Unisys Announces
Second-Quarter Results
Full-Year Revenue
Expectations Unchanged, First Detailed Post COVID-19 Perspective on
Profitability Expectations, Sequential Services Margin Expansion
and Strong Liquidity Position
BLUE BELL, Pa., Aug. 4, 2020 /PRNewswire/ --
- Full-year revenue expectations unchanged relative to end of
Q1 at (10)% YoY
- Current expectations for full-year non-GAAP operating profit
margin between 5.2% and 6.7%
- Services gross profit margin of 15.5%, up 260 basis points
sequentially
- Strong cash balance of $782
million, relative to $790
million at the end of the first quarter
- Total company revenue of $439
million, relative to $569
million in prior-year period
- Total company operating profit margin of (1.9)%, relative to
9.3% in prior-year period, largely due to timing of ClearPath
Forward® renewals within Technology
- Non-GAAP operating profit(5) margin of 0.2%,
relative to 9.8% in prior-year period
- Total company pipeline(2) up 10.1% sequentially
versus the first quarter
- Services Total Contract Value(3) ("TCV") up 1.4%
year over year
Unisys Corporation (NYSE: UIS) today reported
second-quarter 2020 financial results. "Our revenue expectations
are unchanged for the full year 2020 and we now have enough
visibility to provide profitability expectations for the year. Our
client satisfaction is high, represented by an industry-leading Net
Promoter Score, and our liquidity is strong coming out of the
most challenging COVID-19 quarter." said Unisys Chairman and CEO
Peter A. Altabef. "Approximately
half of the year-over-year revenue decline in the quarter was due
to COVID-related impacts within Services. The rest was driven by
intra-year shifts in ClearPath Forward® renewal timing,
currency movement and expected declines in our check-processing JV.
While non-GAAP operating profit was down year over year, over 90
percent of this was due to lighter ClearPath Forward renewals in
the quarter, which we view as a timing issue only."
Second-Quarter 2020 Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YoY Revenue Growth |
|
|
|
YoY Profitability |
|
|
|
|
Revenue
Growth |
Services
Revenue
Growth |
Technology
Revenue
Growth |
|
|
|
Operating
Profit
Margin |
|
Net Income
Margin |
|
EBITDA
Margin |
|
Diluted
EPS |
GAAP |
|
|
(22.9%) |
(17.7%) |
(51.6%) |
|
GAAP |
(1.9%) |
|
(17.4%) |
|
(4.1%) |
|
($1.21) |
Constant-Currency (GAAP) |
(19.8%) |
(14.4%) |
(49.7%) |
|
|
YoY Change |
(1,120) bps |
|
(1,750) bps |
|
(1,430) bps |
|
N/M |
Non-GAAP |
|
|
(22.0%) |
(16.5%) |
N/A |
|
Non-GAAP |
0.2% |
|
(2.2%) |
|
11.4% |
|
($0.15) |
|
|
|
|
|
|
|
|
|
YoY Change |
(960) bps |
|
(820) bps |
|
(540) bps |
|
N/M |
Beginning January 1, 2020, the historical results of the
company's U.S. Federal business have been reflected in the
company's consolidated financial statements as discontinued
operations. Prior-period amounts have been reclassified to reflect
the company's U.S. Federal business as discontinued operations.
Throughout this release we only refer to the company's continuing
operations.
Summary of Second-Quarter 2020
Business Results
Company:
Second-quarter revenue was $438.8
million, versus $569.4 million
in the prior-year period, down 22.9% year over year (down 19.8% on
a constant-currency(1) basis). Non-GAAP adjusted
revenue(4) was $438.8
million, relative to $562.9
million in the prior-year period. Of the year-over-year
declines, approximately half were due to impacts of COVID-19,
including declines in field services, travel and transportation and
volume-based BPO contracts; while the rest were due to the timing
of ClearPath Forward contract renewals, currency movement and
expected declines in the company's UK-based check-processing
JV.
Second-quarter total company operating profit was $(8.5) million, versus $53.0 million in the prior-year period, and
operating profit margin was (1.9)%, versus 9.3% in the second
quarter of 2019. Total company non-GAAP operating profit was
$0.8 million, versus $55.3 million in the prior-year period, and
non-GAAP operating profit margin was 0.2%, versus 9.8% in the
second quarter of 2019. Of the year-over-year decline in non-GAAP
operating profit, $50.2 million was
attributable to the flow through effect of lower Technology revenue
(due to ClearPath Forward renewal timing) on a relatively fixed
base of software development and support
costs.
Net loss for the second quarter was $76.5
million versus net income of $0.7
million in the prior-year period. Similarly, the loss per
share was $1.21, compared to earnings
per share of $0.01 in the prior-year
period. These metrics were impacted by $66.8
million of charges ($1.06 per
share) in the period, including $28.5
million related to the early extinguishment of debt
associated with the repayment of the previously-outstanding senior
secured notes. Non-GAAP net loss for the second quarter was
$9.7 million, versus non-GAAP net
income of $33.6 million in the
prior-year period. Non-GAAP diluted loss per share(9)
was $0.15, versus non-GAAP earnings
per share of $0.52 in the prior-year
period. These year-over-year declines were largely due to the
issues noted above with respect to revenue and operating
profit.
