Supplemental Guarantor Financial Information | 9 Months Ended |
Jan. 31, 2015 |
Supplemental Guarantor Financial Information [Abstract] | |
Supplemental Guarantor Financial Information | 18. Supplemental Guarantor Financial Information |
|
The 9.375%, 10.0% and 11.5% senior notes issued by Infor (US), Inc. are fully and unconditionally guaranteed, except for certain customary automatic release provisions, jointly and severally, by Infor, Inc., its parent company, and substantially all of its existing and future wholly-owned domestic subsidiaries (collectively the Guarantor Subsidiaries). See Note 11, Debt. Its other subsidiaries (collectively, the Non-Guarantor Subsidiaries) are not guarantors of our borrowings. The indentures governing the notes limit, among other things, the ability of Infor, Inc. and the Guarantor Subsidiaries to incur additional indebtedness; declare or pay dividends; redeem stock or make other distributions to stockholders; make investments; create liens or use assets as security in other transactions; merge or consolidate, or sell, transfer, lease or dispose of substantially all of our assets; enter into transactions with affiliates; and sell or transfer certain assets. |
|
The following tables set forth requisite financial information of Infor, Inc., Infor (US), Inc., the Guarantor Subsidiaries and Non-Guarantor Subsidiaries including our Condensed Consolidating Balance Sheets as of January 31, 2015, and May 31, 2014, our Condensed Consolidating Statements of Operations and our Condensed Consolidating Statements of Comprehensive Income (Loss) for our fiscal quarters and nine-month periods ended January 31, 2015 and 2014, and our Condensed Consolidating Statements of Cash Flows for the nine months ended January 31, 2015 and 2014. |
|
|
Condensed Consolidating Balance Sheets |
|
| | | | | | | | | | | | | | | | | | |
| | | 31-Jan-15 |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
ASSETS | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | - | | $ | 75.5 | | $ | - | | $ | 410.3 | | $ | - | | $ | 485.8 |
Accounts receivable, net | | | - | | | 135.0 | | | 4.9 | | | 196.6 | | | - | | | 336.5 |
Prepaid expenses | | | - | | | 56.3 | | | 15.6 | | | 41.4 | | | - | | | 113.3 |
Income tax receivable | | | - | | | 27.6 | | | 0.3 | | | 15.0 | | | - | | | 42.9 |
Other current assets | | | - | | | 5.0 | | | 1.8 | | | 10.9 | | | - | | | 17.7 |
Affiliate receivable | | | - | | | 533.9 | | | 604.3 | | | 33.4 | | | -1,171.60 | | | - |
Deferred tax assets | | | - | | | 14.5 | | | 4.2 | | | 12.0 | | | -0.1 | | | 30.6 |
Total current assets | | | - | | | 847.8 | | | 631.1 | | | 719.6 | | | -1,171.70 | | | 1,026.8 |
Property and equipment, net | | | - | | | 33.7 | | | 13.6 | | | 32.2 | | | - | | | 79.5 |
Intangible assets, net | | | - | | | 552.4 | | | 6.8 | | | 219.9 | | | - | | | 779.1 |
Goodwill | | | - | | | 2,400.6 | | | 62.5 | | | 1,571.4 | | | - | | | 4,034.5 |
Deferred tax assets | | | 0.2 | | | - | | | 1.8 | | | 45.2 | | | -2 | | | 45.2 |
Other assets | | | - | | | 9.3 | | | 3.9 | | | 18.2 | | | - | | | 31.4 |
Deferred financing fees, net | | | - | | | 111.1 | | | - | | | - | | | - | | | 111.1 |
Affiliate receivable | | | - | | | 779.6 | | | 1.4 | | | 154.1 | | | -935.1 | | | - |
Investment in subsidiaries | | | - | | | 1,491.5 | | | - | | | - | | | -1,491.50 | | | - |
Total assets | | $ | 0.2 | | $ | 6,226.0 | | $ | 721.1 | | $ | 2,760.6 | | $ | -3,600.30 | | $ | 6,107.6 |
