Unisys Announces 2Q21 Results
Double-digit YoY
Revenue Growth; Significant YoY Operating Profit Margin and Cash
Flow Improvement; Continued Execution Against Strategic Goals
BLUE BELL, Pa., Aug. 2, 2021 --
- Revenue grew 17.9% YoY, supported by YoY growth in all
segments
- Operating profit margin increased 980 bps YoY to 7.9%;
non-GAAP operating profit(5) margin increased 950
bps YoY to 9.7%, supported by YoY gross margin improvement in all
segments
- Cash from operations improved $56.1M YoY to $41.9M; Free cash
flow(8) positive, up $68.6M YoY to $19.0M; Adjusted free cash
flow(9) improved $91.6M YoY to $54.5M
- Expanded and enhanced proactive experience capabilities
within Digital Workplace Solutions with completion of Unify Square
acquisition
Unisys Corporation (NYSE: UIS) today reported
second-quarter 2021 financial results. "We achieved double-digit
year-over-year revenue growth and significant year-over-year
improvements to profitability and cash flow in the second quarter,"
said Unisys Chair and CEO Peter A.
Altabef. "We also continued executing on the strategic goals
that we described during our January investor presentation for
sustainable growth and margin expansion, including advancing the
transformation of our Digital Workplace Solutions business,
broadening our cloud capabilities, and expanding our enterprise
computing solutions."
The segment formerly referred to as
ClearPath Forward® (CPF) is now called Enterprise
Computing Solutions (ECS). This reflects a name change
only.
Summary of Second-Quarter 2021
Results
- Revenue:
- Revenue grew 17.9% YoY to $517.3M
vs. $438.8M in 2Q20 (11.5% YoY growth
in constant currency(1))
- Revenue growth was supported by YoY growth in each of the
company's three segments
- Operating Profit:
- Operating profit grew $49.3M YoY
to $40.8M vs. $(8.5)M in 2Q20
- Non-GAAP operating profit grew $49.3M YoY to $50.1M vs. $0.8M in
2Q20
- Operating profit margin improved 980 bps YoY to 7.9% vs. (1.9)%
in 2Q20
- Non-GAAP operating profit margin improved 950 bps YoY to 9.7%
vs. 0.2% in 2Q20
- YoY operating profit margin increases were supported by YoY
improvements in gross margin for each of the company's three
segments
- Adjusted EBITDA and Net Income:
- Adjusted EBITDA(6) increased 124.8% YoY to
$94.4M vs. $42.0M in 2Q20
- Adjusted EBITDA margin improved 860 bps YoY to 18.2% vs. 9.6%
in 2Q20
- The company completed its goal of $1.2B in gross pension liability reductions
during the quarter, and recognized settlement charges of
$210.7M ($2.37 per diluted share) related to its most
recent pension liability-reduction initiatives
- Net loss from continuing operations was $140.8M vs. a net loss of $76.5M in 2Q20, with the noted settlement charges
of $210.7M exceeding the size of the
net loss
- Net income margin of (27.2)% vs. (17.4)% in 2Q20 (980 bps
decline)
- Non-GAAP net income from continuing
operations(7) improved $55.7M YoY to $46.0M vs. $(9.7)M
in 2Q20
- Non-GAAP net income margin improved 1110 bps to 8.9% vs. (2.2)%
in 2Q20
- Earnings Per Share from Continuing Operations:
- As noted above, the company completed its $1.2B pension liability-reduction goal during the
quarter and recognized related settlement charges
- Loss per share from continuing operations of $2.10 vs. a loss of $1.21 in 2Q20, with the noted settlement charges
of $2.37 per diluted share exceeding
the size of the net loss per share
- Non-GAAP diluted earnings per share from continuing
operations(7) improved $0.83 to $0.68 vs.
$(0.15) in 2Q20
- Cash Flow:
- Cash from operations improved $56.1M to $41.9M
vs. cash used in operations of $14.2M
in 2Q20, helped by margin improvements
- Free cash flow improved $68.6M to
$19.0M vs. $(49.6)M in 2Q20, helped by capex being lower by
35.3% in 2Q21
- Adjusted free cash flow improved $91.6M to $54.5M
vs. $(37.1)M in 2Q20
- Backlog:
- Total company backlog(2) of $3.3B vs. $3.4B as
of 1Q21
- Sequential decline in backlog due to a delay in signing of one
large new DWS contract, which has since been signed.
