Maryland | 31-0387920 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Exhibit No. | Description | ||
99.1 | Unaudited pro forma condensed consolidated financial statements for the years ended December 31, 2011, 2010 and 2009 and as of and for the three months ending March 31, 2012 that give effect to the disposition of NCR Corporation's Entertainment division. |
NCR Corporation | ||
By: | /s/ Robert Fishman | |
Robert Fishman | ||
Senior Vice President and Chief Financial Officer |
NCR Historical (Note 2) | Pro Forma Adjustments (Note 3) | NCR Pro Forma | |||||||||
In millions, except per share amounts | |||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 414 | $ | 86 | (a) | $ | 500 | ||||
Accounts receivable, net | 1,065 | — | 1,065 | ||||||||
Inventories, net | 802 | (7 | ) | (b) | 795 | ||||||
Assets held for sale | 61 | (61 | ) | (b) | — | ||||||
Other current assets | 336 | — | 336 | ||||||||
Total current assets | 2,678 | 18 | 2,696 | ||||||||
Property, plant and equipment, net | 298 | — | 298 | ||||||||
Goodwill | 918 | — | 918 | ||||||||
Intangible assets, net | 302 | — | 302 | ||||||||
Prepaid pension cost | 355 | — | 355 | ||||||||
Deferred income taxes | 715 | (6 | ) | (c) | 709 | ||||||
Other assets | 424 | — | 424 | ||||||||
Total assets | $ | 5,690 | $ | 12 | $ | 5,702 | |||||
Liabilities and stockholders’ equity | |||||||||||
Current liabilities | |||||||||||
Short-term borrowings | $ | 18 | $ | — | $ | 18 | |||||
Accounts payable | 582 | — | 582 | ||||||||
Payroll and benefits liabilities | 164 | — | 164 | ||||||||
Deferred service revenue and customer deposits | 503 | — | 503 | ||||||||
Other current liabilities | 406 | — | 406 | ||||||||
Total current liabilities | 1,673 | — | 1,673 | ||||||||
Long-term debt | 809 | — | 809 | ||||||||
Pension and indemnity plan liabilities | 1,667 | — | 1,667 | ||||||||
Postretirement and postemployment benefits liabilities | 256 | — | 256 | ||||||||
Income tax accruals | 128 | — | 128 | ||||||||
Environmental liabilities | 208 | — | 208 | ||||||||
Other liabilities | 56 | — | 56 | ||||||||
Total liabilities | 4,797 | — | 4,797 | ||||||||
Redeemable noncontrolling interest | 15 | 15 | |||||||||
Stockholders’ equity | |||||||||||
NCR stockholders’ equity | |||||||||||
Preferred stock | — | — | — | ||||||||
Common stock | 2 | — | 2 | ||||||||
Paid-in capital | 300 | — | 300 | ||||||||
Retained earnings | 2,017 | 12 | (c) | 2,029 | |||||||
Accumulated other comprehensive (loss) income | (1,475 | ) | — | (1,475 | ) | ||||||
Total NCR stockholders’ equity | 844 | 12 | 856 | ||||||||
Noncontrolling interests in subsidiaries | 34 | — | 34 | ||||||||
Total stockholders’ equity | 878 | 12 | 890 | ||||||||
Total liabilities and stockholders’ equity | $ | 5,690 | $ | 12 | $ | 5,702 |
NCR Historical (Note 2) | Pro Forma Adjustments (Note 3) | NCR Pro Forma | |||||||||
In millions, except per share amounts | |||||||||||
Product Revenue | $ | 570 | $ | — | $ | 570 | |||||
Service Revenue | 674 | — | 674 | ||||||||
Total Revenue | 1,244 | — | 1,244 | ||||||||
Cost of Products | 446 | — | 446 | ||||||||
Cost of services | 500 | — | 500 | ||||||||
Selling, general and administrative expenses | 199 | — | 199 | ||||||||
Research and development expenses | 50 | — | 50 | ||||||||
Total operating expenses | 1,195 | — | 1,195 | ||||||||
