Unisys Continues Strong New
Business(6) Signings and Raises
Profitability Guidance
- Revenue growth of 7.0% year over year (YoY), an 8.2%
increase in constant currency(1)
- Gross profit margin of 29.2%, up 870 bps YoY; Excluding
License and Support (Ex-L&S)(15) gross profit margin
of 17.9%, up 390 bps YoY
- Operating profit margin of 1.5 %, up 520 bps YoY; non-GAAP
operating profit(8) margin of 9.9 %, up 980 bps YoY
- Cash provided by operations of $32.0
million, compared to cash used for operations of
$(4.1) million for the third quarter
of 2023 (3Q23), and free cash flow(11) of $14.2 million compared to $(25.7) million for 3Q23
- New Business Total Contract Value (TCV)(4) increased
50% YoY driven by more than doubling of new logo signings
- Unisys raises 2024 non-GAAP operating profit margin guidance
from 5.5% to 7.5% to 6.5% to 8.5%
BLUE
BELL, Pa., Oct. 29, 2024 /PRNewswire/ -- Unisys
Corporation (NYSE: UIS) reported financial results for the
third quarter of 2024 (3Q24).
"Our strong year-over-year growth in New Business signings
continues to demonstrate increased awareness and demand for Unisys'
solutions," said Unisys Chair and CEO Peter
A. Altabef. "We have experienced substantial growth in our
AI solutions in production and are strengthening engagement with
clients on their AI strategies and projects. We are also pleased
with the strong sequential growth in our pipeline."
Unisys Chief Financial Officer Deb
McCann said, "We are reiterating full-year revenue guidance
and raising our full-year profitability guidance and expectation
for cash generation. We continued to drive year-over-year
profitability improvement, including in our Ex-L&S solutions,
reflecting the progress we are making with our delivery and
operational efficiency initiatives. Also, we strengthened our
liquidity position with cash balances increasing sequentially to
$374 million and obtaining an
extension of our ABL credit facility through October 2027."
Financial Highlights
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.
(In millions, except
numbers presented as percentages)
|
|
3Q24
|
|
3Q23
|
|
YTD24
|
|
YTD23
|
Revenue
|
|
$497.0
|
|
$464.6
|
|
$1,463.0
|
|
$1,457.8
|
YoY revenue
growth
|
|
7.0 %
|
|
|
|
0.4 %
|
|
|
YoY revenue growth
in constant currency
|
|
8.2 %
|
|
|
|
0.2 %
|
|
|
Ex-L&S
revenue
|
|
$392.5
|
|
$397.5
|
|
$1,183.2
|
|
$1,173.0
|
YoY revenue
growth
|
|
(1.3) %
|
|
|
|
0.9 %
|
|
|
YoY revenue growth
in constant currency
|
|
(0.1) %
|
|
|
|
1.0 %
|
|
|
License and
Support(14)
revenue
|
|
$104.5
|
|
$67.1
|
|
$279.8
|
|
$284.8
|
YoY revenue
growth
|
|
55.7 %
|
|
|
|
(1.8) %
|
|
|
YoY revenue growth
in constant currency
|
|
57.3 %
|
|
|
|
(3.0) %
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
$145.0
|
|
$95.3
|
|
$410.9
|
|
$370.1
|
Gross profit
percent
|
|
29.2 %
|
|
20.5 %
|
|
28.1 %
|
|
25.4 %
|
Ex-L&S gross
profit
|
|
$70.3
|
|
$55.7
|
|
$215.7
|
|
$171.6
|
Ex-L&S gross
profit percent
|
|
17.9 %
|
|
14.0 %
|
|
18.2 %
|
|
14.6 %
|
|
|
|
|
|
|
|
|
|
Operating profit
(loss)
|
|
$7.5
|
|
($17.1)
|
|
$48.8
|
|
$32.9
|
Operating profit
(loss) percent
|
|
1.5 %
|
|
(3.7) %
|
|
3.3 %
|
|
2.3 %
|
Non-GAAP operating
profit
|
|
$49.4
|
|
$0.4
|
|
$113.1
|
|
$76.8
|
Non-GAAP operating
profit percent
|
|
9.9 %
|
|
0.1 %
|
|
7.7 %
|
|
5.3 %
|
|
|
|
|
|
|
|
|
|
Net loss
attributable to Unisys Corporation
|
|
($61.9)
|
|
($50.0)
|
|
($223.4)
|
|
($265.4)
|
Non-GAAP net income
(loss) attributable to Unisys Corporation(10)
|
|
($5.8)
|
|
($22.3)
|
|
$7.9
|
|
$6.3
|
|
|
|
|
|
|
|
|
|
EBITDA(9)
|
|
$18.1
|
|
$7.6
|
|
($50.4)
|
|
($100.9)
|
Adjusted
EBITDA(9)
|
|
$77.0
|
|
$37.0
|
|
$200.7
|
|
$185.5
|
Adjusted EBITDA as a
percentage of revenue
|
15.5 %
|
|
8.0 %
|
|
13.7 %
|
|
12.7 %
|
Third Quarter 2024 Results
Revenue growth of 7.0% YoY, an 8.2% increase in constant
currency, primarily driven by the timing of software license
renewals. Ex-L&S revenue declined 1.3% YoY, a 0.1% decrease in
constant currency.
