Broadridge Reports Fourth Quarter And Fiscal Year 2011 Results -- Announces 7% Dividend Increase -- Provides Fiscal Year 2012 Guidance

Broadridge Reports Fourth Quarter And Fiscal Year 2011 Results -- Announces 7% Dividend Increase -- Provides Fiscal Year 2012 Guidance

LAKE SUCCESS, New York -- August 11, 2011 -- Broadridge Financial Solutions, Inc. (NYSE: BR) today reported financial results for the fourth quarter and fiscal year 2011. For the fiscal year ended June 30, 2011, the Company reported revenues of $2,167 million, net earnings from continuing operations of $172 million, GAAP diluted earnings per share from continuing operations of $1.34, and Non-GAAP diluted earnings per share from continuing operations, excluding $6 million of IBM data center migration (the "Migration") costs, of $1.37. This compares with revenues of $2,209 million, net earnings from continuing operations of $225 million, GAAP diluted earnings per share from continuing operations of $1.62, and Non-GAAP diluted earnings per share from continuing operations of $1.56, excluding a one-time tax benefit, for the previous fiscal year.

Commenting on the results, Richard J. Daly, Chief Executive Officer, said, "Overall, I am satisfied with our results for the quarter but disappointed with the full year results because of the previously discussed decline in event-driven revenues from their unprecedented high levels in fiscal year 2010. Our core business remains strong and has performed within expected ranges. Clear indicators of our core strength are our continuing 99% client revenue retention rate and the predictability of our core recurring revenues which continue to perform within our forecasted ranges."

Mr. Daly added, "Our fiscal year 2012 guidance continues to show momentum with revenue growth of 8% to10%, primarily coming from recurring revenue closed sales and acquisitions, along with a 99% client revenue retention rate. Our recurring revenue closed sales are forecasted to be in the range of $110 million to $150 million. Our fiscal year 2012 guidance does not assume any improvement in event-driven revenues; however, we would expect to see some improvement during the second half of the fiscal year. Our margins before interest, taxes and the Migration costs are expected to be up approximately one percentage point, which will be driven by the growth in recurring revenues and cost containment actions we took in fiscal year 2011. This puts us in a position to deliver diluted earnings per share from continuing operations, excluding the impact of the Migration costs, in the range of $1.50 and $1.60 (Non-GAAP) and free cash flow, excluding the impact of the Migration costs, of $225 million at the mid-point of its expected range."

Mr. Daly concluded, "I remain very confident about Broadridge and I believe that our prospects for improved performance will begin in fiscal year 2012 and continue through fiscal year 2013. We anticipate that we will continue with strong recurring revenue closed sales and high client revenue retention rates in fiscal year 2012 continuing into fiscal year 2013, where we still anticipate benefitting from the annual cost savings from the IBM agreement, some return of event-driven revenues and additional synergies from acquisitions."

IBM Data Center Migration

In March 2010, Broadridge entered into an Information Technology Services Agreement (the "IT Services Agreement") with IBM, under which IBM will provide certain aspects of our information technology infrastructure that are currently being provided under our data center outsourcing services agreement with ADP. The term of the IT Services Agreement expires in June 2022. Beginning with this earnings release, we will include results reported on a Non-GAAP basis excluding the impact of the Migration costs the Company recognized in fiscal year 2011 and is expected to incur in fiscal year 2012. These Migration costs are significant and we believe this information helps investors understand the effect of the Migration on reported results. During our first quarter of fiscal year 2012, we expect to finalize our Migration timeline and estimates of the total costs we will incur in connection with the Migration. We also still expect to recognize approximately $25 million in annual savings over the service life of the IT Services Agreement and we anticipate that the Migration will be complete by the end of our fiscal year 2012.

Financial Results for Fourth Quarter Fiscal Year 2011

For the fourth quarter of fiscal year 2011, revenues from continuing operations increased 3% to $776 million, compared to $751 million for the comparable period last year. The increase was driven by a positive contribution from recurring revenues including acquisitions, the Penson outsourcing services agreement, internal growth and net new business (defined as revenue from closed sales less client losses), partially offset by lower event-driven mutual fund proxy fee revenues and the corresponding distribution revenues. Pre-tax margins from continuing operations of 23.3% decreased compared to 24.3% for the same period last year as the contribution from higher fee revenues was offset by acquisition costs and the Penson outsourcing services conversion. The reduction in event-driven mutual fund proxy revenues negatively impacted margins by one percentage point and the amortization of the intangibles related to the acquisitions negatively impacted margins by 0.5 percentage point. Excluding the Migration costs, pre-tax margins from continuing operations in the fourth quarter of fiscal year 2011 were 24.2% (Non-GAAP).

