株探米国株
英語
エドガーで原本を確認する
0001002638false00010026382024-05-012024-05-01


 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
______________________
FORM 8-K
______________________

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): May 1, 2024
______________________
Open Text Corporation
(Exact name of Registrant as specified in its charter)
______________________
Canada 0-27544 98-0154400
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
275 Frank Tompa Drive, Waterloo, Ontario, Canada N2L 0A1
(Address of principal executive offices)
(519) 888-7111
(Registrant's telephone number, including area code)
______________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class 
Trading Symbol(s) Name of each exchange on which registered
Common stock without par value OTEX NASDAQ Global Select Market
  
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.01. Completion of Acquisition or Disposition of Assets.
On May 1, 2024, Open Text Corporation (“OpenText” or the “Company”) completed the divestiture of its Application Modernization and Connectivity business (the “AMC Group”) to Rocket Software, Inc. and Rocket Software UK Limited (collectively, “Rocket”) pursuant to the Purchase Agreement, dated November 28, 2023 (the “Agreement”) between the Company and Rocket. Pursuant to the terms and subject to the conditions set forth in the Agreement, OpenText agreed to divest, directly and indirectly through certain subsidiaries, the AMC Group and Rocket has agreed to purchase, directly and indirectly through certain subsidiaries, the same and generally assume all liabilities related to the AMC Group, subject to certain exceptions (such transactions collectively, the “Transaction”), for an all-cash purchase price of US$2.275 billion, before taxes, fees and other adjustments. The Company intends to use the net proceeds from the Transaction to prepay outstanding principal balances on the Company’s Term Loan B and the Acquisition Term Loan (each as defined in the Company’s Annual Report on Form 10-K for the year ended June 30, 2023).
The foregoing summary of the Agreement is subject to, and qualified in its entirety by, the text of the Agreement, which was filed as Exhibit 2.1 to the Current Report on Form 8-K filed by the Company on November 28, 2023 and is incorporated herein by reference.
Item 7.01. Regulation FD Disclosure
On May 1, 2024, the Company issued a press release announcing the completion of the Transaction, a copy of which is furnished as Exhibit 99.1 hereto. The information furnished pursuant to this Item 7.01, including Exhibit 99.1, will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as may be expressly set forth by specific reference in such a filing.
Item  9.01    Financial Statements and Exhibits
(b)Pro Forma Financial Information
The following unaudited pro forma condensed consolidated financial information of OpenText, giving effect to the Transaction, is included as Exhibit 99.2 to this Current Report on Form 8-K:
•Unaudited Pro Forma Condensed Consolidated Balance Sheet as of December 31, 2023
•Unaudited Pro Forma Condensed Consolidated Statements of Income for the year ended June 30, 2023
•Unaudited Pro Forma Condensed Consolidated Statements of Income for the six months ended December 31, 2023
•Notes to the Unaudited Pro Forma Condensed Consolidated Financial Information
The unaudited pro forma condensed consolidated financial information included in this Current Report on Form 8-K has been presented for informational and illustrative purposes only. It does not purport to represent the actual results of operations that the Company would have achieved had the AMC Group been disposed during the periods presented in the unaudited pro forma condensed consolidated financial information and is not intended to project the future results of operations or financial condition of the Company.

(d)Exhibits
 
Exhibit No. 
Description
 
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).
 



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 

    OPEN TEXT CORPORATION
May 1, 2024   By: /s/ Michael F. Acedo
      Michael F. Acedo
Executive Vice-President, Chief Legal Officer & Corporate Secretary
 
 

