EX-99.2 3 exhibit99_2.htm EXHIBIT 99.2

Exhibit 99.2

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

Due to the spin-off of Broadridge Financial Solutions, Inc. (“Broadridge”) on March 30, 2007, the historical results of Broadridge through the date of the spin-off will be reflected in the historical financial statements of Automatic Data Processing, Inc. and Subsidiaries (“ADP” or the “Company”) as discontinued operations. The following Unaudited Pro Forma Consolidated Financial Statements reflecting the spin-off are based on and should be read in conjunction with the Company’s historical Consolidated Financial Statements and related notes appearing in the Company’s Annual Report on Form 10-K for the year ended June 30, 2006 and the Unaudited Consolidated Financial Statements appearing in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended December 31, 2006.

The Unaudited Pro Forma Statements of Consolidated Earnings for the six months ended December 31, 2006 and for the years ended June 30, 2006, 2005 and 2004 are prepared as though the Broadridge spin-off occurred as of the beginning of the earliest period presented. The Unaudited Pro Forma Consolidated Balance Sheet as of December 31, 2006 is prepared as if the Broadridge spin-off occurred as of December 31, 2006. Pro forma adjustments are described in the Notes to the Unaudited Pro Forma Consolidated Financial Statements.

The following Unaudited Pro Forma Consolidated Financial Statements are presented for illustrative and informational purposes only and are not intended to represent or be indicative of the financial condition or results of operations which would actually have been recorded if the Broadridge spin-off had occurred during the periods presented. In addition, the Unaudited Pro Forma Consolidated Financial Statements are not intended to represent the Company’s financial position or results of operations for any future date or period.

 

 

 

Automatic Data Processing, Inc. and Subsidiaries

Unaudited Pro Forma Consolidated Balance Sheet

As of December 31, 2006

(In millions, except per share amounts)

 

 

 

 

Historical
ADP (a)

 

 

Spin-off of
Broadridge (b)

 

 

Pro Forma

Adjustments

 

 

 

 

Pro Forma ADP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,294.7

 

$

(108.2

)

$

635.0

 

(c)
(f)

 

$

1,821.5

 

Short-term marketable securities

 

 

249.4

 

 

(40.4

)

 

—

 

 

 

 

209.0

 

Accounts receivable, net

 

 

1,280.7

 

 

(354.7

)

 

—

 

 

 

 

926.0

 

Securities clearing receivables

 

 

924.0

 

 

(924.0

)

 

—

 

 

 

 

—

 

Other current assets

 

 

522.8

 

 

(36.0

)

 

—

 

 

 

 

486.8

 

Assets of discontinued operations

 

 

20.5

 

 

—

 

 

—

 

 

 

 

20.5

 

Total current assets

 

 

4,292.1

 

 

(1,463.3

)

 

635.0

 

 

 

 

3,463.8

 

Long-term marketable securities

 

 

155.6

 

 

(0.4

)

 

—

 

 

 

 

155.2

 

Long-term receivables, net

 

 

196.4

 

 

—

 

 

—

 

 

 

 

196.4

 

Property, plant and equipment, net

 

 

780.6

 

 

(70.3

)

 

—

 

 

 

 

710.3

 

Other assets

 

 

896.3

 

 

(69.1

)

 

—

 

 

 

 

827.2

 

Goodwill

 

 

2,753.4

 

 

(480.8

)

 

—

 

 

 

 

2,272.6

 

Intangibles

 

 

738.3

 

 

(71.3

)

 

—

 

 

 

 

667.0

 

Total assets before funds held for clients

 

 

9,812.7

 

 

(2,155.2

)

 

635.0

 

 

 

 

8,292.5

 

Funds held for clients

 

 

21,799.5

 

 

—

 

 

—

 

 

 

 

21,799.5

 

Total assets

 

$

31,612.2

 

$

(2,155.2

)

$

635.0

 

 

 

$

30,092.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

171.8

 

$

(100.6

)

$

—

 

 

 

$

71.2

 

Accrued expenses and other current liabilities

 

 

1,463.2

 

 