Financial Highlights by Segment:
DWS:
- DWS revenue grew 9.7% YoY to $146.5M vs. $133.5M
in 2Q20 (4.4% YoY growth in constant currency)
- YoY growth reflects increased revenue from proactive experience
solutions and improvement in businesses that were impacted by
COVID-19
- DWS gross profit grew 144.9% YoY to $22.3M vs. $9.1M in
2Q20
- DWS gross margin improved 840 bps YoY to 15.2% vs. 6.8% in
2Q20
- During 2Q21, the company signed a contract with a consortium of
U.S.-based energy companies (a new client for Unisys) to provide a
full range of IT solutions including digital workplace, application
support and cloud & infrastructure, all with security oversight
and protection. The agreement highlights the use of Unisys' IP-led
solutions, including InteliServe™ and CloudForte®, to
improve productivity and deliver a superior employee
experience.
C&I:
- C&I revenue grew 9.9% YoY to $124.4M vs. $113.2M
in 2Q20 (5.9% YoY growth in constant currency)
- C&I revenue growth supported by 15.7% YoY growth in C&I
revenue in the U.S. & Canada
- C&I gross profit grew 163.2% YoY to $15.6M vs. $5.9M in
2Q20
- C&I gross margin improved 730 bps YoY to 12.5% vs. 5.2% in
2Q20
- During 2Q21 the company signed a contract that spans both DWS
and C&I with the State of Wisconsin Department of Workforce
Development, a new client, to provide a cloud-based contact center
solution that will improve the experience of how citizens interact
with government. Through this new solution, Wisconsin citizens will be able to contact
various government programs more quickly, and all contacts they
have with these programs will be seamlessly linked across platforms
to improve access and ensure better customer service.
ECS:
- ECS revenue grew 40.2% YoY to $169.5M vs. $120.9M
in 2Q20 (32.9% YoY growth in constant currency)
- YoY revenue growth was supported by higher license renewal
revenue than anticipated, driven by higher-volumes than
expected
- ECS services revenue also grew 2% YoY
- ECS gross profit grew 83.6% YoY to $104.2M vs. $56.8M
in 2Q20
- ECS gross margin improved 1430 bps YoY to 61.3% vs. 47.0% in
2Q20
- During 2Q21, the Company signed a contract expansion with one
of the largest financial services institutions in Brazil for consulting and application services
for their ClearPath Forward and related application environment,
including development and modernization related to the integration
of more than 90 systems to support the institution's mortgage
processing operation across different states, channels and partners
in the country. Unisys will also deploy Stealth™ software to secure
multiple state applications.
Conference Call
Unisys will hold a conference call August
3 at 8:00 a.m. Eastern Time to
discuss its results. The listen-only webcast, as well as the
accompanying presentation materials, can be accessed on the Unisys
Investor website at www.unisys.com/investor. Following the
call, an audio replay of the webcast, and accompanying presentation
materials, can be accessed through the same link.
(1) Constant currency – The company
refers to growth rates in constant currency or on a constant
currency basis so that the business results can be viewed without
the impact of fluctuations in foreign currency exchange rates to
facilitate comparisons of the company's business performance from
one period to another. Constant currency is calculated by
retranslating current and prior period results at a consistent
rate.
(2) Backlog – Represents future
revenue associated with contracted work which has not yet been
delivered or performed. Although we believe this backlog is firm,
we may, for commercial reasons, allow the orders to be cancelled,
with or without penalty.
(3) Pipeline – Pipeline represents
prospective sale opportunities being pursued or for which bids have
been submitted. There is no assurance that pipeline will
translate into recorded revenue.
(4) Total Contract Value – TCV is
the estimated total contractual revenue related to contracts signed
in the period without regard for cancellation terms. New business
TCV represents TCV attributable to new scope for existing clients
and new logo contracts.