EX-99.1 2 ex991amcdivestiture.htm EX-99.1 Document
Exhibit 99.1
OpenText Completes Divestiture of Application Modernization and Connectivity (AMC) Business
to Rocket Software for $2.275B
OpenText to Reduce Debt by $2 Billion
Waterloo, ON, May 1, 2024 - Open Text Corporation (NASDAQ: OTEX), (TSX: OTEX), today announced that it has successfully completed the divestiture of its AMC/Mainframe business to Rocket Software, Inc., a Bain Capital portfolio company (“Rocket Software”), for $2.275 billion in cash before taxes, fees and other adjustments.
“We are pleased to complete the divestiture of our AMC/Mainframe business to Rocket Software,” said Mark J. Barrenechea, OpenText CEO & CTO. “We intend to use the net proceeds from the divestiture to reduce our debt by $2 billion and lower our net leverage ratio to under 3x. Further, the divestiture allows the company to focus on the future of Information Management, which is innovation and growth in the Cloud, Security, and AI markets and the opportunity to expand our capital allocation program for shareholders.”
Additional details on the impact of the divestiture to the remainder of Fiscal 2024 will be outlined as part of the Company’s quarterly earnings results scheduled for May 2, 2024.
About OpenText
OpenText, The Information Company™, enables organizations to gain insight through market leading information management solutions, powered by OpenText Cloud Editions. For more information about OpenText (NASDAQ: OTEX, TSX: OTEX) visit opentext.com.
Cautionary Statement Regarding Forward-Looking Statements
Certain statements in this press release may contain words considered forward-looking statements or information under applicable securities laws. These statements are based on OpenText's current expectations, estimates, forecasts and projections about the operating environment, economies and markets in which the company operates. These statements are subject to important assumptions, risks and uncertainties that are difficult to predict, and the actual outcome may be materially different. OpenText's assumptions, although considered reasonable by the company at the date of this press release, may prove to be inaccurate and consequently its actual results could differ materially from the expectations set out herein. For additional information with respect to risks and other factors which could occur, see OpenText's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other securities filings with the SEC and other securities regulators. Readers are cautioned not to place undue reliance upon any such forward-looking statements, which speak only as of the date made. Unless otherwise required by applicable securities laws, OpenText disclaims any intention or obligations to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Further, readers should note that we may announce information using our website, press releases, securities law filings, public conference calls, webcasts and the social media channels identified on the Investors section of our website (https://investors.opentext.com). Such social media channels may include the Company's or our CEO's blog, X, formerly known as Twitter, account or LinkedIn account. The information posted through such channels may be material. Accordingly, readers should monitor such channels in addition to our other forms of communication.
Note: All dollar amounts in this press release are in U.S. dollars unless otherwise indicated.

For more information, please contact:
Harry E. Blount
Senior Vice President, Global Head of Investor Relations Copyright ©2024 Open Text.
Open Text Corporation
415-963-0825
investors@opentext.com







OpenText is a trademark or registered trademark of Open Text. The list of trademarks is not exhaustive of other trademarks. Registered trademarks, product names, company names, brands and service names mentioned herein are property of Open Text. All rights reserved. For more information visit: http://www.opentext.com/who-we-are/copyright-information.

