Unisys Announces
Third-Quarter Results
Achieves
Sequential Revenue Growth and Operating Profit Margin Expansion;
Free Cash Flow Positive; Significant Reduction to Required Pension
Cash Contributions and Deficit Pro Forma for Proceeds from
Recently-Priced Debt Offering
BLUE BELL, Pa., Oct. 26, 2020 /PRNewswire/ --
- Revenue growth of 12.9% sequentially to $495.2 million
- Operating profit margin up 750 bps sequentially to 5.6%
- Non-GAAP operating profit(5) margin up 830 bps
sequentially and 50 bps year over year to 8.5%
- Significant reduction in required pension cash contributions
and deficit pro forma for application of proceeds from
recently-priced notes offering
- Operating cash flow up $80.5
million sequentially and $48.6
million year over year to $66.3
million
- Free cash flow(10) positive with free cash flow
growth of $83.9 million sequentially
and $48.6 million year over year to
$34.3 million
- Repaid $59 million drawn on
revolver; cash balance down less than $10
million versus 2Q20 at $774.0
million
- Services Total Contract Value(3) ("TCV") up 4.3%
sequentially
Unisys Corporation (NYSE: UIS) today reported third-quarter
2020 financial results. "Revenue, profitability, cash flow and
Services TCV all improved from the COVID-related disruptions in the
second quarter, with significant sequential revenue growth and
margin expansion in both Services and Technology, and non-GAAP
operating profit margin expansion both sequentially and year over
year," said Unisys Chairman and CEO Peter
A. Altabef. "The net proceeds from the notes offering we
recently priced will allow us to significantly reduce our future
required pension cash contributions and pension deficit."
Third-Quarter 2020 Highlights
|
|
QoQ Revenue Growth |
|
|
|
QoQ Profitability |
|
|
Revenue
Growth |
Services
Revenue
Growth |
Technology
Revenue
Growth |
|
|
|
Operating
Profit
Margin |
|
Net
Income
Margin |
|
EBITDA
Margin |
|
Diluted EPS |
GAAP |
|
12.9% |
7.6% |
61.7% |
|
GAAP |
5.6% |
|
(2.7%) |
|
6.2% |
|
($0.21) |
Constant-Currency (GAAP) |
|
10.0% |
4.4% |
61.9% |
|
|
QoQ Change |
750 bps |
|
1470 bps |
|
1030 bps |
|
82.6% |
Non-GAAP |
|
12.8% |
7.6% |
N/M |
|
Non-GAAP |
8.5% |
|
7.0% |
|
14.9% |
|
$0.51 |
|
|
|
|
|
|
|
QoQ Change |
830 bps |
|
920 bps |
|
350 bps |
|
N/M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YoY Revenue Growth |
|
|
|
YoY Profitability |
|
|
Revenue
Growth |
Services
Revenue
Growth |
Technology
Revenue
Growth |
|
|
|
Operating
Profit
Margin |
|
Net
Income
Margin |
|
EBITDA
Margin |
|
Diluted EPS |
GAAP |
|
(10.3%) |
(11.0%) |
(5.6%) |
|
GAAP |
5.6% |
|
(2.7%) |
|
6.2% |
|
($0.21) |
Constant-Currency (GAAP) |
|
(9.8%) |
(11.0%) |
(2.0%) |
|
|
YoY Change |
(330) bps |
|
260 bps |
|
(20) bps |
|
58.0% |
Non-GAAP |
|
(9.2%) |
(9.8%) |
N/M |
|
Non-GAAP |
8.5% |
|
7.0% |
|
14.9% |
|
$0.51 |
|
|
|
|
|
|
|
YoY Change |
50 bps |
|
410 bps |
|
(60) bps |
|
96.2% |
Beginning January 1, 2020, the historical results of the
company's U.S. Federal business have been reflected in the
company's consolidated financial statements as discontinued
operations. Prior-period amounts have been reclassified to reflect
the company's U.S. Federal business as discontinued operations.
Throughout this release we only refer to the company's continuing
operations.
Summary of Third-Quarter 2020 Business
Results
Company:
Third-quarter revenue was $495.2
million, versus $552.1 million
in the prior-year period, and was up 12.9% sequentially (down 10.3%
year over year or 9.8% on a constant-currency(1) basis).
Non-GAAP adjusted revenue(4) was $495.1 million, relative to $545.3 million in the prior-year period, and was
up 12.8% sequentially. Sequential comparisons reflect improvement
in COVID-disrupted portions of the business such as Field Services,
BPO and Travel and Transportation. Additionally, the two ClearPath
Forward® contracts that were delayed from the second
quarter were signed in the third quarter, though total revenue and
Technology revenue would have been up sequentially even excluding
these contracts. Volumes in COVID-disrupted businesses were still
down versus the prior-year period as were volumes in the company's
check-processing JV, as expected, and the ClearPath Forward renewal
schedule was lighter, even including the delayed contracts, also as
expected. These items resulted in the noted year-over-year
declines.
Third-quarter total company operating profit was $27.7 million, versus $49.4 million in the prior-year period, and was
up $36.2 million sequentially.
