United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended June 30, 2009
OR
¨ | Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
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 | 20-3059890 | |
Delaware | 20-3060101 | |
Delaware | 51-0267091 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
680 East Swedesford Road, Wayne, Pennsylvania 19087
(Address of principal executive offices, including zip code)
484-582-2000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
SunGard Capital Corp. |
Yes ¨ No x | |
SunGard Capital Corp. II |
Yes ¨ No x | |
SunGard Data Systems Inc. |
Yes ¨ No x |
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
SunGard Capital Corp. |
Yes ¨ No ¨ | |
SunGard Capital Corp. II |
Yes ¨ No ¨ | |
SunGard Data Systems Inc. |
Yes ¨ No ¨ |
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
SunGard Capital Corp. |
Large accelerated filer ¨. | Accelerated filer ¨. | Non-accelerated filer x. | Smaller reporting company ¨. | ||||
SunGard Capital Corp.II |
Large accelerated filer ¨. | Accelerated filer ¨. | Non-accelerated filer x. | Smaller reporting company ¨. | ||||
SunGard Data Systems Inc. |
Large accelerated filer ¨. | Accelerated filer ¨. | Non-accelerated filer x. | Smaller reporting company ¨. |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
SunGard Capital Corp. |
Yes ¨ No x | |
SunGard Capital Corp. II |
Yes ¨ No x | |
SunGard Data Systems Inc. |
Yes ¨ No x |
The number of shares of the registrants common stock outstanding as of June 30, 2009:
SunGard Capital Corp. |
254,455,149 shares of Class A common stock and 28,278,345 shares of Class L common stock | |
SunGard Capital Corp. II |
100 shares of common stock (100% owned by SunGard Capital Corp.) | |
SunGard Data Systems Inc. |
100 shares of common stock |
SUNGARD CAPITAL CORP. II
SUNGARD DATA SYSTEMS INC.
AND SUBSIDIARIES
INDEX
PART I. FINANCIAL INFORMATION
Explanatory Note
This Form 10-Q is a combined quarterly report being filed separately by three registrants: SunGard Capital Corp. (SCC), SunGard Capital Corp. II (SCCII) and SunGard Data Systems Inc. (SunGard). SCC and SCC II are collectively referred to as the Parent Companies. Unless the context indicates otherwise, any reference in this report to the Company, we, us and our refer to the Parent Companies together with their direct and indirect subsidiaries, including SunGard. Each registrant hereto is filing on its own behalf all of the information contained in this quarterly report that relates to such registrant. Each registrant hereto is not filing any information that does not relate to such registrant, and therefore makes no representation as to any such information.
ITEM 1. | FINANCIAL STATEMENTS |
Consolidated Balance Sheets
(In millions except share and per-share amounts)
(unaudited)
(in millions except share and per-share amounts) |
December 31, 2008 |
June 30, 2009 |
||||||
Assets |
||||||||
Current: |
||||||||
Cash and cash equivalents |
$ | 975 | $ | 508 | ||||
Trade receivables, less allowance for doubtful accounts of $15 and $69 |
701 | 860 | ||||||
Earned but unbilled receivables |
81 | 196 | ||||||
Prepaid expenses and other current assets |
122 | 175 | ||||||
Clearing broker assets |
309 | 341 | ||||||
Retained interest in accounts receivable sold |
285 | | ||||||
Deferred income taxes |
22 | 14 | ||||||
Total current assets |
2,495 | 2,094 | ||||||
Property and equipment, less accumulated depreciation of $689 and $828 |
898 | 920 | ||||||
Software products, less accumulated amortization of $793 and $945 |
1,159 | 1,163 | ||||||
Customer base, less accumulated amortization of $668 and $805 |
2,616 | 2,454 | ||||||
Other tangible and intangible assets, less accumulated amortization of $29 and $25 |
207 | 219 | ||||||
Trade name |
1,075 | 1,084 | ||||||
Goodwill |
7,328 | 7,366 | ||||||
Total Assets |
$ | 15,778 | $ | 15,300 | ||||
Liabilities and Stockholders Equity |
||||||||
Current: |
||||||||
Short-term and current portion of long-term debt |
$ | 322 | $ | 69 | ||||
Accounts payable |
87 | 80 | ||||||
Accrued compensation and benefits |
314 | 235 | ||||||
Accrued interest expense |
159 | 142 | ||||||
Other accrued expenses |
409 | 372 | ||||||
Clearing broker liabilities |
310 | 339 | ||||||
Deferred revenue |
977 | 989 | ||||||
Total current liabilities |
2,578 | 2,226 | ||||||
Long-term debt |
8,553 | 8,417 | ||||||
Deferred income taxes |
1,595 | 1,561 | ||||||
Total liabilities |
12,726 | 12,204 | ||||||
Commitments and contingencies |
||||||||
Noncontrolling interest in preferred stock of SCCII (held by management subject to a put option for death or disability) |
60 | 47 | ||||||
Class L common stock held by management subject to a put option for death or disability |
111 | 84 | ||||||
Class A common stock held by management subject to a put option for death or disability |
12 | 10 | ||||||
Stockholders equity: |
||||||||
Class L common stock, convertible, par value $.001 per share; cumulative 13.5% per annum, compounded quarterly; aggregate liquidation preference of $3,612 million and $3,867 million; 50,000,000 shares authorized, 28,472,965 and 28,488,849 shares issued |
| | ||||||
Class A common stock, par value $.001 per share; 550,000,000 shares authorized, 256,260,680 and 256,403,675 shares issued |
| | ||||||
Capital in excess of par value |
2,613 | 2,661 | ||||||
Treasury stock, 208,071 and 216,088 shares of Class L common stock; and 1,873,932 and 1,948,526 shares of Class A common stock |
(24 | ) | (24 | ) | ||||
Accumulated deficit |
(912 | ) | (1,039 | ) | ||||
Accumulated other comprehensive loss |
(219 | ) | (147 | ) | ||||
Total SunGard Capital Corp. stockholders equity |
1,458 | 1,451 | ||||||
Noncontrolling interest in preferred stock of SCCII |
1,411 | 1,504 | ||||||
Total stockholders equity |
2,869 | 2,955 | ||||||
Total Liabilities and Stockholders Equity |
$ | 15,778 | $ | 15,300 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
1
Consolidated Statements of Operations
(In millions)
(Unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2008 | 2009 | 2008 | 2009 | |||||||||||||
Revenue: |
||||||||||||||||
Services |
$ | 1,214 | $ | 1,242 | $ | 2,412 | $ | 2,489 | ||||||||
License and resale fees |
98 | 79 | 157 | 143 | ||||||||||||
Total products and services |
1,312 | 1,321 | 2,569 | 2,632 | ||||||||||||
Reimbursed expenses |
45 | 48 | 90 | 72 | ||||||||||||
1,357 | 1,369 | 2,659 | 2,704 | |||||||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales and direct operating |
653 | 705 | 1,296 | 1,396 | ||||||||||||
Sales, marketing and administration |
293 | 254 | 570 | 530 | ||||||||||||
Product development |
78 | 73 | 157 | 148 | ||||||||||||
Depreciation and amortization |
70 | 72 | 137 | 141 | ||||||||||||
Amortization of acquisition-related intangible assets |
118 | 130 | 230 | 254 | ||||||||||||
Merger costs |
| 1 | | 1 | ||||||||||||
1,212 | 1,235 | 2,390 | 2,470 | |||||||||||||
Income from operations |
145 | 134 | 269 | 234 | ||||||||||||
Interest income |
4 | | 9 | 1 | ||||||||||||
Interest expense and amortization of deferred financing fees |
(143 | ) | (155 | ) | (291 | ) | (306 | ) | ||||||||
Other income (expense) |
(4 | ) | 14 | (25 | ) | 21 | ||||||||||
Income (loss) before income taxes |
2 | (7 | ) | (38 | ) | (50 | ) | |||||||||
Benefit from income taxes |
| | 18 | 9 | ||||||||||||
Net income (loss) |
2 | (7 | ) | (20 | ) | (41 | ) | |||||||||
Less: Net loss attributable to the noncontrolling interest |
(39 | ) | (44 | ) | (78 | ) | (86 | ) | ||||||||
Net loss attributable to SunGard Capital Corp |
$ | (37 | ) | $ | (51 | ) | $ | (98 | ) | $ | (127 | ) | ||||
The accompanying notes are an integral part of these consolidated financial statements.
