Unisys Announces
4Q and FY20 Results
BLUE BELL, Pa., Feb. 22, 2021 --
FY20 Revenue and
Non-GAAP Operating Profit Margin Exceed Stated Company
Expectations; FY20 Adjusted Free Cash Flow Grows Significantly;
Strong Cash Balance and Significant Reduction in Pension
Obligations
- 4Q20 revenue up 5.5% YoY and 16.5% sequentially to
$576.9 million
- 4Q20 operating profit margin up 640 bps YoY and 270 bps
sequentially to 8.3%
- 4Q20 Non-GAAP operating profit(5) margin up 790
bps YoY and 550 bps sequentially
- FY 2020 operating profit margin of 4.3%, versus 6.2% in
2019; non-GAAP operating profit margin of 7.5%, up 30 bps YoY and
above stated company expectations
- FY 2020 ending cash balance of $898.5
million versus $538.8 million
in prior-year period; pension deficit reduction of ~$710 million versus YE 2019
- Total Contract Value(3) ("TCV") up 22% YoY in
4Q20 and up 8% YoY for FY 2020
Unisys Corporation (NYSE: UIS) today reported
fourth-quarter and full-year 2020 financial results. "We exited
2020 in a strong position, with significant improvements to capital
structure and liquidity and full-year revenue and non-GAAP
operating profit margin that exceeded our expectations," said
Unisys Chairman and CEO Peter A.
Altabef. "We transitioned to our new business unit structure
at the start of 2021, with a focus on higher-growth and
higher-margin markets and solutions, which we believe will better
position the company to drive revenue and margin improvement over
the coming years."
Fourth-Quarter and Full-Year 2020
Highlights
|
|
|
|
4Q20 YoY Revenue
Growth |
|
|
|
4Q20 Profitability |
|
|
|
|
Revenue
Growth |
Services
Revenue
Growth |
Technology
Revenue
Growth |
|
|
|
Operating
Profit
Margin |
|
Net
Income
Margin |
|
EBITDA
Margin |
|
Diluted EPS |
GAAP |
|
|
5.5% |
(3.0%) |
50.1% |
|
GAAP |
|
8.3% |
|
(30.3%) |
|
(18.9%) |
|
($2.77) |
Constant-Currency (GAAP) |
4.7% |
(3.5%) |
47.6% |
|
|
YoY Change |
640 bps |
|
(2,460 bps) |
|
(2,230 bps) |
|
(454.0%) |
Non-GAAP |
|
|
5.9% |
(2.6%) |
N/A |
|
Non-GAAP |
14.0% |
|
8.5% |
|
21.5% |
|
$0.73 |
|
|
|
|
|
|
|
|
|
YoY Change |
790 bps |
|
530 bps |
|
770 bps |
|
170% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY20 YoY Revenue
Growth |
|
|
|
FY20 Profitability |
|
|
|
|
Revenue
Growth |
Services
Revenue
Growth |
Technology
Revenue
Growth |
|
|
|
Operating
Profit
Margin |
|
Net
Income
Margin |
|
EBITDA
Margin |
|
Diluted EPS |
GAAP |
|
|
(8.8%) |
(10.6%) |
1.0% |
|
GAAP |
|
4.3% |
|
(15.7%) |
|
(4.4%) |
|
($5.05) |
Constant-Currency (GAAP) |
(7.7%) |
(9.4%) |
2.2% |
|
|
YoY Change |
(190) bps |
|
(1,160 bps) |
|
(1,060 bps) |
|
(206.1%) |
Non-GAAP |
|
|
(8.2%) |
(9.8%) |
N/A |
|
Non-GAAP |
7.5% |
|
3.7% |
|
15.8% |
|
$1.12 |
|
|
|
|
|
|
|
|
|
YoY Change |
30 bps |
|
90 bps |
|
140 bps |
|
6.7% |
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 Fourth-Quarter 2020
Business Results
Company:
Fourth-quarter revenue was up 5.5% year over year (4.7% on a
constant-currency(1) basis) to $576.9 million, versus $546.8 million in the prior-year period, and was
up 16.5% sequentially. Non-GAAP adjusted revenue(4) was
up 5.9% year over year to $576.9
million, relative to $544.6
million in the prior-year period, and was up 16.5%
sequentially. These results reflect ongoing improvement and
stabilization in COVID-disrupted portions of the business such as
Field Services, BPO and Travel & Transportation, along with
stronger ClearPath Forward® renewal volumes than
expected. Fourth-quarter TCV was up 22% year over year.
Fourth-quarter operating profit was up over 300% year over year
to $47.7 million, versus $10.3 million in the prior-year period, and was
up 72.2% sequentially. Operating profit margin was up 640 bps year
over year to 8.3% and was up 270 bps sequentially. Total company
non-GAAP operating profit margin was up 790 basis points year over
year to 14.0% and was up 550 bps sequentially.
The company recognized $223.9
million of after-tax non-GAAP charges in the fourth quarter
2020, including charges related to post-retirement obligations
($166.0 million) and cost reductions,
relative to charges of $48.2 million
in the prior-year period. As a result, net loss from continuing
operations was $174.7 million versus
$31.0 million in the prior-year
period, and diluted loss per share was $2.77, compared to $0.50 in the prior-year period. Non-GAAP net
income(9) was up 186% year over year to $49.2 million, versus $17.2 million in the prior-year period, and was
up 42.2% sequentially. Non-GAAP diluted earnings per
share(9) was up 170% year over year to $0.73, versus $0.27
in the prior-year period, and was up 43.1% sequentially.
