Unisys Announces
Full-Year and 4Q19 Results; Achieves All Guided Metrics
BLUE BELL, Pa., Feb. 25, 2020 --
- Total 2019 revenue grew 4.4% year over year (7.0% on a
constant-currency(1) basis)
- Total 2019 non-GAAP adjusted revenue(3) grew 6.1%
year over year, representing the second-consecutive year of
year-over-year growth and the highest annual growth since
1998
- 2019 operating profit margin of 8.1% versus 10.1% in
prior-year period (reflective of 180 basis points of additional
operating profit margin that resulted from the revenue recorded
upon adoption of ASC 606 in 1Q18)
- 2019 non-GAAP operating profit(4) margin expanded
10 basis points year over year to 9.0%
- 2019 Services operating profit margin expanded 140 basis
points year over year to 4.2%
- 2019 non-GAAP adjusted Services operating
profit(6) margin expanded 120 basis points year over
year to 3.6%
- 2019 operating cash flow grew $50.0
million year over year to $123.9
million
- 2019 adjusted free cash flow(12) grew
$65.0 million year over year to
$127.0 million
- Company achieves guidance ranges for all guided
metrics
- The company recently announced the sale of its U.S. Federal
business. For details related to this sale, please see press
release and other materials on the company's Investor Relations
website
Unisys Corporation (NYSE: UIS) today reported full-year and
fourth-quarter 2019 financial results and that it has achieved
guidance on all provided metrics. "The company had a very strong
year. We grew non-GAAP adjusted revenue at the highest annual rate
since 1998 and grew both Services revenue and margins year over
year," said Unisys Chairman and CEO Peter
A. Altabef. "Our cash flow metrics also improved year over
year."
Full-Year 2019 Highlights
|
|
|
|
Revenue Growth |
|
|
|
Profitability |
|
|
|
|
Revenue
Growth |
Services
Revenue
Growth |
Technology
Revenue
Growth |
|
|
|
Operating
Profit
Margin |
|
Net Income
Margin |
|
Adj. EBITDA
Margin |
|
Diluted EPS |
GAAP |
|
|
4.4% |
7.0% |
(9.7%) |
|
GAAP |
8.1% |
|
(0.6%) |
|
|
|
($0.31) |
Constant-Currency (GAAP) |
7.0% |
9.5% |
(7.1%) |
|
|
YoY Change |
(200) |
bps |
(330) |
bps |
|
N/A |
Non-GAAP |
|
|
6.1% |
6.7% |
2.7% |
|
Non-GAAP |
9.0% |
|
4.8% |
|
14.4% |
|
$2.12 |
|
|
|
|
|
|
|
|
|
YoY Change |
10 |
bps |
30 |
bps |
(90) |
bps |
8.7% |
Summary of Full-Year 2019 Business Results
Company:
2019 revenue grew 4.4% year over year to $2.95 billion versus $2.83
billion in 2018 (7.0% growth on a constant-currency basis).
Non-GAAP adjusted revenue grew 6.1% to $2.93
billion, representing the second-consecutive year of
year-over-year non-GAAP adjusted revenue growth, and the highest
annual growth rate since 1998. U.S. Federal sector revenue grew
26.5% year over year, the highest annual rate since 2003.
2019 operating profit was $238.2
million, versus $284.1 million
in 2018 (reflective of the additional $53.0
million of operating profit recorded upon adoption of ASC
606 in 1Q18). Non-GAAP operating profit was up 7.1% year over year
to $262.7 million. Total company 2019
operating profit margin was 8.1%, versus 10.1% in 2018 (reflective
of 180 basis points of additional operating profit margin that
resulted from the revenue recorded upon adoption of ASC 606 in
1Q18). Total company non-GAAP operating profit margin was up 10
basis points year over year to 9.0%.
Net loss for 2019 was $17.2
million versus net income of $75.5
million in 2018. As noted above, $53.0 million of this difference is a result of
the operating profit recorded upon adoption of ASC 606 in 1Q18. The
2019 net loss also reflects a $20.1
million charge related to the convertible note transaction,
along with post-retirement expense that was $12.8 million higher year over year, and a
$13.0 million charge related to costs
to close out the remediation of a site the company no longer
operates. As a result of these items, the loss per share was
$0.31, compared to earnings per
diluted share of $1.30 in the
prior-year period. Non-GAAP diluted earnings per
share(10) was up 8.7% year over year to $2.12 per share versus $1.95 per share in 2018.
Adjusted EBITDA(9) was $422.2
million, roughly flat relative to $422.5 million in 2018. Net income margin was
(0.6)%, compared to 2.7% in 2018, with the year-over-year decline
due to the flow-through of higher operating profit in 2018
resulting from the revenue recorded upon adoption of ASC 606,
higher pension expense in 2019 and the other one-time items
highlighted above in connection with net income/(loss). Adjusted
EBITDA margin was in line with guidance at 14.4%, versus 15.3% in
2018. The decline in adjusted EBITDA margin year over year,
relative to the increase in non-GAAP operating profit margin was
driven by a change in depreciation and amortization due a longer
assumed useful life for ClearPath Forward®
software.
