Unisys
Announces 1Q24 Results
Unisys Reiterates Full-Year Guidance and Builds
Momentum in New Logo Signings
-
Revenue
declined 5.5% year over year (YoY), 7.1% decline in constant
currency(1);
Excluding License and Support (Ex-L&S)(15) revenue
grew 4.0% YoY, 3.0% growth in constant currency
-
Gross
profit margin of 27.9%, down 290 bps; Ex-L&S gross profit
margin of 18.0%, up 420 bps
-
Operating
profit margin of 3.6 %; non-GAAP operating
profit(8) margin
of 7.1 %
-
Operating
cash flow of $23.8 million, compared
to $12.8 million for 1Q23, and free
cash flow(11) of
$3.9 million compared to $(7.5) million for 1Q23
-
New Logo
Total Contract Value (TCV)(4) more
than doubled YoY
BLUE BELL, Pa., May
7, 2024 --
Unisys Corporation (NYSE: UIS) reported financial results for the
first quarter of 2024.
Logo
- https://mma.prnewswire.com/media/2301438/Unisys_Logo.jpg
"Unisys'
first quarter results signal a growing market recognition of the
transformation we have achieved within our portfolio of solutions
and services, which can be seen in the momentum of our New Logo
signings that more than doubled year over year," said Unisys Chair
and CEO Peter A. Altabef. "Our focus
on business outcomes is resonating with clients, and we believe
they are turning to Unisys as a trusted partner."
"Unisys
reported a solid first quarter, with revenue and profit slightly
ahead of our expectations," said Unisys Chief Financial Officer
Deb McCann. "As expected, total
company revenue and profit margin declined year over year due to
the timing of License and Support (L&S)(14) renewals.
However, we are continuing to improve Ex-L&S performance,
streamline corporate costs, minimize volatility of our pension
contributions and improve conversion of adjusted EBITDA to free
cash flow. We are pleased to reiterate our full-year guidance and
anticipate strong second-half performance, given our momentum with
New Logos and the mix of the current pipeline."
Financial Highlights
Please
refer to the accompanying financial tables for a reconciliation of
the GAAP to non-GAAP measures presented except for financial
guidance since such a reconciliation is not practicable without
unreasonable effort.
(In
millions, except numbers presented as percentages)
|
|
1Q24
|
|
1Q23
|
Revenue
|
|
$487.8
|
|
$516.4
|
YoY
revenue growth
|
|
(5.5) %
|
|
|
YoY
revenue growth in constant currency
|
|
(7.1) %
|
|
|
Ex-L&S
revenue
|
|
$394.6
|
|
$379.5
|
YoY
revenue growth
|
|
4.0 %
|
|
|
YoY
revenue growth in constant currency
|
|
3.0 %
|
|
|
L&S
revenue
|
|
$93.2
|
|
$136.9
|
YoY
revenue growth
|
|
(31.9) %
|
|
|
YoY
revenue growth in constant currency
|
|
(34.4) %
|
|
|
|
|
|
|
|
Gross
profit
|
|
$136.0
|
|
$159.0
|
Gross
profit percent
|
|
27.9 %
|
|
30.8 %
|
Ex-L&S
gross profit
|
|
$71.2
|
|
$52.5
|
Ex-L&S
gross profit percent
|
|
18.0 %
|
|
13.8 %
|
|
|
|
|
|
Operating
profit
|
|
$17.7
|
|
$49.9
|
Operating
profit percent
|
|
3.6 %
|
|
9.7 %
|
Non-GAAP
operating profit
|
|
$34.4
|
|
$60.1
|
Non-GAAP
operating profit percent
|
|
7.1 %
|
|
11.6 %
|
|
|
|
|
|
Net
loss attributable to Unisys Corporation
|
|
($149.5)
|
|
($175.4)
|
Non-GAAP
net income attributable to Unisys
Corporation (10)
|
|
$2.7
|
|
$34.7
|
|
|
|
|
|
EBITDA
|
|
($104.2)
|
|
($117.8)
|
Adjusted
EBITDA(9)
|
|
$65.3
|
|
$98.2
|
Adjusted
EBITDA as a percentage of revenue
|
13.4 %
|
|
19.0 %
|
First Quarter
2024 Results
Revenue
was down 5.5% YoY, 7.1% decline in constant currency, and gross
profit margin was down 290 bps YoY. The decline in revenue and
gross profit margin was primarily driven by the timing of software
license renewals.