Non-GAAP and Other Information
Although appropriate under generally accepted accounting principles
("GAAP"), the company's results reflect charges that the company
believes are not indicative of its ongoing operations and that can
make its 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
post-retirement, debt exchange and extinguishment and
cost-reduction and other expenses. Management believes each of
these items can distort the visibility of trends associated with
the company's ongoing performance. Management also believes that
the evaluation of the company's financial performance can be
enhanced by use of supplemental presentation of its results that
exclude the impact of these items in order to enhance consistency
and comparativeness with prior or future period results. The
following measures are often provided and utilized by the company's
management, analysts, and investors to enhance comparability of
year-over-year results, as well as to compare results to other
companies in our industry.
(5) Non-GAAP operating profit – The
company recorded pretax post-retirement expense and pretax charges
in connection with cost-reduction activities, debt
exchange/extinguishment and other expenses. For the company,
non-GAAP operating profit excluded these items. The company
believes that this profitability measure is more indicative of the
company's operating results and aligns those results to the
company's external guidance, which is used by the company's
management to allocate resources and may be used by analysts and
investors to gauge the company's ongoing performance.
(6) EBITDA & adjusted EBITDA –
Earnings before interest, taxes, depreciation and amortization
("EBITDA") is calculated by starting with net income (loss) from
continuing operations attributable to Unisys Corporation common
shareholders and adding or subtracting the following items: net
income attributable to noncontrolling interests, interest expense
(net of interest income), provision for income taxes, depreciation
and amortization. Adjusted EBITDA further excludes post-retirement,
debt exchange/extinguishment, and cost-reduction and other
expenses, non-cash share-based expense, and other (income) expense
adjustment. In order to provide investors with additional
understanding of the company's operating results, these charges are
excluded from the adjusted EBITDA calculation.
(7) Non-GAAP net income and non-GAAP diluted
earnings per share – The company has recorded
post-retirement expense and charges in connection with debt
exchange/extinguishment and cost-reduction activities and other
expenses. Management believes that investors may have a better
understanding of the company's performance and return to
shareholders by excluding these charges from the GAAP diluted
earnings/loss per share calculations. The tax amounts presented for
these items for the calculation of non-GAAP diluted earnings per
share include the current and deferred tax expense and benefits
recognized under GAAP for these amounts.
(8) 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.
(9) Adjusted free cash flow –
Because inclusion of the company's post-retirement contributions,
discontinued operations and cost-reduction charges/reimbursements
and other payments in free cash flow may distort the visibility of
the company's ability to generate cash flow from its operations
without the impact of these non-operational costs, management
believes that investors may be interested in adjusted free cash
flow, which provides free cash flow before these payments. This
liquidity measure was provided to analysts and investors in the
form of external guidance and is used by management to measure
operating liquidity.
About Unisys
Unisys is a global IT solutions company that delivers successful
