Next-Gen Solutions
Drive Strong Growth in Pipeline; Company Reaffirms Full-Year
Guidance
- Revenue decline of 7.4% year over year (YoY), or
a decline of 6.3% YoY in constant currency(1) due
to anticipated lower License and Support (L&S)
renewals
- Excluding License and Support
(Ex-L&S)(14), revenue growth of 4.9% YoY, or growth
of 6.5% in constant currency
- Gross profit margin of 24.3%, down 450 bps,
Ex-L&S gross margin of 16.0%, up 560 bps
- Ex-L&S pipeline(3) growth of
22% YoY and 15% quarter over quarter (QoQ)
- Next-Gen Solutions(7) pipeline
growth of 55% YoY and 25% QoQ
BLUE BELL, Pa., Aug. 1, 2023
-- Unisys (NYSE: UIS) today reported financial results
for the second quarter ended June 30, 2023.
Unisys achieved strong improvement in Ex-L&S revenue
and profitability for the second quarter. Revenue for the quarter
declined 7.4% YoY or a decline of 6.3% YoY in constant currency,
and gross profit margin declined 450 bps, principally due to
expected lower software license renewals. Ex-L&S revenue grew
4.9% YoY, or 6.5% YoY on a constant currency basis and Ex-L&S
gross margin expanded 560 bps YoY.
Double-digit pipeline expansion was driven by new logo
opportunities, especially within Next-Gen Solutions, which include
Modern Workplace, Digital Platforms & Applications, Specialized
Services & Next-Gen Compute, and Micro-Market Solutions. Unisys
Next-Gen Solutions pipeline increased 55% YoY and
25% QoQ.
"Our second quarter results demonstrate continued
improvement in the performance of our Ex-L&S Solutions," said
Unisys Chair and CEO Peter A.
Altabef. "These solutions experienced solid growth and
margin expansion during the period. Our growth was driven by
continued demand for our Next-Gen Solutions. These offerings are
leading to new opportunities with existing and prospective clients
who are increasingly viewing Unisys as an innovative solutions
partner in employee experience and digital transformation.
Our portfolio of Next-Gen Solutions, engineering capabilities and
technology ecosystem position us to help transform enterprises and
organizations and drive business outcomes using the full potential
of data and AI."
Summary of Second Quarter 2023
Results
Please refer to the accompanying financial tables for a
reconciliation of the GAAP to non-GAAP measures presented except
for financial guidance since such a reconciliation is not
practicable without unreasonable effort.
- Revenue:
- Revenue of $476.8M vs.
$515.0M in 2Q22, down 7.4% YoY,
or down 6.3% YoY in constant currency, primarily due to lower
software license renewals within ECS
- Ex-L&S revenue of $396.0M vs. $377.4M
in 2Q22, up 4.9% YoY, or up 6.5% YoY in constant currency, driven
by growth in Digital Workplace Solutions (DWS) and Specialized
Services and Next-Gen Compute solutions within ECS
- Gross Profit:
- Gross profit of $115.8M vs.
$148.1M in 2Q22
- Gross profit margin of 24.3% vs. 28.8% in 2Q22, down
450 bps YoY
- Ex-L&S gross margin of 16.0% vs. 10.4% in 2Q22, up
560 bps YoY
- Operating Profit:
- GAAP operating profit of $0.1M vs. $33.7M
operating profit in 2Q22
- GAAP operating profit margin of 0.0% vs. 6.5% operating
profit margin in 2Q22
- Non-GAAP operating profit(8) of
$16.3M vs. $46.6M operating profit in 2Q22
- Non-GAAP operating profit margin of 3.4% vs. 9.0%
operating profit margin in 2Q22
- Net Income/Loss:
- GAAP net loss of $40.0M vs.