Net earnings from continuing operations of $115 million decreased 1% compared to $116 million for the same period last year. Excluding the Migration costs, net earnings from continuing operations were $119 million (Non-GAAP). Diluted earnings per share from continuing operations increased to $0.91 per share on lower weighted-average shares outstanding, compared to $0.84 per share in the fourth quarter of fiscal year 2010. Excluding the Migration costs, diluted earnings per share from continuing operations were $0.94 per share (Non-GAAP).

Analysis of Fourth Quarter Fiscal Year 2011

Investor Communication Solutions

Revenues for the Investor Communication Solutions segment in the fourth quarter of fiscal year 2011 increased 1% to $617 million compared to the fourth quarter of fiscal year 2010. The increase was driven by recurring revenues including acquisitions, offset by lower event-driven mutual fund proxy revenues. Operating margin increased by 0.3 percentage point to 28.3% as a result of higher recurring revenues.

Securities Processing Solutions

Revenues for the Securities Processing Solutions segment in the fourth quarter of fiscal year 2011 increased 10% to $152 million compared to the fourth quarter of fiscal year 2010. The increase was driven by the Penson outsourcing services agreement, the City Networks, Ltd acquisition, net new business and higher trade volumes, partially offset by the carryover impact of the prior fiscal year's client losses. Operating margin decreased by 5.4 percentage points to 13.2% as a result of the dilutive impact of the Penson outsourcing services conversion and the City Networks, Ltd acquisition.

Other

IBM Migration costs of $6 million were recorded in Other.

Financial Results for Fiscal Year 2011

For the fiscal year ended June 30, 2011, revenues from continuing operations declined by 2% to $2,167 million, compared to $2,209 million for the comparable period last year. The decrease was driven by lower event-driven fee revenues, which declined $121 million due to lower mutual fund proxy revenues, and the corresponding distribution revenues, partially offset by a positive contribution from recurring revenues from acquisitions, the Penson outsourcing services agreement, internal growth and net new business. Pre-tax margins from continuing operations of 12.4% declined compared to 15.5% for the same period last year primarily as a result of the decline in event-driven revenues. The reduction in event-driven mutual fund proxy fee revenues negatively impacted margins by 2.5 percentage points and the amortization of the intangibles related to the acquisitions negatively impacted margins by 0.5 percentage point. Excluding the Migration costs, pre-tax margins from continuing operations in the fiscal year ended June 30, 2011 were 12.7% (Non-GAAP).

Net earnings from continuing operations of $172 million decreased 24% compared to $225 million for the same period last year due to lower earnings and a one-time tax benefit in the last fiscal year. Excluding the Migration costs, Non-GAAP net earnings from continuing operations were $176 million compared to Non-GAAP net earnings from continuing operations of $217 million (excluding a one-time tax benefit) for the same period last year. Diluted earnings per share from continuing operations decreased to $1.34 per share on lower weighted-average shares outstanding, compared to $1.62 per share for the comparable period of fiscal year 2010. Excluding the Migration costs, Non-GAAP diluted earnings per share from continuing operations were $1.37 compared to Non-GAAP diluted earnings per share from continuing operations of $1.56 (excluding a one-time tax benefit) for the same period last year.

Our total closed sales of $134 million decreased 24% from last year's comparable period and our recurring revenue closed sales of $113 million decreased 4%. Free cash flow was approximately $143 million, which was at the low end of our guidance.

During fiscal year 2011, the Company opportunistically repurchased approximately 8.7 million shares of Broadridge common stock under its stock repurchase plan, at an average price of approximately $21.83 per share. Approximately 7.6 million shares remain available under the Company's current stock repurchase plan.

Dividend Incre ase

The Company's Board of Directors declared a quarterly dividend of $0.16 per share payable on October 3, 2011 to stockholders of record on September 15, 2011. The annual dividend amount was increased approximately 7% from $0.60 per share to $0.64 per share, subject to the discretion of the Board of Directors.