Adjusted EBITDA(8) was $50.2
million, relative to $94.5
million in the prior-year period, due to the issues noted
above with respect to revenue and operating profit. Net income
margin was (17.4)%, compared to 0.1% in the prior-year period, due
to the profitability and charges noted above. Adjusted EBITDA
margin was 11.4%, relative to 16.8% in the prior-year period.
Second-quarter cash used in operations was $14.2 million, versus operating cash flow of
$50.9 million in the prior-year
period. Adjusted free cash flow(11) was $(37.1) million, versus $14.3 million in the prior-year period. The
year-over-year cash flow comparisons were impacted by significantly
higher Technology revenue in the second quarter of 2019, based on
ClearPath Forward renewal timing. At June
30, 2020, the company had $782.2
million in cash and cash equivalents, relative to
$789.6 million at the end of the
first quarter.
Pipeline:
Total company pipeline was up 10.1% sequentially versus the end of
the first quarter.
Full-Year Expectations:
Full-year revenue expectations are unchanged relative to the end of
the first quarter at (10)% YoY. Profitability expectations
were not provided in the first quarter; however, the company's
current expectations for full-year non-GAAP operating profit margin
are between 5.2% and 6.7%.
Services:
Services revenue in the second quarter was $396.0 million, relative to $481.0 million in the prior-year period, down
17.7% year over year (down 14.4% in constant-currency). Services
non-GAAP adjusted revenue was $396.0
million, relative to $474.5
million in the prior-year period. These declines were
largely due to the COVID-19-related impact on field services,
travel and transportation and volume-based BPO contracts, as well
as anticipated declines in the company's UK-based check-processing
JV. Services gross profit margin was 15.5%, versus 16.5% in the
second quarter of 2019 and up 260 basis points sequentially versus
the first quarter. Non-GAAP adjusted Services gross profit
margin(6) was up 20 basis points year over year to
15.5%, versus 15.3% in the prior-year period, and was up 280 basis
points sequentially. Services operating profit margin was (0.4)%,
versus 1.9% in the second quarter of 2019. Second-quarter non-GAAP
adjusted Services operating profit(7) margin was (0.4)%,
versus 0.5% in the prior-year period, and was up 310 basis points
sequentially. The year-over-year declines in operating profit
margin were largely due to the flow-through impact of lower
revenues against SG&A costs that are more fixed in the
short-term, relative to cost of revenue. Services backlog was
$3.6 billion, relative to
$3.7 billion at the end of the first
quarter. Services TCV was up 1.4% year over year.
Technology:
Second-quarter Technology revenue was $42.8
million, relative to $88.4
million in the prior-year period, down 51.6% year over year
(down 49.7% in constant currency), largely driven by intra-year
timing shifts of four ClearPath Forward contract renewals. Two of
these were signed earlier than expected as noted in the first
quarter, and two were delayed from the second quarter and are now
expected to be signed in the third quarter. Second-quarter
Technology gross profit margin was 42.0%, compared to 78.1% in the
prior-year period. Technology operating profit margin was 2.2%,
versus 56.7% in the prior-year period. Technology costs are
largely related to software development and overhead and so are
relatively fixed in the short term. As a result, margins in
Technology were down more significantly than the declines in
Services.
Select Second-Quarter Contract Signings:
In the second quarter, the company entered into several noteworthy
contracts:
- Focus on InteliServe™: Unisys has extended and expanded its
relationship with a leading provider of innovative technology
solutions for the treatment of cancer and brain disorders. Unisys
will now deliver its InteliServe solution alongside technology from
ServiceNow® to enable omnichannel service desk support
for improved end user experience and lower cost. The engagement is
also designed with a focus on flexibility to allow for the fast
integration of new technology and services as the company evolves
its digital workplace and growth agendas.
- Focus on CloudForte®: Unisys entered into a new
expanded contract with a global commercial real estate services
firm for whom Unisys had previously been providing IT service
management (ITSM) and managed services support. Under this
new-scope contract, Unisys will now provide a full suite of IT
outsourcing services, including CloudForte to optimize their cloud
environment. Unisys will also provide InteliServe to automate the
client's digital workplace support experience, highlighting Unisys'
ability to provide best-in-class solutions and services across a
wide spectrum of today's digital business needs.
- Focus on Security Services: A Unisys partner secured a
multi-year contract with a leading U.S.-based service organization
to provide Unisys Stealth® security software and
deployment services, establishing a software-defined perimeter that
uses identity-based micro-segmentation to reduce their attack
surface globally and protect critical applications across an
assortment of IT infrastructures; including data centers, retail
stores and distribution centers.
Tax Asset Plan Termination
The company announced that its board of directors [unanimously]
approved the early termination of its one-year Tax Asset Protection
Plan (the "Plan"), adopted on February 5,
2020, advancing the expiration date from February 5, 2021 to August
4, 2020. Stockholders do not have to take any action as a
result of the early termination. The Plan was designed to protect
Unisys' valuable tax assets in connection with the sale of its U.S.
Federal business to Science Applications International Corp. (NYSE:
SAIC), which was completed on March 13,
2020 (the "Transaction"), by discouraging persons from
acquiring more than 4.9% of Unisys' common stock. Following the
completion of the Transaction, Unisys' board of directors
determined that the Plan is no longer necessary to protect such tax
assets and that termination of the Plan is in the best interests of
its stockholders. Tax asset protection plans similar to the Plan
may be adopted in the future if the board of directors determines
that it is in the best interests of the company and its
stockholders at that time.
