424(b)(3)
FILED PURSUANT TO RULE 424(B)(3)
File Number 333-166304
SUNGARD DATA SYSTEMS INC.
SUPPLEMENT NO. 3 TO
MARKET-MAKING PROSPECTUS DATED JUNE 18, 2010
THE DATE OF THIS SUPPLEMENT IS NOVEMBER 1, 2010
ON OCTOBER 29, 2010, SUNGARD DATA SYSTEMS INC. FILED THE ATTACHED
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2010
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
Current Report
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 28, 2010
Commission file numbers:
|
|
|
|
|
|
|
SunGard Capital Corp.
|
|
000-53653 |
|
|
SunGard Capital Corp. II
|
|
000-53654 |
|
|
SunGard Data Systems Inc.
|
|
1-12989 |
SunGard® Capital Corp.
SunGard® Capital Corp. II
SunGard® Data Systems Inc.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
Delaware
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
20-3059890
20-3060101
51-0267091
(IRS Employer
Identification No.) |
Not Applicable
(Former Name and Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition.
SunGard Data Systems Inc. (SunGard) is an indirect wholly owned subsidiary of SunGard
Capital Corp II, which is a subsidiary of SunGard Capital Corp. On October 28, 2010, SunGard
issued a press release announcing its financial results for the quarter ended September 30, 2010.
A copy of the press release is furnished as Exhibit 99.1 to this report. The information in this
Item 2.02, including the Exhibit attached hereto, shall not be deemed filed for purposes of
Section 18 of the Securities Exchange Act of 1934.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
|
|
|
|
|
|
99.1: |
|
|
Press Release, dated October 28, 2010, issued by SunGard Data Systems Inc. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
SUNGARD CAPITAL CORP.
SUNGARD CAPITAL CORP. II
|
|
Date: October 28, 2010 |
By: |
/s/ Robert F. Woods
|
|
|
|
Robert F. Woods |
|
|
|
Executive Vice President and
Chief Financial Officer |
|
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
SUNGARD DATA SYSTEMS INC.
|
|
Date: October 28, 2010 |
By: |
/s/ Robert F. Woods
|
|
|
|
Robert F. Woods |
|
|
|
Senior Vice President-Finance and
Chief Financial Officer |
|
EXHIBIT INDEX
The following is a list of Exhibits furnished with this report.
|
|
|
|
|
Exhibit No. |
|
Description |
|
|
|
|
|
|
99.1: |
|
|
Press Release, dated October 28, 2010, issued by SunGard Data Systems Inc. |
Exhibit 99.1
|
|
|
|
|
For more information, contact: |
|
|
|
|
|
|
|
|
|
Henry Miller
|
|
Eric Erickson
|
|
Brian Robins |
Tel: 484-582-5445
|
|
Tel: 484-582-5480
|
|
Tel: 646-445-8347 |
henry.miller@sungard.com
|
|
eric.erickson@sungard.com
|
|
brian.robins@sungard.com |
SunGard Announces Third Quarter 2010 Results
Wayne, PA October 28, 2010 SunGard, one of the worlds leading software and technology services
companies, today reported results for the third quarter ended September 30, 2010. For the quarter,
revenue was $1.24 billion, down 7% year over year. Adjusted EBITDA was $338 million, down 10%, and
adjusted income from operations was $251 million, down 16%. Excluding the results of one of our
trading systems businesses, a broker/dealer, revenue was down 2%. Adjusted EBITDA and adjusted
income from operations are defined in Notes 1 and 2 in the Notes attached to this release.
For the third quarter, the Company reported a loss from operations of $219 million, including a
$328 million noncash write-down of goodwill which represents approximately 5% of our total goodwill
balance, compared to reported income from operations of $132 million in the third quarter of 2009
which had no such write-down of goodwill. Reported results in both periods include amortization of
acquired intangible assets, stock-based compensation, purchase accounting adjustments, and other
expenses which are excluded from adjusted income from operations.
