acquisition-related intangible assets |
2 | 302 | 100 | | 404 | |||||||||||||||
Merger costs |
1 | | | | 1 | |||||||||||||||
71 | 2,113 | 1,561 | (70 | ) | 3,675 | |||||||||||||||
Income (loss) from operations |
(71 | ) | 419 | 18 | | 366 | ||||||||||||||
Net interest income (expense) |
(411 | ) | 36 | (90 | ) | | (465 | ) | ||||||||||||
Other income (expense) |
402 | (66 | ) | 6 | (336 | ) | 6 | |||||||||||||
Income (loss) before income taxes |
(80 | ) | 389 | (66 | ) | (336 | ) | (93 | ) | |||||||||||
Benefit from (provision for) income taxes |
(1 | ) | 13 | | | 12 | ||||||||||||||
Net income (loss) |
$ | (81 | ) | $ | 402 | $ | (66 | ) | $ | (336 | ) | $ | (81 | ) | ||||||
22
Supplemental Condensed Consolidating Schedule of Operations | ||||||||||||||||||||
Nine Months Ended September 30, 2010 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
(in millions) | Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Total revenue |
$ | | $ | 2,670 | $ | 1,237 | $ | (118 | ) | $ | 3,789 | |||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of sales and direct operating |
| 1,153 | 729 | (118 | ) | 1,764 | ||||||||||||||
Sales, marketing and administration |
77 | 427 | 332 | | 836 | |||||||||||||||
Product development |
| 83 | 195 | | 278 | |||||||||||||||
Depreciation and amortization |
| 155 | 65 | | 220 | |||||||||||||||
Amortization of acquisition-related intangible assets |
1 | 304 | 66 | | 371 | |||||||||||||||
Merger costs |
| 240 | 99 | | 339 | |||||||||||||||
78 | 2,362 | 1,486 | (118 | ) | 3,808 | |||||||||||||||
Income (loss) from operations |
(78 | ) | 308 | (249 | ) | | (19 | ) | ||||||||||||
Net interest income (expense) |
(441 | ) | (204 | ) | 168 | | (477 | ) | ||||||||||||
Other income (expense) |
(113 | ) | (31 | ) | 4 | 144 | 4 | |||||||||||||
Income (loss) before income taxes |
(632 | ) | 73 | (77 | ) | 144 | (492 | ) | ||||||||||||
Benefit from (provision for) income taxes |
179 | (186 | ) | 46 | | 39 | ||||||||||||||
Net income (loss) |
$ | (453 | ) | $ | (113 | ) | $ | (31 | ) | $ | 144 | $ | (453 | ) | ||||||
Supplemental Condensed Consolidating Schedule of Cash Flows | ||||||||||||||||||||
Nine Months Ended September 30, 2009 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
(in millions) | Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Cash Flow From Operations |
||||||||||||||||||||
Net income (loss) |
$ | (81 | ) | $ | 402 | $ | (66 | ) | $ | (336 | ) | $ | (81 | ) | ||||||
Non cash adjustments |
(343 | ) | 451 | 138 | 336 | 582 | ||||||||||||||
Changes in operating assets and liabilities |
(165 | ) | (294 | ) | 322 | | (137 | ) | ||||||||||||
Cash flow provided by (used in) operations |
(589 | ) | 559 | 394 | | 364 | ||||||||||||||
Investment Activities |
||||||||||||||||||||
Intercompany transactions |
923 | (384 | ) | (539 | ) | | | |||||||||||||
Cash paid for businesses acquired by the Company, net of cash acquired |
| (12 | ) | | | (12 | ) | |||||||||||||
Cash paid for property and equipment and software |
| (182 | ) | (73 | ) | | (255 | ) | ||||||||||||
Other investing activities |
| 1 | 2 | | 3 | |||||||||||||||
Cash provided by (used in) investment activities |