2019 cash provided by operations was up $50.0 million year over year to $123.9 million, versus $73.9 million in 2018. Free cash
flow(11) was up $79.5
million year over year to $(35.9)
million, compared to $(115.4)
million in 2018. Adjusted free cash flow was up $65.0 million year over year to $127.0 million, versus $62.0 million in 2018. At December 31, 2019, the company had $538.8 million in cash and cash equivalents.
Services:
Services revenue grew 7.0% year over year in 2019 (or 9.5% in
constant-currency) to $2.55 billion,
representing the seventh-consecutive quarter of year-over-year
growth for the segment. 2019 Services non-GAAP adjusted revenue
grew 6.7% year over year to $2.54
billion, the highest annual growth rate since 2003. 2019
Services gross profit margin was up 60 basis points year over year
to 16.6%, and 2019 Services operating profit margin was up 140
basis points year over year to 4.2%. 2019 non-GAAP adjusted
Services gross profit(5) margin was up 40 basis points
year over year to 16.0%, and 2019 non-GAAP adjusted Services
operating profit margin was up 120 basis points year over year to
3.6%. Services backlog(2) was $4.3 billion, relative to $4.8 billion at year-end 2018. The company has
previously noted that the level of Services backlog seen at
year-end 2018 was not necessary to support its near-term growth
expectations.
Technology:
2019 Technology revenue was $396.0
million, relative to $438.7
million in 2018 that included $53.0
million of revenue recognized upon the adoption of ASC 606.
2019 non-GAAP adjusted Technology revenue was up 2.7% year over
year to $396.0 million, relative to
$385.7 million in 2018 (up 4.8% in
constant currency). 2019 Technology gross profit margin was 61.8%
compared to 69.4% in the prior-year period, while Technology
operating profit margin was 41.9% versus 51.3% in 2018 (reflective
in part, in both cases of 180 basis points of additional operating
profit margin that resulted from the revenue recorded upon adoption
of ASC 606 in 1Q18). 2019 non-GAAP adjusted Technology gross
profit margin(7) was 61.8% compared to 65.4% in the
prior-year period, while non-GAAP adjusted Technology operating
profit margin(8) was 41.9% versus 45.0% in 2018. These
year-over-year compares were impacted by more sales of third-party
hardware in 2019 than in 2018.
Summary of Fourth Quarter 2019 Business Results
Company:
Fourth-quarter 2019 revenue was $741.5
million, versus $760.9 million
in the prior-year period, ((1.4%) on a constant-currency basis).
Non-GAAP adjusted revenue was $739.3
million, relative to $754.6
million in the prior-year period. In both cases, the
year-over-year decline was due to Technology revenues being more
evenly distributed throughout the year in 2019, versus 2018 which
saw lower full-year Technology revenue, but a higher concentration
of that revenue in the fourth quarter. U.S. Federal sector revenue
grew 23.4% year over year.
Operating profit margin in the fourth quarter was 5.0%, versus
9.5% in the prior-year period. Non-GAAP operating profit margin was
8.6% in the fourth quarter, relative to 11.9% in the prior-year
period. In both cases, the year-over-year decline was largely due
to a more even distribution of Technology revenue throughout 2019
than in 2018, which saw a higher concentration in the fourth
quarter.
Net loss for the fourth quarter 2019 was $10.8 million versus net income of $25.0 million in the prior-year period, driven
largely by the impact of Technology noted above. As a result, loss
per share was $0.17, compared to
earnings per diluted share of $0.41
in the prior-year period, and non-GAAP earnings per diluted share
was $0.60 per share versus
$0.97 per share in the prior-year
period.
Adjusted EBITDA was $105.1 million
versus $134.5 million in the
prior-year period as a result of the timing of Technology revenue
as noted above, and net income margin was (1.5)%, compared to 3.3%
in the prior-year period. Adjusted EBITDA margin was 14.2%, versus
17.8% in the prior-year period, with the year-over-year decline
also resulting from the timing of Technology revenue.
Operating cash flow in the fourth quarter was $125.7 million, versus $151.3 million in the prior-year period. Free
cash flow was $95.6 million, compared
to $103.1 million in the prior-year
period. Adjusted free cash flow was up 12.4% year over year to
$139.1 million, versus $123.8 million in the prior-year
period.
Services:
Services revenue grew 1.2% year over year in the fourth
quarter (or 2.4% in constant-currency) to $633.1 million, representing the
seventh-consecutive quarter of year-over-year growth for the
segment. Services non-GAAP adjusted revenue grew 1.9% year over
year to $630.9 million. Services
gross profit margin was up 50 basis points year over year to 15.5%,
and Services operating profit margin was up 70 basis points year
over year to 2.8%. Non-GAAP adjusted Services gross profit margin
was up 110 basis points year over year to 15.2%, and non-GAAP
adjusted Services operating profit margin was up 140 basis points
year over year to 2.5%.
Technology:
As noted, non-GAAP adjusted Technology revenue was higher and more
evenly distributed throughout the year in 2019 than was the case in
2018, which saw lower full-year Technology revenue but a higher
concentration of that revenue in the fourth quarter. As a result,
Technology revenue in the fourth quarter 2019 was $108.4 million, versus $135.4 million in the prior-year period, down
19.9% (or 18.5% in constant currency). Technology gross profit
margin was 64.0% compared to 75.5% in the prior-year period largely
driven by the more even distribution of Technology revenue
throughout the year in 2019. Technology operating profit margin was
45.2% versus 58.6% in the prior-year period, driven by the same
factors that influenced Technology gross margin. There were no
non-GAAP adjustments in the Technology segment in the current or
prior-year quarter.