Fiscal Year 2012 Financial Guidance

We anticipate revenue growth in the range of 8% to 10%, GAAP earnings from continuing operations before income taxes margin estimated in the range of 11.6% to 12.3% and Non-GAAP earnings from continuing operations before income taxes margin, excluding the Migration costs, in the range of 13.0% to 13.7%. We anticipate GAAP diluted earnings per share from continuing operations in the range of $1.34 to $1.44, and Non-GAAP diluted earnings per share from continuing operations, excluding the Migration costs, in the range of $1.50 to $1.60, based on diluted weighted-average shares outstanding of approximately 128 million shares. Free cash flow, excluding the Migration costs, is expected to be in the range of approximately $180 million to $270 million. Recurring revenue closed sales are expected to be in the range of $110 million to $150 million and total closed sales are expected to be in the range of $135 million to $175 million.

Our guidance does not take into consideration the effect of any future acquisitions, additional debt or share repurchases in excess of the repurchases needed to be at our 128 million diluted weighted-average outstanding shares guidance.

Our revolving credit facility and our term loan mature on March 29, 2012. We plan to renew both the revolving credit facility and the term loan in the first quarter of fiscal year 2012.

Non-GAAP Measures

In certain circumstances, results have been presented that are not generally accepted accounting principles measures ("Non-GAAP") and should be viewed in addition to, and not as a substitute for, the Company's reported results. In fiscal year 2011, net earnings from continuing operations excluding the Migration costs, diluted earnings per share from continuing operations excluding the Migration costs, pre-tax margins from continuing operations excluding the Migration costs, and free cash flow are Non-GAAP measures. These measures are adjusted to exclude costs to be incurred in connection with the Migration as Broadridge believes this information helps investors understand the effect of the Migration on reported results. In fiscal year 2010, net earnings from continuing operations and diluted earnings per share from continuing operations exclude a one-time tax benefit and are Non-GAAP measures. Free cash flow is a Non-GAAP measure and is defined as cash flow from operating activities, less capital expenditures and purchases of intangibles. Management believes such Non-GAAP measures provide investors with a more complete understanding of Broadridge's underlying operational results. These Non-GAAP measures are indicators that management uses to provide additional meaningful comparisons between current results and prior reported results, and as a basis for planning and forecasting for future periods. Accompanying this release is a reconciliation of Non-GAAP measures to the comparable GAAP measures.

Earnings Conference Call

An analyst conference call will be held today, Thursday, August 11th at 8:30 a.m. ET. A live webcast of the call will be available to the public on a listen-only basis. To listen to the webcast and view the slide presentation, go to www.broadridge-ir.com and click on the webcast icon. The presentation will be available to download and print approximately 60 minutes before the webcast on the Broadridge Investor Relations home page at www.broadridge-ir.com. Broadridge's news releases, current financial information, SEC filings and Investor Relations presentations are accessible on the same website.

About Broadridge

Broadridge is a technology services company focused on global capital markets. Broadridge is the market leader enabling secure and accurate processing of information for communications and securities transactions among issuers, investors and financial intermediaries. Broadridge builds the infrastructure that underpins proxy services for over 90% of public companies and mutual funds in North America; processes more than $4 trillion in fixed income and equity trades per day; and saves companies billions annually through its technology solutions. For more information about Broadridge, please visitwww.broadridge.com.

Forward-Looking Statements

This press release and other written or oral statements made from time to time by representatives of Broadridge may contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Statements that are not historical in nature, and which may be identified by the use of words like "expects," "assumes," "projects," "anticipates," "estimates," "we believe," "could be" and other words of similar meaning, are forward-looking statements. In particular, information appearing in the "Fiscal Year 2012 Financial Guidance" section and statements about our fiscal years 2012 and 2013 performance are forward-looking statements. These statements are based on management's expectations and assumptions and are subject to risks and uncertainties that may cause actual results to differ materially from those expressed. These risks and uncertainties include those risk factors discussed in Part I, "Item 1A. Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended June 30, 2011 (the "2011 Annual Report"), as they may be updated in any future reports filed with the Securities and Exchange Commission. All forward-looking statements speak only as of the date of this press release and are expressly qualified in their entirety by reference to the factors discussed in the 2011 Annual Report. These risks include: the success of Broadridge in retaining and selling additional services to its existing clients and in obtaining new clients; Broadridge's reliance on a relatively small number of clients, the continued financial health of those clients, and the continued use by such clients of Broadridge's sevices with favorable pricing terms; changes in laws and regulations affecting the investor communication services provided by Broadridge; declines in participation and activity in the securities markets; overall market and economic conditions and their impact on the securities markets; any material breach of Broadridge security affecting its clients' customer information; the failure of Broadridge's outsourced data center services provider to provide the anticipated levels of service; any significant slowdown or failure of Broadridge's systems or error in the performance of Broadridge's services; Broadridge's failure to keep pace with changes in technology and demands of its clients; Broadridge's ability to attract and retain key personnel; the impact of new acquisitions and divestitures; and competitive conditions. Broadridge disclaims any obligation to update or revise forward-looking statements that may be made to reflect events or circumstances that arise after the date made or to reflect the occurrence of unanticipated events, other than as required by law. 