Gross profit margin improved 870 bps YoY primarily driven by the
timing of software license renewals. Ex-L&S gross profit margin
improved 390 bps YoY primarily driven by delivery improvements and
labor cost savings initiatives. Additionally, prior year Ex-L&S
gross profit margin was negatively impacted by certain adjustments
related to a previously exited contract.
Operating profit margin improved 520 bps YoY primarily driven by
higher gross profit margin and lower professional services expense,
partially offset by a non-cash goodwill impairment charge of
$39.1 million related to the Digital
Workplace Solutions segment.
Net loss attributable to Unisys Corporation included an
additional $29.0 million tax accrual
established for certain foreign subsidiaries for which the company
is no longer asserting indefinite reinvestment of earnings.
Financial Highlights by Segment
(In millions, except
numbers presented as percentages)
|
|
3Q24
|
|
3Q23
|
|
YTD24
|
|
YTD23
|
Digital Workplace
Solutions (DWS):
|
|
|
|
|
|
|
|
|
Revenue
|
|
$130.9
|
|
$140.9
|
|
$395.3
|
|
$406.9
|
YoY revenue
growth
|
|
(7.1) %
|
|
|
|
(2.9) %
|
|
|
YoY revenue growth
in constant currency
|
|
(6.2) %
|
|
|
|
(2.8) %
|
|
|
Gross
profit
|
|
$21.3
|
|
$20.9
|
|
$61.7
|
|
$54.9
|
Gross profit
percent
|
|
16.3 %
|
|
14.8 %
|
|
15.6 %
|
|
13.5 %
|
|
|
|
|
|
|
|
|
|
Cloud, Applications
& Infrastructure Solutions (CA&I):
|
|
|
|
|
|
|
|
|
Revenue
|
|
$131.5
|
|
$133.5
|
|
$394.8
|
|
$392.1
|
YoY revenue
growth
|
|
(1.5) %
|
|
|
|
0.7 %
|
|
|
YoY revenue growth
in constant currency
|
|
(1.3) %
|
|
|
|
0.7 %
|
|
|
Gross
profit
|
|
$21.5
|
|
$20.4
|
|
$66.8
|
|
$59.2
|
Gross profit
percent
|
|
16.3 %
|
|
15.3 %
|
|
16.9 %
|
|
15.1 %
|
|
|
|
|
|
|
|
|
|
Enterprise Computing
Solutions (ECS):
|
|
|
|
|
|
|
|
|
Revenue
|
|
$157.9
|
|
$122.2
|
|
$442.4
|
|
$445.0
|
YoY revenue
growth
|
|
29.2 %
|
|
|
|
(0.6) %
|
|
|
YoY revenue growth
in constant currency
|
|
32.7 %
|
|
|
|
(0.9) %
|
|
|
Gross
profit
|
|
$94.8
|
|
$61.4
|
|
$256.7
|
|
$259.7
|
Gross profit
percent
|
|
60.0 %
|
|
50.2 %
|
|
58.0 %
|
|
58.4 %
|
Third Quarter 2024 Segment Results
DWS revenue declined 7.1% YoY, a decline of 6.2% in constant
currency, primarily driven by lower discretionary volume with
clients. DWS gross profit margin was 16.3%, an increase of 150 bps
YoY, reflecting results from delivery modernization and efficiency
initiatives.
CA&I revenue declined 1.5% YoY, a decline of 1.3% in
constant currency. CA&I gross profit margin was 16.3%, an
increase of 100 bps YoY, primarily driven by labor cost savings
initiatives.