Organic revenue (defined as revenue from businesses owned for at least one year and adjusted for
both businesses sold in the previous twelve months and the impact of currency exchange rates) was
down 6% in the third quarter. Excluding the results of the broker/dealer business mentioned above,
organic revenue was flat year over year. This broker/dealer revenue was down 67% compared to the
prior year due primarily to the industry-wide dynamic by which active trading firms are opting to
become broker/dealers and trade on their own behalf. See Note 3 in the Notes attached to this
release.
Cristóbal Conde, president and chief executive officer, commented, In the quarter, we continued to
see solid organic revenue growth in our FS business excluding one of our broker/dealer businesses.
While the business outlook showed signs of improvement in the first half of the year, our customers
are still cautious about the outlook and are focused on reducing the costs of their core platforms
and capturing more value from their existing systems. Our industry knowledge, services-led
approach to creating value for our customers, and mission-critical software are helping to
differentiate us in a very challenging environment.
For the nine months ended September 30, 2010, revenue decreased 6% to $3.79 billion. Adjusted
EBITDA was $994 million and adjusted income from operations was $737 million. The Company reported
a loss from operations of $19 million, including the $328 million noncash write-down of goodwill,
compared to reported income from operations of $366 million for the prior period which had no such
write-down of goodwill. Excluding the broker/dealer business mentioned above, revenue was up 2%
compared to the first nine months of 2009.
Financial Systems revenue decreased 9% to $659 million in the third quarter. Organic revenue
decreased 8%. Excluding the broker/dealer business mentioned above, revenue was up 2% and organic
revenue was up 3%. License fees were $33 million, a decrease of $5 million compared to the third
quarter of 2009.
Notable deals in the quarter included the following:
|
|
|
A global capital markets firm selected SunGards solutions for securities processing
including Clearvision, Fame, GMI, Phase3 and Stream. |
|
|
|
One of the worlds largest equipment rental companies selected SunGards AvantGard to
help automate its order-to-cash operations. |
|
|
|
A leading global financial services firm selected SunGards WealthStation to help it
meet new regulatory and reporting requirements. |
Higher Education revenue decreased 3% to $121 million in the third quarter. License fees were $7
million, a decrease of $1 million compared to the third quarter of 2009.
Notable deals in the quarter included the following:
|
|
|
A public doctoral/research university in Indiana selected SunGards Banner Digital
Campus and hosting services. |
|
|
|
A community and technical college system in Louisiana selected SunGards Banner Digital
Campus and technology outsourcing. |
|
|
|
A private university in Maine extended its relationship with SunGard to manage its
information technology. |
Public Sector revenue decreased 7% to $96 million in the third quarter. License fees were $4
million, a decrease of $2 million compared to the third quarter of 2009.
Notable deals in the quarter included the following:
|
|
|
A school district in Ohio selected SunGards student information management system as
well as finance and human resources solutions. |
|
|
|
A public body in the UK that provides national services to support frontline policing
renewed a support contract with SunGard for case preparation and custody services. |
|
|
|
A borough council in the UK extended a contract with SunGard to provide managed services
for information and communications technology. |
Availability Services revenue decreased 5% to $366 million in the third quarter.
Notable deals in the quarter included the following:
|
|
|
A leading provider of integrated payment solutions, marketing services and security
selected SunGard for advanced recovery services. |
|
|
|
A biopharmaceutical company selected SunGard for co-location and recovery services. |
|
|
|
A Canadian financial services organization extended its relationship with SunGard to
include managed recovery services. |
Financial Position
At September 30, 2010, total debt was $8.3 billion and cash balances were $787 million. During the
nine months ended September 30, 2010, the Company generated $433 million in cash flow from
operations, invested $223 million in capital expenditures, and spent $62 million on acquisitions
net of acquired cash.
Conference Call & Webcast
A conference call to review the results is scheduled for today at 9:00 a.m. (Eastern Time). The
dial-in number for the conference call is 706-902-1370, and the conference ID number is 19022558.
You may also listen to the call at www.investorcalendar.com by clicking on the audio icon for
SunGard. An audio replay will be available two hours after the call ends through midnight on
November 11, 2010. To listen to the replay, please dial 1-800-642-1687 or 706-645-9291 and enter
the conference ID number 19022558. A replay will also be available two hours after the call ends
through midnight on November 11, 2010 at www.investorcalendar.com.