923 | (577 | ) | (610 | ) | | (264 | ) | ||||||||||||
Financing Activities |
||||||||||||||||||||
Net borrowings (repayments) of long-term debt |
(833 | ) | (7 | ) | 237 | | (603 | ) | ||||||||||||
Other financing activities |
(5 | ) | | | | (5 | ) | |||||||||||||
Cash provided by (used in) financing activities |
(838 | ) | (7 | ) | 237 | | (608 | ) | ||||||||||||
Effect of exchange rate changes on cash |
| | 12 | | 12 | |||||||||||||||
Increase (decrease) in cash and cash equivalents |
(504 | ) | (25 | ) | 33 | | (496 | ) | ||||||||||||
Beginning cash and cash equivalents |
511 | 16 | 448 | | 975 | |||||||||||||||
Ending cash and cash equivalents |
$ | 7 | $ | (9 | ) | $ | 481 | $ | | $ | 479 | |||||||||
23
Supplemental Condensed Consolidating Schedule of Cash Flows | ||||||||||||||||||||
Nine Months Ended September 30, 2010 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | ||||||||||||||||||
(in millions) | Company | Subsidiaries | Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Cash Flow From Operations |
||||||||||||||||||||
Net income (loss) |
$ | (453 | ) | $ | (113 | ) | $ | (31 | ) | $ | 144 | $ | (453 | ) | ||||||
Non cash adjustments |
174 | 636 | 210 | (144 | ) | $ | 876 | |||||||||||||
Changes in operating assets and liabilities |
(312 | ) | 398 | (76 | ) | | $ | 10 | ||||||||||||
Cash flow provided by (used in) operations |
(591 | ) | 921 | 103 | | 433 | ||||||||||||||
Investment Activities |
||||||||||||||||||||
Intercompany transactions |
706 | (704 | ) | (2 | ) | | $ | | ||||||||||||
Cash paid for businesses acquired by the Company, net of cash acquired |
| (57 | ) | (5 | ) | | $ | (62 | ) | |||||||||||
Cash paid for property and equipment and software |
(1 | ) | (167 | ) | (55 | ) | | $ | (223 | ) | ||||||||||
Other investing activities |
(1 | ) | 13 | (2 | ) | | $ | 10 | ||||||||||||
Cash provided by (used in) investment activities |
704 | (915 | ) | (64 | ) | | (275 | ) | ||||||||||||
Financing Activities |
||||||||||||||||||||
Net borrowings (repayments) of long-term debt |
(43 | ) | (5 | ) | 19 | | $ | (29 | ) | |||||||||||
Other financing activities |
(4 | ) | | | | $ | (4 | ) | ||||||||||||
Cash provided by (used in) financing activities |
(47 | ) | (5 | ) | 19 | | (33 | ) | ||||||||||||
Effect of exchange rate changes on cash |
| | (2 | ) | | (2 | ) | |||||||||||||
Increase (decrease) in cash and cash equivalents |
66 | 1 | 56 | | 123 | |||||||||||||||
Beginning cash and cash equivalents |
126 | (9 | ) | 547 | | $ | 664 | |||||||||||||
Ending cash and cash equivalents |
$ | 192 | $ | (8 | ) | $ | 603 | $ | | $ | 787 | |||||||||
24
25
Percent | Percent | |||||||||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Increase | Nine Months Ended | Nine Months Ended | Increase | |||||||||||||||||||||||||||||||||||
September 30, | September 30, | (Decrease) | September 30, | September 30, | (Decrease) | |||||||||||||||||||||||||||||||||||
2009 | 2010 | 2010 vs. 2009 | 2009 | 2010 | 2010 vs. 2009 | |||||||||||||||||||||||||||||||||||
% of | % of | % of | % of | |||||||||||||||||||||||||||||||||||||
(in millions) | revenue | revenue | revenue | revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||||||||||||||