ECS revenue increased 29.2% YoY, an increase of 32.7% in
constant currency. ECS gross profit margin was 60.0%, an increase
of 980 bps YoY. The increase in revenue and gross profit margin was
primarily driven by the timing of software license renewals.
Balance Sheet and Cash Flows
(In
millions)
|
|
September 30,
2024
|
|
December 31,
2023
|
Cash and cash
equivalents
|
|
$
373.7
|
|
$
387.7
|
(In
millions)
|
|
3Q24
|
|
3Q23
|
|
YTD24
|
|
YTD23
|
Cash provided by (used
for) operations
|
|
$32.0
|
|
($4.1)
|
|
$58.5
|
|
$51.2
|
Free cash
flow
|
|
$14.2
|
|
($25.7)
|
|
($0.4)
|
|
($8.5)
|
Pre-pension and
postretirement free cash flow(12)
|
|
$22.8
|
|
($15.5)
|
|
$20.6
|
|
$32.8
|
Adjusted free cash
flow(13)
|
|
$28.3
|
|
$1.4
|
|
$37.5
|
|
$89.5
|
Other Key Performance Metrics
|
|
YoY
Change
|
|
QoQ
Change*
|
TCV
|
|
|
|
|
Total
company
|
|
36 %
|
|
(22) %
|
Ex-L&STCV
|
|
18 %
|
|
(25) %
|
Pipeline(3)
|
|
|
|
|
Total
company
|
|
(13) %
|
|
9 %
|
Ex-L&S
pipeline
|
|
(12) %
|
|
10 %
|
* QoQ -
quarter over quarter
|
TCV improvement YoY was primarily due to increased New Business
TCV of 50% YoY, primarily driven by new logo signings more than
doubling YoY.
Total company and Ex-L&S pipeline declines YoY resulted from
strong New Business conversion and timing of the Ex-L&S renewal
schedule.
Backlog(2) was $2.80
billion for the third quarter of 2024 compared to
$2.38 billion for the third quarter
of 2023.
2024 Financial Guidance
The company reiterates full-year 2024 revenue growth and raises
profitability guidance:
|
Guidance
|
Revenue growth in
constant currency
|
(1.5)% to
1.5%
|
Revised non-GAAP
operating profit margin*
|
6.5% to 8.5%
|
* Prior
issued guidance for profitability was 5.5% to 7.5%.
|
Constant currency revenue guidance translates to reported
revenue growth of (1.0)% to 2.0%, based on recent exchange rates,
and assumes L&S revenue of approximately $415 million and
Ex-L&S revenue growth near the low end of 1.5% to 5.0%.
Conference Call
Unisys will hold a conference call with the financial community
on Wednesday, October 30 at
8 a.m. Eastern Time to discuss the
results of the third quarter of 2024.
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
8177230 from two hours after the end of the call until November 13, 2024.
(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 pipeline will translate into
recorded 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 expansion and 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) New Business – Represents expansion
and new scope for existing clients and new logo contracts.
(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. 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.
(8) Non-GAAP operating profit – This
measure excludes pretax pension and postretirement expense, pretax
goodwill impairment charge and pretax charges in connection with
certain legal matters related to professional services and legal
fees, including legal defense costs, associated with certain legal
proceedings, and 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
pension and postretirement expense; goodwill impairment charge;
certain legal matters related to settlements, professional services
and legal fees, including legal defense costs, associated with
certain legal proceedings; environmental matters related to
previously disposed businesses; 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 pension and postretirement expense, and charges or
(credits) in connection with goodwill impairment; certain legal
matters related to settlements, professional services and legal
fees, including legal defense costs, associated with certain legal
proceedings; environmental matters related to previously disposed
businesses; 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 and postretirement free cash
flow – Represents free cash flow before pension and
postretirement contributions.
(13) Adjusted free cash flow – Represents
free cash flow less cash used for pension and postretirement
funding; certain legal matters related to professional services and
legal fees, including legal defense costs, associated with certain
legal proceedings; environmental matters related to previously
disposed businesses; and cost-reduction activities and other
payments.
(14) License and Support (L&S) –
Represents software license and related support revenue within the
company's ECS segment.