Conference Call
Unisys will hold a conference call today at 5:00 p.m. Eastern Time to discuss its results.
The listen-only webcast, as well as the accompanying presentation
materials, can be accessed on the Unisys Investor website at
www.unisys.com/investor. Following the call, an audio replay of the
webcast, and accompanying presentation materials, can be accessed
through the same link.
(1) Constant currency – The company
refers to growth rates in constant currency or on a constant
currency basis so that the business results can be viewed without
the impact of fluctuations in foreign currency exchange rates to
facilitate comparisons of the company's business performance from
one period to another. Constant currency is calculated by
retranslating current and prior period results at a consistent
rate.
(2) Pipeline – Pipeline represents
prospective sale opportunities being pursued or for which bids have
been submitted. There is no assurance that pipeline will
translate into recorded revenue.
(3) Total Contract Value – TCV is the
estimated total contractual revenue related to contracts signed in
the period without regard for cancellation terms. New business TCV
represents TCV attributable to new scope for existing clients and
new logo contracts.
Non-GAAP and Other Information
Although appropriate under generally accepted accounting principles
("GAAP"), the company's results reflect revenue and charges that
the company believes are not indicative of its ongoing operations
and that can make its revenue, profitability and liquidity results
difficult to compare to prior periods, anticipated future periods,
or to its competitors' results. These items consist of certain
portions of revenue, post-retirement, debt exchange and
extinguishment and cost-reduction and other expenses. Management
believes each of these items can distort the visibility of trends
associated with the company's ongoing performance. Management also
believes that the evaluation of the company's financial performance
can be enhanced by use of supplemental presentation of its results
that exclude the impact of these items in order to enhance
consistency and comparativeness with prior or future period
results. The following measures are often provided and utilized by
the company's management, analysts and investors to enhance
comparability of year-over-year results, as well as to compare
results to other companies in our industry.
(4) Non-GAAP adjusted revenue – In 2019
and 2020, the company's non-GAAP results reflect adjustments to
exclude certain revenue and related profit relating to
reimbursements from the company's check-processing JV partners for
restructuring expenses included as part of the company's
restructuring program.
(5) Non-GAAP operating profit – The
company recorded pretax post-retirement expense and pretax charges
in connection with cost-reduction activities, debt
exchange/extinguishment and other expenses. For the company,
non-GAAP operating profit excluded these items. The company
believes that this profitability measure is more indicative of the
company's operating results and aligns those results to the
company's external guidance, which is used by the company's
management to allocate resources and may be used by analysts and
investors to gauge the company's ongoing performance. During 2019
and 2020, the company included the non-GAAP adjustments discussed
in (4) herein.
(6) Non-GAAP adjusted Services gross
profit – During 2019 and 2020, the company included the
adjustments discussed in (4) herein.
(7) Non-GAAP adjusted Services operating
profit – During 2019 and 2020, the company included the
adjustments discussed in (4) herein.
(8) EBITDA & adjusted EBITDA –
Earnings before interest, taxes, depreciation and amortization
("EBITDA") is calculated by starting with net income (loss) from
continuing operations attributable to Unisys Corporation common
shareholders and adding or subtracting the following items: net
income attributable to noncontrolling interests, interest expense
(net of interest income), provision for income taxes, depreciation
and amortization. Adjusted EBITDA further excludes post-retirement,
debt exchange/extinguishment, and cost-reduction and other
expenses, non-cash share-based expense, and other (income) expense
adjustment. In order to provide investors with additional
understanding of the company's operating results, these charges are
excluded from the adjusted EBITDA calculation. During 2019 and
2020, the company included the adjustments discussed in (4)
herein.
(9) Non-GAAP diluted earnings per
share – The company has recorded post-retirement expense
and charges in connection with debt exchange/extinguishment and
cost-reduction activities and other expenses. Management believes
that investors may have a better understanding of the company's
performance and return to shareholders by excluding these charges
from the GAAP diluted earnings/loss per share calculations. The tax
amounts presented for these items for the calculation of non-GAAP
diluted earnings per share include the current and deferred tax
expense and benefits recognized under GAAP for these
amounts. During 2019 and 2020, the company included the
adjustments discussed in (4) herein.
(10) Free cash flow – The company defines
free cash flow as cash flow from operations less capital
expenditures. Management believes this liquidity measure gives
investors an additional perspective on cash flow from on-going
operating activities in excess of amounts used for
reinvestment.
(11) Adjusted free cash flow – Because
inclusion of the company's post-retirement contributions,
discontinued operations and cost-reduction charges/reimbursements
and other payments in free cash flow may distort the visibility of
the company's ability to generate cash flow from its operations
without the impact of these non-operational costs, management
believes that investors may be interested in adjusted free cash
flow, which provides free cash flow before these payments. This
liquidity measure was provided to analysts and investors in the
form of external guidance and is used by management to measure
operating liquidity.
