ATLANTA--(BUSINESS WIRE)--NCR Corporation (NYSE: NCR) reported financial results today for the three months ended March 31, 2018. First quarter highlights include:
- Revenue of $1.52 billion, up 3% as reported, above previously provided guidance
- Software revenue up 2% driven by cloud revenue growth of 9%
- GAAP diluted EPS of $0.35; Non-GAAP diluted EPS of $0.56, above previously provided guidance
- Services revenue up 8% and gross margin expansion of 230 basis points
- $165 million of share repurchases completed in Q1 of the previously announced $300 million
- 2018 guidance reaffirmed
“I am honored to be the CEO of this great company,” said Michael Hayford, whose appointment as President and Chief Executive Officer was announced on April 30, 2018. “NCR is a global leader in providing software-led technology solutions for the financial services, retail and hospitality markets, and has a long history of driving innovation. We are well positioned to extend our leadership position by further evolving into a software-led technology company, and I am excited to capture the growth opportunities that we have ahead of us.”
“The first quarter marked a solid start to the year, with results that place us on track to achieve our full year financial and operating targets,” said COO Paul Langenbahn. “Cloud revenue increased 9% and we generated healthy net ACV, which demonstrates our global software leadership and our market-leading innovation. We also maintained our focus on driving continuous improvement in our business model and accelerating our operational transformation by recently initiating a process to restructure our Hardware business by simplifying our manufacturing network to best position the business for improved profitability in the years ahead. At the same time, we are focused on capturing efficiencies across our organization, including in Services where our transformation initiatives continue to improve top-line growth and drive strong margin expansion.”
In this release, we use certain performance metrics as well as certain non-GAAP measures, including presenting certain measures on a constant currency basis. The performance metrics include net annual contract value (or Net ACV) and the non-GAAP measures include free cash flow and others with the words “non-GAAP,” or “constant currency” in their titles. The performance metrics are listed and described, and the non-GAAP measures are listed, described, and reconciled to their most directly comparable GAAP measures, under the heading “Performance Metrics and Non-GAAP Financial Measures” later in this release.
First Quarter 2018 Operating Results
Revenue
First quarter revenue of $1.52 billion was up
3% year-over-year. Foreign currency fluctuations had a favorable impact
on the revenue comparison of 3%.
The following table shows the revenue by segment for the first quarter:
$ in millions | 2018 | 2017 | % Change |
% Change Constant Currency |
||||||||||||||||
Software License | $ | 70 | $ | 85 | (18 | %) | (19 | %) | ||||||||||||
Software Maintenance | 91 | 92 | (1 | %) | (3 | %) | ||||||||||||||
Cloud | 155 | 142 | 9 | % | 9 | % | ||||||||||||||
Professional Services | 144 | 133 | 8 | % | 4 | % | ||||||||||||||
Software Revenue | $ | 460 | $ | 452 | 2 | % | — | % | ||||||||||||
Services Revenue | $ | 601 | $ | 557 | 8 | % | 4 | % | ||||||||||||
ATM | $ | 195 | $ | 209 | (7 | %) | (11 | %) | ||||||||||||
SCO | 77 | 101 | (24 | %) | (24 | %) | ||||||||||||||
POS | 184 | 154 | 19 | % | 15 | % | ||||||||||||||
IPS | — | 5 | (100 | %) | (100 | %) | ||||||||||||||
Hardware Revenue | $ | 456 | $ | 469 | (3 | %) | (6 | %) | ||||||||||||
Total Revenue | $ | 1,517 | $ | 1,478 | 3 | % | — | % | ||||||||||||
Software revenue was up 2% driven by cloud revenue growth of 9% and professional services revenue growth of 8%. Software license revenue declined 18% due to lower Hardware revenue, the timing of large software transactions in the prior year and the beginning of a shift from software license revenue to cloud revenue. Net ACV was $18 million in the first quarter of 2018.
Services revenue was up 8% driven by hardware maintenance and implementation services growth as a result of continued momentum in managed service offerings and channel transformation trends.
