Broadridge Financial Solutions BR Purchase Price Adjustments

Purchase Price Adjustments at other companies

SS&C TechnologiesSSNC

-$200K-700%

LPL Financial HoldingsLPLA

——

Investor Communication Solutions-$3.2M—

Global Technology and Operations$0—

Revenue$2.0B+7.8%

Gross profit$626.9M+8.9%

Operating income$359.5M+4.2%

Net income$276.3M+13.7%

EPS (diluted)$2.36+15.1%

Cash & equivalents$304.8M-3.9%

Total debt$3.4B-17.7%

Total equity$2.8B+18.3%

Total assets$8.8B+5.8%

Operating cash flow$301.1M-16.5%

CapEx$13.6M+18.3%

Free cash flow$287.5M-17.6%

Market cap$17.9B-38.4%

Enterprise value$21B-34.3%

P/E16.3×-18.4×

P/S2.4×-1.8×

Gross margin31.3%+0.9pp

Operating margin17.1%+0.4pp

Net margin15%+3.4pp

FCF margin18%+1.0pp

Return on equity42.3%+8.4pp

Debt / equity1.2×-0.5×

Current ratio0.9×-0.4×