ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

USY Unisys Corporation

8.51
0.00 (0.00%)
17 May 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Unisys Corporation LSE:USY London Ordinary Share COM STK US$0.01
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 8.51 2 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Cmp Integrated Sys Design 2.02B -430.7M -6.2958 -0.79 340.68M

Unisys Corp 1st Quarter Results

07/05/2021 7:00am

UK Regulatory


 
TIDMUSY 
 
Unisys Announces 1Q21 Results 
 
Significant YoY Improvements in Operating Profit and Cash Flow; No Future 
Required Contributions to Qualified U.S. Pension Plans Currently Projected 
 
BLUE BELL, Pa., May 6, 2021 -- 
 
  * Operating profit up 470 bps YoY to 8.6%; non-GAAP operating profit(4) up 
    440 bps YoY to 10.1% 
 
  * Cash from operations improved $335.0M YoY; Adjusted free cash flow(8) 
    improved $51.8M YoY 
 
  * Cloud & Infrastructure ("C&I") revenue growth of 18.6% YoY, supported by 
    24.2% YoY growth in C&I revenue in the U.S. & Canada 
 
  * No future required cash contributions to U.S. qualified defined-benefit 
    pension plans projected based on year-end data and assumptions and the 
    American Rescue Plan Act 
 
    Unisys Corporation (NYSE: UIS) today reported first-quarter 2021 financial 
    results. "During the first quarter, we made progress on our key strategic 
    and financial goals that we laid out at the beginning of the year," said 
    Unisys Chair and CEO Peter A. Altabef. "Profitability and cash flow 
    improved year over year, we expected relatively flat revenue year over 
    year, we implemented our new organizational structure, further improved our 
    balance sheet, made important leadership hires and took key steps toward 
    enhancing and expanding our solution portfolio to address changing client 
    needs." 
 
    In January 2021, the company changed its organizational structure to more 
    effectively address evolving client needs. With these changes, the company 
    recast its reportable segments, but this did not impact the consolidated 
    financial statements as of December 31, 2020. The company's reportable 
    segments are Digital Workplace Services (DWS), Cloud & Infrastructure 
    Solutions (C&I), and ClearPath Forward® (CPF). 
 
    Summary of First-Quarter 2021 Results 
 
  * Revenue: 
 
      + Revenue of $509.8M vs. $515.4M in 1Q20 (1.1% YoY decline; 2.9% YoY 
        decline in constant currency(1)) 
 
          o The company had expected profitability to be the key driver of 
            improvement in the first quarter, as the YoY revenue decline was 
            anticipated and was driven by a decline of approximately $16 
            million in Field Services, Travel and Transportation and BPO 
            processing activities. 
 
          o C&I revenue increased 18.6% YoY, supported by 24.2% YoY growth in C 
            &I revenue in the U.S. & Canada. 
 
  * Operating Profit: 
 
      + Operating profit of $43.6M vs. $20.1M in 1Q20 (116.9% YoY increase) 
 
          o Non-GAAP operating profit(4) of $51.4M vs. $29.4M in 1Q20 (74.8% 
            YoY increase) 
 
      + Operating profit margin of 8.6% vs. 3.9% in 1Q20 (470 bps improvement) 
 
          o Non-GAAP operating profit margin of 10.1% vs. 5.7% in 1Q20 (440 bps 
            improvement) 
 
      + YoY operating profit margin increases driven by year-over-year 
        increases in gross margin for DWS, C&I and CPF, and other improvements 
        to efficiency and related cost-reduction initiatives. 
 
  * Adjusted EBITDA and Net Income: 
 
      + Adjusted EBITDA(5) of $93.9M vs. $72.3M in 1Q20 (29.9% YoY increase) 
 
          o Adjusted EBITDA margin of 18.4% vs. 14.0% in 1Q20 (440 bps 
            improvement) 
 
      + Net loss from continuing operations of $157.8M vs. $53.2M in 1Q20 
 
          o Net income margin of (31.0)% vs. (10.3)% in 1Q20 (2070 bps decline) 
 
          o The company made additional progress toward its goal of $1.2B in 
            gross pension liability reductions in the quarter, and a required 
            $158.0M settlement charge related to these pension liability 
            reduction initiatives drove the entirety of the YoY net loss. 
 