Financial systems (FS) |
$ | 724 | 54 | % | $ | 659 | 53 | % | (9) | % | $ | 2,232 | 55 | % | $ | 2,021 | 53 | % | (9 | )% | ||||||||||||||||||||
Higher education (HE) |
125 | 9 | % | 121 | 10 | % | (3) | % | 389 | 10 | % | 372 | 10 | % | (4 | )% | ||||||||||||||||||||||||
Public sector (PS) |
103 | 8 | % | 96 | 8 | % | (7) | % | 289 | 7 | % | 296 | 8 | % | 2 | % | ||||||||||||||||||||||||
Software & processing solutions |
952 | 71 | % | 876 | 71 | % | (8) | % | 2,910 | 72 | % | 2,689 | 71 | % | (8 | )% | ||||||||||||||||||||||||
Availability services (AS) |
385 | 29 | % | 366 | 29 | % | (5) | % | 1,131 | 28 | % | 1,100 | 29 | % | (3 | )% | ||||||||||||||||||||||||
$ | 1,337 | 100 | % | $ | 1,242 | 100 | % | (7) | % | $ | 4,041 | 100 | % | $ | 3,789 | 100 | % | (6 | )% | |||||||||||||||||||||
Costs and Expenses |
||||||||||||||||||||||||||||||||||||||||
Cost of sales and direct
operating |
$ | 629 | 47 | % | $ | 568 | 46 | % | (10) | % | $ | 1,999 | 49 | % | $ | 1,764 | 47 | % | (12 | )% | ||||||||||||||||||||
Sales, marketing and
administration |
266 | 20 | % | 275 | 22 | % | 3 | % | 798 | 20 | % | 836 | 22 | % | 5 | % | ||||||||||||||||||||||||
Product development |
86 | 6 | % | 89 | 7 | % | 3 | % | 258 | 6 | % | 278 | 7 | % | 8 | % | ||||||||||||||||||||||||
Depreciation and amortization |
74 | 6 | % | 73 | 6 | % | (1) | % | 215 | 5 | % | 220 | 6 | % | 2 | % | ||||||||||||||||||||||||
Amortization of acquisition-
related intangible assets |
150 | 11 | % | 126 | 10 | % | (16) | % | 404 | 10 | % | 371 | 10 | % | (8 | )% | ||||||||||||||||||||||||
Goodwill impairment charges and merger and other costs |
| | % | 330 | 27 | % | | % | 1 | | % | 339 | 9 | % | 33,800 | % | ||||||||||||||||||||||||
$ | 1,205 | 90 | % | $ | 1,461 | 118 | % | 21 | % | $ | 3,675 | 91 | % | $ | 3,808 | 101 | % | 4 | % | |||||||||||||||||||||
Income from Operations |
||||||||||||||||||||||||||||||||||||||||
Financial systems (1) |
$ | 157 | 22 | % | $ | 134 | 20 | % | (15) | % | $ | 414 | 19 | % | $ | 395 | 20 | % | (5 | )% | ||||||||||||||||||||
Higher education (1) |
33 | 26 | % | 28 | 23 | % | (15) | % | 95 | 24 | % | 90 | 24 | % | (5 | )% | ||||||||||||||||||||||||
Public sector (1) |
19 | 18 | % | 21 | 22 | % | 11 | % | 55 | 19 | % | 57 | 19 | % | 4 | % | ||||||||||||||||||||||||
Software & processing solutions (1) |
209 | 22 | % | 183 | 21 | % | (12) | % | 564 | 19 | % | 542 | 20 | % | (4 | )% | ||||||||||||||||||||||||
Availability services (1) |
103 | 27 | % | 86 | 23 | % | (17) | % | 291 | 26 | % | 240 | 22 | % | (18 | )% | ||||||||||||||||||||||||
Corporate administration |
(13 | ) | (1 | )% | (18 | ) | (1) | % | 38 | % | (40 | ) | (1 | )% | (47 | ) | (1 | )% | 18 | % | ||||||||||||||||||||
Amortization of acquisition-
related intangible assets |
(150 | ) | (11 | )% | (126 | ) | (10) | % | (16) | % | (404 | ) | (10 | )% | (371 | ) | (10 | )% | (8 | )% | ||||||||||||||||||||
Goodwill impairment charge |
| | % | (328 | ) | (26) | % | | % | | | % | (328 | ) | (9 | )% | | % | ||||||||||||||||||||||
Stock Compensation expense |
(8 | ) | (1 | )% | (7 | ) | (1) | % | (13) | % | (22 | ) | (1 | )% | (24 | ) | (1 | )% | 9 | % | ||||||||||||||||||||