Adjusted EBITDA(8) was up 65.8% year over year to
$124.2 million, versus $74.9 million in the prior-year period, and was
up 67.8% sequentially. Net income margin was (30.3)%, compared to
(5.7)% in the prior-year period, driven by the charges noted above.
Adjusted EBITDA margin was up 770 bps year over year to 21.5% and
was up 660 bps sequentially.
The company made $487.7 million in
postretirement contributions during the fourth quarter of 2020,
relative to $27.1 million in the
prior-year period. These contributions reduced the pension deficit
and future required cash contributions, but resulted in cash used
in operations of $355.4 million,
versus $125.7 million provided by
operations in the prior-year period and free cash
flow(10) of $(390.4)
million, relative to $95.6
million in the prior-year period. The company received tax
credits in the prior-year period versus having required tax
payments in the current period, which resulted in adjusted free
cash flow(11) of $104.6
million versus $112.0 million
in the prior-year period. Adjusted free cash flow was up
$52.2 million sequentially. At
December 31, 2020, the company had
$898.5 million in cash and cash
equivalents, versus $538.8 million at
year-end 2019.
Services:
Services non-GAAP adjusted revenue was $445.0 million, relative to $456.7 million in the prior-year period, down
2.6% year over year (down 3.0% in constant-currency), and was up
4.5% sequentially. COVID-disrupted businesses improved and
stabilized relative to the third quarter, though volumes were still
down year over year as were volumes in the company's
check-processing JV, as expected. Services gross profit
margin was up 320 bps year over year to 18.4%. Non-GAAP adjusted
Services gross profit margin(6) was up 360 bps year over
year to 18.4%. Services operating profit margin was up 260 basis
points year over year to 1.6%. Non-GAAP adjusted Services operating
profit(7) margin was up 310 bps year over year to 1.6%.
Services backlog was $3.4 billion, up
3.0% versus the end of the third quarter.
Technology:
Technology revenue was up 50.1% year over year to $131.9 million (47.6% in constant currency),
relative to $87.9 million in the
prior-year period, and was up 90.6% sequentially. Technology gross
profit margin was up 130 bps year over year to 73.2% and was up
1350 bps sequentially. Technology operating profit margin was up
460 bps year over year to 54.3% and was up 2120 bps sequentially.
The improvements to revenue and margin were driven by higher
volumes on ClearPath Forward renewals in the period than
anticipated.
Summary of Full-Year 2020 Business
Results
Company:
2020 revenue was $2.03 billion,
versus $2.22 billion in 2019, down
8.8% year over year (7.7% on a constant-currency(1)
basis), better than the company's stated expectations for a
year-over-year decline of 10%. Non-GAAP adjusted
revenue(4) was $2.03
billion, relative to $2.21
billion in 2019, down 8.2% year over year. Year-over-year
comparisons reflect the impact of COVID-disrupted portions of the
business such as Field Services, BPO and Travel &
Transportation, as well as anticipated declines in the company's
check-processing JV. Full-year TCV was up 8% year over
year.
2020 operating profit was $87.0
million, versus $137.9 million
in 2019. Operating profit margin was 4.3%, versus 6.2% in 2019. The
year-over-year decline in operating profit and margin was driven by
$62.2 million of cost-reduction
charges incurred during 2020, versus $11.2
million in 2019. Total company non-GAAP operating profit
margin was up 30 basis points year over year to 7.5%, above stated
company expectations of 5.2% to 6.7%.
The company recognized $392.5 million of after-tax
non-GAAP charges in 2020, including charges related
to post-retirement obligations ($237.7
million) and cost reductions, versus $153.4 million in 2019. As a result, net loss
from continuing operations was $317.7
million versus $92.2 million
in 2019, and diluted loss per share was $5.05, compared to $1.65 in 2019. Non-GAAP net income(9)
was $74.8 million, versus
$61.2 million in 2019. Non-GAAP
diluted earnings per share(9) was up 6.7% year over year
to $1.12, versus $1.05 in 2019.
Adjusted EBITDA(8) was up 0.4% year over year to
$319.8 million, relative to
$318.5 million in 2019. Net income
margin was (15.7)%, compared to (4.1)% in 2019, driven by the
charges noted above. Adjusted EBITDA margin was up 140 basis points
year over year to 15.8%, relative to 14.4% in 2019.
During 2020, the company made $832.2
million of pension contributions versus $109.4 million in 2019. These contributions
reduced the pension deficit and future required cash contributions,
but resulted in cash used in operations of $681.2 million, versus $123.9 million provided by operations in 2019,
and free cash flow(10) of $(811.3) million, relative to $(35.9) million in 2019. Adjusted free cash
flow(11) was up 59.6% year over year to $42.6 million.
Services:
Services revenue was $1.69
billion, relative to $1.89
billion in 2019, down 10.6% year over year (9.4% in
constant-currency). Services non-GAAP adjusted revenue was
$1.69 billion, relative to
$1.88 billion in 2019. As noted
above, the year-over-year declines were due to the COVID-related
disruptions during 2020, as well as expected declines in the
company's check-processing JV. Services gross profit margin was up
30 bps year over year to 16.5%. Non-GAAP adjusted Services gross
profit margin(6) was up 90 bps year over year to 16.4%.