(15) 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, statements made in Mr. Altabef's and Ms. McCann's
quotations, any projections or expectations of revenue growth,
margin expansion, achievement of operational efficiencies and
savings, investments in artificial intelligence adoption and
innovation, future growth of our Next-Gen Solutions(7),
TCV and New Business TCV, the impact of New Logo signings, the
impact of Unisys Logistics Optimization, backlog, pipeline,
book-to-bill(5), full-year 2024 revenue growth and
profitability guidance, including constant currency revenue,
Ex-L&S revenue growth, L&S revenue, non-GAAP operating
profit margin, free cash flow generation and the assumptions and
other expectations made in connection with our full-year 2024
financial guidance, our pension liability, future economic benefits
from net operating losses 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; certain legal
and other matters related to professional services and legal fees,
including legal defense costs, associated with certain legal
proceedings; environmental matters related to previously disposed
businesses; 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
– cloud, AI, digital workplace, logistics and enterprise computing
– help our clients challenge the status quo and unlock their full
potential. To learn how we have been helping clients push what's
possible for more than 150 years, visit unisys.com and follow us on
LinkedIn.
RELEASE NO.: 1029/9967
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,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
|
|
|
|
|
|
|
Services
|
|
$
414.9
|
|
$
415.2
|
|
$
1,247.8
|
|
$
1,236.1
|
Technology
|
|
82.1
|
|
49.4
|
|
215.2
|
|
221.7
|
|
|
497.0
|
|
464.6
|
|
1,463.0
|
|
1,457.8
|
Costs and
expenses
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
|
|
|
|
|
|
Services
|
|
308.9
|
|
324.0
|
|
935.9
|
|
963.6
|
Technology
|
|
43.1
|
|
45.3
|
|
116.2
|
|
124.1
|
|
|
352.0
|
|
369.3
|
|
1,052.1
|
|
1,087.7
|
Selling, general and
administrative
|
|
91.9
|
|
108.1
|
|
305.5
|
|
321.3
|
Research and
development
|
|
6.5
|
|
4.3
|
|
17.5
|
|
15.9
|
Goodwill
impairment
|
|
39.1
|
|
—
|
|
39.1
|
|
—
|
|
|
489.5
|
|
481.7
|
|
1,414.2
|
|
1,424.9
|
Operating income
(loss)
|
|
7.5
|
|
(17.1)
|
|
48.8
|
|
32.9
|
Interest
expense
|
|
7.9
|
|
7.8
|
|
23.7
|
|
22.9
|
Other (expense),
net
|
|
(8.2)
|
|
(3.6)
|
|
(159.7)
|
|
(217.2)
|
Loss before income
taxes
|
|
(8.6)
|
|
(28.5)
|
|
(134.6)
|
|
(207.2)
|
Provision for income
taxes
|
|
53.3
|
|
20.4
|
|
89.1
|
|
55.7
|
Consolidated net
loss
|
|
(61.9)
|
|
(48.9)
|
|
(223.7)
|
|
(262.9)
|
Net income (loss)
attributable to noncontrolling interests
|
|
—
|
|
1.1
|
|
(0.3)
|
|
2.5
|
Net loss
attributable to Unisys Corporation
|
|
$
(61.9)
|
|
$
(50.0)
|
|
$
(223.4)
|
|
$
(265.4)
|
Loss per share
attributable to Unisys Corporation
|
|
|
|
|
|
|
|
|
Basic
|
|
$
(0.89)
|
|
$
(0.73)
|
|
$
(3.23)
|
|
$
(3.89)
|
Diluted
|
|
$
(0.89)
|
|
$
(0.73)
|
|
$
(3.23)
|
|
$
(3.89)
|
UNISYS
CORPORATION
SEGMENT
RESULTS
(Unaudited)
(Millions)
|
|
|
|
Total
|
|
DWS
|
|
CA&I
|
|
ECS
|
|
Other
|
Three Months Ended
September 30, 2024
