Broadridge Financial Solutions, Inc.
Condensed Consolidated Statements of Earnings
(In millions, except per share amounts)
(Unaudited)
Three Months Nine Months
Ended March 31, Ended March 31,
2010 2009 2010 2009
--------- --------- --------- ---------
Revenues $ 490.8 $ 463.7 $ 1,458.7 $ 1,356.7
--------- --------- --------- ---------
Cost of revenues 380.9 357.3 1,119.1 1,033.7
Selling, general and
administrative expenses 60.0 48.7 171.8 164.4
Other (income) expenses, net 1.5 3.2 8.4 (3.7)
--------- --------- --------- ---------
Total expenses 442.4 409.2 1,299.3 1,194.4
--------- --------- --------- ---------
Earnings from continuing
operations before income taxes 48.4 54.5 159.4 162.3
Provision for income taxes 17.6 13.3 50.5 55.0
--------- --------- --------- ---------
Net earnings from continuing
operations 30.8 41.2 108.9 107.3
Loss from discontinued
operations, net of tax benefit (5.9) (0.3) (24.0) (0.9)
--------- --------- --------- ---------
Net earnings $ 24.9 $ 40.9 $ 84.9 $ 106.4
========= ========= ========= =========
Earnings per share:
Basic earnings per share from
continuing operations $ 0.23 $ 0.30 $ 0.80 $ 0.77
Basic loss per share from
discontinued operations (0.05) (0.01) (0.18) (0.01)
--------- --------- --------- ---------
Basic earnings per share $ 0.18 $ 0.29 $ 0.62 $ 0.76
========= ========= ========= =========
Diluted earnings per share from
continuing operations $ 0.22 $ 0.29 $ 0.78 $ 0.76
Diluted loss per share from
discontinued operations (0.04) -- (0.17) (0.01)
--------- --------- --------- ---------
Diluted earnings per share $ 0.18 $ 0.29 $ 0.61 $ 0.75
========= ========= ========= =========
Weighted-average shares
outstanding:
Basic 134.8 139.5 136.2 140.0
Diluted 138.8 141.2 139.6 141.6
Dividends declared per common
share $ 0.14 $ 0.07 $ 0.42 $ 0.21
Broadridge Financial Solutions, Inc.
Condensed Consolidated Balance Sheets
(In millions, except per share amounts)
(Unaudited)
March 31, June 30,
2010 2009
Assets
Current assets:
Cash and cash equivalents $ 177.9 $ 173.4
Accounts receivable, net of allowance for doubtful
accounts of $1.8 and $2.3, respectively 354.5 381.0
Other current assets 145.5 83.2
Assets of discontinued operations 1,460.3 1,414.2
--------- ---------
Total current assets 2,138.2 2,051.8
Property, plant and equipment, net 75.5 75.4
Other non-current assets 124.3 136.3
Goodwill 491.6 481.8
Intangible assets, net 34.3 29.4
--------- ---------
Total assets $ 2,863.9 $ 2,774.7
========= =========
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 94.4 $ 72.0
Accrued expenses and other current liabilities 202.4 216.7
Deferred revenues 96.8 34.6
Liabilities of discontinued operations 1,185.9 1,106.6
--------- ---------
Total current liabilities 1,579.5 1,429.9
Long-term debt 324.1 324.1
Other non-current liabilities 54.9 60.8
Deferred revenues 48.4 50.9
--------- ---------
Total liabilities 2,006.9 1,865.7
--------- ---------
Commitments and contingencies
Stockholders' equity:
Preferred stock: Authorized, 25.0 shares; issued
and outstanding, none -- --
Common stock, $0.01 par value: Authorized, 650.0
shares; issued, 143.9 shares and 141.8 shares,
respectively; outstanding, 134.8 and 139.3 shares,
respectively 1.4 1.4
Additional paid-in capital 568.2 505.9
Retained earnings 460.4 432.3
Treasury stock--at cost, 9.1 and 2.5 shares,
respectively (180.0) (37.5)
Accumulated other comprehensive income 7.0 6.9
--------- ---------
Total stockholders' equity 857.0 909.0
--------- ---------
Total liabilities and stockholders'
equity $ 2,863.9 $ 2,774.7
========= =========
Broadridge Financial Solutions, Inc.
Segment Results
(In millions)
(Unaudited)
Revenues
------------------------------------------
Three Months Nine Months
Ended March 31, Ended March 31,
-------------------- --------------------
2010 2009 2010 2009
---------- --------- --------- ---------
Investor Communication
Solutions $ 356.5 $ 334.7 $ 1,059.7 $ 944.0
Securities Processing Solutions 133.6 136.3 397.5 422.2
Other 0.1 0.9 2.3 1.3
Foreign currency exchange 0.6 (8.2) (0.8) (10.8)
---------- --------- --------- ---------
Total $ 490.8 $ 463.7 $ 1,458.7 $ 1,356.7
========== ========= ========= =========
Earnings (Loss) from Continuing
Operations before Income Taxes
-------------------------------------
Three Months Nine Months
Ended March 31, Ended March 31,
----------------- -----------------
2010 2009 2010 2009
------- ------- ------- -------
Investor Communication Solutions $ 28.0 $ 33.3 $ 102.3 $ 76.4
Securities Processing Solutions 24.5 32.0 73.5 105.4
Other (5.0) (8.6) (18.4) (17.5)
Foreign currency exchange 0.9 (2.2) 2.0 (2.0)
------- ------- ------- -------
Total $ 48.4 $ 54.5 $ 159.4 $ 162.3
======= ======= ======= =======
Broadridge Financial Solutions, Inc.
Reconciliation of Non-GAAP to GAAP Measures
Earnings per Share and EBIT From Continuing Operations FY10 Guidance
(Unaudited)
Earnings Per Share From Continuing
Operations Non-GAAP to GAAP
Reconciliation Low High
---------- ----------
Diluted EPS Before One-Time Items
(Non-GAAP) $ 1.52 $ 1.58
Foreign Tax Credit - Tax
Restructuring 0.06 0.06
---------- ----------
Diluted EPS (GAAP) $ 1.58 $ 1.64
========== ==========
EBIT From Continuing Operations
Non-GAAP to Earnings From Continuing
Operations Before Income Taxes
GAAP Reconciliation Low High
--------- ---------
EBIT From Continuing Operations
(Non-GAAP) $ 348 $ 361
Margin % (Non-GAAP) 15.8% 16.2%
Interest on Borrowings (11) (11)
--------- ---------
0.5% 0.5%
--------- ---------
Earnings From Continuing Operations
Before Income Taxes (GAAP) $ 337 $ 350
--------- ---------
Margin % (GAAP) 15.3% 15.7%
Broadridge Financial Solutions, Inc.
Reconciliation of Non-GAAP to GAAP Measures
Free Cash Flow Guidance
(In millions)
(Unaudited)
FY10 Range
Low High
--------- ---------
Earnings (GAAP) $ 220 $ 228
Depreciation and amortization 60 58
Stock-based compensation expense 30 28
Other (15) (10)
--------- ---------
Subtotal 295 304
Working capital changes (5) 8
Long-term assets & liabilities changes - 3
--------- ---------
Net cash flow provided by operating activities 290 315
Cash Flows From Investing Activities
Capital expenditures & intangibles (55) (45)
--------- ---------
Free cash flow (non-GAAP) $ 235 $ 270
========= =========
Contact Information: Contact Information Investors: Rick Rodick Broadridge Financial Solutions, Inc. Vice President, Investor Relations (516) 472-5474