Q1 2009 Earning Report of Affiliated Computer Services

Third Quarter Fiscal Year 2009
April 30, 2009
This presentation may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and the provisions of
Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended (which Sections were adopted as
part of the Private Securities Litigation Reform Act of 1995). These statements are based on a number of assumptions concerning future events and are
subject to numerous risks, uncertainties and other factors, many of which are outside the Company’s control. The anticipated results described in the forward-
looking statements could be materially different from the actual events and results. For a description of these risks, uncertainties and other factors, see the
Company’s prior filings with the Securities and Exchange Commission, including the most recent Annual Report on Form 10-K for the fiscal year ended June
30, 2008 filed August 28, 2008 under Item 1A. “Risk Factors”. ACS disclaims any intention or obligation to revise any forward-looking statements, whether as a
result of new information, future event, or otherwise.

© Affiliated Computer Services, Inc. (ACS) 2007, 2008

Lynn Blodgett
Chief Executive Officer


Third quarter recap

New business signings (ARR) $342 million

Total revenue growth (a) 5%

Internal revenue growth 3%

Adjusted operating margins 11.3%

Adjusted EPS (b) $1.00

(a) Excluding divestitures.
(b) Includes $3.7 million of costs related to Project Compete, or $0.02 diluted earnings per share.

Slide 3 © Affiliated Computer Services, Inc. (ACS) 2007

Looking forward

Improving operating margins

Investment in sales

Investment in innovation

Perfecting global production model

Recession-resistant business model


Tom Burlin
Chief Operating Officer


Record new business signings
Q3FY09 Signings Q3FY09 Signings
Annual recurring revenue: $342 million
Total contract value: $1.6 billion 71%

Total contract value of all signings: $2.7 billion
29%

Trailing Twelve Months
Annual recurring revenue: $957 million Commercial Government

Total contract value: $4.0 billion
Total contract value of all signings: $8.8 billion

95%
5%
Areas of Strength
Healthcare Payer
Government Healthcare
BPO ITO
Communications & Consumer Goods


Renewal rates

Renewal rates (FYTD) 85%

Q3FY09
Annual recurring revenue $324 million
Total contract value $890 million

Trailing Twelve Months
Annual recurring revenue $1.4 billion
Total contract value $4.2 billion


New business pipeline remains strong
Q3FY09 Pipeline
Q3FY09 Pipeline
Annual recurring revenue: $2.0 billion
54%
46%

Areas of Strength
ITO Commercial Government

State & Local
Transportation Solutions 20%
80%
Transactional BPO
Government Healthcare
BPO ITO


Commercial Segment


Commercial segment results
($ in millions)

Operating Margins
Revenues
Reported Adjusted (b)
12.0%
$1,000
$974
$963 11.1%11.1%
$922
8.0% 9.3% 9.1%
8.4% 8.4%
$500
4.0%

0.0%
$0
Q3FY08 Q2FY09 Q3FY09
Total Revenue Growth (a): 6% Project Compete costs $ 14 $ 2
Internal Revenue Growth: 3% Deferred Compensation benefit $ 2 $ 1

Y/Y revenue increase: Margin increase:
Healthcare Payer New business ramp
Finance & Accounting
Financial Services & Mortgage
Finance & Accounting Human Resources
Acquisitions in Communication & Consumer Communication & Consumer Goods
Goods Healthcare Payer
Impact of Project Compete

(b) See reconciliation of reported GAAP results and adjusted non-GAAP results in Supplemental Schedules.


e-Services Group expands geographic presence

Rationale Financial Metrics
Trailing twelve month revenue: $65 million
Adds pure-play, near-shore BPO and
customer care centers
Purchase price: $85 million
Strong base of recurring revenue
Operating margins: Corporate average
Talented leadership team with local Year 1 earnings accretion: Modest
market expertise

Provides BPO cross-selling opportunities


Government Segment


Government segment results
($ in millions)