net loss of $17.1M in
2Q22
- Non-GAAP net loss(10) of $6.1M vs. net income of $16.2M in 2Q22
- Adjusted EBITDA:
- Adjusted EBITDA(9) of $50.3M vs. $90.4M
in 2Q22
- Adjusted EBITDA margin of 10.5% vs. 17.6% in
2Q22
- Earnings/Loss Per Share:
- Diluted loss per share of $0.59 vs. diluted loss per share of $0.25 in 2Q22
- Non-GAAP diluted loss per share of $0.09 vs. diluted earnings per share of
$0.24 in 2Q22
- Cash Flow:
- Cash provided by operations was $42.5M vs. cash used of $33.7M in 2Q22
- Free cash flow(11) was $24.7M vs. $(59.1)M
in 2Q22
- Adjusted free cash flow(13) was
$68.1M vs. $(38.5)M in 2Q22
- YoY improvement in free cash flow primarily due to the
timing of technology collections in 2023 vs. 2022
- Pipeline, TCV and Backlog:
- Total company pipeline increased 18% YoY and 12%
QoQ
- Next-Gen Solutions pipeline increased 55% YoY and
25% QoQ
- TCV(5) decreased 20% YoY
- Primarily due to the timing of L&S
renewals
- Ex-L&S pipeline increased 22% YoY and 15%
QoQ
- Ex-L&S TCV decreased 4%
- Primarily due to lower new logo signings and the timing
of renewals within the year
- Backlog(2) was $2.69B vs. $2.79B
in 1Q23
- Primarily driven by contract renewal timing
- Balance Sheet:
- As of June 30, 2023, total
cash and cash equivalents was $423.2M
2Q23 Financial Highlights by
Segment:
Digital Workplace Solutions (DWS):
- Revenue:
- DWS revenue of $135.0M vs.
$127.2M in 2Q22, an increase of 6.1%
YoY, or an increase of 7.7% YoY in constant currency, primarily
driven by recent contract signings and additional scope with
existing clients
- Gross Margin:
- DWS gross profit margin of 13.6% vs. 13.0% in 2Q22, an
increase of 60 bps YoY
Cloud, Applications & Infrastructure Solutions
(CA&I):
- Revenue:
- CA&I revenue $132.6M
vs. $130.1M in 2Q22, an increase of
1.9% YoY, or an increase of 2.6% YoY in constant
currency
- Gross Margin:
- CA&I gross profit margin of 16.9% vs. 5.5% in 2Q22,
an increase of 1140 bps YoY, primarily driven by additional
expenses associated with certain contracts included in the prior
year period as well as delivery improvements in 2Q23
Enterprise Computing Solutions (ECS):
- Revenue:
- ECS revenue of $134.6M vs.
$185.8M in 2Q22, a decline of 27.6%
YoY, or a decline of 27.0% YoY in constant currency, due to lower
software license renewals
- Gross Margin:
- ECS gross profit margin was 54.1% vs. 66.2% in 2Q22, a
decrease of 1,210 bps YoY, primarily due to lower software license
renewals
2023 Financial Guidance
The company reiterates full-year 2023 revenue and
profitability guidance. Constant currency revenue growth is
expected to be in the range of (3%) to (7%) YoY, which assumes
Ex-L&S revenue in the range of (1%) to +4% YoY. The company
anticipates that non-GAAP operating profit margin will be in the
range of 2% to 4% and adjusted EBITDA margin will be in the range
of 9.5% to 11.5%.
Conference Call
Unisys will hold a conference call with the financial
community on Wednesday, August 2,
2023, at 8 a.m. ET to discuss
the results.
The live, listen-only webcast, as well as the accompanying
presentation materials, can be accessed on the Unisys Investor
Website at www.unisys.com/investor. In addition, domestic
callers can dial 1-844-695-5518 and international callers can dial
1-412-902-6749 and provide the following conference passcode:
Unisys Corporation Call.
A webcast replay will be available on the Unisys Investor
Website shortly following the conference call. A replay will also
be available by dialing 1-877-344-7529 for domestic callers or
1-412-317-0088 for international callers and entering access code
4842656 from two hours after the end of the call until August 16, 2023.
(1) Constant
currency – A significant amount of the company's
revenue is derived from international operations. As a result, the
company's revenue has been and will continue to be affected by
changes in the U.S. dollar against major international currencies.
The company refers to revenue 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 revenue at a
consistent exchange rate rather than the actual exchange rates in
effect during the respective periods.
(2) Backlog –
Represents future revenue associated with contracted work which has
not yet been delivered or performed. Although the company believes
this revenue will be recognized, it may, for commercial reasons,
allow the orders to be canceled, with or without
penalty.
(3) Pipeline –
Represents qualified prospective sale opportunities for which bids
have been submitted or vetted prospective sales opportunities which
are being actively pursued. There is no assurance that the pipeline
will translate into revenue.
(4) Annual Contract
Value (ACV) – Represents the revenue expected to be
recognized during the first 12 months following the signing of a
contract.