Merger and other costs and other items (2) |
(9 | ) | (1 | )% | (9 | ) | (1) | % | | % | (23 | ) | (1 | )% | (31 | ) | (1 | )% | 35 | % | ||||||||||||||||||||
$ | 132 | 10 | % | $ | (219 | ) | (18) | % | (266) | % | $ | 366 | 9 | % | $ | (19 | ) | (1) | % | (105 | )% | |||||||||||||||||||
(1) | Percent of revenue is calculated as a percent of revenue from FS, HE, PS, Software and Processing Solutions, and AS, respectively. | |
(2) | Merger costs and other items include merger costs, certain purchase accounting adjustments and management fees paid to the Sponsors, partially offset in each year by capitalized software development costs. |
26
Percent | Percent | |||||||||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Increase | Nine Months Ended | Nine Months Ended | Increase | |||||||||||||||||||||||||||||||||||
September 30, | September 30, | (Decrease) | September 30, | September 30, | (Decrease) | |||||||||||||||||||||||||||||||||||
2009 | 2010 | 2010 vs. 2009 | 2009 | 2010 | 2010 vs. 2009 | |||||||||||||||||||||||||||||||||||
% of | % of | % of | % of | |||||||||||||||||||||||||||||||||||||
(in millions) | revenue | revenue | revenue | revenue | ||||||||||||||||||||||||||||||||||||
Financial Systems |
||||||||||||||||||||||||||||||||||||||||
Services |
$ | 642 | 48 | % | $ | 599 | 48 | % | (7) | % | $ | 2,027 | 50 | % | $ | 1,792 | 47 | % | (12 | )% | ||||||||||||||||||||
License and resale fees |
43 | 3 | % | 37 | 3 | % | (14) | % | 106 | 3 | % | 152 | 4 | % | 43 | % | ||||||||||||||||||||||||
Total products and services |
685 | 51 | % | 636 | 51 | % | (7) | % | 2,133 | 53 | % | 1,944 | 51 | % | (9 | )% | ||||||||||||||||||||||||
Reimbursed expenses |
39 | 3 | % | 23 | 2 | % | (41) | % | 99 | 2 | % | 77 | 2 | % | (22 | )% | ||||||||||||||||||||||||
$ | 724 | 54 | % | $ | 659 | 53 | % | (9) | % | $ | 2,232 | 55 | % | $ | 2,021 | 53 | % | (9 | )% | |||||||||||||||||||||
Higher Education |
||||||||||||||||||||||||||||||||||||||||
Services |
$ | 102 | 8 | % | $ | 98 | 8 | % | (4) | % | $ | 331 | 8 | % | $ | 307 | 8 | % | (7 | )% | ||||||||||||||||||||
License and resale fees |
20 | 1 | % | 21 | 2 | % | 5 | % | 52 | 1 | % | 60 | 2 | % | 15 | % | ||||||||||||||||||||||||
Total products and services |
122 | 9 | % | 119 | 10 | % | (2) | % | 383 | 9 | % | 367 | 10 | % | (4 | )% | ||||||||||||||||||||||||
Reimbursed expenses |
3 | | % | 2 | | % | (33) | % | 6 | | % | 5 | | % | (17 | )% | ||||||||||||||||||||||||
$ | 125 | 9 | % | $ | 121 | 10 | % | (3) | % | $ | 389 | 10 | % | $ | 372 | 10 | % | (4 | )% | |||||||||||||||||||||
Public Sector |
||||||||||||||||||||||||||||||||||||||||
Services |
$ | 73 | 5 | % | $ | 71 | 6 | % | (3) | % | $ | 211 | 5 | % | $ | 221 | 6 | % | 5 | % | ||||||||||||||||||||
License and resale fees |
29 | 2 | % | 24 | 2 | % | (17) | % | 75 | 2 | % | 72 | 2 | % | (4 | )% | ||||||||||||||||||||||||
Total products and services |
102 | 8 | % | 95 | 8 | % | (7) | % | 286 | 7 | % | 293 | 8 | % | 2 | % | ||||||||||||||||||||||||
Reimbursed expenses |
1 | | % | 1 | | % | | % | 3 | | % | 3 | | % | | % | ||||||||||||||||||||||||