About Unisys
Unisys is a global information technology company that builds
high-performance, security-centric solutions for the most demanding
businesses and governments. Unisys offerings include security
software and services; digital transformation and workplace
services; industry applications and services; and innovative
software operating environments for high-intensity enterprise
computing. For more information on how Unisys builds better
outcomes securely for its clients across the government, financial
services and commercial markets, visit www.unisys.com.
Forward-Looking Statements
Any statements contained in this release that are not historical
facts are forward-looking statements as defined in the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements include, but are not limited to, any projections or
expectations of earnings, revenues, annual contract value, total
contract value, new business ACV or TCV, backlog or other financial
items; any statements of the company's plans, strategies or
objectives for future operations; statements regarding future
economic conditions or performance; and any statements of belief or
expectation. All forward-looking statements rely on assumptions and
are subject to various risks and uncertainties that could cause
actual results to differ materially from expectations. In
particular, statements concerning annual and total contract value
are based, in part, on the assumption that each of those contracts
will continue for their full contracted term. Risks and
uncertainties that could affect the company's future results
include, but are not limited to, the following: our business and
results of operations and our financial condition has been and is
expected to continue to be impacted by the outbreak of COVID-19 and
such impact could be materially adverse, our ability to improve
revenue and margins in our services business; our ability to
maintain our installed base and sell new solutions; the potential
adverse effects of aggressive competition in the information
services and technology marketplace; our significant pension
obligations and required cash contributions and requirements to
make additional significant cash contributions to our defined
benefit pension plans; our ability to effectively anticipate and
respond to volatility and rapid technological innovation in our
industry; our ability to retain significant clients; our contracts
may not be as profitable as expected or provide the expected level
of revenues; the risks of doing business internationally when a
significant portion of our revenue is derived from international
operations; our ability to access financing markets; the adverse
effects of a reduction in our credit rating; cybersecurity breaches
could result in significant costs and could harm our business and
reputation; we may not achieve the operational and financial
results that we anticipate from the sale of our U.S. Federal
business; the business and financial risk in implementing future
acquisitions or dispositions; the adverse effects of global
economic conditions, acts of war, terrorism, natural disasters or
the widespread outbreak of infectious diseases; the impact of
Brexit could adversely affect the company's operations in the
United Kingdom as well as the
funded status of the company's U.K. pension plans; our ability to
attract, motivate and retain experienced and knowledgeable
personnel in key positions; a significant disruption in our IT
systems could adversely affect our business and reputation; we may
face damage to our reputation or legal liability if our clients are
not satisfied with our services or products; the performance and
capabilities of third parties with whom we have commercial
relationships; our ability to use our net operating loss
carryforwards and certain other tax attributes may be limited; an
involuntary termination of the company's U.S. qualified defined
benefit pension plans; the potential for intellectual property
infringement claims to be asserted against us or our clients; the
possibility that legal proceedings could affect our results of
operations or cash flow or may adversely affect our business or
reputation; and the company's consideration of all available