(157.5

)

 

—

 

 

 

 

1,305.7

 

Securities clearing payables

 

 

790.5

 

 

(790.5

)

 

—

 

 

 

 

—

 

Income taxes payable

 

 

94.8

 

 

1.0

 

 

—

 

 

 

 

95.8

 

Liabilities of discontinued operations

 

 

31.2

 

 

—

 

 

—

 

 

 

 

31.2

 

Total current liabilities

 

 

2,551.5

 

 

(1,047.6

)

 

—

 

 

 

 

1,503.9

 

Long-term debt

 

 

73.8

 

 

—

 

 

—

 

 

 

 

73.8

 

Other liabilities

 

 

426.1

 

 

(13.5

)

 

—

 

 

 

 

412.6

 

Deferred income taxes

 

 

183.1

 

 

(21.5

)

 

—

 

 

 

 

161.6

 

Deferred revenues

 

 

534.3

 

 

(37.4

)

 

—

 

 

 

 

496.9

 

Total liabilities before client funds obligations

 

 

3,768.8

 

 

(1,120.0

)

 

—

 

 

 

 

2,648.8

 

Client funds obligations

 

 

21,936.9

 

 

—

 

 

—

 

 

 

 

21,936.9

 

Total liabilities

 

 

25,705.7

 

 

(1,120.0

)

 

—

 

 

 

 

24,585.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, $1.00 par value

 

 

—

 

 

—

 

 

—

 

 

 

 

—

 

Common stock, $0.10 par value

 

 

63.9

 

 

—

 

 

—

 

 

 

 

63.9

 

Capital in excess of par value

 

 

260.5

 

 

—

 

 

—

 

 

 

 

260.5

 

Retained earnings

 

 

9,438.0

 

 

(998.9

) (e)

 

635.0

 

(c)
(f)

 

 

9,074.1

 

Treasury stock - at cost: 90.7 shares

 

 

(3,872.6

)

 

—

 

 

—

 

 

 

 

(3,872.6

)

Accumulated other comprehensive income (loss)

 

 

16.7

 

 

(36.3

)

 

—

 

 

 

 

(19.6

)

Total stockholders’ equity

 

 

5,906.5

 

 

(1,035.2

)

 

635.0

 

 

 

 

5,506.3

 

Total liabilities and stockholders’ equity

 

$

31,612.2

 

$

(2,155.2

)

$

635.0

 

 

 

$

30,092.0

 

 

 

 

 

 

Automatic Data Processing, Inc. and Subsidiaries

Unaudited Pro Forma Statement of Consolidated Earnings

For the Six Months Ended December 31, 2006

(In millions, except per share amounts)

 

 

 

 

Historical

 

Spin-off of

 

 

 

Continuing

 

Pro Forma

 

Pro Forma

 

 

 

ADP (a)

 

Broadridge (b)

 

 

 

Operations

 

Adjustments

 

ADP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, other than interest on funds held for ES clients and PEO revenues

 

$

3,837.8

 

$

(850.2

)

 

 

$

2,987.6

 

$

—

 

$

2,987.6

 

Interest on funds held for ES clients

 

 

277.0

 

 

—

 

 

 

 

277.0

 

 

—

 

 

277.0

 

PEO revenues (A)

 

 

400.4

 

 

—

 

 

 

 

400.4

 

 

—

 

 

400.4

 

Total revenues

 

 

4,515.2

 

 

(850.2

)

 

 

 

3,665.0

 

 

—

 

 

3,665.0

 

Costs of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

2,209.5

 

 

(588.6

)

 

 

 

1,620.9

 

 

—

 

 

1,620.9

 

Systems development and programming costs

 

 

282.8

 

 

(49.3

)

 

 

 

233.5

 

 

—

 

 

233.5

 

Depreciation and amortization

 

 

123.7

 

 

(16.3

)

 

 

 

107.4

 

 

—

 

 

107.4

 

Total cost of revenues

 

 

2,616.0

 

 

(654.2

)

 

 

 

1,961.8

 

 

—

 

 

1,961.8

 

Selling, general and administrative expenses

 

