Unisys Announces 3Q23
Results
Company Raises Full-Year Guidance for Revenue Growth
and
Profitability
-
Revenue up 0.7% year over year (YoY), or a decline of
1.4% YoY in constant
currency(1)
-
Excluding License and Support
(Ex-L&S)(14), revenue growth of 6.2% YoY, or growth
of 4.1% in constant
currency
-
Ex-L&S pipeline(3) growth of 18%
YoY, Next-Gen Solutions(6) pipeline growth of 50%
YoY
-
Unisys raises full-year guidance for 2023; now
expects constant currency revenue growth of 0% to 1.5%, non-GAAP
operating profit(7) margin of 5.0% to 6.0% and
adjusted EBITDA(8) margin of 12.5% to
13.5%
BLUE BELL, Pa., Nov. 7, 2023 -- Unisys
(NYSE: UIS) today reported financial results for the third quarter
ended September 30,
2023.
Unisys reported another solid quarter of results.
Total revenue grew 0.7% YoY or a decline of 1.4% in constant
currency. Ex-L&S revenue increased by 6.2% YoY, or 4.1% in
constant currency and License and Support
(L&S)(13) revenue was better than expected due
to increased client consumption levels. Ex-L&S solutions
pipeline TCV is 18% higher than a year ago, driven by a 50%
increase in Next-Gen Solutions
pipeline.
During the quarter, Unisys unveiled its new
quantum-powered solution - Unisys Logistics
OptimizationTM - that leverages quantum computing,
advanced analytics, and proprietary pre-trained artificial
intelligence models to solve complex logistics optimization
challenges in seconds. This cutting-edge solution enables faster
and smarter business decisions that help airlines, freight
forwarders, and ground handlers by giving them an optimal plan for
packing, storing and routing shipments across multiple vehicles
more efficiently and cost
effectively.
"We are raising our 2023 guidance ranges based on
another solid quarter of revenue and profit results. We saw
increased activity with existing clients in both Digital Workplace
Solutions and Cloud, Applications & Infrastructure Solutions
segments and our License and Support solutions saw increased
consumption levels. Our pipeline is robust, with a significant
portion of Next-Gen Solutions opportunities such as applications,
cloud, data and artificial intelligence, and employee experience.
We are also excited by the initial market reception to our new
Unisys Logistics Optimization solution, which we believe has the
potential to advance cargo logistics," said Unisys Chair and CEO
Peter A.
Altabef.
Summary of Third 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 $464.6M vs.
$461.2M in 3Q22, up 0.7% YoY, or
down 1.4% YoY in constant
currency
-
Ex-L&S revenue of $397.5M vs. $374.3M
in 3Q22, up 6.2% YoY, or up 4.1% YoY in constant currency, driven
by expansion and new scope with existing
clients
-
Gross
Profit:
-
Gross profit of $95.3M
vs. $104.3M in
3Q22
-
Gross profit margin of 20.5% vs. 22.6% in 3Q22, down
210 bps YoY, primarily due to lower software license renewals,
as
expected
-
Ex-L&S gross profit margin of 14.0% vs. 11.7% in
3Q22, up 230 bps YoY, primarily driven by additional expenses
associated with a contract included in the prior year period and
delivery
improvements
-
Operating
Profit:
-
GAAP operating loss of $17.1M vs. $8.0M
operating loss in
3Q22
-
GAAP operating loss margin of 3.7% vs. 1.7% operating
loss margin in
3Q22
-
Non-GAAP operating profit of $0.4M vs. $14.1M
operating profit in
3Q22
-
Non-GAAP operating profit margin of 0.1% vs. 3.1%
operating profit margin in
3Q22
-
Net
Income/Loss:
-
GAAP net loss of $50.0M
vs. net loss of $40.1M in
3Q22
-
Non-GAAP net loss(9) of $22.3M vs. net income of $3.1M in
3Q22
-
Adjusted
EBITDA:
-
Adjusted EBITDA of $37.0M vs. $52.5M