information following the end of the quarter and before the filing
of the Form 10-Q and the possible impact of this subsequent event
information on its financial statements for the reporting period.
Additional discussion of factors that could affect the company's
future results is contained in its periodic filings with the
Securities and Exchange Commission. The company assumes no
obligation to update any forward-looking statements.
RELEASE NO.: 0804/9781
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, |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Revenue |
|
|
|
|
|
|
|
Services |
$ 396.0 |
|
$ 481.0 |
|
$ 821.9 |
|
$ 955.0 |
Technology |
42.8 |
|
88.4 |
|
132.3 |
|
168.9 |
|
438.8 |
|
569.4 |
|
954.2 |
|
1,123.9 |
Costs and expenses |
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
Services |
340.0 |
|
399.1 |
|
715.7 |
|
795.9 |
Technology |
23.9 |
|
17.7 |
|
50.5 |
|
50.3 |
|
363.9 |
|
416.8 |
|
766.2 |
|
846.2 |
Selling, general and administrative |
80.2 |
|
92.4 |
|
167.0 |
|
183.3 |
Research and development |
3.2 |
|
7.2 |
|
9.4 |
|
16.2 |
|
447.3 |
|
516.4 |
|
942.6 |
|
1,045.7 |
Operating income (loss) |
(8.5) |
|
53.0 |
|
11.6 |
|
78.2 |
Interest expense |
4.6 |
|
16.2 |
|
18.5 |
|
31.7 |
Other expense, net |
(53.7) |
|
(28.9) |
|
(101.8) |
|
(59.3) |
Income (loss) from continuing operations before
income
taxes |
(66.8) |
|
7.9 |
|
(108.7) |
|
(12.8) |
Provision for income taxes |
9.7 |
|
3.6 |
|
20.5 |
|
13.0 |
Consolidated net income (loss) from continuing
operations |
(76.5) |
|
4.3 |
|
(129.2) |
|
(25.8) |
Net income attributable to noncontrolling
interests |
- |
|
3.6 |
|
0.5 |
|
6.2 |
Net income (loss) from continuing operations
attributable
to Unisys Corporation |
(76.5) |
|
0.7 |
|
(129.7) |
|
(32.0) |
Income (loss) from discontinued operations, net
of tax |
(2.1) |
|
25.5 |
|
1,066.4 |
|
38.8 |
Net income (loss) attributable to Unisys
Corporation |
$
(78.6) |
|
$
26.2 |
|
$ 936.7 |
|
$
6.8 |
Earnings (loss) per share attributable to
Unisys Corporation |
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
Continuing Operations |
$ (1.21) |
|
$ 0.01 |
|
$ (2.06) |
|
$ (0.62) |
Disontinuing Operations |
$ (0.04) |
|
$ 0.50 |
|
$ 16.97 |
|
$ 0.75 |
Total |
$
(1.25) |
|
$
0.51 |
|
$ 14.91 |
|
$
0.13 |
Diluted |
|
|
|
|
|
|
|
Continuing Operations |
$ (1.21) |
|
$ 0.01 |
|
$ (2.06) |
|
$ (0.62) |
Disontinuing Operations |
$ (0.04) |
|
$ 0.49 |
|
$ 16.97 |
|
$ 0.75 |
Total |
$
(1.25) |
|
$
0.50 |
|
$ 14.91 |
|
$
0.13 |
Shares used in the per share computations (in
thousands): |
|
|
|
|
|
|
|
Basic |
63,010 |
|
51,782 |
|
62,830 |
|
51,600 |
Diluted |
63,010 |
|
52,110 |
|
62,830 |
|
51,600 |
UNISYS
CORPORATION |
SEGMENT
RESULTS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
Total |
|
Eliminations |
|
Services |
|
Technology |
Three Months Ended June 30, 2020 |
|
|
|
|
|
|
|
Customer revenue |
$
438.8 |
|
$
- |
|
$
396.0 |
|
$
42.8 |
Intersegment |
- |
|
(2.4) |
|
- |
|
2.4 |
Total revenue |
$
438.8 |
|
$
(2.4) |
|
$
396.0 |
|
$
45.2 |
Gross profit percent |
17.1 % |
|
|
|
15.5 % |
|
42.0 % |
Operating profit (loss) percent |
(1.9)% |
|
|
|
(0.4)% |
|
2.2 % |
Three Months Ended June 30, 2019 |
|
|
|
|
|
|
|
Customer revenue |
$
569.4 |
|
$
- |
|
$
481.0 |
|
$
88.4 |
Intersegment |
- |
|
(2.1) |
|
- |
|
2.1 |
Total revenue |
$
569.4 |
|
$
(2.1) |
|
$
481.0 |
|
$
90.5 |
Gross profit percent |
26.8 % |
|
|
|
16.5 % |
|
78.1 % |
Operating profit percent |
9.3 % |
|
|
|
1.9 % |
|
56.7 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Eliminations |
|
Services |
|
Technology |
Six Months Ended June 30, 2020 |
|
|
|
|
|
|
|
Customer revenue |
$
954.2 |
|
$
- |
|
$
821.9 |
|
$
132.3 |
Intersegment |
- |
|
(4.9) |
|
- |
|
4.9 |
Total revenue |
$
954.2 |
|
$
(4.9) |
|
$
821.9 |
|
$
137.2 |
Gross profit percent |
19.7 % |
|
|
|
14.2 % |
|
59.6 % |
Operating profit percent |
1.2 % |
|
|
|
(1.9)% |
|
31.5 % |
Six Months Ended June 30, 2019 |
|
|
|
|
|
|
|
Customer revenue |
$ 1,123.9 |
|
$
- |
|
$
955.0 |
|
$
168.9 |
Intersegment |
- |
|
(4.5) |
|
- |
|
4.5 |
Total revenue |
$ 1,123.9 |
|
$
(4.5) |
|
$
955.0 |
|
$
173.4 |
Gross profit percent |
24.7 % |
|
|
|
15.8 % |
|
68.6 % |
Operating profit percent |
7.0 % |
|
|
|
0.8 % |
|
45.9 % |
UNISYS
CORPORATION |
CONSOLIDATED BALANCE
