NCR Atleos Corporation (NYSE: NATL) (“Atleos”) reported
financial results today for the three months ended March 31, 2024.
First quarter results and other recent highlights include:
- Strong start to 2024 with financial results at or above the
high-end of first quarter guidance
- Revenue grew 6% year-over-year to $1.05 billion; Recurring
revenue grew 7% to a record $763 million
- Adjusted EBITDA grew 11% year-over-year to $162 million;
Adjusted free cash flow1 of $69 million
- GAAP net loss of $8 million; Operating cash flow of $148
million
- GAAP fully diluted loss per share of $0.11; Non-GAAP fully
diluted earnings per share of $0.41
- Company reaffirms full year 2024 guidance; Issues second
quarter guidance
“The first quarter of 2024 marked our first full quarter as a
separate company and an excellent start to 2024. Financial results
were ahead of our projections and our operational execution was
outstanding. Our market leading solutions for self-service banking
continue to gain appeal with banks, retailers, and their customers,
and drove solid top line growth in the quarter. First quarter
growth was paced by double digit growth in global withdrawal
transactions and strong growth in services revenue,” said Tim
Oliver, President and Chief Executive Officer.
Mr. Oliver continued, “Considering the momentum in our
businesses, progress on key strategic initiatives, and continued
favorable market dynamics for our solutions, we reaffirm our
previously published 2024 financial targets. Going forward, Atleos
stands ready with its leading position in self-service banking and
the largest and most efficient ATM network in the world to advance
the transformation of retail banking and facilitate digital to
physical transactions for everyone, everywhere.”
First Quarter 2024 Operating
Results
The core business segments continue to deliver strong
results:
- First quarter revenue was $1.05 billion, including $763 million
of recurring revenue, compared to $986 million and $710 million,
respectively, in the prior year period.
- First quarter gross profit was $221 million with a gross profit
rate of 21.0% on a GAAP basis, compared to $220 million and 22.3%,
respectively, in the prior year period. First quarter adjusted
gross profit (non-GAAP) was $244 million with an adjusted gross
profit rate of 23.2%, compared to $240 million and 24.3%,
respectively, in the prior year period.
- First quarter income from operations was $72 million on a GAAP
basis, compared to $66 million in the prior year period. First
quarter adjusted income from operations (non-GAAP) was $116 million
compared to $112 million in the prior year period.
- First quarter net loss attributable to Atleos was $8 million on
a GAAP basis, compared to net income attributable to Atleos of $36
million in the prior year period.
- First quarter Adjusted EBITDA was $162 million
compared to $146 million in the prior year period.
(1) Adjusted free cash flow-unrestricted,
as defined in the section entitled "Non-GAAP Financial
Measures"
NCR ATLEOS CORPORATION
REVENUE AND ADJUSTED EBITDA
SUMMARY
(Unaudited)
(in millions)
For the Periods Ended March
31
Three Months
2024
2023
% Change
Revenue by segment
Self-Service Banking
$
628
$
606
4
%
Network
310
300
3
%
T&T
51
50
2
%
Total segment revenue
989
956
3
%
Other (1)
61
30
103
%
Consolidated revenue
$
1,050
$
986
6
%
Adjusted EBITDA by segment
Self-Service Banking
$
134
$
139
(4
)%
Self-Service Banking Adjusted EBITDA
margin %
21.3
%
22.9
%
Network
86
75
15
%
Network Adjusted EBITDA margin %
27.7
%
25.0
%
T&T
10
10
—
%
T&T Adjusted EBITDA margin %
19.6
%
20.0
%
Other (1)
4
10
(60
)%
Corporate (2)
(72
)
(88
)
(18
)%
Total Adjusted EBITDA
$
162
$
146
11
%
Total Adjusted EBITDA margin %
15.4
%
14.8
%
(1)
Other represents certain other immaterial
business operations, including commerce-related operations in
countries that Voyix exited that are aligned to Atleos, that do not
represent a reportable segment. For periods after the separation
from Voyix, Other also includes revenues from commercial agreements
with Voyix.
(2)
Corporate includes income and expenses
related to corporate functions and, for periods prior to the
separation from Voyix, certain allocations from Voyix that were not
specifically attributable to an individual reportable segment.