(5) Total Contract
Value (TCV) – Represents the estimated 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.
(6) Book-to-bill –
Represents total contract value booked divided by revenue in a
given period.
(7) Next-Gen
Solutions – Includes our Modern Workplace
solutions within DWS, Digital Platforms and Applications (DP&A)
solutions within CA&I, Specialized Services and Next-Gen
Compute (SS&C) solutions within ECS, as well as Micro-Market
solutions.
(8) Non-GAAP operating
profit – This measure excludes pretax postretirement
expense and pretax charges in connection with cost-reduction
activities and other expenses.
(9) EBITDA & adjusted
EBITDA – Earnings before interest, taxes,
depreciation and amortization (EBITDA) is calculated by starting
with net income (loss) attributable to Unisys Corporation common
shareholders and adding or subtracting the following items: net
income (loss) attributable to noncontrolling interests, interest
expense (net of interest income), provision for (benefit from)
income taxes, depreciation and amortization. Adjusted EBITDA
further excludes postretirement expense and cost-reduction
activities and other expenses, non-cash share-based expense, and
other (income) expense adjustments.
(10) Non-GAAP net income (loss)
and non-GAAP diluted earnings (loss) per share –
These measures excluded postretirement expense and charges in
connection with cost-reduction activities and other expenses.
The tax amounts related to these items for the calculation of
non-GAAP diluted earnings (loss) per share include the current and
deferred tax expense and benefits recognized under GAAP for these
items.
(11) Free cash
flow – Represents cash flow from operations less
capital expenditures.
(12) Pre-pension free cash
flow – Represents free cash flow before
postretirement contributions
(13) Adjusted free cash
flow – Represents free cash flow less cash used for
postretirement funding and cost-reduction activities and other
payments.
(14) Excluding License
and Support (Ex-L&S) –
These measures exclude revenue, gross profit and gross profit
margin in connection with software license and support revenue
within the company's ECS segment. The company provides these
measures to allow investors to isolate the impact of software
license renewals, which tend to be significant and impactful based
on timing, and related support services in order to evaluate the
company's business outside of these areas.
Forward-Looking
Statements
This release contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as
amended, Section 21E of the Securities Exchange Act of 1934, as
amended, and the Private Securities Litigation Reform Act of 1995.
Unisys cautions readers that the assumptions forming the basis for
forward-looking statements include many factors that are beyond
Unisys' ability to control or estimate precisely, such as estimates
of future market conditions, the behavior of other market
participants and that ACV and TCV are based, in part, on the
assumption that each of those contracts will continue for their
full contracted term. Words such as "anticipates," "estimates,"
"expects," "projects," "may," "will," "intends," "plans,"
"believes," "should" and similar expressions may identify
forward-looking statements and such forward-looking statements are
made based upon management's current expectations, assumptions and
beliefs as of this date concerning future developments and their
potential effect upon Unisys. There can be no assurance that future
developments will be in accordance with management's expectations,
assumptions and beliefs or that the effect of future developments
on Unisys will be those anticipated by management. Forward-looking
statements in this release and the accompanying presentation
include, but are not limited to, any projections or expectations of
revenue growth, margin expansion, achievement of operational
efficiencies and savings, future growth of our Next-Gen solutions,
ACV and TCV, backlog, pipeline, book-to-bill, full-year 2023
revenue and profitability guidance, including constant currency
revenue and ex-L&S revenue growth, non-GAAP operating profit
margin and adjusted EBITDA margin, our pension liability and
statements regarding future economic conditions or
performance.
Additional information and factors that could cause actual
results to differ materially from Unisys' expectations are
contained in Unisys' filings with the U.S. Securities and Exchange
Commission (SEC), including Unisys' Annual Reports on Form 10-K and
subsequent Quarterly Reports on Form 10-Q, recent Current Reports
on Form 8-K, and other SEC filings, which are available at the
SEC's web site, http://www.sec.gov. Information included in this
release is representative as of the date of this release only and
while Unisys periodically reassesses material trends and
uncertainties affecting Unisys' results of operations and financial
condition in connection with its preparation of management's
discussion and analysis of results of operations and financial
condition contained in its Quarterly and Annual Reports filed with
the SEC, Unisys does not, by including this statement, assume any
obligation to review or revise any particular forward-looking
statement referenced herein in light of future events.