Operating profit margin was 5.6%, versus 8.9% in the prior-year
period, and was up 750 bps sequentially. There were $13.8 million of cost-reduction charges incurred
in the third quarter, which impacted the year-over-year operating
profit and operating margin comparisons. Total company non-GAAP
operating profit margin was up 50 basis points year over year to
8.5%, versus 8.0% in the prior-year period, and was up 830 bps
sequentially.
Net loss from continuing operations was $13.3 million versus $29.2
million in the prior-year period and also improved
$63.2 million sequentially, from a
net loss of $76.5 million in the
second quarter. Diluted loss per share was $0.21, compared to $0.50 in the prior-year period, and also improved
by $1.00 sequentially. Non-GAAP net
income(9) was up 116% year over year to $34.6 million, versus non-GAAP net income of
$16.0 million in the prior-year
period, and was up $44.3 million
sequentially. Non-GAAP diluted earnings per share(9) was
up 96.2% year over year to $0.51,
versus $0.26 in the prior-year
period, and was up $0.66
sequentially.
Adjusted EBITDA(8) was $74.0
million, relative to $84.4
million in the prior-year period, and was up 47.4%
sequentially. Net income margin was (2.7)%, compared to (5.3)% in
the prior-year period, and was up 1470 bps sequentially. Adjusted
EBITDA margin was 14.9%, relative to 15.5% in the prior-year
period, and was up 350 bps sequentially.
Operating cash flow was up $48.6
million year over year to $66.3
million, versus $17.7 million
in the prior-year period, and was up $80.5
million sequentially. Free cash flow was up $48.6 million year over year to $34.3 million, relative to $(14.3) million in the prior-year period, and was
up $83.9 million sequentially.
Adjusted free cash flow(11) was up $38.5 million year over year to $52.4 million, versus $13.9 million in the prior-year period, and was
up $89.5 million sequentially. At
September 30, 2020, the company had
$774.0 million in cash and cash
equivalents, relative to $782.2 million at the end of the second
quarter and had fully repaid the $59
million previously outstanding on the company's revolver.
Pro forma for the company's recently priced notes offering (which
is expected to close on October 29,
2020, subject to customary closing conditions), and the
contribution of up to $285 million in
2020 or 2021 from cash on the balance sheet, substantially all
currently-expected required pension contributions will effectively
have been pre-funded. Pro forma for the application of the notes
proceeds, the pension deficit will be reduced by $478 million dollars, and total contributions to
date in 2020 would be over $790
million. Services TCV was up 4.3% sequentially.
Services:
Services revenue was $426.0 million,
relative to $478.8 million in the
prior-year period, and was up 7.6% sequentially (down 11.0% year
over year and 11.0% in constant-currency). Services non-GAAP
adjusted revenue was $425.9 million,
relative to $472.0 million in the
prior-year period, and was up 7.6% sequentially. As noted above,
while COVID-disrupted businesses improved significantly relative to
the second quarter, volumes were still down year over year as were
volumes in the company's check-processing JV, as expected, driving
the year-over-year revenue declines. Services gross profit margin
was up 80 bps year over year to 19.0%, versus 18.2% in the
prior-year period, and was up 350 bps sequentially. Non-GAAP
adjusted Services gross profit margin(6) was up 200 bps
year over year to 19.0%, versus 17.0% in the prior-year period, and
was up 350 basis points sequentially. Services operating profit
margin was up 120 basis points year over year to 4.9%, versus 3.7%
in the prior-year period, and was up 520 bps sequentially. Non-GAAP
adjusted Services operating profit(7) margin was up 250
bps year over year to 4.8%, versus 2.3% in the prior-year period,
and was up 520 basis points sequentially. Services backlog was
$3.3 billion, relative to
$3.6 billion at the end of the second
quarter.
Technology:
Technology revenue was $69.2 million,
relative to $73.3 million in the
prior-year period, and was up 61.7% sequentially (down 5.6% year
over year or 2.0% in constant currency). While the ClearPath
Forward schedule was expected to be lighter year over year, the two
renewals that were delayed from the second quarter were signed in
the third quarter, contributing to the sequential improvement,
though Technology revenue would have been up sequentially even
excluding these two contracts. Technology gross profit margin was
59.7%, compared to 66.4% in the prior-year period, and was up 1770
bps sequentially. Technology operating profit margin was 33.1%,
versus 42.1% in the prior-year period, and was up 3090 bps
sequentially.
Select Third-Quarter Contract Signings:
In the third quarter, the company entered into several noteworthy
contracts:
- InteliServe™: Unisys signed a new-logo contract with DJO
Global, Inc., including to provide the Unisys InteliServe solution
to enable omnichannel service desk support for improved end-user
experience and lower service delivery costs.
- CloudForte®: The State of
North Dakota, a current public sector client, awarded Unisys
a new contract to support Job
Service of North Dakota
(JSND), the state's unemployment insurance agency. The contract
scope includes ClearPath Forward for Azure, as well as CloudForte
consulting services in the Azure GovCloud.
- Security Services: A Unisys partner secured several contracts
with a U.S. government organization to provide Unisys
Stealth® security software and deployment services to
secure workloads for coalition partner information sharing.
Conference Call
Unisys will hold a conference call tomorrow at 8:00 a.m. Eastern Time to discuss its results.
The listen-only webcast, as well as the accompanying presentation
materials, can be accessed on the Unisys Investor website at
www.unisys.com/investor. Following the call, an audio replay of the
webcast, and accompanying presentation materials, can be accessed
through the same link.