LIABILITIES AND STOCKHOLDERS' | | | | | | | | | | | | | | | | | | |
DEFICIT | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | - | | $ | 30.5 | | $ | 0.2 | | $ | 22.5 | | $ | - | | $ | 53.2 |
Income taxes payable | | | - | | | - | | | - | | | 47.8 | | | - | | | 47.8 |
Accrued expenses | | | - | | | 165.4 | | | 26.0 | | | 156.5 | | | - | | | 347.9 |
Deferred tax liabilities | | | 0.1 | | | - | | | - | | | 1.6 | | | -0.1 | | | 1.6 |
Deferred revenue | | | - | | | 472.8 | | | 17.4 | | | 361.2 | | | - | | | 851.4 |
Affiliate payable | | | 29.5 | | | 609.2 | | | 499.3 | | | 33.6 | | | -1,171.60 | | | - |
Current portion of long-term obligations | | | - | | | 0.1 | | | - | | | - | | | - | | | 0.1 |
Total current liabilities | | | 29.6 | | | 1,278.0 | | | 542.9 | | | 623.2 | | | -1,171.70 | | | 1,302.0 |
Long-term debt | | | - | | | 5,156.1 | | | - | | | - | | | - | | | 5,156.1 |
Deferred tax liabilities | | | - | | | 152.5 | | | - | | | 8.3 | | | -2 | | | 158.8 |
Affiliate payable | | | 58.6 | | | 182.1 | | | 0.3 | | | 694.1 | | | -935.1 | | | - |
Other long-term liabilities | | | - | | | 53.0 | | | 7.2 | | | 114.2 | | | - | | | 174.4 |
Losses in excess of investment in subsidiaries | | | 595.7 | | | - | | | - | | | - | | | -595.7 | | | - |
Total liabilities | | | 683.9 | | | 6,821.7 | | | 550.4 | | | 1,439.8 | | | -2,704.50 | | | 6,791.3 |
Total stockholders' equity (deficit) | | | -683.7 | | | -595.7 | | | 170.7 | | | 1,320.8 | | | -895.8 | | | -683.7 |
Total liabilities and stockholders' deficit | | $ | 0.2 | | $ | 6,226.0 | | $ | 721.1 | | $ | 2,760.6 | | $ | -3,600.30 | | $ | 6,107.6 |
|
|
|
|
| | | | | | | | | | | | | | | | | | |
| | | 31-May-14 |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
ASSETS | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | - | | $ | 227.4 | | $ | - | | $ | 347.9 | | $ | - | | $ | 575.3 |
Accounts receivable, net | | | - | | | 165.3 | | | 10.9 | | | 228.0 | | | - | | | 404.2 |
Prepaid expenses | | | - | | | 50.5 | | | 14.9 | | | 42.7 | | | - | | | 108.1 |
Income tax receivable | | | - | | | 17.8 | | | 0.2 | | | 15.7 | | | - | | | 33.7 |
Other current assets | | | - | | | 18.5 | | | 0.2 | | | 14.8 | | | - | | | 33.5 |
Affiliate receivable | | | - | | | 431.0 | | | 439.2 | | | 35.7 | | | -905.9 | | | - |
Deferred tax assets | | | - | | | 9.9 | | | 4.2 | | | 13.5 | | | -0.1 | | | 27.5 |
Total current assets | | | - | | | 920.4 | | | 469.6 | | | 698.3 | | | -906 | | | 1,182.3 |
Property and equipment, net | | | - | | | 34.0 | | | 15.4 | | | 33.4 | | | - | | | 82.8 |
Intangible assets, net | | | - | | | 627.1 | | | 9.3 | | | 314.3 | | | - | | | 950.7 |
Goodwill | | | - | | | 2,378.8 | | | 62.5 | | | 1,875.9 | | | - | | | 4,317.2 |
Deferred tax assets | | | 0.4 | | | - | | | 6.2 | | | 88.4 | | | -6.4 | | | 88.6 |
Other assets | | | - | | | 5.9 | | | 4.4 | | | 21.2 | | | - | | | 31.5 |
Deferred financing fees, net | | | - | | | 125.0 | | | - | | | - | | | - | | | 125.0 |
Affiliate receivable | | | - | | | 873.7 | | | 1.3 | | | 150.2 | | | -1,025.20 | | | - |
Investment in subsidiaries | | | - | | | 1,669.0 | | | - | | | - | | | -1,669.00 | | | - |
Total assets | | $ | 0.4 | | $ | 6,633.9 | | $ | 568.7 | | $ | 3,181.7 | | $ | -3,606.60 | | $ | 6,778.1 |
LIABILITIES AND STOCKHOLDERS' | | | | | | | | | | | | | | | | | | |
DEFICIT | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | - | | $ | 26.4 | | $ | 0.1 | | $ | 27.3 | | $ | - | | $ | 53.8 |