EX-99.2 3 ex9923-05filing.htm EX-99.2 Document
Exhibit 99.2
OPEN TEXT CORPORATION
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
(In U.S. dollars)
On May 1, 2024 Open Text Corporation (the “Company” or “OpenText”) completed the previously announced divestiture of its Application Modernization and Connectivity business (the “Transaction”) to Rocket Software, Inc. and Rocket Software UK Limited (collectively, “Rocket”) for an all-cash purchase price of $2.275 billion, before taxes, fees and other adjustments. The Transaction includes the Application Modernization and Connectivity products (“AMC”), historically a product group of Micro Focus International Limited, formerly known as Micro Focus International PLC (“Micro Focus”), which was acquired by OpenText on January 31, 2023, and, beginning on February 1, 2023, the OpenText Connectivity business (“OT Connectivity”), a product group of OpenText (together, “AMC Group”). As of December 31, 2023, OpenText reported the net assets of AMC and OT Connectivity as assets and liabilities held for sale in accordance with Financial Accounting Standards Board Accounting Standards Codification 360, Property, Plant and Equipment (“ASC 360”). The Company intends to use the net proceeds from the Transaction to prepay outstanding principal balances on the Company’s Term Loan B and the Acquisition Term Loan (each as defined in the Company’s Annual Report on Form 10-K for the year ended June 30, 2023).
The accompanying unaudited pro forma condensed consolidated financial information gives effect to the Transaction as if it had occurred on (i) December 31, 2023 for purposes of the unaudited pro forma condensed consolidated balance sheet, and (ii) July 1, 2022 for the purposes of the unaudited pro forma condensed consolidated statements of income for the year ended June 30, 2023, and the six months ended December 31, 2023. For the year ended June 30, 2023, the unaudited pro forma condensed consolidated statement of income, including financial information related to the disposition of the AMC Group, reflects five months of the operating results of AMC and twelve months of the operating results of OT Connectivity. All adjustments shown on the unaudited pro forma condensed consolidated financial information are transaction accounting adjustments.
The unaudited pro forma condensed consolidated financial information has been derived from the Company’s historical consolidated financial statements and reflects certain assumptions and adjustments that management believes are reasonable under the circumstances and given the information available at this time. This unaudited pro forma condensed consolidated financial information reflects adjustments that, in the opinion of management, are necessary to state fairly the pro forma financial position and results of operations as of and for the periods indicated. The unaudited pro forma condensed consolidated financial information presented herein does not include any adjustments for allocations of shared costs identified by management.
The unaudited pro forma condensed consolidated financial information has been prepared to give effect to the following:
•Adjustments to reflect the estimated gain on sale related to the Transaction.
•Adjustments to reflect the use of proceeds from the Transaction for the prepayment of outstanding principal balances on the Company’s Term Loan B and the Acquisition Term Loan as noted above.
•Adjustments to reflect transaction costs, such as costs expected to be incurred for financial and corporate banking advice, legal, public relations and other professional services, advice and other costs and expenses that would have been incurred to complete the Transaction.
•Adjustments to reflect the expected accounting impacts related to the Transition Services Agreement between the Company and Rocket.
The unaudited pro forma condensed consolidated financial information is provided for illustrative and informational purposes only and is not intended to represent or be indicative of what the Company’s financial condition or results of operations would have been had the Company operated historically as an independent organization from the AMC Group if the Transaction had occurred on the dates indicated. The unaudited pro forma condensed consolidated financial information also should not be considered representative of the Company’s future consolidated financial position or consolidated results of operations. The unaudited pro forma condensed consolidated financial information does not reflect all actions that may be taken by the Company after the consummation of the Transaction. The unaudited pro forma condensed consolidated financial information should be read in conjunction with the Company’s historical consolidated financial statements and accompanying notes included in its Annual Report on Form 10-K for the year ended June 30, 2023, and its Quarterly Report on Form 10-Q for the period ended December 31, 2023.
The unaudited pro forma condensed consolidated financial information has been prepared in accordance with Regulation S-X Article 11, Pro Forma Financial Information. The unaudited pro forma condensed consolidated financial information is prepared in accordance with generally accepted accounting principles in the United States (U.S. GAAP) on a carve-out basis using the Company’s historical consolidated financial statements and reflects certain assumptions and adjustments that management believes are reasonable under the circumstances and given the information available at this time.