(1) Constant currency – The company
refers to growth rates in constant currency or on a constant
currency basis so that the business results can be viewed without
the impact of fluctuations in foreign currency exchange rates to
facilitate comparisons of the company's business performance from
one period to another. Constant currency is calculated by
retranslating current and prior period results at a consistent
rate.
(2) Pipeline – Pipeline represents
prospective sale opportunities being pursued or for which bids have
been submitted. There is no assurance that pipeline will
translate into recorded revenue.
(3) Total Contract Value – TCV is the
estimated total contractual revenue related to contracts signed in
the period without regard for cancellation terms. New business TCV
represents TCV attributable to new scope for existing clients and
new logo contracts.
Non-GAAP and Other Information
Although appropriate under generally accepted accounting principles
("GAAP"), the company's results reflect revenue and charges that
the company believes are not indicative of its ongoing operations
and that can make its revenue, profitability and liquidity results
difficult to compare to prior periods, anticipated future periods,
or to its competitors' results. These items consist of certain
portions of revenue, post-retirement, debt exchange and
extinguishment and cost-reduction and other expenses. Management
believes each of these items can distort the visibility of trends
associated with the company's ongoing performance. Management also
believes that the evaluation of the company's financial performance
can be enhanced by use of supplemental presentation of its results
that exclude the impact of these items in order to enhance
consistency and comparativeness with prior or future period
results. The following measures are often provided and utilized by
the company's management, analysts, and investors to enhance
comparability of year-over-year results, as well as to compare
results to other companies in our industry.
(4) Non-GAAP adjusted revenue – In 2019
and 2020, the company's non-GAAP results reflect adjustments to
exclude certain revenue and related profit relating to
reimbursements from the company's check-processing JV partners for
restructuring expenses included as part of the company's
restructuring program.
(5) Non-GAAP operating profit – The
company recorded pretax post-retirement expense and pretax charges
in connection with cost-reduction activities, debt
exchange/extinguishment and other expenses. For the company,
non-GAAP operating profit excluded these items. The company
believes that this profitability measure is more indicative of the
company's operating results and aligns those results to the
company's external guidance, which is used by the company's
management to allocate resources and may be used by analysts and
investors to gauge the company's ongoing performance. During 2019
and 2020, the company included the non-GAAP adjustments discussed
in (4) herein.
(6) Non-GAAP adjusted Services gross
profit – During 2019 and 2020, the company included the
adjustments discussed in (4) herein.
(7) Non-GAAP adjusted Services operating
profit – During 2019 and 2020, the company included the
adjustments discussed in (4) herein.
(8) EBITDA & adjusted EBITDA –
Earnings before interest, taxes, depreciation and amortization
("EBITDA") is calculated by starting with net income (loss) from
continuing operations attributable to Unisys Corporation common
shareholders and adding or subtracting the following items: net
income attributable to noncontrolling interests, interest expense
(net of interest income), provision for income taxes, depreciation
and amortization. Adjusted EBITDA further excludes post-retirement,
debt exchange/extinguishment, and cost-reduction and other
expenses, non-cash share-based expense, and other (income) expense
adjustment. In order to provide investors with additional
understanding of the company's operating results, these charges are
excluded from the adjusted EBITDA calculation. During 2019 and
2020, the company included the adjustments discussed in (4)
herein.
(9) Non-GAAP net income and non-GAAP diluted
earnings per share – The company has recorded
post-retirement expense and charges in connection with debt
exchange/extinguishment and cost-reduction activities and other
expenses. Management believes that investors may have a better
understanding of the company's performance and return to
shareholders by excluding these charges from the GAAP diluted
earnings/loss per share calculations. The tax amounts presented for
these items for the calculation of non-GAAP diluted earnings per
share include the current and deferred tax expense and benefits
recognized under GAAP for these amounts. During 2019 and 2020,
the company included the adjustments discussed in (4) herein.
(10) Free cash flow – The company defines
free cash flow as cash flow from operations less capital
expenditures. Management believes this liquidity measure gives
investors an additional perspective on cash flow from on-going
operating activities in excess of amounts used for
reinvestment.
(11) Adjusted free cash flow – Because
inclusion of the company's post-retirement contributions,
discontinued operations and cost-reduction charges/reimbursements
and other payments in free cash flow may distort the visibility of
the company's ability to generate cash flow from its operations
without the impact of these non-operational costs, management
believes that investors may be interested in adjusted free cash
flow, which provides free cash flow before these payments. This
liquidity measure was provided to analysts and investors in the
form of external guidance and is used by management to measure
operating liquidity.
About Unisys
Unisys is a global IT services company that delivers successful
outcomes for the most demanding businesses and governments. Unisys
offerings include digital workplace services, cloud and
infrastructure services and software operating environments for
high-intensity enterprise computing. Unisys integrates security
into all of its solutions. For more information on how Unisys
delivers for its clients across the government, financial services
and commercial markets, visit www.unisys.com.