Income taxes payable | | | - | | | - | | | - | | | 19.8 | | | - | | | 19.8 |
Accrued expenses | | | - | | | 185.1 | | | 33.8 | | | 187.4 | | | - | | | 406.3 |
Deferred tax liabilities | | | 0.1 | | | - | | | - | | | 1.3 | | | -0.1 | | | 1.3 |
Deferred revenue | | | - | | | 579.4 | | | 17.9 | | | 378.0 | | | - | | | 975.3 |
Affiliate payable | | | 29.5 | | | 469.9 | | | 361.0 | | | 45.5 | | | -905.9 | | | - |
Current portion of long-term obligations | | | - | | | 31.7 | | | - | | | - | | | - | | | 31.7 |
Total current liabilities | | | 29.6 | | | 1,292.5 | | | 412.8 | | | 659.3 | | | -906 | | | 1,488.2 |
Long-term debt | | | - | | | 5,339.6 | | | - | | | - | | | - | | | 5,339.6 |
Deferred tax liabilities | | | - | | | 160.4 | | | -0.1 | | | 38.6 | | | -6.4 | | | 192.5 |
Affiliate payable | | | 58.6 | | | 151.1 | | | 0.4 | | | 815.1 | | | -1,025.20 | | | - |
Other long-term liabilities | | | - | | | 62.5 | | | 5.5 | | | 149.8 | | | - | | | 217.8 |
Losses in excess of investment in subsidiaries | | | 372.2 | | | - | | | - | | | - | | | -372.2 | | | - |
Total liabilities | | | 460.4 | | | 7,006.1 | | | 418.6 | | | 1,662.8 | | | -2,309.80 | | | 7,238.1 |
Total stockholders' equity (deficit) | | | -460 | | | -372.2 | | | 150.1 | | | 1,518.9 | | | -1,296.80 | | | -460 |
Total liabilities and stockholders' deficit | | $ | 0.4 | | $ | 6,633.9 | | $ | 568.7 | | $ | 3,181.7 | | $ | -3,606.60 | | $ | 6,778.1 |
| | | | | | | | | | | | | | | | | | |
|
|
Condensed Consolidating Statements of Operations |
|
| | | | | | | | | | | | | | | | | | |
| | | Three Months Ended January 31, 2015 |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
Revenues: | | | | | | | | | | | | | | | | | | |
Software license fees and subscriptions | | $ | - | | $ | 74.3 | | $ | 2.7 | | $ | 52.2 | | $ | - | | $ | 129.2 |
Product updates and support fees | | | - | | | 211.7 | | | 7.8 | | | 145.7 | | | - | | | 365.2 |
Software revenues | | | - | | | 286.0 | | | 10.5 | | | 197.9 | | | - | | | 494.4 |
Consulting services and other fees | | | - | | | 67.8 | | | 3.1 | | | 92.1 | | | - | | | 163.0 |
Total revenues | | | - | | | 353.8 | | | 13.6 | | | 290.0 | | | - | | | 657.4 |
| | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | |
Cost of software license fees and subscriptions | | | - | | | 18.9 | | | 1.7 | | | 10.0 | | | 0.3 | | | 30.9 |
Cost of product updates and support fees | | | - | | | 34.5 | | | 0.5 | | | 31.0 | | | 1.3 | | | 67.3 |
Cost of consulting services and other fees | | | - | | | 53.0 | | | 3.9 | | | 77.4 | | | 2.2 | | | 136.5 |
Sales and marketing | | | - | | | 51.5 | | | 6.1 | | | 48.5 | | | 1.6 | | | 107.7 |
Research and development | | | - | | | 54.0 | | | 1.8 | | | 42.6 | | | 3.2 | | | 101.6 |
General and administrative | | | - | | | 3.5 | | | 30.8 | | | 19.8 | | | -8.6 | | | 45.5 |
Amortization of intangible assets and depreciation | | | - | | | 36.9 | | | 3.5 | | | 19.7 | | | - | | | 60.1 |
Restructuring costs | | | - | | | 0.2 | | | 0.1 | | | - | | | - | | | 0.3 |
Acquisition-related and other costs | | | - | | | -1.2 | | | - | | | - | | | - | | | -1.2 |
Affiliate (income) expense, net | | | - | | | 55.9 | | | -45.1 | | | -10.8 | | | - | | | - |
Total operating expenses | | | - | | | 307.2 | | | 3.3 | | | 238.2 | | | - | | | 548.7 |
Income from operations | | | - | | | 46.6 | | | 10.3 | | | 51.8 | | | - | | | 108.7 |