Hardware revenue was down 3%. ATM revenue declined 7% as expected and reflected the lower backlog starting the quarter. SCO revenue declined 24% due to the timing of customer rollouts. POS revenue continued its momentum and increased 19% in the quarter due to store transformation trends.
Gross Margin
First quarter gross margin of $420 million was
up from $412 million. Gross margin rate was 27.7%, down from 27.9%.
First quarter gross margin (non-GAAP) of $431 million was flat with the
prior year. Gross margin rate (non-GAAP) was 28.4%, down from 29.2%. The
decrease in gross margin rate (non-GAAP) was primarily due to lower
software license revenue and lower Hardware margins, which were
partially offset by continued focus on productivity improvements in our
Services segment.
Expenses
First quarter operating expenses of $311 million
increased from $297 million. First quarter operating expenses (non-GAAP)
of $283 million increased from $273 million. The increases in expenses
were due to increased sales investment as we expand our strategic offers
and go-to-market strategy.
Operating Income
First quarter operating income of $109
million decreased 5% from $115 million. Operating margin rate was 7.2%,
down from 7.8%. First quarter operating income (non-GAAP) of $148
million decreased 6% from $158 million. Operating margin rate (non-GAAP)
was 9.8%, down from 10.7%. Operating margin rates reflected lower
software license revenue, lower Hardware margins and increased sales
investment, and were partially offset by continued Services margin
expansion.
Other (Expense)
First quarter other (expense) and other
(expense) (non-GAAP) of $46 million increased 5% from $44 million
compared to the prior year.
Income Tax Expense
First quarter income tax expense of $7
million decreased from $14 million. The first quarter effective income
tax rate was 11% compared to 20% in the prior year. First quarter income
tax expense (non-GAAP) of $16 million decreased from $27 million in the
prior year. The first quarter effective income tax rate (non-GAAP) was
16% compared to 24% in the prior year. Income tax expenses decreased due
to lower income before taxes in the quarter, favorable audit settlements
and the impact of U.S. Tax Reform. Income tax expense included a
favorable audit settlement that was previously anticipated in the second
quarter which provided an $0.08 benefit to non-GAAP diluted earnings per
share in the first quarter of 2018 versus our previous guidance.
Net Income from Continuing Operations Attributable to NCR
First
quarter net income from continuing operations attributable to NCR of $55
million decreased from $57 million in the prior year. First quarter net
income from continuing operations attributable to NCR (non-GAAP) of $85
million decreased from $87 million in the prior year.
Cash Flow
First quarter cash used in operating activities of
$24 million decreased from cash provided by operating activities of $39
million in the prior year. Free cash outflow was $99 million in the
first quarter of 2018 as compared to free cash outflow of $16 million in
the first quarter of 2017. Free cash flow was negatively impacted by the
timing of cash collections and higher inventory. Inventory balances
increased to support higher Hardware revenue in the back half of the
year and to transition to our new manufacturing strategy.
Share Repurchase Program
During 2018, NCR plans to repurchase up to $300 million of its common stock under its previously authorized share repurchase programs, and repurchased shares of its common stock for approximately $165 million during the first quarter.
Other Items
Following a March 2018 court decision in the previously reported litigation concerning alleged environmental contamination at the Kalamazoo River, the Company has recorded a charge of approximately $35 million, net of tax, included as discontinued operations. The Company will appeal an interim 2013 decision as well as the 2018 decision; if the appeal of the 2013 decision is successful the Company’s liability would be eliminated and the charge will be reversed. Significant cash expenditures on Kalamazoo River remediation are not expected to be incurred until the early to mid-2020s, as remedies have not yet been determined for much of the remediation project.
