Unisys Announces
1Q23 Results
Unisys Reiterates
Full-Year Guidance and Reports Solid First Quarter Results
- Revenue increased 15.6% year over year (YoY), or 18.9% YoY
in constant currency(1)
- Excluding License and Support (Ex-L&S)(13),
revenue increased 1.7% YoY, or 4.6% in constant currency
- Gross profit of $159.0M vs.
$87.4M in 1Q22, an increase of 81.9%
YoY
- Operating profit margin of 9.7%, non-GAAP operating
profit(8) margin of 11.6%
- GAAP net loss of $175.4M and
diluted loss per share of $2.58,
includes $183.2M non-cash pension
settlement charge
- Non-GAAP net income(10) of $34.7M and Non-GAAP diluted earnings per share of
$0.51
- Total company pipeline(3) grew 6% YoY and
15% sequentially
- Next-Gen Solutions (7) pipeline grew
16% YoY and 34% sequentially
BLUE BELL, Pa., May 2, 2023 -- Unisys Corporation
(NYSE: UIS) today reported financial results for the first quarter
ended March 31, 2023.
Unisys announced year-over-year revenue growth and margin
expansion as strategic initiatives continue to yield results.
In order to best evaluate the progress of our growth initiatives,
we isolate our results excluding the L&S portion of Enterprise
Computing Solutions (ECS), which can be lumpy based on the timing
of license renewals. Ex-L&S revenue grew 1.7%, or 4.6% on a
constant currency basis and gross margin expanded 310 bps.
"We are pleased with the strong start to 2023. The first quarter
demonstrates our continued focus on achieving operational
efficiencies while continuing to invest in the future growth of our
Next-Gen Solutions in Modern Workplace, Digital Platforms &
Applications, Specialized Services & Next-Gen Compute, and
Micro-Market Solutions. We achieved year-over-year growth in TCV
signings led by expanding scope with existing clients, as well as
15% sequential growth in our qualified pipeline," said Unisys
Chair and CEO Peter A. Altabef.
Summary of First Quarter 2023
Results
Please refer to the accompanying
financial tables for a reconciliation of the GAAP to non-GAAP
measures presented except for financial guidance since such a
reconciliation is not practicable without unreasonable effort.
- Revenue:
- Revenue of $516.4M vs.
$446.7M in 1Q22, up 15.6% YoY, or up
18.9% in constant currency, primarily due to higher software
license renewals within ECS
- Gross Profit:
- Gross profit of $159.0M vs.
$87.4M in 1Q22, an increase of 81.9%
YoY
- Gross profit margin was 30.8% vs. 19.6% in 1Q22, up 1120
bps
- YoY improvement was primarily due to higher software license
renewals within ECS
- Operating Profit:
- GAAP operating profit of $49.9M
vs. $23.5M operating loss in
1Q22
- GAAP operating profit margin of 9.7% vs. 5.3% operating loss
margin in 1Q22
- Non-GAAP operating profit of $60.1M vs. $14.1M
operating loss in 1Q22
- Non-GAAP operating profit margin of 11.6% vs. 3.2% operating
loss margin in 1Q22
- Net Income/Loss:
- GAAP net loss of $175.4M includes
a one-time, non-cash pension settlement loss of $183.2M related to the purchase of an annuity
contract that reduced pension liabilities vs. a net loss of
$57.3M in 1Q22
- Non-GAAP net income of $34.7M vs.
a net loss of $27.3M in 1Q22
- Adjusted EBITDA:
- Adjusted EBITDA(9) of $98.2M vs. $34.2M
in 1Q22, up 187.1%
- Adjusted EBITDA margin of 19.0% vs. 7.7% in 1Q22
- Earnings/Loss Per Share:
- Diluted loss per share of $2.58,
which included a one-time, non-cash pension settlement loss noted
above of $2.70 per diluted share vs.