Other expense, net: | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | - | | | 86.7 | | | - | | | -0.1 | | | - | | | 86.6 |
Affiliate interest (income) expense, net | | | - | | | -9.8 | | | - | | | 9.8 | | | - | | | - |
Loss on extinguishment of debt | | | - | | | - | | | - | | | - | | | - | | | - |
Other (income) expense, net | | | - | | | -31.7 | | | - | | | -9.1 | | | - | | | -40.8 |
Total other expense, net | | | - | | | 45.2 | | | - | | | 0.6 | | | - | | | 45.8 |
Income (loss) before income tax | | | - | | | 1.4 | | | 10.3 | | | 51.2 | | | - | | | 62.9 |
Income tax provision (benefit) | | | - | | | -0.7 | | | 0.1 | | | 12.2 | | | - | | | 11.6 |
Equity in (earnings) loss of subsidiaries | | | -51.3 | | | -49.2 | | | - | | | - | | | 100.5 | | | - |
Net income (loss) | | $ | 51.3 | | $ | 51.3 | | $ | 10.2 | | $ | 39.0 | | $ | -100.5 | | $ | 51.3 |
|
|
| | | | | | | | | | | | | | | | | | |
| | | Three Months Ended January 31, 2014 (recast) |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
Revenues: | | | | | | | | | | | | | | | | | | |
Software license fees and subscriptions | | $ | - | | $ | 69.9 | | $ | 2.8 | | $ | 59.7 | | $ | - | | $ | 132.4 |
Product updates and support fees | | | - | | | 204.9 | | | 7.0 | | | 159.2 | | | - | | | 371.1 |
Software revenues | | | - | | | 274.8 | | | 9.8 | | | 218.9 | | | - | | | 503.5 |
Consulting services and other fees | | | - | | | 66.0 | | | 4.4 | | | 114.6 | | | - | | | 185.0 |
Total revenues | | | - | | | 340.8 | | | 14.2 | | | 333.5 | | | - | | | 688.5 |
| | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | |
Cost of software license fees and subscriptions | | | - | | | 14.5 | | | 2.2 | | | 10.3 | | | 0.2 | | | 27.2 |
Cost of product updates and support fees | | | - | | | 33.2 | | | 0.9 | | | 32.2 | | | 1.2 | | | 67.5 |
Cost of consulting services and other fees | | | - | | | 53.2 | | | 3.0 | | | 89.8 | | | 2.1 | | | 148.1 |
Sales and marketing | | | - | | | 52.4 | | | 6.2 | | | 53.0 | | | 1.4 | | | 113.0 |
Research and development | | | - | | | 49.9 | | | 2.6 | | | 43.8 | | | 2.6 | | | 98.9 |
General and administrative | | | - | | | 4.7 | | | 28.5 | | | 20.3 | | | -7.5 | | | 46.0 |
Amortization of intangible assets and depreciation | | | - | | | 37.1 | | | 3.3 | | | 25.1 | | | - | | | 65.5 |
Restructuring costs | | | - | | | 0.4 | | | - | | | 1.8 | | | - | | | 2.2 |
Acquisition-related and other costs | | | - | | | 11.0 | | | - | | | - | | | - | | | 11.0 |
Affiliate (income) expense, net | | | - | | | 41.9 | | | -40.1 | | | -1.8 | | | - | | | - |
Total operating expenses | | | - | | | 298.3 | | | 6.6 | | | 274.5 | | | - | | | 579.4 |
Income (loss) from operations | | | - | | | 42.5 | | | 7.6 | | | 59.0 | | | - | | | 109.1 |
Other expense, net: | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | - | | | 95.7 | | | - | | | -0.2 | | | - | | | 95.5 |
Affiliate interest (income) expense, net | | | - | | | -13.7 | | | - | | | 13.7 | | | - | | | - |
Loss on extinguishment of debt | | | - | | | 4.5 | | | - | | | - | | | - | | | 4.5 |
Other (income) expense, net | | | - | | | -3.4 | | | 0.5 | | | -20.4 | | | - | | | -23.3 |
Total other expense, net | | | - | | | 83.1 | | | 0.5 | | | -6.9 | | | - | | | 76.7 |
Income (loss) before income tax | | | - | | | -40.6 | | | 7.1 | | | 65.9 | | | - | | | 32.4 |
Income tax provision (benefit) | | | - | | | -7.4 | | | 1.1 | | | 6.8 | | | - | | | 0.5 |