Notes to Investors
On October 16, 2023, NCR Atleos Corporation (“Atleos”, the
“Company”, “we” or “us”) became a standalone publicly traded
company, and its financial statements are now presented on a
consolidated basis. Prior to the separation from NCR Voyix
Corporation (“NCR” or “Voyix”), the Company’s historical combined
financial statements were prepared on a standalone carve-out basis
and were derived from Voyix’s consolidated financial statements and
accounting records. Therefore, financial results for the three
month periods ended March 31, 2024 and 2023 may not be meaningfully
comparable.
In this release, we use certain non-GAAP measures. These
non-GAAP measures include “Adjusted EBITDA,” and others with the
words “non-GAAP” in their titles. These non-GAAP measures are
listed, described and reconciled to their most directly comparable
GAAP measures under the heading “Non-GAAP Financial Measures” later
in this release.
With respect to our Adjusted EBITDA, adjusted free cash
flow-unrestricted and non-GAAP diluted earnings per share guidance,
we do not provide a reconciliation of the respective GAAP measures
because we are not able to predict with reasonable certainty the
reconciling items that may affect the GAAP net income, GAAP cash
flow from operating activities and GAAP diluted earnings per share
without unreasonable effort. The reconciling items are primarily
the future impact of special tax items, capital structure
transactions, restructuring, pension mark-to-market transactions,
acquisitions or divestitures, or other events. These reconciling
items are uncertain, depend on various factors and could
significantly impact, either individually or in the aggregate, the
GAAP measures. Refer to the heading “Non-GAAP Financial Measures”
for additional information regarding our use of non-GAAP financial
measures.
Second Quarter and Full Year 2024
Guidance
Consolidated
Q2 2024 Targets
FY 2024 Targets
(Reaffirmed)
Revenue
$1.06 - $1.09 billion
$4.20 - $4.40 billion
Adjusted EBITDA
$180 - $190 million
$770 - $800 million
Non-GAAP Diluted EPS
$0.63 - $0.73
$2.90 - $3.20 (1)
Adjusted free cash flow-unrestricted
$0 - $25 million
$170 - $230 million
(1) Incorporates consensus forward SOFR rates for the year as of
April 30, 2024.
2024 First Quarter Earnings Conference
Call
A conference call is scheduled for May 14, 2024 at 8:30 a.m.
Eastern Time to discuss the first quarter 2024 results. Access to
the conference call and accompanying slides, as well as a replay of
the call, are available on Atleos’ web site at
http://investor.ncratleos.com. Additionally, the live call can be
accessed by dialing 800-753-0725 (United States/Canada Toll-free)
or 786-460-7170 (International Toll) and entering the participant
passcode 2528313. References to Atleos’ website and/or other social
media sites or platforms in this release do not incorporate by
reference the information on such websites, social media sites, or
platforms, and Atleos disclaims any such incorporation by
reference.
More information on Atleos’ first quarter earnings, including
additional financial information and analysis, is available on
Atleos’ Investor Relations website at
https://investor.ncratleos.com/.
About Atleos
Atleos (NYSE: NATL) is a leader in expanding self-service
financial access, with industry-leading ATM expertise and
experience, unrivalled operational scale including the largest
independently-owned ATM network, always-on global services and
constant innovation. Atleos improves operational efficiency for
financial institutions, drives footfall for retailers and enables
digital-first financial self-service experiences for consumers.
Atleos is headquartered in Atlanta, Georgia, with approximately
20,000 employees globally.
Web site: https://www.ncratleos.com X (Twitter):
https://twitter.com/ncratleos Facebook:
https://www.facebook.com/Atleos.NCR/ LinkedIn:
https://www.linkedin.com/company/ncratleos YouTube:
https://www.youtube.com/@ncratleos Instagram:
https://www.instagram.com/ncratleos/
Cautionary Statements
This release contains “forward-looking statements” within the
meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended,
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995 (the “Act”). Forward-looking
statements use words such as “expect,” “anticipate,” “outlook,”
“intend,” “plan,” “confident,” “believe,” “will,” “should,”
“would,” “potential,” “positioning,” “proposed,” “planned,”
“objective,” “likely,” “could,” “may,” and words of similar
meaning, as well as other words or expressions referencing future
events, conditions or circumstances. We intend these
forward-looking statements to be covered by the safe harbor
provisions for forward-looking statements contained in the Act.