Ex-L&S
revenue was up 4.0% YoY, 3% increase in constant currency,
primarily driven by New
Business(6) with
existing clients. Ex-L&S gross profit margin was up 420 bps YoY
primarily driven by delivery efficiencies achieved through the
company's cost reduction initiatives. Ex-L&S revenue and gross
profit included a one-time benefit of 180 bps and 140 bps,
respectively, due to the resolution of a contractual dispute with a
former client.
Financial Highlights by Segment
(In
millions, except numbers presented as percentages)
|
|
1Q24
|
|
1Q23
|
Digital
Workplace Solutions (DWS):
|
|
|
|
|
Revenue
|
|
$132.3
|
|
$131.0
|
YoY
revenue growth
|
|
1.0 %
|
|
|
YoY
revenue growth in constant currency
|
|
0.0 %
|
|
|
Gross
profit
|
|
$19.0
|
|
$15.6
|
Gross
profit percent
|
|
14.4 %
|
|
11.9 %
|
|
|
|
|
|
Cloud,
Applications & Infrastructure Solutions
(CA&I):
|
|
|
|
|
Revenue
|
|
$129.0
|
|
$126.0
|
YoY
revenue growth
|
|
2.4 %
|
|
|
YoY
revenue growth in constant currency
|
|
2.3 %
|
|
|
Gross
profit
|
|
$21.4
|
|
$16.4
|
Gross
profit percent
|
|
16.6 %
|
|
13.0 %
|
|
|
|
|
|
Enterprise
Computing Solutions (ECS):
|
|
|
|
|
Revenue
|
|
$147.0
|
|
$188.2
|
YoY
revenue growth
|
|
(21.9) %
|
|
|
YoY
revenue growth in constant currency
|
|
(24.4) %
|
|
|
Gross
profit
|
|
$85.0
|
|
$125.5
|
Gross
profit percent
|
|
57.8 %
|
|
66.7 %
|
First Quarter
2024 Segment Results
DWS
revenue increased 1.0% YoY, foreign currency fluctuations had a
negligible impact. DWS gross profit margin was 14.4%, an increase
of 250 bps YoY, reflecting results from delivery modernization and
efficiency initiatives.
CA&I
revenue increased 2.4% YoY, 2.3% increase in constant currency.
CA&I gross profit margin was 16.6%, an increase of 360 bps YoY,
primarily driven by labor cost savings initiatives.
ECS
revenue declined 21.9% YoY, 24.4% decline in constant currency. ECS
gross profit margin was 57.8%, a decrease of 890 bps YoY. The
decrease in revenue and gross profit margin was primarily driven by
the timing of software license renewals.
Balance Sheet and Cash Flows
(In
millions)
|
|
March
31,
2024
|
|
December
31,
2023
|
Cash and
cash equivalents
|
|
$
382.8
|
|
$
387.7
|
|
|
|
|
|
(In
millions)
|
|
1Q24
|
|
1Q23
|
Cash
provided by operations
|
|
$23.8
|
|
$12.8
|
Free cash
flow
|
|
$3.9
|
|
($7.5)
|
Pre-pension
and postretirement free cash flow
|
|
$11.6
|
|
$8.9
|
Adjusted
free cash flow(13)
|
|
$17.4
|
|
$20.1
|
Free cash
flow improved by $11.4
million YoY
primarily due to working capital timing and lower pension and
postretirement contributions.
In
March 2024, the company purchased a
group annuity contract, with plan assets, for approximately
$195 million to transfer projected
benefit obligations related to one of its U.S. defined benefit
pension plans. This action resulted in a non-cash pension
settlement loss of $132.3 million for
the first quarter of 2024.
Other Key Performance Metrics
|
|
YoY
Change
|
|
QoQ
Change*
|
Pipeline(3)
|
|
|
|
|
Total
company
|
|
(9) %
|
|
6 %
|
Ex-L&S
pipeline
|
|
(6) %
|
|
8 %
|
TCV
|
|
|
|
|
Total
company
|
|
(1) %
|
|
(68) %
|
Ex-L&S
TCV
|
|
(20) %
|
|
(73) %
|
|
* QoQ
- quarter over quarter
|
Total
company and Ex-L&S pipeline declines YoY resulted from lower
renewal pipeline due to the timing of the renewal schedule. New
Business pipeline increased 4% YoY.
