Pitch CS Sunguard

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005
1 of 33
http://edgar.sec.gov/Archives/edgar/data/789388/000119312505074184/dex99c2.htm
EX-99.C2 3 dex99c2.htm PRESENTATION OF CREDIT SUISSE FIRST BOSTON TO THE BOARD OF DIRECTORS 03/27/2005
Exhibit (c)(2)
PROJECT
PRESENTATION
STRICTLY
THESE
MATERIALS
SOLAR
CONFIDENTIAL
TO THE
MAYBOARD
NOT
| MARCH
BEOF
USED
DIRECTORS
27, 2005
OR RELIED UPON FOR ANY PURPOSE OTHER THAN AS SPECIFICALLY CONTEMPLATED BY A WRITTEN AGREEMENT WITH CREDIT SUISSE FIRST BOSTON.
17/08/2011 05:39 p.m.
2 of 33
Situation
CONFIDENTIAL
In
close
Solars
2004,
Solar
to
(1)
(2)
1
performed
proceed
May
Closing
On
management
in
Solars
December
Board
2004,
the
Overview
preliminary
on
Solar
2nd
Board
CSFB
the
determined
quarter
share
basis
3,met
discussed
was
2004,
financial
price
of
with
ofengaged
that
$35.00
2005
Saturn
Saturn
onthe
Saturns
and
On
November
per
and
second
byon
November
technology
Solar
share
Solar
December
offer
Saturn
as
18,
or
entered
was
its
greater
2004
19,
due
offer;
financial
not
6,2004,
diligence
into
was
2004
attractive
Following
the
aSaturn
$26.57.
(2)
advisor
confidentiality
Board
on
Onand
expressed
Solar
the
December
subsequently
ininsufficient
Board
connection
agreement.
an
meeting,
14,
interest
for
authorized
with
2004,
Solar
Saturn
the
to
Solars
acquire
proposed
toSolar
confirmed
notBoard
proceed
management
Solar
spin-off
offor
that
Directors
with
aitof20%
understood
the
its
andavailability
spin-off
premium
discussed
CSFBthe
to
oftomeet
services
Saturns
Allen
Boards
Solars
with
Onbusiness
position
closing
proposal;
November
Saturnstock
and
to
(Allen).
the
understand
30,
that
price
Board
2004,
it was
($31.88
The
subsequently
Saturn
its
prepared
spin-off
proposal
per
offered
Solar
transaction
toauthorized
and
proceed
to
share)
provide
acquire
was
(1)
on
Saturn
preliminary
that
Solar
Solars
publicly
basis
tofor
conduct
Board
$33.00$35.00
announced
On
information
January
ofdue
Directors
diligence
on56,
to
October
Saturn
per
discussed
1314,
so
Solar
long
4,
regarding
2004
share
as
and
Saturns
Saturn
and
18,
On
Solar.
2005,
isDecember
proposal;
was
scheduled
CSFB
Saturn
prepared
and
2,to
17/08/2011 05:39 p.m.
3 of 33
2sponsors
Situation
CONFIDENTIAL
On
Shearman
negotiation
Saturn
the
include
January
equity
agreed
JPMorgan
Overview
plus
consortium,
&
of21,
Sterling,
two
definitive
on
2005
key
new
Chase,
(Contd)
Saturn
terms
Solars
Saturn
sponsors
documents
Citigroup
of
had
plus
outside
the
were
anfour
management
On
investment
and
legal
part
other
the
Deutsche
advisor,
basis
ofprivate
the
committee
agreement,
offinal
Bank
to
this
equity
commence
consortium,
proposal,
Onmeeting
firms,
subject
March
Solars
negotiations
began
and
8,
to 2005,
negotiation
confirmed
subsequently
performing
Board
Saturn
with
subsequently
an
ofSaturn
requested
due
definitive
stated
offer
diligence
On
price
onauthorized
and
February
documents
January
ofon
the
$36.00
Solar
Board
25
4,
Solars
On
2005,
that
per
with
approved
February
share
its
Bain
management
Saturn
best
The
Consulting
Saturn
agreed
18,
and
transaction
2005,
final
to
totonegotiate
and
approach
offer
Solars
propose
Deloitte
is expected
toBoard
key
aacquire
three
price
&terms
Touche
authorized
additional
to
ofSolar
close
$36.00
of the
Solars
isinfor
private
Saturn
management
per
the$35.00
Board
3rd
share
to
equity
quarter
approach
per
and
subsequently
agreement
firms
share
onofFebruary
2005
four
On
OnMarch
February
sponsors
with
authorized
9,Saturn.
2005,
24,and
1,
2005,
Saturn
agreed
2005,
On
form
Saturn
February
Solars
to
the
onapproach
principal
equity
indicated
Board
17,consortium
2005,
the
terms
authorized
that
debt
Solar
four
offinancing
aOn
of
management
transaction,
CSFB
the
February
other
sources,
and six
22,
subject
and2005,
which
to
17/08/2011 05:39 p.m.
4 of 33
Preliminary
CONFIDENTIAL
TERM
Parties
Consideration
Treatment
closing
obtain
failure
manner
Conditions
Receipt
Expiration/termination
warranties
of
Source:
3
theircomparable
to
may
SUMMARY
Merger
obligations
Based
adverse
ofdoof
to
stockholder
and
Summary
be
so
Closing
Options
$36
on
covenants
would
delayed
Co
toShearman
per
to
substitute
Merger
and
DESCRIPTION
arrange
Conditions
Accelerated
constitute
of
share
approval
Solar
for
Transaction
waiting
toCo,
aof
closing
and
financing)
15
the
Solar
its
aor
include:
periods
Sterling
debt
breach
recommendation
vesting,
25Absence
common
Terms
business
financing
Board
under
draft
ofexcept
itsof
stock
Recommendations
as
day
applicable
fiduciary
Tax
aof
Market
for
marketing
with
in
March
Treatment
acash
portion
respect
duties
antitrust
MAC
26,period
and,
2005.
held
Taxable
to
(other
The
laws
aifby
for
spin-off
there
board
certain
than
Absence
to
Merger
Solars
isof
aofan
Market
members
directors
one
Cos
alternative
ofshareholders
governmental
orhigh
MAC
more
of yield
Solar
Solars
acquisition
of
with
Solars
Expected
financing
may
respect
injunctions
management
withdraw,
businesses
proposal,
and
Closing
to which
or
therestraints
modify,
which
that
transaction
Q3
unless
Merger
such
2005
shall
orsuch
against
alternative
change
(after
Co
roll-over
isspin-off
waives
subject
Solar
the
in aMerger
into
acquisition
its
is
shareholder
manner
topart
right
NewCo
the Receipt
absence
oftoadverse
aproposal
invoke
pursuant
superior
vote)
of
ofto
this
all
aisMerger
Market
proposal
to
material
acondition)
superior
the Management
Co,
MAC
required
its
proposal;
Absence
and
recommendation
governmental
a Agreement
Lender
of
provided,
a Lender
MAC
that
of
consents
Financing
MAC,
the
(subject
theMerger,
board
so
Customary
There
to
long
may
Merger
only
as
are
not
Merger
if bring
no
itCos
withdraw,
determines
financing
down
Co
reasonable
is modify,
of
not
conditions,
inrepresentations,
in
good
best
material
or faith
change
efforts
although
that
breach
to
inthe
a
17/08/2011 05:39 p.m.
5 of 33
Preliminary
CONFIDENTIAL
TERM
Material
(i)
(iv)
Market
the
territories,
commercial
United
Lender
Source:
4
by athe
Merger
United
compliance
change
debt
States
SUMMARY
MAC
Based
Adverse
including
States
commitment
Agreement
Summary
mortgage-backed
ingenerally
A
Any
general
on
with
restriction
generally
Shearman
Change:
general
any
the
DESCRIPTION
of
economic
or
that
acts
terms
letters
Transaction
the
MAC
suspension
on
for
prevents
and
ofpendency
securities
lending
of,
three
which
terrorism,
Sterling
or
includes
orfinancial
the
or
Terms
aimposed
prevents
of
lender
more
markets
or
taking
draft
trading
domestic
the
consummation
(Contd)
market
consecutive
following
from
as
by
of
such
in,
for
of
any
a providing
or
or
regulatory
March
lender
conditions
a action
foreign,
period
limitation
carve-outs:
business
ofor
26,
the
required
of
the
lenders
or
authority,
that
2005.
three
on
Merger;
debt
a days
national
prices
does
or
by,
from
financing
The
court
more
not
the
and
for,
providing
orhave
commencement
Merger
securities
or
international
consecutive
for
agency
athe
disproportionate
Agreement
such
Merger
on
on,
financing
business
economic
the
ororNYSE
afor
material
petition
adays;
and
effect
period
orforfinancial
which,
escalation
ofthree
and
on
of
bankruptcy,
Any
three
Solar
or
incrisis
the
more
limitation
of
(ii)
orcase
amore
that
any
insolvency
war,
consecutive
of
results
act
consecutive
by
armed
any
of
anypetition
terrorism
in
orgovernmental
hostilities
business
areorganization
material
business
filed
ordays
orwar
against
disruption
other
days
authority
The
that
filed
international
any
declaration
does
by
orsuch
which
or
material
notagainst,
lender
have
prohibits
of
oradverse
anational
aor
any
banking
disproportionate
lenders,
the
lender
change
crisis
extension
moratorium
is
ordirectly
not
lenders
in United
dismissed
effect
of credit
orproviding
indirectly
any
States
on by
within
Solar
suspension
banks
commercial
at(iii)
involving
10
least
or
days
theother
25%
ofannouncement
of
payments
the
credit,
of
being
lending
United
thedebt
filed
financing
in
institutions
States
respect
capital
of theor
contemplated
or
execution
of
any
inbanks
the
of itsinof
17/08/2011 05:39 p.m.