outcomes for the most demanding businesses and governments. Unisys
offerings include digital workplace solutions, cloud and
infrastructure solutions, enterprise computing solutions, business
process solutions and cybersecurity solutions. For more information
on how Unisys delivers for its clients across the commercial,
financial services and government markets,
visit www.unisys.com.
Forward-Looking Statements
Any statements contained in this release that are not historical
facts are forward-looking statements as defined in the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements include, but are not limited to, any projections or
expectations of earnings, revenues, annual contract value, total
contract value, new business ACV or TCV, backlog or other financial
items; any statements of the company's plans, strategies or
objectives for future operations; statements regarding future
economic conditions or performance; and any statements of belief or
expectation. All forward-looking statements rely on assumptions and
are subject to various risks and uncertainties that could cause
actual results to differ materially from expectations. In
particular, statements concerning annual and total contract value
are based, in part, on the assumption that each of those contracts
will continue for their full contracted term. Risks and
uncertainties that could affect the company's future results
include, but are not limited to, the following: uncertainty of the
magnitude, duration and spread of the novel coronavirus
("COVID-19") pandemic and the impact of COVID-19 and governments'
responses to it on the global economy and our business, growth,
reputation, projections, prospects, financial condition,
operations, cash flows and liquidity, our ability to attract,
motivate and retain experienced personnel in key positions; our
ability to grow revenue and expand margin in our Digital Workplace
Solutions and Cloud and Infrastructure businesses; our ability to
maintain our installed base and sell new solutions; the potential
adverse effects of aggressive competition in the information
services and technology marketplace; our ability to effectively
anticipate and respond to volatility and rapid technological
innovation in our industry; our ability to retain significant
clients; our contracts may not be as profitable as expected or
provide the expected level of revenues; our ability to develop or
acquire the capabilities to enhance the company's solutions; the
potential adverse effects of the concentration of the company's
business in the global commercial sector of the information
technology industry; our significant pension obligations and
required cash contributions and the possibility that we may be
required to make additional significant cash contributions to our
defined benefit pension plans; our ability to use our net operating
loss carryforwards and certain other tax attributes may be limited;
the risks of doing business internationally when a significant
portion of our revenue is derived from international operations;
the business and financial risk in implementing future acquisitions
or dispositions; cybersecurity breaches could result in significant
costs and could harm our business and reputation; the performance
and capabilities of third parties with whom we have commercial
relationships; a failure to meet standards or expectations with
respect to the company's environmental, social and governance
practices; our ability to access financing markets; a reduction in
our credit rating; the adverse effects of global economic
conditions, acts of war, terrorism, natural disasters or the
widespread outbreak of infectious diseases; the impact of Brexit