in
3Q22
-
Adjusted EBITDA margin of 8.0% vs. 11.4% in
3Q22
-
Earnings/Loss Per
Share:
-
Diluted loss per share of $0.73 vs. diluted loss per share of $0.59 in
3Q22
-
Non-GAAP diluted loss per share of $0.33 vs. diluted earnings per share of
$0.05 in
3Q22
-
Cash
Flow:
-
Cash used for operations was $4.1M vs. cash provided by $44.5M in
3Q22
-
Free cash flow(10) was $(25.7)M vs. $23.8M
in
3Q22
-
Adjusted free cash flow(12) was
$1.4M vs. $53.1M in
3Q22
-
Prior year period benefited from the timing
of L&S technology
collections
-
Pipeline, TCV and
Backlog:
-
Total company pipeline increased 11% YoY and
decreased (5%) quarter over quarter
(QoQ)
-
Increase in YoY primarily due to new logo
opportunities
-
Next-Gen Solutions pipeline increased 50% YoY
and decreased (8%)
QoQ
-
TCV(4) decreased (47%) YoY and (31%)
QoQ primarily due to the timing of contract renewals in
Ex-L&S
-
The company expects strong sequential growth
in TCV for the fourth quarter of 2023, renewals signed in
October 2023 exceed total 3Q23
TCV.
-
Ex-L&S pipeline increased 18% YoY and
decreased (6%)
QoQ
-
Increase in YoY driven by 68% growth in
Ex-L&S new logo pipeline, the majority of which are Next-Gen
Solutions
opportunities
-
Ex-L&S TCV decreased (46%) YoY and (30%) QoQ
primarily due to the timing of contract
renewals
-
Backlog(2) was $2.38B vs. $2.69B
in 2Q23 primarily driven by contract renewal
timing
-
Balance
Sheet:
-
As of September 30,
2023, total cash and cash equivalents was $385.0M vs. $391.8M
as of December 31,
2022
3Q23 Financial Highlights by
Segment:
Digital Workplace Solutions
(DWS):
-
Revenue:
-
DWS revenue of $140.9M
vs. $130.1M in 3Q22, an increase of
8.3% YoY, or an increase of 6.2% YoY in constant currency,
primarily driven by additional scope with existing
clients
-
Gross
Margin:
-
DWS gross profit margin of 14.8% vs. 15.1% in 3Q22, a
decrease of 30 bps
YoY
Cloud, Applications & Infrastructure Solutions
(CA&I):
-
Revenue:
-
CA&I revenue $133.5M vs. $122.3M
in 3Q22, an increase of 9.2% YoY, or an increase of 8.7% YoY
in constant currency, in part due to new scope with existing
clients
-
Gross
Margin:
-
CA&I gross profit margin of 15.3% vs. 5.6% in
3Q22, an increase of 970 bps YoY, primarily driven by
additional expenses associated with a contract included in the
prior year period as well as delivery improvements in
3Q23
Enterprise Computing Solutions
(ECS):
-
Revenue:
-
ECS revenue of $122.2M
vs. $137.7M in 3Q22, a decline of
11.3% YoY, or a decline of 14.2% YoY in constant currency, due to
lower software license
renewals
-
Gross
Margin:
-
ECS gross profit margin was 50.2% vs. 58.7% in 3Q22,
a decrease of 850 bps YoY, primarily due to lower software license
renewals
2023 Financial
Guidance
The company raises full-year 2023 revenue growth and
profitability guidance:
|
Revised
Guidance |
|
Prior Issued
Guidance |
Revenue in constant
currency* |
0% to
1.5% |
|
(7.0)% to
(3.0)% |
Non-GAAP operating profit
margin |
5.0% to
6.0% |
|
2.0% to
4.0% |
Adjusted EBITDA
margin |
12.5% to
13.5% |
|
9.5% to
11.5% |
|
|
|
|
*Revised guidance assumes Ex-L&S growth of 3.0%
to 4.5% and approximately $420 million of L&S revenue compared
to prior
guidance, which assumed Ex-L&S growth of (1.0)% to 4.0% and
approximately $350 million of L&S
revenue. |
Conference
Call
Unisys will hold a conference call with the financial
community on Tuesday, November 7,
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 5366968 from two hours after the end of the call until
November 20,
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) 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.