      + Non-GAAP net income from continuing operations(6) of $29.8M vs. $1.2M 
        in 1Q20 
 
          o Non-GAAP net income margin of 5.8% vs. 0.2% in 1Q20 (560 bps 
            improvement) 
 
  * Earnings Per Share from Continuing Operations: 
 
      + Loss per share from continuing operations of $2.45 vs. $0.85 in 1Q20 
 
          o The company made additional progress toward its goal of $1.2B in 
            gross pension liability reductions, and a required $158.0M 
            settlement charge ($2.45 per share) related to these pension 
            liability reduction initiatives drove the entirety of the net loss 
            per share. 
 
      + Non-GAAP diluted earnings per share from continuing operations(6) was 
        $0.46 vs. $0.02 in 1Q20 
 
  * Cash Flow: 
 
      + Cash used in operations of $42.9M vs. $377.9M in 1Q20, an improvement 
        of $335.0M, helped by $306.1M lower postretirement contributions in 
        1Q21 
 
      + Free cash flow(7) of $(70.4)M vs. $(405.6)M in 1Q20, an improvement of 
        $335.2M, helped by $306.1M lower postretirement contributions in 1Q21 
 
      + Adjusted free cash flow(8) of $(24.4)M vs. $(76.2)M in 1Q20, an 
        improvement of $51.8M 
 
      + No future-required cash contributions to U.S. qualified defined benefit 
        pension plans projected based on year-end data and assumptions and the 
        American Rescue Plan Act 
 
  * Backlog: 
 
      + Total company backlog (which includes license backlog due to new 
        segment structure) of $3.4B vs. $3.6B as of 4Q20 
 
          o The company's legacy BPO business and the ClearPath Forward renewal 
            schedule were the largest contributors to the sequential decline in 
            backlog. 
 
            Financial Highlights by Segment: 
 
            DWS: 
 
  * DWS revenue of $141.1M vs. $160.2M in 1Q20 (11.9% YoY decline; 13.5% YoY 
    decline in constant currency) 
 
      + YoY revenue decline was expected and was largely driven by lower 
        revenues in Field Services, one of the company's legacy solutions that 
        has been impacted by COVID-19. 
 
  * DWS gross profit of $18.5M vs. $7.2M in 1Q20 (156.9% YoY improvement) 
 
      + DWS gross margin of 13.1% vs. 4.5% in 1Q20 (860 bps YoY improvement) 
 
  * During 1Q21, the company signed a contract with a global publishing company 
    in EMEA for service desk support, field services and asset management to 
    automate and streamline global user support to help improve the user 
    experience for the client's associates. 
 
    C&I: 
 
  * C&I revenue of $123.3M vs. $104.0M in 1Q20 (18.6% YoY growth; 15.1% YoY 
    growth in constant currency) 
 
      + Supported by 24.2% YoY growth in C&I revenue in the U.S. & Canada 
 
  * C&I gross profit of $12.0M vs. $(2.8)M in 1Q20 
 
      + C&I gross margin of 9.7% vs. (2.7)% in 1Q20 (1240 bps YoY improvement) 
 
  * During 1Q21 the company signed a new-scope contract with existing client, 
    California State University (CSU), the nation's largest higher-education 
    system. As part of the new contract, Unisys will provide Financial 
    Operations, Security Operations and Cloud Operations services that will 
    offer the client greater agility to execute digital cloud strategies that 
    better serve the campuses and improve the student experience for nearly 
    500,000 students. 
 
    CPF: 
 
  * CPF revenue of $167.6M vs. $171.7M in 1Q20 (2.4% YoY decline; 1.7% YoY 
    decline in constant currency) 
 
      + The YoY constant-currency decline was driven in part by loss of 
        low-margin third-party contracts 
 
  * CPF gross profit of $103.1M vs. $100.1M in 1Q20 (3.0% YoY increase) 
 
      + CPF gross margin of 61.2% vs. 58.3% in 1Q20 (290 bps YoY increase) 
 
  * During 1Q21, the Company began work on a new-scope contract with a European 
    national government agency that manages processing and payment of public 
    pension for 2 million people. Under the contract, Unisys will provide the 
    client with ClearPath Forward consulting services to make their ClearPath 
    Forward system more scalable and more interoperable with other systems. 
 
    Conference Call 
    Unisys will hold a conference call today at 5:00 p.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) 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. 
 
    (3) 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. 
 
    (4) 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. 
 
    (5) 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. 
 
    (6) 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. 
 
    (7) 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. 
 