$ | 103 | 8 | % | $ | 96 | 8 | % | (7) | % | $ | 289 | 7 | % | $ | 296 | 8 | % | 2 | % | |||||||||||||||||||||
Software & Processing Solutions |
||||||||||||||||||||||||||||||||||||||||
Services |
$ | 817 | 61 | % | $ | 768 | 62 | % | (6) | % | $ | 2,569 | 64 | % | $ | 2,320 | 61 | % | (10 | )% | ||||||||||||||||||||
License and resale fees |
92 | 7 | % | 82 | 7 | % | (11) | % | 233 | 6 | % | 284 | 7 | % | 22 | % | ||||||||||||||||||||||||
Total products and services |
909 | 68 | % | 850 | 68 | % | (6) | % | 2,802 | 69 | % | 2,604 | 69 | % | (7 | )% | ||||||||||||||||||||||||
Reimbursed expenses |
43 | 3 | % | 26 | 2 | % | (40) | % | 108 | 3 | % | 85 | 2 | % | (21 | )% | ||||||||||||||||||||||||
$ | 952 | 71 | % | $ | 876 | 71 | % | (8) | % | $ | 2,910 | 72 | % | $ | 2,689 | 71 | % | (8 | )% | |||||||||||||||||||||
Availability Services |
||||||||||||||||||||||||||||||||||||||||
Services |
$ | 381 | 28 | % | $ | 362 | 29 | % | (5) | % | $ | 1,118 | 28 | % | $ | 1,088 | 29 | % | (3 | )% | ||||||||||||||||||||
License and resale fees |
1 | | % | | | % | (100) | % | 3 | | % | 1 | | % | (67 | )% | ||||||||||||||||||||||||
Total products and services |
382 | 29 | % | 362 | 29 | % | (5) | % | 1,121 | 28 | % | 1,089 | 29 | % | (3 | )% | ||||||||||||||||||||||||
Reimbursed expenses |
3 | | % | 4 | | % | 33 | % | 10 | | % | 11 | | % | 10 | % | ||||||||||||||||||||||||
$ | 385 | 29 | % | $ | 366 | 29 | % | (5) | % | $ | 1,131 | 28 | % | $ | 1,100 | 29 | % | (3 | )% | |||||||||||||||||||||
Total Revenue |
||||||||||||||||||||||||||||||||||||||||
Services |
$ | 1,198 | 90 | % | $ | 1,130 | 91 | % | (6) | % | $ | 3,687 | 91 | % | $ | 3,408 | 90 | % | (8 | )% | ||||||||||||||||||||
License and resale fees |
93 | 7 | % | 82 | 7 | % | (12) | % | 236 | 6 | % | 285 | 8 | % | 21 | % | ||||||||||||||||||||||||
Total products and services |
1,291 | 97 | % | 1,212 | 98 | % | (6) | % | 3,923 | 97 | % | 3,693 | 97 | % | (6 | )% | ||||||||||||||||||||||||
Reimbursed expenses |
46 | 3 | % | 30 | 2 | % | (35) | % | 118 | 3 | % | 96 | 3 | % | (19 | )% | ||||||||||||||||||||||||
$ | 1,337 | 100 | % | $ | 1,242 | 100 | % | (7) | % | $ | 4,041 | 100 | % | $ | 3,789 | 100 | % | (6 | )% | |||||||||||||||||||||
27
Three months ended | Nine months ended | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
2009 | 2010 | % change | 2009 | 2010 | % change | |||||||||||||||||||
Revenue |
||||||||||||||||||||||||
Total |
$ | 1,337 | $ | 1,242 | (7 | )% | $ | 4,041 | $ | 3,789 | (6 | )% | ||||||||||||
Less broker/dealer business |
113 | 37 | 463 | 155 | ||||||||||||||||||||
Total excluding broker/dealer business |
$ | 1,224 | $ | 1,205 | (2 | )% | $ | 3,578 | $ | 3,634 | 2 | % | ||||||||||||
Financial Systems |
$ | 724 | $ | 659 | (9 | )% | $ | 2,232 | $ | 2,021 | (9 | )% | ||||||||||||
Less broker/dealer business |
113 | 37 | 463 | 155 | ||||||||||||||||||||
Financial Systems excluding broker/dealer business |
$ | 611 | $ | 622 | 2 | % | $ | 1,769 | $ | 1,866 | 5 | % | ||||||||||||
Income from operations |
||||||||||||||||||||||||
Total |
$ | 132 | $ | (219 | ) | (266 | )% | $ | 366 | $ | (19 | ) | (105 | )% | ||||||||||
Less broker/dealer business |
7 | (10 | ) | 30 | (30 | ) | ||||||||||||||||||