About SunGard
SunGard is one of the worlds leading software and technology services companies. SunGard has more
than 20,000 employees and serves 25,000 customers in 70 countries. SunGard provides software and
processing solutions for financial services, higher education and the public sector. SunGard also
provides disaster recovery services, managed IT services, information availability consulting
services and business continuity management software. With annual revenue exceeding $5 billion,
SunGard is ranked 380 on the Fortune 500 and is the largest privately held business software and IT
services company. For more information, please visit www.sungard.com.
Trademark Information: SunGard, the SunGard logo, AvantGard, Banner, Clearvision, Fame, GMI,
Phase3, Stream and WealthStation are trademarks or registered trademarks of SunGard Data Systems
Inc. or its subsidiaries in the U.S. and other countries. All other trade names are trademarks or
registered trademarks of their respective holders.
SunGards Safe Harbor Statement under Private Securities Litigation Reform Act of 1995
Statements in this release other than historical facts constitute forward-looking statements. You
can identify forward-looking statements because they contain words such as believes, expects,
may, will, would, should, seeks, approximately, intends, plans, estimates, or
anticipates or similar expressions which concern our strategy, plans or intentions. All
statements we make relating to estimated and projected earnings, margins, costs, expenditures, cash
flows, growth rates and financial results are forward-looking statements. In addition, we, through
our senior management, from time to time make forward-looking public statements concerning our
expected future operations and performance and other developments. All of these forward-looking
statements are subject to risks and uncertainties that may change at any time, and, therefore, our
actual results may differ materially from those we expected. We derive most of our forward-looking
statements from our operating budgets and forecasts, which are based upon many detailed
assumptions. While we believe that our assumptions are reasonable, we caution that it is very
difficult to predict the impact of known factors, and, of course, it is impossible for us to
anticipate all factors that could affect our actual results. Some of the factors that we believe
could affect our results include: our high degree of leverage; general economic and market
conditions; the overall condition of the financial services industry, including the effect of any
further consolidation among financial services firms; the integration of acquired businesses, the
performance of acquired businesses, and the prospects for future acquisitions; the effect of war,
terrorism, natural disasters or catastrophic events; the effect of disruptions to our systems and
infrastructure; the timing and magnitude of software sales; the timing and scope of technological
advances; customers taking their information availability solutions in-house; the trend in
information availability toward solutions utilizing more dedicated resources; the market and credit
risks associated with clearing broker operations; the ability to retain and attract customers and
key personnel; risks relating to the foreign countries where we transact business; the ability to
obtain patent protection and avoid patent-related liabilities in the context of a rapidly
developing legal framework for software and business-method patents; and a material weakness in our
internal controls. The factors described in this paragraph and other factors that may affect our
business or future financial results are discussed in our periodic filings with the Securities and
Exchange Commission, copies of which may be obtained from us without charge. We assume no
obligation to update any written or oral forward-looking statement made by us or on our behalf as a
result of new information, future events or other factors.
SunGard Data Systems Inc.
Consolidated Statements of Operations
(in millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Sep. 30, |
|
|
Sep. 30, |
|
|
|
2009 |
|
|
2010 |
|
Revenue: |
|
|
|
|
|
|
|
|
Services |
|
$ |
1,198 |
|
|
$ |
1,130 |
|
License and resale fees |
|
|
93 |
|
|
|
82 |
|
|
|
|
|
|
|
|
Total products and services |
|
|
1,291 |
|
|
|
1,212 |
|
Reimbursed expenses |
|
|
46 |
|
|
|
30 |
|
|
|
|
|
|
|
|
|
|
|
1,337 |
|
|
|
1,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
Cost of sales and direct operating |
|
|
629 |
|
|
|
568 |
|
Sales, marketing and administration |
|
|
266 |
|
|
|
275 |
|
Product development |
|
|
86 |
|
|
|
89 |
|
Depreciation and amortization |
|
|
74 |
|
|
|
73 |
|
Amortization of acquisition-related intangible assets |
|
|
150 |
|
|
|
126 |
|
Goodwill impairment charges and merger and other costs |
|
|
|
|
|
|
330 |
|
|
|
|
|
|
|
|
|
|
|
1,205 |
|
|
|
1,461 |
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
132 |
|
|
|
(219 |
) |
Interest income |
|
|
5 |
|
|
|
1 |
|
Interest expense and amortization of deferred financing fees |
|
|
(165 |
) |
|
|
(160 |
) |
Other expense |
|
|
(15 |
) |
|
|
(10 |
) |
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(43 |
) |
|
|
(388 |
) |
Benefit from income taxes |
|
|
3 |
|
|
|
10 |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(40 |
) |
|
$ |
(378 |
) |
|
|
|
|
|
|
|
SunGard Data Systems Inc.