diluted loss per share of $0.85 in
1Q22
- Non-GAAP diluted earnings per share of $0.51 vs. diluted loss per share of $0.41 in 1Q22
- Cash Flow:
- Cash from operations was $12.8M
vs. cash used of $33.0M in 1Q22
- Free cash flow(11) was $(7.5)M vs. $(51.7)M in 1Q22
- Adjusted free cash flow(12) was $20.1M vs. $(27.0)M
in 1Q22
- YoY improvement in free cash flow primarily due to higher
technology collections in 2023 vs. 2022
- Pipeline, ACV, TCV and Backlog:
- Total company pipeline increased 6% YoY
- ACV(4) decreased 18% YoY
- Primarily driven by the mix of L&S contracts signings;
excluding L&S, ACV decreased 5%
- TCV(5) increased 2% YoY; excluding L&S, TCV
increased 9%
- Backlog(2) was $2.79B vs. $2.92B
in 4Q22
- Balance Sheet:
- As of March 31, 2023, total cash
and cash equivalents was $391.9M
- The company continued its pension liability-reduction
initiatives during the quarter with the purchase of an annuity
contract valued at approximately $265
million relating to one of its U.S. pension plans. This
action resulted in a one-time, non-cash pension settlement loss of
$183.2 million.
1Q23 Financial Highlights by
Segment:
1Q revenue growth in DWS and ECS with YoY margin expansion in
CA&I
Digital Workplace Solutions (DWS):
- Revenue:
- DWS revenue of $131.0M vs.
$124.8M in 1Q22, an increase of 5.0%
YoY, or 7.7% in constant currency, primarily due to the timing of
the revenue ramp from recent contract signings
- Gross Margin:
- DWS gross profit margin of 11.9% vs. 12.8% in 1Q22, a decrease
of 90 bps due primarily to incremental labor costs in support of
recent contract signings
Cloud, Applications & Infrastructure Solutions
(CA&I):
- Revenue:
- CA&I revenue $126.0M vs.
$129.1M in 1Q22, a decline of 2.4%
YoY, or 1.4% YoY in constant currency, due to YoY decline in
traditional infrastructure revenue
- Gross Margin:
- CA&I gross profit margin of 13.0% vs. 5.4% in 1Q22, an
increase of 760 bps primarily driven by additional expenses
associated with certain contracts included in 1Q22 as well as
delivery improvements
Enterprise Computing Solutions (ECS):
- Revenue:
- ECS revenue of $188.2M vs.
$120.6M in 1Q22, an increase of 56.1%
YoY, or 60.1% in constant currency, due to higher software license
renewals and growth in Specialized Services and Next-Gen
Compute
- Gross Margin:
- ECS gross profit margin was 66.7% vs. 52.1% in 1Q22, an
increase of 1460 bps, primarily due to higher software license
renewals
2023 Financial Guidance
The company reiterates full-year 2023 revenue and profitability
guidance. Constant currency revenue growth is expected to be in the
range of (3%) to (7%) YoY, which assumes Ex-L&S revenue in the
range of (1%) to +4% YoY. The company anticipates that non-GAAP
operating profit margin will be in the range of 2% to 4% and
adjusted EBITDA margin in the range of 9.5% to 11.5%.
"It was a solid start to the year, positioning us to meet our
full-year guidance despite the YoY declines we expect in License
and Support revenue over the next three quarters. We continue to
expect YoY improvement in our underlying Ex-L&S solutions,
demonstrating progress with our growth and margin initiatives,"
said Chief Financial Officer Deb
McCann.
Conference Call
Unisys will hold a conference call with the financial community
on Wednesday, May 3 at 8 a.m. Eastern Time to discuss the results.
The live, listen-only webcast, as well as the accompanying
presentation materials, can be accessed on the Unisys Investor
Website at www.unisys.com/investor. In addition, domestic callers
can dial 1-844-695-5518 and international callers can dial
1-412-902-6749 and provide the following conference passcode:
Unisys Corporation Call.
A replay of the webcast will be available on the Unisys Investor
Website shortly following the conference call. A replay will also
be available by dialing 1-877-344-7529 for domestic callers or
1-412-317-0088 for international callers and entering access code
2483053 from two hours after the end of the call until May 10, 2023.
(1) Constant currency – A
significant amount of the company's revenue is derived from
international operations. As a result, the company's revenue has
been and will continue to be affected by changes in the U.S. dollar
against major international currencies. The company refers to
revenue growth rates in constant currency or on a constant currency
basis so that the business results can be viewed without the impact
of fluctuations in foreign currency exchange rates to facilitate
comparisons of the company's business performance from one period
to another. Constant currency is calculated by retranslating
current and prior-period revenue at a consistent exchange rate
rather than the actual exchange rates in effect during the
respective periods.