Revenues Operating Margins
$750 Reported Adjusted (b)
20%
$649 $637
$620 17.6% 17.6%
15%
$500 16.4% 16.4%
15.3% 15.3%
10%
$250
5%

$0 0%
Total Revenue Growth (a): 3% Project Compete costs $ 3 $ 0
Internal Revenue Growth: 1%

Y/Y revenue increase: Y/Y margin decrease:
Government related services performing as Lower transportation projects and volumes
expected Federal Solutions
Electronic Payment Services
Sequential margin decrease:
Federal Solutions
Transportation impacted by delayed projects Federal Solutions
and lower volumes



Kevin Kyser
Chief Financial Officer


Third quarter highlights
($ in millions, except EPS)

Revenues Operating Margins
12%
$1,600
$1,612 $1,610
$1,542 10.8% 11.3%
10.6% 11.2% 10.5% 10.7%
$1,200
8%
$800
4%
$400

$0 0%
Q3FY08 Q2FY09 Q3FY09 Q3FY08 Q2FY09 Q3FY09
Project Compete costs $ 17 $4
Total Revenue Growth (a): 5%
Deferred Compensation benefit $ 13 $ 3
Internal Revenue Growth: 3%

Diluted EPS
$1.00
$0.95 $1.00
$0.91
$0.75 $0.85 $0.85
$0.77
$0.50

$0.25

$0.00
Project Compete costs $ 0.11 $ 0.02


Condensed cash flow statement
($ in millions)

Q3FY08 Q3FY09 FYTD08 FYTD09
Operating cash flow $ 229 $ 142 $ 560 $ 451
% of revenues 15% 9% 12% 9%
Capex / intangibles $ 69 $ 96 $ 218 $ 262
% of revenues 4% 6% 5% 5%
Free cash flow $ 161 $ 46 $ 342 $ 188
% of revenues 10% 3% 8% 4%

FYTD09 cash taxes paid $75 million higher than FYTD08
Capex increased due to ramp of new business signings
Expect FY09 free cash flow at the low end of 6% to 8% of revenues

Differences in schedule due to rounding


Selected balance sheet categories
($ in millions)

Assets 12/31/08 3/31/09 Comment

Cash $ 567 $ 497 Acquisition of e-Services

Accounts receivable 1,493 1,473 Cash collections

Goodwill 2,760 2,804 Acquisition of e-Services

Liabilities & Equity

Accounts payable and other accrueds $ 612 $ 601 Timing of payments to vendors

Accrued compensation 201 176 Timing of payroll cycles

Unearned revenue (current and long-term) 307 284 Timing of client billings

Debt (current and long-term) 2,371 2,340


Financial update on Project Compete
($ in millions)

Actual Remaining
FYTD09 Severance $ 10
FYTD09 Transition 10
Total actual costs to date $ 20
Estimated remaining costs of Project Compete $ 11 - 14

Estimated costs:
Q4FY09 $ 6-8


Q&A


Supplemental Schedules
Third Quarter Fiscal Year 2009
April 30, 2009


Non-GAAP Measures
Frequently Used Terms

New business signings - while there are no third party standards or requirements governing the calculation of new business
signings, we define new business signings as annual recurring revenue from new contracts and the incremental portion of
renewals that are signed during the period, which represents the estimated first twelve months of revenue to be recorded under
the contracts after full implementation. We use new business signings as a measure of estimated recurring revenues
represented by contractual commitments, both to forecast prospective revenues and to estimate capital commitments.
Revenues are measured under GAAP.

Trailing twelve month new business - is the preceding twelve months of new business signings at a point in time expressed
in annual revenue, not total contract value.

Total contract value - represents estimated total revenue over the term of the contract.

Use of Non-GAAP Financial Information
The Company reports its financial results in accordance with GAAP. However, the Company uses certain non-GAAP
performance measures, including adjusted non-GAAP earnings per share, free cash flow and internal revenue growth to
provide both management and investors a more complete understanding of the Company’s underlying operational trends and
results.