6 of 33
Preliminary
CONFIDENTIAL
TERM
Termination
The
Merger
representations,
withdraws,
takes
Solar
certain
to
Source:
5
waive
Merger
receives
any
amendments
SUMMARY
is
Based
itsposition
not
or
right
Summary
By
isdue
changes
anot
on
the
warranties
superior
not
Shearman
to
on
consummated
mutual
to
aDESCRIPTION
such
of
breach
in
the
close
Transaction
acquisition
aoffer
superior
written
manner
orand
due
by
covenants
other
on
Sterling
the
toconsent
adverse
acquisition
aor
proposal,
terminating
Terms
Market
than
before
of
draft
recommending
of
the
to
(Contd)
Solar
so
MAC
September
Merger
as
proposal)
other
party)
long
ofand
March
within
party,
asCo,
The
Merger
(a)
Conditions
15,
rejection
its
awhich
26,
required
Solar
certain
2005
recommendation
2005.
Cogives
breach
or,
By
of
toperiod
approval
ifsuch
the
either
Merger
thewould
obligations
after
financing
offer,
Solar
ofofCo
cause
Solar
Solars
or
the
or
an
(d)
marketing
of
Merger,
Merger
opportunity
requests
the
fails
Merger
stockholders
failure
to(b)
Co
include
that
period
Co
of
recommends
if:
toto
Merger
amatch
iscondition,
close
has
itsnotrecommendation
not
obtained
such
the
Coended
or
do
Merger
and
proposal
approves
sosuch
A
before
final
have
breach
and
of
aand
August
been
competing
the
(b)non-appealable
isMerger
Merger
satisfied,
not,
19, 2005,
or
acquisition
in
Co
cannot
the
and
fails
then
proxy
governmental
the
be,
to
such
proposal,
Merger
match
cured
statement
datewithin
such
iswill
(c)
order
notdistributed
within
be
proposal
30
consummated
extended
prohibits
days
5 business
within
oftothe
notice
to
Solars
October
5on
consummation
days
business
the
By
stockholders
of
Merger
last
10,
first
days
day
2005
announcement
Co
of(subject
(so
the
(each
if Solars
long
financing
Merger
atoas
Board
aboard
the
2of
There
business
marketing
afailure
tender
Termination
ofisdirectors
ato
day
breach
offer
period
consummate
extension
for
Act)
(a)
of
Merger
Solars
modifies,
theBy
upon
the
Solar
Co
shares,
fails
if:
17/08/2011 05:39 p.m.
7 of 33
Preliminary
CONFIDENTIAL
TERM
Fees
terminates
Board
Merger
unless
and
under
Source:
6
publicly
the
and
the
the
Termination
SUMMARY
Merger
Co
Based
announced
Expenses
Merger
financing
due
shall
Summary
on
toispay
the
Agreement,
Shearman
not
Act,
that
Solar
marketing
Solar
DESCRIPTION
breach
consummated
ofappears
orTransaction
shall
aSolar
termination
and
ofup
pay
period
ato
terminates
Sterling
to
Solar
Merger
have
their
on
Terms
has
representation,
the
fee
been
pro
draft
not
Cos
last
to
(Contd)
ofrata
ended
bona
accept
as
$300
day
expenses,
of
share
fide
of
before
March
million
athe
warranty
superior
and
of financing
$300
up
August
if:
26,
(b)to
Solar
2005.
no
million
proposal,
$25
or later
19,
covenant,
marketing
terminates
million,
2005,
than
unless,
ifthen
12
orMerger
period
due
months
either
inbyto
either
October
Funds
the
Co
party
after
breach
case,
terminates
Guarantee
terminates
such
10,such
of
2005,
termination,
atermination
due
Merger
The
and
due
toMerger
Funds
to
theCo
the
Solar
breach
isrepresentation,
failure
affiliated
inCos
submits
connection
ofconditions
toa obtain
with
Solar
to itsMerger
with
warranty
representation,
stockholders,
the
to the
close
required
Co
sale
orhave
will,
covenant
ofstockholder
enters
Solars
on
warranty
been
a several
satisfied;
into
Solar
availability
or
approval,
terminates
covenant
completes
basis,
or All
services
provide
and
the
Solar
due
a(a)
conditions
competing
separate
to
business,
at
shall
the
or prior
pay
failure
to
guarantees
proposal
in
Merger
to
the
which
to
the
obligations
consummate
time
Merger
Co
case
for
aoftermination
the
termination
of
Co
termination
obligations
Merger
the
terminates
Merger
fee
aCo
competing
and
of
fee
to
due
by$300
close
liabilities
shall
September
to million
the
be
have
proposal
occurrence
$200
ofbeen
if:
Merger
15,
million
Merger
has
2005,
satisfied,
been
Co
ofCo
a
17/08/2011 05:39 p.m.
8 of 33
(1)
7
Preliminary
($
Cash
SOURCES
Sponsor
Purchase
USES
Refinance
Rolled
Transaction
Total
Overview
CONFIDENTIAL
Proposal
Price
FD
Equity
Plus:
Aggregate
2004
2005
Agg
Source:
Seven
Note:
inManagement
Pro
Shares
Value
millions)
millions,
PF
EBITDA
Net
Debt
Sources
Uses
New
from
per
Balance
Assumes
equity
Value
Debt
forma
Management
Equity
EBITDA
Debt
Share
of
of
ST
Debt
8,000
/Balance
$11,823
Value
(MM)
Sources
Expenses
2004
2005
500
Solar
Saturn
$10,952
sponsors
except
$11,823
for
/sheet
1,145
as
(1)
LT
leverage
$36.00
7,500
will
$11,260
BRUT
PF
EBITDA
304.2
of
Equity
(1)
3,513
Debt
Sheet
Proposal
&
data
per
12/31/04
rollover
EBITDA
and
316
$1,088
(including
Uses
54
share)
of
divestiture
$10,952
per
Company
$310
7.2x
9.8x
some
management
(1)
10.3x
pro
Saturn)
307
portion
and
filings.
forma
acquisitions
Approximately
of
and
(taking
their
Company
existing
into
of account
OSSI,
$3.5BN
filings.
options.
Inflow,
recent
of equity
Vivista,
acquisitions
Three
Integrity
lead
andfinancing
and
divestitures)
RRI.sources:
LTMJPMorgan
EBITDA Chase,
of $1,104
Citigroup
as of 3/31/2005.
and Deutsche Bank Approximately $8.0BN of debt
17/08/2011 05:39 p.m.
9 of 33
Overview
CONFIDENTIAL
($
Premium
Historical
Implied
Unaffected
10-Day
30-Day
60-Day
90-Day
Pre
FY2005E
LTM
(1)
(2)
(4)inPer
8
Solar
Spin-Off
millions,
High
Low
Solar
Wall
Premiums
Average
Prior
closing
/Street
Unaffected
of
(08/09/04)
(04/14/04)
(Discount)
Price
Street
Saturn
Ann.
Management.
except
$25.94
$26.85
$27.76
$26.65
EPS(4)
stock
$25.31
$25.85
$26.53
$26.60
(3/18/05)
Price
(10/1/04)
Research.
Proposal
per
(3.8%)
(7.1%)
(10.1%)
(6.4%)
$22.54
$28.64
to
Price(1)
price
(1.4%)
(3.5%)
(5.9%)
(6.2%)
$24.95
$1.55
Solar
share
$24.95
2004
preceding
38.8%
34.1%
35.1%
$24.42
10.7%
(12.9%)
(Contd)
29.7%
Note:
Price
16.1x
values)
Proposal
$36.00
42.2%
39.3%
35.7%
35.3%
statistics
0.0%
FY2004
2.2%
59.7%
Based
Implied
FY2005E
23.2x
25.7%
rumors
Implied
FY2004
FY2005E
Operating
44.3%
47.4%
pro
on
PF
Multiples(3)
of
closing
forma
EBITDA
Enterprise
Multiples
PF
EBITDA
Implied
aFY2004A
Revenue
potential
Unaffected
Revenue
for
stock
Equity
OSSI,
Statistics
1,145
$1,088
Value
3,937
EPS
prices.
sale
$3,691
Value
Price(1)
6.7x
Inflow,
7,669
(3/18/05
$1.40
1.9x
7.0x
(2)9.8x
2.1x
$7,362
2.9x
$24.95
10.3x
11,260
Vivista,
17.8x
Proposal
3.1x
closing
$10,952
25.7x
$36.00
Integrity
stock price).
and RRI acquisitions and BRUT divestiture. (3) Assumes pro forma net debt of $307 million per Solar management.