2
Consolidated Statements of Cash Flows
(In millions)
(Unaudited)
Six Months Ended June 30, | ||||||||
2008 | 2009 | |||||||
Cash flow from operations: |
||||||||
Net loss |
$ | (20 | ) | $ | (41 | ) | ||
Reconciliation of net loss to cash flow provided by operations: |
||||||||
Depreciation and amortization |
367 | 395 | ||||||
Deferred income tax benefit |
(60 | ) | (51 | ) | ||||
Stock compensation expense |
14 | 14 | ||||||
Amortization of deferred financing costs and debt discount |
18 | 20 | ||||||
Other noncash items |
14 | (21 | ) | |||||
Accounts receivable and other current assets |
(59 | ) | (17 | ) | ||||
Accounts payable and accrued expenses |
(94 | ) | (141 | ) | ||||
Clearing broker assets and liabilities, net |
28 | (3 | ) | |||||
Deferred revenue |
39 | 8 | ||||||
Cash flow provided by operations |
247 | 163 | ||||||
Investment activities: |
||||||||
Cash paid for acquired businesses, net of cash acquired |
(161 | ) | (12 | ) | ||||
Cash paid for property and equipment and software |
(189 | ) | (167 | ) | ||||
Other investing activities |
(16 | ) | 3 | |||||
Cash used in investment activities |
(366 | ) | (176 | ) | ||||
Financing activities: |
||||||||
Cash received from issuance of common stock |
2 | | ||||||
Cash received from issuance of preferred stock |
1 | | ||||||
Cash received from borrowings, net of fees |
189 | 268 | ||||||
Cash used to repay debt |
(44 | ) | (724 | ) | ||||
Cash used to purchase treasury stock |
(11 | ) | (1 | ) | ||||
Other financing activities |
(5 | ) | (2 | ) | ||||
Cash provided by (used in) financing activities |
132 | (459 | ) | |||||
Effect of exchange rate changes on cash |
8 | 5 | ||||||
Increase (decrease) in cash and cash equivalents |
21 | (467 | ) | |||||
Beginning cash and cash equivalents |
427 | 975 | ||||||
Ending cash and cash equivalents |
$ | 448 | $ | 508 | ||||
Supplemental information: |
||||||||
Acquired businesses: |
||||||||
Property and equipment |
$ | 2 | $ | | ||||
Software products |
68 | 8 | ||||||
Customer base |
60 | 4 | ||||||
Goodwill |
106 | 4 | ||||||
Other tangible and intangible assets |
1 | | ||||||
Deferred income taxes |
(27 | ) | (1 | ) | ||||
Purchase price obligations and debt assumed |
(14 | ) | (1 | ) | ||||
Net current liabilities assumed |
(35 | ) | (2 | ) | ||||
Cash paid for acquired businesses, net of cash acquired of $20 and $1, respectively |
$ | 161 | $ | 12 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
3
Consolidated Balance Sheets
(In millions except share and per-share amounts)
(unaudited)
(in millions except share and per-share amounts) |
December 31, 2008 |
June 30, 2009 |
||||||
Assets |
||||||||
Current: |
||||||||
Cash and cash equivalents |
$ | 975 | $ | 508 | ||||
Trade receivables, less allowance for doubtful accounts of $15 and $69 |
701 | 860 | ||||||
Earned but unbilled receivables |
81 | 196 | ||||||
Prepaid expenses and other current assets |
122 | 175 | ||||||
Clearing broker assets |
309 | 341 | ||||||
Retained interest in accounts receivable sold |
285 | | ||||||
Deferred income taxes |
22 | 14 | ||||||
Total current assets |
2,495 | 2,094 | ||||||
Property and equipment, less accumulated depreciation of $689 and $828 |
898 | 920 | ||||||
Software products, less accumulated amortization of $793 and $945 |
1,159 | 1,163 | ||||||
Customer base, less accumulated amortization of $668 and $805 |
2,616 | 2,454 | ||||||
Other tangible and intangible assets, less accumulated amortization of $29 and $25 |
207 | 219 | ||||||
Trade name . |
1,075 | 1,084 | ||||||
Goodwill |
7,328 | 7,366 | ||||||
Total Assets |
$ | 15,778 | $ | 15,300 | ||||
Liabilities and Stockholders Equity |
||||||||
Current: |
||||||||
Short-term and current portion of long-term debt |
$ | 322 | $ | 69 | ||||
Accounts payable |
87 | 80 | ||||||
Accrued compensation and benefits |
314 | 235 | ||||||
Accrued interest expense |
159 | 142 | ||||||
Other accrued expenses |
399 | 372 | ||||||
Clearing broker liabilities |
310 | 339 | ||||||
Deferred revenue |
977 | 989 | ||||||
Total current liabilities |
2,568 | 2,226 | ||||||
Long-term debt |
8,553 | 8,417 | ||||||
Deferred income taxes |
1,595 | 1,561 | ||||||
Total liabilities |
12,716 | 12,204 | ||||||
Commitments and contingencies |
||||||||
Preferred stock held by management subject to a put option for death or disability |
51 | 37 | ||||||
Stockholders equity: |
||||||||
Preferred stock, par value $.001 per share; cumulative 11.5% per annum, compounded quarterly; aggregate liquidation preference of $1,444 million and $1,531 million; 14,999,000 shares authorized, 9,856,052 and 9,861,552 issued |
| | ||||||
Common stock, par value $.001 per share; 1,000 shares authorized, 100 shares issued and oustanding |
| | ||||||
Capital in excess of par value |
3,687 | 3,704 | ||||||
Treasury stock, 72,039 and 74,815 shares |
(8 | ) | (8 | ) | ||||
Accumulated deficit |
(449 | ) | (490 | ) | ||||
Accumulated other comprehensive loss |
(219 | ) | (147 | ) | ||||
Total stockholders equity |
3,011 | 3,059 | ||||||
Total Liabilities and Stockholders Equity |
$ | 15,778 | $ | 15,300 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
4
Consolidated Statements of Operations
(In millions)
(Unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2008 | 2009 | 2008 | 2009 | |||||||||||||
Revenue: |
||||||||||||||||
Services |
$ | 1,214 | $ | 1,242 | $ | 2,412 | $ | 2,489 | ||||||||
License and resale fees |
98 | 79 | 157 | 143 | ||||||||||||
Total products and services |
1,312 | 1,321 | 2,569 | 2,632 | ||||||||||||
Reimbursed expenses |
45 | 48 | 90 | 72 | ||||||||||||
1,357 | 1,369 | 2,659 | 2,704 | |||||||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales and direct operating |
653 | 705 | 1,296 | 1,396 | ||||||||||||
Sales, marketing and administration |
293 | 254 | 570 | 530 | ||||||||||||
Product development |
78 | 73 | 157 | 148 | ||||||||||||
Depreciation and amortization |
70 | 72 | 137 | 141 | ||||||||||||
Amortization of acquisition-related intangible assets |
118 | 130 | 230 | 254 | ||||||||||||
Merger costs |
| 1 | | 1 | ||||||||||||
1,212 | 1,235 | 2,390 | 2,470 | |||||||||||||
Income from operations |
145 | 134 | 269 | 234 | ||||||||||||
Interest income |
4 | | 9 | 1 | ||||||||||||
Interest expense and amortization of deferred financing fees |
(143 | ) | (155 | ) | (291 | ) | (306 | ) | ||||||||
Other income (expense) |
(4 | ) | 14 | (25 | ) | 21 | ||||||||||
Income (loss) before income taxes |
2 | (7 | ) | (38 | ) | (50 | ) | |||||||||
Benefit from income taxes |
| | 18 | 9 | ||||||||||||
Net income (loss) |
$ | 2 | $ | (7 | ) | $ | (20 | ) | $ | (41 | ) | |||||
The accompanying notes are an integral part of these consolidated financial statements.