Services operating profit margin was 0.7%, versus 1.1% in 2019.
Non-GAAP adjusted Services operating profit(7) margin
was up 50 bps year over year to 0.7%.
Technology:
Technology revenue was up 1.0% year over year (2.2% in constant
currency) to $333.4 million, relative
to $330.1 million in 2019, exceeding
the company's stated expectations as a result of higher volumes on
ClearPath Forward renewals than anticipated. Year-over-year margin
comparisons were largely driven by increased amortization costs, as
well as higher third-party hardware sales in 2020, which come with
lower margins. As a result, Technology gross profit margin was
65.0%, compared to 69.0% in 2019, and Technology operating profit
margin was 40.8%, versus 46.1% in 2019.
Select Fourth-Quarter Contract
Signings:
In the fourth quarter, the company entered into several
noteworthy contracts:
- Digital Workplace Services: The company signed a contract for
digital workplace services with a global healthcare provider. The
contract includes Unisys InteliServe™, which uses artificial
intelligence and robotic process automation to provide a first-rate
user experience for 39,000 employees globally.
- Cloud & Infrastructure: A U.S. state government awarded
Unisys a new-scope contract to support the state's workforce model
that is quickly shifting to a remote-first strategy. Under the
contract, Unisys will provide CloudForte® as the
foundation for a virtual infrastructure that will secure sensitive
applications and regulated data by preventing users from printing,
copying or downloading data onto unsecured devices.
- ClearPath Forward: TravelSky, the leading provider of
information technology solutions for China's air travel and tourism industry, has
renewed its contract for Unisys ClearPath Forward technology to
process business-critical transactions including passenger
reservations, cargo bookings and load calculations.
Conference Call
Unisys will hold a conference call tomorrow at 8:00 a.m. Eastern Time to discuss its results.
The listen-only webcast, as well as the accompanying presentation
materials, can be accessed on the Unisys Investor website at
www.unisys.com/investor. Following the call, an audio replay of the
webcast, and accompanying presentation materials, can be accessed
through the same link.
(1) Constant currency – The company
refers to growth rates in constant currency or on a constant
currency basis so that the business results can be viewed without
the impact of fluctuations in foreign currency exchange rates to
facilitate comparisons of the company's business performance from
one period to another. Constant currency is calculated by
retranslating current and prior period results at a consistent
rate.
(2) Pipeline – Pipeline represents
prospective sale opportunities being pursued or for which bids have
been submitted. There is no assurance that pipeline will
translate into recorded revenue.
(3) Total Contract Value – TCV is the
estimated total contractual revenue related to contracts signed in
the period without regard for cancellation terms. New business TCV
represents TCV attributable to new scope for existing clients and
new logo contracts.
Non-GAAP and Other Information
Although appropriate under generally accepted accounting
principles ("GAAP"), the company's results reflect revenue and
charges that the company believes are not indicative of its ongoing
operations and that can make its revenue, profitability and
liquidity results difficult to compare to prior periods,
anticipated future periods, or to its competitors' results. These
items consist of certain portions of revenue, post-retirement, debt
exchange and extinguishment and cost-reduction and other expenses.
Management believes each of these items can distort the visibility
of trends associated with the company's ongoing performance.
Management also believes that the evaluation of the company's
financial performance can be enhanced by use of supplemental
presentation of its results that exclude the impact of these items
in order to enhance consistency and comparativeness with prior or
future period results. The following measures are often provided
and utilized by the company's management, analysts, and investors
to enhance comparability of year-over-year results, as well as to
compare results to other companies in our industry.
(4) Non-GAAP adjusted revenue – In 2019
and 2020, the company's non-GAAP results reflect adjustments to
exclude certain revenue and related profit relating to
reimbursements from the company's check-processing JV partners for
restructuring expenses included as part of the company's
restructuring program.
(5) Non-GAAP operating profit – The
company recorded pretax post-retirement expense and pretax charges
in connection with cost-reduction activities, debt
exchange/extinguishment and other expenses. For the company,
non-GAAP operating profit excluded these items. The company
believes that this profitability measure is more indicative of the
company's operating results and aligns those results to the
company's external guidance, which is used by the company's
management to allocate resources and may be used by analysts and
investors to gauge the company's ongoing performance. During 2019
and 2020, the company included the non-GAAP adjustments discussed
in (4) herein.
(6) Non-GAAP adjusted Services gross
profit – During 2019 and 2020, the company included the
adjustments discussed in (4) herein.
(7) Non-GAAP adjusted Services operating
profit – During 2019 and 2020, the company included the
adjustments discussed in (4) herein.
(8) EBITDA & adjusted EBITDA –
Earnings before interest, taxes, depreciation and amortization
("EBITDA") is calculated by starting with net income (loss) from
continuing operations attributable to Unisys Corporation common
shareholders and adding or subtracting the following items: net
income attributable to noncontrolling interests, interest expense
(net of interest income), provision for income taxes, depreciation
and amortization. Adjusted EBITDA further excludes post-retirement,
debt exchange/extinguishment, and cost-reduction and other
expenses, non-cash share-based expense, and other (income) expense
adjustment. In order to provide investors with additional
understanding of the company's operating results, these charges are
excluded from the adjusted EBITDA calculation. During 2019 and
2020, the company included the adjustments discussed in (4)
herein.