SHEETS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
June 30, 2020 |
|
December 31,
2019 |
|
Assets |
|
|
|
|
Cash and cash equivalents |
$
782.2 |
|
$
538.8 |
|
Accounts receivable, net |
364.5 |
|
417.7 |
|
Contract assets |
39.0 |
|
38.4 |
|
Inventories |
14.8 |
|
16.4 |
|
Prepaid expenses and other current assets |
119.6 |
|
100.7 |
|
Current assets of
discontinued operations |
- |
|
109.3 |
|
Total current assets |
1,320.1 |
|
1,221.3 |
|
Properties |
761.2 |
|
784.0 |
|
Less-accumulated depreciation and
amortization |
652.7 |
|
668.0 |
|
Properties, net |
108.5 |
|
116.0 |
|
Outsourcing assets, net |
182.1 |
|
202.1 |
|
Marketable software, net |
187.5 |
|
186.8 |
|
Operating lease right-of-use assets |
66.3 |
|
71.4 |
|
Prepaid postretirement assets |
136.1 |
|
136.2 |
|
Deferred income taxes |
109.0 |
|
114.0 |
|
Goodwill |
108.6 |
|
110.4 |
|
Restricted cash |
10.2 |
|
13.0 |
|
Other long-term assets |
170.9 |
|
198.9 |
|
Long-term assets of discontinued operations |
- |
|
133.9 |
|
Total assets |
$
2,399.3 |
|
$
2,504.0 |
|
Liabilities and deficit |
|
|
|
|
Current liabilities: |
|
|
|
|
Notes payable |
$
60.3 |
|
$
- |
|
Current maturities of long-term-debt |
97.5 |
|
13.5 |
|
Accounts payable |
161.6 |
|
204.3 |
|
Deferred revenue |
217.8 |
|
246.4 |
|
Other accrued liabilities |
255.6 |
|
316.7 |
|
Current liabilities of
discontinued operations |
- |
|
146.4 |
|
Total current liabilities |
792.8 |
|
927.3 |
|
Long-term debt |
47.3 |
|
565.9 |
|
Long-term postretirement liabilities |
1,574.4 |
|
1,960.2 |
|
Long-term deferred revenue |
130.4 |
|
147.0 |
|
Long-term operating lease liabilities |
47.9 |
|
56.0 |
|
Other long-term liabilities |
45.2 |
|
47.6 |
|
Long-term liabilities of discontinued
operations |
- |
|
28.3 |
|
Commitments and contingencies |
|
|
|
|
Total Unisys Corporation stockholders'
deficit |
(274.3) |
|
(1,265.4) |
|
Noncontrolling interests |
35.6 |
|
37.1 |
|
Total deficit |
(238.7) |
|
(1,228.3) |
|
Total liabilities and deficit |
$
2,399.3 |
|
$
2,504.0 |
|
UNISYS
CORPORATION |
CONSOLIDATED
STATEMENTS OF CASH FLOWS |
(Unaudited) |
(Millions) |
|
|
|
|
|
Six Months Ended
June 30, |
|
2020 |
|
2019 |
Cash flows from operating activities |
|
|
|
Consolidated net loss from continuing
operations |
$ (129.2) |
|
$ (25.8) |
Income from discontinued operations, net of
tax |
1,066.4 |
|
38.8 |
Adjustments to reconcile consolidated net loss to
net cash used for operating activities: |
|
|
|
|
|
|
|
Gain on sale of U.S. Federal business |
(1,057.4) |
|
- |
Loss on debt extinguishment |
28.5 |
|
- |
Foreign currency translation losses |
15.3 |
|
5.3 |
Non-cash interest expense |
2.7 |
|
5.4 |
Employee stock compensation |
8.0 |
|
7.3 |
Depreciation and amortization of properties |
15.6 |
|
17.8 |
Depreciation and amortization of outsourcing
assets |
32.7 |
|
31.7 |
Amortization of marketable software |
36.0 |
|
21.6 |
Other non-cash operating activities |
1.3 |
|
(0.2) |
Loss on disposal of capital assets |
0.5 |
|
1.3 |
Postretirement contributions |
(333.0) |
|
(47.7) |
Postretirement expense |
48.4 |
|
47.1 |
Deferred income taxes, net |
(7.0) |
|
2.7 |
Changes in operating assets and liabilities: |
|
|
|
Receivables, net |
39.6 |
|
10.1 |
Inventories |
1.4 |
|
(0.3) |
Accounts payable and current liabilities |
(161.5) |
|
(140.3) |
Other liabilities |
2.6 |
|
16.9 |
Other assets |
(3.0) |
|
(11.2) |
Net cash used for operating activities |
(392.1) |
|
(19.5) |
Cash flows from investing activities |
|
|
|
Net proceeds from sale of U.S. Federal
business |
1,159.4 |
|
- |
Proceeds from investments |
1,735.3 |
|
1,704.1 |
Purchases of investments |
(1,755.9) |
|
(1,706.9) |
Investment in marketable software |
(36.7) |
|
(37.2) |
Capital additions of properties |
(10.6) |
|
(20.8) |
Capital additions of outsourcing assets |
(15.8) |
|
(39.7) |
Net proceeds from sale of properties |
- |
|
(0.2) |
Other |
(0.2) |
|
(0.4) |
Net cash provided by (used for) investing
activities |
1,075.5 |
|
(101.1) |
Cash flows from financing activities |
|
|
|
Proceeds from notes payable |
60.3 |
|
- |
Proceeds from issuance of long-term debt |
4.0 |
|
28.1 |
Payments of long-term debt |
(448.4) |
|
(10.5) |
Cash paid for debt extinguishment |
(23.7) |
|
- |
Other |