Non-GAAP Information
This release includes certain non-GAAP financial measures
that exclude certain items such as postretirement expense and
cost-reduction activities and other expenses that the company
believes are not indicative of its ongoing operations, as they may
be unusual or non-recurring. The inclusion of such items in
financial measures can make the company's profitability and
liquidity results difficult to compare to prior periods or
anticipated future periods and can distort the visibility of trends
associated with the company's ongoing performance. Management also
believes that non-GAAP measures are useful to investors because
they provide supplemental information about the company's financial
performance and liquidity, as well as greater transparency into
management's view and assessment of the company's ongoing operating
performance.
Non-GAAP financial measures are often provided and
utilized by the company's management, analysts, and investors to
enhance comparability of year-over-year results and to isolate in
some instances the impact of software license renewals, which tend
to be lumpy, and related support services in order to evaluate the
company's business outside of these areas. These items are
uncertain, depend on various factors, and could have a material
impact on the company's GAAP results for the applicable period.
These measures should not be relied upon as substitutes for, or
considered in isolation from, measures calculated in accordance
with U.S. GAAP. A reconciliation of these non-GAAP financial
measures to the most directly comparable financial measures
calculated and reported in accordance with GAAP can be found below
except for financial guidance and other forward-looking information
since such a reconciliation is not practicable without unreasonable
efforts as the company is unable to reasonably forecast certain
amounts that are necessary for such reconciliation. This
information has been provided pursuant to the requirements of SEC
Regulation G.
About Unisys
Unisys is a global technology solutions company that
powers breakthroughs for the world's leading organizations. Our
solutions – digital workplace; cloud, applications &
infrastructure; enterprise computing; and business process – help
our clients challenge the status quo and create new possibilities.
To learn how we deliver breakthroughs for our clients – and have
been pushing the possible for 150 years –
visit unisys.com and follow us on LinkedIn.
#Unisys150.
RELEASE NO.: 0801/9916
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
June 30, |
|
Six
Months Ended
June 30, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Revenue |
|
|
|
|
|
|
|
|
Services |
|
$ 417.0 |
|
$ 400.3 |
|
$ 820.9 |
|
$ 792.4 |
Technology |
|
59.8 |
|
114.7 |
|
172.3 |
|
169.3 |
|
|
476.8 |
|
515.0 |
|
993.2 |
|
961.7 |
Costs and
expenses |
|
|
|
|
|
|
|
|
Cost of
revenue |
|
|
|
|
|
|
|
|
Services |
|
323.5 |
|
322.1 |
|
639.6 |
|
643.4 |
Technology |
|
37.5 |
|
44.8 |
|
78.8 |
|
82.8 |
|
|
361.0 |
|
366.9 |
|
718.4 |
|
726.2 |
Selling, general
and administrative |
|
110.3 |
|
109.6 |
|
213.2 |
|
214.0 |
Research and
development |
|
5.4 |
|
4.8 |
|
11.6 |
|
11.3 |
|
|
476.7 |
|