17/08/2011 05:39 p.m.
10 of 33
Historical
CONFIDENTIAL
Daily
Share
Saturn
3/17/00
35,000
Price
High
Volume(MM)
Low
Average
Days
$33.00
$34.00
$35.00
Volume
9
(7/19/00)
(11/26/04)
(3/19/02)
(7/19/02)
Closed
from
Price
30,000
Proposal
13
8
0
12/3/00
in1.523
Solar
24.90
Stock
Thousands
March
$40
at25,000
14.66
$34.89
32.322
or
8/21/01
0.232
Price
$35
$36.00
Above
17,$30
20,000
2000
Analysis
5/9/02
$25to15,000
$20
March
1/25/03
$15
10,000
18,
$10
10/13/03
2005
$5
5,000
$0 6/30/04
0
3/18/05
17/08/2011 05:39 p.m.
11 of 33
Statistic
Solar
CONFIDENTIAL
($
Equity
Comparable
Discounted
Premiums
52
Wall
Implied
CY2004
CY2005
$31.59
$15.00
$20.00
$25.00
$30.00
$35.00
$40.00
Proposed
Stock
(1)
CY2005E
and
10
Note:
in
Week
RRI
Street
millions)
Financial
Pro
The
Price
Price
($9,800)
Multiples
Revenues
EBITDA
PF
Unlevered
acquisitions
High
Price
forma
Revenues
EBITDA
Unlevered
Paid
low
Analyst
Cash
as
Revenues
EBITDA
Unlevered
Company
Acquisitions
per/price
of
Analysis
$36.00
$24.73
Low
Share
Net
Flow
$36.00
3/18/05:
9.8x
2.9x
Price
NI
1,145
target
3,937
and
Debt
NI
10.3x
1,088
Analysis
3.1x
$3,691
($11,260)
Analysis
(Enterprise
($7,600)
24.1x
NI
467
BRUT
Analysis
Target
$24.95
6.6x
of
26.7x
422
1.9x
7.0x
16.3x
$25
$307MM
2.1x
18.0x
--$37.62
8.6x
divestiture.
-2.5x
($7,669)
was
9.0x
Value)
- 2.7x
21.0x
-8.1x
2.4x
from
23.2x
($11,800)
as
8.5x
2.5x
Solar
of
-19.9x
-Deutsche
10.3x
-3.0x
22.0x
12/31/04.
10.8x
- Equity
3.2x
-$30.07
2.3x
7.8x
25.3x
- 8.2x
27.9x
2.4x
Bank
-Reference
-2.9x
19.1x
($9,300)
9.9x
--21.1x
10.4x
3.1x
as
2.5x
8.4x
-of24.2x
2.6x
-8.9x
$36.12
2/15/95
-Range
26.7x
-2.6x
9.0x
--20.7x
2.8x
9.5x
1.8x
22.9x
($11,300)
6.0x
Per
and
1.9x
6.4x
--Share
the
-22.2x
-2.2x
7.7x
24.5x
--high
2.4x
$28.84
8.1x
2.0x
Other
14.8x
6.7x
16.4x
price
2.1x
7.1x
--($8,900)
2.9x
-Metrics
10.1x
18.9x
-target
--3.1x
20.9x
10.7x
16.5x
of
$33.25
18.2x
$37- was
24.8x
-($10,345)
27.4x
from Barrington
$31.19 ($9,668)
Research
$28.64
as ($8,833)
of 2/16/05.
$22.54
(1) Per
($6,924)
Solar $25.00
Management.
($7,685)2004
$37.00
statistics
($11,592)
pro forma for OSSI, Inflow, Vivista, Integrity
17/08/2011 05:39 p.m.
12 of 33
Summary
CONFIDENTIAL
Saturn
Sum
Solar
$4.3
Acquisitions
Comparable
Cash
Discounted
11
Analysis
of
Flow
Enterprise
$5.5
Proposal
theOverview
$5.5
Parts
$3.3
$4.7
Company
Value
Financial
$6.9
$4.3
$6.0($BN)
$3.4
$24.73
$4.6
Analysis
Equity
$4.4
$5.8
$31.59
$28.84
$36.00
$30.07
ValueIverson
per
$36.12
$37.62
share
Allen Per Share
17/08/2011 05:39 p.m.
13 of 33
Premiums
CONFIDENTIAL
Premium
Historical
Implied
Unaffected
10-Day
30-Day
60-Day
90-Day
Pre
All
LTM
(1)
(3)
Announced
12
Solar
Based
Deals
Spin-Off
High
Low
Premiums
Average
Prior
closing
/Greater
Unaffected
on
Paid
(08/09/04)
(04/14/04)
(Discount)
Global
Price
Ann.
the
$25.94
$26.85
$27.76
$26.65
Analysis
stock
$25.31
$25.85
$26.53
$26.60
following
(3/18/05)
than
Price
M&A
(10/1/04)
(3.8%)
(7.1%)
(10.1%)
(6.4%)
$22.54
$28.64
to
Price(1)
price
$1BN
(1.4%)
(3.5%)
(5.9%)
(6.2%)
$24.95
Solar
deals
criteria:
$24.95
preceding
38.8%
34.1%
35.1%
$24.42
10.7%
(12.9%)
29.7%
$31.19
Price
Proposal
from
$36.00
42.2%
39.3%
35.7%
35.3%
0.0%
Implied
Tech
2.2%
59.7%
1/1/1995
$32.80
25.7%
rumors
Tech
All
Premiums
Median
44.3%
Deals
47.4%
Deals
Solar
Deals
to
ofGreater
Precedent
Premium
3/10/2005
aGreater
Price
Paid
potential
Greater
Analysis
per
than
than
to
Premiums
100%
Share
than
sale
Share
$1BN
$1BN
1$1BN
(3/18/05
Cash
(4)
Day
Price
$31.47
25.0%
Paid
Prior
26.1%
Consideration
closing
(2)(3)
$33.25
31.5%
3033.3%
Days
stock
1.0%
(0.2%)
Prior
(4)
price).
Based
337
52111
(2)
Week
onSource:
unaffected
High SDC.
# of 3/18/05
Deals stock price of $24.95. Note: Based on closing stock prices.
17/08/2011 05:39 p.m.
14 of 33
Wall
CONFIDENTIAL
Report
Date
03/18/05
03/02/05
03/01/05
02/25/05
02/24/05
see
company.
market
think
02/16/05
Solars
makes
floorthe
remains.
02/15/05
13
Street
for
aBank
strategic
sale
Share
balance
value
stock
Solar
Merrill
Baird
Willam
SG
Lehman
Barrington
Prudential
Keefe,
Stifel
JPMorgan
Morgan
Janney
ThinkEquity
Deutsche
Wachovia
Needham
Analyst
Research
ofCowen
of
achieving
Price
the
Nicolaus
Carla
sheet
the
sense.
Lynch
Bruyette
Blair
Montgomery
Stanley
Brothers
company
Bank
Andrew
Securities
Target
Price
Equity
existing
Securities
Research
&
Cooper
Partners
Analyst
and
&Gregory
Co.
aPeter
Company
Brandt
David
$34
Target
&
cash
Group
Established
Roger
Moshe
makes
businessis
Jeffrey
Woods
$34.00
level
David
Price
Scott
Heckmann
Philip
Michael
Glenn
flows
Smith
Togut
Sakakeeny
Bryan
Freeman
Franco
Katri
on
perfect
Thomas
Targets
$33.00
Robert
Mickelson
Trossman
12/31/04
Greene
could
its
$34.00
NA
around
Date
Hutchison
Keane
NA
own.
$32.00
Turrinelli
NA
sense.
02/16/05
support
Lee
$29.00
$25.00
Action
McCrohan
NA
$32.00
07/23/03
Downgrade
$30
NA
Upgrade
NA
$26.00
$30.00
10/04/04
$37.00
or
02/17/05
aNA
07/21/04
/NA
Now
04/22/04
Selected
so
$10.5BN
All
11/01/04
02/17/05
per
$30.00
We
NA
from
02/16/05
from
In
thats
things
share.
We
think
We
Underweight
the
Comments
LBO.
02/16/05
Outperform
Investors
Downgrade
would
more
face
considered,
We
this
believe
potential
of
like
believe
expect
Downgrade
Since
significant
that
will
it;
to
tofrom
possible
we
Overweight.