 

1,108.5

 

 

(81.2

)

 

 

 

1,027.3

 

 

—

 

 

1,027.3

 

Separation costs

 

 

10.6

 

 

(10.6

)

(c)

 

 

—

 

 

—

 

 

—

 

Other income, net

 

 

(82.4

)

 

0.1

 

 

 

 

(82.3

)

 

—

 

 

(82.3

)

Total expenses

 

 

3,652.7

 

 

(745.9

)

 

 

 

2,906.8

 

 

—

 

 

2,906.8

 

Earnings from continuing operations before income taxes

 

 

862.5

 

 

(104.3

)

 

 

 

758.2

 

 

—

 

 

758.2

 

Provision for income taxes

 

 

324.4

 

 

(42.3

)

 

 

 

282.1

 

 

—

 

 

282.1

 

Net earnings from continuing operations

 

$

538.1

 

$

(62.0

)

 

 

$

476.1

 

$

—

 

$

476.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.98

 

 

 

 

 

 

$

0.86

 

 

 

 

$

0.86

 

Diluted

 

$

0.97

 

 

 

 

 

 

$

0.85

 

 

 

 

$

0.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

551.4

 

 

 

 

 

 

 

551.4

 

 

 

 

 

551.4

 

Diluted

 

 

557.9

 

 

 

 

 

 

 

557.9

 

 

(0.5

) (d)

 

557.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Professional Employer Organization (“PEO”) revenues are net of direct pass-through costs of $4,345.3 for the six months ended December 31, 2006.

 

 

 

 

 

Automatic Data Processing, Inc. and Subsidiaries

Unaudited Pro Forma Statement of Consolidated Earnings

For the Year Ended June 30, 2006

(In millions, except per share amounts)

 

 

 

 

Historical
ADP (a)

 

Spin-off of
Broadridge (b)

 

Continuing
Operations

 

Pro Forma
Adjustments

 

 

 

Pro Forma
ADP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, other than interest on funds held for ES clients and PEO revenues

 

$

7,565.0

 

$

(1,906.7

)

$

5,658.3

 

$

—

 

 

 

$

5,658.3

 

Interest on funds held for ES clients

 

 

549.8

 

 

—

 

 

549.8

 

 

—

 

 

 

 

549.8

 

PEO revenues (A)

 

 

703.7

 

 

—

 

 

703.7

 

 

—

 

 

 

 

703.7

 

Total revenues

 

 

8,818.5

 

 

(1,906.7

)

 

6,911.8

 

 

—

 

 

 

 

6,911.8

 

Costs of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

4,234.6

 

 

(1,236.7

)

 

2,997.9

 

 

—

 

 

 

 

2,997.9

 

Systems development and programming costs

 

 

589.8

 

 

(117.2

)

 

472.6

 

 

—

 

 

 

 

472.6

 

Depreciation and amortization

 

 

216.8

 

 

(30.5

)

 

186.3

 

 

—

 

 

 

 

186.3

 

Total cost of revenues

 

 

5,041.2

 

 

(1,384.4

)

 

3,656.8

 

 

—

 

 

 

 

3,656.8

 

Selling, general and administrative expenses

 

 

2,102.7

 

 

(179.9

)

 

1,922.8

 

 

—

 

 

 

 

1,922.8

 

Other income, net

 

 

(64.5

)

 

2.1

 

 

(62.4

)

 

—

 

 

 

 

(62.4

)

Total expenses

 

 

7,079.4

 

 

(1,562.2

)

 

5,517.2

 

 

—

 

 

 

 

5,517.2

 

Earnings from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

before income taxes

 

 

1,739.1

 

 

(344.5

)

 

1,394.6

 

 

—

 

 

 

 

1,394.6

 

Provision for income taxes

 

 

669.0

 

 

(138.5

)

 

530.5

 

 

—

 

 

 

 

530.5

 

Net earnings from continuing operations

 

$

1,070.1

 

$

(206.0

)

$

864.1

 

$

—

 

 

 

$

864.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.86

 

 

 

 

$

1.50

 

 

 

 

 

 

$

1.50

 

Diluted

 

$

1.85

 

 

 

 

$

1.49

 

 

 

 

 

 

$

1.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

574.8

 

 

 

 

 

574.8

 

 

 

 

 

 

 

574.8

 

Diluted

 

 

580.3

 

 

 

 

 

580.3

 

 

(0.4

)

(d)

 

 

579.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Professional Employer Organization (“PEO”) revenues are net of direct pass-through costs of $6,977.0 for the year ended June 30, 2006.