5
Consolidated Statements of Cash Flows
(In millions)
(Unaudited)
Six Months Ended June 30, | ||||||||
2008 | 2009 | |||||||
Cash flow from operations: |
||||||||
Net loss |
$ | (20 | ) | $ | (41 | ) | ||
Reconciliation of net loss to cash flow provided by operations: |
||||||||
Depreciation and amortization |
367 | 395 | ||||||
Deferred income tax benefit |
(60 | ) | (51 | ) | ||||
Stock compensation expense |
14 | 14 | ||||||
Amortization of deferred financing costs and debt discount |
18 | 20 | ||||||
Other noncash items |
14 | (21 | ) | |||||
Accounts receivable and other current assets |
(61 | ) | (17 | ) | ||||
Accounts payable and accrued expenses |
(92 | ) | (141 | ) | ||||
Clearing broker assets and liabilities, net |
28 | (3 | ) | |||||
Deferred revenue |
39 | 8 | ||||||
Cash flow provided by operations |
247 | 163 | ||||||
Investment activities: |
||||||||
Cash paid for acquired businesses, net of cash acquired |
(161 | ) | (12 | ) | ||||
Cash paid for property and equipment and software |
(189 | ) | (167 | ) | ||||
Other investing activities |
(16 | ) | 3 | |||||
Cash used in investment activities |
(366 | ) | (176 | ) | ||||
Financing activities: |
||||||||
Cash received from issuance of preferred stock |
1 | | ||||||
Cash received from borrowings, net of fees |
189 | 268 | ||||||
Cash used to repay debt |
(44 | ) | (724 | ) | ||||
Cash used to purchase treasury stock |
(3 | ) | | |||||
Other financing activities |
(11 | ) | (3 | ) | ||||
Cash provided by (used in) financing activities |
132 | (459 | ) | |||||
Effect of exchange rate changes on cash |
8 | 5 | ||||||
Increase (decrease) in cash and cash equivalents |
21 | (467 | ) | |||||
Beginning cash and cash equivalents |
427 | 975 | ||||||
Ending cash and cash equivalents |
$ | 448 | $ | 508 | ||||
Supplemental information: |
||||||||
Acquired businesses: |
||||||||
Property and equipment |
$ | 2 | $ | | ||||
Software products |
68 | 8 | ||||||
Customer base |
60 | 4 | ||||||
Goodwill |
106 | 4 | ||||||
Other tangible and intangible assets |
1 | | ||||||
Deferred income taxes |
(27 | ) | (1 | ) | ||||
Purchase price obligations and debt assumed |
(14 | ) | (1 | ) | ||||
Net current liabilities assumed |
(35 | ) | (2 | ) | ||||
Cash paid for acquired businesses, net of cash acquired of $20 and $1, respectively |
$ | 161 | $ | 12 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
6
Consolidated Balance Sheets
(In millions except share and per-share amounts)
(unaudited)
(in millions except share and per-share amounts) |
December 31, 2008 |
June 30, 2009 |
||||||
Assets |
||||||||
Current: |
||||||||
Cash and cash equivalents |
$ | 975 | $ | 508 | ||||
Trade receivables, less allowance for doubtful accounts of $15 and $69 |
701 | 860 | ||||||
Earned but unbilled receivables |
81 | 196 | ||||||
Prepaid expenses and other current assets |
122 | 175 | ||||||
Clearing broker assets |
309 | 341 | ||||||
Retained interest in accounts receivable sold |
285 | | ||||||
Deferred income taxes |
22 | 14 | ||||||
Total current assets |
2,495 | 2,094 | ||||||
Property and equipment, less accumulated depreciation of $689 and $828 |
898 | 920 | ||||||
Software products, less accumulated amortization of $793 and $945 |
1,159 | 1,163 | ||||||
Customer base, less accumulated amortization of $668 and $805 |
2,616 | 2,454 | ||||||
Other tangible and intangible assets, less accumulated amortization of $29 and $25 |
207 | 219 | ||||||
Trade name |
1,075 | 1,084 | ||||||
Goodwill |
7,328 | 7,366 | ||||||
Total Assets |
$ | 15,778 | $ | 15,300 | ||||
Liabilities and Stockholders Equity |
||||||||
Current: |
||||||||
Short-term and current portion of long-term debt |
$ | 322 | $ | 69 | ||||
Accounts payable |
87 | 80 | ||||||
Accrued compensation and benefits |
314 | 235 | ||||||
Accrued interest expense |
159 | 142 | ||||||
Other accrued expenses |
401 | 373 | ||||||
Clearing broker liabilities |
310 | 339 | ||||||
Deferred revenue |
977 | 989 | ||||||
Total current liabilities |
2,570 | 2,227 | ||||||
Long-term debt |
8,553 | 8,417 | ||||||
Deferred income taxes |
1,592 | 1,558 | ||||||
Total liabilities |
12,715 | 12,202 | ||||||
Commitments and contingencies |
||||||||
Stockholders equity: |
||||||||
Common stock, par value $.01 per share; 100 shares authorized, issued and oustanding |
| | ||||||
Capital in excess of par value |
3,731 | 3,735 | ||||||
Accumulated deficit |
(449 | ) | (490 | ) | ||||
Accumulated other comprehensive loss |
(219 | ) | (147 | ) | ||||
Total stockholders equity |
3,063 | 3,098 | ||||||
Total Liabilities and Stockholders Equity |
$ | 15,778 | $ | 15,300 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
7
Consolidated Statements of Operations
(In millions)
(Unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2008 | 2009 | 2008 | 2009 | |||||||||||||
Revenue: |
||||||||||||||||
Services |
$ | 1,214 | $ | 1,242 | $ | 2,412 | $ | 2,489 | ||||||||
License and resale fees |
98 | 79 | 157 | 143 | ||||||||||||
Total products and services |
1,312 | 1,321 | 2,569 | 2,632 | ||||||||||||
Reimbursed expenses |
45 | 48 | 90 | 72 | ||||||||||||
1,357 | 1,369 | 2,659 | 2,704 | |||||||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales and direct operating |
653 | 705 | 1,296 | 1,396 | ||||||||||||
Sales, marketing and administration |
293 | 254 | 570 | 530 | ||||||||||||
Product development |
78 | 73 | 157 | 148 | ||||||||||||
Depreciation and amortization |
70 | 72 | 137 | 141 | ||||||||||||
Amortization of acquisition-related intangible assets |
118 | 130 | 230 | 254 | ||||||||||||
Merger costs |
| 1 | | 1 | ||||||||||||
1,212 | 1,235 | 2,390 | 2,470 | |||||||||||||
Income from operations |
145 | 134 | 269 | 234 | ||||||||||||
Interest income |
4 | | 9 | 1 | ||||||||||||
Interest expense and amortization of deferred financing fees |
(143 | ) | (155 | ) | (291 | ) | (306 | ) | ||||||||
Other income (expense) |
(4 | ) | 14 | (25 | ) | 21 | ||||||||||
Income (loss) before income taxes |
2 | (7 | ) | (38 | ) | (50 | ) | |||||||||
Benefit from income taxes |
| | 18 | 9 | ||||||||||||
Net income (loss) |
$ | 2 | $ | (7 | ) | $ | (20 | ) | $ | (41 | ) | |||||
The accompanying notes are an integral part of these consolidated financial statements.
8
Consolidated Statements of Cash Flows
(In millions)
(Unaudited)
Six Months Ended June 30, | ||||||||
2008 | 2009 | |||||||
Cash flow from operations: |
||||||||
Net loss |
$ | (20 | ) | $ | (41 | ) | ||
Reconciliation of net loss to cash flow provided by operations: |
||||||||
Depreciation and amortization |
367 | 395 | ||||||
Deferred income tax benefit |
(60 | ) | (52 | ) | ||||
Stock compensation expense |
14 | 14 | ||||||
Amortization of deferred financing costs and debt discount |
18 | 20 | ||||||
Other noncash items |
14 | (21 | ) | |||||
Accounts receivable and other current assets |
(61 | ) | (17 | ) | ||||
Accounts payable and accrued expenses |
(92 | ) | (140 | ) | ||||
Clearing broker assets and liabilities, net |
28 | (3 | ) | |||||
Deferred revenue |
39 | 8 | ||||||
Cash flow provided by operations |
247 | 163 | ||||||
Investment activities: |
||||||||
Cash paid for acquired businesses, net of cash acquired |
(161 | ) | (12 | ) | ||||
Cash paid for property and equipment and software |
(189 | ) | (167 | ) | ||||
Other investing activities |
(16 | ) | 3 | |||||
Cash used in investment activities |
(366 | ) | (176 | ) | ||||
Financing activities: |
||||||||
Cash received from borrowings, net of fees |
189 | 268 | ||||||
Cash used to repay debt |
(44 | ) | (724 | ) | ||||
Other financing activities |
(13 | ) | (3 | ) | ||||
Cash provided by (used in) financing activities |
132 | (459 | ) | |||||
Effect of exchange rate changes on cash |
8 | 5 | ||||||
Increase (decrease) in cash and cash equivalents |
21 | (467 | ) | |||||
Beginning cash and cash equivalents |
427 | 975 | ||||||
Ending cash and cash equivalents |
$ | 448 | $ | 508 | ||||
Supplemental information: |
||||||||
Acquired businesses: |
||||||||
Property and equipment |
$ | 2 | $ | | ||||
Software products |
68 | 8 | ||||||
Customer base |
60 | 4 | ||||||
Goodwill |
106 | 4 | ||||||
Other tangible and intangible assets |
1 | | ||||||
Deferred income taxes |
(27 | ) | (1 | ) | ||||
Purchase price obligations and debt assumed |
(14 | ) | (1 | ) | ||||
Net current liabilities assumed |
(35 | ) | (2 | ) | ||||
Cash paid for acquired businesses, net of cash acquired of $20 and $1, respectively |
$ | 161 | $ | 12 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
9
SUNGARD CAPITAL CORP. II
SUNGARD DATA SYSTEMS INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
1. Basis of Presentation:
SunGard Data Systems Inc. (SunGard) was acquired on August 11, 2005 (the Transaction) by a consortium of private equity investment funds associated with Bain Capital Partners, The Blackstone Group, Goldman Sachs & Co., Kohlberg Kravis Roberts & Co., Providence Equity Partners, Silver Lake and TPG (collectively, the Sponsors).