Neutral.
the
likely
3/21/05
deal
think
Outperform
potential
company
market
would
welcome
from
LBO
$35
Announcement
Buy
would
be
Our
transaction
$10
begins
ambivalence
toato
give
billion
positive
buyout
analysis
Market
Hold.
beunlocking
itaserious
LBO
fair
may
at
We
for
to
Perform.
demonstrates
that
price
the
Solar
at
better
believe
value
consideration,
price.
least
proposed
toshareholders.
reflects
and
pay.
The
establish
theupside
that
sale
fundamental
[spin-off],
the
asof
a we
prospects
new
Solar
dowe
valuation
not
to
public
financial
for the buyers
17/08/2011 05:39 p.m.
15 of 33
3August
Illustrative
CONFIDENTIAL
March
6
13
20
27
April
May
8
15
22
29
June
5
12
19
26
July
17
24
31
7
21
28
September
Sun
1
11
18
25
30
Announcement
File
Receipt
HSR
Resolve
Mail
Comments
Shareholder
Mar.
Closing
10
4
14
Notification
4-5
712
9
6
8
2
14
21
28
16
23
30
13
20
27
11
18
25
15
22
29
19
26
Days
Business
656
8HSR
10
7
9
3
Preliminary
Mon
2005
Proxy
Weeks
2005
28
Clearance
67
92005
8
4
10
12
13
15
22
29
17
24
31
14
21
28
19
26
16
23
30
20
27
11
2005
78
10
9
5
2005
of
Early
11
SEC
(assuming
13
14
16
23
30
18
25
15
22
29
20
27
17
24
31
21
28
89
10
6
Tue
12
Pre-merger
11
SEC
Timetable
910
72005
12
/15
14
17
24
31
19
26
16
23
30
21
28
18
25
22
29
11
Days
Vote
13
Prospectus
12
Wed
April
13
15
16
18
25
20
27
17
24
22
29
19
26
23
30
14
Proxy
(assuming
16
17
19
26
21
28
18
25
23
30
20
27
24
Thu
no
Early
- HSR
Statement
Announcement
Fri
toMay
Shareholders
Sat
second
no Mid
HSR
with
June
request)
second
SEC
to Mid
Closing
20
request)
JulyMid
Business
Jul.Days
/ Early
15Early
Business
AugustAug.
Days
17/08/2011 05:39 p.m.
16 of 33
15
Appendix
CONFIDENTIAL
17/08/2011 05:39 p.m.
17 of 33
Solar
CONFIDENTIAL
($
2004A
Revenue
Cost
Depreciation
Amort.
Corporate
Total
Operating
EBITDA
Working
Capital
%
Source:
(1)
16
in
growth
margin
revenue
Pro
millions)
and
costs
Summary
2004PF(1)
Spending
forma
of
Financials
Capital
Expenses:
$3,555.9
$1,046.6
20.0%
29.4%
6.7%
acquisition
2,509.3
Income
46.2
and
6.8%
and
for
expenses
56.6
Financials
7.3%
Changes
$240.3
19.1%
29.5%
8.0%
amortization
BRUT
2,745.9
2005E
$3,690.6
$709.6
per
$1,088.3
60.5
intangibles
6.9%
Solar
7.0%
19.8%
29.1%
$314.5
2,846.3
2006E
divestiture
63.9
($44.8)
$704.1
2,900.4
$3,936.6
$1,144.5
5.7%
Management.
6.0%
67.5
218.1
20.8%
30.0%
$295.7
2007E
118.9
3,159.1
$777.5
(3,073.2
5.6%
$14.4)
5.9%
and
$4,225.0
222.6
$1,268.0
144.4
22.0%
30.6%
$269.1
2008E
$880.4
acquisitions
3,344.6
5.9%
3,246.5
($21.4)
246.0
141.5
$4,515.3
22.6%
30.6%
$1,381.6
2009E
$282.5
$994.2
3,521.1
255.7
3,427.9
(131.7
$20.6)
of
23.2%
30.7%
$296.3
$4,771.7
272.6
$1,461.3
$1,076.7
OSSI,
3,695.0
112.0
($17.1)
281.0
Inflow,
95.2
$5,040.8
$1,545.4
$1,169.2
3,871.6
( $26.0)
Vivista, Integrity and RRI.
17/08/2011 05:39 p.m.
18 of 33
Statistic
CONFIDENTIAL
Iverson
($
Comparable
Discounted
CY2004
CY2005E
(1)
17
inAll
millions)
Iverson
Financial
Enterprise
PF
Revenues
EBITDA
Unlevered
Cash
Revenues
EBITDA
Unlevered
Company
Acquisitions
financial
Flow
Analysis
Value
593
2,612
NI
544
Analysis
$2,432
Analysis
NI
information
7.2x
244
Reference
Analysis
7.9x
207
1.6x
17.6x
-1.8x
20.8x
9.3x
-$7,500
10.1x
2.1x
- 7.9x
provided
Range
2.3x
22.5x
- 1.8x
26.6x
8.6x
$7,000
-1.9x
10.1x
19.2x
- -2.3x
22.7x
by
11.0x
-$6,500
2.5x
Solar
9.3x
-2.1x
24.5x
-10.1x
29.0x
2.3x
-$6,000
management.
-11.6x
2.6x
22.5x
-26.6x
2.8x
12.7x
$5,500
- 28.2x
- 33.4x
$5,000
2004 operating
$4,500 $4,000
statistics
$3,500
pro $3,000
forma for
$2,500
BRUT
$5,500
divestiture
$4,300 $6,000
and OSSI,
$4,700
Vivista,
$6,900
Integrity
$5,500 and RRI acquisitions.
17/08/2011 05:39 p.m.
19 of 33
Iverson
CONFIDENTIAL
($
2004PF(1)
Revenue
Cost
Depreciation
Amort.
Corporate
Total
Operating
EBITDA
Working
Capital
%
Source:
(1)
18
in
growth
margin
revenue
Pro
millions)
and
costs
Spending
forma
of
Financial
Financials
Capital
Expenses:
$2,432.5
$543.8
14.2%
22.4%
7.4%
acquisition
1,988.3
Income
30.7
2005E
and
4.5%
and
for
expenses
38.0
8.6%
Changes
$593.4
$117.1
15.6%
22.7%
3.1%
Projections
amortization
BRUT
2006E
2,107.8
$2,612.4
$344.5
per
41.0
intangibles
7.9%
Solar
3.1%
$87.7
17.5%
24.4%
$692.5
2007E
2,205.0
divestiture
43.6
($407.4
2,235.6
$2,838.3
$17.0)
6.4%
Management.
3.1%
46.4
71.2
$94.6
19.4%
25.6%
$784.7
2008E
114.8
2,342.3
$496.0
2,367.3
6.4%
(3.1%
84.6
$18.4)
and
$3,061.2
$100.6
111.9
20.5%
26.0%
2009E
$845.0
87.9
$594.5
acquisitions
2,466.7
2,512.8
( $107.0
$15.8)
102.2
90.7
$3,256.0
21.3%
26.1%
$903.9
$667.4
2,588.6
91.6
86.9
( of
$16.8)
$3,463.0
$738.4
OSSI,
73.9
2,724.6
( $17.9)
Vivista, Integrity and RRI.
17/08/2011 05:39 p.m.
20 of 33
Iverson
CONFIDENTIAL
($
FD
Stock
05-06
Solar
Financial
ADP
2.5x
Median
Securities
CME
7.5x
Statistic
CY05E
CY06E
Enterprise
Source:
19
Note:
inCapitalization
2.4x
7.0x
millions,
millions)
Street
(Jun.)
(Dec.)
Solar
Equity
Margin
Comparable
Revenue
EBITDA
Unlevered
Wall
Statistics
19.7x
Range
Services
8.2x
(0.6%)
Trading
Value
unaffected
$45.15
(Dec.)
Street
Enterp.
$193.25
except
16.9x
7.7x
Implied
(LTGR)
Reference
14.8%
$2,612
2,838
per
Operating
593
693
NI
$26,783
5.3%
$24.95
equity
2.5x
Company
per
FD
Company
$6,782
7.5x
7.0x
244
298
stock
2.0x
Enterprise
LTGR
10.5%
2.0x
share
Enterprise
2.4x
20.3%
research.
17.0x
15.0x
$7,362
$25,270
Statistics
Range
$6,034
price
9.5x
9.0x
9.2x
2.5x
amounts)
Analysis
1.6x
2.5x
management.
13.1%
$7,669
$4,450
$4,848
Value
as
22.0x
20.0x
8.5x
$5,677
$4,300
Value
22.7x
27.9x
Median
$5,225
of 1.3x
7.7%
3/18/05.
$4,155
$4,464
16.1x
19.3x
/23.9x
$6,233
$5,637
Revenue
$7,096
$5,500
SEI
16.4x
$6,531
19.9%
14.4x
6.7x
2.8x
Investments
$5,377
$5,952
17.2x
14.0%
CY05
5.9x
2.7x
2.0x4.9x
11.0x
11.8x
1.9x
LT
1.3x
3.7x
Co.