481.3 |
|
943.2 |
|
951.5 |
Operating
income |
|
0.1 |
|
33.7 |
|
50.0 |
|
10.2 |
Interest
expense |
|
7.5 |
|
8.3 |
|
15.1 |
|
16.7 |
Other (expense),
net |
|
(16.7) |
|
(21.9) |
|
(213.6) |
|
(42.9) |
(Loss)
earnings before income taxes |
|
(24.1) |
|
3.5 |
|
(178.7) |
|
(49.4) |
Provision for
income taxes |
|
15.4 |
|
20.3 |
|
35.3 |
|
24.4 |
Consolidated net loss |
|
(39.5) |
|
(16.8) |
|
(214.0) |
|
(73.8) |
Net income
attributable to noncontrolling interests |
|
0.5 |
|
0.3 |
|
1.4 |
|
0.6 |
Net loss
attributable to Unisys Corporation |
|
$ (40.0) |
|
$ (17.1) |
|
$ (215.4) |
|
$ (74.4) |
|
|
|
|
|
|
|
|
|
Loss per
share attributable to Unisys Corporation |
|
|
|
|
|
|
|
|
Basic |
|
$ (0.59) |
|
$ (0.25) |
|
$ (3.16) |
|
$ (1.10) |
Diluted |
|
$ (0.59) |
|
$ (0.25) |
|
$ (3.16) |
|
$ (1.10) |
UNISYS
CORPORATION
SEGMENT RESULTS
(Unaudited)
(Millions) |
|
|
|
Total |
|
DWS |
|
CA&I |
|
ECS |
|
Other |
Three
Months Ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 476.8 |
|
$ 135.0 |
|
$ 132.6 |
|
$ 134.6 |
|
$
74.6 |
Gross profit
percent |
|
24.3 % |
|
13.6 % |
|
16.9 % |
|
54.1 % |
|
|
Three
Months Ended June 30, 2022 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 515.0 |
|
$ 127.2 |
|
$ 130.1 |
|
$ 185.8 |
|
$
71.9 |
Gross profit
percent |
|
28.8 % |
|
13.0 % |
|
5.5 % |
|
66.2 % |
|
|
|
|
Total |
|
DWS |
|
CA&I |
|
ECS |
|
Other |
Six
Months Ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 993.2 |
|
$ 266.0 |
|
$ 258.6 |
|
$ 322.8 |
|
$ 145.8 |
Gross profit
percent |
|
27.7 % |
|
12.8 % |
|
15.0 % |
|
61.4 % |
|
|
Six
Months Ended June 30, 2022 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 961.7 |
|
$ 252.0 |
|
$ 259.2 |
|
$ 306.4 |
|
$ 144.1 |
Gross profit
percent |
|
24.5 % |
|
12.9 % |
|
5.4 % |
|
60.6 % |
|
|
UNISYS
CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Millions) |
|
|
June 30,
2023 |
|
December
31,
2022 |
Assets |
|
|
|
Current
assets: |
|
|
|
Cash and cash
equivalents |
$
423.2 |
|
$
391.8 |
Accounts
receivable, net |
377.2 |
|
402.5 |
Contract
assets |
16.5 |
|
28.9 |
Inventories |
21.0 |
|
14.9 |
Prepaid expenses
and other current assets |
112.6 |
|
92.3 |
Total
current assets |
950.5 |
|
930.4 |
Properties |
406.6 |
|
410.8 |
Less-accumulated
depreciation and amortization |
332.9 |
|
334.9 |
Properties,
net |
73.7 |
|
75.9 |
Outsourcing
assets, net |
46.5 |
|
66.4 |
Marketable
software, net |
164.6 |
|
165.1 |
Operating lease
right-of-use assets |
38.6 |
|
42.5 |
Prepaid
postretirement assets |
120.9 |
|
119.5 |
Deferred income
taxes |
112.5 |
|
118.6 |
Goodwill |
287.3 |
|
287.1 |
Intangible
assets, net |
47.5 |
|
52.4 |
Restricted
cash |
9.0 |
|
10.9 |
Assets
held-for-sale |
6.4 |
|
6.4 |
Other long-term
assets |
175.2 |
|
190.4 |
Total
assets |
$
2,032.7 |
|
$
2,065.6 |
Total
liabilities and equity |
|
|
|
Current
liabilities: |
|
|
|
Current
maturities of long-term debt |
$
14.5 |
|
$
17.4 |
Accounts
payable |
150.4 |
|
160.8 |
Deferred
revenue |
219.8 |
|
200.7 |
Other accrued
liabilities |
256.3 |
|
271.6 |
Total
current liabilities |
641.0 |
|
650.5 |
Long-term
debt |
488.5 |
|
495.7 |
Long-term
postretirement liabilities |
683.0 |
|
714.6 |
Long-term
deferred revenue |
113.0 |
|
122.3 |
Long-term