Total excluding broker/dealer business |
$ | 125 | $ | (209 | ) | (267 | )% | $ | 336 | $ | 11 | (97 | )% | |||||||||||
Financial Systems (1) |
$ | 157 | $ | 134 | (15 | )% | $ | 414 | $ | 395 | (5 | )% | ||||||||||||
Less broker/dealer business |
8 | (10 | ) | 32 | (20 | ) | ||||||||||||||||||
Financial Systems excluding broker/dealer business |
$ | 149 | $ | 144 | (3 | )% | $ | 382 | $ | 415 | 9 | % | ||||||||||||
(1) | The Company evaluates the performance of its segments based on operating results before interest, income taxes, amortization of acquisition-related intangible assets, stock compensation and certain other costs. |
28
29
30
31
32
33
Last Twelve | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | Months | ||||||||||||||||||
September 30, | September 30, | September 30, | ||||||||||||||||||
2009 | 2010 | 2009 | 2010 | 2010 | ||||||||||||||||
Net income (loss) |
$ | (40 | ) | $ | (378 | ) | $ | (81 | ) | $ | (453 | ) | $ | (1,490 | ) | |||||
Interest expense, net |
160 | 159 | 465 | 477 | 642 | |||||||||||||||
Taxes |
(3 | ) | (10 | ) | (12 | ) | (39 | ) | (100 | ) | ||||||||||
Depreciation and amortization |
224 | 199 | 619 | 591 | 803 | |||||||||||||||
Goodwill impairment charge |
| 328 | | 328 | 1,454 | |||||||||||||||
EBITDA |
341 | 298 | 991 | 904 | 1,309 | |||||||||||||||
Purchase accounting adjustments (a) |
5 | 3 | 13 | 10 | 14 | |||||||||||||||
Non-cash charges (b) |
8 | 9 | 25 | 30 | 42 | |||||||||||||||
Restructuring and other charges (c) |
4 | 12 | 21 | 37 | 57 | |||||||||||||||
Acquired EBITDA, net of disposed EBITDA (d) |
1 | | 2 | 5 | 6 | |||||||||||||||
Pro forma expense savings related to acquisitions (d) |
1 | 1 | 3 | 2 | 3 | |||||||||||||||
Other (e) |
17 | 15 | 6 | 6 | 6 | |||||||||||||||
Adjusted EBITDA senior secured credit facilities,
senior notes due 2013 and 2015 and
senior subordinated notes due 2015 |
$ | 377 | $ | 338 | $ | 1,061 | $ | 994 | $ | 1,437 | ||||||||||
(a) | Purchase accounting adjustments include the adjustment of deferred revenue and lease reserves to fair value at the date of the Transaction and for subsequent acquisitions made by the Company and certain acquisition-related compensation expense. | |
(b) | Non-cash charges include stock-based compensation and loss on the sale of assets. | |
(c) | Restructuring and other charges include debt refinancing costs, severance and related payroll taxes, reserves to consolidate certain facilities, settlements with former owners of acquired companies and certain other expenses associated with acquisitions made by the Company. | |
(d) | Pro forma adjustments represent the full-year impact of savings resulting from post-acquisition integration activities. | |
(e) | Other includes foreign currency translation gains or losses related to debt denominated in other than the functional currency, management fees paid to the Sponsors and franchise and similar taxes reported in operating expenses, partially offset by certain charges relating to the receivables facility. |
34
Covenant | Actual | |||||||
Requirements | Ratios | |||||||
Senior secured credit facilities (1) |
||||||||