SunGard is a wholly owned subsidiary of SunGard Holdco LLC, which is wholly owned by SunGard Holding Corp., which is wholly owned by SunGard Capital Corp. II (SCCII), which is a subsidiary of SunGard Capital Corp. (SCC). All of these companies were formed for the purpose of facilitating the Transaction and are collectively referred to as the Holding Companies. SCC, SCCII and SunGard are separate reporting companies and, together with their direct and indirect subsidiaries, are collectively referred to as the Company. These notes to consolidated financial statements apply to SCC, SCCII and SunGard unless otherwise noted.
The Company has four reportable segments: Financial Systems (FS), Higher Education (HE), Public Sector (PS) and Availability Services (AS). The Companys Software & Processing Solutions business is comprised of the FS, HE and PS segments. The consolidated financial statements include the accounts of the Company and its majority-owned subsidiaries. All significant intercompany transactions and accounts have been eliminated.
The accompanying interim consolidated financial statements of the Company have been prepared in conformity with accounting principles generally accepted in the United States of America (GAAP), consistent in all material respects with those applied in the Form 10-12G/A for SCC and SCCII and SunGards Annual Report on Form 10-K for the year ended December 31, 2008. Interim financial reporting does not include all of the information and footnotes required by GAAP for annual financial statements. The interim financial information is unaudited, but, in the opinion of management, includes all adjustments, consisting only of normal recurring adjustments necessary to provide a fair statement of results for the interim periods presented. Operating results for the interim periods presented are not necessarily indicative of the results that may be expected for the year ending December 31, 2009.
Subsequent events have been evaluated through August 11, 2009.
2. Goodwill:
The following table summarizes changes in goodwill by segment (in millions):
FS | HE | PS | AS | Total | ||||||||||||||||
Balance at December 31, 2008 |
$ | 3,431 | $ | 965 | $ | 685 | $ | 2,247 | $ | 7,328 | ||||||||||
2009 acquisitions |
2 | | | | 2 | |||||||||||||||
Adjustments related to prior year acquisitions and the Transaction |
(9 | ) | (1 | ) | (1 | ) | (10 | ) | (21 | ) | ||||||||||
Effect of foreign currency translation |
12 | | 10 | 35 | 57 | |||||||||||||||
Balance at June 30, 2009 |
$ | 3,436 | $ | 964 | $ | 694 | $ | 2,272 | $ | 7,366 | ||||||||||
Effective January 1, 2009, the Company shortened the remaining useful lives of certain intangible assets to reflect revisions to estimated customer attrition rates. The impact of this revision was an increase in amortization of acquisition-related intangible assets of $9 million and $18 million in the three and six months ended June 30, 2009, respectively, and estimated to be approximately $36 million on an annual basis.
10
3. Clearing Broker Assets and Liabilities:
Clearing broker assets and liabilities are comprised of the following (in millions):
December 31, 2008 |
June 30, 2009 | |||||
Segregated customer cash and treasury bills |
$ | 148 | $ | 153 | ||
Securities owned |
44 | 47 | ||||
Securities borrowed |
87 | 113 | ||||
Receivables from customers and other |
30 | 28 | ||||
Clearing broker assets |
$ | 309 | $ | 341 | ||
Payables to customers |
$ | 191 | $ | 181 | ||
Securities loaned |
47 | 95 | ||||
Customer securities sold short, not yet purchased |
3 | 13 | ||||
Payable to brokers and dealers |
69 | 50 | ||||
Clearing broker liabilities |
$ | 310 | $ | 339 | ||
Segregated customer cash and treasury bills are held by the Company on behalf of customers. Clearing broker securities consist of trading and investment securities at fair market values, which are based on quoted market rates. Securities borrowed and loaned are collateralized financing transactions which are cash deposits made to or received from other broker/dealers. Receivables from and payables to customers represent amounts due or payable on cash and margin transactions.
4. Debt and derivatives:
Receivables facility
In March 2009, SunGard entered into a syndicated three-year receivables facility. At June 30, 2009, the maximum commitment of $316.5 million was fully drawn. It may be repaid at any time at SunGards option and is therefore accounted for as an on-balance sheet secured borrowing. At June 30, 2009, $720 million of accounts receivable secure the borrowings under the receivables facility.
Under the receivables facility, SunGard is generally required to pay interest on the amount of each advance at the one month LIBOR rate (with a floor of 3%) plus 4.50% per annum. The facility is subject to a fee on the unused portion of 1.00% per annum. The receivables facility contains certain covenants, and SunGard is required to satisfy and maintain specified facility performance ratios, financial ratios and other financial condition tests.
Credit facility
In June 2009, SunGard amended its existing Credit Agreement (Amended Credit Agreement) to (a) extend the maturity date of $2.5 billion of its dollar-denominated term loans, £40 million of pound sterling-denominated term loans, and 120 million of Euro-denominated term loans from February 2014 to February 2016, (b) reduce existing revolving credit commitments to $829 million and extend the termination date of $580 million of those commitments to May 2013, and (c) amend certain other provisions including those related to negative and financial covenants.
As of June 30, 2009, the interest rate for the extended term loans, after adjusting for interest rate swaps, and revolving credit loans was 4.41% and 5.5%, respectively, and for the unextended term loans, after adjusting for interest rate swaps, and revolving credit loans was 2.51% and 4.25%, respectively. The commitment fee on the daily unused portion of the 2013 and 2011 revolving credit commitments was 0.75% and 0.50%, respectively.
Derivatives
In early 2009, the Company entered into three-year interest rate swaps that expire in February 2012 for an aggregate notional amount of $1.2 billion under which SunGard pays a stream of fixed interest payments (at 1.78%) for the term of the swap, and in turn, receives variable interest payments based on LIBOR.
11
The Company uses interest rate swap agreements to manage the amount of its floating rate debt in order to reduce its exposure to variable rate interest payments associated with the senior secured credit facilities. Each of these swap agreements is designated as a cash flow hedge. The Company pays a stream of fixed interest payments for the term of the swap, and in turn, receives variable interest payments based on LIBOR. The net receipt or payment from the interest rate swap agreements is included in interest expense. The Company does not enter into interest rate swaps for speculative or trading purposes. A summary of the Companys interest rate swaps follows:
Inception |
Maturity |
Notional Amount (in millions) |
Interest rate paid |
Interest rate received | ||||||
February 2006 |
February 2011 | $ | 800 | 5.00 | % | LIBOR | ||||
January 2008 |
February 2011 | $ | 750 | 3.17 | % | LIBOR | ||||
February 2008 |
February 2010 | $ | 750 | 2.71 | % | LIBOR | ||||
January/February 2009 |
February 2012 | $ | 1,200 | 1.78 | % | LIBOR | ||||
Total / Weighted Average interest rate |
$ | 3,500 | 3.01 | % | ||||||
Below are the fair values of interest rate swaps as of December 31, 2008 and June 30, 2009 (in millions):
Balance | Fair Value | |||||||
Sheet Location |
December 31, 2008 |
June 30, 2009 | ||||||
Interest rate contracts designated as cash flow hedging instruments |
Other accrued expenses |
$ | 98 | $ | 80 | |||
The table below summarizes the impact of the effective portion of interest rate swaps on the balance sheets and statements of operations for the three and six months ended June 30, 2008 and 2009 (in millions):
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||||
2008 | 2009 | 2008 | 2009 | Classification | ||||||||||||||
Gain recognized in Accumulated Other Comprehensive |
$ | 39 | $ | 16 | $ | 9 | $ | 12 | OCI | |||||||||
Loss reclassified from accumulated OCI into income |
(9 | ) | (19 | ) | (12 | ) | (34 | ) | Interest expense and amortization of deferred financing costs |
The Company has no ineffectiveness related to its swap agreements.
12
5. Fair Value Measurements:
The following table summarizes assets and liabilities measured at fair value on a recurring basis at June 30, 2009 (in millions):
Fair Value Measures Using | ||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||
Assets |
||||||||||||
Clearing broker assets - securities owned |
$ | 47 | $ | | $ | | $ | 47 | ||||
Liabilities |
||||||||||||
Clearing broker liabilities - customer securities sold short, not yet purchased |
$ | 13 | $ | | $ | | $ | 13 | ||||
Interest rate swap agreements |
| 80 | | 80 | ||||||||
$ | 13 | $ | 80 | $ | | $ | 93 | |||||
A Level 1 fair value measure is based upon quoted prices in active markets for identical assets or liabilities. A Level 2 fair value measure is based upon quoted prices for similar assets and liabilities in active markets or inputs that are observable. A Level 3 fair value measure is based upon inputs that are unobservable (for example, cash flow modeling inputs based on assumptions).
Clearing broker assets and liabilities securities owned and customer securities sold short, not yet purchased are recorded at closing exchange-quoted prices. Fair values of the interest rate swap agreements are calculated using a discounted cash flow model using observable applicable market swap rates and assumptions and are compared to market valuations obtained from brokers. During January 2009, the fair value of retained interest in accounts receivable sold (a Level 3 measurement) decreased to zero due to the termination of the Companys off-balance sheet accounts receivable securitization program.