(4.7) |
|
(4.5) |
Net cash (used for) provided by financing
activities |
(412.5) |
|
13.1 |
Effect of exchange rate changes on cash, cash
equivalents and restricted cash |
(30.3) |
|
0.9 |
Increase (decrease) in cash, cash equivalents
and restricted cash |
240.6 |
|
(106.6) |
Cash, cash equivalents and restricted cash,
beginning of period |
551.8 |
|
624.1 |
Cash, cash equivalents and restricted cash, end
of period |
$ 792.4 |
|
$ 517.5 |
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, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP net income (loss) from
continuing operations
attributable to Unisys Corporation |
|
$
(76.5) |
|
$
0.7 |
|
$ (129.7) |
|
$
(32.0) |
|
|
|
|
|
|
|
|
|
|
Postretirement expense: |
pretax |
|
24.9 |
|
23.6 |
|
48.4 |
|
47.1 |
|
tax |
|
0.4 |
|
- |
|
0.7 |
|
(0.1) |
|
net of tax |
|
24.5 |
|
23.6 |
|
47.7 |
|
47.2 |
|
|
|
|
|
|
|
|
|
|
Debt extinguishment, cost reduction and other
expenses: |
pretax |
|
42.8 |
|
7.0 |
|
73.7 |
|
10.6 |
|
tax |
|
0.5 |
|
0.3 |
|
1.1 |
|
1.0 |
|
net of tax |
|
42.3 |
|
6.7 |
|
72.6 |
|
9.6 |
|
minority interest |
|
- |
|
2.6 |
|
0.4 |
|
3.3 |
|
net of minority interest |
|
42.3 |
|
9.3 |
|
73.0 |
|
12.9 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) from
continuing operations
attributable to Unisys Corporation |
|
(9.7) |
|
33.6 |
|
(9.0) |
|
28.1 |
|
|
|
|
|
|
|
|
|
|
Add interest expense on convertible
notes |
|
- |
|
5.0 |
|
- |
|
10.0 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss)
attributable to Unisys
Corporation for diluted earnings per share |
|
$
(9.7) |
|
$
38.6 |
|
$
(9.0) |
|
$
38.1 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares
(thousands) |
|
63,010 |
|
51,782 |
|
62,830 |
|
51,600 |
|
|
|
|
|
|
|
|
|
|
Plus incremental shares from assumed
conversion: |
|
|
|
|
|
|
|
|
Employee stock plans |
|
- |
|
328 |
|
|
|
422 |
|
Convertible notes |
|
- |
|
21,868 |
|
- |
|
21,868 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted weighted average
shares |
|
63,010 |
|
73,978 |
|
62,830 |
|
73,890 |
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis |
|
|
|
|
|
|
|
|
GAAP net income (loss) from continuing
operations attributable
to Unisys Corporation for diluted earnings per share |
|
$ (76.5) |
|
$
0.7 |
|
$ (129.7) |
|
$ (32.0) |
|
|
|
|
|
|
|
|
|
|
Divided by weighted average
shares |
|
63,010 |
|
52,110 |
|
62,830 |
|
51,600 |
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings (loss) per
share |
|
$
(1.21) |
|
$
0.01 |
|
$
(2.06) |
|
$
(0.62) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP basis |
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) from
continuing operations
attributable to Unisys Corporation for diluted earnings per
share |
|
$
(9.7) |
|
$
38.6 |
|
$
(9.0) |
|
$
38.1 |
|
|
|
|
|
|
|
|
|
|
Divided by Non-GAAP adjusted weighted
average shares |
|
63,010 |
|
73,978 |
|
62,830 |
|
73,890 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings (loss)
per share |
|
$
(0.15) |
|
$
0.52 |
|
$
(0.14) |
|
$
0.52 |
UNISYS
CORPORATION |
RECONCILIATIONS OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
FREE CASH
FLOW |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Cash (used for) provided by
operations |
|
$
(14.2) |
|
$
50.9 |
|
$ (392.1) |
|
$
(19.5) |
Additions to marketable software |
|
(19.4) |
|
(19.2) |
|
(36.7) |
|
(37.2) |
Additions to properties |
|
(5.0) |
|
(10.1) |
|
(10.6) |
|
(20.8) |
Additions to outsourcing assets |
|
(11.0) |
|
(10.3) |
|
(15.8) |
|
(39.7) |
Free cash flow |
|
(49.6) |
|
11.3 |
|
(455.2) |
|
(117.2) |
Postretirement funding |
|
5.3 |
|
24.6 |
|
333.0 |
|
47.7 |
Discontinued operations |
|
|
(0.1) |
|
(34.0) |
|
(9.1) |
|
(51.7) |
Debt extinguishment, cost reduction
and other payments, net of
reimbursements |
|
7.3 |
|
12.4 |
|
17.1 |
|
21.9 |
Adjusted free cash flow |
|
$
(37.1) |
|
$
14.3 |
|
$ (114.2) |
|
$
(99.3) |
UNISYS
CORPORATION |
RECONCILIATIONS OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Net income ( loss) from continuing
operations attributable
to Unisys Corporation |
|
$
(76.5) |
|
$
0.7 |
|
$ (129.7) |
|
$
(32.0) |
Net income attributable to
noncontrolling interests |
|
- |
|
3.6 |
|
0.5 |
|
6.2 |
Interest expense, net of interest
income of $2.4, $2.9, $4.7, $5.8
respectively* |