Select Fourth-Quarter Contract Signings:
In the fourth quarter, the company entered into several contracts
in each of its sectors including the following:
- U.S. Federal: Unisys was awarded a subcontract with a Federal
law enforcement agency to provide end user services and
infrastructure services powered by InteliServe™.
- Public: A U.S. state government signed a contract with the
company for an integrated security framework and related disaster
recovery services as well as to continue to provide private hybrid
cloud services. The two-year contract is worth approximately
$144 million, supporting government
initiatives to provide mission-critical systems and data to state
agencies and citizens.
- Commercial: Unisys signed a contract to expand its relationship
with a major Asian airline to provide technology that empowers
cargo staff to be more productive using mobile devices to process
shipments on the move at any location, such as a warehouse or an
aircraft ramp, using digital signatures and bar code scanning via a
mobile device to process freight more quickly and securely.
- Financial Services: A large financial sector client signed a
new agreement with Unisys to expand their use of Unisys' ClearPath
Forward® infrastructure to run its mission critical
applications. This new contract will also support the institution's
training and development.
U.S. Federal Sale
In conjunction with the sale of Unisys' U.S. Federal business that
was recently announced, the company expects to hold an investor day
on April 29th (contingent
on transaction closing prior to that date) to provide more insight
into the expected implications of that transaction. Additional
details on this, including expected timing, will be posted to the
Unisys Investor Relations Website.
Conference Call
Unisys will hold a conference call today at 5:00 p.m. Eastern Time to discuss its results,
including guidance for 2020 reflecting the impact of the expected
sale of its U.S. Federal business. 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) Services Backlog – Services Backlog
is the balance of contracted services revenue not yet recognized,
including only the funded portion of services contracts with the
U.S. Federal government.
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
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.
(3) Non-GAAP adjusted revenue – In 2018
and 2019, the company's non-GAAP results reflect adjustments to
exclude certain revenue. In 2018, this includes revenue from
software license extensions and renewals, which were contracted for
in 2017 and properly recorded as revenue at that time under the
revenue recognition rules then in effect (ASC 605). Upon adoption
of the new revenue recognition rules (ASC 606) on January 1, 2018, and since the company adopted
ASC 606 under the modified retrospective method whereby prior
periods were not restated, the company was required to include
$53 million in the cumulative effect
adjustment to retained earnings on January
1, 2018. ASC 606 requires revenue related to software
license renewals or extensions to be recorded when the new license
term begins, which in the case of the $53
million was January 1, 2018.
The company has excluded revenue and related profit for these
software licenses in its non-GAAP results since it has been
previously reported in 2017. This is a one-time adjustment and it
will not reoccur in future periods. Additionally, the company's
non-GAAP results include 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.
(4) Non-GAAP operating profit – The
company recorded pretax post-retirement expense and pretax charges
in connection with cost-reduction activities, debt exchange 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 2018 and 2019, the company included the non-GAAP adjustments
discussed in (3) herein.
(5) Non-GAAP adjusted Services gross
profit – During 2018 and 2019, the company included the
adjustments discussed in (3) herein.
(6) Non-GAAP adjusted Services operating
profit – During 2018 and 2019, the company included the
adjustments discussed in (3) herein.
(7) Non-GAAP adjusted Technology gross
profit – In the first quarter of 2018, the company
included the ASC 606 adjustment discussed in (3) herein.
(8) Non-GAAP adjusted Technology operating
profit – In the first quarter of 2018, the company included the
ASC 606 adjustment discussed in (3) herein.
(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 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,
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 2018 and 2019, the company included the
adjustments discussed in (3) herein.
(10) Non-GAAP diluted earnings per
share – The company has recorded post-retirement expense
and charges in connection with debt exchange 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 2018
and 2019, the company included the adjustments discussed in (3)
herein.
(11) 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.
(12) Adjusted free cash flow – Because
inclusion of the company's post-retirement contributions and
cost-reduction charges/reimbursements and other payments in free
cash flow may distort the visibility of the company's ability to
generate cash flow from its operations without the impact of these
non-operational costs, management believes that investors may be
interested in adjusted free cash flow, which provides free cash
flow before these payments. This liquidity measure was provided to
analysts and investors in the form of external guidance and is used
by management to measure operating liquidity.
About Unisys
Unisys is a global information technology company that builds
high-performance, security-centric solutions for the most demanding
businesses and governments. Unisys offerings include security
software and services; digital transformation and workplace
services; industry applications and services; and innovative
software operating environments for high-intensity enterprise
computing. For more information on how Unisys builds better
outcomes securely for its clients across the Government, Financial
Services and Commercial markets, visit www.unisys.com.