Management uses these non-GAAP measures to provide additional meaningful comparisons between current results and prior
results, and as a basis for planning and forecasting for future periods.


Non-GAAP Measures (continued)
Reconciliation of Reported GAAP Results to Adjusted Non-GAAP Results – In addition to reporting operating income,
pretax income, net income and earnings per share on a GAAP basis, the Company has also made certain non-GAAP
adjustments which are described in quot;Description of Non-GAAP Adjustmentsquot; and are reconciled to the corresponding GAAP
measures in the financial schedules included in this earnings release. In making these non-GAAP adjustments, the Company
takes into account the impact of items that are infrequently occurring or that are non-operational in nature. Management
believes that the exclusion of these items provides a useful basis for evaluating underlying business performance, but should
not be considered in isolation and is not in accordance with, or a substitute for, evaluating business unit performance utilizing
GAAP financial information. Management uses non-GAAP measures in its budgeting and forecasting processes and to further
analyze its financial trends, as well as making financial comparisons to prior periods presented on a similar basis. The
Company's management uses each of these non-GAAP financial measures in its own evaluation of the Company's
performance, particularly when comparing performance to prior periods, and the Company believes that providing such
adjusted results allows investors and other users of the Company's financial statements to better understand the Company's
comparative operating performance for the periods presented.

The Company's non-GAAP measures may differ from similar measures by other companies, even if similar terms are used to
identify such measures. Although the Company's management believes non-GAAP measures are useful in evaluating the
performance of its business, the Company acknowledges that items excluded from such measures may have a material impact
on the Company's income from operations, pretax income, net income and earnings per share calculated in accordance with
GAAP. Therefore, management uses non-GAAP measures in conjunction with GAAP results. Investors and users of our
financial information should also consider the above factors when evaluating the Company's results.


Description of Non-GAAP Adjustments:
The following items are included in our presentation of Non-GAAP adjustments:

1. Costs related to our internal investigation of our stock option grant practices, investigations begun by the Securities and
Exchange Commission and Department of Justice, and shareholder derivative suits, net of insurance reimbursements: The
Company has incurred costs related to our internal investigation, as well as those of the SEC and DOJ. In addition, several
derivative lawsuits have been filed in connection with our stock option grant practices, generally alleging claims related to
breach of fiduciary duty and unjust enrichment by certain of our directors and senior executives and the Company has
incurred costs related to these lawsuits. Management expects that the Company will continue to incur costs related to the
ongoing investigations and derivative lawsuits (collectively, “Option Investigation Related Costs”) and has made and will
continue to make claims under its directors’ and officers’ insurance policies for reimbursement of these costs, although the
Company cannot predict the timing or amount, if any, of any insurance reimbursements. Management believes that these
costs and related insurance reimbursements, if any, although material and recurring, are not related to the Company’s
ongoing operations and that excluding them helps to provide a more meaningful representation of the Company's operating
performance.

2. Costs related to buyout offers and related shareholder derivative suits: The Company has incurred costs to evaluate our
strategic alternatives, including the proposal from Darwin Deason, Chairman of the Board of Directors (“Chairman”), and
Cerberus. In addition, several lawsuits have been filed in connection with the announced buyout transaction, generally
alleging claims related to breach of fiduciary duty, and seeking class action status (collectively, “Buyout Related Costs”).
Management expects that the Company may continue to incur costs related to our evaluation of strategic alternatives and
these lawsuits. Management believes that these costs, although material and possibly recurring, are not related to the
Company’s ongoing operations and that excluding them helps to provide a more meaningful representation of the Company's
operating performance.



3. Cost related to amending certain employee stock options: During the first quarter of fiscal year 2008, the Company amended
the exercise price of certain outstanding stock options in order to reprice all, or a portion, of the respective stock option grants
to the revised accounting measurement date to avoid adverse tax consequences to individual holders under Section 409(a) of
the Internal Revenue Code (“Section 409(a)”). During the first quarter of fiscal year 2008, the Company expensed
approximately $1.2 million related to these amended stock options (“Amended Options”). Management believes that these
costs and cash payments are not related to the Company’s ongoing operations and that excluding them helps to provide a
more meaningful representation of our operating performance.