Statements that describe or relate to Atleos’ plans, goals,
intentions, strategies, or financial outlook, and statements that
do not relate to historical or current fact, are examples of
forward-looking statements. Examples of forward-looking statements
in this release include, without limitation, statements regarding:
our expectations of demand for our solutions and execution and the
impact thereof on our financial results and our intention to focus
our resources on meeting our ATM customers’ needs and extending our
leadership position in digital-to-physical transactions following
the spin-off. Forward-looking statements are based on our current
beliefs, expectations and assumptions, which may not prove to be
accurate, and involve a number of known and unknown risks and
uncertainties, many of which are out of Atleos’ control.
Forward-looking statements are not guarantees of future
performance, and there are a number of important factors that could
cause actual outcomes and results to differ materially from the
results contemplated by such forward-looking statements, including
those factors relating to:
- Strategy and Technology:
transforming our business model, development and introduction of
new solutions; competition in the technology industry, integration
of acquisitions and management of alliance activities; our
multinational operations;
- Business Operations: domestic and
global economic and credit conditions; risks and uncertainties from
the payments-related business and industry; disruptions in our data
center hosting and public cloud facilities; retention and
attraction of key employees; defects, errors, installation
difficulties or development delays; failure of third-party
suppliers; a major natural disaster or catastrophic event;
including the impact of pandemics and geopolitical and
macroeconomic challenges; environmental exposures from historical
and ongoing manufacturing activities and climate change;
- Data Privacy & Security:
impact of data protection, cybersecurity and data privacy including
any related issues;
- Finance and Accounting: our level
of indebtedness; the terms governing our indebtedness; incurrence
of additional debt or similar liabilities or obligations; access or
renewal of financing sources; our cash flow sufficiency to service
our indebtedness; interest rate risks; the terms governing our
trade receivables facility; the impact of certain changes in
control relating to acceleration of our future indebtedness; our
obligations under other future financing arrangements; or required
repurchase of any notes we may issue; any lowering or withdrawal of
the ratings assigned to our future debt securities by rating
agencies; our pension liabilities and write down of the value of
certain significant assets;
- Law and Compliance: allegations or
claims by third parties that our products or services infringe on
intellectual property rights of others, including claims against
our customers and claims by our customers to defend and indemnify
them with respect to such claims; protection of our intellectual
property; changes to our tax rates and additional income tax
liabilities; uncertainties regarding regulations; lawsuits and
other related matters; changes to cryptocurrency regulations;
- Governance: actions or proposals
from stockholders that do not align with our business strategies or
the interests of our other stockholders; and
- Separation: the failure of Atleos
to achieve some or all of the expected strategic benefits,
synergies or opportunities expected from the spin-off; that Atleos
may incur material costs and expenses as a result of the spin-off;
that Atleos has limited history operating as an independent,
publicly traded company, and Atleos’ historical and pro forma
financial information is not necessarily representative of the
results that it would have achieved as a separate, publicly traded
company and therefore may not be a reliable indicator of its future
results; Atleos’ obligation to indemnify NCR pursuant to the
agreements entered into in connection with the spin-off (including
with respect to material taxes) and the risk NCR may not fulfill
any obligations to indemnify Atleos under such agreements; that
under applicable tax law, Atleos may be liable for certain tax
liabilities of NCR following the spin-off if NCR were to fail to
pay such taxes; that agreements binding on Atleos restrict it from
taking certain actions after the distribution that could adversely
impact the intended U.S. federal income tax treatment of the
distribution and related transactions; potential liabilities
arising out of state and federal fraudulent conveyance laws; the
fact that Atleos may receive worse commercial terms from
third-parties for services it presently receives from NCR; that
after the spin-off, certain of Atleos’ executive officers and
directors may have actual or potential conflicts of interest
because of their previous positions at NCR; potential difficulties
in maintaining relationships with key personnel; that Atleos will
not be able to rely on the earnings, assets or cash flow of NCR and
NCR will not provide funds to finance Atleos’ working capital or
other cash requirements.