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
497.0
|
|
$
130.9
|
|
$
131.5
|
|
$
157.9
|
|
$
76.7
|
Gross profit
percent
|
|
29.2 %
|
|
16.3 %
|
|
16.3 %
|
|
60.0 %
|
|
|
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 %
|
|
|
|
|
|
Total
|
|
DWS
|
|
CA&I
|
|
ECS
|
|
Other
|
Nine Months Ended
September 30, 2024
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
1,463.0
|
|
$
395.3
|
|
$
394.8
|
|
$
442.4
|
|
$
230.5
|
Gross profit
percent
|
|
28.1 %
|
|
15.6 %
|
|
16.9 %
|
|
58.0 %
|
|
|
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 %
|
|
|
UNISYS
CORPORATION
CONSOLIDATED BALANCE
SHEETS
(Unaudited)
(Millions)
|
|
|
September 30,
2024
|
|
December 31,
2023
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
373.7
|
|
$
387.7
|
Accounts receivable,
net
|
447.0
|
|
454.5
|
Contract
assets
|
13.2
|
|
11.7
|
Inventories
|
20.1
|
|
15.3
|
Prepaid expenses and
other current assets
|
93.1
|
|
101.8
|
Total current
assets
|
947.1
|
|
971.0
|
Properties
|
400.8
|
|
396.4
|
Less-accumulated
depreciation and amortization
|
342.7
|
|
332.1
|
Properties,
net
|
58.1
|
|
64.3
|
Outsourcing assets,
net
|
24.6
|
|
31.6
|
Marketable software,
net
|
170.2
|
|
166.2
|
Operating lease
right-of-use assets
|
40.0
|
|
35.4
|
Prepaid pension and
postretirement assets
|
44.2
|
|
38.0
|
Deferred income
taxes
|
107.2
|
|
114.0
|
Goodwill
|
248.5
|
|
287.4
|
Intangible assets,
net
|
36.6
|
|
42.7
|
Restricted
cash
|
8.0
|
|
9.0
|
Assets
held-for-sale
|
4.9
|
|
4.9
|
Other long-term
assets
|
172.2
|
|
200.9
|
Total
assets
|
$
1,861.6
|
|
$
1,965.4
|
Total liabilities
and deficit
|
|
|
|
Current
liabilities:
|
|
|
|
Current maturities of
long-term debt
|
$
7.7
|
|
$
13.0
|
Accounts
payable
|
119.9
|
|
130.9
|
Deferred
revenue
|
185.0
|
|
198.6
|
Other accrued
liabilities
|
272.7
|
|
308.4
|
Total current
liabilities
|
585.3
|
|
650.9
|
Long-term
debt
|
488.5
|
|
491.2
|
Long-term pension and
postretirement liabilities
|
771.0
|
|
787.7
|
Long-term deferred
revenue
|
106.3
|
|
104.4
|
Long-term operating
lease liabilities
|
29.4
|
|
25.6
|
Other long-term
liabilities
|
69.0
|
|
44.0
|
Commitments and
contingencies
|
|
|
|
Total Unisys
Corporation stockholders' deficit
|
(202.2)
|
|
(151.8)
|
Noncontrolling
interests
|
14.3
|
|
13.4
|
Total
deficit
|
(187.9)
|
|
(138.4)
|
Total liabilities
and deficit
|
$
1,861.6
|
|
$
1,965.4
|
UNISYS
CORPORATION
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
(Millions)
|
|
|
|
Nine Months
Ended
September
30,
|
|
|
2024
|
|
2023
|
Cash flows from
operating activities
|
|
|
|
|
Consolidated net
loss
|
|
$
(223.7)
|
|
$
(262.9)
|
Adjustments to
reconcile consolidated net loss to net cash provided by operating
activities:
|
|
|
|
|
Foreign currency
losses (gains)
|
|
10.5
|
|
(2.1)
|
Non-cash interest
expense
|
|
0.9
|
|
0.9
|
Employee stock
compensation
|
|
16.2
|
|
12.9
|
Depreciation and
amortization of properties
|
|
18.0
|
|
20.9
|
Depreciation and
amortization of outsourcing assets
|
|
18.0
|
|
37.5
|
Amortization of
marketable software
|
|
35.7
|
|
37.7
|
Amortization of
intangible assets
|
|
6.1
|
|
7.3
|
Goodwill
impairment
|
|
39.1
|
|
—
|
Other non-cash
operating activities
|
|
(0.7)
|
|
0.4
|