Contact Information
Investors:
Rick Rodick
Broadridge Financial Solutions, Inc.
Vice President, Investor Relations
(516) 472-5474 

 

                    Broadridge Financial Solutions, Inc.

                     Consolidated Statements of Earnings

                   (In millions, except per share amounts)

                                Three Months              Fiscal Year

                               Ended June 30,            Ended June 30,

                           ----------------------   -----------------------

                              2011        2010         2011         2010

                           ----------  ----------   ----------   ---------- 

Revenues                   $    776.1  $    750.5   $  2,166.9   $  2,209.2

                           ----------  ----------   ----------   ---------- 

Cost of revenues                517.3       497.3      1,617.1      1,616.4

Selling, general and

 administrative expenses         74.7        69.8        270.0        241.6

Other expenses, net               2.9         0.7         10.1          9.1

                           ----------  ----------   ----------   ----------

  Total expenses                594.9       567.8      1,897.2      1,867.1

                           ----------  ----------   ----------   ----------

Earnings from continuing

 operations before

 income taxes                   181.2       182.7        269.7        342.1

Provision for income

 taxes                           65.9        66.5         97.9        117.0

                           ----------  ----------   ----------   ----------

Net earnings from

 continuing operations          115.3       116.2        171.8        225.1

Earnings (Loss) from

 discontinued

 operations, net of

 taxes                            0.9       (11.1)        (2.2)       (35.1)

                           ----------  ----------   ----------   ----------

Net earnings               $    116.2  $    105.1   $    169.6   $    190.0

                           ==========  ==========   ==========   ==========

Earnings per share:

Basic earnings per share

 from continuing

 operations                $     0.93  $     0.86   $     1.38   $     1.66

Basic income (loss) per

 share from discontinued

 operations                      0.01       (0.08)       (0.02)       (0.26)

                           ----------  ----------   ----------   ----------

Basic earnings per share   $     0.94  $     0.78   $     1.36   $     1.40

                           ==========  ==========   ==========   ==========

Diluted earnings per

 share from continuing

 operations                $     0.91  $     0.84   $     1.34   $     1.62

Diluted income (loss)

 per share from

 discontinued operations         0.01       (0.08)       (0.02)       (0.25)

                           ----------  ----------   ----------   ----------

Diluted earnings per

 share                     $     0.92  $     0.76   $     1.32   $     1.37

                           ==========  ==========   ==========   ==========

Weighted-average shares

 outstanding:

  Basic                         123.5       134.8        124.8        135.9

  Diluted                       126.8       137.6        128.3        139.1

Dividends declared per

 common share              $     0.15  $     0.14   $     0.60   $     0.56

                    Broadridge Financial Solutions, Inc.

                        Consolidated Balance Sheets

                  (In millions, except per share amounts)

                                                    June 30,      June 30,

                                                      2011          2010

                                                   ----------    ----------

Assets

Current assets:

  Cash and cash equivalents                        $    241.5    $    412.6

  Accounts receivable, net of allowance for

   doubtful accounts of $2.0 and $2.0,

   respectively                                         406.6         354.3

  Other current assets                                  103.3         101.7

  Assets of discontinued operations                        --         123.8

                                                   ----------    ----------

    Total current assets                                751.4         992.4

Property, plant and equipment, net                       83.1          87.4

Other non-current assets                                186.7         159.0

Goodwill                                                735.6         509.5

Intangible assets, net                                  147.2          46.1

                                                   ----------    ----------

      Total assets                                 $  1,904.0    $  1,794.4

                                                   ==========    ==========

Liabilities and Stockholders' Equity

Current liabilities:

  Accounts payable                                 $    119.0    $     91.3

  Accrued expenses and other current liabilities        230.3         261.2

  Deferred revenues                                      33.4          34.8

  Short-term borrowings                                 400.0            --

  Liabilities of discontinued operations                   --          99.1

                                                   ----------    ----------

    Total current liabilities                           782.7         486.4

Long-term debt                                          124.3         324.1

Deferred taxes                                           71.3          56.2

Other non-current liabilities                            81.1          72.8

Deferred revenues                                        47.3          47.8

                                                   ----------    ----------

      Total liabilities                               1,106.7         987.3

                                                   ----------    ----------

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, 149.6 shares and 145.9

   shares, respectively; outstanding, 123.7 and

   129.2 shares, respectively                             1.5           1.5

  Additional paid-in capital                            667.4         587.8

  Retained earnings                                     642.2         546.9

  Treasury stock--at cost, 25.9 and 16.7 shares,

   respectively                                        (529.9)       (327.7)

  Accumulated other comprehensive income (loss)          16.1          (1.4)

                                                   ----------    ----------

    Total stockholders' equity                          797.3         807.1

                                                   ----------    ----------

      Total liabilities and stockholders' equity   $  1,904.0    $  1,794.4

                                                   ==========    ==========

                    Broadridge Financial Solutions, Inc.

                               Segment Results

                                (In millions)

                                                 Revenues

                              ----------------------------------------------

                                   Three Months             Fiscal Year

                                  Ended June 30,          Ended June 30,

                              ----------------------  ----------------------

                                 2011        2010        2011        2010

                              ----------------------  ----------------------

Investor Communication

 Solutions                    $    616.9  $    609.9  $  1,559.4  $  1,669.6

Securities Processing

 Solutions                         151.9       138.4       593.6       535.9

Other                                0.1         0.1         0.2         2.4

Foreign currency exchange            7.2         2.1        13.7         1.3

                              ----------  ----------  ----------  ----------

  Total                       $    776.1  $    750.5  $  2,166.9  $  2,209.2

                              ==========  ==========  ==========  ==========

                          Earnings (Loss) from Continuing Operations before

                                             Income Taxes

                          -------------------------------------------------

                                Three Months              Fiscal Year

                               Ended June 30,            Ended June 30,

                          -----------------------   -----------------------

                             2011         2010         2011         2010

                          ----------   ----------   ----------   ----------

Investor Communication

 Solutions                $    174.3   $    170.5   $    213.4   $    272.8

Securities Processing

 Solutions                      20.1         25.8         87.4         99.3

Other                          (17.0)       (15.7)       (41.3)       (34.1)

Foreign currency

 exchange                        3.8          2.1         10.2          4.1

                          ----------   ----------   ----------   ----------

  Total                   $    181.2   $    182.7   $    269.7   $    342.1

                          ==========   ==========   ==========   ==========

                    Broadridge Financial Solutions, Inc.

                Reconciliation of GAAP to Non-GAAP Measures

                  (In millions, except per share amounts)

                                Pre-Tax Margins from Continuing Operations

                              ---------------------------------------------

                                   Three Months            Fiscal Year

                                  Ended June 30,          Ended June 30,

                              ---------------------   ---------------------

                                 2011        2010        2011        2010

                              ---------   ---------   ---------   ---------

Earnings from Continuing

 Operations before Income

 Taxes (GAAP)                 $   181.2   $   182.7   $   269.7   $   342.1

IBM Migration costs                 6.3           -         6.3           -

                              ---------   ---------   ---------   ---------

    Total (Non-GAAP)          $   187.5   $   182.7   $   276.0   $   342.1

                              =========   =========   =========   =========

  Pre-tax Margins (Non-

   GAAP)                           24.2%       24.3%       12.7%       15.5%

                                 Net Earnings from Continuing Operations

                              ---------------------------------------------

                                   Three Months            Fiscal Year

                                  Ended June 30,          Ended June 30,

                              ----------------------  ---------------------

                                 2011        2010        2011        2010

                              ----------  ----------  ----------  ---------

Net Earnings from

 Continuing Operations

 (GAAP)                       $    115.3  $    116.2  $    171.8  $   225.1

One-time tax benefit                   -           -           -       (8.0)