The following table presents the carrying amount and estimated fair value of the Companys debt, including current portion, as of June 30, 2009 (in millions):
Carrying Value |
Fair Value | |||||
Floating rate debt |
$ | 5,131 | $ | 4,838 | ||
Fixed rate debt |
3,354 | 3,177 |
The fair value of the Companys floating rate and fixed rate long-term debt is primarily based on market rates.
6. Comprehensive Income (Loss):
Comprehensive income consists of net income (loss) adjusted for other increases and decreases affecting stockholders equity that are excluded from the determination of net income (loss). The calculation of comprehensive income follows (in millions):
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2008 | 2009 | 2008 | 2009 | ||||||||||||
Net income (loss) |
$ | 2 | $ | (7 | ) | $ | (20 | ) | $ | (41 | ) | ||||
Foreign currency translation gains |
| 147 | 20 | 60 | |||||||||||
Unrealized gains on derivative instruments |
39 | 16 | 9 | 12 | |||||||||||
Comprehensive income |
$ | 41 | $ | 156 | $ | 9 | $ | 31 | |||||||
13
7. Segment Information:
The Company has four reportable segments: FS, HE and PS, which together form the Companys Software & Processing Solutions business, and AS. 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. The operating results apply to each of SCC, SCCII and SunGard unless otherwise noted. The operating results for each segment follow (in millions):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2008 | 2009 | 2008 | 2009 | |||||||||||||
Revenue: |
||||||||||||||||
Financial systems |
$ | 710 | $ | 766 | $ | 1,397 | $ | 1,508 | ||||||||
Higher education |
146 | 132 | 272 | 264 | ||||||||||||
Public Sector |
112 | 95 | 213 | 186 | ||||||||||||
Software & processing solutions |
968 | 993 | 1,882 | 1,958 | ||||||||||||
Availability services |
389 | 376 | 777 | 746 | ||||||||||||
$ | 1,357 | $ | 1,369 | $ | 2,659 | $ | 2,704 | |||||||||
Depreciation and amortization: |
||||||||||||||||
Financial systems |
$ | 18 | $ | 19 | $ | 34 | $ | 38 | ||||||||
Higher education |
3 | 4 | 5 | 7 | ||||||||||||
Public sector |
2 | 2 | 4 | 4 | ||||||||||||
Software & processing solutions |
23 | 25 | 43 | 49 | ||||||||||||
Availability services |
47 | 47 | 94 | 92 | ||||||||||||
Corporate administration |
| | | | ||||||||||||
$ | 70 | $ | 72 | $ | 137 | $ | 141 | |||||||||
Income (loss) from operations: |
||||||||||||||||
Financial systems |
$ | 129 | $ | 138 | $ | 250 | $ | 257 | ||||||||
Higher education |
36 | 35 | 60 | 62 | ||||||||||||
Public sector |
21 | 19 | 39 | 36 | ||||||||||||
Software & processing solutions |
186 | 192 | 349 | 355 | ||||||||||||
Availability services |
111 | 99 | 212 | 188 | ||||||||||||
Corporate and other items (1) |
(152 | ) | (156 | ) | (292 | ) | (308 | ) | ||||||||
Merger costs |
| (1 | ) | | (1 | ) | ||||||||||
$ | 145 | $ | 134 | $ | 269 | $ | 234 | |||||||||
Cash paid for property and equipment and software: |
||||||||||||||||
Financial systems |
$ | 24 | $ | 18 | $ | 39 | $ | 44 | ||||||||
Higher education |
5 | 2 | 16 | 4 | ||||||||||||
Public sector |
2 | 4 | 4 | 6 | ||||||||||||
Software & processing solutions |
31 | 24 | 59 | 54 | ||||||||||||
Availability services |
74 | 64 | 130 | 113 | ||||||||||||
Corporate administration |
| | | | ||||||||||||
$ | 105 | $ | 88 | $ | 189 | $ | 167 | |||||||||
(1) | Includes corporate administrative expenses, stock compensation expense, management fees paid to the Sponsors, other items and amortization of acquisition-related intangible assets of $118 million and $130 million for the three month periods ended June 30, 2008 and 2009, respectively, and $230 million and $254 million for the six month periods ended June 30, 2008 and 2009, respectively. |
14
Amortization of acquisition-related intangible assets by segment follows (in millions):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2008 | 2009 | 2008 | 2009 | |||||||||
Amortization of acquisition-related intangible assets: |
||||||||||||
Financial systems |
$ | 67 | $ | 70 | $ | 127 | $ | 136 | ||||
Higher education |
9 | 9 | 18 | 17 | ||||||||
Public sector |
10 | 7 | 21 | 15 | ||||||||
Software & processing solutions |
86 | 86 | 166 | 168 | ||||||||
Availability services |
31 | 44 | 62 | 85 | ||||||||
Corporate administration |
1 | | 2 | 1 | ||||||||
$ | 118 | $ | 130 | $ | 230 | $ | 254 | |||||
The FS Segment is organized to align with customer-facing business areas. FS revenue by these business areas follows (in millions):
| ||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2008 | 2009 | 2008 | 2009 | |||||||||
Trading Systems |
$ | 154 | $ | 229 | $ | 318 | $ | 449 | ||||
Wealth Management |
134 | 105 | 272 | 209 | ||||||||
Brokerage & Clearance |
65 | 68 | 135 | 139 | ||||||||
Capital Markets |
89 | 62 | 170 | 124 | ||||||||
Global Trading |
| 66 | | 123 | ||||||||
Institutional Asset Management |
57 | 48 | 112 | 98 | ||||||||
Corporations |
51 | 45 | 89 | 89 | ||||||||
Banks |
42 | 37 | 78 | 69 | ||||||||
All other |
118 | 106 | 223 | 208 | ||||||||
Total Financial Systems |
$ | 710 | $ | 766 | $ | 1,397 | $ | 1,508 | ||||
8. Related Party Transactions:
In accordance with the Management Agreement between the Company and affiliates of the Sponsors, the Company recorded $6 million and $2 million of management fees in sales, marketing and administration expenses during the three months ended June 30, 2008 and 2009, respectively. In the six month periods ended June 30, 2008 and 2009, the Company recorded $10 million and $7 million of management fees in sales, marketing and administration expenses. At December 31, 2008 and June 30, 2009, $10 million and $2 million, respectively, was included in other accrued expenses.
Certain of the Companys sponsors and/or their affiliates were paid approximately $2 million for customary fees and expenses in connection with the Amended Credit Agreement.
15
9. Supplemental Guarantor Condensed Consolidating Financial Statements:
SunGards senior notes are jointly and severally, fully and unconditionally guaranteed on a senior unsecured basis and the senior subordinated notes are jointly and severally, fully and unconditionally guaranteed on an unsecured senior subordinated basis, in each case, subject to certain exceptions, by substantially all wholly owned, domestic subsidiaries of SunGard (collectively, the Guarantors). Each of the Guarantors is 100% owned, directly or indirectly, by SunGard. None of the other subsidiaries of SunGard, either direct or indirect, nor any of the Holding Companies guarantee the senior notes and senior subordinated notes (Non-Guarantors). The Guarantors also unconditionally guarantee the senior secured credit facilities.
The following tables present the financial position, results of operations and cash flows of SunGard (referred to as Parent Company for purposes of this note only), the Guarantor subsidiaries, the Non-Guarantor subsidiaries and Eliminations as of December 31, 2008 and June 30, 2009, and for the three- and six-month periods ended June 30, 2008 and 2009 to arrive at the information for SunGard on a consolidated basis. SCC and SCCII are neither parties nor guarantors to the debt issued as described in the notes to consolidated financial statements included in the Form 10-12G/A for SCC and SCCII filed in June 2009 or the Form 10-K for SunGard filed in March 2009.