 

 

 

Automatic Data Processing, Inc. and Subsidiaries

Unaudited Pro Forma Statement of Consolidated Earnings

For the Year Ended June 30, 2005

(In millions, except per share amounts)

 

 

 

 

Historical
ADP (a)

 

Spin-off of
Broadridge (b)

 

Continuing
Operations

 

Pro Forma
Adjustments

 

 

 

Pro Forma
ADP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, other than interest on funds held for ES clients and PEO revenues

 

$

6,927.9

 

$

(1,714.2

)

$

5,213.7

 

$

—

 

 

 

$

5,213.7

 

Interest on funds held for ES clients

 

 

421.4

 

 

—

 

 

421.4

 

 

—

 

 

 

 

421.4

 

PEO revenues (A)

 

 

577.0

 

 

—

 

 

577.0

 

 

—

 

 

 

 

577.0

 

Total revenues

 

 

7,926.3

 

 

(1,714.2

)

 

6,212.1

 

 

—

 

 

 

 

6,212.1

 

Costs of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

3,713.8

 

 

(1,092.4

)

 

2,621.4

 

 

—

 

 

 

 

2,621.4

 

Systems development and programming costs

 

 

549.9

 

 

(123.0

)

 

426.9

 

 

—

 

 

 

 

426.9

 

Depreciation and amortization

 

 

209.5

 

 

(38.7

)

 

170.8

 

 

—

 

 

 

 

170.8

 

Total cost of revenues

 

 

4,473.2

 

 

(1,254.1

)

 

3,219.1

 

 

—

 

 

 

 

3,219.1

 

Selling, general and administrative expenses

 

 

1,893.6

 

 

(141.9

)

 

1,751.7

 

 

—

 

 

 

 

1,751.7

 

Other income, net

 

 

(31.2

)

 

0.2

 

 

(31.0

)

 

—

 

 

 

 

(31.0

)

Total expenses

 

 

6,335.6

 

 

(1,395.8

)

 

4,939.8

 

 

—

 

 

 

 

4,939.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations before income taxes

 

 

1,590.7

 

 

(318.4

)

 

1,272.3

 

 

—

 

 

 

 

1,272.3

 

Provision for income taxes

 

 

593.9

 

 

(125.1

)

 

468.8

 

 

—

 

 

 

 

468.8

 

Net earnings from continuing operations

 

$

996.8

 

$

(193.3

)

$

803.5

 

$

—

 

 

 

$

803.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.71

 

 

 

 

$

1.38

 

 

 

 

 

 

$

1.38

 

Diluted

 

$

1.69

 

 

 

 

$

1.36

 

 

 

 

 

 

$

1.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

583.2

 

 

 

 

 

583.2

 

 

 

 

 

 

 

583.2

 

Diluted

 

 

590.0

 

 

 

 

 

590.0

 

 

(0.6

)

(d)

 

 

589.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Professional Employer Organization (“PEO”) revenues are net of direct pass-through costs of $5,499.2 for the year ended June 30, 2005.