Full Year 2018 Outlook
We are reaffirming our full year 2018 guidance. Our revenue growth is expected to be 0% to 3%. Our GAAP diluted earnings per share is expected to be $2.08 to $2.48, and our non-GAAP diluted earnings per share is expected to be $3.30 to $3.45. Our non-GAAP diluted earnings per share guidance assumes an effective tax rate of 24% for 2018 compared to 25% in 2017. The decrease is due to the expected impact of U.S. Tax Reform. Free cash flow is expected to be approximately 90% of non-GAAP net income.
To accelerate our transformation journey, we are evaluating and beginning to implement programs to prioritize driving sustainable margin improvement in our Hardware and Services segments targeted at driving higher productivity, process efficiency, and the use of technology as an enabler. As we finalize and execute on these programs, NCR expects to incur a related pre-tax charge over the next two years in the range of approximately $200 million to $250 million, with $100 million to $150 million in 2018, that will be included in income from operations. The cash impact of these transformation initiatives is expected to be approximately $150 million to $200 million over the next two years, with $100 million in 2018. We plan to achieve run-rate savings of approximately $150 million per year by 2020. The estimate of the pre-tax charges and cash impact has been included in our 2018 GAAP diluted earnings per share and free cash flow guidance. In the first quarter of 2018, we incurred a $16 million pre-tax charge and $14 million of cash payments relating to these initiatives.
Q2 2018 Outlook
For the second quarter of 2018, revenue growth is expected to be down 1% to up 1%, GAAP diluted earnings per share is expected to be $0.12 to $0.30, and non-GAAP diluted earnings per share is expected to be $0.60 to $0.65. Income from operations includes an estimated pre-tax charge of $40 million to $60 million in the second quarter of 2018 related to the transformation initiatives described above.
NCR will provide additional information regarding its second quarter and full year 2018 guidance during its first quarter earnings conference call and webcast.
2018 First Quarter Earnings Conference Call
A conference call is scheduled for today at 4:30 p.m. (EDT) to discuss the first quarter 2018 results and guidance for second quarter and full year 2018. Access to the conference call and accompanying slides, as well as a replay of the call, are available on NCR’s web site at http://investor.ncr.com/. Additionally, the live call can be accessed by dialing 888-820-9413 (United States/Canada Toll-free) or 786-460-7169 (International Toll) and entering the participant passcode 4018533.
More information on NCR’s Q1 2018 earnings, including additional financial information and analysis, is available on NCR’s Investor Relations website at http://investor.ncr.com/.
About NCR Corporation
NCR Corporation (NYSE: NCR) is a leader in omni-channel solutions, turning everyday interactions with businesses into exceptional experiences. With its software, hardware, and portfolio of services, NCR enables nearly 700 million transactions daily across financial, retail, hospitality, travel, telecom and technology industries. NCR solutions run the everyday transactions that make your life easier. NCR is headquartered in Atlanta, Ga., with about 30,000 employees and does business in 180 countries. NCR is a trademark of NCR Corporation in the United States and other countries. NCR encourages investors to visit its website which is updated regularly with financial and other important information about NCR.
Website: www.ncr.com
Twitter:
@NCRCorporation
Facebook:
www.facebook.com/ncrcorp
LinkedIn:
https://www.linkedin.com/company/ncr-corporation
YouTube:
www.youtube.com/user/ncrcorporation
Note to Investors This release contains forward-looking
statements. Forward-looking statements use words such as “expect,”
“anticipate,” “outlook,” “intend,” “plan,” “believe,” “will,” “should,”
“would,” “could,” and words of similar meaning. Statements that describe
or relate to NCR’s plans, goals, intentions, strategies, or financial
outlook, and statements that do not relate to historical or current
fact, are examples of forward-looking statements. The forward-looking
statements in this release include statements about NCR’s plans for
further share repurchases in 2018; NCR’s ability to extend its
leadership position; NCR’s growth opportunities; process to restructure
its hardware business and the expected timing, costs and benefits
thereof; the expected timing, costs and benefits of NCR’s process to
restructure its Hardware business and NCR’s Services transformation
initiatives; expectations regarding the shift from software license
revenue to cloud revenue; expectations regarding Hardware revenue in the
back half of the year; the potential success of any appeal of the
Kalamazoo River matter and expectations regarding costs related to
Kalamazoo River remediation efforts; and NCR’s full-year and second
quarter financial guidance and outlook (including the sections entitled
“2018 Outlook” and “Q2 2018 Outlook”) and the expected type and
magnitude of the non-operational adjustments included in any
forward-looking non-GAAP measures. Forward-looking statements are based
on our current beliefs, expectations and assumptions, which may not
prove to be accurate, and involve a number of known and unknown risks
and uncertainties, many of which are out of NCR’s control.