Should one or more of these risks or uncertainties materialize,
or should underlying assumptions prove incorrect, actual results
may vary materially from those set forth in the forward-looking
statements. Additional information concerning these and other
factors can be found in the Company’s filings with the U.S.
Securities and Exchange Commission, including the Company’s annual
report on Form 10-K, quarterly reports on Form 10-Q, and current
reports on Form 8-K. Any forward-looking statement speaks only as
of the date on which it is made. The Company does not undertake any
obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events
or otherwise, except as required by law.
Non-GAAP Financial Measures
Non-GAAP Financial Measures. While Atleos reports its results in
accordance with Generally Accepted Accounting Principles in the
United States, or GAAP, in this release Atleos also uses the
non-GAAP measures listed and described below.
Adjusted Gross Profit (Non-GAAP), Adjusted Gross Profit Rate
(Non-GAAP), Adjusted Income from Operations (Non-GAAP), Non-GAAP
Diluted Earnings per Share. Atleos’ Adjusted Gross Profit
(non-GAAP), Adjusted Gross Profit Rate (non-GAAP), Adjusted Income
from Operations (non-GAAP), and Non-GAAP Diluted Earnings per Share
are determined by excluding, as applicable, acquisition-related
costs; pension mark-to-market adjustments, pension settlements,
pension curtailments and pension special termination benefits;
separation-related costs; amortization of acquisition-related
intangibles; stock-based compensation expense; transformation and
restructuring charges (which includes integration, severance and
other exit and disposal costs); and other special (expense) income
items from Atleos’ GAAP gross profit, expenses, income from
operations, interest and other income (expense), income tax
expense, effective income tax rate, net income (loss) attributable
to Atleos, and earnings per share, respectively. Due to the
non-recurring or non-operational nature of these pension and other
special items, Atleos’ management uses these non-GAAP measures to
evaluate year-over-year operating performance. Atleos believes
these measures are useful for investors because they provide a more
complete understanding of Atleos’ underlying operational
performance, as well as consistency and comparability with Atleos’
past reports of financial results.
Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization (Adjusted EBITDA). Atleos’ management uses the
non-GAAP measure Adjusted EBITDA because it provides useful
information to investors as an indicator of performance of the
Company’s ongoing business operations. Atleos determines Adjusted
EBITDA based on GAAP Net income (loss) attributable to Atleos plus
interest expense, net; plus income tax expense (benefit); plus
depreciation and amortization; plus acquisition-related costs; plus
pension mark-to-market adjustments, pension settlements, pension
curtailments and pension special termination benefits; plus
separation-related costs; plus transformation and restructuring
charges (which includes integration, severance and other exit and
disposal costs); plus stock-based compensation expense; plus other
special (expense) income items. These adjustments are considered
non-operational or non-recurring in nature and are excluded from
the Adjusted EBITDA metric utilized by our chief operating decision
maker (“CODM”) in evaluating segment performance and are separately
delineated to reconcile back to total reported income attributable
to Atleos. This format is useful to investors because it allows
analysis and comparability of operating trends. It also includes
the same information that is used by Atleos management to make
decisions regarding our segments and to assess our financial
performance. Refer to the table below for the reconciliations of
Net income (loss) attributable to Atleos (GAAP) to Adjusted EBITDA
(non-GAAP).
Adjusted EBITDA margin is calculated based on Adjusted EBITDA as
a percentage of total revenue. Adjusted EBITDA margin by segment is
calculated based on segment Adjusted EBITDA divided by the related
component of revenue. This measure is used by Atleos’ management
for the reasons referenced above.