Minimum Adjusted EBITDA to consolidated interest expense ratio |
1.70 | x | 2.46 | x | ||||
Maximum total debt to Adjusted EBITDA |
6.25 | x | 5.08 | x | ||||
Senior notes due 2013 and 2015 and senior subordinated notes
due 2015 (2) |
||||||||
Minimum Adjusted EBITDA to fixed charges ratio required to incur
additional debt pursuant to ratio provisions |
2.00 | x | 2.45 | x |
(1) | The senior secured credit facilities require us to maintain an Adjusted EBITDA to consolidated interest expense ratio starting at a minimum of 1.70x for the four-quarter period ended December 31, 2009 and increasing over time to 1.80x by the end of 2010 and to 2.20x by the end of 2013. Consolidated interest expense is defined in the senior secured credit facilities as consolidated cash interest expense less cash interest income further adjusted for certain non-cash or non-recurring interest expense and the elimination of interest expense and fees associated with SunGards receivables facility. Beginning with the four-quarter period ending December 31, 2009, we are required to maintain a consolidated total debt to Adjusted EBITDA ratio of 6.25x and decreasing over time to 5.75x by the end of 2011 and to 4.75x by the end of 2013. Consolidated total debt is defined in the senior secured credit facilities as total debt less certain indebtedness and further adjusted for cash and cash equivalents on our balance sheet in excess of $50 million. Failure to satisfy these ratio requirements would constitute a default under the senior secured credit facilities. If our lenders failed to waive any such default, our repayment obligations under the senior secured credit facilities could be accelerated, which would also constitute a default under our indentures. | |
(2) | SunGards ability to incur additional debt and make certain restricted payments under our indentures, subject to specified exceptions, is tied to an Adjusted EBITDA to fixed charges ratio of at least 2.0x, except that we may incur certain debt and make certain restricted payments and certain permitted investments without regard to the ratio, such as the ability to incur up to an aggregate principal amount of $5.75 billion under credit facilities (inclusive of amounts outstanding under the senior credit facilities from time to time; as of September 30, 2010, we had $4.67 billion outstanding under the term loan facilities and available commitments of $796 million under the revolving credit facility), to acquire persons engaged in a similar business that become restricted subsidiaries and to make other investments equal to 6% of our consolidated assets. Fixed charges is defined in the indentures governing the Senior Notes due 2013 and 2015 and the Senior Subordinated Notes due 2015 as consolidated interest expense less interest income, adjusted for acquisitions, and further adjusted for non-cash interest and the elimination of interest expense and fees associated with the receivables facility. |
35
36
Number | Document | |||
10.1 | Form of Indemnification Priority and Information Sharing Agreement dated October 28, 2010
among each Sponsor and its affiliated funds and SunGard Capital Corp., SunGard Capital Corp.