Forward-Looking Statements
Any statements contained in this release that are not historical
facts are forward-looking statements as defined in the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements include, but are not limited to, any projections 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 all options of the contracts (Federal only)
included in the calculation of such value will be exercised and
that each of those contracts will continue for their full
contracted term. Risks and uncertainties that could affect the
company's future results include, but are not limited to, the
following: our ability to improve revenue and margins in our
services business; our significant pension obligations and required
cash contributions and requirements to make additional significant
cash contributions to our defined benefit pension plans; our
ability to access financing markets; 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; cybersecurity breaches could result in
significant costs and could harm our business and reputation; the
potential adverse effects of a U.S. Federal government shutdown;
our ability to effectively anticipate and respond to volatility and
rapid technological innovation in our industry; our ability to
retain significant clients; our contracts may not be as profitable
as expected or provide the expected level of revenues; the risks of
doing business internationally when a significant portion of our
revenue is derived from international operations; the business and
financial risk in implementing future acquisitions or dispositions;
the impact of Brexit could adversely affect the company's
operations in the United Kingdom
as well as the funded status of the company's U.K. pension plans;
our ability to attract, motivate and retain experienced and
knowledgeable personnel in key positions; contracts with U.S.
governmental agencies may subject us to audits, criminal penalties,
sanctions and other expenses and fines; a significant disruption in
our IT systems could adversely affect our business and reputation;
we may face damage to our reputation or legal liability if our
clients are not satisfied with our services or products; the
performance and capabilities of third parties with whom we have
commercial relationships; an involuntary termination of the
company's U.S. qualified defined benefit pension plans; the
potential for intellectual property infringement claims to be
asserted against us or our clients; the possibility that legal
proceedings could affect our results of operations or cash flow or
may adversely affect our business or reputation; the adverse
effects of global economic conditions, acts of war, terrorism or
natural disasters 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.: 0225/9753
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 |
(Unaudited) |
(Millions, except
per share data) |
|
|
|
|
|
Three Months
Ended
December 31, |
|
Year Ended
December
31, |
|
2019 |
|
2018 |
|
2019 |
|
2018 |
Revenue |
|
|
|
|
|
|
|
Services |
$ 633.1 |
|
$ 625.5 |
|
$ 2,552.7 |
|
$ 2,386.3 |
Technology |
108.4 |
|
135.4 |
|
396.0 |
|
438.7 |
|
741.5 |
|
760.9 |
|
2,948.7 |
|
2,825.0 |
Costs and expenses |
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
Services |
551.3 |
|
550.5 |
|
2,134.1 |
|
2,010.5 |
Technology |
40.0 |
|
32.0 |
|
148.2 |
|
128.2 |
|
591.3 |
|
582.5 |
|
2,282.3 |
|
2,138.7 |
Selling, general and administrative |
103.6 |
|
95.8 |
|
396.9 |
|
370.3 |
Research and development |
9.2 |
|
10.1 |
|
31.3 |
|
31.9 |
|
704.1 |
|
688.4 |
|
2,710.5 |
|
2,540.9 |
Operating profit |
37.4 |
|
72.5 |
|
238.2 |
|
284.1 |
Interest expense |
15.2 |
|
15.8 |
|
62.1 |
|
64.0 |
Other income (expense), net |
(27.9) |
|
(18.6) |
|
(136.4) |
|
(76.9) |
Income (loss) before income taxes |
(5.7) |
|
38.1 |
|
39.7 |
|
143.2 |
Provision for income taxes |
11.2 |
|
13.9 |
|
53.0 |
|
64.3 |
Consolidated net income (loss) |
(16.9) |
|
24.2 |
|
(13.3) |
|
78.9 |
Net income (loss) attributable to noncontrolling
interests |
(6.1) |
|
(0.8) |