TCV
declines reported above were primarily impacted by renewal timing,
which included more renewal TCV timed in 2023, with particularly
strong TCV signings in the fourth quarter of 2023. New Business
TCV, which excludes renewals, declined 2% YoY and increased 4%
sequentially.
Backlog(2) was
$2.78 billion for the first quarter
2024 compared to $2.79 billion for
the first quarter of 2023.
2024 Financial Guidance
The
company reiterates full-year 2024 revenue growth and profitability
guidance:
|
Guidance
|
Revenue
growth in constant currency
|
(1.5)% to
1.5%
|
Non-GAAP
operating profit margin
|
5.5% to
7.5%
|
Constant
currency revenue guidance implies (1.6)% to 1.4% revenue growth as
reported, based on recent exchange rates, and assumes Ex-L&S
full-year revenue growth of 1.5% to 5.0% and L&S revenue of
approximately $375 million.
Conference
Call
Unisys
will hold a conference call with the financial community on
Wednesday, May 8 at 8 a.m. Eastern Time to discuss the results of the
first quarter of 2024.
The live,
listen-only webcast, as well as the accompanying presentation
materials, can be accessed on the Unisys Investor Website at
www.unisys.com/investor. In addition, domestic callers can dial
1-844-695-5518 and international callers can dial 1-412-902-6749
and provide the following conference passcode: Unisys Corporation
Call.
A webcast
replay will be available on the Unisys Investor Website shortly
following the conference call. A replay will also be available by
dialing 1-877-344-7529 for domestic callers or 1-412-317-0088 for
international callers and entering access code 1436383 from two
hours after the end of the call until May
22, 2024.
(1) Constant
currency –
A significant amount of the company's revenue is derived from
international operations. As a result, the company's revenue has
been and will continue to be affected by changes in the U.S. dollar
against major international currencies. The company refers to
revenue growth rates in constant currency or on a constant currency
basis so that the business results can be viewed without the impact
of fluctuations in foreign currency exchange rates to facilitate
comparisons of the company's business performance from one period
to another. Constant currency is calculated by retranslating
current and prior-period revenue at a consistent exchange rate
rather than the actual exchange rates in effect during the
respective periods.
(2) Backlog –
Represents future revenue associated with contracted work which has
not yet been delivered or performed. Although the company believes
this revenue will be recognized, it may, for commercial reasons,
allow the orders to be 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 recorded revenue.
(4) Total
Contract Value (TCV)
– Represents the estimated revenue related to contracts signed in
the period without regard for cancellation terms. New Business TCV
represents TCV attributable to expansion and new scope for existing
clients and new logo contracts.
(5) Book-to-bill – Represents
total contract value booked divided by revenue in a given
period.
(6) New
Business –
Represents expansion and new scope for existing clients and new
logo contracts.
(7) Next-Gen
Solutions – Includes
our Modern Workplace solutions within DWS, Digital Platforms and
Applications (DP&A) solutions within CA&I, Specialized
Services and Next-Gen Compute (SS&C) solutions within ECS, as
well as Micro-Market solutions. The company uses estimated Next-Gen
Solutions metrics to provide insight into the company's progress in
shifting the revenue mix towards solutions that are generally
higher-growth and higher-margin.
(8) Non-GAAP
operating profit –
This measure excludes pretax pension and postretirement expense and
pretax charges in connection with certain legal matters related to
professional services and legal fees, including legal defense
costs, associated with certain legal proceedings, and
cost-reduction activities and other expenses.
(9) EBITDA
& adjusted EBITDA –
Earnings before interest, taxes, depreciation and amortization
(EBITDA) is calculated by starting with net income (loss)
attributable to Unisys Corporation common shareholders and adding
or subtracting the following items: net income (loss) attributable
to noncontrolling interests, interest expense (net of interest
income), provision for (benefit from) income taxes, depreciation
and amortization. Adjusted EBITDA further excludes pension and
postretirement expense; certain legal matters related to
settlements, professional services and legal fees, including legal
defense costs, associated with certain legal proceedings;
environmental matters related to previously disposed businesses;
cost-reduction activities and other expenses, non-cash share-based
expense, and other (income) expense adjustments.