(9) Non-GAAP net income and non-GAAP diluted
earnings per share – The company has recorded
post-retirement expense and charges in connection with debt
exchange/extinguishment and cost-reduction activities and other
expenses. Management believes that investors may have a better
understanding of the company's performance and return to
shareholders by excluding these charges from the GAAP diluted
earnings/loss per share calculations. The tax amounts presented for
these items for the calculation of non-GAAP diluted earnings per
share include the current and deferred tax expense and benefits
recognized under GAAP for these amounts. During 2019 and 2020,
the company included the adjustments discussed in (4) herein.
(10) Free cash flow – The company defines
free cash flow as cash flow from operations less capital
expenditures. Management believes this liquidity measure gives
investors an additional perspective on cash flow from on-going
operating activities in excess of amounts used for
reinvestment.
(11) Adjusted free cash flow – Because
inclusion of the company's post-retirement contributions,
discontinued operations and cost-reduction charges/reimbursements
and other payments in free cash flow may distort the visibility of
the company's ability to generate cash flow from its operations
without the impact of these non-operational costs, management
believes that investors may be interested in adjusted free cash
flow, which provides free cash flow before these payments. This
liquidity measure was provided to analysts and investors in the
form of external guidance and is used by management to measure
operating liquidity.
About Unisys
Unisys is a global IT services company that delivers successful
outcomes for the most demanding businesses and governments. Unisys
offerings include digital workplace services, cloud and
infrastructure services and software operating environments for
high-intensity enterprise computing. Unisys integrates security
into all of its solutions. For more information on how Unisys
delivers for its clients across the government, financial services
and commercial markets, visit www.unisys.com.
Forward-Looking Statements
Any statements contained in this release that are not historical
facts are forward-looking statements as defined in the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements include, but are not limited to, any projections or
expectations of earnings, revenues, annual contract value, total
contract value, new business ACV or TCV, backlog or other financial
items; any statements of the company's plans, strategies or
objectives for future operations; statements regarding future
economic conditions or performance; and any statements of belief or
expectation. All forward-looking statements rely on assumptions and
are subject to various risks and uncertainties that could cause
actual results to differ materially from expectations. In
particular, statements concerning annual and total contract value
are based, in part, on the assumption that each of those contracts
will continue for their full contracted term. Risks and
uncertainties that could affect the company's future results
include, but are not limited to, the following: uncertainty of the
magnitude, duration and spread of the novel coronavirus
("COVID-19") pandemic and the impact of COVID-19 and governments'
responses to it on the global economy and our business, growth,
reputation, projections, prospects, financial condition,
operations, cash flows and liquidity, our ability to attract,
motivate and retain experienced personnel in key positions; our
ability to grow revenue and expand margin in our Digital Workplace
Services and Cloud and Infrastructure businesses; 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 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; our ability to develop or
acquire the capabilities to enhance the company's solutions; the
potential adverse effects of the concentration of the company's
business in the global commercial sector of the information
technology industry; our significant pension obligations and
required cash contributions and the possibility that we may be
required to make additional significant cash contributions to our
defined benefit pension plans; our ability to use our net operating
loss carryforwards and certain other tax attributes may be limited;