Forward-Looking Statements
Any statements contained in this release that are not historical
facts are forward-looking statements as defined in the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements include, but are not limited to, any projections or
expectations of earnings, revenues, annual contract value, total
contract value, new business ACV or TCV, backlog or other financial
items; any statements of the company's plans, strategies or
objectives for future operations; statements regarding future
economic conditions or performance; and any statements of belief or
expectation. All forward-looking statements rely on assumptions and
are subject to various risks and uncertainties that could cause
actual results to differ materially from expectations. In
particular, statements concerning annual and total contract value
are based, in part, on the assumption that each of those contracts
will continue for their full contracted term. Risks and
uncertainties that could affect the company's future results
include, but are not limited to, the following: uncertainty of the
magnitude, duration and spread of the novel coronavirus
("COVID-19") pandemic and the impact of COVID-19 and governments'
responses to it on the global economy and our business, growth,
reputation, projections, prospects, financial condition,
operations, cash flows and liquidity, our ability to continue
revenue growth and margin expansion in our Services business; our
ability to maintain our installed base and sell new solutions; the
potential adverse effects of aggressive competition in the
information services and technology marketplace; our significant
pension obligations and required cash contributions and
requirements to make additional significant cash contributions to
our defined benefit pension plans; our ability to effectively
anticipate and respond to volatility and rapid technological
innovation in our industry; our ability to retain significant
clients; our contracts may not be as profitable as expected or
provide the expected level of revenues; the risks of doing business
internationally when a significant portion of our revenue is
derived from international operations; the business and financial
risk in implementing future acquisitions or dispositions; our
ability to access financing markets; the adverse effects of a
reduction in our credit rating; cybersecurity breaches could result
in significant costs and could harm our business and reputation; we
may not achieve the operational and financial results that we
anticipate from the sale of our U.S. Federal business; the adverse
effects of global economic conditions, acts of war, terrorism,
natural disasters or the widespread outbreak of infectious
diseases; the impact of Brexit could adversely affect the company's
operations in the United Kingdom
as well as the funded status of the company's U.K. pension plans;
our ability to attract, motivate and retain experienced and
knowledgeable personnel in key positions; a significant disruption
in our IT systems could adversely affect our business and
reputation; we may face damage to our reputation or legal liability
if our clients are not satisfied with our services or products; the
performance and capabilities of third parties with whom we have
commercial relationships; our ability to use our net operating loss
carryforwards and certain other tax attributes may be limited; an
involuntary termination of the company's U.S. qualified defined
benefit pension plans; the potential for intellectual property
infringement claims to be asserted against us or our clients; the
possibility that legal proceedings could affect our results of
operations or cash flow or may adversely affect our business or
reputation; and the company's consideration of all available
information following the end of the quarter and before the filing
of the Form 10-Q and the possible impact of this subsequent event
information on its financial statements for the reporting period.
Additional discussion of factors that could affect the company's
future results is contained in its periodic filings with the
Securities and Exchange Commission. The company assumes no
obligation to update any forward-looking statements.
RELEASE NO.: 1026/9795
Unisys and other Unisys products and services mentioned herein,