operating lease liabilities |
24.8 |
|
29.7 |
Other long-term
liabilities |
33.1 |
|
31.0 |
Commitments and
contingencies |
|
|
|
Total Unisys
Corporation stockholders' equity (deficit) |
11.4 |
|
(14.7) |
Noncontrolling
interests |
37.9 |
|
36.5 |
Total
equity |
49.3 |
|
21.8 |
Total
liabilities and equity |
$
2,032.7 |
|
$
2,065.6 |
UNISYS
CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Millions) |
|
|
|
Six
Months Ended
June 30, |
|
|
2023 |
|
2022 |
Cash
flows from operating activities |
|
|
|
|
Consolidated net
loss |
|
$ (214.0) |
|
$
(73.8) |
Adjustments to
reconcile consolidated net loss to net cash provided by (used for)
operating activities: |
|
|
|
|
Foreign currency
(gains) losses |
|
(0.5) |
|
0.4 |
Non-cash interest
expense |
|
0.6 |
|
0.7 |
Employee stock
compensation |
|
8.9 |
|
10.3 |
Depreciation and
amortization of properties |
|
13.7 |
|
19.2 |
Depreciation and
amortization of outsourcing assets |
|
25.1 |
|
36.0 |
Amortization of
marketable software |
|
24.5 |
|
29.6 |
Amortization of
intangible assets |
|
4.9 |
|
5.3 |
Other non-cash
operating activities |
|
0.4 |
|
0.2 |
Loss on disposal
of capital assets |
|
0.1 |
|
0.6 |
Postretirement
contributions |
|
(31.1) |
|
(25.1) |
Postretirement
expense |
|
203.8 |
|
22.7 |
Deferred income
taxes, net |
|
9.3 |
|
3.1 |
Changes in
operating assets and liabilities, excluding the effect of
acquisitions: |
|
|
|
|
Receivables, net
and contract assets |
|
71.0 |
|
22.7 |
Inventories |
|
(5.7) |
|
(5.4) |
Other
assets |
|
(16.1) |
|
(9.3) |
Accounts payable
and current liabilities |
|
(37.6) |
|
(108.2) |
Other
liabilities |
|
(2.0) |
|
4.3 |
Net cash
provided by (used for) operating activities |
|
55.3 |
|
(66.7) |
Cash
flows from investing activities |
|
|
|
|
Proceeds from
investments |
|
1,485.4 |
|
1,668.0 |
Purchases of
investments |
|
(1,470.4) |
|
(1,697.6) |
Investment in
marketable software |
|
(21.3) |
|
(23.6) |
Capital additions
of properties |
|
(11.9) |
|
(14.0) |
Capital additions
of outsourcing assets |
|
(4.9) |
|
(6.5) |
Purchase of
businesses, net of cash acquired |
|
— |
|
(0.3) |
Other |
|
(0.4) |
|
(0.4) |
Net cash
used for investing activities |
|
(23.5) |
|
(74.4) |
Cash
flows from financing activities |
|
|
|
|
Payments of
long-term debt |
|
(10.6) |
|
(11.2) |
Other |
|
(0.4) |
|
(3.8) |
Net cash
used for financing activities |
|
(11.0) |
|
(15.0) |
Effect of
exchange rate changes on cash, cash equivalents and restricted
cash |
|
8.7 |
|
(15.2) |
Increase
(decrease) in cash, cash equivalents and restricted
cash |
|
29.5 |
|
(171.3) |
Cash,
cash equivalents and restricted cash, beginning of
period |
|
402.7 |
|
560.6 |
Cash,
cash equivalents and restricted cash, end of
period |
|
$
432.2 |
|
$
389.3 |
UNISYS
CORPORATION
RECONCILIATIONS OF SELECTED GAAP MEASURES TO NON-GAAP
MEASURES
(Unaudited)
(Millions, except per share data) |
|
|
|
|
Three
Months Ended |
|
Six
Months Ended |
|
|
|
June
30, |
|
June
30, |
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
GAAP net
loss attributable to Unisys Corporation |
|
$ (40.0) |
|
$ (17.1) |
|
$ (215.4) |
|
$ (74.4) |
|
|
|
|
|
|
|
|
|
|
Postretirement
expense: |
pretax |
|
10.6 |
|
12.5 |
|
203.8 |
|
22.7 |
|
tax |
|