Forward-looking statements are not guarantees of future performance, and
there are a number of important factors that could cause actual outcomes
and results to differ materially from the results contemplated by such
forward-looking statements, including those factors relating to: the
strength of demand for ATMs and other financial services hardware and
its effect on the results of our businesses and reportable segments;
domestic and global economic and credit conditions including, in
particular, those resulting from the imposition or threat of
protectionist trade policies or import or export tariffs, global and
regional market conditions and spending trends in the financial services
and retail industries, new comprehensive U.S. tax legislation, modified
or new global or regional trade agreements, the determination by the
United Kingdom to exit the European Union, uncertainty over further
potential changes in Eurozone participation and fluctuations in oil and
commodity prices; the transformation of our business model and our
ability to sell higher-margin software and services; our ability to
improve execution in our sales and services organizations; our ability
to successfully introduce new solutions and compete in the information
technology industry; cybersecurity risks and compliance with data
privacy and protection requirements; the possibility of disruptions in
or problems with our data center hosting facilities; defects or errors
in our products; the impact of our indebtedness and its terms on our
financial and operating activities; the historical seasonality of our
sales; tax rates and new US tax legislation; foreign currency
fluctuations; the success of our restructuring plans and cost reduction
initiatives, including those in our Hardware segment; manufacturing
disruptions, including those caused by or related to outsourced
manufacturing; the availability and success of acquisitions,
divestitures and alliances; our pension strategy and underfunded pension
obligation; reliance on third party suppliers; the impact of the terms
of our strategic relationship with Blackstone and our Series A
Convertible Preferred Stock; our multinational operations, including in
new and emerging markets; collectability difficulties in subcontracting
relationships in certain geographical markets; development and
protection of intellectual property; workforce turnover and the ability
to attract and retain skilled employees; uncertainties or delays
associated with the transition of key business leaders; environmental
exposures from our historical and ongoing manufacturing activities; and
uncertainties with regard to regulations, lawsuits, claims, and other
matters across various jurisdictions. Additional information concerning
these and other factors can be found in the Company’s filings with the
U.S. Securities and Exchange Commission, including the Company’s most
recent annual report on Form 10-K, quarterly reports on Form 10-Q and
current reports on Form 8- K. Any forward-looking statement speaks only
as of the date on which it is made. The Company does not undertake any
obligation to publicly update or revise any forward-looking statements,
whether as a result of new information, future events or otherwise.
Performance Metrics and Non-GAAP Financial Measures
Performance Metrics. The term “net annual contract value” or “net ACV” for any particular period means NCR’s net bookings for cloud revenue during the period, and is calculated as twelve months of expected subscription revenues under new cloud contracts during such period less twelve months of subscription revenues under cloud contracts that expired or were terminated during such period, adjusted for twelve months of expected pricing discounts or price increases from renewals of existing contracts. Net ACV is a forward-looking measure that NCR tracks and discloses as an indicator of potential cloud revenue growth in future periods.
Non-GAAP Financial Measures. While NCR reports its results in accordance with Generally Accepted Accounting Principles in the United States, or GAAP, in this release NCR also uses the non-GAAP measures listed and described below.