4. Cost related to certain former employees’ stock options: The exercise price of certain former employees’ vested, unexercised
and outstanding stock options were less than the fair market value per share of ACS stock on the revised measurement dates
for such stock options. During the first quarter of fiscal year 2008, the Company notified certain former employees that the
Company will pay them the additional 20% income tax imposed by Section 409(a) if a triggering event occurs and if the
employee is required to recognize and report W-2 income under Section 409(a), subject to certain limitations. During the
three and nine month periods ended March 31, 2009, the Company recorded a charge (credit) of approximately $0.2 million
and ($0.6) million, respectively, based on the market price of ACS common stock. During the three and nine month periods
ended March 31, 2008, the Company recorded a charge of approximately $0.5 million and $1.0 million, respectively, based on
the market price of ACS common stock. The Company will adjust this accrual to the fair market value of ACS stock each
quarter until the options are exercised (“Income Tax Reimbursements”). Management believes that these costs are not
related to the Company’s ongoing operations and that excluding them helps to provide a more meaningful representation of
our operating performance.



5. Gain related to sale of our decision support business: In the second quarter of fiscal year 2008, the Company divested its
decision support business and recognized a pre-tax gain of $2.4 million and an after tax gain of $1.6 million. Management
believes that the decision support business is not strategic to our ongoing operations and its sale is an isolated event.
Management believes excluding the gain on its sale better reflects the performance of our continuing operations.

6. Gain related to sale of our bindery business: In the first quarter of fiscal year 2009, the Company divested its bindery
business and recognized a pre-tax gain of $0.2 million and an after-tax loss of $0.8 million. Management believes that the
bindery business is not strategic to our ongoing operations and its sale is an isolated event. Management believes excluding
the gain on its sale better reflects the performance of our continuing operations.

7. Litigation settlement: In fiscal year 2007, we recorded charges for a pre-acquisition claim related to our fiscal year 2005
acquisition of the human resources consulting business of Mellon Financial Corporation. In the third quarter of fiscal year
2008, we recovered approximately $1.8 million of this settlement. We believe that the settlement and subsequent recovery of
this pre-acquisition claim is not related to our ongoing operations and that excluding them helps to provide a more meaningful
representation of the performance from our continuing operations.



8. Cost related to terminating the Supplemental Executive Retirement Agreement (“SERP Agreement”) between the
Company and its Chairman: During the second quarter of fiscal 2009,at the request of the Company, the Chairman
agreed to terminate the SERP Agreement and the stock options issued to the Chairman in 2003 in connection with the
SERP Agreement due to the complex requirements of Section 409(a) of the Internal Revenue Code. As a result, the
Company incurred a charge of $8.9 million, as determined pursuant to Amendment No. 3 to the SERP Agreement, and
the Company has no further obligations to the Chairman pursuant to the SERP Agreement (“SERP Termination”). The
SERP Termination removes the potential future liability the Company might incur under the SERP Agreement.
Management believes that these costs are not related to the Company’s ongoing operations and that excluding them
helps to provide a more meaningful representation of our operating performance.