(2) Backlog – Represents future
revenue associated with contracted work which has not yet been
delivered or performed. Although the company believes this revenue
will be recognized, it may, for commercial reasons, allow the
orders to be cancelled, with or without penalty.
(3) Pipeline – Represents qualified
prospective sale opportunities for which bids have been submitted
or vetted prospective sales opportunities which are being actively
pursued. There is no assurance that pipeline will translate into
revenue.
(4) Annual Contract Value (ACV) –
Represents the revenue expected to be recognized during the first
12 months following the signing of a contract.
(5) Total Contract Value (TCV) –
Represents the estimated revenue related to contracts signed in the
period without regard for cancellation terms. New business TCV
represents TCV attributable to new scope for existing clients and
new logo contracts.
(6) Book-to-bill – Represents
total contract value booked divided by revenue in a given
period.
(7) Next-Gen Solutions
– Includes our Modern Workplace solutions within DWS, Digital
Platforms and Applications (DP&A) solutions within CA&I,
Specialized Services and Next-Gen Compute (SS&C) solutions
within ECS, as well as Micro-Market solutions.
Non-GAAP Information
Certain financial information is presented in this release under
both a U.S. generally accepted accounting basis (GAAP) and a
non-GAAP basis. Non-GAAP financial measures exclude certain items
such as postretirement expense and cost-reduction activities and
other expenses that the company believes are not indicative of its
ongoing operations, as they may be unusual or non-recurring. The
inclusion of such items in financial measures can make the
company's profitability and liquidity results difficult to compare
to prior periods or anticipated future periods and can distort the
visibility of trends associated with the company's ongoing
performance. Management also believes that non-GAAP measures are
useful to investors because they provide supplemental information
about the company's financial performance and liquidity, as well as
greater transparency into management's view and assessment of the
company's ongoing operating performance. The following measures are
often provided and utilized by the company's management, analysts,
and investors to enhance comparability of year-over-year results.
These measures should not be relied upon as substitutes for, or
considered in isolation from, measures calculated in accordance
with U.S. GAAP.
(8) Non-GAAP operating profit – This
measure excludes pretax postretirement expense and pretax charges
in connection with cost-reduction activities and other
expenses.
(9) EBITDA & adjusted EBITDA –
Earnings before interest, taxes, depreciation and amortization
(EBITDA) is calculated by starting with net income (loss)
attributable to Unisys Corporation common shareholders and adding
or subtracting the following items: net income (loss) attributable
to noncontrolling interests, interest expense (net of interest
income), provision for (benefit from) income taxes, depreciation
and amortization. Adjusted EBITDA further excludes
postretirement expense and cost-reduction activities and other
expenses, non-cash share-based expense, and other (income) expense
adjustments.
(10) Non-GAAP net income and non-GAAP diluted
earnings per share – These measures excluded
postretirement expense and charges in connection with
cost-reduction activities and other expenses. The tax amounts
related to these items for the calculation of non-GAAP diluted
earnings per share include the current and deferred tax expense and
benefits recognized under GAAP for these items.
(11) Free cash flow – Represents
cash flow from operations less capital expenditures.
(12) Adjusted free cash flow –
Represents free cash flow less cash used for postretirement funding
and cost-reduction activities and other payments.
(13) Excluding License and
Support (Ex-L&S) – These measures exclude
revenue and gross profit in connection with software license and
support revenue within the company's ECS segment. The company
provides these measures to allow investors to isolate the impact of
software license renewals, which tend to be lumpy, and related
support services in order to evaluate the company's business
outside of these areas.