the risks of doing business internationally when a significant
portion of our revenue is derived from international operations;
the business and financial risk in implementing future acquisitions
or dispositions; cybersecurity breaches could result in significant
costs and could harm our business and reputation; the performance
and capabilities of third parties with whom we have commercial
relationships; a failure to meet standards or expectations with
respect to the company's environmental, social and governance
practices; our ability to access financing markets; a reduction in
our credit rating; 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; 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 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-K 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.: 0222/9817
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
December 31, |
|
Year Ended
December 31, |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Revenue |
|
|
|
|
|
|
|
Services |
$ 445.0 |
|
$ 458.9 |
|
$ 1,692.9 |
|
$ 1,892.7 |
Technology |
131.9 |
|
87.9 |
|
333.4 |
|
330.1 |
|
576.9 |
|
546.8 |
|
2,026.3 |
|
2,222.8 |
Costs and expenses |
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
Services |
367.8 |
|
405.4 |
|
1,429.4 |
|
1,590.6 |
Technology |
34.0 |
|
25.1 |
|
113.9 |
|
98.2 |
|
401.8 |
|
430.5 |
|
1,543.3 |
|
1,688.8 |
Selling, general and administrative |
116.9 |
|
96.8 |
|
369.4 |
|
364.8 |
Research and development |
10.5 |
|
9.2 |
|
26.6 |
|
31.3 |
|
529.2 |
|
536.5 |
|
1,939.3 |
|
2,084.9 |
Operating income |
47.7 |
|
10.3 |
|
87.0 |
|
137.9 |
Interest expense |
8.3 |
|
15.2 |
|
29.2 |
|
62.1 |
Other (expense), net |
(195.3) |
|
(27.9) |
|
(329.6) |
|
(136.4) |
Loss from continuing operations before income
taxes |
(155.9) |
|
(32.8) |
|
(271.8) |
|
(60.6) |
Provision for income taxes |
18.8 |
|
4.3 |
|
45.4 |
|
27.7 |
Consolidated net loss from continuing
operations |
(174.7) |
|
(37.1) |
|
(317.2) |
|
(88.3) |
Net income (loss) attributable to noncontrolling
interests |
- |
|
(6.1) |
|
0.5 |
|
3.9 |
Net loss from continuing operations
attributable to Unisys Corporation |
(174.7) |
|
(31.0) |
|
(317.7) |
|
(92.2) |
Income from discontinued operations, net of
tax |
1.6 |
|
20.2 |
|
1,068.4 |
|
75.0 |
Net income (loss) attributable to Unisys
Corporation |
$ (173.1) |
|
$
(10.8) |
|
$ 750.7 |
|
$
(17.2) |
Earnings (loss) per share attributable to
Unisys Corporation |
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
Continuing Operations |
$ (2.77) |
|
$ (0.50) |
|
$ (5.05) |
|
$ (1.65) |
Discontinued Operations |
0.02 |
|
0.33 |
|
16.98 |
|
1.34 |
Total |
$
(2.75) |
|
$
(0.17) |
|
$ 11.93 |
|
$
(0.31) |
Diluted |
|
|
|
|
|
|
|
Continuing Operations |
$ (2.77) |
|
$ (0.50) |
|
$ (5.05) |
|
$ (1.65) |
Discontinued Operations |
0.02 |
|
0.33 |
|
16.98 |
|
1.34 |
Total |
$
(2.75) |
|
$
(0.17) |
|
$ 11.93 |
|
$
(0.31) |
UNISYS
CORPORATION |
SEGMENT
RESULTS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
Total |
|
Eliminations |
|
Services |
|
Technology |
Three Months Ended December 31, 2020 |
|
|
|
|
|
|
|
Customer revenue |
$
576.9 |
|
$
- |
|
$
445.0 |
|
$
131.9 |
Intersegment |
- |
|
(5.4) |
|
- |
|
5.4 |
Total revenue |
$
576.9 |
|
$
(5.4) |
|
$
445.0 |
|
$
137.3 |
Gross profit percent |
30.4 % |
|
|
|
18.4 % |
|
73.2 % |
Operating profit percent |
8.3 % |
|
|
|
1.6 % |
|
54.3 % |
Three Months Ended December 31, 2019 |
|
|
|
|
|
|
|
Customer revenue |
$
546.8 |
|
$
- |
|
$
458.9 |
|
$
87.9 |
Intersegment |
- |
|
(8.4) |
|
- |
|
8.4 |
Total revenue |
$
546.8 |
|
$
(8.4) |
|
$
458.9 |
|
$
96.3 |
Gross profit percent |
21.3 % |
|
|
|
15.2 % |
|
71.9 % |
Operating profit percent |
1.9 % |
|
|
|
(1.0)% |
|
49.7 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Eliminations |
|
Services |
|
Technology |
Year Ended December 31, 2020 |
|
|
|
|
|
|
|
Customer revenue |
$ 2,026.3 |
|
$
- |
|
$ 1,692.9 |
|
$
333.4 |
Intersegment |
- |
|
(16.3) |
|
- |
|
16.3 |
Total revenue |
$ 2,026.3 |
|
$
(16.3) |
|
$ 1,692.9 |
|
$
349.7 |
Gross profit percent |
23.8 % |
|
|
|
16.5 % |
|
65.0 % |
Operating profit percent |
4.3 % |
|
|
|
0.7 % |
|
40.8 % |
Year Ended December 31, 2019 |
|
|
|
|
|
|
|
Customer revenue |
$ 2,222.8 |
|
$
- |
|
$ 1,892.7 |
|
$
330.1 |
Intersegment |
- |
|
(15.2) |
|
- |
|
15.2 |
Total revenue |
$ 2,222.8 |
|
$
(15.2) |
|
$ 1,892.7 |
|
$
345.3 |