AFFILIATED COMPUTER SERVICES, INC. AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (GAAP)
TO ADJUSTED OPERATING INCOME (Non-GAAP)
(UNAUDITED)
(In millions)

Three Months Ended Nine Months Ended
December 31, March 31, March 31,
2008 2009 2008 2009 2008
Operating Income (GAAP) $ 168.5 $ 174.3 $ 163.9 $ 515.6 $ 467.2
Adjusting items, pre-tax:
Option investigation related costs, net of recoveries (4.7) 7.3 9.8 7.0 34.0
Buyout related costs 0.4 (0.4) 0.2 0.8 8.9
Amended options (409(a)) - - - - 1.2
Income tax reimbursements, net of recoveries (0.5) 0.2 0.5 (0.6) 1.0
Sale of decision support business - - - - (2.4)
Sale of bindery business - - - (0.2) -
Legal settlement - - (1.8) - (1.8)
SERP termination 8.9 - - 8.9 -
Adjusted operating income (Non-GAAP)* $ 172.6 $ 181.4 $ 172.7 $ 531.6 $ 508.2

* Differences in schedule due to rounding

SEE quot;USE OF NON-GAAP FINANCIAL MEASURESquot; FOR A DISCUSSION OF THIS INFORMATION


RECONCILIATION OF NET INCOME (GAAP)
TO ADJUSTED NET INCOME (Non-GAAP)
(UNAUDITED)
(In millions)

2008 2009 2008 2009 2008
Net Income (GAAP) $ 75.5 $ 93.2 $ 82.6 $ 252.4 $ 230.4
Adjusting items, net of tax:
Buyout related costs 0.2 (0.3) 0.1 0.5 5.8
Income tax reimbursements, net of recoveries (0.3) 0.1 0.3 (0.4) 0.7
Sale of bindery business - - - 0.8 -
Adjusted Net income (Non-GAAP)* $ 83.0 $ 97.8 $ 88.3 $ 268.3 $ 256.8




RECONCILIATION OF DILUTED EARNINGS PER SHARE (GAAP)
TO ADJUSTED DILUTED EARNINGS PER SHARE (Non-GAAP)
(UNAUDITED)

2008 2009 2008 2009 2008
Diluted Earnings Per Share (GAAP) $ 0.77 $ 0.95 $ 0.85 $ 2.58 $ 2.32
Adjusting items, net of tax:
Buyout related costs - - - 0.01 0.06
Income tax reimbursements, net of recoveries - - - - 0.01
Sale of bindery business - - - 0.01 -
Adjusted Diluted Earnings Per Share (Non-GAAP)* $ 0.85 $ 1.00 $ 0.91 $ 2.74 $ 2.58




SUPPLEMENTAL FINANCIAL INFORMATION
REVENUE GROWTH CALCULATIONS
FISCAL YEAR 2009
(UNAUDITED)
(Dollars in millions)
(Totals based on actual amounts, not rounded amounts)

Quarter Ended Nine Months Ended
September 30, December 31, March 31, March 31,
2008 2007 Growth % 2008 2007 Growth % 2009 2008 Growth % 2009 2008 Growth %
CONSOLIDATED

Total Revenues $ 1,604 $ 1,493 7% $ 1,612 $ 1,511 7% $ 1,610 $ 1,542 4% $ 4,827 $ 4,547 6%
Less: Divested - (8) - (9) - (6) - (24)
Adjusted $ 1,604 $ 1,485 8% $ 1,612 $ 1,502 7% $ 1,610 $ 1,536 5% $ 4,827 $ 4,523 7%

Acquired Revenues $ 48 $ - 3% $ 51 $ - 3% $ 41 $ 4 2% $ 140 $ 4 3%
Internal Revenues 1,556 1,485 5% 1,561 1,502 4% 1,569 1,532 3% 4,687 4,519 4%
Total $ 1,604 $ 1,485 8% $ 1,612 $ 1,502 7% $ 1,610 $ 1,536 5% $ 4,827 $ 4,523 7%

COMMERCIAL

Total Revenues $ 959 $ 879 9% $ 963 $ 903 7% $ 974 $ 922 6% $ 2,897 $ 2,704 7%
Less: Divested - (3) - (3) - (2) - (9)
Adjusted $ 959 $ 876 10% $ 963 $ 900 7% $ 974 $ 920 6% $ 2,897 $ 2,695 7%