7.0x
CY2005
9.4x
11.4x
Mean
(Dec.)
11.0x
6.6x
14.3%
3.4%
20.6x
Price
9.4x
5.4%
35.98
54.7%
19.9%
18.0x
6.8%
Market
20.3%
3,894
15.0%
11.2%
35.0%
2.8x
3,637
13.6%
Market
2.6x
1.5x
2.5x
15.0%
20.7x
1.2x
10.5x
P/E
Fiserv
Factset
18.7x
1.5x
Iverson
Multiple
9.8x
(Dec.)
Mean
(Aug.)
4.9x
6.9%
Street
Revenues
4.5x
18.2x
37.85
20.9%
32.40
(Dec.)
14.9x
17.2x
7,450
1,647
14.0%
EBITDA
13.6x
NA
7,539
4.3x
1,579
NA
1.5x
8.2%
3.7x
17.4x
Growth
15.6x
NA
10.2x
30.4%
NA
15.1x
NA
EBIT
9.2x
NA
15.6%
4.9x
2.1x
Gr.
NA
6.8%
NA
1.9x
1.3x
Rate
NA
34.8%
12.1x
8.4x
Bisys
NA
PE7.8x
11.1x
/13.8%
NA
COMPANY
(Jun.)
10.1%
5.6%
NA
1.3x
15.17
35.0%
17.2%
19.2%
1,839
(FYE)
16.0%
NA
15.9%
2,094
3/24/05
NM
1.0x
1.1x
19.7x
Archipelago
Value
DST
16.9x
Systems
Value
1.9x(Dec.)
CY05
1.7x
(Dec.)
9.2x
CY06
17.85
46.17
8.5x
960
CY05
7.7%
4,005
784CY06
16.4x
14.8%
4,247CY05
15.0x
17.4x
14.0%
CY06
1.4x
15.3x
1.4x
1.4x
17/08/2011 05:39 p.m.
21 of 33
Iverson
CONFIDENTIAL
FD
Date
Annc.
12/16/2004
10/20/2004
09/09/2004
07/13/2004
06/08/2004
05/25/2004
05/17/2004
04/06/2004
04/05/2004
02/09/2004
12/10/2003
04/02/2003
03/14/2003
01/29/2003
01/08/2003
11/14/2002
08/05/2002
06/10/2002
04/29/2002
06/14/2001
05/07/2001
Median
Mean
Source:
($
Statistic
CY04
Enterprise
(1)
20
Note:
in2004
FD
millions)
Equity
Concord
2.7x
PF
Target
Enterprise
Comparable
SDC,
2.4x
(1)
statistics
Revenue
EBITDA
Unlevered
Value
11.7x
EDS
BHC
EquiServe
Intercept
Refco
Brut
Barra
Tradeweb
Aurum
SCT
Concord
InterPay
Alltel
Pershing
BrokerTec
Island
HNC
National
NYCE
NOVA
Range
Enterp.
11.0x
/company
Acquiror
EFS
LLC
/Consumer
Reference
25.5x
Investments
Financial
Software
/ECN
Sungard
pro
/Value
23.6x
/Technology
Implied
Morgan
Corp
$2,432
Thomas
544
transaction
Metavante
First
Processing
Revenue
EFS
/(FleetBoston)
Acquisitions
NI
/ forma
/Bank
LLC/
/Fidelity
Trading
Nasdaq
Computershare
/press
9.0x
207
Value
(GA)
/Instinet
/Data
2.0x
595.4
First
Services
Enterprise
/Network
Stanley
of
H.
Thomson
Range
for
22.0x
Fair,
releases
EBITDA
/National
/New
Value
Operations
/Corp.
12.0x
Fidelity
Lee
Stock
based
610.0
Data
/OSSI,
US
Fidelity
502.5
508.0
Bank
Analysis
2.5x
Isaac
/$4,700
828.2
Bancorp
Partners
/York
Paychex
26.0x
Services
LTM
$4,894
551.7
Fidelity
7,448.1
610.0
Market
Value
on
Financial
$4,865
and
Inflow,
1.9x
508.0
of
Investments
423.3
Limited
and
P/E
National
unaffected
620.8
2,000.0
America
/LTM
Wall
$4,547
551.7
ICAP
10.9x
4.3x
Company
$6,000
2,252.1
2,074.6
National
6,194.0
3.1x
435.5
155.0
190.0
/Vivista,
$6,525
Fiserv
460.0
$6,081
Street
307.0
4.1x
LTM
NA
305.0
NA
2,480.0
30.9x
NA
240.0
1,425.0
2.3x
155.0
190.0
(National
$5,374
stock
11.9x
2,250.0
2,474.4
3.1x
19.9x
435.0
307.0
NA
1,050.0
906.9
equity
320.0
Integrity
19.5x
305.0
18.3x
240.0
3.1x
NA
11.0x
price
NA
23.6x
1,138.5
4.4x
1.0x
839.0
320.0
2.4x
1.6x
research.
1.6x
Financial)
1,050.0
NA
NM
2.4x
and
preceding
20.4x
14.5x
9.8x
8.4x
12.4x
NA
3.7x
NA
2.2x
NA
RRI
1.3x
NA
17.9x
NA
Note:
9.7x
9.9x
25.0x
NA
$365.0
acquisitions
rumors
NA
NM
47.2x
25.7x
Tradeweb
NA
$365.0
of a potential
3.4x
transaction
NA transaction.
NAincludes 50% of $150MM earnout.
17/08/2011 05:39 p.m.
22 of 33
21
(9.0x).
Iverson
CONFIDENTIAL
Discounted
($
Discount
Rate
11.0%
4,291
$5,910
10.9x
3.6%
12.0%
4,103
$5,679
10.4x
4.5%
13.0%
3,925
$5,459
10.0x
5.4%
Growth
Revenue
6,191.5
(2.0%)
(1.0%)
Improvement
Margin
0.0%
1.0%
EBITDA
2.0%
Note:
in millions)
8.0x
4.3%
5.3%
6.2%
5,810
6,010
6,210
4,828
4,616
4,415
11.9x
11.4x
10.9x
%$1,618
$1,576
$1,534
$6,446
$6,191
$5,950
$5,410
5,610
(2.0%)
and
Discounted
increase
Terminal
Growth
9.0x
5.0%
5.9%
6.9%
5,998
6,205
6,413
5,364
5,129
4,906
Cash
12.8x
12.3x
11.8x
Margin
5,791
$1,618
$1,576
$1,534
$6,982
$6,704
$6,440
$5,584
10.0x
(1.0%)
Improvement
Flow
Implied
6,191
6,406
6,621
Present
in
Implied
EBITDA
5,977
Cash
Sensitivity
EBITDA
$1,618
$1,576
$1,534
Enterprise
$5,762
0.0%
Matrix
6,390
6,612
6,834
6,168
Flow
Terminal
Value
Enterprise
Present
Multiple(2009)
1.0%
$5,945
6,594
6,824
7,054
margin
6,364
Analysis
Value
of 2.0%
Terminal
Value
$6,134
Value
Value
applies
Perpetuity
of
/ Value
2004
to
Free
2009;
PF
Cash
Growth
EBITDA
each
Flow
year
Rate
(2005-2009)
Multiple
assumes a fifth of the % change in margin until 2009. Note: Assumes midpoints of the discounted cash flow matrix for discount rate (12.0%) and terminal EBITDA multiple
17/08/2011 05:39 p.m.
23 of 33
WACC
CONFIDENTIAL
Tax
Assumptions
Risk
Equity
Debt
Industry
Beta
SDS
ADP
FISV
DST
SEIC
BSG
CME
FDS
AX
Average
Cost
After-tax
Debt/
Capital
0.0%
10.0%
15.0%
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
50.0%
5.0%
3.0%
WEIGHTED
12.7%
12.5%
12.2%
12.0%
11.8%
11.5%
11.3%
11.0%
10.8%
10.5%
10.3%
(1)
(2)
Factor
(7)
(8)
22
Interpolated
The
Cost
WACC:
1.47
Rate
Free
1.04
1.13
of
1.15
0.96
(3)
Sensitivity
0.89
0.0%
5.3%
5.5%
3.3%
0.92
1.28
1.62
Debt/
Risk
11.8%
11.6%
11.4%
11.1%
17.6%
25.0%
33.3%
42.9%
53.8%
66.7%
81.8%
100.0%
12.7%
12.5%
12.3%
12.0%
10.9%
10.7%
10.4%
)Equity
Capital
AnalysisIverson
average
(6)
Statistics
of
9.0%
Mkt
0.2%
40.00%
Cost
7.5%
0.0%
21.8%
42.9%
Rate
0.3%
8.1%
0.4%
0.0%
Equity:
1.11
6.0%
3.6%
Premium
Rd
Levered
Average
Eq.
AVERAGE
11.9%
11.7%
11.4%
11.2%
1.11
12.7%
12.5%
12.3%
12.1%
11.0%
10.8%
10.6%
Unlev.