(10) Non-GAAP
net income (loss) and non-GAAP diluted earnings (loss) per
share –
These measures excluded pension and postretirement expense and
charges or (credits) in connection with certain legal matters
related to settlements, professional services and legal fees,
including legal defense costs, associated with certain legal
proceedings; environmental matters related to previously disposed
businesses; cost-reduction activities and other expenses. The tax
amounts related to these items for the calculation of non-GAAP
diluted earnings (loss) per share include the current and deferred
tax expense and benefits recognized under GAAP for these
items.
(11) Free
cash flow –
Represents cash flow from operations less capital
expenditures.
(12) Pre-pension
and postretirement free cash flow –
Represents free cash flow before pension and postretirement
contributions.
(13) Adjusted
free cash flow –
Represents free cash flow less cash used for pension and
postretirement funding; certain legal matters related to
professional services and legal fees, including legal defense
costs, associated with certain legal proceedings; environmental
matters related to previously disposed businesses; and
cost-reduction activities and other payments.
(14) License
and Support (L&S) –
Represents software license and related support revenue within the
company's ECS segment.
(15) Excluding License
and Support (Ex-L&S) –
These measures exclude revenue, gross profit and gross profit
margin in connection with software license and support revenue
within the company's ECS segment. The company provides these
measures to allow investors to isolate the impact of software
license renewals, which tend to be significant and impactful based
on timing, and related support services in order to evaluate the
company's business outside of these areas.
Forward-Looking
Statements
This
release contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, Section 21E
of the Securities Exchange Act of 1934, as amended, and the Private
Securities Litigation Reform Act of 1995. Unisys cautions readers
that the assumptions forming the basis for forward-looking
statements include many factors that are beyond Unisys' ability to
control or estimate precisely, such as estimates of future market
conditions, the behavior of other market participants and that TCV
is based, in part, on the assumption that each of those contracts
will continue for their full contracted term. Words such as
"anticipates," "estimates," "expects," "projects," "may," "will,"
"intends," "plans," "believes," "should" and similar expressions
may identify forward-looking statements and such forward-looking
statements are made based upon management's current expectations,
assumptions and beliefs as of this date concerning future
developments and their potential effect upon Unisys. There can be
no assurance that future developments will be in accordance with
management's expectations, assumptions and beliefs or that the
effect of future developments on Unisys will be those anticipated
by management. Forward-looking statements in this release and the
accompanying presentation include, but are not limited to, any
projections or expectations of revenue growth, margin expansion,
achievement of operational efficiencies and savings, future growth
of our Next-Gen solutions, TCV and New Business TCV, backlog,
pipeline, book-to-bill, full-year 2024 revenue growth and
profitability guidance, including constant currency revenue,
Ex-L&S revenue growth, L&S revenue, non-GAAP operating
profit margin and the assumptions and other expectations made in
connection with our full-year 2024 financial guidance, our pension
liability, future economic benefits from net operating losses and
statements regarding future economic conditions or
performance.
Additional
information and factors that could cause actual results to differ
materially from Unisys' expectations are contained in Unisys'
filings with the U.S. Securities and Exchange Commission (SEC),
including Unisys' Annual Reports on Form 10-K and subsequent
Quarterly Reports on Form 10-Q, recent Current Reports on Form 8-K,
and other SEC filings, which are available at the SEC's web site,
http://www.sec.gov. Information included in this release is
representative as of the date of this release only and while Unisys
periodically reassesses material trends and uncertainties affecting
Unisys' results of operations and financial condition in connection
with its preparation of management's discussion and analysis of
results of operations and financial condition contained in its
Quarterly and Annual Reports filed with the SEC, Unisys does not,
by including this statement, assume any obligation to review or
revise any particular forward-looking statement referenced herein
in light of future events.
Non-GAAP
Information
This
release includes certain non-GAAP financial measures that exclude
certain items such as postretirement expense; certain legal and
other matters related to professional services and legal fees,
including legal defense costs, associated with certain legal
proceedings; environmental matters related to previously disposed
businesses; and cost-reduction activities and other expenses that
the company believes are not indicative of its ongoing operations,
as they may be unusual or non-recurring. The inclusion of such
items in financial measures can make the company's profitability
and liquidity results difficult to compare to prior periods or
anticipated future periods and can distort the visibility of trends
associated with the company's ongoing performance. Management also
believes that non-GAAP measures are useful to investors because
they provide supplemental information about the company's financial
performance and liquidity, as well as greater transparency into
management's view and assessment of the company's ongoing operating
performance.