Loss on disposal of
capital assets
|
|
0.1
|
|
0.3
|
Pension and
postretirement contributions
|
|
(21.0)
|
|
(41.3)
|
Pension and
postretirement expense
|
|
171.1
|
|
214.1
|
Deferred income taxes,
net
|
|
33.5
|
|
14.5
|
Changes in operating
assets and liabilities, excluding the effect of
acquisitions:
|
|
|
|
|
Receivables, net and
contract assets
|
|
27.9
|
|
58.3
|
Inventories
|
|
(4.9)
|
|
(0.6)
|
Other
assets
|
|
(3.5)
|
|
(24.8)
|
Accounts payable and
current liabilities
|
|
(76.2)
|
|
(33.7)
|
Other
liabilities
|
|
11.4
|
|
11.8
|
Net cash provided by
operating activities
|
|
58.5
|
|
51.2
|
Cash flows from
investing activities
|
|
|
|
|
Proceeds from foreign
exchange forward contracts
|
|
2,285.1
|
|
2,044.3
|
Purchases of foreign
exchange forward contracts
|
|
(2,279.9)
|
|
(2,030.0)
|
Investment in
marketable software
|
|
(36.7)
|
|
(32.9)
|
Capital additions of
properties
|
|
(11.0)
|
|
(15.4)
|
Capital additions of
outsourcing assets
|
|
(11.2)
|
|
(11.4)
|
Other
|
|
(0.3)
|
|
(0.9)
|
Net cash used for
investing activities
|
|
(54.0)
|
|
(46.3)
|
Cash flows from
financing activities
|
|
|
|
|
Payments of long-term
debt
|
|
(11.8)
|
|
(13.7)
|
Other
|
|
(1.9)
|
|
(0.4)
|
Net cash used for
financing activities
|
|
(13.7)
|
|
(14.1)
|
Effect of exchange
rate changes on cash, cash equivalents and restricted
cash
|
|
(5.8)
|
|
0.4
|
Decrease in cash,
cash equivalents and restricted cash
|
|
(15.0)
|
|
(8.8)
|
Cash, cash
equivalents and restricted cash, beginning of period
|
|
396.7
|
|
402.7
|
Cash, cash
equivalents and restricted cash, end of period
|
|
$
381.7
|
|
$
393.9
|
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,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss
attributable to Unisys Corporation
|
|
$
(61.9)
|
|
$
(50.0)
|
|
$
(223.4)
|
|
$
(265.4)
|
Pension and
postretirement expense
|
pretax
|
|
12.1
|
|
10.3
|
|
171.1
|
|
214.1
|
|
tax
|
|
0.2
|
|
(0.2)
|
|
0.4
|
|
(0.6)
|
|
net of tax
|
|
11.9
|
|
10.5
|
|
170.7
|
|
214.7
|
Goodwill
impairment
|
pretax
|
|
39.1
|
|
—
|
|
39.1
|
|
—
|
|
tax
|
|
—
|
|
—
|
|
—
|
|
—
|
|
net of tax
|
|
39.1
|
|
—
|
|
39.1
|
|
—
|
Certain legal
matters
|
pretax
|
|
0.8
|
|
9.4
|
|
(0.9)
|
|
23.8
|
|
tax
|
|
—
|
|
—
|
|
(2.8)
|
|
—
|
|
net of tax
|
|
0.8
|
|
9.4
|
|
1.9
|
|
23.8
|
Environmental
matters
|
pretax
|
|
0.4
|
|
(0.1)
|
|
1.4
|
|
17.7
|
|
tax
|
|
—
|
|
—
|
|
—
|
|
—
|
|
net of tax
|
|
0.4
|
|
(0.1)
|
|
1.4
|
|
17.7
|
Cost reduction and
other expenses
|
pretax
|
|
3.9
|
|
8.3
|
|
18.5
|
|
16.2
|
|
tax
|
|
—
|
|
0.4
|
|
0.3
|
|
0.7
|
|
net of tax
|
|
3.9
|
|
7.9
|
|
18.2
|
|
15.5
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net (loss)
income attributable to Unisys Corporation
|
|
$
(5.8)
|
|
$
(22.3)
|
|
$
7.9
|
|
$
6.3
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
(thousands)
|
|
|
69,357
|
|
68,381
|
|
69,112
|
|
68,205
|
Plus incremental shares
from assumed vesting:
|
|
|
|
|
|
|
|
|
|
Employee stock
plans
|
|
—
|
|
—
|
|
—
|
|
—
|
Adjusted weighted
average shares
|
|
|
69,357
|
|
68,381
|
|
69,112
|
|
68,205
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
(thousands)
|
|
69,357
|
|
68,381
|
|
69,112
|
|
68,205
|
Plus incremental shares