(0.2) |
|
— |
|
(0.4) |
|
0.2 |
|
net of
tax |
|
10.8 |
|
12.5 |
|
204.2 |
|
22.5 |
|
|
|
|
|
|
|
|
|
|
Cost reduction
and other expenses: |
pretax |
|
23.4 |
|
20.8 |
|
40.1 |
|
40.9 |
|
tax |
|
0.3 |
|
— |
|
0.3 |
|
0.1 |
|
net of
tax |
|
23.1 |
|
20.8 |
|
39.8 |
|
40.8 |
|
noncontrolling
interest |
|
— |
|
— |
|
— |
|
— |
|
net of
noncontrolling interest |
|
23.1 |
|
20.8 |
|
39.8 |
|
40.8 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP
net (loss) income attributable to Unisys
Corporation |
|
$
(6.1) |
|
$
16.2 |
|
$
28.6 |
|
$ (11.1) |
|
|
|
|
|
|
|
|
|
|
Weighted average
shares (thousands) |
|
68,289 |
|
67,694 |
|
68,116 |
|
67,541 |
Plus incremental
shares from assumed conversion: |
|
|
|
|
|
|
|
|
Employee stock
plans |
|
— |
|
418 |
|
646 |
|
— |
Non-GAAP adjusted
weighted average shares |
|
68,289 |
|
68,112 |
|
68,762 |
|
67,541 |
|
|
|
|
|
|
|
|
|
|
Diluted
earnings (loss) per share |
|
|
|
|
|
|
|
|
GAAP
basis |
|
|
|
|
|
|
|
|
GAAP net loss
attributable to Unisys Corporation for diluted loss
per share |
|
$ (40.0) |
|
$ (17.1) |
|
$ (215.4) |
|
$ (74.4) |
Divided by
weighted average shares |
|
68,289 |
|
67,694 |
|
68,116 |
|
67,541 |
GAAP
diluted loss per share |
|
$ (0.59) |
|
$ (0.25) |
|
$ (3.16) |
|
$ (1.10) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP
basis |
|
|
|
|
|
|
|
|
Non-GAAP net
(loss) income attributable to Unisys Corporation
for diluted (loss) earnings per share |
|
$ (6.1) |
|
$ 16.2 |
|
$ 28.6 |
|
$ (11.1) |
Divided by
Non-GAAP adjusted weighted average shares |
68,289 |
|
68,112 |
|
68,762 |
|
67,541 |
Non-GAAP
diluted (loss) earnings per share |
$ (0.09) |
|
$
0.24 |
|
$
0.42 |
|
$ (0.16) |
UNISYS
CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
FREE CASH
FLOW |
|
|
|
|
Three
Months Ended |
|
Six
Months Ended |
|
|
|
June
30, |
|
June
30, |
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Cash
provided by (used for) operations |
|
$
42.5 |
|
$ (33.7) |
|
$
55.3 |
|
$ (66.7) |
Additions to
marketable software |
|
(11.0) |
|
(12.5) |
|
(21.3) |
|
(23.6) |
Additions to
properties |
|
(4.6) |
|
(8.8) |
|
(11.9) |
|
(14.0) |
Additions to
outsourcing assets |
|
(2.2) |
|
(4.1) |
|
(4.9) |
|
(6.5) |
Free cash
flow |
|
24.7 |
|
(59.1) |
|
17.2 |
|
(110.8) |
Postretirement
funding |
|
14.7 |
|
8.9 |
|
31.1 |
|
25.1 |
Pre-pension free cash flow |
|
39.4 |
|
(50.2) |
|
48.3 |
|
(85.7) |
Cost reduction
and other payments, net |
|
28.7 |
|
11.7 |
|
39.9 |
|
20.3 |
Adjusted
free cash flow |
|
$
68.1 |
|
$ (38.5) |
|
$
88.2 |
|
$ (65.4) |
UNISYS
CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
|
EBITDA |
|
|
|
|
Three
Months Ended |
|
Six
Months Ended |
|
|
|
June
30, |
|
June
30, |
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Net loss
attributable to Unisys Corporation |
|
$ (40.0) |
|
$ (17.1) |
|
$ (215.4) |
|
$ (74.4) |
Net income
attributable to noncontrolling interests |
|
0.5 |
|
0.3 |
|
1.4 |
|
0.6 |
Interest expense,
net of interest income of $6.5, $3.4, $13.2 and $5.8,
respectively* |
|
1.0 |
|
4.9 |
|
1.9 |
|
10.9 |
Provision for
income taxes |
|
15.4 |
|
20.3 |
|
35.3 |
|
24.4 |
Depreciation |
|
17.4 |
|
26.5 |
|
38.8 |
|
55.2 |
Amortization |
|
14.9 |
|
16.7 |
|
29.4 |
|
34.9 |
EBITDA |