|
3.9 |
|
3.4 |
Net income (loss) attributable to Unisys
Corporation |
$
(10.8) |
|
$
25.0 |
|
$
(17.2) |
|
$
75.5 |
Earnings (loss) per share attributable to
Unisys Corporation |
|
|
|
|
|
|
|
Basic |
$
(0.17) |
|
$
0.49 |
|
$
(0.31) |
|
$
1.48 |
Diluted |
$
(0.17) |
|
$
0.41 |
|
$
(0.31) |
|
$
1.30 |
Shares used in the per share computations (in
thousands): |
|
|
|
|
|
|
|
Basic |
62,397 |
|
51,028 |
|
55,961 |
|
50,946 |
Diluted |
62,397 |
|
73,626 |
|
55,961 |
|
73,355 |
UNISYS
CORPORATION |
SEGMENT
RESULTS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
Total |
|
Eliminations |
|
Services |
|
Technology |
Three Months Ended December 31, 2019 |
|
|
|
|
|
|
|
Customer revenue |
$
741.5 |
|
$
- |
|
$
633.1 |
|
$
108.4 |
Intersegment |
- |
|
(8.4) |
|
- |
|
8.4 |
Total revenue |
$
741.5 |
|
$
(8.4) |
|
$
633.1 |
|
$
116.8 |
Gross profit percent |
20.3 % |
|
|
|
15.5 % |
|
64.0 % |
Operating profit percent |
5.0 % |
|
|
|
2.8 % |
|
45.2 % |
Three Months Ended December 31, 2018 |
|
|
|
|
|
|
|
Customer revenue |
$
760.9 |
|
$
- |
|
$
625.5 |
|
$
135.4 |
Intersegment |
- |
|
(6.4) |
|
- |
|
6.4 |
Total revenue |
$
760.9 |
|
$
(6.4) |
|
$
625.5 |
|
$
141.8 |
Gross profit percent |
23.4 % |
|
|
|
15.0 % |
|
75.5 % |
Operating profit percent |
9.5 % |
|
|
|
2.1 % |
|
58.6 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Eliminations |
|
Services |
|
Technology |
Year Ended December 31, 2019 |
|
|
|
|
|
|
|
Customer revenue |
$ 2,948.7 |
|
$
- |
|
$ 2,552.7 |
|
$
396.0 |
Intersegment |
- |
|
(15.2) |
|
- |
|
15.2 |
Total revenue |
$ 2,948.7 |
|
$
(15.2) |
|
$ 2,552.7 |
|
$
411.2 |
Gross profit percent |
22.6 % |
|
|
|
16.6 % |
|
61.8 % |
Operating profit percent |
8.1 % |
|
|
|
4.2 % |
|
41.9 % |
Year Ended December 31, 2018 |
|
|
|
|
|
|
|
Customer revenue |
$ 2,825.0 |
|
$
- |
|
$ 2,386.3 |
|
$
438.7 |
Intersegment |
- |
|
(24.7) |
|
- |
|
24.7 |
Total revenue |
$ 2,825.0 |
|
$
(24.7) |
|
$ 2,386.3 |
|
$
463.4 |
Gross profit percent |
24.3 % |
|
|
|
16.0 % |
|
69.4 % |
Operating profit percent |
10.1 % |
|
|
|
2.8 % |
|
51.3 % |
UNISYS
CORPORATION |
CONSOLIDATED BALANCE
SHEETS |
(Unaudited) |
(Millions) |
|
|
|
|
|
December 31,
2019 |
|
December 31,
2018 |
Assets |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
$
538.8 |
|
$
605.0 |
Accounts receivable, net |
495.0 |
|
509.2 |
Contract assets |
53.0 |
|
29.7 |
Inventories: |
|
|
|
Parts and finished equipment |
10.9 |
|
14.0 |
Work in process and materials |
9.8 |
|
13.3 |
Prepaid expenses and other current assets |
113.8 |
|
130.2 |
Total |
1,221.3 |
|
1,301.4 |
Properties |
806.0 |
|
800.2 |
Less – Accumulated depreciation and
amortization |
681.6 |
|
678.9 |
Properties, net |
124.4 |
|
121.3 |
Outsourcing assets, net |
202.5 |
|
216.4 |
Marketable software, net |
186.8 |
|
162.1 |
Operating lease right-of-use assets |
127.1 |
|
- |
Prepaid postretirement assets |
136.2 |
|
147.6 |
Deferred income taxes |
114.0 |
|
109.3 |
Goodwill |
177.2 |
|
177.8 |
Restricted cash |
13.0 |
|
19.1 |
Other long-term assets |
201.5 |
|
202.6 |
Total |
$
2,504.0 |
|
$
2,457.6 |
Liabilities and deficit |
|
|
|
Current liabilities |
|
|
|
Current maturities of long-term debt |
$
13.5 |
|
$
10.0 |
Accounts payable |
252.0 |
|
268.9 |
Deferred revenue |
288.6 |
|
294.4 |
Other accrued liabilities |
373.2 |
|
350.0 |
Total |
927.3 |
|
923.3 |
Long-term debt |
566.1 |
|
642.8 |
Long-term postretirement liabilities |
1,960.2 |
|
1,956.5 |
Long-term deferred revenue |
147.4 |
|
157.2 |
Long-term operating lease liabilities |
83.6 |
|
- |
Other long-term liabilities |
47.7 |
|
77.4 |
Commitments and contingencies |
|
|
|
Total deficit |
(1,228.3) |
|
(1,299.6) |
Total |
$
2,504.0 |
|
$
2,457.6 |
UNISYS
CORPORATION |
CONSOLIDATED
STATEMENTS OF CASH FLOWS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
Year Ended
December 31, |
|
|
2019 |
|
2018 |
Cash flows from operating activities |
|
|
|
|
Consolidated net income (loss) |
|
$ (13.3) |
|
$ 78.9 |
Adjustments to reconcile consolidated net income
(loss) to net cash provided by operating