could adversely affect the company's operations in the United Kingdom as well as the funded status of
the company's U.K. pension plans; a significant disruption in our
IT systems could adversely affect our business and reputation; we
may face damage to our reputation or legal liability if our clients
are not satisfied with our services or products; the potential for
intellectual property infringement claims to be asserted against us
or our clients; the possibility that legal proceedings could affect
our results of operations or cash flow or may adversely affect our
business or reputation; and the company's consideration of all
available information following the end of the quarter and before
the filing of the Form 10-Q 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.: 0802/9843
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
June 30, |
|
Six Months Ended
June 30, |
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Revenue |
|
|
|
|
|
|
|
|
Services |
|
$ 430.5 |
|
$ 396.0 |
|
$ 850.9 |
|
$ 821.9 |
Technology |
|
86.8 |
|
42.8 |
|
176.2 |
|
132.3 |
|
|
517.3 |
|
438.8 |
|
1,027.1 |
|
954.2 |
Costs and expenses |
|
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
Services |
|
337.9 |
|
340.0 |
|
676.6 |
|
715.7 |
Technology |
|
37.2 |
|
23.9 |
|
69.1 |
|
50.5 |
|
|
375.1 |
|
363.9 |
|
745.7 |
|
766.2 |
Selling, general and administrative |
|
94.6 |
|
80.2 |
|
184.6 |
|
167.0 |
Research and development |
|
6.8 |
|
3.2 |
|
12.4 |
|
9.4 |
|
|
476.5 |
|
447.3 |
|
942.7 |
|
942.6 |
Operating income (loss) |
|
40.8 |
|
(8.5) |
|
84.4 |
|
11.6 |
Interest expense |
|
8.4 |
|
4.6 |
|
18.5 |
|
18.5 |
Other (expense), net |
|
(227.8) |
|
(53.7) |
|
(410.4) |
|
(101.8) |
Loss from continuing operations before income
taxes |
|
(195.4) |
|
(66.8) |
|
(344.5) |
|
(108.7) |
Provision (benefit) for income taxes |
|
(53.1) |
|
9.7 |
|
(44.7) |
|
20.5 |
Consolidated net loss from continuing
operations |
|
(142.3) |
|
(76.5) |
|
(299.8) |
|
(129.2) |
Net income (loss) attributable to noncontrolling
interests |
|
(1.5) |
|
- |
|
(1.2) |
|
0.5 |
Net loss from continuing operations
attributable to Unisys Corporation |
|
(140.8) |
|
(76.5) |
|
(298.6) |
|
(129.7) |
Income (loss) from discontinued operations, net of
tax |
|
- |
|
(2.1) |
|
- |
|
1,066.4 |
Net income (loss) attributable to Unisys
Corporation |
|
$ (140.8) |
|
$
(78.6) |
|
$ (298.6) |
|
$ 936.7 |
|
|
|
|
|
|
|
|
|
Earnings (loss) per share attributable to
Unisys Corporation |
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
Continuing Operations |
|
$ (2.10) |
|
$ (1.21) |
|
$ (4.54) |
|
$ (2.06) |
Disontinued Operations |
|
- |
|
(0.04) |
|
- |
|
16.97 |
Total |
|
$
(2.10) |
|
$
(1.25) |
|
$
(4.54) |
|
$ 14.91 |
Diluted |
|
|
|
|
|
|
|
|
Continuing Operations |
|
$ (2.10) |
|
$ (1.21) |
|
$ (4.54) |
|
$ (2.06) |
Disontinued Operations |
|
- |
|
(0.04) |
|
- |
|
16.97 |
Total |
|
$
(2.10) |
|
$
(1.25) |
|
$
(4.54) |
|
$ 14.91 |
UNISYS
CORPORATION |
SEGMENT
RESULTS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
DWS |
|
C&I |
|
ECS |
|
Other |
Three Months Ended June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
Customer revenue |
|
$
517.3 |
|
$
146.5 |
|
$
124.4 |
|
$
169.5 |
|
$
76.9 |
Intersegment |
|
- |
|
- |
|
- |
|
0.5 |
|
(0.5) |
Total revenue |
|
$
517.3 |
|
$
146.5 |
|
$
124.4 |
|
$
170.0 |
|
$
76.4 |
Gross profit percent |
|
27.5 % |
|
15.2 % |
|
12.5 % |
|
61.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2020 |
|
|
|
|
|
|
|
|
|
|
Customer revenue |
|
$
438.8 |
|
$
133.5 |
|
$
113.2 |
|
$
120.9 |
|
$
71.2 |
Intersegment |
|
- |
|
- |
|
- |
|
- |
|
- |
Total revenue |
|
$
438.8 |
|
$
133.5 |
|
$
113.2 |
|
$
120.9 |
|
$
71.2 |
Gross profit percent |
|
17.1 % |
|
6.8 % |
|
5.2 % |
|
47.0 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
DWS |
|