OPEN TEXT CORPORATION
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
As of December 31, 2023
(In thousands of U.S. dollars)
Historical
Note 3 (a)
Disposition of AMC Group Note 3 (b) Transaction Accounting Adjustments Note 3 Pro Forma
ASSETS
Cash and cash equivalents $ 1,003,134  —  232,631  (c) (d) $ 1,235,765 
Accounts receivable trade, net of allowance for credit losses 735,346  —  —  735,346 
Contract assets 70,656  —  —  70,656 
Income taxes recoverable 8,342  —  —  8,342 
Prepaid expenses and other current assets 215,396  —  —  215,396 
Assets held for sale 2,051,116  (2,046,763) —  4,353 
Total current assets 4,083,990  (2,046,763) 232,631  2,269,858 
Property and equipment 352,570  (119) —  352,451 
Operating lease right of use assets 245,118  (2,380) —  242,738 
Long-term contract assets 45,427  —  —  45,427 
Goodwill 7,604,409  —  —  7,604,409 
Acquired intangible assets 2,773,220  —  —  2,773,220 
Deferred tax assets 925,282  —  100,057  (j) 1,025,339 
Other assets 318,783  (1,502) —  317,281 
Long-term income taxes recoverable 94,465  —  —  94,465 
Total assets $ 16,443,264  $ (2,050,764) $ 332,688  $ 14,725,188 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued liabilities $ 948,921  $ —  $ 33,665  (e) $ 982,586 
Current portion of long-term debt 45,850  —  (7,500) (d) 38,350 
Operating lease liabilities 86,868  (1,472) —  85,396 
Deferred revenue 1,535,322  —  —  1,535,322 
Income taxes payable 119,400  —  272,761  (j) 392,161 
Liabilities held for sale 222,814  (222,814) —  — 
Total current liabilities 2,959,175  (224,286) 298,926  3,033,815 
Long-term liabilities:
Accrued liabilities 52,632  (604) —  52,028 
Pension liability, net 129,238  —  —  129,238 
Long-term debt 8,474,599  —  (1,945,325) (d) 6,529,274 
Long-term operating lease liabilities 236,481  (1,248) —  235,233 
Long-term deferred revenues 170,273  —  —  170,273 
Long-term income taxes payable 152,046  —  —  152,046 
Deferred tax liabilities 238,473  —  (113,269) (j) 125,204 
Total long-term liabilities 9,453,742  (1,852) (2,058,594) 7,393,296 
Shareholders’ equity:
Share capital and additional paid-in capital 2,261,856  —  —  2,261,856 
Accumulated other comprehensive income (loss)
(83,499) —  —  (83,499)
Retained earnings 2,029,643  (1,824,626) 2,092,356  (c) (d) (e) (j) 2,297,373 
Treasury stock, at cost (179,089) —  —  (179,089)
Total OpenText shareholders' equity 4,028,911  (1,824,626) 2,092,356  4,296,641 
Non-controlling interests 1,436  —  —  1,436 
Total shareholders’ equity 4,030,347  (1,824,626) 2,092,356  4,298,077 
Total liabilities and shareholders’ equity $ 16,443,264  $ (2,050,764) $ 332,688  $ 14,725,188 



OPEN TEXT CORPORATION
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
For the Year Ended June 30, 2023
(In thousands of U.S. dollars, except share and per share data)
Historical
Note 3 (a)
Disposition of AMC Group Note 3 (b) Transaction Accounting Adjustments Note 3 Pro Forma
Revenues:
Cloud services and subscriptions $ 1,700,433  $ —  $ —  $ 1,700,433 
Customer support 1,915,020  (154,898) —  1,760,122 
License 539,026  (62,060) —  476,966 
Professional service and other 330,501  (8,031) —  322,470 
Total revenues 4,484,980  (224,989) —  4,259,991 
Cost of revenues:
Cloud services and subscriptions 590,165  —  —  590,165 
Customer support 209,705  (6,277) —  203,428 
License 16,645  (343) —  16,302 
Professional service and other 276,888  (5,522) —  271,366 
Amortization of acquired technology-based intangible assets
223,184  (24,330) —  198,854 
Total cost of revenues 1,316,587  (36,472) —  1,280,115 
Gross profit 3,168,393  (188,517) —  2,979,876 
Operating expenses:
Research and development 680,587  (20,438) —  660,149 
Sales and marketing 948,598  (23,944) —  924,654 
General and administrative 419,590  (4,632) (64,380) (f) 350,578 
Depreciation 107,761  (393) —  107,368 
Amortization of acquired customer-based intangible assets
326,406  (31,480) —  294,926 
Special charges (recoveries)
169,159  —  33,665  (e) 202,824 
Total operating expenses 2,652,101  (80,887) (30,715) 2,540,499 
Income from operations
516,292  (107,630) 30,715  439,377 
Other income (expense), net
34,469  —  474,099  (g) (h) 508,568 
Interest and other related expense, net (329,428) —  95,080  (i) (234,348)
Income before income taxes
221,333  (107,630) 599,894  713,597 
Provision for income taxes
70,767  (24,244) 190,413  (j) 236,936 
Net income
$ 150,566  $ (83,386) $ 409,481  $ 476,661 
Net (income) attributable to non-controlling interests
(187) —  —  (187)
Net income attributable to OpenText
$ 150,379  $ (83,386) $ 409,481  $ 476,474 
Earnings per share—basic attributable to OpenText $ 0.56  $ 1.76 
Earnings per share—diluted attributable to OpenText $ 0.56  $ 1.76 
Weighted average number of Common Shares outstanding—basic (in ‘000’s) 270,299  270,299 
Weighted average number of Common Shares outstanding—diluted (in ‘000’s) 270,451  270,451 