    (8) 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 services company that delivers successful outcomes 
    for the most demanding businesses and governments. Unisys offerings include 
    digital workplace services, cloud and infrastructure services and software 
    operating environments for high-intensity enterprise computing. Unisys 
    integrates security into all of its solutions. For more information on how 
    Unisys delivers 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 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 Services 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.: 0506/9832 
 
    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, 
 
                                                              2021      2020 
 
Revenue 
 
Services                                                     $ 420.4  $   425.9 
 
Technology                                                      89.4       89.5 
 
                                                               509.8      515.4 
 
Costs and expenses 
 
Cost of revenue: 
 
Services                                                       338.7      375.7 
 
Technology                                                      31.9       26.6 
 
                                                               370.6      402.3 
 
Selling, general and administrative                             90.0       86.8 
 
Research and development                                         5.6        6.2 
 
                                                               466.2      495.3 
 
Operating income                                                43.6       20.1 
 
Interest expense                                                10.1       13.9 
 
Other (expense), net                                         (182.6)     (48.1) 
 
Loss from continuing operations before income taxes          (149.1)     (41.9) 
 
Provision for income taxes                                       8.4       10.8 
 
Consolidated net loss from continuing operations             (157.5)     (52.7) 
 
Net income attributable to noncontrolling interests              0.3        0.5 
 
Net loss from continuing operations attributable to Unisys   (157.8)     (53.2) 
Corporation 
 
Income from discontinued operations, net of tax                    -    1,068.5 
 
Net income (loss) attributable to Unisys Corporation        $(157.8)   $1,015.3 
 
Earnings (loss) per share attributable to Unisys 
Corporation 
 
Basic 
 
Continuing Operations                                            $        $ 
                                                              (2.45)     (0.85) 
 
Discontinued Operations                                            -      17.06 
 
Total                                                            $    $   16.21 
                                                              (2.45) 
 
Diluted 
 
Continuing Operations                                            $        $ 
                                                              (2.45)     (0.85) 
 
Discontinued Operations                                            -      17.06 
 
Total                                                            $    $   16.21 
                                                              (2.45) 
 
 
 
                           UNISYS CORPORATION 
 
                            SEGMENT RESULTS 
 
                              (Unaudited) 
 
                               (Millions) 
 
                                   Total    DWS     C&I     CPF    Other 
 
Three Months Ended March 31, 2021 
 
Customer revenue                   $509.8  $141.1  $123.3  $167.6  $77.8 
 
Intersegment                            -       -       -     1.0  (1.0) 
 
Total revenue                      $509.8  $141.1  $123.3  $168.6  $76.8 
 
Gross profit percent               27.3 %  13.1 %   9.7 %  61.2 % 
 
Three Months Ended March 31, 2020 
 
Customer revenue                   $515.4  $160.2  $104.0  $171.7  $79.5 
 
Intersegment                            -       -       -     0.1  (0.1) 
 
Total revenue                      $515.4  $160.2  $104.0  $171.8  $79.4 
 
Gross profit percent               21.9 %   4.5 %  (2.7)%  58.3 % 
 
 
 
                              UNISYS CORPORATION 
 
                         CONSOLIDATED BALANCE SHEETS 
 
                                 (Unaudited) 
 
                                  (Millions) 
 
                                                March 31,     December 31, 
                                                  2021            2020 
 
Assets 
 
Current assets: 
 
Cash and cash equivalents                      $     716.6  $           898.5 
 
Accounts receivable, net                             410.3              460.5 
 
Contract assets                                       45.1               44.3 
 
Inventories                                            9.6               13.4 
 
Prepaid expenses and other current assets             99.0               89.3 
 
Total current assets                               1,280.6            1,506.0 
 
Properties                                           704.6              727.0 
 
Less-accumulated depreciation and amortization       597.7              616.5 
 
Properties, net                                      106.9              110.5 
 
Outsourcing assets, net                              163.6              173.9 
 
Marketable software, net                             195.5              193.6 
 
Operating lease right-of-use assets                   70.8               79.3 
 
Prepaid postretirement assets                        188.2              187.5 
 
Deferred income taxes                                134.1              136.2 
 
Goodwill                                             108.6              108.6 
 
Restricted cash                                        9.9                8.2 
 
Other long-term assets                               198.5              204.1 
 
Total assets                                    $  2,456.7  $         2,707.9 
 
Liabilities and deficit 
 
Current liabilities: 
 