(5) Book-to-bill – Represents
total contract value booked divided by revenue in a given
period.
(6) 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. The
company uses estimated Next-Gen Solutions metrics to provide
insight into the company's progress in shifting the revenue mix
towards solutions that are generally higher-growth and
higher-margin.
(7) Non-GAAP operating
profit – This measure excludes pretax postretirement
expense and pretax charges in connection with cost-reduction
activities and other
expenses.
(8) 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.
(9) 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.
(10) Free cash flow –
Represents cash flow from operations less capital
expenditures.
(11) Pre-pension free cash
flow – Represents free cash flow before postretirement
contributions
(12) Adjusted free cash flow –
Represents free cash flow less cash used for postretirement funding
and cost-reduction activities and other
payments.
(13) License and Support
(L&S) – Represents software license and related
support revenue within the company's ECS
segment.
(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 TCV is 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, TCV, backlog,
pipeline, book-to-bill, full-year 2023 revenue growth and
profitability guidance, including constant currency revenue,
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.
RELEASE NO.:
1106/9929
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, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Revenue |
|
|
|
|
|
|
|
|
Services |
|
$
415.2 |
|
$
395.2 |
|
$
1,236.1 |
|
$
1,187.6 |
Technology |
|
49.4 |
|
66.0 |
|
221.7 |
|
235.3 |
|
|
464.6 |
|
461.2 |
|
1,457.8 |
|
1,422.9 |
Costs and
expenses |
|
|
|
|
|
|
|
|
Cost of
revenue |
|
|
|
|
|
|
|
|
Services |
|
324.0 |
|
318.2 |
|
963.6 |
|
961.6 |
Technology |
|
45.3 |
|
38.7 |
|
124.1 |
|
121.5 |
|
|
369.3 |
|
356.9 |
|
1,087.7 |
|
1,083.1 |
Selling, general and
administrative |
|
108.1 |
|
106.3 |
|
321.3 |
|
320.3 |
Research and
development |
|
4.3 |
|
6.0 |
|
15.9 |
|
17.3 |
|
|
481.7 |
|
469.2 |
|
1,424.9 |
|
1,420.7 |
Operating (loss)
income |
|
(17.1) |
|
(8.0) |
|
32.9 |
|
2.2 |
Interest
expense |
|
7.8 |
|
7.9 |
|
22.9 |
|
24.6 |
Other (expense),
net |
|
(3.6) |
|
(23.3) |
|
(217.2) |
|
(66.2) |
Loss before income
taxes |
|
(28.5) |
|
(39.2) |
|
(207.2) |
|
(88.6) |
Provision for income
taxes |
|
20.4 |
|
0.7 |
|
55.7 |
|
25.1 |
Consolidated net
loss |
|
(48.9) |
|
(39.9) |
|
(262.9) |
|
(113.7) |
Net income attributable to noncontrolling
interests |
|
1.1 |
|
0.2 |
|
2.5 |
|
0.8 |
Net loss attributable to Unisys
Corporation |
|
$
(50.0) |
|
$
(40.1) |
|
$
(265.4) |
|
$
(114.5) |
|
|
|
|
|
|
|
|
|
Loss per share attributable to Unisys
Corporation |
|
|
|
|
|
|
|
|
Basic |
|
$
(0.73) |
|
$
(0.59) |
|
$
(3.89) |
|
$
(1.69) |
Diluted |
|
$
(0.73) |
|
$
(0.59) |
|
$
(3.89) |
|
$