About Unisys
Unisys is a global technology solutions company that powers
breakthroughs for the world's leading organizations. Our solutions
– digital workplace; cloud, applications & infrastructure;
enterprise computing; and business process – help our clients
challenge the status quo and create new possibilities. To learn how
we deliver breakthroughs for our clients, visit 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, non-GAAP operating profit
margin, adjusted EBITDA margin, annual contract value, total
contract value, new business ACV or TCV, backlog, pipeline or other
financial items; any statements of our 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 our future results include, but are
not limited to, the following: our ability to grow revenue and
expand margin in our Digital Workplace Solutions and Cloud,
Applications & Infrastructure Solutions businesses; our ability
to maintain our installed base and sell new solutions and related
services; our ability to attract and retain experienced personnel
in key positions; the potential adverse effects of aggressive
competition; our ability to effectively anticipate and respond to
rapid technological innovation in our industry; our ability to
retain significant clients and attract new clients; our contracts
may not be as profitable as expected or provide the expected level
of revenues; the business and financial risk in implementing
acquisitions or dispositions; we have significant underfunded
pension obligations; cybersecurity incidents could result in
incurring significant costs and could harm our business and
reputation; our failure to remediate material weaknesses in our
disclosure controls and procedures and internal controls over
financial reporting or any other material weaknesses in the future
could result in material misstatements in our financial statements;
our ability to access financing markets; the risks of doing
business internationally when a significant portion of our revenue
is derived from international operations; the adverse effects of
global economic conditions, acts of war, terrorism, natural
disasters or the widespread outbreak of infectious diseases; a
reduction in our credit rating; a significant disruption in our IT
systems could adversely affect our business and reputation; the
performance and capabilities of third parties with whom we have
commercial relationships; 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; a
potential impairment of goodwill or intangible assets; a failure to
meet standards or expectations with respect to our environmental,
social and governance practices; and our ability to use our net
operating loss carryforwards and certain other tax attributes may
be limited. Additional discussion of factors that could affect our
future results is contained in our periodic filings with the
Securities and Exchange Commission. We assume no obligation to
update any forward-looking statements. While included under
the definition of forward-looking statements, for the avoidance of
doubt, any specific guidance or color that we may provide from time
to time regarding our expected future financial performance is
effective only on the date given. We generally will not update,
reaffirm or otherwise comment on any such information except as we
deem necessary, and then only in a manner that complies with
Regulation FD.
RELEASE NO.: 0502/9905
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
March 31, |
|
|
2023 |
|
2022 |
Revenue |
|
|
|
|
Services |
|
$ 403.9 |
|
$ 392.1 |
Technology |