Consolidated Statements of Operations
(in millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
Sep. 30, |
|
|
Sep. 30, |
|
|
|
2009 |
|
|
2010 |
|
Revenue: |
|
|
|
|
|
|
|
|
Services |
|
$ |
3,687 |
|
|
$ |
3,408 |
|
License and resale fees |
|
|
236 |
|
|
|
285 |
|
|
|
|
|
|
|
|
Total products and services |
|
|
3,923 |
|
|
|
3,693 |
|
Reimbursed expenses |
|
|
118 |
|
|
|
96 |
|
|
|
|
|
|
|
|
|
|
|
4,041 |
|
|
|
3,789 |
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
Cost of sales and direct operating |
|
|
1,999 |
|
|
|
1,764 |
|
Sales, marketing and administration |
|
|
798 |
|
|
|
836 |
|
Product development |
|
|
258 |
|
|
|
278 |
|
Depreciation and amortization |
|
|
215 |
|
|
|
220 |
|
Amortization of acquisition-related intangible assets |
|
|
404 |
|
|
|
371 |
|
Goodwill impairment charges and merger and other costs |
|
|
1 |
|
|
|
339 |
|
|
|
|
|
|
|
|
|
|
|
3,675 |
|
|
|
3,808 |
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
366 |
|
|
|
(19 |
) |
Interest income |
|
|
6 |
|
|
|
2 |
|
Interest expense and amortization of deferred financing fees |
|
|
(471 |
) |
|
|
(479 |
) |
Other income |
|
|
6 |
|
|
|
4 |
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(93 |
) |
|
|
(492 |
) |
Benefit from income taxes |
|
|
12 |
|
|
|
39 |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(81 |
) |
|
$ |
(453 |
) |
|
|
|
|
|
|
|
See Notes to Consolidated Condensed Financial Information.
SunGard Data Systems Inc.
Consolidated Condensed Balance Sheets
(in millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sep. 30, |
|
|
|
2009 |
|
|
2010 |
|
Assets: |
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
664 |
|
|
$ |
787 |
|
Accounts receivable, net |
|
|
1,136 |
|
|
|
994 |
|
Clearing broker assets |
|
|
332 |
|
|
|
240 |
|
Prepaid expenses and other current assets |
|
|
211 |
|
|
|
190 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,343 |
|
|
|
2,211 |
|
Property and equipment, net |
|
|
925 |
|
|
|
907 |
|
Software products, net |
|
|
1,020 |
|
|
|
867 |
|
Customer base, net |
|
|
2,294 |
|
|
|
2,111 |
|
Other assets, net |
|
|
1,220 |
|
|
|
1,195 |
|
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 and accrued expenses |
|
|
950 |
|
|
|
830 |
|
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 |
|
Stockholders equity |
|
|
2,067 |
|
|
|
1,609 |
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders Equity |
|
$ |
13,980 |
|
|
$ |
13,129 |
|
|
|
|
|
|
|
|
See Notes to Consolidated Condensed Financial Information.
SunGard Data Systems Inc.
Consolidated Condensed Statements of Cash Flows
(in millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
Sept. 30, |
|
|
Sept. 30, |
|
|
|
2009 |
|
|
2010 |
|
Cash flow from operations: |
|
|
|
|
|
|
|
|
Cash flow provided by 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 other 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 |
|
|
|
|
|
|
|
|
SunGard Data Systems Inc.