Equity in (earnings) loss of subsidiaries | | | -31.9 | | | -65.1 | | | - | | | - | | | 97.0 | | | - |
Net income (loss) | | $ | 31.9 | | $ | 31.9 | | $ | 6.0 | | $ | 59.1 | | $ | -97 | | $ | 31.9 |
| | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | |
| | | Nine Months Ended January 31, 2015 |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
Revenues: | | | | | | | | | | | | | | | | | | |
Software license fees and subscriptions | | $ | - | | $ | 259.3 | | $ | 10.0 | | $ | 184.7 | | $ | - | | $ | 454.0 |
Product updates and support fees | | | - | | | 626.3 | | | 23.1 | | | 461.5 | | | - | | | 1,110.9 |
Software revenues | | | - | | | 885.6 | | | 33.1 | | | 646.2 | | | - | | | 1,564.9 |
Consulting services and other fees | | | - | | | 218.8 | | | 10.0 | | | 302.5 | | | - | | | 531.3 |
Total revenues | | | - | | | 1,104.4 | | | 43.1 | | | 948.7 | | | - | | | 2,096.2 |
| | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | |
Cost of software license fees and subscriptions | | | - | | | 57.1 | | | 5.9 | | | 29.7 | | | 0.8 | | | 93.5 |
Cost of product updates and support fees | | | - | | | 97.2 | | | 1.8 | | | 96.9 | | | 3.7 | | | 199.6 |
Cost of consulting services and other fees | | | - | | | 157.6 | | | 13.3 | | | 244.5 | | | 6.1 | | | 421.5 |
Sales and marketing | | | - | | | 173.3 | | | 20.4 | | | 156.8 | | | 4.5 | | | 355.0 |
Research and development | | | - | | | 162.6 | | | 6.4 | | | 130.0 | | | 8.9 | | | 307.9 |
General and administrative | | | - | | | 20.4 | | | 93.1 | | | 62.5 | | | -24 | | | 152.0 |
Amortization of intangible assets and depreciation | | | - | | | 110.8 | | | 10.1 | | | 65.6 | | | - | | | 186.5 |
Restructuring costs | | | - | | | 1.7 | | | 0.3 | | | 9.6 | | | - | | | 11.6 |
Acquisition-related and other costs | | | - | | | -2.9 | | | 0.2 | | | 0.8 | | | - | | | -1.9 |
Affiliate (income) expense, net | | | - | | | 175.2 | | | -137.8 | | | -37.4 | | | - | | | - |
Total operating expenses | | | - | | | 953.0 | | | 13.7 | | | 759.0 | | | - | | | 1,725.7 |
Income from operations | | | - | | | 151.4 | | | 29.4 | | | 189.7 | | | - | | | 370.5 |
Other expense, net: | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | - | | | 263.4 | | | 0.2 | | | -0.3 | | | - | | | 263.3 |
Affiliate interest (income) expense, net | | | - | | | -31.8 | | | -0.1 | | | 31.9 | | | | | | - |
Loss on extinguishment of debt | | | - | | | - | | | - | | | - | | | - | | | - |
Other (income) expense, net | | | - | | | -66.9 | | | - | | | -8 | | | - | | | -74.9 |
Total other expense, net | | | - | | | 164.7 | | | 0.1 | | | 23.6 | | | - | | | 188.4 |
Income (loss) before income tax | | | - | | | -13.3 | | | 29.3 | | | 166.1 | | | - | | | 182.1 |
Income tax provision (benefit) | | | - | | | -6.1 | | | 8.4 | | | 41.9 | | | - | | | 44.2 |
Equity in loss (earnings) of subsidiaries | | | -137.9 | | | -145.1 | | | - | | | - | | | 283.0 | | | - |
Net income (loss) | | $ | 137.9 | | $ | 137.9 | | $ | 20.9 | | $ | 124.2 | | $ | -283 | | $ | 137.9 |
|
|
| | | | | | | | | | | | | | | | | | |
| | | Nine Months Ended January 31, 2014 (recast) |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
Revenues: | | | | | | | | | | | | | | | | | | |
Software license fees and subscriptions | | $ | - | | $ | 223.2 | | $ | 6.2 | | $ | 175.7 | | $ | - | | $ | 405.1 |
Product updates and support fees | | | - | | | 613.0 | | | 21.3 | | | 472.3 | | | - | | | 1,106.6 |
Software revenues | | | - | | | 836.2 | | | 27.5 | | | 648.0 | | | - | | | 1,511.7 |