C&I |
|
ECS |
|
Other |
Six Months Ended June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
Customer revenue |
|
$ 1,027.1 |
|
$
287.6 |
|
$
247.7 |
|
$
337.1 |
|
$
154.7 |
Intersegment |
|
- |
|
- |
|
- |
|
1.4 |
|
(1.4) |
Total revenue |
|
$ 1,027.1 |
|
$
287.6 |
|
$
247.7 |
|
$
338.5 |
|
$
153.3 |
Gross profit percent |
|
27.4 % |
|
14.2 % |
|
11.1 % |
|
61.2 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2020 |
|
|
|
|
|
|
|
|
|
|
Customer revenue |
|
$
954.2 |
|
$
293.7 |
|
$
217.2 |
|
$
292.6 |
|
$
150.7 |
Intersegment |
|
- |
|
- |
|
- |
|
0.1 |
|
(0.1) |
Total revenue |
|
$
954.2 |
|
$
293.7 |
|
$
217.2 |
|
$
292.7 |
|
$
150.6 |
Gross profit percent |
|
19.7 % |
|
5.5 % |
|
1.4 % |
|
53.6 % |
|
|
UNISYS
CORPORATION |
CONSOLIDATED BALANCE
SHEETS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
June 30,
2021 |
|
December 31,
2020 |
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$
596.7 |
|
$
898.5 |
|
Accounts receivable, net |
400.7 |
|
460.5 |
|
Contract assets |
47.8 |
|
44.3 |
|
Inventories |
6.1 |
|
13.4 |
|
Prepaid expenses and other current assets |
94.9 |
|
89.3 |
|
Total current assets |
1,146.2 |
|
1,506.0 |
|
Properties |
712.9 |
|
727.0 |
|
Less-accumulated depreciation and
amortization |
605.5 |
|
616.5 |
|
Properties, net |
107.4 |
|
110.5 |
|
Outsourcing assets, net |
150.1 |
|
173.9 |
|
Marketable software, net |
188.9 |
|
193.6 |
|
Operating lease right-of-use assets |
67.5 |
|
79.3 |
|
Prepaid postretirement assets |
124.1 |
|
187.5 |
|
Deferred income taxes |
153.5 |
|
136.2 |
|
Goodwill |
226.2 |
|
108.6 |
|
Intangible assets, net |
34.0 |
|
- |
|
Restricted cash |
9.5 |
|
8.2 |
|
Other long-term assets |
168.9 |
|
204.1 |
|
Total assets |
$
2,376.3 |
|
$
2,707.9 |
|
|
|
|
|
|
Liabilities and deficit |
|
|
|
|
Current liabilities: |
|
|
|
|
Current maturities of long-term-debt |
$
19.4 |
|
$
102.8 |
|
Accounts payable |
131.0 |
|
223.2 |
|
Deferred revenue |
242.0 |
|
257.1 |
|
Other accrued liabilities |
286.5 |
|
352.0 |
|
Total current liabilities |
678.9 |
|
935.1 |
|
Long-term debt |
517.5 |
|
527.1 |
|
Long-term postretirement liabilities |
1,195.7 |
|
1,286.1 |
|
Long-term deferred revenue |
143.3 |
|
137.9 |
|
Long-term operating lease liabilities |
54.1 |
|
62.4 |
|
Other long-term liabilities |
50.6 |
|
71.4 |
|
Commitments and contingencies |
|
|
|
|
Total Unisys Corporation stockholders'
deficit |
(308.8) |
|
(356.8) |
|
Noncontrolling interests |
45.0 |
|
44.7 |
|
Total deficit |
(263.8) |
|
(312.1) |
|
Total liabilities and deficit |
$
2,376.3 |
|
$
2,707.9 |
|
UNISYS
CORPORATION |
CONSOLIDATED
STATEMENTS OF CASH FLOWS |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
Six Months Ended
June 30, |
|
|
2021 |
|
2020 |
Cash flows from operating activities |
|
|
|
|
Consolidated net loss from continuing
operations |
|
$ (299.8) |
|
$ (129.2) |
Income from discontinued operations, net of
tax |
|
- |
|
1,066.4 |
Adjustments to reconcile consolidated net loss to
net cash used for operating activities: |
|
|
|
|
Gain on sale of U.S. Federal business |
|
- |
|
(1,057.4) |
Loss on debt extinguishment |
|
- |
|
28.5 |
Foreign currency translation losses |
|
1.2 |
|
15.3 |
Non-cash interest expense |
|
1.2 |
|
2.7 |
Employee stock compensation |
|
7.0 |
|
8.0 |
Depreciation and amortization of properties |
|
15.2 |
|
15.6 |
Depreciation and amortization of outsourcing
assets |
|
33.2 |
|
32.7 |
Amortization of marketable software |
|
34.4 |
|
36.0 |
Amortization of intangible assets |
|
0.5 |
|
- |
Other non-cash operating activities |
|
(0.2) |
|
1.3 |
Loss on disposal of capital assets |
|
1.2 |
|
0.5 |
Postretirement contributions |
|
(32.1) |
|
(333.0) |
Postretirement expense |
|
394.7 |
|
48.4 |
Deferred income taxes, net |
|
(65.2) |
|