Non-GAAP Diluted Earnings Per Share (EPS), Gross Margin (non-GAAP), Gross Margin Rate (non-GAAP), Operating Expenses (non-GAAP), Operating Income (non-GAAP), Operating Margin Rate (non-GAAP), Other (Expense) (non-GAAP), Income Tax Expense (non-GAAP), Effective Income Tax Rate (non-GAAP), and Net Income from Continuing Operations Attributable to NCR (non-GAAP). NCR’s non-GAAP diluted EPS, gross margin (non-GAAP), gross margin rate (non-GAAP), operating expenses (non-GAAP), operating income (non-GAAP), operating margin rate (non-GAAP), other (expense) (non-GAAP), income tax expense (non-GAAP), effective income tax rate (non-GAAP), and net income from continuing operations attributable to NCR (non-GAAP) are determined by excluding, as applicable, pension mark-to-market adjustments, pension settlements, pension curtailments and pension special termination benefits and other special items, including amortization of acquisition related intangibles, from NCR’s GAAP earnings per share, gross margin, gross margin rate, expenses, income from operations, operating margin rate, other (expense), income tax expense, effective income tax rate and net income from continuing operations attributable to NCR, respectively. Due to the non-operational nature of these pension and other special items, NCR's management uses these non-GAAP measures to evaluate year-over-year operating performance. NCR also uses operating income (non-GAAP) and diluted EPS (non-GAAP), to manage and determine the effectiveness of its business managers and as a basis for incentive compensation. NCR believes these measures are useful for investors because they provide a more complete understanding of NCR's underlying operational performance, as well as consistency and comparability with NCR's past reports of financial results.
Free Cash Flow and Free Cash Flow as a Percentage of Non-GAAP Net Income (or Free Cash Flow Conversion Rate). NCR defines free cash flow as net cash provided by/used in operating activities and cash flow provided by/used in discontinued operations less capital expenditures for property, plant and equipment, additions to capitalized software, discretionary pension contributions and pension settlements. NCR’s management uses free cash flow to assess the financial performance of the Company and believes it is useful for investors because it relates the operating cash flow of the Company to the capital that is spent to continue and improve business operations. In particular, free cash flow indicates the amount of cash generated after capital expenditures which can be used for, among other things, investment in the Company’s existing businesses, strategic acquisitions, strengthening the Company’s balance sheet, repurchase of Company stock and repayment of the Company’s debt obligations. Free cash flow does not represent the residual cash flow available for discretionary expenditures since there may be other nondiscretionary expenditures that are not deducted from the measure. NCR also describes the ratio of free cash flow to non-GAAP net income (or free cash flow conversion rate), which is calculated as free cash flow divided by non-GAAP net income. NCR’s management targets an annual free cash flow conversion rate at or above the range described in this release because management believes that a conversion rate at or above that range represents the efficient conversion of non-GAAP net income to free cash flow for its business. Free cash flow and free cash flow conversion rate do not have uniform definitions under GAAP and, therefore, NCR’s definitions may differ from other companies’ definitions of these measures.
Constant Currency. NCR presents certain financial measures, such as period-over-period revenue growth, on a constant currency basis, which excludes the effects of foreign currency translation by translating prior period results at current period monthly average exchange rates. Due to the overall variability of foreign exchange rates from period to period, NCR’s management uses constant currency measures to evaluate period-over-period operating performance on a more consistent and comparable basis. NCR’s management believes that presentation of financial measures without this result is more representative of the company’s period-over-period operating performance, and provides additional insight into historical and/or future performance, which may be helpful for investors.
NCR’s definitions and calculations of these non-GAAP measures may differ from similarly-titled measures reported by other companies and cannot, therefore, be compared with similarly-titled measures of other companies. These non-GAAP measures should not be considered as substitutes for, or superior to, results determined in accordance with GAAP. These non-GAAP measures are reconciled to their most directly comparable GAAP measures in the tables below.