Supplemental Condensed Consolidating Balance Sheet December 31, 2008 | |||||||||||||||||||
(in millions) |
Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||
Assets |
|||||||||||||||||||
Current: |
|||||||||||||||||||
Cash and cash equivalents |
$ | 511 | $ | 16 | $ | 448 | $ | | $ | 975 | |||||||||
Intercompany balances |
(5,192 | ) | 5,268 | (76 | ) | | | ||||||||||||
Trade receivables, net |
(1 | ) | 406 | 377 | | 782 | |||||||||||||
Prepaid expenses, taxes and other current assets |
1,680 | 75 | 660 | (1,677 | ) | 738 | |||||||||||||
Total current assets |
(3,002 | ) | 5,765 | 1,409 | (1,677 | ) | 2,495 | ||||||||||||
Property and equipment, net |
1 | 619 | 278 | | 898 | ||||||||||||||
Intangible assets, net |
178 | 4,106 | 773 | | 5,057 | ||||||||||||||
Intercompany balances |
967 | (720 | ) | (247 | ) | | | ||||||||||||
Goodwill |
| 6,146 | 1,182 | | 7,328 | ||||||||||||||
Investment in subsidiaries |
13,686 | 2,298 | | (15,984 | ) | | |||||||||||||
Total Assets |
$ | 11,830 | $ | 18,214 | $ | 3,395 | $ | (17,661 | ) | $ | 15,778 | ||||||||
Liabilities and Stockholders Equity |
|||||||||||||||||||
Current: |
|||||||||||||||||||
Short-term and current portion of long-term debt |
$ | 295 | $ | 9 | $ | 18 | $ | | $ | 322 | |||||||||
Accounts payable and other current liabilities |
319 | 2,611 | 995 | (1,677 | ) | 2,248 | |||||||||||||
Total current liabilities |
614 | 2,620 | 1,013 | (1,677 | ) | 2,570 | |||||||||||||
Long-term debt |
8,227 | 9 | 317 | | 8,553 | ||||||||||||||
Intercompany debt |
(8 | ) | 416 | (162 | ) | (246 | ) | | |||||||||||
Deferred income taxes |
(66 | ) | 1,483 | 175 | | 1,592 | |||||||||||||
Total liabilities |
8,767 | 4,528 | 1,343 | (1,923 | ) | 12,715 | |||||||||||||
Total stockholders equity |
3,063 | 13,686 | 2,052 | (15,738 | ) | 3,063 | |||||||||||||
Total Liabilities and Stockholders Equity |
$ | 11,830 | $ | 18,214 | $ | 3,395 | $ | (17,661 | ) | $ | 15,778 | ||||||||
16
Supplemental Condensed Consolidating Balance Sheet June 30, 2009 |
||||||||||||||||||||
(in millions) |
Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | |||||||||||||||
Assets |
||||||||||||||||||||
Current: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 4 | $ | 1 | $ | 503 | $ | | $ | 508 | ||||||||||
Intercompany balances |
(6,073 | ) | 5,244 | 829 | | | ||||||||||||||
Trade receivables, net |
(5 | ) | 735 | 326 | | 1,056 | ||||||||||||||
Prepaid expenses, taxes and other current assets |
1,927 | 76 | 483 | (1,956 | ) | 530 | ||||||||||||||
Total current assets |
(4,147 | ) | 6,056 | 2,141 | (1,956 | ) | 2,094 | |||||||||||||
Property and equipment, net |
1 | 610 | 309 | | 920 | |||||||||||||||
Intangible assets, net |
185 | 3,946 | 789 | | 4,920 | |||||||||||||||
Intercompany balances |
976 | (721 | ) | (255 | ) | | | |||||||||||||
Goodwill |
| 6,133 | 1,233 | | 7,366 | |||||||||||||||
Investment in subsidiaries |
14,232 | 2,631 | | (16,863 | ) | | ||||||||||||||
Total Assets |
$ | 11,247 | $ | 18,655 | $ | 4,217 | $ | (18,819 | ) | $ | 15,300 | |||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||
Current: |
||||||||||||||||||||
Short-term and current portion of long-term debt |
$ | 45 | $ | 8 | $ | 16 | $ | | $ | 69 | ||||||||||
Accounts payable and other current liabilities |
280 | 2,773 | 1,061 | (1,956 | ) | 2,158 | ||||||||||||||
Total current liabilities |
325 | 2,781 | 1,077 | (1,956 | ) | 2,227 | ||||||||||||||
Long-term debt |
7,782 | 6 | 629 | | 8,417 | |||||||||||||||
Intercompany debt |
99 | 208 | (177 | ) | (130 | ) | | |||||||||||||
Deferred income taxes |
(57 | ) | 1,428 | 187 | | 1,558 | ||||||||||||||
Total liabilities |
8,149 | 4,423 | 1,716 | (2,086 | ) | 12,202 | ||||||||||||||
Total stockholders equity |
3,098 | 14,232 | 2,501 | (16,733 | ) | 3,098 | ||||||||||||||
Total Liabilities and Stockholders Equity |
$ | 11,247 | $ | 18,655 | $ | 4,217 | $ | (18,819 | ) | $ | 15,300 | |||||||||
Supplemental Condensed Consolidating Schedule of Operations Three Months Ended June 30, 2008 |
||||||||||||||||||||
(in millions) |
Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | |||||||||||||||
Total revenue |
$ | | $ | 936 | $ | 487 | $ | (66 | ) | $ | 1,357 | |||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of sales and direct operating |
| 443 | 276 | (66 | ) | 653 | ||||||||||||||
Sales, marketing and administration |
25 | 150 | 118 | | 293 | |||||||||||||||
Product development |
| 49 | 29 | | 78 | |||||||||||||||
Depreciation and amortization |
| 52 | 18 | | 70 | |||||||||||||||
Amortization of acquisition-related intangible assets |
1 | 94 | 23 | | 118 | |||||||||||||||
26 | 788 | 464 | (66 | ) | 1,212 | |||||||||||||||
Income (loss) from operations |
(26 | ) | 148 | 23 | | 145 | ||||||||||||||
Net interest income (expense) |
(111 | ) | 24 | (52 | ) | | (139 | ) | ||||||||||||
Other income (expense) |
92 | (25 | ) | (3 | ) | (68 | ) | (4 | ) | |||||||||||
Income (loss) before income taxes |
(45 | ) | 147 | (32 | ) | (68 | ) | 2 | ||||||||||||
Provision (benefit) for income taxes |
(47 | ) | 56 | (9 | ) | | | |||||||||||||
Net income (loss) |
$ | 2 | $ | 91 | $ | (23 | ) | $ | (68 | ) | $ | 2 | ||||||||
17
Supplemental Condensed Consolidating Schedule of Operations Three Months Ended June 30, 2009 |
||||||||||||||||||||
(in millions) |
Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | |||||||||||||||
Total revenue |
$ | | $ | 856 | $ | 537 | $ | (24 | ) | $ | 1,369 | |||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of sales and direct operating |
| 365 | 364 | (24 | ) | 705 | ||||||||||||||
Sales, marketing and administration |
22 | 143 | 89 | | 254 | |||||||||||||||
Product development |
| 37 | 36 | | 73 | |||||||||||||||
Depreciation and amortization |
| 54 | 18 | | 72 | |||||||||||||||
Amortization of acquisition-related intangible assets |
| 103 | 27 | | 130 | |||||||||||||||
Merger costs |
1 | | | | 1 | |||||||||||||||
23 | 702 | 534 | (24 | ) | 1,235 | |||||||||||||||
Income (loss) from operations |
(23 | ) | 154 | 3 | | 134 | ||||||||||||||
Net interest income (expense) |
(127 | ) | 34 | (62 | ) | | (155 | ) | ||||||||||||
Other income (expense) |
89 | (28 | ) | 15 | (62 | ) | 14 | |||||||||||||
Income (loss) before income taxes |
(61 | ) | 160 | (44 | ) | (62 | ) | (7 | ) | |||||||||||
Provision (benefit) for income taxes |
(54 | ) | 71 | (17 | ) | | | |||||||||||||
Net income (loss) |
$ | (7 | ) | $ | 89 | $ | (27 | ) | $ | (62 | ) | $ | (7 | ) | ||||||
Supplemental Condensed Consolidating Schedule of Operations Six Months Ended June 30, 2008 |
||||||||||||||||||||
(in millions) |
Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | |||||||||||||||
Total revenue |
$ | | $ | 1,824 | $ | 955 | $ | (120 | ) | $ | 2,659 | |||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of sales and direct operating |
| 862 | 554 | (120 | ) | 1,296 | ||||||||||||||
Sales, marketing and administration |
49 | 304 | 217 | | 570 | |||||||||||||||
Product development |
| 95 | 62 | | 157 | |||||||||||||||
Depreciation and amortization |