Notes to Consolidated Condensed Financial Information (Unaudited)
Note 1. Reconciliation of Net Income (Loss) to EBITDA and Reconciliation of EBITDA to Adjusted EBITDA
EBITDA represents net income (loss) before interest expense, income taxes, depreciation and
amortization and goodwill impairment. Adjusted EBITDA is defined as EBITDA further adjusted to
give effect to certain items that are required in calculating covenant compliance under our senior
and senior subordinated notes as well as under our senior secured credit facilities, which were
entered into in August 2005 and our senior notes entered into in September 2008. Adjusted EBITDA
is calculated by subtracting from or adding to EBITDA items of income or expense described below.
EBITDA and Adjusted EBITDA are not recognized terms under generally accepted accounting principles
(GAAP). EBITDA and Adjusted EBITDA do not represent net income (loss), as that term is defined
under GAAP, and should not be considered as an alternative to net income (loss) as an indicator of
our operating performance. Additionally, EBITDA and Adjusted EBITDA are not intended to be
measures of free cash flow available for management or discretionary use as such measures do not
consider certain cash requirements such as capital expenditures (including capitalized software
expense), tax payments and debt service requirements. SunGard considers EBITDA and Adjusted EBITDA
to be key indicators of our ability to pay our debt. EBITDA and Adjusted EBITDA as presented
herein are not necessarily comparable to similarly titled measures. The following is a
reconciliation of EBITDA and Adjusted EBITDA to net income (loss), the GAAP measure we believe to
be most directly comparable to EBITDA and Adjusted EBITDA. Further information regarding this
reconciliation is included in our periodic filings with the U.S. Securities and Exchange
Commission.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Last Twelve |
|
|
|
Three Months Ended |
|
|
Months |
|
|
|
Sep. 30, |
|
|
Sep. 30, |
|
|
Sep. 30, |
|
(in millions) |
|
2009 |
|
|
2010 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(40 |
) |
|
$ |
(378 |
) |
|
$ |
(1,490 |
) |
Interest expense, net |
|
|
160 |
|
|
|
159 |
|
|
|
642 |
|
Benefit from income taxes |
|
|
(3 |
) |
|
|
(10 |
) |
|
|
(100 |
) |
Depreciation and amortization |
|
|
224 |
|
|
|
199 |
|
|
|
803 |
|
Goodwill impairment charge |
|
|
|
|
|
|
328 |
|
|
|
1,454 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
341 |
|
|
|
298 |
|
|
|
1,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase accounting adjustments |
|
|
5 |
|
|
|
3 |
|
|
|
14 |
|
Non-cash charges |
|
|
8 |
|
|
|
9 |
|
|
|
42 |
|
Restructuring and other charges |
|
|
4 |
|
|
|
12 |
|
|
|
57 |
|
Acquired EBITDA, net of disposed EBITDA |
|
|
1 |
|
|
|
|
|
|
|
6 |
|
Pro forma expense savings related to acquisitions |
|
|
1 |
|
|
|
1 |
|
|
|
3 |
|
Other |
|
|
17 |
|
|
|
15 |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA senior secured credit
facilities, senior notes due 2013 and 2015
and senior subordinated notes due 2015 |
|
$ |
377 |
|
|
$ |
338 |
|
|
$ |
1,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
Sep. 30, |
|
|
Sep. 30, |
|
(in millions) |
|
2009 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(81 |
) |
|
$ |
(453 |
) |
Interest expense, net |
|
|
465 |
|
|
|
477 |
|
Benefit from income taxes |
|
|
(12 |
) |
|
|
(39 |
) |
Depreciation and amortization |
|
|
619 |
|
|
|
591 |
|
Goodwill impairment charge |
|
|
|
|
|
|
328 |
|
|
|
|
|
|
|
|
EBITDA |
|
|
991 |
|
|
|
904 |
|
|
|
|
|
|
|
|
|
|
Purchase accounting adjustments |
|
|
13 |
|
|
|
10 |
|
Non-cash charges |
|
|
25 |
|
|
|
30 |
|
Restructuring and other charges |
|
|
21 |
|
|
|
37 |
|
Acquired EBITDA, net of disposed EBITDA |
|
|
2 |
|
|
|
5 |
|
Pro forma expense savings related to acquisitions |
|
|
3 |
|
|
|
2 |
|
Other |
|
|
6 |
|
|
|
6 |
|
|
|
|
|
|
|
|
Adjusted EBITDA senior secured credit
facilities, senior notes due 2013 and 2015
and senior subordinated notes due 2015 |
|
$ |
1,061 |
|
|
$ |
994 |
|
|
|
|
|
|
|
|
SunGard Data Systems Inc.