(1.69) |
UNISYS CORPORATION
SEGMENT RESULTS
(Unaudited)
(Millions) |
|
|
|
Total |
|
DWS |
|
CA&I |
|
ECS |
|
Other |
Three Months Ended September 30,
2023 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$
464.6 |
|
$
140.9 |
|
$
133.5 |
|
$
122.2 |
|
$
68.0 |
Gross profit
percent |
|
20.5 % |
|
14.8 % |
|
15.3 % |
|
50.2 % |
|
|
Three Months Ended September 30,
2022 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$
461.2 |
|
$
130.1 |
|
$
122.3 |
|
$
137.7 |
|
$
71.1 |
Gross profit
percent |
|
22.6 % |
|
15.1 % |
|
5.6 % |
|
58.7 % |
|
|
|
|
|
|
Total |
|
DWS |
|
CA&I |
|
ECS |
|
Other |
Nine Months Ended September 30,
2023 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$
1,457.8 |
|
$
406.9 |
|
$
392.1 |
|
$
445.0 |
|
$
213.8 |
Gross profit
percent |
|
25.4 % |
|
13.5 % |
|
15.1 % |
|
58.4 % |
|
|
Nine Months Ended September 30,
2022 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$
1,422.9 |
|
$
382.1 |
|
$
381.5 |
|
$
444.1 |
|
$
215.2 |
Gross profit
percent |
|
23.9 % |
|
13.7 % |
|
5.5 % |
|
60.0 % |
|
|
UNISYS CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Millions) |
|
|
September 30,
2023 |
|
December 31,
2022 |
Assets |
|
|
|
Current
assets: |
|
|
|
Cash and cash
equivalents |
$
385.0 |
|
$
391.8 |
Accounts receivable,
net |
388.3 |
|
402.5 |
Contract
assets |
14.7 |
|
28.9 |
Inventories |
15.6 |
|
14.9 |
Prepaid expenses and other current
assets |
88.1 |
|
92.3 |
Total current
assets |
891.7 |
|
930.4 |
Properties |
401.5 |
|
410.8 |
Less-accumulated depreciation and
amortization |
330.6 |
|
334.9 |
Properties,
net |
70.9 |
|
75.9 |
Outsourcing assets,
net |
39.6 |
|
66.4 |
Marketable software,
net |
164.2 |
|
165.1 |
Operating lease right-of-use
assets |
32.6 |
|
42.5 |
Prepaid postretirement
assets |
121.8 |
|
119.5 |
Deferred income
taxes |
102.7 |
|
118.6 |
Goodwill |
287.1 |
|
287.1 |
Intangible assets,
net |
45.1 |
|
52.4 |
Restricted
cash |
8.9 |
|
10.9 |
Assets
held-for-sale |
6.4 |
|
6.4 |
Other long-term
assets |
199.9 |
|
190.4 |
Total
assets |
$
1,970.9 |
|
$
2,065.6 |
Total liabilities and
equity |
|
|
|
Current
liabilities: |
|
|
|
Current maturities of long-term
debt |
$
12.7 |
|
$
17.4 |
Accounts
payable |
140.1 |
|
160.8 |
Deferred
revenue |
202.0 |
|
200.7 |
Other accrued
liabilities |
285.0 |
|
271.6 |
Total current
liabilities |
639.8 |
|
650.5 |
Long-term
debt |
487.0 |
|
495.7 |
Long-term postretirement
liabilities |
661.6 |
|
714.6 |
Long-term deferred
revenue |
102.0 |
|
122.3 |
Long-term operating lease
liabilities |
19.8 |
|
29.7 |
Other long-term
liabilities |
54.5 |
|
31.0 |
Commitments and
contingencies |
|
|
|
Total Unisys Corporation stockholders'
deficit |
(32.4) |
|
(14.7) |
Noncontrolling
interests |
38.6 |
|
36.5 |
Total
equity |
6.2 |
|
21.8 |
Total liabilities and
equity |
$
1,970.9 |
|
$
2,065.6 |
UNISYS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Millions) |