OPEN TEXT CORPORATION
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
For the Six Months Ended December 31, 2023
(In thousands of U.S. dollars, except share and per share data)
Historical
Note 3 (a)
Disposition of AMC Group Note 3 (b) Transaction Accounting Adjustments Note 3 Pro Forma
Revenues:
Cloud services and subscriptions $ 901,105  $ —  $ —  $ 901,105 
Customer support 1,393,475  (168,215) —  1,225,260 
License 462,264  (85,890) —  376,374 
Professional service and other 203,453  (9,896) —  193,557 
Total revenues 2,960,297  (264,001) —  2,696,296 
Cost of revenues:
Cloud services and subscriptions 351,560  —  —  351,560 
Customer support 148,388  (5,823) —  142,565 
License 9,822  (481) —  9,341 
Professional service and other 155,381  (7,570) —  147,811 
Amortization of acquired technology-based intangible assets
147,608  (24,330) —  123,278 
Total cost of revenues 812,759  (38,204) —  774,555 
Gross profit 2,147,538  (225,797) —  1,921,741 
Operating expenses:
Research and development 454,657  (19,934) —  434,723 
Sales and marketing 552,064  (19,055) —  533,009 
General and administrative 304,475  (5,604) (32,190) (f) 266,681 
Depreciation 67,506  (352) —  67,154 
Amortization of acquired customer-based intangible assets
234,117  (31,480) —  202,637 
Special charges (recoveries)
67,960  —  —  67,960 
Total operating expenses 1,680,779  (76,425) (32,190) 1,572,164 
Income from operations
466,759  (149,372) 32,190  349,577 
Other income (expense), net
(48,614) —  —  (48,614)
Interest and other related expense, net (281,056) —  81,862  (i) (199,194)
Income before income taxes
137,089  (149,372) 114,052  101,769 
Provision for income taxes
18,406  (37,343) 28,513  (j) 9,576 
Net income
$ 118,683  $ (112,029) $ 85,539  $ 92,193 
Net (income) attributable to non-controlling interests
(107) —  —  (107)
Net income attributable to OpenText
$ 118,576  $ (112,029) $ 85,539  $ 92,086 
Earnings per share—basic attributable to OpenText $ 0.44  $ 0.34 
Earnings per share—diluted attributable to OpenText $ 0.44  $ 0.34 
Weighted average number of Common Shares outstanding—basic (in ‘000’s) 271,373  271,373 
Weighted average number of Common Shares outstanding—diluted (in ‘000’s) 272,019  272,019 