1.11
1.00
of
1.11
Pre-tax
=
(20
1.05
1.00
yield
0.50%
1.00
1.03
historic
1.05
1.13
1.26
Return
6.5%
3.9%
Factor
Debt
Debt
1.07
Rf
1.11
1.15
1.20
1.26
1.32
1.40
1.49
year)
12.7%
1.46
1.60
0.99
1.13
11.9%
11.7%
11.5%
11.3%
Beta:
11.1%
12.7%
12.5%
12.3%
12.1%
10.9%
10.7%
on
Lev.
1.11
1.15
0.89
(2)
Beta
0.88
1.27
1.62
+
1.02
0.76
7.0%
4.2%
Cost
1.19
1.23
/1.66
1.28
1.34
1.40
1.47
1.56
B
the
spread
15.3%
(4)
1.78
on
Levering
(9)
(1)
11.9%
12.8%
COST
12.7%
13.0%
11.1%
(Levered
11.0%
13.9%
16.4%
(Factor
12.0%
10.2%
12.0%
11.8%
11.6%
11.4%
RmRf
20-year
Debt
11.2%
12.7%
12.6%
12.4%
12.2%
11.1%
10.9%
Beta
13.3%
13.6%
7.20%
13.9%
14.3%
14.8%
15.3%
15.9%
16.7%
of
4.75%
7.5%
4.5%
17.6%
Debt
between
OF
0.0%
5.0%
Re
(5)
*Beta
Unlevered
11.9%
11.7%
11.5%
12.1%
11.4%
11.2%
8.0%
4.8%
12.7%
12.6%
12.4%
12.2%
11.0%
Cost
10.0%
15.0%
Levering
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
U.S.
50.0%
CAPITAL
=
)Equity
+Return
0.0%
(6)
of
Size
the
8.5%
5.1%
Treasury
12.0%
11.8%
11.6%
11.5%
12.1%
11.3%
11.2%
12.7%
12.6%
12.4%
12.3%
0.0%
Equity
Debt/
0.0%
(7)
return
Factor
Premium.
Cost
on
9.0%
5.4%
(8)
11.9%
11.8%
12.0%
11.6%
12.2%
11.5%
11.3%
12.7%
12.6%
12.5%
12.3%
Size
Equity
(7)
of
bond
on)5.7%
9.5%
Capital
stocks
12.0%
11.9%
11.7%
12.1%
12.2%
11.6%
11.5%
(3/24/05).
[12.4%
12.7%
12.6%
12.5%
Rd
10.0%
6.0%
and
Premium
*12.0%
12.1%
11.8%
12.2%
11.7%
12.3%
11.6%
(12.4%
12.7%
12.6%
12.5%
1tax
l-t bonds
12.1%
12.2%
12.0%
12.3%
11.9%
11.8%
12.4%
12.7%
12.6%
12.5%
rate
(Ibbotson
) * ( D Ass.)
/ (D +(3)
E) Barra
) ] + [ U.S.
Re *Equity
( E / (D+E)
Beta Book
) ] (9)predictions
Source: 2004
(4) Ibbotson
LeveringSBBI
Factor:
Yearbook.
1 + [ ( 1tax rate ) * ( debt / equity ratio ) ] (5) Unlevered Beta: ( Beta / Levering
17/08/2011 05:39 p.m.
24 of 33
CONFIDENTIAL
Allen
($
Comparable
Discounted
$4,300
Statistic(1)
CY2004
CY2005E
(1)
23
inAll
millions)
Financial
Enterprise
$3,300
Allen
PF
Revenues
EBITDA
Unlevered
Cash
Revenues
EBITDA
Unlevered
Company
Acquisitions
financial
$5,800
Analysis
Value
Flow
551
1,324
$4,600
NI
information
545
Analysis
$1,258
Reference
Analysis
NI
6.0x
222
Analysis
6.1x
216
2.5x
$4,400
14.9x
-2.6x
15.3x
7.8x
-$6,000
7.9x
3.2x
provided
Range
-$3,400
8.3x
3.4x
19.4x
-8.4x
3.5x
19.9x
$5,500
-3.7x
10.5x
20.7x
-by10.7x
4.4x
21.3x
Solar
-$5,000
4.6x
6.2x
-2.6x
26.1x
6.2x
-Management.
26.9x
2.7x
-$4,500
-8.0x
-3.3x
15.3x
8.1x
-15.8x
3.5x
$4,000
- 19.8x
- 20.4x
2004
$3,500
operating
$3,000statistics
$2,500 $2,000
pro forma for Inflow acquisition.
17/08/2011 05:39 p.m.
25 of 33
Allen
CONFIDENTIAL
($
2004PF(1)
Revenue
Cost
Depreciation
Amort.
Corporate
Total
Operating
EBITDA
Working
Capital
%
Source:
24
in
growth
margin
revenue
millions)
and
costs
Financial
Spending
of
Financials
Capital
Expenses:
$1,258.1
$544.6
28.6%
43.3%
5.3%
acquisition
757.6
Income
15.5
2005E
and
14.9%
and
expenses
Projections
18.6
4.7%
Changes
792.6
$551.2
$197.4
28.0%
41.6%
amortization
2006E
$1,324.3
15.0%
$359.6
per
19.5
intangibles
4.9%
Solar
837.6
27.7%
41.5%
$575.4
$208.0
2007E
954.1
20.3
12.0%
$2.5
$370.2
$1,386.7
4.2%
Management
879.1
21.1
151.4
($3.0)
1,002.2
27.5%
41.1%
$597.0
$174.5
2008E
29.6
12.0%
$384.4
4.1%
915.1
$1,454.1
161.5
($4.8)
29.6
27.0%
40.7%
2009E
$616.3
1,054.4
$181.9
12.0%
$399.6
(1)
29.5
167.8
($0.3)
$1,515.7
Pro
27.3%
40.7%
$641.5
$189.3
1,106.4
25.1
$409.3
181.9
forma
($8.1)
21.3
$1,577.8
1,146.9
189.3
$430.9
for acquisition of Inflow.
17/08/2011 05:39 p.m.
26 of 33
CONFIDENTIAL
FD
Stock
Price
COMPANY
Solar
Allen
Business
IBM
HP
Accenture
EDS
CSC
ACS
S&P
Industrials
Utilities
Median
Mean
($
Statistic
CY05E
CY06E
Enterprise
Source:
25
Note:
inCapitalization
(Oct.)
millions,
millions)
(Dec.)
(Mar.)
(Jun.)
500
Street
Market
Comparable
Solar
Equity
19.2x
16.8x
Revenue
EBITDA
Unlevered
Wall
Statistics
15.7x
16.8x
NA
Range
Continuity
Industry
19.81
Value
NA
(Aug.)
unaffected
51.85
(Dec.)
45.33
17.8x
15.1x
NA
20.15
$90.70
Street
Enterp.
(FYE)
except
Market
14.1x
15.1x
NA
Implied
57,894
NA
Reference
$1,324
1,387
per
Operating
6,821
551
575
24.40
8,799
Indexes
1.1x
NA
Company
10,422
NI
NA
$24.95
equity
$150,882
Services
1.0x
NA
3/24/05
per
FD
15.1x
Company
P/E
6.5x
6.0x
222
231
NA
stock
1.1x
2.0x
Enterprise
18.6x
7,045
51,505
NA
23,499
10,429
2.0x
NA
share
Enterprise
1.2x
11,073
Multiple
research.
14.0x
13.0x
$7,362
13.9x
NA
Statistics
Range
Value
7.0x
NA
Analysis
price
NA
8.5x
8.0x
$164,584
15.3x
16.3x
6.9x
3.0x
amounts)
12.5x
21,783
3.0x
management..
15.2x
NA
40.3x
NA
7.0x
NA
$7,669
$3,583
$3,453
Value
Value
as
18.0x
17.0x
Revenues
7.5x
$2,773
$3,300
Value
14.1x
4.7%
NA
$2,649
NA
of
13.7x
4.7%
NA
6.8%
16.1x
32.5x
7.4%
3/18/05.
NA
$3,109
$2,999
CY05
16.1x
0.6x
NA
17.6%
1.5x
/NA
$4,604
$4,685
Revenue
17.6%
0.7x
9.6%
$4,160
$4,300
14.1x
NA
14.5x
0.6x
EBITDA
$3,973
9.7%
NA
NA
1.3x
14.4x
CY06
0.7x
NA
0.6x
12.5%
$3,998
$3,921
NA
6.5x
NA
1.4x
2.1%
1.6x
12.3%
7.3x
CY05
2.0x
NA
5.0x
7.3%
CY05
4.4x
NA
NA
Growth
1.2x
NA
1.5x
6.5x
19.5%
1.5x
1.9x
NA
1.3x
5.0%
LT
15.6%
4.1x
NA
9.2x
CY06
9.4x
14.0%
CY2005
7.4%
7.0x
EBIT
NA
6.4%
(2.8%)
30.1%
8.5x
8.9x
NA
CY05
6.6x
NA
15.6%
6.4%
Gr.