Reconciliation of Gross Margin (GAAP) to Gross Margin (non-GAAP) |
||||||||||||
$ in millions | Q1 2018 | Q1 2017 | ||||||||||
Gross Margin (GAAP) | $ | 420 | $ | 412 | ||||||||
Transformation costs | 4 | 6 | ||||||||||
Acquisition-related amortization of intangibles | 7 | 13 | ||||||||||
Gross Margin (Non-GAAP) | $ | 431 | $ | 431 | ||||||||
Reconciliation of Gross Margin Rate (GAAP) to Gross Margin Rate (non-GAAP) |
||||||||||||
Q1 2018 | Q1 2017 | |||||||||||
Gross Margin Rate (GAAP) | 27.7 | % | 27.9 | % | ||||||||
Transformation costs | 0.2 | % | 0.4 | % | ||||||||
Acquisition-related amortization of intangibles | 0.5 | % | 0.9 | % | ||||||||
Gross Margin Rate (Non-GAAP) | 28.4 | % | 29.2 | % | ||||||||
Reconciliation of Operating Expenses (GAAP) to Operating Expenses (non-GAAP) |
||||||||||||
$ in millions | Q1 2018 | Q1 2017 | ||||||||||
Operating Expenses (GAAP) | $ | 311 | $ | 297 | ||||||||
Transformation costs | (12 | ) | (7 | ) | ||||||||
Acquisition-related amortization of intangibles | (16 | ) | (16 | ) | ||||||||
Acquisition-related costs | — | (1 | ) | |||||||||
Operating Expenses (Non-GAAP) | $ | 283 | $ | 273 | ||||||||
Reconciliation of Income from Operations (GAAP) to Operating Income (non-GAAP) |
||||||||||||
$ in millions | Q1 2018 | Q1 2017 | ||||||||||
Income from Operations (GAAP) | $ | 109 | $ | 115 | ||||||||
Transformation costs | 16 | 13 | ||||||||||
Acquisition-related amortization of intangibles | 23 | 29 | ||||||||||
Acquisition-related costs | — | 1 | ||||||||||
Operating Income (Non-GAAP) | $ | 148 | $ | 158 | ||||||||
Reconciliation of Operating Margin rate (GAAP) to Operating Margin rate (non-GAAP) |
||||||||||||
Q1 2018 | Q1 2017 | |||||||||||
Operating Margin rate (GAAP) | 7.2 | % | 7.8 | % | ||||||||
Transformation costs | 1.1 | % | 0.9 | % | ||||||||
Acquisition-related amortization of intangibles | 1.5 | % | 1.9 | % | ||||||||
Acquisition-related costs | — | % | 0.1 | % | ||||||||
Operating Margin rate (Non-GAAP) | 9.8 | % | 10.7 | % | ||||||||
Reconciliation of Income Tax Expense (GAAP) to Income Tax Expense (non-GAAP) |
||||||||||||
$ in millions | Q1 2018 | Q1 2017 | ||||||||||
Income Tax Expense (GAAP) | $ | 7 | $ | 14 | ||||||||
Transformation costs | 4 | 4 | ||||||||||
Acquisition-related amortization of intangibles | 5 | 9 | ||||||||||
Income Tax Expense (Non-GAAP) | $ | 16 | $ | 27 | ||||||||
Reconciliation of Net Income from Continuing Operations Attributable to NCR (GAAP) to Net Income from Continuing Operations Attributable to NCR (non-GAAP) |
||||||||||||
$ in millions | Q1 2018 | Q1 2017 | ||||||||||
Net Income from Continuing Operations Attributable to NCR (GAAP) | $ | 55 | $ | 57 | ||||||||
Transformation costs | 12 | 9 | ||||||||||
Acquisition-related amortization of intangibles | 18 | 20 | ||||||||||
Acquisition-related costs | — | 1 | ||||||||||
Net Income from Continuing Operations Attributable to NCR (Non-GAAP) | $ | 85 | $ | 87 |
Reconciliation of Diluted Earnings Per Share (GAAP) to Non-GAAP Diluted Earnings Per Share (non-GAAP) |
||||||||||||||
Q1 2018 Actual |
Q1 2017 Actual |
Q2 2018 Guidance (2) |
2018 Guidance (2) |
|||||||||||
Diluted Earnings (Loss) Per Share (GAAP) (1) | $ | 0.35 | $ | (0.14 | ) | $ | 0.12 - $0.30 | $ | 2.08 - $2.48 | |||||
Transformation costs | 0.08 | 0.06 | 0.19 - 0.28 | 0.50 - 0.75 | ||||||||||