Non-GAAP
financial measures are often provided and utilized by the company's
management, analysts, and investors to enhance comparability of
year-over-year results and to isolate in some instances the impact
of software license renewals, which tend to be lumpy, and related
support services in order to evaluate the company's business
outside of these areas. These items are uncertain, depend on
various factors, and could have a material impact on the company's
GAAP results for the applicable period. These measures should not
be relied upon as substitutes for, or considered in isolation from,
measures calculated in accordance with U.S. GAAP. A reconciliation
of these non-GAAP financial measures to the most directly
comparable financial measures calculated and reported in accordance
with GAAP can be found below except for financial guidance and
other forward-looking information since such a reconciliation is
not practicable without unreasonable efforts as the company is
unable to reasonably forecast certain amounts that are necessary
for such reconciliation. This information has been provided
pursuant to the requirements of SEC Regulation G.
About
Unisys
Unisys is
a global technology solutions company that powers breakthroughs for
the world's leading organizations. Our solutions – cloud, data and
AI, digital workplace, logistics and enterprise computing – help
our clients challenge the status quo and unlock their full
potential. To learn how we have been helping clients push what's
possible for 150 years, visit unisys.com and follow us on
LinkedIn.
RELEASE
NO.: 0507/9947
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,
|
|
|
2024
|
|
2023
|
Revenue
|
|
|
|
|
Services
|
|
$
416.8
|
|
$
403.9
|
Technology
|
|
71.0
|
|
112.5
|
|
|
487.8
|
|
516.4
|
Costs
and expenses
|
|
|
|
|
Cost of
revenue
|
|
|
|
|
Services
|
|
314.9
|
|
316.1
|
Technology
|
|
36.9
|
|
41.3
|
|
|
351.8
|
|
357.4
|
Selling,
general and administrative
|
|
112.2
|
|
102.9
|
Research
and development
|
|
6.1
|
|
6.2
|
|
|
470.1
|
|
466.5
|
Operating
income
|
|
17.7
|
|
49.9
|
Interest
expense
|
|
7.9
|
|
7.6
|
Other
(expense), net
|
|
(142.1)
|
|
(196.9)
|
Loss
before income taxes
|
|
(132.3)
|
|
(154.6)
|
Provision
for income taxes
|
|
17.0
|
|
19.9
|
Consolidated
net loss
|
|
(149.3)
|
|
(174.5)
|
Net income
attributable to noncontrolling interests
|
|
0.2
|
|
0.9
|
Net
loss attributable to Unisys Corporation
|
|
$
(149.5)
|
|
$
(175.4)
|
Loss
per share attributable to Unisys Corporation
|
|
|
|
|
Basic
|
|
$
(2.18)
|
|
$
(2.58)
|
Diluted
|
|
$
(2.18)
|
|
$
(2.58)
|
UNISYS
CORPORATION
SEGMENT
RESULTS
(Unaudited)
(Millions)
|
|
|
|
Total
|
|
DWS
|
|
CA&I
|
|
ECS
|
|
Other
|
Three
Months Ended March 31, 2024
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
487.8
|
|
$
132.3
|
|
$
129.0
|
|
$
147.0
|
|
$
79.5
|
Gross
profit percent
|
|
27.9 %
|
|
14.4 %
|
|
16.6 %
|
|
57.8 %
|
|
|
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 %
|
|
|
UNISYS
CORPORATION
CONSOLIDATED
BALANCE SHEETS
(Unaudited)
(Millions)
|
|
|
March
31,
2024
|
|
December
31,
2023
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
Cash and
cash equivalents
|
$
382.8
|
|
$
387.7
|
Accounts
receivable, net
|
407.4
|
|
454.5
|
Contract
assets
|
18.3
|
|
11.7
|
Inventories
|
15.9
|
|
15.3
|
Prepaid
expenses and other current assets
|
95.9
|
|
101.8
|
Total
current assets
|
920.3
|
|
971.0
|
Properties
|
391.3
|
|
396.4
|
Less-accumulated
depreciation and amortization
|
330.9
|
|
332.1
|