|
|
|
Nine Months Ended
September
30, |
|
|
2023 |
|
2022 |
Cash flows from operating
activities |
|
|
|
|
Consolidated net
loss |
|
$
(262.9) |
|
$
(113.7) |
Adjustments to reconcile consolidated net loss to net
cash provided by (used for) operating
activities: |
|
|
|
|
Foreign currency (gains)
losses |
|
(2.1) |
|
6.3 |
Non-cash interest
expense |
|
0.9 |
|
1.0 |
Employee stock
compensation |
|
12.9 |
|
15.2 |
Depreciation and amortization of
properties |
|
20.9 |
|
29.3 |
Depreciation and amortization of outsourcing
assets |
|
37.5 |
|
48.8 |
Amortization of marketable
software |
|
37.7 |
|
42.7 |
Amortization of intangible
assets |
|
7.3 |
|
7.7 |
Other non-cash operating
activities |
|
0.4 |
|
0.2 |
Loss on disposal of capital
assets |
|
0.3 |
|
1.6 |
Postretirement
contributions |
|
(41.3) |
|
(33.9) |
Postretirement
expense |
|
214.1 |
|
34.1 |
Deferred income taxes,
net |
|
14.5 |
|
(6.5) |
Changes in operating assets and liabilities,
excluding the effect of
acquisitions: |
|
|
|
|
Receivables, net and contract
assets |
|
58.3 |
|
48.4 |
Inventories |
|
(0.6) |
|
(5.6) |
Other assets |
|
(24.8) |
|
(2.5) |
Accounts payable and current
liabilities |
|
(33.7) |
|
(101.5) |
Other
liabilities |
|
11.8 |
|
6.2 |
Net cash provided by (used for) operating
activities |
|
51.2 |
|
(22.2) |
Cash flows from investing
activities |
|
|
|
|
Proceeds from
investments |
|
2,044.3 |
|
2,441.0 |
Purchases of
investments |
|
(2,030.0) |
|
(2,499.4) |
Investment in marketable
software |
|
(32.9) |
|
(35.2) |
Capital additions of
properties |
|
(15.4) |
|
(21.5) |
Capital additions of outsourcing
assets |
|
(11.4) |
|
(8.1) |
Purchase of businesses, net of cash
acquired |
|
— |
|
(0.3) |
Other |
|
(0.9) |
|
(0.9) |
Net cash used for investing
activities |
|
(46.3) |
|
(124.4) |
Cash flows from financing
activities |
|
|
|
|
Payments of long-term
debt |
|
(13.7) |
|
(14.6) |
Other |
|
(0.4) |
|
(3.8) |
Net cash used for financing
activities |
|
(14.1) |
|
(18.4) |
Effect of exchange rate changes on cash, cash
equivalents and restricted
cash |
|
0.4 |
|
(30.6) |
Decrease in cash, cash equivalents and restricted
cash |
|
(8.8) |
|
(195.6) |
Cash, cash equivalents and restricted cash, beginning
of
period |
|
402.7 |
|
560.6 |
Cash, cash equivalents and restricted cash, end of
period |
|
$
393.9 |
|
$
365.0 |
UNISYS CORPORATION
RECONCILIATIONS OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES
(Unaudited)
(Millions, except per share
data) |
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
|
|
|
September
30, |
|
September
30, |
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
GAAP net loss attributable to Unisys
Corporation |
|
$
(50.0) |
|
$
(40.1) |
|
$
(265.4) |
|
$
(114.5) |
|
|
|
|
|
|
|
|
|
|
Postretirement
expense: |
pretax |
|
10.3 |
|
11.4 |
|
214.1 |
|
34.1 |
|
tax |
|
(0.2) |
|
0.2 |
|
(0.6) |
|
0.4 |
|
net of tax |
|
10.5 |
|
11.2 |