activities: |
|
|
|
|
Foreign currency transaction losses |
|
11.0 |
|
7.4 |
Non-cash interest expense |
|
9.2 |
|
10.5 |
Loss on debt exchange |
|
20.1 |
|
- |
Employee stock compensation |
|
13.2 |
|
13.2 |
Depreciation and amortization of properties |
|
35.3 |
|
40.4 |
Depreciation and amortization of outsourcing
assets |
|
63.8 |
|
66.8 |
Amortization of marketable software |
|
48.3 |
|
56.9 |
Other non-cash operating activities |
|
(1.6) |
|
(4.8) |
Loss on disposal of capital assets |
|
1.5 |
|
0.8 |
Gain on sale of properties |
|
- |
|
(7.3) |
Postretirement contributions |
|
(109.4) |
|
(138.7) |
Postretirement expense |
|
96.6 |
|
84.1 |
Decrease in deferred income taxes, net |
|
4.4 |
|
8.2 |
Changes in operating assets and
liabilities: |
|
|
|
|
Receivables, net |
|
(8.3) |
|
(50.5) |
Inventories |
|
6.1 |
|
(5.5) |
Accounts payable and other accrued
liabilities |
|
(114.4) |
|
(62.2) |
Other liabilities |
|
51.5 |
|
(0.4) |
Other assets |
|
9.9 |
|
(23.9) |
Net cash provided by operating
activities |
|
123.9 |
|
73.9 |
Cash flows from investing
activities |
|
|
|
|
Proceeds from investments |
|
3,568.9 |
|
3,708.0 |
Purchases of investments |
|
(3,566.1) |
|
(3,722.0) |
Investment in marketable software |
|
(73.0) |
|
(80.7) |
Capital additions of properties |
|
(38.0) |
|
(35.6) |
Capital additions of outsourcing assets |
|
(48.8) |
|
(73.0) |
Net proceeds from sale of properties |
|
(0.3) |
|
19.2 |
Other |
|
(0.9) |
|
(0.9) |
Net cash used for investing
activities |
|
(158.2) |
|
(185.0) |
Cash flows from financing
activities |
|
|
|
|
Cash paid in connection with debt exchange |
|
(56.7) |
|
- |
Proceeds from capped call transactions |
|
7.2 |
|
- |
Proceeds from issuance of long-term debt |
|
30.5 |
|
- |
Payments of long-term debt |
|
(14.4) |
|
(2.3) |
Financing fees |
|
- |
|
(0.2) |
Other |
|
(4.6) |
|
(2.3) |
Net cash used for financing
activities |
|
(38.0) |
|
(4.8) |
Effect of exchange rate changes on cash, cash
equivalents and restricted cash |
|
- |
|
(24.1) |
Decrease in cash, cash equivalents and
restricted cash |
|
(72.3) |
|
(140.0) |
Cash, cash equivalents and restricted cash,
beginning of period |
|
624.1 |
|
764.1 |
Cash, cash equivalents and restricted cash, end
of period |
|
$ 551.8 |
|
$ 624.1 |
UNISYS
CORPORATION |
RECONCILIATIONS OF
SELECTED GAAP MEASURES TO NON-GAAP MEASURES |
(Unaudited) |
(Millions, except
per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
|
|
|
December
31, |
|
December
31, |
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
GAAP net income (loss) attributable
to Unisys
Corporation common shareholders |
|
$
(10.8) |
|
$
25.0 |
|
$
(17.2) |
|
$
75.5 |
|
|
|
|
|
|
|
|
|
|
Topic 606 adjustment: |
pretax |
|
- |
|
- |
|
- |
|
(53.0) |
|
tax |
|
- |
|
- |
|
- |
|
5.3 |
|
net of tax |
|
- |
|
- |
|
- |
|
(47.7) |
|
|
|
|
|
|
|
|
|
|
Postretirement expense: |
pretax |
|
25.1 |
|
25.9 |
|
96.6 |
|
84.1 |
|
tax |
|
(0.2) |
|
(1.1) |
|
- |
|
(0.3) |
|
net of tax |
|
24.9 |
|
24.8 |
|
96.6 |
|
83.8 |
|
|
|
|
|
|
|
|
|
|
Debt exchange, cost reduction and
other expenses: |
pretax |
|
25.9 |
|
16.5 |
|
54.9 |
|
10.3 |
|
tax |
|
- |
|
(1.8) |
|
(1.8) |
|
(1.6) |
|
net of tax |
|
25.9 |
|
14.7 |
|
53.1 |
|
8.7 |
|
minority interest |
|
0.6 |
|
2.0 |
|
7.2 |
|
3.5 |
|
net of minority interest |
|
26.5 |
|
16.7 |
|
60.3 |
|
12.2 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
Unisys Corporation
common shareholders |
|
40.6 |
|
66.5 |
|
139.7 |
|
123.8 |
|
|
|
|
|
|
|
|
|
|
Add interest expense on convertible
notes |
|
2.1 |
|
5.0 |
|
15.3 |
|
19.6 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
Unisys Corporation
for diluted earnings per share |
|
$
42.7 |
|
$
71.5 |
|
$ 155.0 |
|
$ 143.4 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares
(thousands) |
|
62,397 |
|
51,028 |
|
55,961 |
|
50,946 |
|
|
|
|
|
|
|
|
|
|
Plus incremental shares from assumed
conversion: |
|
|
|
|
|
|
|
|
Employee stock plans |
|
456 |
|
730 |
|
411 |
|
541 |
|
Convertible notes |
|
8,626 |
|
21,868 |
