EX-99.3 4 b705693cexv99w3.htm EX-99.3 H3C - SUMMARY FINANCIAL INFORMATION PROVIDED TO BANK LENDERS exv99w3
EXHIBIT 99.3
H3C Summary Financial Information Provided to Bank Lenders
H3C Holdings Limited
For the Fiscal Q1-2008 Ended March 31, 2008
(Unaudited; amounts in thousands except percentages)
         
Items        
Sales
  $ 187,101  
Gross Profit
  $ 108,658  
Gross profit as a percent of sales
    58.1 %
Consolidated Adjusted EBITDA
  $ 60,209  
Consolidated Adjusted EBITDA as a percent of sales
    32.2 %
Taxes
  $ (4,398 )
Deferred income tax
  $ (6,416 )
Consolidated Net Income
  $ 30,444  
Net Income based on GAAP
  $ 30,444  
Cash, Cash Equivalents and short term investments
  $ 404,049  
Net property plant and equipment
  $ 20,761  
Consolidated Working Capital
  $ (50,136 )
Capital expenditure
  $ 1,843  
Capital Expenditure as a percent of sales
    1.0 %
Increase in Consolidated Working Capital
  $ (44,981 )
The result of Consolidated Adjusted EBITDA less Consolidated Working Capital
  $ 110,345  
Remarks:
Defined terms have the definitions ascribed to such terms in the Company’s senior secured credit agreement.
The H3C financial information contained in this document is derived from its consolidated H3C entity financials prepared under US Generally Accepted Accounting Principles and differs from the H3C segment financial information reported by 3Com Corporation in its public filings prepared under US Generally Accepted Accounting Principles in that the externally reported segment information includes adjustments for consolidation of the H3C entity and the parent entities and adjustments for any products still in 3Com inventory.