Current maturities of long-term-debt           $      19.9  $           102.8 
 
Accounts payable                                     172.7              223.2 
 
Deferred revenue                                     248.0              257.1 
 
Other accrued liabilities                            289.3              352.0 
 
Total current liabilities                            729.9              935.1 
 
Long-term debt                                       521.2              527.1 
 
Long-term postretirement liabilities               1,230.0            1,286.1 
 
Long-term deferred revenue                           138.3              137.9 
 
Long-term operating lease liabilities                 57.5               62.4 
 
Other long-term liabilities                           65.6               71.4 
 
Commitments and contingencies 
 
Total Unisys Corporation stockholders' deficit     (331.6)            (356.8) 
 
Noncontrolling interests                              45.8               44.7 
 
Total deficit                                      (285.8)            (312.1) 
 
Total liabilities and deficit                   $  2,456.7  $         2,707.9 
 
 
 
                              UNISYS CORPORATION 
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS 
 
                                  (Unaudited) 
 
                                  (Millions) 
 
                                                            Three Months Ended 
                                                                March 31, 
 
                                                             2021       2020 
 
Cash flows from operating activities 
 
Consolidated net loss from continuing operations                 $        $ 
                                                             (157.5)     (52.7) 
 
Income from discontinued operations, net of tax                    -    1,068.5 
 
Adjustments to reconcile consolidated net loss to net 
cash used for operating activities: 
 
Gain on sale of U.S. Federal business                              -  (1,059.5) 
 
Foreign currency translation losses                              2.9       15.8 
 
Non-cash interest expense                                        0.9        1.5 
 
Employee stock compensation                                      3.3        5.1 
 
Depreciation and amortization of properties                      7.6        8.2 
 
Depreciation and amortization of outsourcing assets             16.1       16.0 
 
Amortization of marketable software                             15.5       13.6 
 
Other non-cash operating activities                            (0.6)        0.2 
 
Loss on disposal of capital assets                               0.8        0.8 
 
Postretirement contributions                                  (21.6)    (327.7) 
 
Postretirement expense                                         169.0       23.5 
 
Deferred income taxes, net                                     (2.0)      (5.6) 
 
Changes in operating assets and liabilities: 
 
Receivables, net and contract assets                            48.8     (18.6) 
 
Inventories                                                      3.7        5.6 
 
Other assets                                                  (15.2)     (14.2) 
 
Accounts payable and current liabilities                     (124.8)     (58.0) 
 
Other liabilities                                               10.2      (0.4) 
 
Net cash used for operating activities                        (42.9)    (377.9) 
 
Cash flows from investing activities 
 
Net proceeds from sale of U.S. Federal business                    -    1,164.7 
 
Proceeds from investments                                    1,229.5      828.8 
 
Purchases of investments                                   (1,235.5)    (870.5) 
 
Investments in marketable software                            (17.4)     (17.3) 
 
Capital additions of properties                                (5.1)      (5.6) 
 
Capital additions of outsourcing assets                        (5.0)      (4.8) 
 
Other                                                          (0.4)      (1.5) 
 
Net cash (used for) provided by investing activities          (33.9)    1,093.8 
 
Cash flows from financing activities 
 
Net proceeds from short-term borrowings                            -       59.5 
 
Proceeds from issuance of long-term debt                         1.5        2.1 
 
Payments of long-term debt                                    (91.6)      (6.1) 
 
Proceeds from exercise of stock options                          2.7          - 
 
Other                                                          (7.4)      (4.7) 
 
Net cash (used for) provided by financing activities          (94.8)       50.8 
 
Effect of exchange rate changes on cash, cash equivalents      (8.6)     (31.0) 
and restricted cash 
 
Increase (decrease) in cash, cash equivalents and            (180.2)      735.7 
restricted cash 
 
Cash, cash equivalents and restricted cash, beginning of       906.7      551.8 
year 
 
Cash, cash equivalents and restricted cash, end of year    $   726.5  $ 1,287.5 
 
 
 
                              UNISYS CORPORATION 
 
         RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES 
 
                                  (Unaudited) 
 
                       (Millions, except per share data) 
 
                                                                 Three Months 
                                                                     Ended 
 
                                                                   March 31, 
 
                                                                 2021     2020 
 
GAAP net loss from continuing operations attributable to              $       $ 
Unisys Corporation                                              (157.8)  (53.2) 
 