Consulting services and other fees | | | - | | | 212.7 | | | 10.9 | | | 337.7 | | | - | | | 561.3 |
Total revenues | | | - | | | 1,048.9 | | | 38.4 | | | 985.7 | | | - | | | 2,073.0 |
| | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | |
Cost of software license fees and subscriptions | | | - | | | 40.7 | | | 5.6 | | | 27.9 | | | 0.5 | | | 74.7 |
Cost of product updates and support fees | | | - | | | 94.2 | | | 2.5 | | | 93.1 | | | 3.7 | | | 193.5 |
Cost of consulting services and other fees | | | - | | | 165.0 | | | 8.1 | | | 262.4 | | | 6.7 | | | 442.2 |
Sales and marketing | | | - | | | 159.1 | | | 21.9 | | | 151.3 | | | 4.3 | | | 336.6 |
Research and development | | | - | | | 146.6 | | | 7.1 | | | 125.6 | | | 7.8 | | | 287.1 |
General and administrative | | | - | | | 8.2 | | | 85.9 | | | 64.2 | | | -23 | | | 135.3 |
Amortization of intangible assets and depreciation | | | - | | | 111.0 | | | 9.8 | | | 73.7 | | | - | | | 194.5 |
Restructuring costs | | | - | | | 0.6 | | | 0.3 | | | 6.3 | | | - | | | 7.2 |
Acquisition-related and other costs | | | - | | | 22.0 | | | 0.4 | | | -2.3 | | | - | | | 20.1 |
Affiliate (income) expense, net | | | - | | | 112.1 | | | -116.7 | | | 4.6 | | | - | | | - |
Total operating expenses | | | - | | | 859.5 | | | 24.9 | | | 806.8 | | | - | | | 1,691.2 |
Income from operations | | | - | | | 189.4 | | | 13.5 | | | 178.9 | | | - | | | 381.8 |
Other expense, net: | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | - | | | 294.5 | | | - | | | 0.2 | | | - | | | 294.7 |
Affiliate interest (income) expense, net | | | - | | | -45.4 | | | -0.1 | | | 45.5 | | | - | | | - |
Loss on extinguishment of debt | | | - | | | 5.2 | | | - | | | - | | | - | | | 5.2 |
Other (income) expense, net | | | - | | | 6.0 | | | 0.3 | | | -49.4 | | | - | | | -43.1 |
Total other expense, net | | | - | | | 260.3 | | | 0.2 | | | -3.7 | | | - | | | 256.8 |
Income (loss) before income tax | | | - | | | -70.9 | | | 13.3 | | | 182.6 | | | - | | | 125.0 |
Income tax provision (benefit) | | | - | | | -15.8 | | | 3.9 | | | 28.4 | | | - | | | 16.5 |
Equity in loss (earnings) of subsidiaries | | | -108.5 | | | -163.6 | | | - | | | - | | | 272.1 | | | - |
Net income (loss) | | $ | 108.5 | | $ | 108.5 | | $ | 9.4 | | $ | 154.2 | | $ | -272.1 | | $ | 108.5 |
|
Condensed Consolidating Statements of Comprehensive Income (Loss) |
|
| | | | | | | | | | | | | | | | | | |
| | | Three Months Ended January 31, 2015 |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
| | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 51.3 | | $ | 51.3 | | $ | 10.2 | | $ | 39.0 | | $ | -100.5 | | $ | 51.3 |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | |
Unrealized gain (loss) on foreign currency translation, | | | | | | | | | | | | | | | | | | |
net of tax | | | - | | | - | | | - | | | -160.9 | | | - | | | -160.9 |
Defined benefit plan funding status, net of tax | | | - | | | - | | | - | | | 0.6 | | | - | | | 0.6 |
Unrealized gain (loss) on derivative instruments, net of tax | | | - | | | -2.3 | | | - | | | - | | | - | | | -2.3 |
Total other comprehensive income (loss) | | | - | | | -2.3 | | | - | | | -160.3 | | | - | | | -162.6 |
Comprehensive income (loss) | | $ | 51.3 | | $ | 49.0 | | $ | 10.2 | | $ | -121.3 | | $ | -100.5 | | $ | -111.3 |
|
| | | | | | | | | | | | | | | | | | |
| | | Three Months Ended January 31, 2014 (recast) |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
| | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 31.9 | | $ | 31.9 | | $ | 6.0 | | $ | 59.1 | | $ | -97 | | $ | 31.9 |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | |
Unrealized gain (loss) on foreign currency translation, | | | | | | | | | | | | | | | | | | |
net of tax | | | - | | | - | | | - | | | -51.7 | | | - | | | -51.7 |
Defined benefit plan funding status, net of tax | | | - | | | - | | | - | | | - | | | - | | | - |
Unrealized gain (loss) on derivative instruments, net of tax | | | - | | | 0.9 | | | - | | | - | | | - | | | 0.9 |
Total other comprehensive income (loss) | | | - | | | 0.9 | | | - | | | -51.7 | | | - | | | -50.8 |
Comprehensive income (loss) | | $ | 31.9 | | $ | 32.8 | | $ | 6.0 | | $ | 7.4 | | $ | -97 | | $ | -18.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | |
| | | Nine Months Ended January 31, 2015 |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
| | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 137.9 | | $ | 137.9 | | $ | 20.9 | | $ | 124.2 | | $ | -283 | | $ | 137.9 |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | |
Unrealized gain (loss) on foreign currency translation, | | | | | | | | | | | | | | | | | | |
net of tax | | | - | | | - | | | - | | | -298.2 | | | - | | | -298.2 |
Defined benefit plan funding status, net of tax | | | - | | | 0.1 | | | - | | | 2.0 | | | - | | | 2.1 |
Unrealized gain (loss) on derivative instruments, net of tax | | | - | | | -5.3 | | | - | | | - | | | - | | | -5.3 |
Total other comprehensive income (loss) | | | - | | | -5.2 | | | - | | | -296.2 | | | - | | | -301.4 |
Comprehensive income (loss) | | $ | 137.9 | | $ | 132.7 | | $ | 20.9 | | $ | -172 | | $ | -283 | | $ | -163.5 |
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | |
| | | Nine Months Ended January 31, 2014 (recast) |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
| | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 108.5 | | $ | 108.5 | | $ | 9.4 | | $ | 154.2 | | $ | -272.1 | | $ | 108.5 |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | |
Unrealized gain (loss) on foreign currency translation, | | | | | | | | | | | | | | | | | | |
net of tax | | | - | | | - | | | - | | | -75.7 | | | - | | | -75.7 |
Defined benefit plan funding status, net of tax | | | - | | | 0.2 | | | - | | | 1.4 | | | - | | | 1.6 |
Unrealized gain (loss) on derivative instruments, net of tax | | | - | | | -7.6 | | | - | | | - | | | - | | | -7.6 |
Total other comprehensive income (loss) | | | - | | | -7.4 | | | - | | | -74.3 | | | - | | | -81.7 |
Comprehensive income (loss) | | $ | 108.5 | | $ | 101.1 | | $ | 9.4 | | $ | 79.9 | | $ | -272.1 | | $ | 26.8 |
|
|
Condensed Consolidating Statements of Cash Flows |
|
| | | | | | | | | | | | | | | | | | |
| | | Nine Months Ended January 31, 2015 |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
| | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | - | | $ | 90.5 | | $ | 5.0 | | $ | 166.2 | | $ | - | | $ | 261.7 |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | |
Acquisitions, net of cash acquired | | | - | | | -27.3 | | | - | | | -2.8 | | | - | | | -30.1 |
Change in restricted cash | | | - | | | 18.3 | | | - | | | -0.3 | | | - | | | 18.0 |
Purchases of property, equipment and software | | | - | | | -10.4 | | | -5 | | | -13.4 | | | - | | | -28.8 |