as well as their respective logos, are trademarks or registered
trademarks of Unisys Corporation. Any other brand or product
referenced herein is acknowledged to be a trademark or registered
trademark of its respective holder.
UIS-Q
UNISYS
CORPORATION |
CONSOLIDATED
STATEMENTS OF INCOME (LOSS) |
(Unaudited) |
(Millions, except
per share data) |
|
|
|
|
|
Three Months
Ended
September 30, |
|
Nine Months
Ended
September 30, |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Revenue |
|
|
|
|
|
|
|
Services |
$ 426.0 |
|
$ 478.8 |
|
$ 1,247.9 |
|
$ 1,433.8 |
Technology |
69.2 |
|
73.3 |
|
201.5 |
|
242.2 |
|
495.2 |
|
552.1 |
|
1,449.4 |
|
1,676.0 |
Costs and expenses |
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
Services |
345.9 |
|
389.3 |
|
1,061.6 |
|
1,185.2 |
Technology |
29.4 |
|
22.8 |
|
79.9 |
|
73.1 |
|
375.3 |
|
412.1 |
|
1,141.5 |
|
1,258.3 |
Selling, general and administrative |
85.5 |
|
84.7 |
|
252.5 |
|
268.0 |
Research and development |
6.7 |
|
5.9 |
|
16.1 |
|
22.1 |
|
467.5 |
|
502.7 |
|
1,410.1 |
|
1,548.4 |
Operating income |
27.7 |
|
49.4 |
|
39.3 |
|
127.6 |
Interest expense |
2.4 |
|
15.2 |
|
20.9 |
|
46.9 |
Other expense, net |
(32.5) |
|
(49.2) |
|
(134.3) |
|
(108.5) |
Loss from continuing operations before income
taxes |
(7.2) |
|
(15.0) |
|
(115.9) |
|
(27.8) |
Provision for income taxes |
6.1 |
|
10.4 |
|
26.6 |
|
23.4 |
Consolidated net loss from continuing
operations |
(13.3) |
|
(25.4) |
|
(142.5) |
|
(51.2) |
Net income attributable to noncontrolling
interests |
- |
|
3.8 |
|
0.5 |
|
10.0 |
Net loss from continuing operations
attributable to Unisys Corporation |
(13.3) |
|
(29.2) |
|
(143.0) |
|
(61.2) |
Income loss from discontinued operations, net
of tax |
0.4 |
|
16.0 |
|
1,066.8 |
|
54.8 |
Net income (loss) attributable to Unisys
Corporation |
$ (12.9) |
|
$ (13.2) |
|
$ 923.8 |
|
$
(6.4) |
Earnings (loss) per share attributable to
Unisys Corporation |
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
Continuing Operations |
$ (0.21) |
|
$ (0.50) |
|
$ (2.27) |
|
$ (1.14) |
Disontinued Operations |
0.01 |
|
0.27 |
|
16.96 |
|
1.02 |
Total |
$ (0.20) |
|
$ (0.23) |
|
$ 14.69 |
|
$ (0.12) |
Diluted |
|
|
|
|
|
|
|
Continuing Operations |
$ (0.21) |
|
$ (0.50) |
|
$ (2.27) |
|
$ (1.14) |
Disontinued Operations |
0.01 |
|
0.27 |
|
16.96 |
|
1.02 |
Total |
$ (0.20) |
|
$ (0.23) |
|
$ 14.69 |
|
$ (0.12) |
UNISYS
CORPORATION |
SEGMENT
RESULTS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
Total |
|
Eliminations |
|
Services |
|
Technology |
Three Months Ended September 30, 2020 |
|
|
|
|
|
|
|
Customer revenue |
$ 495.2 |
|
$
- |
|
$ 426.0 |
|
$
69.2 |
Intersegment |
- |
|
(6.0) |
|
- |
|
6.0 |
Total revenue |
$ 495.2 |
|
$
(6.0) |
|
$ 426.0 |
|
$
75.2 |
Gross profit percent |
24.2 % |
|
|
|
19.0 % |
|
59.7 % |
Operating profit percent |
5.6 % |
|
|
|
4.9 % |
|
33.1 % |
Three Months Ended September 30, 2019 |
|
|
|
|
|
|
|
Customer revenue |
$ 552.1 |
|
$
- |
|
$ 478.8 |
|
$
73.3 |
Intersegment |
- |
|
(2.3) |
|
- |
|
2.3 |
Total revenue |
$ 552.1 |
|
$
(2.3) |
|
$ 478.8 |
|
$
75.6 |
Gross profit percent |
25.4 % |
|
|
|
18.1 % |
|
66.4 % |
Operating profit percent |
8.9 % |
|
|
|
3.7 % |
|
42.1 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Eliminations |
|
Services |
|
Technology |
Nine Months Ended September 30, 2020 |
|
|
|
|
|
|
|
Customer revenue |
$ 1,449.4 |
|
$
- |
|
$ 1,247.9 |
|
$ 201.5 |
Intersegment |
- |
|
(10.9) |
|
- |
|
10.9 |
Total revenue |
$ 1,449.4 |
|
$
(10.9) |
|
$ 1,247.9 |
|
$ 212.4 |
Gross profit percent |
21.2 % |
|
|
|
15.8 % |
|
59.7 % |
Operating profit percent |
2.7 % |
|
|
|
0.4 % |
|
32.1 % |
Nine Months Ended September 30, 2019 |
|
|
|
|
|
|
|
Customer revenue |
$ 1,676.0 |
|
$
- |
|
$ 1,433.8 |
|
$ 242.2 |
Intersegment |
- |
|
(6.8) |
|
- |
|
6.8 |
Total revenue |
$ 1,676.0 |
|
$
(6.8) |
|
$ 1,433.8 |
|
$ 249.0 |
Gross profit percent |
24.9 % |
|
|
|
16.6 % |
|
67.9 % |
Operating profit percent |
7.6 % |
|
|
|
1.8 % |
|
44.7 % |
UNISYS
CORPORATION |
CONSOLIDATED BALANCE
SHEETS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
September 30,
2020 |
|
December 31,
2019 |
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$
774.0 |
|
$
538.8 |
|
Accounts receivable, net |
364.1 |
|
417.7 |
|
Contract assets |