|
16,577 |
|
21,868 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted weighted average
shares |
|
71,479 |
|
73,626 |
|
72,949 |
|
73,355 |
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per
share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis |
|
|
|
|
|
|
|
|
GAAP net income (loss) attributable to
Unisys Corporation for
diluted earnings per share |
|
$ (10.8) |
|
$ 30.0 |
|
$ (17.2) |
|
$ 95.1 |
|
|
|
|
|
|
|
|
|
|
Divided by adjusted weighted average
shares |
|
62,397 |
|
73,626 |
|
55,961 |
|
73,355 |
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings (loss) per
share |
|
$
(0.17) |
|
$
0.41 |
|
$
(0.31) |
|
$
1.30 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP basis |
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
Unisys Corporation for
diluted earnings per share |
|
$ 42.7 |
|
$ 71.5 |
|
$ 155.0 |
|
$ 143.4 |
|
|
|
|
|
|
|
|
|
|
Divided by Non-GAAP adjusted weighted
average shares |
71,479 |
|
73,626 |
|
72,949 |
|
73,355 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per
share |
$
0.60 |
|
$
0.97 |
|
$
2.12 |
|
$
1.95 |
UNISYS
CORPORATION |
RECONCILIATIONS OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
FREE CASH
FLOW |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
|
|
|
December
31, |
|
December
31, |
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
Cash provided by
operations |
|
$ 125.7 |
|
$ 151.3 |
|
$ 123.9 |
|
$
73.9 |
Additions to marketable software |
|
(16.8) |
|
(19.0) |
|
(73.0) |
|
(80.7) |
Additions to properties |
|
(8.9) |
|
(10.6) |
|
(38.0) |
|
(35.6) |
Additions to outsourcing assets |
|
(4.4) |
|
(18.6) |
|
(48.8) |
|
(73.0) |
Free cash flow |
|
95.6 |
|
103.1 |
|
(35.9) |
|
(115.4) |
Postretirement funding |
|
27.1 |
|
14.2 |
|
109.4 |
|
138.7 |
Cost reduction and other payments, net
of
reimbursements |
|
16.4 |
|
6.5 |
|
53.5 |
|
38.7 |
Adjusted free cash flow |
|
$ 139.1 |
|
$ 123.8 |
|
$ 127.0 |
|
$
62.0 |
UNISYS
CORPORATION |
RECONCILIATIONS OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
|
|
|
December
31, |
|
December
31, |
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
Net income (loss) attributable to
Unisys Corporation
common shareholders |
|
$
(10.8) |
|
$
25.0 |
|
$
(17.2) |
|
$
75.5 |
Net income (loss) attributable to
noncontrolling interests |
|
(6.1) |
|
(0.8) |
|
3.9 |
|
3.4 |
Interest expense, net of interest
income of $2.1, $2.7, $10.6,
$11.7 respectively* |
|
13.1 |
|
13.1 |
|
51.5 |
|
52.3 |
Provision for income taxes |
|
$
11.2 |
|
$ 13.9 |
|
$ 53.0 |
|
$ 64.3 |
Depreciation |
|
25.1 |
|
27.3 |
|
99.1 |
|
107.2 |
Amortization |
|
13.3 |
|
14.1 |
|
48.3 |
|
56.9 |
EBITDA |
|
$
45.8 |
|
$
92.6 |
|
$ 238.6 |
|
$ 359.6 |
|
|
|
|
|
|
|
|
|
Topic 606 adjustment |
|
$
- |
|
$
- |
|
$
- |
|
$ (53.0) |
Postretirement expense |
|
25.1 |
|
25.9 |
|
96.6 |
|
84.1 |
Debt exchange, cost reduction and
other expenses** |
|
25.9 |
|
16.5 |
|
53.8 |
|
10.3 |
Non-cash share based expense |
|
3.1 |
|
3.2 |
|
13.2 |
|
13.2 |
Other (income) expense
adjustment*** |
|
5.2 |
|
(3.7) |
|
20.0 |
|
8.3 |
Adjusted EBITDA |
|
$ 105.1 |
|
$ 134.5 |
|
$ 422.2 |
|
$ 422.5 |
|
|
|
|
|
|
|
|
|
|
*Included in other (income) expense,
net on the consolidated statements of income |
**Reduced for depreciation and
amortization included above |
***Other (income) expense, net as
reported on the consolidated statements of income less
postretirement
expense, interest income and items included in cost reduction and
other expense |
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
|
|
|
December
31, |
|
December
31, |
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
Revenue |
|
$ 741.5 |
|
$ 760.9 |
|
$ 2,948.7 |
|
$ 2,825.0 |
|
Non-GAAP revenue |
|
739.3 |
|
754.6 |
|
2,931.2 |
|
2,762.6 |
|
Net income as a percentage of
revenue |
(1.5)% |
|
3.3 % |
|
(0.6)% |
|
2.7 % |
|
Non-GAAP net income as a percentage of
Non-GAAP revenue |
5.5 % |
|
8.8 % |
|
4.8 % |
|
4.5 % |
|
Adjusted EBITDA as a percentage of
Non-GAAP revenue |
14.2 % |
|
17.8 % |
|
14.4 % |
|
15.3 % |
|