|
112.5 |
|
54.6 |
|
|
516.4 |
|
446.7 |
Costs and expenses |
|
|
|
|
Cost of revenue |
|
|
|
|
Services |
|
316.1 |
|
321.3 |
Technology |
|
41.3 |
|
38.0 |
|
|
357.4 |
|
359.3 |
Selling, general and administrative |
|
102.9 |
|
104.4 |
Research and development |
|
6.2 |
|
6.5 |
|
|
466.5 |
|
470.2 |
Operating income (loss) |
|
49.9 |
|
(23.5) |
Interest expense |
|
7.6 |
|
8.4 |
Other (expense), net |
|
(196.9) |
|
(21.0) |
Loss before income taxes |
|
(154.6) |
|
(52.9) |
Provision for income taxes |
|
19.9 |
|
4.1 |
Consolidated net loss |
|
(174.5) |
|
(57.0) |
Net income attributable to noncontrolling
interests |
|
0.9 |
|
0.3 |
Net loss attributable to Unisys
Corporation |
|
$
(175.4) |
|
$
(57.3) |
|
|
|
|
|
Loss per share attributable to Unisys
Corporation |
|
|
|
|
Basic |
|
$
(2.58) |
|
$
(0.85) |
Diluted |
|
$
(2.58) |
|
$
(0.85) |
UNISYS
CORPORATION
SEGMENT RESULTS
(Unaudited)
(Millions) |
|
|
|
Total |
|
DWS |
|
CA&I |
|
ECS |
|
Other |
Three Months Ended March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 516.4 |
|
$ 131.0 |
|
$ 126.0 |
|
$ 188.2 |
|
$ 71.2 |
Gross profit percent |
|
30.8 % |
|
11.9 % |
|
13.0 % |
|
66.7 % |
|
|
Three Months Ended March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 446.7 |
|
$ 124.8 |
|
$ 129.1 |
|
$ 120.6 |
|
$ 72.2 |
Gross profit percent |
|
19.6 % |
|
12.8 % |
|
5.4 % |
|
52.1 % |
|
|
UNISYS
CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Millions) |
|
|
March 31,
2023 |
|
December 31,
2022 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$
391.9 |
|
$
391.8 |
Accounts receivable, net |
443.8 |
|
402.5 |
Contract assets |
17.2 |
|
28.9 |
Inventories |
15.9 |
|
14.9 |
Prepaid expenses and other current assets |
108.9 |
|
92.3 |
Total current assets |
977.7 |
|
930.4 |
Properties |
397.9 |
|
410.8 |
Less-accumulated depreciation and
amortization |
324.6 |
|
334.9 |
Properties, net |
73.3 |
|
75.9 |
Outsourcing assets, net |
58.7 |
|
66.4 |
Marketable software, net |
164.9 |
|
165.1 |
Operating lease right-of-use assets |
39.0 |
|
42.5 |
Prepaid postretirement assets |
115.5 |
|
119.5 |
Deferred income taxes |
113.5 |
|
118.6 |
Goodwill |
287.2 |
|
287.1 |
Intangible assets, net |
49.9 |
|
52.4 |
Restricted cash |
8.6 |
|
10.9 |
Assets held-for-sale |
6.4 |
|
6.4 |
Other long-term assets |
171.7 |
|
190.4 |
Total assets |
$
2,066.4 |
|
$
2,065.6 |
Total liabilities and equity |
|
|
|
Current liabilities: |
|
|
|
Current maturities of long-term debt |
$
16.0 |
|
$
17.4 |
Accounts payable |
151.1 |
|
160.8 |
Deferred revenue |
231.6 |
|
200.7 |
Other accrued liabilities |
254.1 |
|
271.6 |
Total current liabilities |
652.8 |
|
650.5 |
Long-term debt |
490.1 |
|
495.7 |
Long-term postretirement liabilities |
697.3 |
|
714.6 |
Long-term deferred revenue |
115.3 |
|
122.3 |
Long-term operating lease liabilities |
25.6 |
|
29.7 |
Other long-term liabilities |
31.3 |
|
31.0 |
Commitments and contingencies |
|
|
|
Total Unisys Corporation stockholders' equity
(deficit) |
16.7 |
|
(14.7) |
Noncontrolling interests |
37.3 |
|
36.5 |
Total equity |
54.0 |
|
21.8 |
Total liabilities and equity |
$
2,066.4 |
|
$
2,065.6 |
UNISYS
CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Millions) |
|
|
|
Three Months
Ended
March 31, |
|
|
2023 |
|
2022 |
Cash flows from operating activities |
|
|
|
|
Consolidated net loss |
|
$
(174.5) |
|
$ (57.0) |
Adjustments to reconcile consolidated net loss to
net cash provided by (used for) operating activities: |
|
|
|
|
Foreign currency gains |
|
(3.7) |
|
(2.2) |
Non-cash interest expense |