Adjusted free cash flow-unrestricted. Atleos defines Adjusted
free cash flow-unrestricted as net cash provided by operating
activities less capital expenditures for property, plant and
equipment, less additions to capitalized software, plus/minus the
change in restricted cash settlement activity, plus/minus net
reductions or reinvestment in the trade receivables facility
established in the fourth quarter of 2023 due to fluctuations in
the outstanding balance of receivables sold, plus/minus financing
payments/receipts of owned ATM capital expenditures, and plus
pension contributions and settlements. Restricted cash settlement
activity represents the net change in amounts collected on behalf
of, but not yet remitted to, certain of the Company’s merchant
customers or third-party service providers that are pledged for a
particular use or restricted to support these obligations. These
amounts can fluctuate significantly period to period based on the
number of days for which settlement to the merchant has not yet
occurred or day of the week on which a reporting period ends. We
believe Adjusted free cash flow-unrestricted information is useful
for investors because it indicates the amount of cash available
after these adjustments for, among other things, investments in
Atleos’ existing businesses, strategic acquisitions, and repayment
of debt obligations. Adjusted free cash flow-unrestricted does not
represent the residual cash flow available, since there may be
other non-discretionary expenditures that are not deducted from the
measure. Adjusted free cash flow-unrestricted does not have a
uniform definition under GAAP, and therefore Atleos’ definition may
differ from other companies’ definitions of this measure. This
non-GAAP measure should not be considered a substitute for, or
superior to, cash flows from operating activities under GAAP.
Atleos’ definitions and calculations of these non-GAAP measures
may differ from similarly-titled measures reported by other
companies and cannot, therefore, be compared with similarly-titled
measures of other companies. These non-GAAP measures should not be
considered as substitutes for, or superior to, results determined
in accordance with GAAP.
Use of Certain Terms
Recurring revenue All revenue streams from contracts where there
is a predictable revenue pattern that will occur at regular
intervals with a relatively high degree of certainty. This includes
hardware and software maintenance revenue, processing revenue,
interchange and network revenue, Bitcoin-related revenue, and
certain professional services arrangements, as well as term-based
software license arrangements that include customer termination
rights.
NCR ATLEOS CORPORATION
CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS
(Unaudited)
For the Periods Ended March
31
Three Months
($ in millions, except per share
amounts)
2024
2023
Revenue
Product revenue
$
240
$
234
Service revenue
810
752
Total revenue
1,050
986
Cost of products
212
195
Cost of services
617
571
Total gross profit
221
220
% of Revenue
21.0
%
22.3
%
Selling, general and administrative
expenses
132
136
Research and development expenses
17
18
Income from operations
72
66
% of Revenue
6.9
%
6.7
%
Interest expense
(79
)
—
Related party interest expense, net
—
(4
)
Other income (expense), net
3
—
Total interest and other expense, net
(76
)
(4
)
Income (loss) before income
taxes
(4
)
62
% of Revenue
(0.4
)%
6.3
%
Income tax expense (benefit)
4
25
Net income (loss)
(8
)
37
Net income (loss) attributable to
noncontrolling interests
—
1
Net income (loss) attributable to
Atleos
$
(8
)
$
36
Net income (loss) per share
attributable to Atleos common stockholders - basic and
diluted
$
(0.11
)
$
0.51
Weighted average basic and diluted
common shares outstanding (1)
71.6
70.6
(1)
On October 16, 2023, the date of
Separation, 70.6 million shares of Atleos' Common Stock, par value
$0.01 per share, were distributed to Voyix shareholders of record
as of October 2, 2023, the Record Date. This share amount is
utilized for the calculation of basic and diluted earnings per
share for all periods presented prior to the Separation. For the
three months ended March 31, 2023, these shares are treated as
issued and outstanding for purposes of calculating historical
earnings per share. For periods prior to the Separation, it is
assumed that there are no dilutive equity instruments as there were
no equity awards of Atleos outstanding prior to the Separation.