|
$
9.2 |
|
$
51.6 |
|
$ (108.6) |
|
$
51.6 |
|
|
|
|
|
|
|
|
|
Postretirement
expense |
|
$ 10.6 |
|
$ 12.5 |
|
$ 203.8 |
|
$ 22.7 |
Cost reduction
and other expenses** |
|
21.0 |
|
17.9 |
|
35.3 |
|
32.9 |
Non-cash share
based expense |
|
4.1 |
|
3.5 |
|
8.7 |
|
10.0 |
Other expense,
net adjustment*** |
|
5.4 |
|
4.9 |
|
9.3 |
|
7.4 |
Adjusted
EBITDA |
|
$
50.3 |
|
$
90.4 |
|
$ 148.5 |
|
$ 124.6 |
|
|
|
|
|
|
|
|
|
|
*Included in
other (expense), net on the consolidated statements of income
(loss) |
**Reduced for
depreciation and amortization included above |
***Other
expense, net as reported on the consolidated statements of income
(loss) less postretirement expense, interest income and
items included in cost reduction and other expenses |
|
|
Three
Months Ended |
|
Six
Months Ended |
|
|
June
30, |
|
June
30, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Revenue |
|
$
476.8 |
|
$
515.0 |
|
$
993.2 |
|
$
961.7 |
Net loss
attributable to Unisys Corporation as a percentage of
revenue |
(8.4) % |
|
(3.3) % |
|
(21.7) % |
|
(7.7) % |
Non-GAAP net
(loss) income attributable to Unisys Corporation as
a percentage of revenue |
(1.3) % |
|
3.1 % |
|
2.9 % |
|
(1.2) % |
Adjusted EBITDA
as a percentage of revenue |
10.5 % |
|
17.6 % |
|
15.0 % |
|
13.0 % |
UNISYS
CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
|
OPERATING
PROFIT |
|
|
|
Three
Months Ended |
|
Six
Months Ended |
|
|
June
30, |
|
June
30, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
GAAP
operating profit |
|
$ 0.1 |
|
$ 33.7 |
|
$ 50.0 |
|
$ 10.2 |
Cost reduction
and other expenses* |
|
15.8 |
|
12.3 |
|
25.7 |
|
21.2 |
Postretirement
expense** |
|
0.4 |
|
0.6 |
|
0.7 |
|
1.1 |
Non-GAAP
operating profit |
|
$ 16.3 |
|
$ 46.6 |
|
$ 76.4 |
|
$ 32.5 |
|
|
|
|
|
|
|
|
|
Revenue |
|
$
476.8 |
|
$
515.0 |
|
$
993.2 |
|
$
961.7 |
|
|
|
|
|
|
|
|
|
GAAP operating
profit percent |
|
0.0 % |
|
6.5 % |
|
5.0 % |
|
1.1 % |
Non-GAAP
operating profit percent |
|
3.4 % |
|
9.0 % |
|
7.7 % |
|
3.4 % |
|
|
|
|
|
|
|
|
|
*Included in cost
of revenue, selling, general and administrative and research and
development on the consolidated statements
of income (loss) |
**Included in
selling, general and administrative on the consolidated statements
of income (loss) |
EXCLUDING LICENSE AND
SUPPORT (EX-L&S) REVENUE AND GROSS PROFIT |
|
|
|
Three
Months Ended |
|
Six
Months Ended |
|
|
June
30, |
|
June
30, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
GAAP
revenue |
|
$
476.8 |
|
$
515.0 |
|
$
993.2 |
|
$
961.7 |
L&S
revenue |
|
80.8 |
|
137.6 |
|
217.7 |
|
211.0 |
Ex-L&S Non-GAAP revenue |
|
$
396.0 |
|
$
377.4 |
|
$
775.5 |
|
$
750.7 |
|
|
|
|
|
|
|
|
|
GAAP
gross profit |
|
$
115.8 |
|
$
148.1 |
|
$
274.8 |
|
$
235.5 |
L&S gross
profit |
|
52.4 |
|
108.8 |
|
158.9 |
|
156.2 |
Ex-L&S Non-GAAP gross profit |
|
$ 63.4 |
|
$ 39.3 |
|
$
115.9 |
|
$ 79.3 |
|
|
|
|
|
|
|
|
|
GAAP gross profit
percent |
|
24.3 % |
|
28.8 % |
|
27.7 % |
|
24.5 % |
Ex-L&S
Non-GAAP gross profit percent |
|
16.0 % |
|
10.4 % |
|
14.9 % |
|
10.6 % |
CONTACT: For Investors: Michaela
Pewarski, Unisys, +1 215-274-1254, Investor@unisys.com; For
Press: Patricia Gonzalez, Unisys, +1
817-846-7662, Patricia.Gonzalez@unisys.com