| 101 | 36 | | 137 | |||||||||||||||
Amortization of acquisition-related intangible assets |
2 | 186 | 42 | | 230 | |||||||||||||||
51 | 1,548 | 911 | (120 | ) | 2,390 | |||||||||||||||
Income (loss) from operations |
(51 | ) | 276 | 44 | | 269 | ||||||||||||||
Net interest income (expense) |
(255 | ) | 9 | (36 | ) | | (282 | ) | ||||||||||||
Other income (expense) |
178 | (12 | ) | (23 | ) | (168 | ) | (25 | ) | |||||||||||
Income (loss) before income taxes |
(128 | ) | 273 | (15 | ) | (168 | ) | (38 | ) | |||||||||||
Provision (benefit) for income taxes |
(108 | ) | 95 | (5 | ) | | (18 | ) | ||||||||||||
Net income (loss) |
$ | (20 | ) | $ | 178 | $ | (10 | ) | $ | (168 | ) | $ | (20 | ) | ||||||
18
Supplemental Condensed Consolidating Schedule of Operations Six Months Ended June 30, 2009 |
||||||||||||||||||||
(in millions) |
Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | |||||||||||||||
Total revenue |
$ | | $ | 1,690 | $ | 1,059 | $ | (45 | ) | $ | 2,704 | |||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of sales and direct operating |
| 737 | 704 | (45 | ) | 1,396 | ||||||||||||||
Sales, marketing and administration |
45 | 297 | 188 | | 530 | |||||||||||||||
Product development |
| 82 | 66 | | 148 | |||||||||||||||
Depreciation and amortization |
| 106 | 35 | | 141 | |||||||||||||||
Amortization of acquisition-related intangible assets |
1 | 203 | 50 | | 254 | |||||||||||||||
Merger costs |
1 | | | | 1 | |||||||||||||||
47 | 1,425 | 1,043 | (45 | ) | 2,470 | |||||||||||||||
Income (loss) from operations |
(47 | ) | 265 | 16 | | 234 | ||||||||||||||
Net interest income (expense) |
(270 | ) | 23 | (58 | ) | | (305 | ) | ||||||||||||
Other income (expense) |
164 | (11 | ) | 21 | (153 | ) | 21 | |||||||||||||
Income (loss) before income taxes |
(153 | ) | 277 | (21 | ) | (153 | ) | (50 | ) | |||||||||||
Provision (benefit) for income taxes |
(112 | ) | 113 | (10 | ) | | (9 | ) | ||||||||||||
Net income (loss) |
$ | (41 | ) | $ | 164 | $ | (11 | ) | $ | (153 | ) | $ | (41 | ) | ||||||
Supplemental Condensed Consolidating Schedule of Cash Flows Six Months Ended June 30, 2008 |
||||||||||||||||||||
(in millions) |
Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | |||||||||||||||
Cash Flow From Operations |
|
|||||||||||||||||||
Net income (loss) |
$ | (20 | ) | $ | 178 | $ | (10 | ) | $ | (168 | ) | $ | (20 | ) | ||||||
Non cash adjustments |
(143 | ) | 241 | 87 | 168 | 353 | ||||||||||||||
Changes in operating assets and liabilities |
(600 | ) | 699 | (185 | ) | | (86 | ) | ||||||||||||
Cash flow provided by (used in) operations |
(763 | ) | 1,118 | (108 | ) | | 247 | |||||||||||||
Investment Activities |
||||||||||||||||||||
Intercompany transactions |
628 | (840 | ) | 212 | | | ||||||||||||||
Cash paid for businesses acquired by the Company, net of cash acquired |
| (161 | ) | | | (161 | ) | |||||||||||||
Cash paid for property and equipment and software |
| (129 | ) | (60 | ) | | (189 | ) | ||||||||||||
Other investing activities |
(18 | ) | (4 | ) | 6 | | (16 | ) | ||||||||||||
Cash provided by (used in) investment activities |
610 | (1,134 | ) | 158 | | (366 | ) | |||||||||||||
Financing Activities |
||||||||||||||||||||
Net borrowings (repayments) of long-term debt |
160 | 6 | (21 | ) | | 145 | ||||||||||||||
Other financing activities |
(13 | ) | | | | (13 | ) | |||||||||||||
Cash provided by (used in) financing activities |
147 | 6 | (21 | ) | | 132 | ||||||||||||||
Effect of exchange rate changes on cash |
| | 8 | | 8 | |||||||||||||||
Increase (decrease) in cash and cash equivalents |
(6 | ) | (10 | ) | 37 | | 21 | |||||||||||||
Beginning cash and cash equivalents |
39 | 2 | 386 | | 427 | |||||||||||||||
Ending cash and cash equivalents |
$ | 33 | $ | (8 | ) | $ | 423 | $ | | $ | 448 | |||||||||
19
Supplemental Condensed Consolidating Schedule of Cash Flows Six Months Ended June 30, 2009 |
||||||||||||||||||||
(in millions) |
Parent Company |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | |||||||||||||||
Cash Flow From Operations |
|
|||||||||||||||||||
Net income (loss) |
$ | (41 | ) | $ | 164 | $ | (11 | ) | $ | (153 | ) | $ | (41 | ) | ||||||
Non cash adjustments |
(127 | ) | 271 | 59 | 153 | 356 | ||||||||||||||
Changes in operating assets and liabilities |
(254 | ) | (228 | ) | 330 | | (152 | ) | ||||||||||||
Cash flow provided by (used in) operations |
(422 | ) | 207 | 378 | | 163 | ||||||||||||||
Investment Activities |
||||||||||||||||||||
Intercompany transactions |
664 | (85 | ) | (579 | ) | | | |||||||||||||
Cash paid for businesses acquired by the Company, net of cash acquired |
| (12 | ) | | | (12 | ) | |||||||||||||
Cash paid for property and equipment and software |
| (122 | ) | (45 | ) | | (167 | ) | ||||||||||||
Other investing activities |
| 2 | 1 | | 3 | |||||||||||||||
Cash provided by (used in) investment activities |
664 | (217 | ) | (623 | ) | | (176 | ) | ||||||||||||
Financing Activities |
||||||||||||||||||||
Net borrowings (repayments) of long-term debt |
(746 | ) | (5 | ) | 295 | | (456 | ) | ||||||||||||
Other financing activities |
(3 | ) | | | | (3 | ) | |||||||||||||
Cash provided by (used in) financing activities |
(749 | ) | (5 | ) | 295 | | (459 | ) | ||||||||||||
Effect of exchange rate changes on cash |
| | 5 | | 5 | |||||||||||||||
Increase (decrease) in cash and cash equivalents |
(507 | ) | (15 | ) | 55 | | (467 | ) | ||||||||||||
Beginning cash and cash equivalents |
511 | 16 | 448 | | 975 | |||||||||||||||
Ending cash and cash equivalents |
$ | 4 | $ | 1 | $ | 503 | $ | | $ | 508 | ||||||||||
20
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
Introduction
The following discussion and analysis supplement the managements discussion and analysis in the Form 10-12G/A for SCC and SCCII and SunGards Annual Report on Form 10-K for the year ended December 31, 2008 and presume that readers have read or have access to the discussion and analysis in these filings. The following discussion and analysis includes historical and certain forward-looking information that should be read together with the accompanying Consolidated Financial Statements, related footnotes, and the discussion below of certain risks and uncertainties that could cause future operating results to differ materially from historical results or from the expected results indicated by forward-looking statements. The following discussion reflects the results of operations and financial condition of SCC, which are materially the same as the results of operations and financial condition of SCCII and SunGard. Therefore, the discussions provided are applicable to each of SCC, SCCII and SunGard unless otherwise noted.
Results of Operations:
The following table sets forth, for the periods indicated, certain amounts included in our Consolidated Statements of Operations, the relative percentage that those amounts represent to consolidated revenue (unless otherwise indicated), and the percentage change in those amounts from period to period.