Properties,
net
|
60.4
|
|
64.3
|
Outsourcing
assets, net
|
27.1
|
|
31.6
|
Marketable
software, net
|
168.5
|
|
166.2
|
Operating
lease right-of-use assets
|
39.2
|
|
35.4
|
Prepaid
postretirement assets
|
39.8
|
|
38.0
|
Deferred
income taxes
|
111.1
|
|
114.0
|
Goodwill
|
287.3
|
|
287.4
|
Intangible
assets, net
|
40.3
|
|
42.7
|
Restricted
cash
|
7.7
|
|
9.0
|
Assets
held-for-sale
|
4.9
|
|
4.9
|
Other
long-term assets
|
183.9
|
|
200.9
|
Total
assets
|
$
1,890.5
|
|
$
1,965.4
|
Total
liabilities and deficit
|
|
|
|
Current
liabilities:
|
|
|
|
Current
maturities of long-term debt
|
$
10.0
|
|
$
13.0
|
Accounts
payable
|
143.1
|
|
130.9
|
Deferred
revenue
|
190.9
|
|
198.6
|
Other
accrued liabilities
|
246.2
|
|
308.4
|
Total
current liabilities
|
590.2
|
|
650.9
|
Long-term
debt
|
488.4
|
|
491.2
|
Long-term
postretirement liabilities
|
777.4
|
|
787.7
|
Long-term
deferred revenue
|
105.0
|
|
104.4
|
Long-term
operating lease liabilities
|
29.4
|
|
25.6
|
Other
long-term liabilities
|
44.9
|
|
44.0
|
Commitments
and contingencies
|
|
|
|
Total
Unisys Corporation stockholders' deficit
|
(158.6)
|
|
(151.8)
|
Noncontrolling
interests
|
13.8
|
|
13.4
|
Total
deficit
|
(144.8)
|
|
(138.4)
|
Total
liabilities and deficit
|
$
1,890.5
|
|
$
1,965.4
|
UNISYS
CORPORATION
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
(Millions)
|
|
|
|
Three
Months Ended
March
31,
|
|
|
2024
|
|
2023
|
Cash
flows from operating activities
|
|
|
|
|
Consolidated
net loss
|
|
$
(149.3)
|
|
$
(174.5)
|
Adjustments
to reconcile consolidated net loss to net cash provided by
operating activities:
|
|
|
|
|
Foreign
currency losses (gains)
|
|
14.9
|
|
(3.7)
|
Non-cash
interest expense
|
|
0.3
|
|
0.3
|
Employee
stock compensation
|
|
6.7
|
|
4.7
|
Depreciation
and amortization of properties
|
|
6.2
|
|
9.2
|
Depreciation
and amortization of outsourcing assets
|
|
6.2
|
|
12.2
|
Amortization
of marketable software
|
|
12.0
|
|
12.0
|
Amortization
of intangible assets
|
|
2.4
|
|
2.5
|
Other
non-cash operating activities
|
|
(1.5)
|
|
0.2
|
Pension and
postretirement contributions
|
|
(7.7)
|
|
(16.4)
|
Postretirement
expense
|
|
146.6
|
|
193.2
|
Deferred
income taxes, net
|
|
(0.4)
|
|
6.3
|
Changes in
operating assets and liabilities, excluding the effect of
acquisitions:
|
|
|
|
|
Receivables,
net and contract assets
|
|
64.0
|
|
(1.1)
|
Inventories
|
|
(0.8)
|
|
(0.8)
|
Other
assets
|
|
(9.8)
|
|
(12.2)
|
Accounts
payable and current liabilities
|
|
(69.1)
|
|
(15.3)
|
Other
liabilities
|
|
3.1
|
|
(3.8)
|
Net
cash provided by operating activities
|
|
23.8
|
|
12.8
|
Cash
flows from investing activities
|
|
|
|
|
Proceeds
from foreign exchange forward contracts
|
|
728.1
|
|
830.2
|
Purchases
of foreign exchange forward contracts
|
|
(726.9)
|
|
(821.0)
|
Investment
in marketable software
|
|
(13.2)
|
|
(10.3)
|
Capital
additions of properties
|
|
(2.2)
|
|
(7.3)
|
Capital
additions of outsourcing assets
|
|
(4.5)
|
|
(2.7)
|
Other
|
|
(0.1)
|
|
(0.4)
|
Net
cash used for investing activities
|
|
(18.8)
|
|
(11.5)
|
Cash
flows from financing activities
|
|
|
|
|
Payments of
long-term debt
|
|
(6.1)
|
|
(7.2)
|
Other
|
|
(1.6)
|
|
(0.4)
|
Net
cash used for financing activities
|
|
(7.7)
|
|
(7.6)
|
Effect
of exchange rate changes on cash, cash equivalents and restricted
cash
|
|
(3.5)
|
|
4.1
|
Decrease
in cash, cash equivalents and restricted cash
|
|
(6.2)
|
|
(2.2)
|
Cash,
cash equivalents and restricted cash, beginning of
period
|
|
396.7
|
|