Postretirement expense:             pretax                        169.0    23.5 
 
                                    tax                             0.4     0.3 
 
                                    net of tax                    168.6    23.2 
 
Cost reduction and other expenses:  pretax                         19.1    31.8 
 
                                    tax                             0.1     0.6 
 
                                    net of tax                     19.0    31.2 
 
                                    minority interest                 -       - 
 
                                    net of minority interest       19.0    31.2 
 
Non-GAAP net income from continuing operations attributable to     29.8     1.2 
Unisys Corporation 
 
Add interest expense on convertible notes                             -       - 
 
Non-GAAP net income attributable to Unisys Corporation for          $       $ 
diluted earnings per share                                         29.8     1.2 
 
Weighted average shares (thousands)                              64,423  62,650 
 
Plus incremental shares from assumed conversion: 
 
                                    Employee stock plans          1,067     522 
 
                                    Convertible notes                 -       - 
 
Non-GAAP adjusted weighted average shares                        65,490  63,172 
 
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               (157.8)  (53.2) 
 
Divided by weighted average shares                               64,423  62,650 
 
GAAP diluted loss per share                                         $         $ 
                                                                 (2.45)  (0.85) 
 
Non-GAAP basis 
 
Non-GAAP net income from continuing operations attributable to      $       $ 
Unisys Corporation for diluted earnings per share                  29.8     1.2 
 
Divided by Non-GAAP adjusted weighted average shares             65,490  63,172 
 
Non-GAAP diluted loss per share                                     $    $ 0.02 
                                                                   0.46 
 
 
 
                    UNISYS CORPORATION 
 
            RECONCILIATION OF GAAP TO NON-GAAP 
 
                        (Unaudited) 
 
                        (Millions) 
 
                      FREE CASH FLOW 
 
                                        Three Months Ended 
 
                                            March 31, 
 
                                         2021      2020 
 
Cash provided by (used for) operations  $(42.9)   $(377.9) 
 
Additions to marketable software         (17.4)     (17.3) 
 
Additions to properties                   (5.1)      (5.6) 
 
Additions to outsourcing assets           (5.0)      (4.8) 
 
Free cash flow                           (70.4)    (405.6) 
 
Postretirement funding                     21.6      327.7 
 
Discontinued operations                       -      (9.0) 
 
Cost reduction and other payments          24.4       10.7 
 
Adjusted free cash flow                 $(24.4)  $  (76.2) 
 
 
 
                              UNISYS CORPORATION 
 
                      RECONCILIATION OF GAAP TO NON-GAAP 
 
                                  (Unaudited) 
 
                                  (Millions) 
 
                                    EBITDA 
 
                                                             Three Months Ended 
 
                                                                 March 31, 
 
                                                               2021      2020 
 
Net loss from continuing operations attributable to Unisys   $(157.8)  $ (53.2) 
Corporation 
 
Net income attributable to noncontrolling interests               0.3       0.5 
 
Interest expense, net of interest income of $1.6, $2.4            8.5      11.5 
respectively* 
 
Provision for income taxes                                        8.4      10.8 
 
Depreciation                                                     23.7      24.2 
 
Amortization                                                     15.5      13.6 
 
EBITDA                                                       $(101.4)  $    7.4 
 
Postretirement expense                                        $ 169.0   $  23.5 
 
Cost reduction and other expenses**                              19.1      31.8 
 
Non-cash share based expense                                      3.3       5.1 
 
Other expense, net adjustment***                                  3.9       4.5 
 
Adjusted EBITDA                                              $   93.9   $  72.3 
 
*Included in other 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 expenses 
 
                                                             Three Months Ended 
 
                                                                 March 31, 
 
                                                               2021      2020 
 
Revenue                                                       $ 509.8   $ 515.4 
 
Net loss from continuing operations attributable to Unisys    (31.0)%   (10.3)% 
Corporation as a percentage of revenue 
 
Adjusted EBITDA as a percentage of revenue                     18.4 %    14.0 % 
 
CONTACT: Investors: Courtney Holben, Unisys, 215-986-3379, 
courtney.holben@unisys.com, Media: John Clendening, Unisys, 214-403-1981, 
john.clendening@unisys.com 
 
 
 
END 
 
 

(END) Dow Jones Newswires

May 07, 2021 02:00 ET (06:00 GMT)

1 Year Unisys Chart

1 Year Unisys Chart

1 Month Unisys Chart

1 Month Unisys Chart