47.0 |
|
38.4 |
|
Inventories |
14.5 |
|
16.4 |
|
Prepaid expenses and other current assets |
103.0 |
|
100.7 |
|
Current assets of discontinued operations |
- |
|
109.3 |
|
Total current assets |
1,302.6 |
|
1,221.3 |
|
Properties |
755.6 |
|
784.0 |
|
Less-accumulated depreciation and
amortization |
648.7 |
|
668.0 |
|
Properties, net |
106.9 |
|
116.0 |
|
Outsourcing assets, net |
177.3 |
|
202.1 |
|
Marketable software, net |
191.5 |
|
186.8 |
|
Operating lease right-of-use assets |
67.8 |
|
71.4 |
|
Prepaid postretirement assets |
144.2 |
|
136.2 |
|
Deferred income taxes |
121.6 |
|
114.0 |
|
Goodwill |
108.6 |
|
110.4 |
|
Restricted cash |
10.1 |
|
13.0 |
|
Other long-term assets |
176.8 |
|
198.9 |
|
Long-term assets of discontinued operations |
- |
|
133.9 |
|
Total assets |
$
2,407.4 |
|
$
2,504.0 |
|
Liabilities and deficit |
|
|
|
|
Current liabilities: |
|
|
|
|
Current maturities of long-term-debt |
$
100.0 |
|
$
13.5 |
|
Accounts payable |
183.4 |
|
204.3 |
|
Deferred revenue |
197.4 |
|
246.4 |
|
Other accrued liabilities |
272.4 |
|
316.7 |
|
Current liabilities of discontinued
operations |
- |
|
146.4 |
|
Total current liabilities |
753.2 |
|
927.3 |
|
Long-term debt |
48.4 |
|
565.9 |
|
Long-term postretirement liabilities |
1,563.6 |
|
1,960.2 |
|
Long-term deferred revenue |
122.5 |
|
147.0 |
|
Long-term operating lease liabilities |
49.3 |
|
56.0 |
|
Other long-term liabilities |
70.7 |
|
47.6 |
|
Long-term liabilities of discontinued
operations |
- |
|
28.3 |
|
Commitments and contingencies |
|
|
|
|
Total Unisys Corporation stockholders'
deficit |
(237.9) |
|
(1,265.4) |
|
Noncontrolling interests |
37.6 |
|
37.1 |
|
Total deficit |
(200.3) |
|
(1,228.3) |
|
Total liabilities and deficit |
$
2,407.4 |
|
$
2,504.0 |
|
UNISYS
CORPORATION |
CONSOLIDATED
STATEMENTS OF CASH FLOWS |
(Unaudited) |
(Millions) |
|
|
|
|
|
Nine Months
Ended
September 30, |
|
2020 |
|
2019 |
Cash flows from operating activities |
|
|
|
Consolidated net loss from continuing
operations |
$ (142.5) |
|
$ (51.2) |
Income from discontinued operations, net of
tax |
1,066.8 |
|
54.8 |
Adjustments to reconcile consolidated net loss to
net cash used for operating activities: |
|
|
|
Gain on sale of U.S. Federal business |
(1,057.7) |
|
- |
Loss on debt extinguishment |
28.5 |
|
20.2 |
Foreign currency translation losses |
14.3 |
|
7.2 |
Non-cash interest expense |
3.5 |
|
7.5 |
Employee stock compensation |
11.1 |
|
10.1 |
Depreciation and amortization of properties |
22.0 |
|
26.7 |
Depreciation and amortization of outsourcing
assets |
48.9 |
|
47.3 |
Amortization of marketable software |
50.2 |
|
35.0 |
Other non-cash operating activities |
0.6 |
|
(0.8) |
Loss on disposal of capital assets |
3.3 |
|
1.3 |
Postretirement contributions |
(344.5) |
|
(82.3) |
Postretirement expense |
72.8 |
|
71.5 |
Deferred income taxes, net |
(16.9) |
|
1.0 |
Changes in operating assets and liabilities: |
|
|
|
Receivables, net |
12.4 |
|
(17.4) |
Inventories |
1.5 |
|
(1.7) |
Accounts payable and current liabilities |
(127.7) |
|
(173.4) |
Other liabilities |
27.2 |
|
33.1 |
Other assets |
0.4 |
|
9.3 |
Net cash used for operating activities |
(325.8) |
|
(1.8) |
Cash flows from investing activities |
|
|
|
Net proceeds from sale of U.S. Federal
business |
1,162.9 |
|
- |
Proceeds from investments |
2,550.2 |
|
2,824.9 |
Purchases of investments |
(2,561.7) |
|
(2,835.8) |
Investment in marketable software |
(54.8) |
|
(56.2) |
Capital additions of properties |
(16.7) |
|
(29.1) |
Capital additions of outsourcing assets |
(23.6) |
|
(44.4) |
Net proceeds from sale of properties |
- |
|
(0.2) |
Other |
(0.5) |
|
(0.9) |
Net cash provided by (used for) investing
activities |
1,055.8 |
|
(141.7) |
Cash flows from financing activities |
|
|
|
Cash paid in connection with debt
extinguishment |
(23.7) |
|
(56.3) |
Proceeds from capped call transactions |
- |
|
7.2 |
Proceeds from issuance of long-term debt |
7.1 |
|
28.6 |
Payments of long-term debt |
(451.0) |
|
(12.2) |
Other |
(4.8) |
|
(4.6) |
Net cash used for financing activities |
(472.4) |
|
(37.3) |
Effect of exchange rate changes on cash, cash
equivalents and restricted cash |
(25.3) |
|
(10.0) |
Increase (decrease) in cash, cash equivalents
and restricted cash |
232.3 |
|
(190.8) |