Acquisition-related amortization of intangibles | 0.12 | 0.13 | 0.10 | 0.42 | ||||||||||
Acquisition-related costs | — | 0.01 | 0.01 | 0.05 | ||||||||||
Deemed dividends related to Blackstone transaction | — | 0.39 | — | — | ||||||||||
Diluted Earnings Per Share (non-GAAP) (1) | $ | 0.56 | $ | 0.56 | $ | 0.60 - $0.65 | $ | 3.30 - $3.45 | ||||||
(1) Non-GAAP diluted EPS is determined using the conversion of the Series A Convertible Preferred Stock into common stock in the calculation of weighted average diluted shares outstanding. GAAP EPS is determined using the most dilutive measure, either including the impact of dividends or deemed dividends on the Company’s Series A Convertible Preferred Stock in the calculation of net income or loss available to common stockholders or including the impact of the conversion of the Series A Convertible Preferred Stock into common stock in the calculation of the weighted average diluted shares outstanding. Therefore, GAAP diluted EPS and non-GAAP diluted EPS may not mathematically reconcile. |
||||||||||||||
(2) Except for the adjustments noted herein, this guidance does not include the effects of any future acquisitions/divestitures, restructuring activities, pension mark-to-market adjustments, taxes or other events, which are difficult to predict and which may or may not be significant. |
Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP) |
|||||||||
$ in millions | Q1 2018 QTD | Q1 2017 QTD | |||||||
Net cash (used in) provided by operating activities | $ | (24 | ) | $ | 39 | ||||
Total capital expenditures | (71 | ) | (52 | ) | |||||
Net cash used in discontinued operations | (4 | ) | (3 | ) | |||||
Free cash outflow | $ | (99 | ) | $ | (16 | ) | |||
* Note: Capital expenditures in Q1 2018 and Q1 2017 included $20 million and $1 million, respectively related to our new world headquarters. Partially offsetting the $20 million is $7 million of reimbursement from the lessor included in net cash used in operating activities. |
Reconciliation of Revenue Growth % (GAAP) to |
|||||||||||||||||
Three months ended March 31, 2018 | |||||||||||||||||
Revenue Growth % (GAAP) |
Favorable (unfavorable) FX impact |
Revenue Growth Constant Currency % (non-GAAP) |
|||||||||||||||
Software License | (18 | )% | 1 | % | (19 | )% | |||||||||||
Software Maintenance | (1 | )% | 2 | % | (3 | )% | |||||||||||
Cloud | 9 | % | — | % | 9 | % | |||||||||||
Professional Services | 8 | % | 4 | % | 4 | % | |||||||||||
Software | 2 | % | 2 | % | — | % | |||||||||||
Services | 8 | % | 4 | % | 4 | % | |||||||||||
ATMs | (7 | )% | 4 | % | (11 | )% | |||||||||||
SCO | (24 | )% | — | % | (24 | )% | |||||||||||
POS | 19 | % | 4 | % | 15 | % | |||||||||||
IPS | (100 | )% | — | % | (100 | )% | |||||||||||
Hardware | (3 | )% | 3 | % | (6 | )% | |||||||||||
Total Revenue | 3 | % | 3 | % | — | % |
Schedule A |
|||||||||
NCR CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||
For the Periods Ended March 31 | |||||||||
Three Months | |||||||||
2018 | 2017 | ||||||||
Revenue | |||||||||
Products | $ | 526 | $ | 554 | |||||
Services | 991 | 924 | |||||||
Total Revenue | 1,517 | 1,478 | |||||||
Cost of products | 420 | 424 | |||||||
Cost of services | 677 | 642 | |||||||
Total gross margin | 420 | 412 | |||||||