Notes to Consolidated Condensed Financial Information (Unaudited)
Note 2. Reconciliation of Income from Operations to Adjusted Income from Operations
Adjusted income from operations represents income from operations adjusted for goodwill impairment
charges, amortization of acquisition-related intangible assets, merger costs, purchase accounting
adjustments for deferred revenue, stock-based compensation expense and management fee expense.
Adjusted income from operations is not a recognized term under generally accepted accounting
principles (GAAP). Adjusted income from operations does not represent income from operations, as
that term is defined under GAAP, and should not be considered as an alternative to income from
operations as an indicator of our operating performance. We have included information concerning
adjusted income from operations because we use such information when evaluating income from
operations to better evaluate the underlying performance of the Company. Adjusted income from
operations as presented herein is not necessarily comparable to similarly titled measures.
Beginning in 2007, the Company began to experience significant revenue growth in one of our trading
systems businesses, a broker/dealer business with inherently lower margins than the rest of the
financial systems business, and whose revenue is a function of market volatility and customer mix.
The following is a reconciliation between adjusted income from operations and income from
operations, the GAAP measure we believe to be most directly comparable to adjusted income from
operations, both including and excluding the broker/dealer business.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Sep. 30, 2009 |
|
|
|
Including |
|
|
|
|
|
|
Excluding |
|
|
|
Broker/Dealer |
|
|
Broker/Dealer |
|
|
Broker/Dealer |
|
(in millions) |
|
Business |
|
|
Business |
|
|
Business |
|
Income from operations |
|
$ |
132 |
|
|
$ |
7 |
|
|
$ |
125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
150 |
|
|
|
1 |
|
|
|
149 |
|
Purchase accounting adjustments |
|
|
6 |
|
|
|
|
|
|
|
6 |
|
Stock-based compensation and other costs |
|
|
12 |
|
|
|
|
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted income from operations |
|
$ |
300 |
|
|
$ |
8 |
|
|
$ |
292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Sep. 30, 2010 |
|
|
|
Including |
|
|
|
|
|
|
Excluding |
|
|
|
Broker/Dealer |
|
|
Broker/Dealer |
|
|
Broker/Dealer |
|
(in millions) |
|
Business |
|
|
Business |
|
|
Business |
|
Loss from operations |
|
$ |
(219 |
) |
|
$ |
(10 |
) |
|
$ |
(209 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
126 |
|
|
|
|
|
|
|
126 |
|
Goodwill impairment charge and merger costs |
|
|
330 |
|
|
|
|
|
|
|
330 |
|
Purchase accounting adjustments |
|
|
4 |
|
|
|
|
|
|
|
4 |
|
Stock-based compensation and other costs |
|
|
10 |
|
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted income (loss) from operations |
|
$ |
251 |
|
|
$ |
(10 |
) |
|
$ |
261 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
Sep. 30, 2009 |
|
|
|
Including |
|
|
|
|
|
|
Excluding |
|
|
|
Broker/Dealer |
|
|
Broker/Dealer |
|
|
Broker/Dealer |
|
(in millions) |
|
Business |
|
|
Business |
|
|
Business |
|
Income from operations |
|
$ |
366 |
|
|
$ |
29 |
|
|
$ |
337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
404 |
|
|
|
3 |
|
|
|
401 |
|
Merger Costs |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
Purchase accounting adjustments |
|
|
13 |
|
|
|
|
|
|
|
13 |
|
Stock-based compensation and other costs |
|
|
33 |
|
|
|
|
|
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted income from operations |
|
$ |
817 |
|
|
$ |
32 |
|
|
$ |
785 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
Sep. 30, 2010 |
|
|
|
Including |
|
|
|
|
|
|
Excluding |
|
|
|
Broker/Dealer |
|
|
Broker/Dealer |
|
|
Broker/Dealer |
|
(in millions) |
|
Business |
|
|
Business |
|
|
Business |
|
Income (loss) from operations |
|
$ |
(19 |
) |
|
$ |
(30 |
) |
|
$ |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
371 |
|
|
|
2 |
|
|
|
369 |
|
Goodwill impairment charge and merger costs |
|
|
339 |
|
|
|
8 |
|
|
|
331 |
|
Purchase accounting adjustments |
|
|
11 |
|
|
|
|
|
|
|
11 |
|
Stock-based compensation and other costs |
|
|
35 |
|
|
|
|
|
|
|
35 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted income (loss) from operations |
|
$ |
737 |
|
|
$ |
(20 |
) |
|
$ |
757 |
|
|
|
|
|
|
|
|
|
|
|
SunGard Data Systems Inc.