Gross profit percent |
24.0 % |
|
|
|
16.2 % |
|
69.0 % |
Operating profit percent |
6.2 % |
|
|
|
1.1 % |
|
46.1 % |
UNISYS
CORPORATION |
CONSOLIDATED BALANCE
SHEETS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
December 31,
2020 |
|
December 31,
2019 |
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$
898.5 |
|
$
538.8 |
|
Accounts receivable, net |
460.5 |
|
417.7 |
|
Contract assets |
44.3 |
|
38.4 |
|
Inventories |
13.4 |
|
16.4 |
|
Prepaid expenses and other current assets |
89.3 |
|
100.7 |
|
Current assets of discontinued operations |
- |
|
109.3 |
|
Total current assets |
1,506.0 |
|
1,221.3 |
|
Properties |
727.0 |
|
784.0 |
|
Less-accumulated depreciation and
amortization |
616.5 |
|
668.0 |
|
Properties, net |
110.5 |
|
116.0 |
|
Outsourcing assets, net |
173.9 |
|
202.1 |
|
Marketable software, net |
193.6 |
|
186.8 |
|
Operating lease right-of-use assets |
79.3 |
|
71.4 |
|
Prepaid postretirement assets |
187.5 |
|
136.2 |
|
Deferred income taxes |
136.2 |
|
114.0 |
|
Goodwill |
108.6 |
|
110.4 |
|
Restricted cash |
8.2 |
|
13.0 |
|
Other long-term assets |
204.1 |
|
198.9 |
|
Long-term assets of discontinued operations |
- |
|
133.9 |
|
Total assets |
$
2,707.9 |
|
$
2,504.0 |
|
Liabilities and deficit |
|
|
|
|
Current liabilities: |
|
|
|
|
Current maturities of long-term-debt |
$
102.8 |
|
$
13.5 |
|
Accounts payable |
223.2 |
|
204.3 |
|
Deferred revenue |
257.1 |
|
246.4 |
|
Other accrued liabilities |
352.0 |
|
316.7 |
|
Current liabilities of discontinued
operations |
- |
|
146.4 |
|
Total current liabilities |
935.1 |
|
927.3 |
|
Long-term debt |
527.1 |
|
565.9 |
|
Long-term postretirement liabilities |
1,286.1 |
|
1,960.2 |
|
Long-term deferred revenue |
137.9 |
|
147.0 |
|
Long-term operating lease liabilities |
62.4 |
|
56.0 |
|
Other long-term liabilities |
71.4 |
|
47.6 |
|
Long-term liabilities of discontinued
operations |
- |
|
28.3 |
|
Commitments and contingencies |
|
|
|
|
Total Unisys Corporation stockholders'
deficit |
(356.8) |
|
(1,265.4) |
|
Noncontrolling interests |
44.7 |
|
37.1 |
|
Total deficit |
(312.1) |
|
(1,228.3) |
|
Total liabilities and deficit |
$
2,707.9 |
|
$
2,504.0 |
|
UNISYS
CORPORATION |
CONSOLIDATED
STATEMENTS OF CASH FLOWS |
(Unaudited) |
(Millions) |
|
|
|
|
|
Year Ended
December 31, |
|
2020 |
|
2019 |
Cash flows from operating activities |
|
|
|
Consolidated net loss from continuing
operations |
$ (317.2) |
|
$ (88.3) |
Income from discontinued operations, net of
tax |
1,068.4 |
|
75.0 |
Adjustments to reconcile consolidated net loss to
net cash (used for) provided by operating activities: |
|
|
|
Gain on sale of U.S. Federal business |
(1,060.0) |
|
- |
Foreign currency translation losses |
36.2 |
|
11.0 |
Non-cash interest expense |
4.6 |
|
9.2 |
Debt extinguishment charge |
28.5 |
|
20.1 |
Employee stock compensation |
14.5 |
|
13.2 |
Depreciation and amortization of properties |
29.7 |
|
35.3 |
Depreciation and amortization of outsourcing
assets |
65.8 |
|
63.8 |
Amortization of marketable software |
65.5 |
|
48.3 |
Other non-cash operating activities |
(0.3) |
|
(1.6) |
Loss on disposal of capital assets |
4.5 |
|
1.5 |
Postretirement contributions |
(832.2) |
|
(109.4) |
Postretirement expense |
239.2 |
|
96.6 |
Deferred income taxes, net |
(13.4) |
|
4.4 |
Changes in operating assets and liabilities: |
|
|
|
Receivables, net and contract assets |
(74.8) |
|
(8.3) |
Inventories |
3.0 |
|
6.1 |
Other assets |
5.9 |
|
9.9 |
Accounts payable and current liabilities |
3.4 |
|
(114.4) |
Other liabilities |
47.5 |
|
51.5 |
Net cash (used for) provided by operating
activities |
(681.2) |
|
123.9 |
Cash flows from investing activities |
|
|
|
Net proceeds from sale of U.S. Federal
business |
1,162.9 |
|
- |
Proceeds from investments |
3,388.5 |
|
3,568.9 |
Purchases of investments |
(3,379.2) |
|
(3,566.1) |
Capital additions of properties |
(27.7) |
|
(38.0) |
Capital additions of outsourcing assets |
(30.1) |
|
(48.8) |
Investments in marketable software |
(72.3) |
|
(73.0) |
Net proceeds from sale of properties |
- |
|
(0.3) |
Other |
(0.5) |
|
(0.9) |
Net cash provided by (used for) investing
activities |
1,041.6 |
|
(158.2) |
Cash flows from financing activities |
|
|
|
Cash paid in connection with debt
extinguishment |
(23.7) |
|
(56.7) |
Proceeds from capped call transactions |
- |
|
7.2 |
Payments of long-term debt |