Cash, cash equivalents and restricted cash,
beginning of period |
551.8 |
|
624.1 |
Cash, cash equivalents and restricted cash, end
of period |
$ 784.1 |
|
$ 433.3 |
UNISYS
CORPORATION |
RECONCILIATION OF
SELECTED GAAP MEASURES TO NON-GAAP MEASURES |
(Unaudited) |
(Millions, except
per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
|
|
|
September
30, |
|
September
30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP net loss from continuing
operations attributable to Unisys Corporation |
|
$ (13.3) |
|
$ (29.2) |
|
$ (143.0) |
|
$ (61.2) |
|
|
|
|
|
|
|
|
|
|
Postretirement expense: |
pretax |
|
24.4 |
|
24.4 |
|
72.8 |
|
71.5 |
|
tax |
|
0.4 |
|
(0.1) |
|
1.1 |
|
(0.2) |
|
net of tax |
|
24.0 |
|
24.5 |
|
71.7 |
|
71.7 |
|
|
|
|
|
|
|
|
|
|
Debt extinguishment, cost reduction and other
expenses: |
pretax |
|
23.7 |
|
18.1 |
|
97.4 |
|
28.7 |
|
tax |
|
(0.2) |
|
0.8 |
|
0.9 |
|
1.8 |
|
net of tax |
|
23.9 |
|
17.3 |
|
96.5 |
|
26.9 |
|
minority interest |
|
- |
|
3.4 |
|
0.4 |
|
6.6 |
|
net of minority interest |
|
23.9 |
|
20.7 |
|
96.9 |
|
33.5 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income from continuing
operations attributable to Unisys Corporation |
|
34.6 |
|
16.0 |
|
25.6 |
|
44.0 |
|
|
|
|
|
|
|
|
|
|
Add interest expense on convertible
notes |
|
2.1 |
|
3.2 |
|
6.2 |
|
13.3 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
Unisys Corporation for diluted earnings per share |
|
$ 36.7 |
|
$ 19.2 |
|
$ 31.8 |
|
$ 57.3 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares
(thousands) |
|
63,032 |
|
58,245 |
|
62,897 |
|
53,815 |
|
|
|
|
|
|
|
|
|
|
Plus incremental shares from assumed
conversion: |
|
|
|
|
|
|
|
|
Employee stock plans |
|
613 |
|
341 |
|
504 |
|
395 |
|
Convertible notes |
|
8,625 |
|
13,951 |
|
8,625 |
|
19,229 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted weighted average
shares |
|
72,270 |
|
72,537 |
|
72,026 |
|
73,439 |
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis |
|
|
|
|
|
|
|
|
GAAP net loss from continuing
operations attributable to Unisys Corporation for diluted earnings
per share |
|
$ (13.3) |
|
$ (29.2) |
|
$ (143.0) |
|
$ (61.2) |
|
|
|
|
|
|
|
|
|
|
Divided by weighted average
shares |
|
63,032 |
|
58,245 |
|
62,897 |
|
53,815 |
|
|
|
|
|
|
|
|
|
|
GAAP diluted loss per
share |
|
$ (0.21) |
|
$ (0.50) |
|
$ (2.27) |
|
$ (1.14) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP basis |
|
|
|
|
|
|
|
|
Non-GAAP net income from continuing
operations attributable to Unisys Corporation for diluted earnings
per share |
|
$ 36.7 |
|
$ 19.2 |
|
$ 31.8 |
|
$ 57.3 |
|
|
|
|
|
|
|
|
|
|
Divided by Non-GAAP adjusted weighted
average shares |
72,270 |
|
72,537 |
|
72,026 |
|
73,439 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted loss per
share |
$ 0.51 |
|
$ 0.26 |
|
$ 0.44 |
|
$ 0.78 |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
FREE CASH
FLOW |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
|
|
|
September
30, |
|
September
30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Cash provided by (used for)
operations |
|
$ 66.3 |
|
$ 17.7 |
|
$ (325.8) |
|
$ (1.8) |
Additions to marketable software |
|
(18.1) |
|
(19.0) |
|
(54.8) |
|
(56.2) |
Additions to properties |
|
(6.1) |
|
(8.3) |
|
(16.7) |
|
(29.1) |
Additions to outsourcing assets |
|
(7.8) |
|
(4.7) |
|
(23.6) |
|
(44.4) |
Free cash flow |
|
34.3 |
|
(14.3) |
|
(420.9) |
|
(131.5) |
Postretirement funding |
|
11.5 |
|
34.6 |
|
344.5 |
|
82.3 |
Discontinued operations |
|
|
0.2 |
|
(21.6) |
|
(8.9) |
|
(73.3) |
Debt extinguishment, cost reduction
and other payments, net of reimbursements |
|
6.4 |
|
15.2 |
|
23.5 |
|
37.1 |
Adjusted free cash flow |
|
$ 52.4 |
|
$ 13.9 |
|
$ (61.8) |
|
$ (85.4) |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
|
|
|
September
30, |
|
September
30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Net loss from continuing operations
attributable to Unisys Corporation |
|
$ (13.3) |
|
$ (29.2) |
|
$ (143.0) |
|
$ (61.2) |
Net income attributable to
noncontrolling interests |
|
- |
|
3.8 |
|
0.5 |
|
10.0 |
Interest expense, net of interest
income of $1.3, $2.8, $6.0, $8.6 respectively* |
|
1.1 |
|
12.4 |
|
14.9 |
|
38.3 |
Provision for income taxes |
|
6.1 |
|
10.4 |
|
26.6 |
|
23.4 |
Depreciation |
|
22.6 |
|
24.5 |
|
70.9 |
|