402.7
|
Cash,
cash equivalents and restricted cash, end of
period
|
|
$
390.5
|
|
$
400.5
|
UNISYS
CORPORATION
RECONCILIATIONS
OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES
(Unaudited)
(Millions,
except per share data)
|
|
|
|
|
Three
Months Ended
|
|
|
|
March
31,
|
|
|
|
2024
|
|
2023
|
Net
loss attributable to Unisys Corporation
|
|
$
(149.5)
|
|
$
(175.4)
|
Pension and
postretirement expense
|
pretax
|
|
146.6
|
|
193.2
|
|
tax
|
|
0.1
|
|
(0.2)
|
|
net of
tax
|
|
146.5
|
|
193.4
|
Certain
legal matters
|
pretax
|
|
(8.2)
|
|
5.7
|
|
tax
|
|
(2.8)
|
|
—
|
|
net of
tax
|
|
(5.4)
|
|
5.7
|
Environmental
matters
|
pretax
|
|
0.3
|
|
10.3
|
|
tax
|
|
—
|
|
—
|
|
net of
tax
|
|
0.3
|
|
10.3
|
Cost
reduction and other expenses
|
pretax
|
|
11.1
|
|
0.7
|
|
tax
|
|
0.3
|
|
—
|
|
net of
tax
|
|
10.8
|
|
0.7
|
|
|
|
|
|
|
Non-GAAP
net income attributable to Unisys Corporation
|
|
$
2.7
|
|
$
34.7
|
|
|
|
|
|
|
Weighted
average shares (thousands)
|
|
68,704
|
|
67,943
|
Plus
incremental shares from assumed vesting:
|
|
|
|
|
Employee
stock plans
|
|
2,267
|
|
391
|
Non-GAAP
adjusted weighted average shares
|
|
70,971
|
|
68,334
|
Diluted
earnings (loss) per share
|
|
|
|
|
Net loss
attributable to Unisys Corporation
|
|
$
(149.5)
|
|
$
(175.4)
|
Divided by
weighted average shares
|
|
68,704
|
|
67,943
|
Diluted
loss per share
|
|
$
(2.18)
|
|
$
(2.58)
|
Non-GAAP basis
|
|
|
|
|
Non-GAAP
net income attributable to Unisys Corporation for diluted earnings
per share
|
|
$
2.7
|
|
$
34.7
|
Divided by
Non-GAAP adjusted weighted average shares
|
70,971
|
|
68,334
|
Non-GAAP
diluted earnings per share
|
$
0.04
|
|
$
0.51
|
UNISYS
CORPORATION
RECONCILIATIONS
OF GAAP TO NON-GAAP
(Unaudited)
(Millions)
FREE CASH FLOW
|
|
|
|
Three
Months Ended
|
|
|
March
31,
|
|
|
2024
|
|
2023
|
Cash
provided by operations
|
|
$
23.8
|
|
$
12.8
|
Additions
to marketable software
|
|
(13.2)
|
|
(10.3)
|
Additions
to properties
|
|
(2.2)
|
|
(7.3)
|
Additions
to outsourcing assets
|
|
(4.5)
|
|
(2.7)
|
Free
cash flow
|
|
3.9
|
|
(7.5)
|
Pension and
postretirement funding
|
|
7.7
|
|
16.4
|
Pre-pension
and postretirement free cash flow
|
|
11.6
|
|
8.9
|
Certain
legal payments
|
|
1.4
|
|
2.1
|
Environmental
matters payments
|
|
2.5
|
|
5.8
|
Cost
reduction and other payments, net
|
|
1.9
|
|
3.3
|
Adjusted
free cash flow
|
|
$
17.4
|
|
$
20.1
|
UNISYS
CORPORATION
RECONCILIATIONS
OF GAAP TO NON-GAAP
(Unaudited)
(Millions)
EBITDA
|
|
|
|
Three
Months Ended
|
|
|
March
31,
|
|
|
2024
|
|
2023
|
Net
loss attributable to Unisys Corporation
|
|
$
(149.5)
|
|
$
(175.4)
|
Net income
attributable to noncontrolling interests
|
|
0.2
|
|
0.9
|
Interest
expense, net of interest income of $6.6 and $6.7,
respectively(1)
|
|
1.3
|
|
0.9
|
Provision
for income taxes
|
|
17.0
|
|
19.9
|
Depreciation
|
|
12.4
|
|
21.4
|
Amortization
|
|
14.4
|
|
14.5
|
EBITDA
|
|
$
(104.2)
|
|
$
(117.8)
|
|
|
|
|
|
Pension and
postretirement expense
|
|
$
146.6
|
|
$
193.2
|
Certain
legal matters(2)
|
|
(8.2)
|
|
5.7
|
Environmental
matters(1)
|
|
0.3
|
|
10.3
|
Cost
reduction and other expenses(3)
|
|
8.7
|
|
(1.7)
|
Non-cash
share based expense
|
|
6.5
|
|
4.6
|
Other
expense, net adjustment(4)
|
|
15.6
|
|
3.9
|
Adjusted
EBITDA
|
|
$
65.3
|
|
$
98.2
|
|
|
|
|
|
(1) Included
in other (expense), net on the consolidated statements of income
(loss)
|
(2) Included
in selling, general and administrative expenses and other
(expense), net within the consolidated statements of income
(loss).