|
214.7 |
|
33.7 |
|
|
|
|
|
|
|
|
|
|
Cost reduction and other
expenses: |
pretax |
|
17.6 |
|
32.0 |
|
57.7 |
|
72.9 |
|
tax |
|
0.4 |
|
— |
|
0.7 |
|
0.1 |
|
net of tax |
|
17.2 |
|
32.0 |
|
57.0 |
|
72.8 |
|
noncontrolling
interest |
|
— |
|
— |
|
— |
|
— |
|
net of noncontrolling
interest |
|
17.2 |
|
32.0 |
|
57.0 |
|
72.8 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net (loss) income attributable to Unisys
Corporation |
|
$
(22.3) |
|
$
3.1 |
|
$
6.3 |
|
$
(8.0) |
|
|
|
|
|
|
|
|
|
|
Weighted average shares
(thousands) |
|
68,381 |
|
67,787 |
|
68,205 |
|
67,623 |
Plus incremental shares from assumed
conversion: |
|
|
|
|
|
|
|
|
Employee stock
plans |
|
— |
|
339 |
|
805 |
|
— |
Non-GAAP adjusted weighted average
shares |
|
68,381 |
|
68,126 |
|
69,010 |
|
67,623 |
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per
share |
|
|
|
|
|
|
|
|
GAAP
basis |
|
|
|
|
|
|
|
|
GAAP net loss attributable to Unisys Corporation for
diluted loss
per share |
|
$
(50.0) |
|
$
(40.1) |
|
$
(265.4) |
|
$
(114.5) |
Divided by weighted average
shares |
|
68,381 |
|
67,787 |
|
68,205 |
|
67,623 |
GAAP diluted loss per
share |
|
$
(0.73) |
|
$
(0.59) |
|
$
(3.89) |
|
$
(1.69) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP
basis |
|
|
|
|
|
|
|
|
Non-GAAP net (loss) income attributable to Unisys
Corporation
for diluted (loss) earnings per
share |
|
$
(22.3) |
|
$
3.1 |
|
$
6.3 |
|
$
(8.0) |
Divided by Non-GAAP adjusted weighted average
shares |
68,381 |
|
68,126 |
|
69,010 |
|
67,623 |
Non-GAAP diluted (loss) earnings per
share |
$
(0.33) |
|
$
0.05 |
|
$
0.09 |
|
$
(0.12) |
UNISYS CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
|
FREE CASH
FLOW |
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
|
|
|
September
30, |
|
September
30, |
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Cash provided by (used for)
operations |
|
$
(4.1) |
|
$
44.5 |
|
$
51.2 |
|
$
(22.2) |
Additions to marketable
software |
|
(11.6) |
|
(11.6) |
|
(32.9) |
|
(35.2) |
Additions to
properties |
|
(3.5) |
|
(7.5) |
|
(15.4) |
|
(21.5) |
Additions to outsourcing
assets |
|
(6.5) |
|
(1.6) |
|
(11.4) |
|
(8.1) |
Free cash
flow |
|
(25.7) |
|
23.8 |
|
(8.5) |
|
(87.0) |
Postretirement
funding |
|
10.2 |
|
8.8 |
|
41.3 |
|
33.9 |
Pre-pension free cash
flow |
|
(15.5) |
|
32.6 |
|
32.8 |
|
(53.1) |
Cost reduction and other payments,
net |
|
16.9 |
|
20.5 |
|
56.7 |
|
40.8 |
Adjusted free cash
flow |
|
$
1.4 |
|
$
53.1 |
|
$
89.5 |
|
$
(12.3) |
UNISYS CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
|
EBITDA |
|
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
|
|
|
September
30, |
|
September
30, |
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Net loss attributable to Unisys
Corporation |
|
$
(50.0) |
|
$
(40.1) |
|
$
(265.4) |
|
$
(114.5) |
Net income attributable to noncontrolling
interests |
|
1.1 |
|
0.2 |
|
2.5 |
|
0.8 |