74.0 |
Amortization |
|
14.2 |
|
13.4 |
|
50.2 |
|
35.0 |
EBITDA |
|
$ 30.7 |
|
$ 35.3 |
|
$ 20.1 |
|
$ 119.5 |
|
|
|
|
|
|
|
|
|
Postretirement expense |
|
$ 24.4 |
|
$ 24.4 |
|
$ 72.8 |
|
$ 71.5 |
Debt extinguishment, cost reduction
and other expenses** |
|
15.5 |
|
18.1 |
|
89.2 |
|
27.6 |
Non-cash share based expense |
|
3.1 |
|
2.8 |
|
11.1 |
|
10.1 |
Other expense, net adjustment*** |
|
0.3 |
|
3.8 |
|
2.4 |
|
14.9 |
Adjusted EBITDA |
|
$ 74.0 |
|
$ 84.4 |
|
$ 195.6 |
|
$ 243.6 |
|
|
|
|
|
|
|
|
|
|
*Included in other expense, net on
the consolidated statements of income |
**Reduced for depreciation and
amortization included above |
***Other (income) expense, net as
reported on the consolidated statements of income less
postretirement expense, interest income and items included in debt
extinguishment, cost reduction and other expenses |
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
|
|
|
September
30, |
|
September
30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Revenue |
|
|
$ 495.2 |
|
$ 552.1 |
|
$ 1,449.4 |
|
$ 1,676.0 |
Non-GAAP revenue |
|
|
495.1 |
|
545.3 |
|
1,448.4 |
|
1,660.7 |
Net loss from continuing operations
attributable to Unisys Corporation as a percentage of revenue |
|
(2.7)% |
|
(5.3)% |
|
(9.9)% |
|
(3.7)% |
Non-GAAP net income from continuing
operations attributable to Unisys Corporation as a percentage of
Non-GAAP revenue |
|
7.0 % |
|
2.9 % |
|
1.8 % |
|
2.6 % |
Adjusted EBITDA as a percentage of
Non-GAAP revenue |
|
14.9 % |
|
15.5 % |
|
13.5 % |
|
14.7 % |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP SEGMENT REPORTING TO NON-GAAP SEGMENT REPORTING |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
Services Segment |
|
|
September
30, |
|
September
30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP total revenue |
|
|
$426.0 |
|
$478.8 |
|
$1,247.9 |
|
$1,433.8 |
Restructuring reimbursement |
|
|
(0.1) |
|
(6.8) |
|
(1.0) |
|
(15.3) |
Non-GAAP revenue |
|
|
$425.9 |
|
$472.0 |
|
$1,246.9 |
|
$1,418.5 |
|
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
|
$ 81.0 |
|
$ 87.0 |
|
$ 197.4 |
|
$ 237.7 |
Restructuring reimbursement |
|
|
(0.1) |
|
(6.8) |
|
(1.0) |
|
(15.3) |
Non-GAAP gross margin |
|
|
$ 80.9 |
|
$ 80.2 |
|
$ 196.4 |
|
$ 222.4 |
|
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
|
$ 20.7 |
|
$ 17.7 |
|
$
5.1 |
|
$ 25.3 |
Restructuring reimbursement |
|
|
(0.1) |
|
(6.8) |
|
(1.0) |
|
(15.3) |
Non-GAAP operating profit |
|
|
$ 20.6 |
|
$ 10.9 |
|
$
4.1 |
|
$ 10.0 |
|
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
|
19.0% |
|
18.2% |
|
15.8% |
|
16.6% |
Non-GAAP gross margin % |
|
|
19.0% |
|
17.0% |
|
15.8% |
|
15.7% |
GAAP operating profit % |
|
|
4.9% |
|
3.7% |
|
0.4% |
|
1.8% |
Non-GAAP operating profit % |
|
|
4.8% |
|
2.3% |
|
0.3% |
|
0.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
Total Unisys |
|
|
September
30, |
|
September
30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP total revenue |
|
|
$495.2 |
|
$552.1 |
|
$1,449.4 |
|
$1,676.0 |
Restructuring reimbursement |
|
|
(0.1) |
|
(6.8) |
|
(1.0) |
|
(15.3) |
Non-GAAP revenue |
|
|
$495.1 |
|
$545.3 |
|
$1,448.4 |
|
$1,660.7 |
|
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
|
$ 119.9 |
|
$ 140.0 |
|
$ 307.9 |
|
$ 417.7 |
Restructuring reimbursement |
|
|
(0.1) |
|
(6.8) |
|
(1.0) |
|
(15.3) |
Cost reduction expense |
|
|
2.9 |
|
(1.9) |
|
15.7 |
|
(6.6) |
Non-GAAP gross margin |
|
|
$122.7 |
|
$131.3 |
|
$ 322.6 |
|
$ 395.8 |
|
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
|
$ 27.7 |
|
$ 49.4 |
|
$
39.3 |
|
$ 127.6 |
Restructuring reimbursement |
|
|
(0.1) |
|
(6.8) |
|
(1.0) |
|
(15.3) |
Postretirement expense |
|
|
0.9 |
|
0.9 |
|
2.5 |
|
2.5 |
Cost reduction and other expense |
|
|
13.8 |
|
0.2 |
|
30.8 |
|
10.8 |
Non-GAAP operating profit |
|
|
$ 42.3 |
|
$ 43.7 |
|
$ 71.6 |
|
$ 125.6 |
|
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
|
24.2% |
|
25.4% |
|
21.2% |
|
24.9% |
Non-GAAP gross margin % |
|
|
24.8% |
|
24.1% |
|
22.3% |
|
23.8% |
GAAP operating profit % |
|
|
5.6% |
|
8.9% |
|
2.7% |
|
7.6% |
Non-GAAP operating profit % |
|
|
8.5% |
|
8.0% |
|
4.9% |
|
7.6% |
CONTACT: Investors: Courtney
Holben, Unisys, 215-986-3379, courtney.holben@unisys.com;
Media: John Clendening, Unisys,
214-403-1981, john.clendening@unisys.com