CONDENSED CONSOLIDATED BALANCE
SHEETS
(Unaudited)
(in millions, except per share
amounts)
March 31, 2024
December 31, 2023
Assets
Current assets
Cash and cash equivalents
$
343
$
339
Accounts receivable, net of allowances of
$19 and $14 as of March 31, 2024 and December 31, 2023,
respectively
742
714
Inventories
330
333
Restricted cash
256
238
Other current assets
312
271
Total current assets
1,983
1,895
Property, plant and equipment, net
461
470
Goodwill
1,951
1,952
Intangibles, net
606
635
Operating lease right of use assets
140
144
Prepaid pension cost
215
218
Deferred income taxes
253
254
Other assets
167
173
Total assets
$
5,776
5,741
Liabilities and stockholders’
equity
Current liabilities
Short-term borrowings
80
76
Accounts payable
530
500
Payroll and benefits liabilities
132
151
Contract liabilities
332
325
Settlement liabilities
244
218
Other current liabilities
565
477
Total current liabilities
1,883
1,747
Long-term borrowings
2,857
2,938
Pension and indemnity plan liabilities
388
389
Postretirement and postemployment benefits
liabilities
59
60
Income tax accruals
36
36
Operating lease liabilities
105
109
Deferred income tax liability
29
34
Other liabilities
132
141
Total liabilities
5,489
5,454
Stockholders' equity
Atleos stockholders' equity:
Preferred stock: par value $0.01 per
share, 50.0 shares authorized, no shares issued
—
—
Common stock: par value $0.01 per share,
350.0 shares authorized, 72.1 and 70.9 shares issued and
outstanding as of March 31, 2024 and December 31, 2023,
respectively
1
1
Paid-in capital
14
16
Retained earnings
165
181
Accumulated other comprehensive income
103
86
Total Atleos stockholders'
equity
283
284
Noncontrolling interests in
subsidiaries
4
3
Total stockholders' equity
287
287
Total liabilities and stockholders'
equity
$
5,776
$
5,741
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
For the Periods Ended March
31
Three Months
(in millions)
2024
2023
Operating activities
Net income (loss)
$
(8
)
$
37
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
Depreciation expense
37
28
Amortization expense
36
32
Stock-based compensation expense
10
14
Deferred income taxes
—
(8
)
Loss (gain) on disposal of property, plant
and equipment
2
—
Changes in assets and liabilities:
Receivables
(38
)
(3
)
Related party receivables and payables
—
(12
)
Inventories
(30
)
(35
)
Settlement Assets
(24
)
5
Current payables and accrued expenses
5
17
Contract liabilities
1
52
Employee benefit plans
(14
)
(3
)
Other assets and liabilities
171
(4
)
Net cash provided by operating
activities
$
148
$
120
Investing activities
Expenditures for property, plant and
equipment
$
(24
)
$
(15
)
Additions to capitalized software
(6
)
(8
)
Amounts advanced for related party notes
receivable
—
(5
)
Repayments received from related party
notes receivable
—
3
Other investing activities, net
(1
)
—
Net cash used in investing
activities
$
(31
)
$
(25
)
Financing activities
Payments on related party borrowings
$
—
$
(25
)
Payments on term credit facilities
(18
)
—
Borrowings on revolving credit
facilities
74
—
Payments on revolving credit
facilities
(136
)
—
Net transfers (to) from NCR
Corporation
—
(66
)
Tax withholding payments on behalf of
employees
(6
)
—
Other financing activities
(1
)
—
Net cash used in financing
activities
$
(87
)
$
(91
)
Effect of exchange rate changes on cash,
cash equivalents and restricted cash
(9
)
12
Increase (decrease) in cash, cash
equivalents, and restricted cash
$
21
$
16
Cash, cash equivalents and restricted
cash at beginning of period
586
499
Cash, cash equivalents, and restricted
cash at end of period
$
607
$
515
The following table presents the recurring revenue and all other
products and services that is recognized at a point in time:
In millions
Three months ended March
31
2024
2023
Recurring revenue
$
763
$
710
All other products and services
287
276
Total revenue
$
1,050
$
986
Recurring revenue as a percent of
revenue
73
%
72
%
Reconciliation of Net Income
(Loss) Attributable to Atleos (GAAP) to Adjusted Net Income
Attributable to Atleos
(Non-GAAP) and Non-GAAP
Diluted Earnings Per Share
Three months ended March 31,
2024
$ in millions, except per share
amounts
Gross profit
Gross profit rate
Income from operations
Net income (loss) attributable
to Atleos
Diluted earnings (loss) per
share (1)
GAAP Results
$
221
21.0
%
$
72
$
(8
)
$
(0.11
)
Plus: Special Items
Transformation and restructuring
—
—
%
1
1
0.01
Stock-based compensation expense
1
0.1
%
10
9
0.12
Acquisition-related amortization of
intangibles
22
2.1
%
25
18
0.25
Separation costs
—
—
%
8
7
0.10
Other tax adjustments
—
—
%
—
3
0.04
Non-GAAP Adjusted Results
$
244
23.2
%
$
116
$
30
$
0.41
(1)
For the three months ended March 31, 2024,
due to the net loss attributable to Atleos common stockholders,
potential common shares that would have caused dilution, such as
restricted stock units and stock options, have been excluded from
the GAAP diluted share count of 71.6 million because their effect
would have been anti-dilutive. The dilutive impact of these shares
are included in the dilutive share count of 73.1 million used in
the calculation of non-GAAP diluted EPS. Therefore, GAAP diluted
EPS and non-GAAP diluted EPS may not mathematically reconcile.