from assumed vesting:
|
|
|
|
|
|
|
|
|
Employee stock
plans
|
|
—
|
|
—
|
|
1,960
|
|
805
|
Non-GAAP adjusted
weighted average shares
|
|
69,357
|
|
68,381
|
|
71,072
|
|
69,010
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per
share
|
|
|
|
|
|
|
|
|
Net loss attributable
to Unisys Corporation
|
|
$
(61.9)
|
|
$
(50.0)
|
|
$ (223.4)
|
|
$ (265.4)
|
Divided by adjusted
weighted average shares
|
|
69,357
|
|
68,381
|
|
69,112
|
|
68,205
|
Diluted loss per
share
|
|
$
(0.89)
|
|
$
(0.73)
|
|
$
(3.23)
|
|
$
(3.89)
|
Non-GAAP
basis
|
|
|
|
|
|
|
|
|
Non-GAAP net (loss)
income attributable to Unisys Corporation for diluted (loss)
earnings per share
|
|
$
(5.8)
|
|
$
(22.3)
|
|
$
7.9
|
|
$
6.3
|
Divided by Non-GAAP
adjusted weighted average shares
|
69,357
|
|
68,381
|
|
71,072
|
|
69,010
|
Non-GAAP diluted
(loss) earnings per share
|
$
(0.08)
|
|
$
(0.33)
|
|
$
0.11
|
|
$
0.09
|
UNISYS
CORPORATION
RECONCILIATIONS OF
GAAP TO NON-GAAP
(Unaudited)
(Millions)
|
|
FREE CASH
FLOW
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash provided by
(used for) operations
|
|
$
32.0
|
|
$
(4.1)
|
|
$
58.5
|
|
$
51.2
|
Additions to marketable
software
|
|
(11.0)
|
|
(11.6)
|
|
(36.7)
|
|
(32.9)
|
Additions to
properties
|
|
(3.7)
|
|
(3.5)
|
|
(11.0)
|
|
(15.4)
|
Additions to
outsourcing assets
|
|
(3.1)
|
|
(6.5)
|
|
(11.2)
|
|
(11.4)
|
Free cash
flow
|
|
14.2
|
|
(25.7)
|
|
(0.4)
|
|
(8.5)
|
Pension and
postretirement funding
|
|
8.6
|
|
10.2
|
|
21.0
|
|
41.3
|
Pre-pension and
postretirement free cash flow
|
|
22.8
|
|
(15.5)
|
|
20.6
|
|
32.8
|
Certain legal
payments
|
|
(0.5)
|
|
7.4
|
|
2.0
|
|
20.4
|
Environmental matters
payments
|
|
4.0
|
|
3.8
|
|
8.4
|
|
14.5
|
Cost reduction and
other payments, net
|
|
2.0
|
|
5.7
|
|
6.5
|
|
21.8
|
Adjusted free cash
flow
|
|
$
28.3
|
|
$
1.4
|
|
$
37.5
|
|
$
89.5
|
UNISYS
CORPORATION
RECONCILIATIONS OF
GAAP TO NON-GAAP
(Unaudited)
(Millions)
|
|
EBITDA
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss
attributable to Unisys Corporation
|
|
$
(61.9)
|
|
$
(50.0)
|
|
$
(223.4)
|
|
$
(265.4)
|
Net income (loss)
attributable to noncontrolling interests
|
|
—
|
|
1.1
|
|
(0.3)
|
|
2.5
|
Interest expense, net
of interest income of $5.5, $6.9, $17.3 and $20.0,
respectively(1)
|
|
2.4
|
|
0.9
|
|
6.4
|
|
2.9
|
Provision for income
taxes
|
|
53.3
|
|
20.4
|
|
89.1
|
|
55.7
|
Depreciation
|
|
11.3
|
|
19.6
|
|
36.0
|
|
58.4
|
Amortization
|
|
13.0
|
|
15.6
|
|
41.8
|
|
45.0
|
EBITDA
|
|
$
18.1
|
|
$
7.6
|
|
$
(50.4)
|
|
$
(100.9)
|
|
|
|
|
|
|
|
|
|
Pension and
postretirement expense
|
|
$
12.1
|
|
$
10.3
|
|
$
171.1
|
|
$
214.1
|
Goodwill
impairment
|
|
39.1
|
|
—
|
|
39.1
|
|
—
|
Certain legal
matters(2)
|
|
0.8
|
|
9.4
|
|
(0.9)
|
|
23.8
|
Environmental
matters(1)
|
|
0.4
|
|
(0.1)
|
|
1.4
|
|
17.7
|
Cost reduction and
other expenses(3)
|
|
2.4
|
|
5.9
|
|
12.4
|
|
9.0
|
Non-cash share based
expense
|
|
4.8
|
|
3.8
|
|
15.9
|
|
12.5
|
Other (income) expense,
net adjustment(4)
|
|
(0.7)
|
|
0.1
|
|
12.1
|
|
9.3
|
Adjusted
EBITDA
|
|
$
77.0
|
|
$
37.0
|
|
$
200.7
|
|
$
185.5
|
|
|
|
|
|
|
|
|
|
(1) Included
in other (expense), net on the consolidated statements of income
(loss).