II, SunGard Holding Corp., SunGard Holdco LLC and SunGard Data Systems Inc. |
|||
12.1 | Computation of Ratio of Earnings to Fixed Charges. |
|||
31.1 | Certification of Cristóbal Conde, Chief Executive Officer of SunGard Capital Corp., SunGard
Capital Corp. II and SunGard Data Systems Inc. required by Rule 13a-14(a) or Rule 15d-14(a)
and Section 302 of the Sarbanes-Oxley Act of 2002. |
|||
31.2 | Certification of Robert F. Woods, Chief Financial Officer of SunGard Capital Corp., SunGard
Capital Corp. II and SunGard Data Systems Inc. required by Rule 13a-14(a) or Rule 15d-14(a)
and Section 302 of the Sarbanes-Oxley Act of 2002. |
|||
32.1 | Certification of Cristóbal Conde, Chief Executive Officer of SunGard Capital Corp., SunGard
Capital Corp. II and SunGard Data Systems Inc. required by Rule 13a-14(b) or Rule 15d-14(b)
and Section 906 of the Sarbanes-Oxley Act of 2002. |
|||
32.2 | Certification of Robert F. Woods, Chief Financial Officer of SunGard Capital Corp., SunGard
Capital Corp. II and SunGard Data Systems Inc. required by Rule 13a-14(b) or Rule 15d-14(b)
and Section 906 of the Sarbanes-Oxley Act of 2002. |
37
SUNGARD CAPITAL CORP. SUNGARD CAPITAL CORP. II |
||||
Dated: October 29, 2010 | By: | /s/ Robert F. Woods | ||
Robert F. Woods | ||||
Executive Vice President and Chief Financial Officer (Principal Financial Officer) |
SUNGARD DATA SYSTEMS INC. |
||||
Dated: October 29, 2010 | By: | /s/ Robert F. Woods | ||
Robert F. Woods | ||||
Senior Vice President-Finance and Chief Financial Officer (Principal Financial Officer) |
38
Exhibit No. | Document | |||
10.1 | Form of Indemnification Priority and Information Sharing Agreement dated October 28, 2010
among each Sponsor and its affiliated funds and SunGard Capital Corp., SunGard Capital Corp.
II, SunGard Holding Corp., SunGard Holdco LLC and SunGard Data Systems Inc. |
|||
12.1 | Computation of Ratio of Earnings to Fixed Charges. |
|||
31.1 | Certification of Cristóbal Conde, Chief Executive Officer of SunGard Capital Corp., SunGard
Capital Corp. II and SunGard Data Systems Inc. required by Rule 13a-14(a) or Rule 15d-14(a)
and Section 302 of the Sarbanes-Oxley Act of 2002. |
|||
31.2 | Certification of Robert F. Woods, Chief Financial Officer of SunGard Capital Corp., SunGard
Capital Corp. II and SunGard Data Systems Inc. required by Rule 13a-14(a) or Rule 15d-14(a)
and Section 302 of the Sarbanes-Oxley Act of 2002. |
|||
32.1 | Certification of Cristóbal Conde, Chief Executive Officer of SunGard Capital Corp., SunGard
Capital Corp. II and SunGard Data Systems Inc. required by Rule 13a-14(b) or Rule 15d-14(b)
and Section 906 of the Sarbanes-Oxley Act of 2002. |
|||
32.2 | Certification of Robert F. Woods, Chief Financial Officer of SunGard Capital Corp., SunGard
Capital Corp. II and SunGard Data Systems Inc. required by Rule 13a-14(b) or Rule 15d-14(b)
and Section 906 of the Sarbanes-Oxley Act of 2002. |
39