(7.0) |
Changes in operating assets and liabilities |
|
|
|
|
Receivables, net and contract assets |
|
96.1 |
|
39.6 |
Inventories |
|
7.4 |
|
1.4 |
Other assets |
|
(5.5) |
|
(3.0) |
Accounts payable and current liabilities |
|
(207.2) |
|
(161.5) |
Other liabilities |
|
16.9 |
|
2.6 |
Net cash used for operating activities |
|
(1.0) |
|
(392.1) |
Cash flows from investing activities |
|
|
|
|
Purchase of business |
|
(150.1) |
|
- |
Net proceeds from sale of U.S. Federal
business |
|
- |
|
1,159.4 |
Proceeds from investments |
|
2,261.6 |
|
1,735.3 |
Purchases of investments |
|
(2,262.4) |
|
(1,755.9) |
Investments in marketable software |
|
(29.7) |
|
(36.7) |
Capital additions of properties |
|
(12.0) |
|
(10.6) |
Capital additions of outsourcing assets |
|
(8.7) |
|
(15.8) |
Other |
|
(0.4) |
|
(0.2) |
Net cash (used for) provided by investing
activities |
|
(201.7) |
|
1,075.5 |
Cash flows from financing activities |
|
|
|
|
Proceeds from short-term borrowings |
|
- |
|
60.3 |
Proceeds from issuance of long-term debt |
|
1.5 |
|
4.0 |
Payments of long-term debt |
|
(95.4) |
|
(448.4) |
Cash paid for debt extinguishment |
|
- |
|
(23.7) |
Proceeds from exercise of stock options |
|
3.7 |
|
- |
Other |
|
(7.7) |
|
(4.7) |
Net cash used for financing activities |
|
(97.9) |
|
(412.5) |
Effect of exchange rate changes on cash, cash
equivalents and restricted cash |
|
0.1 |
|
(30.3) |
Increase (decrease) in cash, cash equivalents
and restricted cash |
|
(300.5) |
|
240.6 |
Cash, cash equivalents and restricted cash,
beginning of period |
|
906.7 |
|
551.8 |
Cash, cash equivalents and restricted cash, end
of period |
|
$ 606.2 |
|
$ 792.4 |
UNISYS
CORPORATION |
RECONCILIATION OF
SELECTED GAAP MEASURES TO NON-GAAP MEASURES |
(Unaudited) |
(Millions, except
per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
GAAP net loss from continuing
operations attributable to Unisys Corporation |
|
$ (140.8) |
|
$
(76.5) |
|
$ (298.6) |
|
$ (129.7) |
|
|
|
|
|
|
|
|
|
|
Postretirement expense: |
pretax |
|
225.7 |
|
24.9 |
|
394.7 |
|
48.4 |
|
tax |
|
52.0 |
|
0.4 |
|
52.4 |
|
0.7 |
|
net of tax |
|
173.7 |
|
24.5 |
|
342.3 |
|
47.7 |
|
|
|
|
|
|
|
|
|
|
Cost reduction and other expenses: |
pretax |
|
13.6 |
|
42.8 |
|
32.7 |
|
74.6 |
|
tax |
|
0.5 |
|
0.5 |
|
0.6 |
|
1.1 |
|
net of tax |
|
13.1 |
|
42.3 |
|
32.1 |
|
73.5 |
|
noncontrolling interest |
|
- |
|
- |
|
- |
|
- |
|
net of noncontrolling interest |
|
13.1 |
|
42.3 |
|
32.1 |
|
73.5 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) from
continuing operations attributable to Unisys Corporation |
|
46.0 |
|
(9.7) |
|
75.8 |
|
(8.5) |
Add interest expense on convertible
notes |
|
- |
|
- |
|
- |
|
- |
Non-GAAP net income (loss)
attributable to Unisys Corporation for diluted earnings per
share |
|
$
46.0 |
|
$
(9.7) |
|
$
75.8 |
|
$
(8.5) |
|
|
|
|
|
|
|
|
|
|
Weighted average shares
(thousands) |
|
67,080 |
|
63,010 |
|
65,752 |
|
62,830 |
Plus incremental shares from assumed
conversion: |
|
|
|
|
|
|
|
|
|
Employee stock plans |
|
740 |
|
- |
|
903 |
|
- |
|
Convertible notes |
|
- |
|
- |
|
- |
|
- |
Non-GAAP adjusted weighted average
shares |
|
67,820 |
|
63,010 |
|
66,655 |
|
62,830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
from continuing operations |
|
|
|
|
|
|
|
|
GAAP basis |
|
|
|
|
|
|
|
|
GAAP net loss from continuing
operations attributable to Unisys Corporation for diluted earnings
per share |
|
$ (140.8) |
|
$ (76.5) |
|
$ (298.6) |
|
$ (129.7) |
Divided by weighted average
shares |
|
67,080 |
|
63,010 |
|
65,752 |
|
62,830 |
GAAP diluted loss per
share |
|
$
(2.10) |
|
$
(1.21) |
|
$
(4.54) |
|
$
(2.06) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP basis |
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) from