OPEN TEXT CORPORATION
NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

Note 1 — Basis of Presentation
The unaudited pro forma condensed consolidated financial information has been derived from the Company’s historical consolidated financial statements and reflects certain assumptions and adjustments that management believes are reasonable under the circumstances and given the information available at this time. This unaudited pro forma condensed consolidated financial information reflects adjustments that, in the opinion of management, are necessary to state fairly the pro forma financial position and results of operations as of and for the periods indicated. AMC results of operations were consolidated with those of the Company’s beginning on February 1, 2023. As such, the Company’s historical results of operations for the year ended June 30, 2023 included five months of AMC results. The unaudited pro forma condensed consolidated financial information presented herein does not include any adjustments for allocations of shared costs identified by management.
Note 2 — Significant Accounting Policies
The accounting policies under U.S. GAAP that were used in the preparation of the unaudited pro forma condensed consolidated financial information are those set forth in OpenText’s financial statements included in its Annual Report on Form 10-K for the year ended June 30, 2023 and in its Quarterly Report on Form 10-Q for the fiscal quarter ended December 31, 2023.
Note 3 — Transaction Adjustments to the Unaudited Pro Forma Condensed Consolidated Financial Information
The unaudited pro forma condensed consolidated financial information has been prepared to give effect to the following:
(a)Represents the Company’s historical condensed consolidated statements of income for the six months ended December 31, 2023 and for the year ended June 30, 2023 and historical condensed consolidated balance sheet as of December 31, 2023, prior to any pro forma adjustments described below.
(b)Represents the results of operations of AMC Group for the six months ended December 31, 2023 and for the year ended June 30, 2023 and historical assets and liabilities as of December 31, 2023.
(c)Adjustment reflects the increase in cash and cash equivalents of $232.6 million resulting from the cash consideration received based upon the $2.275 billion purchase price, before taxes, fees and other adjustments and the utilization of proceeds to prepay long-term debt by the Company. See footnote 3 (d). The remaining cash proceeds of $232.6 million will be primarily utilized to settle income tax liabilities and transaction related expenses resulting from the divestiture. See footnote 3 (j).
(d)Adjustment reflects the estimated prepayment of the outstanding principal balances of the Company’s Term Loan B and the Acquisition Term Loan of $2.0 billion, net of unamortized deferred financing costs of $47.2 million, which are charged to Other income (expense), net upon repayment. See footnote 3 (h).
(e)Subsequent to December 31, 2023 and through the date of the Transaction, the Company has incurred additional non-recurring costs of approximately $33.7 million to complete the Transaction. These costs primarily relate to accounting, legal and other advisory fees associated with separation activities.
(f)In connection with the Transaction, OpenText and Rocket entered into a Transition Services Agreement whereby OpenText will provide certain post-closing services on a transitional basis. As management expects that the transition service costs and offsetting reimbursements will be primarily recorded in general and administrative expense, a pro forma adjustment reducing general and administrative expense by up to $32.2 million and $64.4 million for the six months ended December 31, 2023 and for the year ended June 30, 2023, respectively, is reflected for this contractual arrangement based on management’s reasonable estimate of the services and duration of service periods to be provided under the Transition Services Agreement. Actual reimbursement amounts and financial statement line item impacts of the above reimbursements may differ from the general and administrative expense adjustment presentation in the unaudited pro forma condensed consolidated financial information.
(g)Adjustment reflects the gain on disposition of $521.3 million before taxes, fees and other adjustments, based on the net asset value of the AMC Group as of December 31, 2023. The final purchase price will be determined subsequent to the closing of the Transaction to reflect adjustments in accordance with the purchase agreement, including customary net working capital adjustments and final gain on disposition will be calculated based on the net asset value as of the closing date. The actual gain on disposition may be different from the gain recorded herein.



(h)Reflects the debt extinguishment loss of $47.2 million related to the repayment of debt as described in 3 (d) above for the year ended June 30, 2023.
(i)Reflects the reduction in interest expense of $81.9 million and $95.1 million to give effect to the estimated repayment of debt described in 3 (d) above for the six months ended December 31, 2023 and for the year ended June 30, 2023, respectively.
(j)The pro forma adjustments to the historical condensed consolidated balance sheet reflect the tax effects expected related to the Transaction and the removal of certain deferred income tax liabilities in connection with the gain on disposition. The pro forma adjustments to the historical condensed consolidated statements of income reflect the tax effects of the transaction accounting pro forma adjustments at the expected applicable statutory tax rates and the expected tax effects on the gain on disposition. Income tax adjustments are anticipated to be settled within twelve months of the close of the Transaction, using the remaining cash consideration received. Actual cash tax payable may differ as a result of the utilization of tax attributes available to OpenText. See footnote 3 (c).