UNISYS
CORPORATION |
RECONCILIATIONS OF
GAAP SEGMENT REPORTING TO NON-GAAP SEGMENT REPORTING |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
Services Segment |
|
December
31, |
|
December
31, |
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
GAAP total revenue |
|
$
633.1 |
|
$
625.5 |
|
$ 2,552.7 |
|
$ 2,386.3 |
Restructuring reimbursement |
|
(2.2) |
|
(6.3) |
|
(17.5) |
|
(9.4) |
Non-GAAP revenue |
|
$ 630.9 |
|
$ 619.2 |
|
$ 2,535.2 |
|
$ 2,376.9 |
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
$
98.0 |
|
$
93.9 |
|
$
423.9 |
|
$
380.8 |
Restructuring reimbursement |
|
(2.2) |
|
(6.3) |
|
(17.5) |
|
(9.4) |
Non-GAAP gross margin |
|
$
95.8 |
|
$
87.6 |
|
$ 406.4 |
|
$ 371.4 |
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
$
17.7 |
|
$
13.3 |
|
$
108.2 |
|
$
67.6 |
Restructuring reimbursement |
|
(2.2) |
|
(6.3) |
|
(17.5) |
|
(9.4) |
Non-GAAP operating profit |
|
$
15.5 |
|
$
7.0 |
|
$
90.7 |
|
$
58.2 |
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
15.5% |
|
15.0% |
|
16.6% |
|
16.0% |
Non-GAAP gross margin % |
|
15.2% |
|
14.1% |
|
16.0% |
|
15.6% |
GAAP operating profit % |
|
2.8% |
|
2.1% |
|
4.2% |
|
2.8% |
Non-GAAP operating profit % |
|
2.5% |
|
1.1% |
|
3.6% |
|
2.4% |
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year Ended |
Technology Segment |
|
December
31, |
|
December
31, |
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
GAAP total revenue |
|
$
116.8 |
|
$
141.8 |
|
$
411.2 |
|
$
463.4 |
Topic 606 adjustment |
|
- |
|
- |
|
- |
|
(53.0) |
Non-GAAP revenue |
|
$ 116.8 |
|
$
141.8 |
|
$ 411.2 |
|
$ 410.4 |
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
$
74.8 |
|
$
107.1 |
|
$
254.2 |
|
$
321.5 |
Topic 606 adjustment |
|
- |
|
- |
|
- |
|
(53.0) |
Non-GAAP gross margin |
|
$
74.8 |
|
$ 107.1 |
|
$ 254.2 |
|
$ 268.5 |
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
$
52.8 |
|
$
83.1 |
|
$
172.2 |
|
$
237.8 |
Topic 606 adjustment |
|
- |
|
- |
|
- |
|
(53.0) |
Non-GAAP operating profit |
|
$
52.8 |
|
$
83.1 |
|
$ 172.2 |
|
$ 184.8 |
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
64.0% |
|
75.5% |
|
61.8% |
|
69.4% |
Non-GAAP gross margin % |
|
64.0% |
|
75.5% |
|
61.8% |
|
65.4% |
GAAP operating profit % |
|
45.2% |
|
58.6% |
|
41.9% |
|
51.3% |
Non-GAAP operating profit % |
|
45.2% |
|
58.6% |
|
41.9% |
|
45.0% |
|
|
|
|
|
|
|
|
|
UNISYS
CORPORATION |
RECONCILIATIONS OF
GAAP SEGMENT REPORTING TO NON-GAAP SEGMENT REPORTING |
(Unaudited) |
(Millions) |
|
|
|
Three Months
Ended |
|
Year
Ended |
Total Unisys |
|
December
31, |
|
December
31, |
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
GAAP total revenue |
|
$
741.5 |
|
$
760.9 |
|
$ 2,948.7 |
|
$ 2,825.0 |
Topic 606 adjustment |
|
- |
|
- |
|
- |
|
(53.0) |
Restructuring reimbursement |
|
(2.2) |
|
(6.3) |
|
(17.5) |
|
(9.4) |
Non-GAAP revenue |
|
$ 739.3 |
|
$ 754.6 |
|
$ 2,931.2 |
|
$ 2,762.6 |
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
$
150.2 |
|
$
178.4 |
|
$
666.4 |
|
$
686.3 |
Topic 606 adjustment |
|
- |
|
- |
|
- |
|
(53.0) |
Restructuring reimbursement |
|
(2.2) |
|
(6.3) |
|
(17.5) |
|
(9.4) |
Postretirement expense |
|
- |
|
- |
|
- |
|
- |
Cost-reduction expense |
|
17.7 |
|
22.3 |
|
11.0 |
|
18.1 |
Non-GAAP gross margin |
|
$ 165.7 |
|
$ 194.4 |
|
$ 659.9 |
|
$ 642.0 |
|
|
|
|
|
|
|
|
|
GAAP operating profit |
|
$
37.4 |
|
$
72.5 |
|
$
238.2 |
|
$
284.1 |
Topic 606 adjustment |
|
- |
|
- |
|
- |
|
(53.0) |
Restructuring reimbursement |
|
(2.2) |
|
(6.3) |
|
(17.5) |
|
(9.4) |
Postretirement expense |
|
0.8 |
|
0.9 |
|
3.3 |
|
3.8 |
Cost-reduction and other expenses |
|
27.6 |
|
22.8 |
|
38.7 |
|
19.7 |
Non-GAAP operating profit |
|
$
63.6 |
|
$
89.9 |
|
$ 262.7 |
|
$ 245.2 |
|
|
|
|
|
|
|
|
|
GAAP gross margin % |
|
20.3% |
|
23.4% |
|
22.6% |
|
24.3% |
Non-GAAP gross margin % |
|
22.4% |
|
25.8% |
|
22.5% |
|
23.2% |
GAAP operating profit % |
|
5.0% |
|
9.5% |
|
8.1% |
|
10.1% |
Non-GAAP operating profit % |
|
8.6% |
|
11.9% |
|
9.0% |
|
8.9% |
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