Notes to Consolidated Condensed Financial Information (Unaudited)
Note 3. Impact of Broker/Dealer on Organic Revenue Growth
The Company defines organic revenue as revenue from businesses owned for at least one year and
excluding revenue from businesses sold in the previous twelve months further adjusted to remove the
impact of changes in currency exchange rates. When assessing its financial results, the Company
focuses on organic revenue because reported revenue is affected by the timing and magnitude of
acquisitions, dispositions and currency. Beginning in 2007, the Company began to experience
significant revenue growth in one of our trading systems businesses, a broker/dealer business with
inherently lower margins than the rest of the financial systems business, and whose revenue is a
function of market volatility and customer mix. Reported revenue and organic revenue growth with
and without the broker/dealer business for the total Company and Financial Systems for 2008, 2009
and 2010 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended |
|
|
|
|
|
|
Quarter Ended |
|
|
|
2008 |
|
|
Mar-09 |
|
|
Jun-09 |
|
|
Sep-09 |
|
|
Dec-09 |
|
|
2009 |
|
|
Mar-10 |
|
|
Jun-10 |
|
|
Sep-10 |
|
Revenue growth as reported: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total SunGard |
|
|
14 |
% |
|
|
3 |
% |
|
|
1 |
% |
|
|
-4 |
% |
|
|
-5 |
% |
|
|
-2 |
% |
|
|
-6 |
% |
|
|
-5 |
% |
|
|
-7 |
% |
Financial Systems |
|
|
23 |
% |
|
|
8 |
% |
|
|
8 |
% |
|
|
-6 |
% |
|
|
-8 |
% |
|
|
0 |
% |
|
|
-11 |
% |
|
|
-8 |
% |
|
|
-9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue growth as reported without broker/dealer business: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total SunGard |
|
|
8 |
% |
|
|
-2 |
% |
|
|
-5 |
% |
|
|
1 |
% |
|
|
0 |
% |
|
|
-1 |
% |
|
|
3 |
% |
|
|
4 |
% |
|
|
-2 |
% |
Financial Systems |
|
|
11 |
% |
|
|
0 |
% |
|
|
-3 |
% |
|
|
4 |
% |
|
|
0 |
% |
|
|
0 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic revenue growth: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total SunGard |
|
|
10 |
% |
|
|
3 |
% |
|
|
0 |
% |
|
|
-7 |
% |
|
|
-7 |
% |
|
|
-3 |
% |
|
|
-9 |
% |
|
|
-4 |
% |
|
|
-6 |
% |
Financial Systems |
|
|
17 |
% |
|
|
4 |
% |
|
|
2 |
% |
|
|
-15 |
% |
|
|
-10 |
% |
|
|
-5 |
% |
|
|
-13 |
% |
|
|
-7 |
% |
|
|
-8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic revenue growth without broker/dealer business: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total SunGard |
|
|
4 |
% |
|
|
-1 |
% |
|
|
-6 |
% |
|
|
-2 |
% |
|
|
-3 |
% |
|
|
-3 |
% |
|
|
0 |
% |
|
|
4 |
% |
|
|
0 |
% |
Financial Systems |
|
|
5 |
% |
|
|
-5 |
% |
|
|
-10 |
% |
|
|
-7 |
% |
|
|
-3 |
% |
|
|
-6 |
% |
|
|
4 |
% |
|
|
10 |
% |
|
|
3 |
% |