10.9%
10.5%
5.0%
NA
3.1%
NA
5.4%
Rate
CY06
11.2%
15.7%
13.3%
NM
1.1x
13.0%
13.6%
20.3%
PE
05-06
1.4x
/1.0x
10.5%
13.4%
3.0x
13.6%
Margin
1.5x
1.2x
1.2x(LTGR) LTGR
17/08/2011 05:39 p.m.
27 of 33
Allen
CONFIDENTIAL
FD
Date
Annc.
08/09/2004
07/13/2004
03/14/2004
03/10/2004
02/23/2004
04/02/2003
11/14/2002
04/26/2002
10/12/2001
07/19/2001
Median
Mean
Source:
($
Statistic
CY04
Enterprise
(1)
26
in2004
FD
millions)
Equity
Comparable
1.7x
PF
Target
Enterprise
SDC,
1.6x
(1)
statistics
Revenue
EBITDA
Unlevered
Value
8.6x
EDS
Synstar
UGS
American
Triaton
Concord
Guardian
Comdisco
Lockheed
National
Range
Enterp.
8.6x
/company
Acquiror
23.2x
Consumer
PLM
Reference
20.4x
pro
Value
Acquisitions
Implied
GmbH
$1,258
PLC
545
Processing
Revenue
EFS
NI
IT
forma
Availability
Martin
Mgmt
Solutions
press
/8.0x
216
Value
//SunGard
Hewlett
/3.0x
First
Enterprise
Network
Hewlett-Packard
Range
Inflow
Systems
22.0x
IMS
releases
EBITDA
Value
11.0x
Analysis
Data
// Bank
Solns
3.5x
Consortium
Corp.
85.0
Packard
$4,600
acquisition.
26.0x
Services
LTM
$4,356
7,448.1
/Value
$3,774
and
CGI
of
265.0
P/E
// SunGard
Affiliated
America
LTM
Wall
$4,747
Group
$293.4
$5,800
6,194.0
427.0
2,050.0
1.6x
/$5,990
Fiserv
$4,404
Street
LTM
902.4
5.9x
850.0
$266.6
1,425.0
427.0
Computer
$5,610
3.1x
2,050.0
equity
320.0
15.1x
840.1
850.6
0.9x
11.0x
0.7x
1,138.5
320.0
research.
2.4x
Services
NA
0.9x
1.8x
8.0x
20.4x
9.2x
NA
2.2x
NA
11.0x
6.1x
NM
NA
19.7x
825.0
9.9x
NM
35.3x
NM
25.7x
825.0 1.3x 7.6x NA
17/08/2011 05:39 p.m.
28 of 33
27
(8.0x).
Allen
CONFIDENTIAL
Discounted
($
Discount
Rate
10.5%
2,726
$3,642
6.7x
3.8%
11.5%
2,606
$3,498
6.4x
4.8%
12.5%
2,492
$3,361
6.2x
5.7%
Growth
Revenue
3,869.9
(2.0%)
(1.0%)
Improvement
Margin
0.0%
1.0%
EBITDA
2.0%
Note:
in 6.8x
7.4x
7.1x
millions)
7.0x
4.6%
5.6%
6.5%
3,626
3,711
3,796
3,115
2,978
2,848
Discounted
%$892
$916
$869
$4,031
$3,870
$3,717
$3,456
3,541
(2.0%)
and
increase
Terminal
Growth
8.1x
7.8x
7.5x
8.0x
3,834
3,505
5.3%
6.2%
7.2%
3,746
3,922
3,350
3,204
Cash
Margin
$892
$916
$869
3,658
$4,421
$4,242
$4,073
$3,570
Implied
9.0x
(1.0%)
Improvement
Flow
3,961
Present
Implied
3,870
4,053
Cash
$892
$916
$869
inEBITDA
3,779
Sensitivity
EBITDA
Enterprise
$3,687
Enterprise
0.0%
Matrix
Present
Flow
4,092
3,997
4,186
3,902
Terminal
Value
Multiple(2009)
1.0%
$3,808
Analysis
4,226
4,128
4,324
margin
4,030
Value
Value
ofValue
2.0%
Terminal
Value
$3,932
applies
of/Free
2004
Perpetuity
Value
to
Cash
PF
2009;
EBITDA
Flow
Growth
each
(2005-2009)
year
Multiple
Rateassumes a fifth of the % change in margin until 2009. Note: Assumes midpoints of the discounted cash flow matrix for discount rate (11.5%) and terminal EBITDA multiple
17/08/2011 05:39 p.m.
29 of 33
WACC
CONFIDENTIAL
Tax
Assumptions
Risk
Equity
Debt
Industry
Beta
SDS
IBM
HPQ
ACN
EDS
CSC
ACS
Average
Cost
After-tax
Debt/
Capital
0.0%
15.0%
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
50.0%
5.0%
3.0%
WEIGHTED
12.1%
11.8%
11.6%
11.4%
11.1%
10.9%
10.7%
10.4%
10.2%
10.0%
9.7%
(1)
(2)
Factor
(7)
(8)
28
Interpolated
The
Cost
WACC:
Rate
Free
1.04
of
1.14
0.98
1.19
(3)
1.10
Sensitivity
1.27
0.0%
5.3%
5.5%
3.3%
9.9%
1.06
Debt/
Risk
11.9%
11.6%
11.4%
11.2%
11.1%
17.6%
25.0%
33.3%
42.9%
53.8%
66.7%
81.8%
100.0%
12.1%
11.0%
10.8%
10.5%
10.3%
10.1%
)Equity
Capital
Analysis
average
(6)
Statistics
of
16.1%
Mkt
40.00%
Cost
7.5%
40.7%
16.1%
27.1%
Rate
3.8%
12.5%
4.9%
Equity:
1.02
6.0%
3.6%
10.0%
Premium
Rd
Levered
Average
Eq.
AVERAGE
11.9%
11.7%
11.5%
11.3%
1.02
11.0%
12.1%
10.8%
10.6%
10.4%
10.2%
Unlev.
of
1.02
Pre-tax
=
(20
1.05
1.02
yield
0.50%
1.02
1.00
1.03
historic
-1.24
1.10
1.16
Return
6.5%
3.9%
Factor
Debt
1.07
Debt
Allen
10.2%
Rf
1.07
1.11
1.15
1.20
1.26
1.32
1.40
1.49
year)
1.60
0.99
12.1%
11.9%
11.7%
11.5%
11.3%
11.1%
Beta:
1.08
12.1%
10.9%
10.7%
10.6%
10.4%
on
Lev.
1.02
1.05
(2)
Beta
1.03
+
0.92
0.90
1.03
1.18
7.0%
4.2%
Cost
/1.08
1.12
1.17
1.22
1.28
1.34
1.42
1.52
B
the
spread
(4)
on
1.63
Levering
(9)
(1)
11.9%
10.3%
12.5%
COST
12.1%
12.3%
(Levered
(Factor
11.4%
11.2%
12.1%
13.3%
11.9%
11.7%
11.5%
11.4%
RmRf
20-year
11.2%
Debt
12.1%
11.0%
10.9%
10.7%
10.5%
Beta
7.20%
12.6%
12.8%
13.2%
13.5%
14.0%
14.4%
15.0%
15.7%
of
4.75%
7.5%
4.5%
16.5%
Debt
between
10.5%
OF
0.0%
5.0%
Re
(5)
*Beta
Unlevered
11.9%
11.8%
11.6%
11.4%
11.3%
11.1%
8.0%
4.8%
12.1%
11.0%
10.8%
10.6%
Cost
Levering
10.0%
15.0%
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
U.S.
CAPITAL
50.0%
=
)Equity
+Return
0.0%
(6)
10.6%
of
Size
the
8.5%
5.1%
Treasury
11.9%
11.8%
11.6%
11.5%
11.3%
11.2%
11.1%
12.1%
10.9%
10.8%
0.0%
Equity
Debt/
0.0%
(7)
return
Factor
Premium.
Cost
on
9.0%
5.4%
10.8%
(8)
11.9%
11.8%
11.7%
11.6%
11.4%
11.3%
11.2%
12.1%
11.0%
10.9%
Size
Equity
(7)
of
bond
on)5.7%
9.5%
Capital
stocks
10.9%
12.0%
11.8%
11.7%
11.6%
11.5%
11.4%
11.3%
(3/24/05).
11.2%
[11.0%
12.1%
Rd
10.0%
6.0%
and
Premium
11.1%
*11.7%
11.9%
11.8%
12.0%
11.6%
11.5%
11.4%
(11.3%
11.2%
12.1%
1tax
l-t bonds
11.2%
11.9%
11.8%
11.7%
11.6%
12.0%
11.6%
11.5%
11.4%
11.3%
12.1%
rate
(Ibbotson
) * ( D Ass.)
/ (D +(3)
E) Barra
) ] + [ U.S.