Acquired Revenues $ 34 $ - 4% $ 37 $ - 4% $ 27 $ 4 3% $ 97 $ 4 3%
Internal Revenues 925 876 6% 926 900 3% 947 916 3% 2,800 2,691 4%
Total $ 959 $ 876 10% $ 963 $ 900 7% $ 974 $ 920 6% $ 2,897 $ 2,695 7%

GOVERNMENT

Total Revenues $ 645 $ 614 5% $ 649 $ 608 7% $ 636 $ 620 3% $ 1,930 $ 1,843 5%
Less: Divested - (5) - (6) - (4) - (15)
Adjusted $ 645 $ 609 6% $ 649 $ 602 8% $ 636 $ 616 3% $ 1,930 $ 1,828 6%

Acquired Revenues $ 14 $ - 2% $ 14 $ - 3% $ 14 $ - 2% $ 43 $ - 3%
Internal Revenues 631 609 4% 635 602 5% 622 616 1% 1,887 1,828 3%
Total $ 645 $ 609 6% $ 649 $ 602 8% $ 636 $ 616 3% $ 1,930 $ 1,828 6%



Affiliated Computer Services, Inc. and Subsidiaries
Supplemental Financial Information
Segment Information
(Unaudited)
(Percentages and totals based on actual amounts, not rounded amounts)

FY 2008 FY 2009
Q1 Q2 Q3 Q4 YTD Q1 Q2 Q3 YTD
9/30/2007 12/31/2007 3/31/2008 6/30/2008 6/30/2008 9/30/2008 12/31/2008 3/31/2009 3/31/2009
Commercial:
Revenue $ 878.9 $ 903.0 $ 922.4 $ 969.7 $ 3,674.0 $ 959.4 $ 963.4 $ 973.8 $ 2,896.6
Operating Expenses 730.3 748.1 767.1 801.4 3,046.8 798.2 813.5 797.5 2,409.3
Depreciation and amortization expense 65.9 69.5 70.0 73.4 278.7 70.6 68.6 68.6 207.8
Operating Income $ 82.7 $ 85.4 $ 85.3 $ 95.0 $ 348.5 $ 90.6 $ 81.2 $ 107.8 $ 279.5
Operating Margin 9.4% 9.5% 9.3% 9.8% 9.5% 9.4% 8.4% 11.1% 9.7%

Government:
Revenue $ 614.2 $ 608.4 $ 620.0 $ 644.0 $ 2,486.6 $ 645.0 $ 648.7 $ 636.6 $ 1,930.4
Operating Expenses 480.7 464.8 484.7 504.8 1,935.1 511.2 515.9 513.7 1,540.8
Corporate:
Revenue $ - $ - $ - $ - $ - $ - $ - $ - $ -
Operating Expenses (excluding impact of SFAS 123(R) expense) 38.3 39.5 24.1 24.4 126.3 19.0 11.8 23.2 54.7
Stock-based compensation expense 7.6 6.7 6.1 6.3 26.7 5.7 6.7 6.5 18.1
Operating Income $ (46.3) $ (46.6) $ (30.6) $ (31.0) $ (154.6) $ (25.3) $ (19.3) $ (30.6) $ (75.2)

Consolidated:
Revenue $ 1,493.1 $ 1,511.4 $ 1,542.4 $ 1,613.7 $ 6,160.6 $ 1,604.4 $ 1,612.1 $ 1,610.4 $ 4,827.0
Operating Expenses (excluding impact of SFAS 123(R) expense) 1,249.3 1,252.4 1,275.9 1,330.6 5,108.2 1,328.4 1,341.2 1,334.3 4,004.7



Segment Information
(Unaudited)
(Percentages and totals based on actual amounts, not rounded amounts)