(454.8) |
|
(14.4) |
Proceeds from issuance of long-term debt |
497.3 |
|
30.5 |
Issuance costs relating to long-term debt |
(7.9) |
|
- |
Other |
(5.8) |
|
(4.6) |
Net cash provided by (used for) financing
activities |
5.1 |
|
(38.0) |
Effect of exchange rate changes on cash, cash
equivalents and restricted cash |
(10.6) |
|
- |
Increase (decrease) in cash, cash equivalents
and restricted cash |
354.9 |
|
(72.3) |
Cash, cash equivalents and restricted cash,
beginning of year |
551.8 |
|
624.1 |
Cash, cash equivalents and restricted cash, end
of year |
$ 906.7 |
|
$ 551.8 |
UNISYS
CORPORATION |
RECONCILIATION OF
SELECTED GAAP MEASURES TO NON-GAAP MEASURES |
(Unaudited) |
(Millions, except
per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
|
|
|
December
31, |
|
December
31, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP net loss from continuing
operations attributable
to Unisys Corporation |
|
$ (174.7) |
|
$
(31.0) |
|
$ (317.7) |
|
$
(92.2) |
|
|
|
|
|
|
|
|
|
|
Postretirement expense: |
pretax |
|
166.4 |
|
25.1 |
|
239.2 |
|
96.6 |
|
tax |
|
0.4 |
|
0.2 |
|
1.5 |
|
- |
|
net of tax |
|
166.0 |
|
24.9 |
|
237.7 |
|
96.6 |
|
|
|
|
|
|
|
|
|
|
Debt extinguishment, cost reduction and
other expenses: |
pretax |
|
58.6 |
|
22.7 |
|
156.0 |
|
51.4 |
|
tax |
|
0.7 |
|
- |
|
1.6 |
|
1.8 |
|
net of tax |
|
57.9 |
|
22.7 |
|
154.4 |
|
49.6 |
|
minority interest |
|
- |
|
0.6 |
|
0.4 |
|
7.2 |
|
net of minority interest |
|
57.9 |
|
23.3 |
|
154.8 |
|
56.8 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income from continuing
operations attributable
to Unisys Corporation |
|
49.2 |
|
17.2 |
|
74.8 |
|
61.2 |
|
|
|
|
|
|
|
|
|
|
Add interest expense on convertible
notes |
|
- |
|
2.1 |
|
- |
|
15.3 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
Unisys Corporation for
diluted earnings per share |
|
$
49.2 |
|
$
19.3 |
|
$
74.8 |
|
$
76.5 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares
(thousands) |
|
63,038 |
|
62,397 |
|
62,932 |
|
55,961 |
|
|
|
|
|
|
|
|
|
|
Plus incremental shares from assumed
conversion: |
|
|
|
|
|
|
|
|
Employee stock plans |
|
805 |
|
456 |
|
580 |
|
411 |
|
Convertible notes |
|
3,400 |
|
8,626 |
|
3,400 |
|
16,577 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted weighted average
shares |
|
67,243 |
|
71,479 |
|
66,912 |
|
72,949 |
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis |
|
|
|
|
|
|
|
|
GAAP net loss from continuing
operations attributable to Unisys
Corporation for diluted earnings per share |
|
$ (174.7) |
|
$ (31.0) |
|
$ (317.7) |
|
$ (92.2) |
|
|
|
|
|
|
|
|
|
|
Divided by weighted average
shares |
|
63,038 |
|
62,397 |
|
62,932 |
|
55,961 |
|
|
|
|
|
|
|
|
|
|
GAAP diluted loss per
share |
|
$
(2.77) |
|
$
(0.50) |
|
$
(5.05) |
|
$
(1.65) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP basis |
|
|
|
|
|
|
|
|
Non-GAAP net income from continuing
operations attributable to
Unisys Corporation for diluted earnings per share |
|
$ 49.2 |
|
$ 19.3 |
|
$ 74.8 |
|
$ 76.5 |
|
|
|
|
|
|
|
|
|
|
Divided by Non-GAAP adjusted weighted
average shares |
67,243 |
|
71,479 |
|
66,912 |
|
72,949 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted loss per
share |
$
0.73 |
|
$
0.27 |
|
$
1.12 |
|
$
1.05 |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
FREE CASH
FLOW |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
|
|
|
December
31, |
|
December
31, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Cash (used for) provided by
operations |
|
$ (355.4) |
|
$ 125.7 |
|
$ (681.2) |
|
$ 123.9 |
Additions to marketable software |
|
(17.5) |
|
(16.8) |
|
(72.3) |
|
(73.0) |
Additions to properties |
|
(11.0) |
|
(8.9) |
|
(27.7) |
|
(38.0) |
Additions to outsourcing assets |
|
(6.5) |
|
(4.4) |
|
(30.1) |
|
(48.8) |
Free cash flow |
|
(390.4) |
|
95.6 |
|
(811.3) |
|
(35.9) |
Postretirement funding |
|
487.7 |
|
27.1 |
|
832.2 |
|
109.4 |
Discontinued operations |
|
|
0.7 |
|
(27.1) |
|
(8.4) |
|
(100.3) |
Debt extinguishment, cost reduction
and other payments, net of reimbursements |
|
6.6 |
|
16.4 |
|
30.1 |
|
53.5 |
Adjusted free cash flow |
|
$ 104.6 |
|
$ 112.0 |
|
$
42.6 |
|
$
26.7 |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
|
|
|
December
31, |
|
December
31, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Net loss from continuing operations
attributable to Unisys
Corporation |
|
$ (174.7) |