Interest expense, net of interest income of $6.9,
$2.9, $20.0 and $8.8,
respectively* |
|
0.9 |
|
5.0 |
|
2.9 |
|
15.8 |
Provision for income
taxes |
|
20.4 |
|
0.7 |
|
55.7 |
|
25.1 |
Depreciation |
|
19.6 |
|
22.9 |
|
58.4 |
|
78.1 |
Amortization |
|
15.6 |
|
15.5 |
|
45.0 |
|
50.4 |
EBITDA |
|
$
7.6 |
|
$
4.2 |
|
$
(100.9) |
|
$
55.7 |
|
|
|
|
|
|
|
|
|
Postretirement
expense |
|
$
10.3 |
|
$
11.4 |
|
$
214.1 |
|
$
34.1 |
Cost reduction and other
expenses** |
|
15.2 |
|
27.3 |
|
50.5 |
|
60.2 |
Non-cash share based
expense |
|
3.8 |
|
4.7 |
|
12.5 |
|
14.7 |
Other expense, net
adjustment*** |
|
0.1 |
|
4.9 |
|
9.3 |
|
12.4 |
Adjusted
EBITDA |
|
$
37.0 |
|
$
52.5 |
|
$
185.5 |
|
$
177.1 |
|
|
|
|
|
|
|
|
|
|
*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 |
|
Nine Months
Ended |
|
|
September
30, |
|
September
30, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Revenue |
|
$ 464.6 |
|
$ 461.2 |
|
$ 1,457.8 |
|
$ 1,422.9 |
Net loss attributable to Unisys Corporation as a
percentage of
revenue |
(10.8) % |
|
(8.7) % |
|
(18.2) % |
|
(8.0) % |
Non-GAAP net (loss) income attributable to Unisys
Corporation as
a percentage of revenue |
(4.8) % |
|
0.7 % |
|
0.4 % |
|
(0.6) % |
Adjusted EBITDA as a percentage of
revenue |
8.0 % |
|
11.4 % |
|
12.7 % |
|
12.4 % |
UNISYS CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
|
OPERATING
PROFIT |
|
|
|
Three Months
Ended |
|
Nine Months
Ended |
|
|
September
30, |
|
September
30, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
GAAP operating (loss)
profit |
|
$
(17.1) |
|
$
(8.0) |
|
$
32.9 |
|
$
2.2 |
Cost reduction and other
expenses* |
|
17.1 |
|
21.6 |
|
42.8 |
|
42.8 |
Postretirement
expense** |
|
0.4 |
|
0.5 |
|
1.1 |
|
1.6 |
Non-GAAP operating
profit |
|
$
0.4 |
|
$
14.1 |
|
$
76.8 |
|
$
46.6 |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 464.6 |
|
$ 461.2 |
|
$ 1,457.8 |
|
$ 1,422.9 |
|
|
|
|
|
|
|
|
|
GAAP operating (loss) profit
percent |
|
(3.7) % |
|
(1.7) % |
|
2.3 % |
|
0.2 % |
Non-GAAP operating profit
percent |
|
0.1 % |
|
3.1 % |
|
5.3 % |
|
3.3 % |
|
|
|
|
|
|
|
|
|
*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 |
|
Nine Months
Ended |
|
|
September
30, |
|
September
30, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
GAAP
revenue |
|
$
464.6 |
|
$
461.2 |
|
$
1,457.8 |
|
$
1,422.9 |
L&S
revenue |
|
67.1 |
|
86.9 |
|
284.8 |
|
297.9 |
Ex-L&S Non-GAAP
revenue |
|
$
397.5 |
|
$
374.3 |
|
$
1,173.0 |
|
$
1,125.0 |
|
|
|
|
|
|
|
|
|
GAAP gross
profit |
|
$
95.3 |
|
$
104.3 |
|
$
370.1 |
|
$
339.8 |
L&S gross
profit |
|
39.6 |
|
60.5 |
|
198.5 |
|
216.7 |
Ex-L&S Non-GAAP gross
profit |
|
$
55.7 |
|
$
43.8 |
|
$
171.6 |
|
$
123.1 |
|
|
|
|
|
|
|
|
|
GAAP gross profit
percent |
|
20.5 % |
|
22.6 % |
|
25.4 % |
|
23.9 % |
Ex-L&S Non-GAAP gross profit
percent |
|
14.0 % |
|
11.7 % |
|
14.6 % |
|
10.9 % |
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