|
2.2 |
|
13.3 |
|
13.8 |
|
25.9 |
Provision for income taxes |
|
9.7 |
|
3.6 |
|
20.5 |
|
13.0 |
Depreciation |
|
24.1 |
|
24.5 |
|
48.3 |
|
49.5 |
Amortization |
|
22.4 |
|
12.1 |
|
36.0 |
|
21.6 |
EBITDA |
|
$
(18.1) |
|
$
57.8 |
|
$
(10.6) |
|
$
84.2 |
|
|
|
|
|
|
|
|
|
Postretirement expense |
|
24.9 |
|
23.6 |
|
48.4 |
|
47.1 |
Debt extinguishment, cost reduction
and other expenses** |
|
42.8 |
|
7.0 |
|
73.7 |
|
9.5 |
Non-cash share based expense |
|
2.9 |
|
2.6 |
|
8.0 |
|
7.3 |
Other expense, net adjustment*** |
|
(2.3) |
|
3.5 |
|
2.1 |
|
11.1 |
Adjusted EBITDA |
|
$
50.2 |
|
$
94.5 |
|
$ 121.6 |
|
$ 159.2 |
|
|
|
|
|
|
|
|
|
|
*Included in other expense, net on
the consolidated statements of income |
**Reduced for depreciation and
amortization included above |
***Other expense, net as reported on
the consolidated statements of income less postretirement
expense, interest income and items included in debt extinguishment,
cost reduction and other
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Revenue |
|
|
$ 438.8 |
|
$ 569.4 |
|
$ 954.2 |
|
$ 1,123.9 |
Non-GAAP revenue |
|
|
$ 438.8 |
|
$ 562.9 |
|
$ 953.3 |
|
$ 1,115.4 |
Net income (loss) from continuing
operations attributable
to Unisys Corporation as a percentage of revenue |
|
(17.4)% |
|
0.1 % |
|
(13.6)% |
|
(2.8)% |
Non-GAAP net income (loss) from
continuing operations
attributable to Unisys Corporation as a percentage of Non-
GAAP revenue |
|
(2.2)% |
|
6.0 % |
|
(0.9)% |
|
2.5 % |
Adjusted EBITDA as a percentage of
Non-GAAP revenue |
|
11.4 % |
|
16.8 % |
|
12.8 % |
|
14.3 % |
UNISYS
CORPORATION |
RECONCILIATIONS OF
SEGMENT REPORTING TO NON-GAAP SEGMENT REPORTING |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
Services Segment |
|
June 30, |
|
June 30, |
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP total revenue |
|
$
396.0 |
|
$
481.0 |
|
$
821.9 |
|
$
955.0 |
Restructuring reimbursement |
|
- |
|
(6.5) |
|
(0.9) |
|
(8.5) |
Non-GAAP revenue |
|
$ 396.0 |
|
$ 474.5 |
|
$ 821.0 |
|
$ 946.5 |
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
$
61.5 |
|
$
79.3 |
|
$
116.4 |
|
$
150.8 |
Restructuring reimbursement |
|
- |
|
(6.5) |
|
(0.9) |
|
(8.5) |
Non-GAAP gross margin |
|
$
61.5 |
|
$
72.8 |
|
$ 115.5 |
|
$ 142.3 |
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
$
(1.6) |
|
$
9.0 |
|
$
(15.6) |
|
$
7.6 |
Restructuring reimbursement |
|
- |
|
(6.5) |
|
(0.9) |
|
(8.5) |
Non-GAAP operating profit (loss) |
|
$
(1.6) |
|
$
2.5 |
|
$
(16.5) |
|
$
(0.9) |
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
15.5% |
|
16.5% |
|
14.2% |
|
15.8% |
Non-GAAP gross margin % |
|
15.5% |
|
15.3% |
|
14.1% |
|
15.0% |
GAAP operating profit % |
|
(0.4)% |
|
1.9% |
|
(1.9)% |
|
0.8% |
Non-GAAP operating profit (loss) % |
|
(0.4)% |
|
0.5% |
|
(2.0)% |
|
(0.1)% |
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
Total Unisys |
|
June 30, |
|
June 30, |
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP total revenue |
|
$
438.8 |
|
$
569.4 |
|
$
954.2 |
|
$ 1,123.9 |
Restructuring reimbursement |
|
- |
|
(6.5) |
|
(0.9) |
|
(8.5) |
Non-GAAP revenue |
|
$ 438.8 |
|
$ 562.9 |
|
$ 953.3 |
|
$ 1,115.4 |
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
$
74.9 |
|
$
152.6 |
|
$
188.0 |
|
$
277.7 |
Restructuring reimbursement |
|
- |
|
(6.5) |
|
(0.9) |
|
(8.5) |
Cost reduction expense |
|
6.9 |
|
(1.0) |
|
12.8 |
|
(4.7) |
Non-GAAP gross margin |
|
$
81.8 |
|
$ 145.1 |
|
$ 199.9 |
|
$ 264.5 |
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
$
(8.5) |
|
$
53.0 |
|
$
11.6 |
|
$
78.2 |
Restructuring reimbursement |
|
- |
|
(6.5) |
|
(0.9) |
|
(8.5) |
Postretirement expense |
|
0.8 |
|
0.8 |
|
1.6 |
|
1.6 |
Cost reduction and other expense |
|
8.5 |
|
8.0 |
|
17.0 |
|
10.6 |
Non-GAAP operating profit |
|
$
0.8 |
|
$
55.3 |
|
$
29.3 |
|
$
81.9 |
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
17.1% |
|
26.8% |
|
19.7% |
|
24.7% |
Non-GAAP gross margin % |
|
18.6% |
|
25.8% |
|
21.0% |
|
23.7% |
GAAP operating profit % |
|
(1.9)% |
|
9.3% |
|
1.2% |
|
7.0% |
Non-GAAP operating profit % |
|
0.2% |
|
9.8% |
|
3.1% |
|
7.3% |
CONTACT: Investors: Courtney
Holben, Unisys, 215-986-3379, courtney.holben@unisys.com;
Media: John Clendening, Unisys,
214-403-1981, john.clendening@unisys.com