Income from operations | 49 | — | 49 | ||||||||
Interest expense | (9 | ) | — | (9 | ) | ||||||
Other expense, net | (2 | ) | — | (2 | ) | ||||||
Income from continuing operations before income taxes | 38 | — | 38 | ||||||||
income tax (benefit) expense | (1 | ) | — | (1 | ) | ||||||
Income from continuing operations | 39 | — | 39 | ||||||||
Net income attributable to noncontrolling interests | 1 | — | 1 | ||||||||
Income from continuing operations attributable to NCR common stockholders | $ | 38 | $ | — | $ | 38 | |||||
Income per share attributable to NCR common stockholders: | |||||||||||
Basic | $ | 0.24 | $ | 0.24 | |||||||
Diluted | $ | 0.23 | $ | 0.23 | |||||||
Weighted average common shares outstanding | |||||||||||
Basic | 158.2 | 158.2 | |||||||||
Diluted | 162.3 | 162.3 |
NCR Historical (Note 2) | Pro Forma Adjustments (Note 3) | NCR Pro Forma | |||||||||
In millions, except per share amounts | |||||||||||
Product revenue | $ | 2,744 | $ | 152 | (d) | $ | 2,592 | ||||
Service revenue | 2,699 | — | 2,699 | ||||||||
Total revenue | 5,443 | 152 | 5,291 | ||||||||
Cost of products | 2,209 | 198 | (d) | 2,011 | |||||||
Cost of services | 2,099 | 1 | (d) | 2,098 | |||||||
Selling, general and administrative expenses | 805 | 11 | (d) | 794 | |||||||
Research and development expenses | 177 | 1 | (d) | 176 | |||||||
Impairment of long-lived and other assets | 88 | 88 | (d) | — | |||||||
Total operating expenses | 5,378 | 299 | 5,079 | ||||||||
Income (loss) from operations | 65 | (147 | ) | 212 | |||||||
Interest expense | (13 | ) | — | (13 | ) | ||||||
Other expense, net | (3 | ) | — | (3 | ) | ||||||
Income (loss) from continuing operations before income taxes | 49 | (147 | ) | 196 | |||||||
Income tax expense (benefit) | — | (52 | ) | (d) | 52 | ||||||
Income (loss) from continuing operations | 49 | (95 | ) | 144 | |||||||
Net loss attributable to noncontrolling interests | (1 | ) | — | (1 | ) | ||||||
Income (loss) from continuing operations attributable to NCR common stockholders | $ | 50 | $ | (95 | ) | $ | 145 | ||||
Income per share attributable to NCR common stockholders: | |||||||||||
Basic | $ | 0.32 | $ | 0.92 | |||||||
Diluted | $ | 0.31 | $ | 0.90 | |||||||
Weighted average common shares outstanding | |||||||||||
Basic | 158.0 | 158.0 | |||||||||
Diluted | 161.0 | 161.0 |
NCR Historical (Note 2) | Pro Forma Adjustments (Note 3) | NCR Pro Forma | |||||||||
In millions, except per share amounts | |||||||||||
Product revenue | $ | 2,400 | $ | 99 | (d) | $ | 2,301 | ||||
Service revenue | 2,410 | — | 2,410 | ||||||||
Total revenue | 4,810 | 99 | 4,711 | ||||||||
Cost of products | 1,923 | 124 | (d) | 1,799 | |||||||
Cost of services | 1,923 | 1 | (d) | 1,922 | |||||||
Selling, general and administrative expenses | 696 | 10 | (d) | 686 | |||||||
Research and development expenses | 162 | 6 | (d) | 156 | |||||||
Total operating expenses | 4,704 | 141 | 4,563 | ||||||||
Income (loss) from operations | 106 | (42 | ) | 148 | |||||||
Interest expense | (2 | ) | — | (2 | ) | ||||||
Other expense, net | (11 | ) | — | (11 | ) | ||||||
Income (loss) from continuing operations before income taxes | 93 | (42 | ) | 135 | |||||||
Income tax expense (benefit) | (26 | ) | (15 | ) | (d) | (11 | ) | ||||
Income (loss) from continuing operations | 119 | (27 | ) | 146 | |||||||
Net income attributable to noncontrolling interests | 3 | — | 3 | ||||||||