For the
three months ended March 31, 2024, certain legal matters includes a
net gain of $14.9 million related to a favorable judgement received
in a Brazilian services tax matter.
|
(3) Reduced
for depreciation and amortization included above
|
(4) Other
expense, net as reported on the consolidated statements of income
(loss) less pension and postretirement expense, interest income and
items included in certain legal and environmental matters, cost
reduction and other expenses
|
|
|
Three
Months Ended
|
|
|
March
31,
|
|
|
2024
|
|
2023
|
Revenue
|
|
$
487.8
|
|
$
516.4
|
Net loss
attributable to Unisys Corporation as a percentage of
revenue
|
|
(30.6) %
|
|
(34.0) %
|
Non-GAAP
net income attributable to Unisys Corporation as a percentage of
revenue
|
|
0.6 %
|
|
6.7 %
|
Adjusted
EBITDA as a percentage of revenue
|
|
13.4 %
|
|
19.0 %
|
UNISYS
CORPORATION
RECONCILIATIONS
OF GAAP TO NON-GAAP
(Unaudited)
(Millions)
OPERATING PROFIT
|
|
|
|
Three
Months Ended
|
|
|
March
31,
|
|
|
2024
|
|
2023
|
Operating
profit
|
|
$
17.7
|
|
$
49.9
|
Certain
legal matters(1)
|
|
7.3
|
|
5.7
|
Cost
reduction and other expenses(2)
|
|
9.0
|
|
4.2
|
Pension and
postretirement expense(1)
|
|
0.4
|
|
0.3
|
Non-GAAP
operating profit
|
|
$
34.4
|
|
$
60.1
|
|
|
|
|
|
Revenue
|
|
$
487.8
|
|
$
516.4
|
|
|
|
|
|
Operating
profit percent
|
|
3.6 %
|
|
9.7 %
|
Non-GAAP
operating profit percent
|
|
7.1 %
|
|
11.6 %
|
|
|
|
|
|
(1)Included in
selling, general and administrative on the consolidated statements
of income (loss)
|
(2)Included in
cost of revenue, selling, general and administrative and research
and development on the consolidated statements of income
(loss)
|
EXCLUDING LICENSE AND SUPPORT (EX-L&S) REVENUE AND
GROSS PROFIT
|
|
|
|
Three
Months Ended
|
|
|
March
31,
|
|
|
2024
|
|
2023
|
Revenue
|
|
$
487.8
|
|
$
516.4
|
L&S
revenue
|
|
93.2
|
|
136.9
|
Ex-L&S
Non-GAAP revenue
|
|
$
394.6
|
|
$
379.5
|
|
|
|
|
|
Gross
profit
|
|
$
136.0
|
|
$
159.0
|
L&S
gross profit
|
|
64.8
|
|
106.5
|
Ex-L&S
Non-GAAP gross profit
|
|
$
71.2
|
|
$
52.5
|
|
|
|
|
|
Gross
profit percent
|
|
27.9 %
|
|
30.8 %
|
Ex-L&S
Non-GAAP gross profit percent
|
|
18.0 %
|
|
13.8 %
|
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
SOURCE: Unisys
Corporation