|
0.3 |
|
0.4 |
Employee stock compensation |
|
4.7 |
|
6.6 |
Depreciation and amortization of properties |
|
9.2 |
|
10.4 |
Depreciation and amortization of outsourcing
assets |
|
12.2 |
|
18.3 |
Amortization of marketable software |
|
12.0 |
|
15.8 |
Amortization of intangible assets |
|
2.5 |
|
2.4 |
Other non-cash operating activities |
|
0.2 |
|
0.4 |
Loss on disposal of capital assets |
|
— |
|
0.5 |
Postretirement contributions |
|
(16.4) |
|
(16.2) |
Postretirement expense |
|
193.2 |
|
10.2 |
Deferred income taxes, net |
|
6.3 |
|
(3.7) |
Changes in operating assets and liabilities,
excluding the effect of acquisitions: |
|
|
|
|
Receivables, net and contract assets |
|
(1.1) |
|
94.2 |
Inventories |
|
(0.8) |
|
(5.4) |
Other assets |
|
(12.2) |
|
(26.4) |
Accounts payable and current liabilities |
|
(15.3) |
|
(79.0) |
Other liabilities |
|
(3.8) |
|
(2.3) |
Net cash provided by (used for) operating
activities |
|
12.8 |
|
(33.0) |
Cash flows from investing activities |
|
|
|
|
Proceeds from investments |
|
830.2 |
|
939.0 |
Purchases of investments |
|
(821.0) |
|
(941.3) |
Investment in marketable software |
|
(10.3) |
|
(11.1) |
Capital additions of properties |
|
(7.3) |
|
(5.2) |
Capital additions of outsourcing assets |
|
(2.7) |
|
(2.4) |
Purchase of businesses, net of cash acquired |
|
— |
|
(0.3) |
Other |
|
(0.4) |
|
(0.4) |
Net cash used for investing activities |
|
(11.5) |
|
(21.7) |
Cash flows from financing activities |
|
|
|
|
Payments of long-term debt |
|
(7.2) |
|
(7.7) |
Other |
|
(0.4) |
|
(3.5) |
Net cash used for financing activities |
|
(7.6) |
|
(11.2) |
Effect of exchange rate changes on cash, cash
equivalents and restricted cash |
|
4.1 |
|
6.2 |
Decrease in cash, cash equivalents and
restricted cash |
|
(2.2) |
|
(59.7) |
Cash, cash equivalents and restricted cash,
beginning of period |
|
402.7 |
|
560.6 |
Cash, cash equivalents and restricted cash, end
of period |
|
$ 400.5 |
|
$ 500.9 |
UNISYS
CORPORATION
RECONCILIATIONS OF SELECTED GAAP MEASURES TO NON-GAAP
MEASURES
(Unaudited)
(Millions, except per share data) |
|
|
|
|
Three Months
Ended |
|
|
|
March 31, |
|
|
|
2023 |
|
2022 |
GAAP net loss attributable to
Unisys Corporation |
|
$
(175.4) |
|
$
(57.3) |
|
|
|
|
|
|
Postretirement expense: |
pretax |
|
193.2 |
|
10.2 |
|
tax |
|
(0.2) |
|
0.2 |
|
net of tax |
|
193.4 |
|
10.0 |
|
|
|
|
|
|
Cost reduction and other expenses: |
pretax |
|
16.7 |
|
20.1 |
|
tax |
|
— |
|
0.1 |
|
net of tax |
|
16.7 |
|
20.0 |
|
noncontrolling interest |
|
— |
|
— |
|
net of noncontrolling interest |
|
16.7 |
|
20.0 |
|
|
|
|
|
|
Non-GAAP net income (loss)
attributable to Unisys Corporation |
|
$ 34.7 |
|
$
(27.3) |
|
|
|
|
|
|
Weighted average shares
(thousands) |
|
67,943 |
|
67,387 |
Plus incremental shares from assumed
conversion: |
|
|
|
|
Employee stock plans |
|
391 |
|
— |
Non-GAAP adjusted weighted average
shares |
|
68,334 |
|
67,387 |
|
|
|
|
|
|
Diluted earnings (loss) per
share |
|
|
|
|
GAAP basis |
|
|
|
|
GAAP net loss attributable to Unisys
Corporation for diluted loss per share |
|
$ (175.4) |
|
$
(57.3) |
Divided by weighted average
shares |
|
67,943 |
|
67,387 |
GAAP diluted loss per
share |
|
$
(2.58) |
|
$
(0.85) |
|
|
|
|
|
|
Non-GAAP basis |
|
|
|
|
Non-GAAP net income (loss)
attributable to Unisys Corporation for diluted earnings (loss) per
share |
|
$ 34.7 |
|
$
(27.3) |
Divided by Non-GAAP adjusted weighted
average shares |
68,334 |
|
67,387 |
Non-GAAP diluted earnings (loss)
per share |
$ 0.51 |
|
$
(0.41) |
UNISYS
CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
|
FREE CASH
FLOW |
|
|
|
|
Three Months
Ended |
|
|
|
March 31, |
|
|
|
2023 |
|
2022 |
Cash provided by (used for)
operations |
|
$ 12.8 |
|
$
(33.0) |
Additions to marketable software |
|
(10.3) |
|
(11.1) |
Additions to properties |
|
(7.3) |
|
(5.2) |
Additions to outsourcing assets |
|
(2.7) |
|
(2.4) |
Free cash flow |
|
(7.5) |
|
(51.7) |
Postretirement funding |
|
16.4 |
|
16.2 |
Cost reduction and other payments,
net |
|
11.2 |
|
8.5 |
Adjusted free cash flow |
|
$ 20.1 |
|
$
(27.0) |
UNISYS
CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
|
EBITDA |
|
|
|
|
Three Months
Ended |
|
|
|
March 31, |
|
|
|
2023 |
|
2022 |
Net loss attributable to Unisys
Corporation |
|
$
(175.4) |
|
$
(57.3) |
Net income attributable to
noncontrolling interests |
|
0.9 |
|
0.3 |
Interest expense, net of interest
income of $6.7 and $2.4, respectively* |
|
0.9 |
|
6.0 |
Provision for income taxes |
|
19.9 |
|
4.1 |
Depreciation |
|
21.4 |
|
28.7 |
Amortization |
|
14.5 |
|
18.2 |
EBITDA |
|
$
(117.8) |
|
$
— |
|
|
|
|
|
Postretirement expense |
|
$ 193.2 |
|
$ 10.2 |
Cost reduction and other
expenses** |
|
14.3 |
|
15.0 |
Non-cash share based expense |
|
4.6 |
|
6.5 |
Other expense, net adjustment*** |
|
3.9 |
|
2.5 |
Adjusted EBITDA |
|
$ 98.2 |
|
$ 34.2 |
|
*Included in other (expense), net on
the consolidated statements of income (loss) |
**Reduced for depreciation and
amortization included above |
***Other expense, net as
reported on the consolidated statements of income (loss) less
postretirement expense, interest income
and items included in cost reduction and other expenses |
|
|
|
|
Three Months
Ended |
|
|
|
March 31, |
|
|
|
2023 |
|
2022 |
Revenue |
|
|
$ 516.4 |
|
$ 446.7 |
Net loss attributable to Unisys
Corporation as a percentage of revenue |
|
(34.0) % |
|
(12.8) % |
Non-GAAP net income (loss)
attributable to Unisys Corporation as a percentage of revenue |
|
6.7 % |
|
(6.1) % |
Adjusted EBITDA as a percentage of
revenue |
|
19.0 % |
|
7.7 % |
UNISYS
CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP
(Unaudited)
(Millions) |
|
OPERATING PROFIT
(LOSS) |
|
|
|
Three Months
Ended |
|
|
March 31, |
|
|
2023 |
|
2022 |
GAAP operating income (loss) |
|
$ 49.9 |
|
$ (23.5) |
Cost reduction and other expenses* |
|
9.9 |
|
8.9 |
Postretirement expense** |
|
0.3 |
|
0.5 |
Non-GAAP operating profit (loss) |
|
$ 60.1 |
|
$ (14.1) |
|
|
|
|
|
Revenue |
|
$ 516.4 |
|
$ 446.7 |
|
|
|
|
|
GAAP operating profit (loss) percent |
|
9.7 % |
|
(5.3) % |
Non-GAAP operating profit (loss) percent |
|
11.6 % |
|
(3.2) % |
|
*Included in cost of
revenue, selling, general and administrative and research and
development on the consolidated
statements of income (loss) |
**Included in selling, general and
administrative on the consolidated statements of income (loss) |
|
EXCLUDING LICENSE
AND SUPPORT (EX-L&S) REVENUE AND GROSS PROFIT |
|
|
|
Three Months
Ended |
|
|
March 31, |
|
|
2023 |
|
2022 |
GAAP revenue |
|
$ 516.4 |
|
$ 446.7 |
L&S revenue |
|
136.9 |
|
73.4 |
Ex-L&S Non-GAAP revenue |
|
$ 379.5 |
|
$ 373.3 |
|
|
|
|
|
GAAP gross profit |
|
$ 159.0 |
|
$ 87.4 |
L&S gross profit |
|
106.5 |
|
47.4 |
Ex-L&S Non-GAAP gross profit |
|
$ 52.5 |
|
$ 40.0 |
|
|
|
|
|
GAAP gross profit margin percent |
|
30.8 % |
|
19.6 % |
Ex-L&S Non-GAAP gross profit margin
percent |
|
13.8 % |
|
10.7 % |
Contacts: For Investors: Michaela
Pewarski, Unisys, +1 215-274-1254, Investor@unisys.com; For
Press: Patricia Gonzalez, Unisys, +1
817-846-7662, Patricia.Gonzalez@unisys.com