Three Months Ended June 30, 2008 |
Three Months Ended June 30, 2009 |
Percent Increase (Decrease) 2009 vs. 2008 |
Six Months Ended June 30, 2008 |
Six Months Ended June 30, 2009 |
Percent Increase (Decrease) 2009 vs. 2008 |
|||||||||||||||||||||||||||||
(in millions) |
percent of revenue |
percent of revenue |
percent of revenue |
percent of revenue |
||||||||||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||||||||
Financial systems (FS) |
$ | 710 | 52 | % | $ | 766 | 56 | % | 8 | % | $ | 1,397 | 53 | % | $ | 1,508 | 56 | % | 8 | % | ||||||||||||||
Higher education (HE) |
146 | 11 | % | 132 | 10 | % | (10 | )% | 272 | 10 | % | 264 | 10 | % | (3 | )% | ||||||||||||||||||
Public sector (PS) |
112 | 8 | % | 95 | 7 | % | (15 | )% | 213 | 8 | % | 186 | 7 | % | (13 | )% | ||||||||||||||||||
Software & processing solutions |
968 | 71 | % | 993 | 73 | % | 3 | % | 1,882 | 71 | % | 1,958 | 72 | % | 4 | % | ||||||||||||||||||
Availability services (AS) |
389 | 29 | % | 376 | 27 | % | (3 | )% | 777 | 29 | % | 746 | 28 | % | (4 | )% | ||||||||||||||||||
$ | 1,357 | 100 | % | $ | 1,369 | 100 | % | 1 | % | $ | 2,659 | 100 | % | $ | 2,704 | 100 | % | 2 | % | |||||||||||||||
Costs and Expenses |
||||||||||||||||||||||||||||||||||
Cost of sales and direct operating |
$ | 653 | 48 | % | $ | 705 | 51 | % | 8 | % | $ | 1,296 | 49 | % | $ | 1,396 | 52 | % | 8 | % | ||||||||||||||
Sales, marketing and administration |
293 | 22 | % | 254 | 19 | % | (13 | )% | 570 | 21 | % | 530 | 20 | % | (7 | )% | ||||||||||||||||||
Product development |
78 | 6 | % | 73 | 5 | % | (6 | )% | 157 | 6 | % | 148 | 5 | % | (6 | )% | ||||||||||||||||||
Depreciation and amortization |
70 | 5 | % | 72 | 5 | % | 3 | % | 137 | 5 | % | 141 | 5 | % | 3 | % | ||||||||||||||||||
Amortization of acquisition- related intangible assets |
118 | 9 | % | 130 | 9 | % | 10 | % | 230 | 9 | % | 254 | 9 | % | 10 | % | ||||||||||||||||||
Merger and other costs |
| | % | 1 | | % | | % | | | % | 1 | | % | | % | ||||||||||||||||||
$ | 1,212 | 89 | % | $ | 1,235 | 90 | % | 2 | % | $ | 2,390 | 90 | % | $ | 2,470 | 91 | % | 3 | % | |||||||||||||||
Income from Operations |
||||||||||||||||||||||||||||||||||
Financial systems (1) |
$ | 129 | 18 | % | $ | 138 | 18 | % | 7 | % | $ | 250 | 18 | % | $ | 257 | 17 | % | 3 | % | ||||||||||||||
Higher education (1) |
36 | 25 | % | 35 | 27 | % | (3 | )% | 60 | 22 | % | 62 | 23 | % | 3 | % | ||||||||||||||||||
Public sector (1) |
21 | 19 | % | 19 | 20 | % | (10 | )% | 39 | 18 | % | 36 | 19 | % | (8 | )% | ||||||||||||||||||
Software & processing solutions (1) |
186 | 19 | % | 192 | 19 | % | 3 | % | 349 | 19 | % | 355 | 18 | % | 2 | % | ||||||||||||||||||
Availability services (1) |
111 | 29 | % | 99 | 26 | % | (11 | )% | 212 | 27 | % | 188 | 25 | % | (11 | )% | ||||||||||||||||||
Corporate administration |
(12 | ) | (1 | )% | (14 | ) | (1 | )% | 17 | % | (24 | ) | (1 | )% | (27 | ) | (1 | )% | 13 | % | ||||||||||||||
Amortization of acquisition- related intangible assets |
(118 | ) | (9 | )% | (130 | ) | (9 | )% | 10 | % | (230 | ) | (9 | )% | (254 | ) | (9 | )% | 10 | % | ||||||||||||||
Stock Compensation expense |
(7 | ) | (1 | )% | (7 | ) | (1 | )% | | % | (14 | ) | (1 | )% | (14 | ) | (1 | )% | | % | ||||||||||||||
Other items (2) |
(15 | ) | (1 | )% | (6 | ) | | % | (60 | )% | (24 | ) | (1 | )% | (14 | ) | (1 | )% | (42 | )% | ||||||||||||||
$ | 145 | 11 | % | $ | 134 | 10 | % | (8 | )% | $ | 269 | 10 | % | $ | 234 | 9 | % | (13 | )% | |||||||||||||||
(1) | Percent of revenue is calculated as a percent of revenue from FS, HE, PS, Software and Processing Solutions, and AS, respectively. |
(2) | Other items include certain purchase accounting adjustments and management fees paid to the Sponsors, partially offset by capitalized software development costs. |
21
The following table sets forth, for the periods indicated, certain supplemental revenue data, the relative percentage that those amounts represent to total revenue and the percentage change in those amounts from period to period.
Three Months Ended June 30, 2008 |
Three Months Ended June 30, 2009 |
Percent Increase (Decrease) 2009 vs. 2008 |
Six Months Ended June 30, 2008 |
Six Months Ended June 30, 2009 |
Percent Increase (Decrease) 2009 vs. 2008 |
|||||||||||||||||||||||||
(in millions) |
percent of revenue |
percent of revenue |
percent of revenue |
percent of revenue |
||||||||||||||||||||||||||
Financial Systems |
||||||||||||||||||||||||||||||
Services |
$ | 618 | 46 | % | $ | 687 | 50 | % | 11 | % | $ | 1,233 | 46 | % | $ | 1,385 | 51 | % | 12 | % | ||||||||||
License and resale fees |
55 | 4 | % | 37 | 3 | % | (33 | )% | 89 | 3 | % | 63 | 2 | % | (29 | )% | ||||||||||||||
Total products and services |
673 | 50 | % | 724 | 53 | % | 8 | % | 1,322 | 50 | % | 1,448 | 54 | % | 10 | % | ||||||||||||||
Reimbursed expenses |
37 | 3 | % | 42 | 3 | % | 14 | % | 75 | 3 | % | 60 | 2 | % | (20 | )% | ||||||||||||||
$ | 710 | 52 | % | $ | 766 | 56 | % | 8 | % | $ | 1,397 | 53 | % | $ | 1,508 | 56 | % | 8 | % | |||||||||||
Higher Education |
||||||||||||||||||||||||||||||
Services |
$ | 121 | 9 | % | $ | 115 | 8 | % | (5 | )% | $ | 231 | 9 | % | $ | 229 | 8 | % | (1 | )% | ||||||||||
License and resale fees |
22 | 2 | % | 16 | 1 | % | (27 | )% | 36 | 1 | % | 32 | 1 | % | (11 | )% | ||||||||||||||
Total products and services |
143 | 11 | % | 131 | 10 | % | (8 | )% | 267 | 10 | % | 261 | 10 | % | (2 | )% | ||||||||||||||
Reimbursed expenses |
3 | | % | 1 | | % | (67 | )% | 5 | | % | 3 | | % | (40 | )% | ||||||||||||||
$ | 146 | 11 | % | $ | 132 | 10 | % | (10 | )% | $ | 272 | 10 | % | $ | 264 | 10 | % | (3 | )% | |||||||||||
Public Sector |
||||||||||||||||||||||||||||||
Services |
$ | 93 | 7 | % | $ | 69 | 5 | % | (26 | )% | $ | 182 | 7 | % | $ | 138 | 5 | % | (24 | )% | ||||||||||
License and resale fees |
18 | 1 | % | 25 | 2 | % | 39 | % | 29 | 1 | % | 46 | 2 | % | 59 | % | ||||||||||||||
Total products and services |
111 | 8 | % | 94 | 7 | % | (15 | )% | 211 | 8 | % | 184 | 7 | % | (13 | )% | ||||||||||||||
Reimbursed expenses |
1 | | % | 1 | | % | | % | 2 | | % | 2 | | % | | % | ||||||||||||||
$ | 112 | 8 | % | $ | 95 | 7 | % | (15 | )% | $ | 213 | 8 | % | $ | 186 | 7 | % | (13 | )% | |||||||||||
Software & Processing Solutions |
||||||||||||||||||||||||||||||
Services |
$ | 832 | 61 | % | $ | 871 | 64 | % | 5 | % | $ | 1,646 | 62 | % | $ | 1,752 | 65 | % | 6 | % | ||||||||||
License and resale fees |
95 | 7 | % | 78 | 6 | % | (18 | )% | 154 | 6 | % | 141 | 5 | % | (8 | )% | ||||||||||||||
Total products and services |
927 | 68 | % | 949 | 69 | % | 2 | % | 1,800 | 68 | % | 1,893 | 70 | % | 5 | % | ||||||||||||||
Reimbursed expenses |
41 | 3 | % | 44 | 3 | % | 7 | % | 82 | 3 | % | 65 | 2 | % | (21 | )% | ||||||||||||||
$ | 968 | 71 | % | $ | 993 | 73 | % | 3 | % | $ | 1,882 | 71 | % | $ | 1,958 | 72 | % | 4 | % | |||||||||||
Availability Services |
||||||||||||||||||||||||||||||
Services |
$ | 382 | 28 | % | $ | 371 | 27 | % | (3 | )% | $ | 766 | 29 | % | $ | 737 | 27 | % | (4 | )% | ||||||||||
License and resale fees |
3 | | % | 1 | | % | (67 | )% | 3 | | % | 2 | | % | (33 | )% | ||||||||||||||
Total products and services |
385 | 28 | % | 372 | 27 | % | (3 | )% | 769 | 29 | % | 739 | 27 | % | (4 | )% | ||||||||||||||
Reimbursed expenses |
4 | | % | 4 | | % | | % | 8 | | % | 7 | | % | (13 | )% | ||||||||||||||
$ | 389 | 29 | % | $ | 376 | 27 | % | (3 | )% | $ | 777 | 29 | % | $ | 746 | 28 | % | (4 | )% | |||||||||||
Total Revenue |
||||||||||||||||||||||||||||||
Services |
$ | 1,214 | 89 | % | $ | 1,242 | 91 | % | 2 | % | $ | 2,412 | 91 | % | $ | 2,489 | 92 | % | 3 | % | ||||||||||
License and resale fees |
98 | 7 | % | 79 | 6 | % | (19 | )% | 157 | 6 | % | 143 | 5 | % | (9 | )% | ||||||||||||||
Total products and services |
1,312 | 97 | % | 1,321 | 96 | % | 1 | % | 2,569 | 97 | % | 2,632 | 97 | % | 2 | % | ||||||||||||||
Reimbursed expenses |
45 | 3 | % | 48 | 4 | % | 7 | % | 90 | 3 | % | 72 | 3 | % | (20 | )% | ||||||||||||||