IBM Migration costs                  4.0           -         4.0          -

                              ----------  ----------  ----------  ---------

  Total (Non-GAAP)            $    119.3  $    116.2  $    175.8  $   217.1

                              ==========  ==========  ==========  =========

                               Diluted Earnings Per Share from Continuing

                                               Operations

                             ---------------------------------------------- 

                                 Three Months              Fiscal Year

                                 Ended June 30,          Ended June 30,

                             ----------------------  ----------------------

                                2011        2010        2011        2010

                             ----------  ----------  ----------  ----------

Diluted Earnings Per Share

 from Continuing

 Operations (GAAP)           $     0.91  $     0.84  $     1.34  $     1.62

One-time tax benefit                  -           -           -       (0.06)

IBM Migration costs                0.03           -        0.03           -

                             ----------  ----------  ----------  ----------

  Total (Non-GAAP)           $     0.94  $     0.84  $     1.37  $     1.56

                             ==========  ==========  ==========  ==========

                    Broadridge Financial Solutions, Inc.

                Reconciliation of Non-GAAP to GAAP Measures

                            EBIT Reconciliation

                               (In millions)

                                                             FY12

                                          FY11           Guidance Range

                                         Actual         Low         High

                                       ----------   ----------   ----------

EBIT (Non-GAAP/excluding IBM

 Migration costs)                      $      285   $      323   $      343

                                       ==========   ==========   ==========

      Margins (Non-GAAP)                     13.1%        13.8%        14.4%

    Interest & Other                           (8)         (17)         (17)

                                       ----------   ----------   ----------

Total EBT (Non-GAAP/excluding IBM

 Migration costs)                      $      276   $      306   $      326

                                       ==========   ==========   ==========

      Margins (Non-GAAP)                     12.7%        13.0%        13.7%

  IBM Migration costs                          (6)         (33)         (33)

                                       ----------   ----------   ----------

Total EBT (GAAP)                       $      270   $      273   $      293

                                       ==========   ==========   ==========

      Margins (GAAP)                         12.4%        11.6%        12.3%

                    Broadridge Financial Solutions, Inc.

                Reconciliation of GAAP to Non-GAAP Measures

                         Fiscal Year 2012 Guidance

                  (In millions, except per share amounts)

                                                               FY12

                                                          Guidance Range

                                                         Low         High

Earnings from Continuing Operations before

 Income Taxes (GAAP)                                  $   273.2   $   293.0

  IBM Migration costs                                      32.7        32.7

                                                      ---------   ---------

Earnings from Continuing Operations before

 Income Taxes (Non-GAAP)                              $   305.9   $   325.7

                                                      =========   =========

Pre-tax Margins (GAAP)                                     11.6%       12.3%

Pre-tax Margins (Non-GAAP)                                 13.0%       13.7%

                                                                FY12

                                                           Guidance Range

                                                           Low        High

Diluted EPS from Continuing Operations (GAAP)           $    1.34  $    1.44

  IBM Migration costs                                        0.16       0.16

                                                        ---------  ---------

Diluted EPS from Continuing Operations (Non-

 GAAP)                                                  $    1.50  $    1.60

                                                        =========  =========

                    Broadridge Financial Solutions, Inc.

                Reconciliation of GAAP to Non-GAAP Measures

                               Free Cash Flow

                               (In millions)

                                                             FY12

                                          FY11           Guidance Range

                                         Actual         Low         High

                                       ----------   ----------   ----------

Net Earnings from Continuing

 Operations (GAAP)                     $      172   $      172   $      184

    Depreciation and amortization              72           95          100

    Stock-based compensation expense           30           31           31

    Other                                       5           (5)           5

                                       ----------   ----------   ----------

Subtotal                                      279          293          320

    Working capital changes                   (51)         (30)          --

    Long-term assets & liabilities

     changes

    Includes IBM Migration costs of

     $(6) and ~ $(33) for FY11 and

     FY12, respectively                       (38)         (55)         (45)

                                       ----------   ----------   ----------

Net cash flow provided by continuing

 operating activities                         190          208          275

Cash Flows From Investing Activities

  IBM/ITO data center investment               (7)         (15)         (10)

  Penson                                       --          (20)         (15)

  Capital expenditures and

   intangibles                                (40)         (65)         (55)

                                       ----------   ----------   ----------

Free cash flow (Non-GAAP) (a)          $      143   $      108   $      195

                                       ==========   ==========   ==========

(a) FY12 ranges include the impact of ~ $73M of IBM Migration costs. When added back to the FY12 ranges, free cash flow would be ~ $225M at the mid-point of its expected range.