Re *Equity
( E / (D+E)
Beta Book
) ] (9)predictions
Source: 2004
(4) Ibbotson
LeveringSBBI
Factor:
Yearbook.
1 + [ ( 1tax rate ) * ( debt / equity ratio ) ] (5) Unlevered Beta: ( Beta / Levering
17/08/2011 05:39 p.m.
30 of 33
Solar
29
Historical
CONFIDENTIAL
Current(1)
1
2
3
5
10
Period
35.0x
3/31/86
September
S&P
Note:
Year
Year
Mean:
S&P
30.0x
1-year
Average
5/28/89
Average
1-year
16.1x
500
11,
25.0x
19.5x
19.2x
forward
2001
7/26/92
19.2x
17.7x
18.4x
19.6x
21.6x
18.5x
Forward
22.2x
20.0x
P/E
19.5x
19.7x
21.6x
23.2x
24.5x
23.0x
9/23/95
15.0x
based
P/E 10.0x
Multiple
11/21/98
on IBES.
5.0x1/18/02
(1) As3/18/05
of 3/18/05
17/08/2011 05:39 p.m.
31 of 33
(5)
(6)
For
30
(1)
(3)
Illustrative
CONFIDENTIAL
Solar
($
Sources
Cash
Sources:
High
Sponsor
Refinance
Uses:
Rolled
Purchase
Transaction
Price
Valuation
FD
Equity
Plus:
Aggregate
2004
Agg
Return
Exit
8.0x
9.0x
10.0x
11.0x
12.0x
Credit
LTM
Bank
2,902
EBITDA
Total
Source:
Note:
in2004
Assumes
Existing
Shares
Illustrative
Multiple
Value
13.1%
17.2%
millions,
PF
Yield
Net
Sources
Uses
Debt
3/31/05
on
Price
2,378
Debt
per
23.7%
20.6%
26.5%
Assumes
Analysis
Value
Bonds
Debt
Analysis
Financials
Equity
&
Balance
EBITDA
and
Debt
Share
/(5)
Solar
ST
/8,000
LBO
$11,823
Value
(5)
(MM)
Interest
Uses
/of
4,500
1,784
debt
Expenses
EBITDA
Capitalization
2004
LTM
(1)
Receivables
LTM
10,952
IRR
coupons
Term
$1,104
PF
2005E
except
(4)
$11,823
$36.00
Debt
3,000
Purposes
as
3,513
Equity
management
($36.00
509
$36.00
Analysis
and
7,922
EBITDA
4,422
500
$11,047
Sheet
PF
304.2
3/31/05
(5.5-year)
of
2010
per
3/31/05
(6)
Loan
Expense
(1)
2006E
$1,145
per
6/30/05
cash
EBITDA
per
of
7.2x
316
1,088
Solar
10,952
7,661
4,161
$45
(1)(2)
per
share)
8%
Only
Rate
Share
Fin.
PF
69.5%
as
EBITDA
(6)
6.9x
2007E
$1,268
share)
Management.
7,296
2.0x
and
94
3,381
of
rolls
EBITDA
(3)
$310
of
1,104
10.2x
June
6.0x
9%
LIBOR
68.6%
4,500
2.1x
equity
2008E
6,881
$1,382
pro
5.3x
for
30,
2.3x
10.0x
66.3%
forma
6,402
and
senior
2005
2009E
+250bps
$1,461
4.7x
2.5x
isand
5,878
4.1x
granted
for
notes
63.3%
2010E
2.8x
$1,545
pro
and
OSSI,
3.6x
3.1x
and
forma
59.8%
Receivables
new
$1,633
Inflow,
senior
3.5x
options.
for
55.7%
subordinated
OSSI,
Vivista,
Financing
Note:
51.2%
Inflow,
Integrity
Assumes
notes,
Rate
Vivista,
and
ofrespectively.
transaction
LIBOR
RRI
Integrity
acquisitions
+150bps.
and
closes
RRI
6/30/05.
and
(4)
acquisitions
Assumes
BRUT divestiture.
rolled
and BRUT
bondsdivestiture.
maintain their
(2) current
Assumes
coupons
a minimum
of 3.75%
cash and
balance
4.88%.
of $150MM.
17/08/2011 05:39 p.m.
32 of 33
Leverage
LEVERAGE
6.5x
$33.00
$33.50
$34.00
$34.50
$35.00
$35.50
$36.00
For
31
Illustrative
CONFIDENTIAL
Exit
EXIT
8.0x
Note:
Illustrative
Multiple
7.0x
9.0x
Assumes
MULTIPLE
23.8%
22.8%
21.8%
20.8%
19.9%
19.1%
18.3%
18.6%
17.3%
16.2%
15.1%
14.1%
13.1%
7.2x
10.0x
Sensitivity
LBO
Sensitivity
SENSITIVITY
26.4%
25.1%
23.9%
22.7%
21.7%
20.7%
19.8%
24.2%
22.8%
21.5%
20.3%
19.2%
18.1%
17.2%
7.5x
Purposes
10.0x
7.2x
11.0x
Sensitivity
SENSITIVITY
8.0x
leverage,
27.9%
26.5%
25.2%
23.9%
22.7%
21.7%
20.6%
12.0x
exit.
Only
Analysis
29.8%
28.1%
26.6%
25.2%
23.9%
22.7%
21.6%
31.2%
29.7%
28.4%
27.1%
25.9%
24.8%
23.7%
based24.0%
34.7%
32.4%
30.4%
28.6%
27.0%
25.4%
34.2%
32.7%
31.2%
29.9%
28.7%
27.5%
26.5%
on LTM 3/31/05 PF EBITDA of $1,104.
17/08/2011 05:39 p.m.
33 of 33
These
aCONFIDENTIAL
obtained
respects.
company
your
may
you
relevant
CSFB
change
transactions
32
judgments
written
relating
disclose
company
has
materials
ato
from
agreement
To
and/or
research
of
adopted
understanding
to
except
the
such
toor
and
such
any
have
extent
other
through
managements
CSFB
rating
policies
to
tax
and
with
been
the
potential
such
treatment
all
you
or
the
CSFB.
assumes
extent
and
persons,
provided
price
information
purported
ortransaction
guidelines
your
such
In
(or,
target,
and
no
addition,
without
to
with
representatives
obligation
structure.
participation
you
orincludes
asdesigned
respect
claimed
participants
by
consideration
limitation
these
Credit
to
For
estimates
to
U.S.
update
materials
istothis
estimates
or
Suisse
intended
of
preserve
orfederal
from
any
purpose,
for
obtained
orand
First
may
otherwise
kind,
or
public
to
and
the
an
income
forecasts
benefit
Boston
not
the
the
inducement
from
forecasts
independence
sources.
be
tax
tax
revise
tax
disclosed,
public
investor
(CSFB)
treatment
of
treatment
treatment
future
obtained
CSFB
these
to
sources,
clients.
obtain
ofin
financial
of
in
assumes
materials.
and
its
whole
of
from
connection
aresearch
we
business
transaction
tax
the public
have
or
structure
transaction.
performance
noin
Nothing
responsibility
analysts.
part,
assumed
or
with
sources,
is
other
of
or
the
an
contained
the
summarized
(including
compensation.
actual
purported
CSFBs
that
represent
transactions
for
such
or
herein
independent
policies
potential
estimates
or
estimates
reasonable
orclaimed
otherwise
should
contemplated
CSFBs
prohibit
mandate
verification
of
and
be
U.S.
estimates).
potential
policies
construed
referred
forecasts
employees
federal
orbyengagement
prohibit
these
of
cost
toThese
income
as
have
such
except
from
savings
tax,
materials
research
information
been
materials
directly
accounting
tax
and
asand
reasonably
treatment
agreed
may
and
synergies)
analysts
orwere
and
all
indirectly
not
or
inmaterials
legal
has
writing
be
of
designed
prepared
from
the
used
prepared
relied
advice.
offering
transaction
being
by
or
offor
on
CSFB.
relied
any
compensated
You
by
such
use
bases
akind
favorable
orupon
by
(and
The
and
information
reviewed
reflecting
(including
specific
the
information
for
each
tax
research
any
for
of
persons
orthe
structure
their
opinions
purpose
being
your
discussed
best
used
involvement
rating
employees,
complete
familiar
currently
or
other
of
in other
with
or
apreparing
transaction
specific
than
with
and
the
tax
representatives
available
inas
the
accurate
investment
managements
analyses)
these
specifically
price
business
is estimates
any
materials
target,
inthat
banking
fact
all
and
or
contemplated
of
material
or
are
other
that
and
the
your
was
offering
provided
may
affairs
agents)
be
toof
by
to
17/08/2011 05:39 p.m.

Pitch CS Sunguard

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Pitch CS Sunguard

Caricato da

Copyright:

Formati disponibili

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.

Presentation of Credit Suisse First Boston to the Board of Directors 03/27/2005

17/08/2011 05:39 p.m.