Income (loss) from continuing operations attributable to NCR common stockholders | $ | 116 | $ | (27 | ) | $ | 143 | ||||
Income per share attributable to NCR common stockholders: | |||||||||||
Basic | $ | 0.73 | $ | 0.89 | |||||||
Diluted | $ | 0.72 | $ | 0.89 | |||||||
Weighted average common shares outstanding | |||||||||||
Basic | 159.8 | 159.8 | |||||||||
Diluted | 161.2 | 161.2 |
NCR Historical (Note 2) | Pro Forma Adjustments (Note 3) | NCR Pro Forma | |||||||||
In millions, except per share amounts | |||||||||||
Product revenue | $ | 2,228 | $ | 20 | (d) | $ | 2,208 | ||||
Service revenue | 2,371 | — | 2,371 | ||||||||
Total revenue | 4,599 | 20 | 4,579 | ||||||||
Cost of products | 1,808 | 37 | (d) | 1,771 | |||||||
Cost of services | 1,911 | — | (d) | 1,911 | |||||||
Selling, general and administrative expenses | 636 | 7 | (d) | 629 | |||||||
Research and development expenses | 141 | 7 | (d) | 134 | |||||||
Total operating expenses | 4,496 | 51 | 4,445 | ||||||||
Income (loss) from operations | 103 | (31 | ) | 134 | |||||||
Interest expense | (10 | ) | — | (10 | ) | ||||||
Other expense, net | (31 | ) | — | (31 | ) | ||||||
Income (loss) from continuing operations before income taxes | 62 | (31 | ) | 93 | |||||||
Income tax expense (benefit) | (3 | ) | (11 | ) | (d) | 8 | |||||
Income (loss) from continuing operations | 65 | (20 | ) | 85 | |||||||
Net income attributable to noncontrolling interests | 3 | — | 3 | ||||||||
Income (loss) from continuing operations attributable to NCR common stockholders | $ | 62 | $ | (20 | ) | $ | 82 | ||||
Income per share attributable to NCR common stockholders: | |||||||||||
Basic | $ | 0.39 | $ | 0.52 | |||||||
Diluted | $ | 0.39 | $ | 0.51 | |||||||
Weighted average common shares outstanding | |||||||||||
Basic | 158.9 | 158.9 | |||||||||
Diluted | 160.1 | 160.1 |
(a) | Represents cash proceeds of $100 million offset by approximately $14 million of costs incurred directly attributable to the Transaction. |
(b) | Adjustment to reflect the decrease in assets held for sale of approximately $61 million, comprised of property, plant and equipment and certain related assets. In addition, we decreased inventory by approximately $7 million related to inventory which was not sold in connection with the Transaction and has no future value. |
(c) | Adjustment to reflect net gain from the Transaction of approximately $12 million, net of related tax expense, calculated as follows: |
(in millions) | ||||
Cash proceeds | $ | 100 | ||
Less: | ||||
Basis in assets sold | 61 | |||
Costs incurred directly attributable to the Transaction | 14 | |||
Inventory write-down | 7 | |||
Estimated pro forma gain before income taxes | 18 | |||
Income tax expense | 6 | |||
Estimated pro forma net gain | $ | 12 |
(d) | Adjustment to present the operations of the Entertainment business for the years ended December 31, 2011, 2010 and 2009 as a discontinued operation. An estimated tax rate of approximately 36% was used which is based on applicable enacted statutory tax rates for the years presented. The Entertainment business was included in discontinued operations in our Quarterly Report on Form 10-Q for the three month period ended March 31, 2012 and as such, , there are no pro forma adjustments to continuing operations necessary to reflect the disposition. |