 

 

 

Automatic Data Processing, Inc. and Subsidiaries

Unaudited Pro Forma Statement of Consolidated Earnings

For the Year Ended June 30, 2004

(In millions, except per share amounts)

 

 

 

Historical
ADP (a)

 

Spin-off of
Broadridge (b)

 

Continuing
Operations

 

Pro Forma
Adjustments

 

 

 

Pro Forma
ADP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, other than interest on funds held for ES clients and PEO revenues

 

$

6,395.8

 

$

(1,568.3

)

$

4,827.5

 

$

—

 

 

 

$

4,827.5

 

Interest on funds held for ES clients

 

 

355.4

 

 

—

 

 

355.4

 

 

—

 

 

 

 

355.4

 

PEO revenues (A)

 

 

467.0

 

 

—

 

 

467.0

 

 

—

 

 

 

 

467.0

 

Total revenues

 

 

7,218.2

 

 

(1,568.3

)

 

5,649.9

 

 

—

 

 

 

 

5,649.9

 

Costs of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

3,257.0

 

 

(985.5

)

 

2,271.5

 

 

—

 

 

 

 

2,271.5

 

Systems development and programming costs

 

 

523.6

 

 

(120.8

)

 

402.8

 

 

—

 

 

 

 

402.8

 

Depreciation and amortization

 

 

215.9

 

 

(45.7

)

 

170.2

 

 

—

 

 

 

 

170.2

 

Total cost of revenues

 

 

3,996.5

 

 

(1,152.0

)

 

2,844.5

 

 

—

 

 

 

 

2,844.5

 

Selling, general and administrative expenses

 

 

1,847.1

 

 

(138.3

)

 

1,708.8

 

 

—

 

 

 

 

1,708.8

 

Other income, net

 

 

(54.7

)

 

4.7

 

 

(50.0

)

 

—

 

 

 

 

(50.0

)

Total expenses

 

 

5,788.9

 

 

(1,285.6

)

 

4,503.3

 

 

—

 

 

 

 

4,503.3

 

Earnings from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

before income taxes

 

 

1,429.3

 

 

(282.7

)

 

1,146.6

 

 

—

 

 

 

 

1,146.6

 

Provision for income taxes

 

 

535.1

 

 

(109.7

)

 

425.4

 

 

—

 

 

 

 

425.4

 

Net earnings from continuing operations

 

$

894.2

 

$

(173.0

)

$

721.2

 

$

—

 

 

 

$

721.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.51

 

 

 

 

$

1.22

 

 

 

 

 

 

$

1.22

 

Diluted

 

$

1.50

 

 

 

 

$

1.21

 

 

 

 

 

 

$

1.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

591.7

 

 

 

 

 

591.7

 

 

 

 

 

 

 

591.7

 

Diluted

 

 

598.7

 

 

 

 

 

598.7

 

 

(0.5

)

(d)

 

 

598.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Professional Employer Organization (“PEO”) revenues are net of direct pass-through costs of $4,237.0 for the year ended June 30, 2004.

 

 

Automatic Data Processing, Inc. and Subsidiaries

Notes to Unaudited Pro Forma Consolidated Financial Statements

(Unaudited)

 

 

a

 

Reflects the historical consolidated results of operations and financial position of Automatic Data Processing, Inc. and Subsidiaries (“ADP”).

 

 

 

 

b

 

Reflects the elimination of the financial results, assets, liabilities, and accumulated other comprehensive income amounts associated with Broadridge Financial Solutions, Inc. (“Broadridge”) as the common stock of Broadridge was distributed to ADP stockholders on March 30, 2007.

 

 

c

   Represents the elimination of costs, principally related to professional services, incurred in connection with the execution of the spin-off of Broadridge, which will be recorded primarily within discontinued operations in the third quarter of fiscal 2007. Separation costs of $10.6 million pretax have been incurred during the six months ended December 31, 2006. Estimated separation costs of approximately $30 million pretax, which will be recorded in discontinued operations and are expected to be incurred and paid during the remainder of fiscal 2007, have been shown as a charge directly to pro forma equity.

 

d

 

Represents the dilutive impact of the replacement of all ADP stock-based awards (including stock options and restricted stock awards) held by Broadridge employees due to their receipt of substitute options to purchase Broadridge common stock and substitute Broadridge restricted stock awards.

 

 

 

e

 

Reflects the net repayment of intercompany notes and the forgiveness of intercompany balances between ADP and Broadridge.

 

 

 

 

f

 

Represents ADP’s receipt of $690 million of dividends from Broadridge prior to the spin-off less $25 million of cash retained by Broadridge.