continuing operations attributable to Unisys Corporation for
diluted earnings per share |
|
$ 46.0 |
|
$
(9.7) |
|
$ 75.8 |
|
$
(8.5) |
Divided by Non-GAAP adjusted weighted
average shares |
|
67,820 |
|
63,010 |
|
66,655 |
|
62,830 |
Non-GAAP diluted earnings (loss)
per share |
|
$
0.68 |
|
$
(0.15) |
|
$
1.14 |
|
$
(0.14) |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
FREE CASH
FLOW |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Cash provided by (used for)
operations |
|
$
41.9 |
|
$
(14.2) |
|
$
(1.0) |
|
$ (392.1) |
Additions to marketable software |
|
(12.3) |
|
(19.4) |
|
(29.7) |
|
(36.7) |
Additions to properties |
|
(6.9) |
|
(5.0) |
|
(12.0) |
|
(10.6) |
Additions to outsourcing assets |
|
(3.7) |
|
(11.0) |
|
(8.7) |
|
(15.8) |
Free cash flow |
|
19.0 |
|
(49.6) |
|
(51.4) |
|
(455.2) |
Postretirement funding |
|
10.5 |
|
5.3 |
|
32.1 |
|
333.0 |
Discontinued operations |
|
|
- |
|
(0.1) |
|
- |
|
(9.1) |
Cost reduction and other payments |
|
25.0 |
|
7.3 |
|
49.4 |
|
18.0 |
Adjusted free cash flow |
|
$
54.5 |
|
$
(37.1) |
|
$
30.1 |
|
$ (113.3) |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Net loss from continuing operations
attributable to Unisys Corporation |
|
$ (140.8) |
|
$
(76.5) |
|
$ (298.6) |
|
$ (129.7) |
Net income (loss) attributable to
noncontrolling interests |
|
(1.5) |
|
- |
|
(1.2) |
|
0.5 |
Interest expense, net of interest
income of $1.9, $2.4, $3.5, $4.7, respectively* |
|
6.5 |
|
2.2 |
|
15.1 |
|
13.8 |
Provision (benefit) for income
taxes |
|
(53.1) |
|
9.7 |
|
(44.7) |
|
20.5 |
Depreciation |
|
24.7 |
|
24.1 |
|
48.4 |
|
48.3 |
Amortization |
|
19.4 |
|
22.4 |
|
34.9 |
|
36.0 |
EBITDA |
|
$ (144.8) |
|
$
(18.1) |
|
$ (246.1) |
|
$
(10.6) |
|
|
|
|
|
|
|
|
|
Postretirement expense |
|
$ 225.7 |
|
$ 24.9 |
|
$ 394.7 |
|
$ 48.4 |
Debt extinguishment, cost reduction
and other expenses** |
|
10.1 |
|
34.6 |
|
29.2 |
|
66.4 |
Non-cash share based expense |
|
3.7 |
|
2.9 |
|
7.0 |
|
8.0 |
Other expense, net adjustment*** |
|
(0.3) |
|
(2.3) |
|
3.5 |
|
2.2 |
Adjusted EBITDA |
|
$
94.4 |
|
$
42.0 |
|
$ 188.3 |
|
$ 114.4 |
|
|
|
|
|
|
|
|
|
|
*Included in other (expense), net on
the consolidated statements of income (loss) |
**Reduced for depreciation and
amortization included above |
***Other (income) 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 |
|
Six Months
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Revenue |
|
|
$ 517.3 |
|
$ 438.8 |
|
$ 1,027.1 |
|
$ 954.2 |
Net loss from continuing operations
attributable to Unisys Corporation as a percentage of revenue |
|
(27.2)% |
|
(17.4)% |
|
(29.1)% |
|
(13.6)% |
Adjusted EBITDA as a percentage of
revenue |
|
18.2 % |
|
9.6 % |
|
18.3 % |
|
12.0 % |
UNISYS
CORPORATION |
RECONCILIATION OF
GAAP TO NON-GAAP |
(Unaudited) |
(Millions) |
|
|
|
|
|
|
|
|
|
|
OPERATING
PROFIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Six Months
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
GAAP operating income (loss) from
continuing operations |
|
$
40.8 |
|
$
(8.5) |
|
$
84.4 |
|
$
11.6 |
Cost reduction and other
expenses* |
|
8.7 |
|
8.5 |
|
15.2 |
|
17.0 |
Postretirement expense** |
|
0.6 |
|
0.8 |
|
1.9 |
|
1.6 |
Non-GAAP operating profit from
continuing operations |
|
$
50.1 |
|
$
0.8 |
|
$ 101.5 |
|
$
30.2 |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 517.3 |
|
$ 438.8 |
|
$ 1,027.1 |
|
$ 954.2 |
|
|
|
|
|
|
|
|
|
GAAP operating profit (loss)
percent |
|
7.9 % |
|
(1.9)% |
|
8.2 % |
|
1.2 % |
Non-GAAP operating profit percent |
|
9.7 % |
|
0.2 % |
|
9.9 % |
|
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) |
CONTACT: Investors: Courtney
Holben, Unisys, 215-986-3379,
courtney.holben@unisys.com OR Media: John Clendening, Unisys, 214-403-1981,
john.clendening@unisys.com