Net cash used in investing activities | | | - | | | -19.4 | | | -5 | | | -16.5 | | | - | | | -40.9 |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | |
Dividends paid | | | - | | | -42.7 | | | - | | | - | | | - | | | -42.7 |
Loans to stockholders | | | - | | | -0.2 | | | - | | | - | | | - | | | -0.2 |
Payments on capital lease obligations | | | - | | | -0.3 | | | - | | | -1.8 | | | - | | | -2.1 |
Proceeds from issuance of debt | | | - | | | - | | | - | | | - | | | - | | | - |
Payments on long-term debt | | | - | | | -80.2 | | | - | | | - | | | - | | | -80.2 |
(Payments) proceeds from affiliate within group | | | - | | | -0.3 | | | - | | | 0.3 | | | - | | | - |
Deferred financing fees | | | - | | | - | | | - | | | - | | | - | | | - |
Other | | | - | | | -8.5 | | | - | | | - | | | - | | | -8.5 |
Net cash provided by (used in) financing activities | | | - | | | -132.2 | | | - | | | -1.5 | | | - | | | -133.7 |
Effect of exchange rate changes on cash and cash equivalents | | | - | | | - | | | - | | | -48.4 | | | - | | | -48.4 |
Net increase (decrease) in cash and cash equivalents | | | - | | | -61.1 | | | - | | | 99.8 | | | - | | | 38.7 |
Cash and cash equivalents at the beginning of the period | | | - | | | 136.6 | | | - | | | 310.5 | | | - | | | 447.1 |
Cash and cash equivalents at the end of the period | | $ | - | | $ | 75.5 | | $ | - | | $ | 410.3 | | $ | - | | $ | 485.8 |
|
|
|
| | | | | | | | | | | | | | | | | | |
| | | Nine Months Ended January 31, 2014 (recast) |
| | | Infor, Inc. | | | Infor (US), Inc. | | | Guarantor | | | Non-Guarantor | | | | | | Total |
(in millions) | | | (Parent) | | | (Subsidiary Issuer) | | | Subsidiaries | | | Subsidiaries | | | Eliminations | | | Consolidated |
| | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | - | | $ | 84.7 | | $ | -3.1 | | $ | 199.1 | | $ | - | | $ | 280.7 |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | |
Acquisitions, net of cash acquired | | | - | | | -221.8 | | | - | | | -0.3 | | | - | | | -222.1 |
Change in restricted cash | | | - | | | -18.2 | | | - | | | -2.6 | | | - | | | -20.8 |
Purchases of property, equipment and software | | | - | | | -8.7 | | | -6.3 | | | -8.6 | | | - | | | -23.6 |
Net cash used in investing activities | | | - | | | -248.7 | | | -6.3 | | | -11.5 | | | - | | | -266.5 |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | |
Loans to stockholders | | | - | | | -5.2 | | | - | | | - | | | - | | | -5.2 |
Payments on capital lease obligations | | | - | | | -0.1 | | | - | | | -1.3 | | | - | | | -1.4 |
Proceeds from issuance of debt | | | - | | | 3,487.7 | | | - | | | - | | | - | | | 3,487.7 |
Payments on long-term debt | | | - | | | -3,448.80 | | | - | | | - | | | - | | | -3,448.80 |
(Payments) proceeds from affiliate within group | | | - | | | 101.5 | | | 9.4 | | | -110.9 | | | - | | | - |
Deferred financing fees | | | - | | | -37.5 | | | - | | | - | | | - | | | -37.5 |
Net cash provided by (used in) financing activities | | | - | | | 97.6 | | | 9.4 | | | -112.2 | | | - | | | -5.2 |
Effect of exchange rate changes on cash and cash equivalents | | | - | | | - | | | - | | | -1.4 | | | - | | | -1.4 |
Net increase (decrease) in cash and cash equivalents | | | - | | | -66.4 | | | - | | | 74.0 | | | - | | | 7.6 |
Cash and cash equivalents at the beginning of the period | | | - | | | 107.6 | | | - | | | 230.3 | | | - | | | 337.9 |
Cash and cash equivalents at the end of the period | | $ | - | | $ | 41.2 | | $ | - | | $ | 304.3 | | $ | - | | $ | 345.5 |
|
|