|
|
|
|
|
(2) Included
in selling, general and administrative expenses and other
(expense), net within the consolidated statements of income
(loss). For the nine months ended September 30, 2024, certain
legal matters include a net gain of $14.9 million related to a
favorable judgment received in a Brazilian services tax
matter.
|
(3) Reduced
for depreciation and amortization included above.
|
(4) Other
expense, net as reported on the consolidated statements of income
(loss) less pension and postretirement expense, interest income and
items included in certain legal and environmental matters, cost
reduction and other expenses.
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
$
497.0
|
|
$
464.6
|
|
$
1,463.0
|
|
$
1,457.8
|
Net loss attributable
to Unisys Corporation as a percentage of revenue
|
|
(12.5) %
|
|
(10.8) %
|
|
(15.3) %
|
|
(18.2) %
|
Non-GAAP net (loss)
income attributable to Unisys Corporation as a percentage of
revenue
|
|
(1.2) %
|
|
(4.8) %
|
|
0.5 %
|
|
0.4 %
|
Adjusted EBITDA as a
percentage of revenue
|
|
15.5 %
|
|
8.0 %
|
|
13.7 %
|
|
12.7 %
|
UNISYS
CORPORATION
RECONCILIATIONS OF
GAAP TO NON-GAAP
(Unaudited)
(Millions)
|
|
OPERATING
PROFIT(LOSS)
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating profit
(loss)
|
|
$
7.5
|
|
$
(17.1)
|
|
$ 48.8
|
|
$ 32.9
|
Goodwill
impairment
|
|
39.1
|
|
—
|
|
39.1
|
|
—
|
Certain legal
matters(1)
|
|
(2.2)
|
|
9.3
|
|
8.2
|
|
23.7
|
Cost reduction and
other expenses(2)
|
|
4.6
|
|
7.8
|
|
15.9
|
|
19.1
|
Pension and
postretirement expense(1)
|
|
0.4
|
|
0.4
|
|
1.1
|
|
1.1
|
Non-GAAP operating
profit
|
|
$ 49.4
|
|
$
0.4
|
|
$
113.1
|
|
$ 76.8
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
497.0
|
|
$
464.6
|
|
$
1,463.0
|
|
$
1,457.8
|
|
|
|
|
|
|
|
|
|
Operating profit (loss)
percent
|
|
1.5 %
|
|
(3.7) %
|
|
3.3 %
|
|
2.3 %
|
Non-GAAP operating
profit percent
|
|
9.9 %
|
|
0.1 %
|
|
7.7 %
|
|
5.3 %
|
|
|
|
|
|
|
|
|
|
(1) Included
in selling, general and administrative on the consolidated
statements of income (loss).
|
(2) Included
in cost of revenue, selling, general and administrative and
research and development 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,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
$
497.0
|
|
$
464.6
|
|
$
1,463.0
|
|
$
1,457.8
|
L&S
revenue
|
|
104.5
|
|
67.1
|
|
279.8
|
|
284.8
|
Ex-L&S Non-GAAP
revenue
|
|
$
392.5
|
|
$
397.5
|
|
$
1,183.2
|
|
$
1,173.0
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
$
145.0
|
|
$
95.3
|
|
$ 410.9
|
|
$
370.1
|
L&S gross
profit
|
|
74.7
|
|
39.6
|
|
195.2
|
|
198.5
|
Ex-L&S Non-GAAP
gross profit
|
|
$
70.3
|
|
$
55.7
|
|
$ 215.7
|
|
$
171.6
|
|
|
|
|
|
|
|
|
|
Gross profit
percent
|
|
29.2 %
|
|
20.5 %
|
|
28.1 %
|
|
25.4 %
|
Ex-L&S Non-GAAP
gross profit percent
|
|
17.9 %
|
|
14.0 %
|
|
18.2 %
|
|
14.6 %
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/unisys-announces-3q24-results-302290589.html
SOURCE Unisys Corporation