FY 2008 FY 2009
Q1 Q2 Q3 Q4 YTD Q1 Q2 Q3 YTD
9/30/2007 12/31/2007 3/31/2008 6/30/2008 6/30/2008 9/30/2008 12/31/2008 3/31/2009 3/31/2009
(1) Calculation of Adjusted Commercial operating margin:
Operating income as reported $ 82.7 $ 85.4 $ 85.3 $ 95.0 $ 348.5 $ 90.6 $ 81.2 $ 107.8 $ 279.5
Pre-acquisition legal claim settlement and recovery - - (1.8) - (1.8) - - - -
Sale of UPRR - - - (1.0) (1.0) - - - -
Adjusted operating income $ 82.7 $ 85.4 $ 83.5 $ 94.0 $ 345.7 $ 90.6 $ 81.2 $ 107.8 $ 279.5
Adjusted operating margin 9.4% 9.5% 9.1% 9.7% 9.4% 9.4% 8.4% 11.1% 9.7%
(2) Calculation of Adjusted Government operating margin:
Sale of decision support business - (2.4) - - (2.4) - - - -
Sale of bindery business - - - - - (0.2) - - (0.2)

(3) Calculation of Adjusted Corporate operating income:
Operating income as reported $ (46.3) $ (46.6) $ (30.6) $ (31.0) $ (154.6) $ (25.3) $ (19.3) $ (30.6) $ (75.2)
Option investigation related costs 11.2 13.0 9.8 (1.4) 32.6 4.4 (4.7) 7.3 7.0
Buyout related costs 4.9 3.8 0.2 1.0 9.9 0.8 0.4 (0.4) 0.8
Amended options (409(a)) 1.2 - - - 1.2 - - - -
Income tax reimbursements 0.8 (0.4) 0.5 0.3 1.4 (0.3) (0.5) 0.2 (0.6)
SERP Termination - - - - - - 8.9 - 8.9
Adjusted operating income $ (28.2) $ (30.2) $ (20.1) $ (31.1) $ (109.6) $ (20.4) $ (15.2) $ (23.5) $ (59.1)
(4) Calculation of Adjusted Consolidated operating margin:
Option investigation related costs 11.2 13.0 9.8 (1.4) 32.6 4.4 (4.7) 7.3 7.0
Buyout related costs 4.9 3.8 0.2 1.0 9.9 0.8 0.4 (0.4) 0.8
Amended options (409(a)) 1.2 - - - 1.2 - - - -
Income tax reimbursements 0.8 (0.4) 0.5 0.3 1.4 (0.3) (0.5) 0.2 (0.6)
Sale of decision support business - (2.4) - - (2.4) - - - -
Sale of bindery business - - - - - (0.2) - - (0.2)
Pre-acquisition legal claim settlement and recovery - - (1.8) - (1.8) - - - -
Sale of UPRR - - - (1.0) (1.0) - - - -
SERP Termination - - - - - - 8.9 - 8.9
Rounding - - 0.1 - - - - - -