|
$
(31.0) |
|
$ (317.7) |
|
$
(92.2) |
Net income (loss) attributable to
noncontrolling interests |
|
- |
|
(6.1) |
|
0.5 |
|
3.9 |
Interest expense, net of interest
income of $1.3, $2.0, $7.3, $10.6
respectively* |
|
7.0 |
|
13.2 |
|
21.9 |
|
51.5 |
Provision for income taxes |
|
18.8 |
|
4.3 |
|
45.4 |
|
27.7 |
Depreciation |
|
24.6 |
|
25.1 |
|
95.5 |
|
99.1 |
Amortization |
|
15.3 |
|
13.3 |
|
65.5 |
|
48.3 |
EBITDA |
|
$ (109.0) |
|
$
18.8 |
|
$
(88.9) |
|
$ 138.3 |
|
|
|
|
|
|
|
|
|
Postretirement expense |
|
$ 166.4 |
|
$ 25.1 |
|
$ 239.2 |
|
$ 96.6 |
Debt extinguishment, cost reduction
and other expenses** |
|
58.6 |
|
22.7 |
|
147.8 |
|
50.3 |
Non-cash share based expense |
|
3.4 |
|
3.1 |
|
14.5 |
|
13.2 |
Other expense, net adjustment*** |
|
4.8 |
|
5.2 |
|
7.2 |
|
20.1 |
Adjusted EBITDA |
|
$ 124.2 |
|
$
74.9 |
|
$ 319.8 |
|
$ 318.5 |
|
|
|
|
|
|
|
|
|
|
*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 |
|
Year Ended |
|
|
|
December
31, |
|
December
31, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Revenue |
|
|
$ 576.9 |
|
$ 546.8 |
|
$ 2,026.3 |
|
$ 2,222.8 |
Non-GAAP revenue |
|
|
576.9 |
|
544.6 |
|
2,025.3 |
|
2,205.3 |
Net loss from continuing operations
attributable to Unisys
Corporation as a percentage of revenue |
|
(30.3)% |
|
(5.7)% |
|
(15.7)% |
|
(4.1)% |
Non-GAAP net income from continuing
operations attributable to
Unisys Corporation as a percentage of Non-GAAP revenue |
|
8.5 % |
|
3.2 % |
|
3.7 % |
|
2.8 % |
Adjusted EBITDA as a percentage of
Non-GAAP revenue |
|
21.5 % |
|
13.8 % |
|
15.8 % |
|
14.4 % |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP SEGMENT REPORTING TO NON-GAAP SEGMENT REPORTING |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
Services Segment |
|
|
December
31, |
|
December
31, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP total revenue |
|
|
$ 445.0 |
|
$ 458.9 |
|
$ 1,692.9 |
|
$ 1,892.7 |
Restructuring reimbursement |
|
|
- |
|
(2.2) |
|
(1.0) |
|
(17.5) |
Non-GAAP revenue |
|
|
$ 445.0 |
|
$ 456.7 |
|
$ 1,691.9 |
|
$ 1,875.2 |
|
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
|
$
81.9 |
|
$
69.6 |
|
$ 279.3 |
|
$ 307.4 |
Restructuring reimbursement |
|
|
- |
|
(2.2) |
|
(1.0) |
|
(17.5) |
Non-GAAP gross margin |
|
|
$
81.9 |
|
$
67.4 |
|
$ 278.3 |
|
$ 289.9 |
|
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
|
$
7.1 |
|
$
(4.6) |
|
$
12.2 |
|
$
20.8 |
Restructuring reimbursement |
|
|
- |
|
(2.2) |
|
(1.0) |
|
(17.5) |
Non-GAAP operating profit |
|
|
$
7.1 |
|
$
(6.8) |
|
$
11.2 |
|
$
3.3 |
|
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
|
18.4% |
|
15.2% |
|
16.5% |
|
16.2% |
Non-GAAP gross margin % |
|
|
18.4% |
|
14.8% |
|
16.4% |
|
15.5% |
GAAP operating profit % |
|
|
1.6% |
|
(1.0%) |
|
0.7% |
|
1.1% |
Non-GAAP operating profit % |
|
|
1.6% |
|
(1.5%) |
|
0.7% |
|
0.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
Total Unisys |
|
|
December
31, |
|
December
31, |
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
GAAP total revenue |
|
|
$ 576.9 |
|
$ 546.8 |
|
$ 2,026.3 |
|
$ 2,222.8 |
Restructuring reimbursement |
|
|
- |
|
(2.2) |
|
(1.0) |
|
(17.5) |
Non-GAAP revenue |
|
|
$ 576.9 |
|
$ 544.6 |
|
$ 2,025.3 |
|
$ 2,205.3 |
|
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
|
$
175.1 |
|
$
116.3 |
|
$
483.0 |
|
$
534.0 |
Restructuring reimbursement |
|
|
- |
|
(2.2) |
|
(1.0) |
|
(17.5) |
Cost reduction expense |
|
|
6.5 |
|
17.7 |
|
22.2 |
|
11.0 |
Non-GAAP gross margin |
|
|
$ 181.6 |
|
$ 131.8 |
|
$ 504.2 |
|
$ 527.5 |
|
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
|
$
47.7 |
|
$
10.3 |
|
$
87.0 |
|
$
137.9 |
Restructuring reimbursement |
|
|
- |
|
(2.2) |
|
(1.0) |
|
(17.5) |
Postretirement expense |
|
|
0.8 |
|
0.8 |
|
3.3 |
|
3.3 |
Cost reduction and other expense |
|
|
32.4 |
|
24.4 |
|
63.2 |
|
35.2 |
Non-GAAP operating profit |
|
|
$
80.9 |
|
$
33.3 |
|
$ 152.5 |
|
$ 158.9 |
|
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
|
30.4% |
|
21.3% |
|
23.8% |
|
24.0% |
Non-GAAP gross margin % |
|
|
31.5% |
|
24.2% |
|
24.9% |
|
23.9% |
GAAP operating profit % |
|
|
8.3% |
|
1.9% |
|
4.3% |
|
6.2% |
Non-GAAP operating profit % |
|
|
14.0% |
|
6.1% |
|
7.5% |
|
7.2% |
SOURCE Unisys Corporation
CONTACT: Investors: Courtney
Holben, Unisys, 215-986-3379, courtney.holben@unisys.com;
Media: John Clendening, Unisys,
214-403-1981, john.clendening@unisys.com