Reconciliation of Net Income
Attributable to Atleos (GAAP) to Adjusted Net Income Attributable
to Atleos
(Non-GAAP) and Non-GAAP
Diluted Earnings Per Share
For the three months ended
March 31, 2023
$ in millions, except per share
amounts
Gross profit
Gross profit rate
Income from operations
Net income attributable to
Atleos
Diluted earnings (loss) per
share (1)
GAAP Results
$
220
22.3
%
$
66
$
36
$
0.51
Plus: Special Items
Stock-based compensation expense
5
0.5
%
14
13
0.18
Acquisition-related amortization of
intangibles
15
1.5
%
25
19
0.27
Separation costs
—
—
%
7
6
0.09
Non-GAAP Adjusted Results
$
240
24.3
%
$
112
$
74
$
1.05
(1)
On October 16, 2023, the date of
Separation, 70.6 million shares of Atleos' Common Stock, par value
$0.01 per share, were distributed to Voyix shareholders of record
as of October 2, 2023, the Record Date. This share amount is
utilized for the calculation of basic and diluted earnings per
share for all periods presented prior to the Separation. For the
three months ended March 31, 2023, these shares are treated as
issued and outstanding for purposes of calculating historical
earnings per share. For periods prior to the Separation, it is
assumed that there are no dilutive equity instruments as there were
no equity awards of Atleos outstanding prior to the Separation.
Reconciliation of Net Income
(Loss) Attributable to Atleos (GAAP) to Adjusted Earnings Before
Interest, Taxes,
Depreciation and Amortization
(Adjusted EBITDA) (Non-GAAP)
$ in millions
Q1 2024
Q1 2023
Net income (loss) attributable to
Atleos (GAAP)
$
(8
)
$
36
Interest expense, net (1)
79
4
Interest income
(2
)
—
Income tax expense
4
25
Depreciation and amortization expense
44
35
Acquisition-related amortization of
intangibles
25
25
Stock-based compensation expense
10
14
Separation costs
9
7
Transformation and restructuring
1
—
Adjusted EBITDA (Non-GAAP)
$
162
$
146
(1) Includes Related party interest expense, net, as presented
in the Condensed Consolidated Statements of Operations.
Reconciliation of Net Cash
Provided by Operating Activities (GAAP) to Adjusted Free Cash
Flow-Unrestricted (Non-GAAP)
$ in millions
Q1 2024
Q1 2023
Net cash provided by operating
activities
$
148
$
120
Total capital expenditures
(30
)
(23
)
Restricted cash settlement activity
(18
)
(27
)
Pension contributions
1
1
Temporary transfer of funds from Voyix
(32
)
—
Adjusted free cash
flow-unrestricted
$
69
$
71
View source
version on businesswire.com: https://www.businesswire.com/news/home/20240513749404/en/
News Media Contact Scott Sykes NCR Atleos Corporation
scott.sykes@ncratleos.com Investor Contact Brendan Metrano
NCR Atleos Corporation brendan.metrano@ncratleos.com
National Interstate (NYSE:NATL)
過去 株価チャート
から 1 2025 まで 2 2025
National Interstate (NYSE:NATL)
過去 株価チャート
から 2 2024 まで 2 2025