Condensed Consolidated Statements of Cash Flows
(Unaudited)
(Totals based on actual amounts, not rounded amounts)
FY2008 FY2009
Q1 Q2 Q3 Q4 FY2008 Q1 Q2 Q3 FY2009
Cash Flows from operating activities:
Net Income $ 66.1 $ 81.6 $ 82.6 $ 98.6 $ 329.0 $ 83.6 $ 75.5 $ 93.2 $ 252.4
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 90.8 94.4 96.4 99.0 380.6 97.6 95.6 95.3 288.6
Gain on sale of business units - (2.4) (0.2) (1.0) (3.6) (0.4) (1.4) (0.3) (2.2)
Gain (loss) on investments 1.9 (2.2) 2.7 0.2 2.5 6.0 13.0 2.8 21.8
Impairments charges - 1.6 - - 1.6 - - - -
Excess tax benefit on stock-based compensation (2.0) - (0.6) (1.3) (3.9) (0.1) (1.4) (0.2) (1.6)
Deferred income tax expense 46.4 15.1 39.6 30.2 131.2 14.3 13.7 9.5 37.5
Other non-cash adjustments 6.3 5.6 7.1 16.0 35.0 12.1 10.1 10.8 33.0
Change in assets and liabilities, net of effects from acquisitions (209.1) 122.2 (4.2) 18.6 (72.3) (156.2) 34.3 (75.6) (197.5)
Total adjustments (58.1) 241.0 146.8 168.0 497.8 (21.0) 170.6 48.6 198.2
Net cash provided by operating activities 8.0 322.6 229.5 266.7 826.8 62.6 246.1 141.9 450.6
Cash Flows from investing activities:
Purchases of property, equipment and software, net (65.8) (66.6) (60.2) (75.4) (267.9) (64.6) (84.0) (83.7) (232.3)
Additions to other intangible assets (9.5) (7.9) (8.4) (14.5) (40.4) (9.5) (8.3) (12.1) (29.9)
Payments for acquisitions, net of cash acquired (23.7) (0.1) (126.6) (69.0) (219.5) (4.8) (14.2) (80.7) (99.7)
Proceeds from divestitures, net of transaction costs - 4.0 - 2.3 6.3 9.3 1.0 0.3 10.6
Proceeds from investments - 1.0 1.9 0.1 3.0 10.6 2.1 0.6 13.3
Purchase of investments - - (8.5) (1.3) (9.8) (2.6) (5.0) - (7.6)
Other - (6.5) - - (6.5) - - - -
Net cash used in investing activities (99.0) (76.1) (201.8) (157.9) (534.8) (61.6) (108.4) (175.7) (345.7)
Cash Flows from financing activities:
Proceeds from issuance of long-term debt 23.0 174.1 16.6 4.8 218.5 - 30.7 0.4 31.1
Repayments of long-term debt (22.4) (170.9) (24.5) (23.0) (240.7) (33.7) (39.1) (38.2) (111.0)
Purchase of treasury shares - (200.0) - - (200.0) - - - -
Excess tax benefit on stock options per SFAS 123(R) 2.0 - 0.6 1.3 3.9 0.1 1.4 0.2 1.6
Proceeds from stock options exercised 27.3 2.1 10.7 41.1 81.2 5.6 1.8 1.0 8.4
Other, net (0.1) - - (0.1) (0.3) (0.1) (0.1) (0.1) (0.2)
Net cash provided by (used in) financing activities 29.7 (194.7) 3.4 24.2 (137.4) (28.1) (5.3) (36.7) (70.1)

Net change in cash and cash equivalents (61.3) 51.8 31.1 133.0 154.6 (27.1) 132.4 (70.5) 34.8
Cash and cash equivalents at beginning of period 307.3 246.0 297.8 328.9 307.3 461.9 434.8 567.2 461.9
Cash and cash equivalents at end of period $ 246.0 $ 297.8 $ 328.9 $ 461.9 $ 461.9 $ 434.8 $ 567.2 $ 496.7 $ 496.7

Free Cash Flow:
Net cash provided by operating activities $ 8.0 $ 322.6 $ 229.5 $ 266.7 $ 826.8 $ 62.6 $ 246.1 $ 141.9 $ 450.6
Less:
Purchases of property, equipment and software, net (65.8) (66.6) (60.2) (75.4) (267.9) (64.6) (84.0) (83.7) (232.3)
Additions to other intangible assets (9.5) (7.9) (8.4) (14.5) (40.4) (9.5) (8.3) (12.1) (29.9)
Free Cash Flow $ (67.3) $ 248.1 $ 160.9 $ 176.8 $ 518.5 $ (11.5) $ 153.8 $ 46.0 $ 188.4



Q1 2009 Earning Report of Affiliated Computer Services

Recommended

Recommended

More Related Content

What's hot

What's hot (14)

Viewers also liked

Viewers also liked (8)

Similar to Q1 2009 Earning Report of Affiliated Computer Services

Similar to Q1 2009 Earning Report of Affiliated Computer Services (20)

More from earningreport earningreport

More from earningreport earningreport (20)

Recently uploaded

Recently uploaded (20)

Q1 2009 Earning Report of Affiliated Computer Services