% of Revenue | 27.7 | % | 27.9 | % | |||||
Selling, general and administrative expenses | 245 | 230 | |||||||
Research and development expenses | 66 | 67 | |||||||
Income from operations | 109 | 115 | |||||||
% of Revenue | 7.2 | % | 7.8 | % | |||||
Interest expense | (41 | ) | (39 | ) | |||||
Other (expense), net | (5 | ) | (5 | ) | |||||
Total other (expense), net | (46 | ) | (44 | ) | |||||
Income before income taxes and discontinued operations | 63 | 71 | |||||||
% of Revenue | 4.2 | % | 4.8 | % | |||||
Income tax expense | 7 | 14 | |||||||
Income from continuing operations | 56 | 57 | |||||||
Loss from discontinued operations, net of tax | (35 | ) | — | ||||||
Net income | 21 | 57 | |||||||
Net income attributable to noncontrolling interests | 1 | — | |||||||
Net income attributable to NCR | $ | 20 | $ | 57 | |||||
Amounts attributable to NCR common stockholders: | |||||||||
Income from continuing operations | $ | 55 | $ | 57 | |||||
Dividends on convertible preferred stock | (12 | ) | (12 | ) | |||||
Deemed dividend on modification of convertible preferred stock | — | (4 | ) | ||||||
Deemed dividend on convertible preferred shares related to redemption | — | (58 | ) | ||||||
Net income (loss) from continuing operations attributable to NCR common stockholders |
43 | (17 | ) | ||||||
Loss from discontinued operations, net of tax | (35 | ) | — | ||||||
Net income (loss) attributable to NCR common stockholders | $ | 8 | $ | (17 | ) | ||||
Net (loss) income per share attributable to NCR common stockholders: | |||||||||
Net income (loss) per common share from continuing operations | |||||||||
Basic | $ | 0.36 | $ | (0.14 | ) | ||||
Diluted | $ | 0.35 | $ | (0.14 | ) | ||||
Net income (loss) per common share | |||||||||
Basic | $ | 0.07 | $ | (0.14 | ) | ||||
Diluted | $ | 0.06 | $ | (0.14 | ) | ||||
Weighted average common shares outstanding | |||||||||
Basic | 119.2 | 122.8 | |||||||
Diluted | 123.8 | 122.8 | |||||||
(1) Diluted EPS is determined using the most dilutive measure, either including the impact of the dividends and deemed dividends on NCR’s Series A Convertible Preferred Shares in the calculation of net income or loss per common share from continuing operations and net income or loss per common share or including the impact of the conversion of such preferred stock into common stock in the calculation of the weighted average diluted shares outstanding. |
Schedule B |
|||||||||||||||||||
NCR CORPORATION |
|||||||||||||||||||
For the Periods Ended March 31 | |||||||||||||||||||
Three Months | |||||||||||||||||||
2018 | 2017 | % Change |
% Change Constant Currency |
||||||||||||||||
Revenue by segment | |||||||||||||||||||
Software | $ | 460 | $ | 452 | 2% | —% | |||||||||||||
Software Gross Margin Rate | 47.8 | % | 51.3 | % | |||||||||||||||
Services | 601 | 557 | 8% | 4% | |||||||||||||||
Services Gross Margin Rate | 24.0 | % | 21.7 | % | |||||||||||||||
Hardware | 456 | 469 | (3)% | (6)% | |||||||||||||||
Hardware Gross Margin Rate | 14.7 | % | 16.6 | % | |||||||||||||||
Total Revenue | $ | 1,517 | $ | 1,478 | 3% | —% | |||||||||||||
Gross Margin Rate | 28.4 | % | 29.2 | % | |||||||||||||||
Operating income by segment | |||||||||||||||||||
Software | $ | 109 | $ | 124 | |||||||||||||||
% of Revenue | 23.7 | % | 27.4 | % | |||||||||||||||
Services | 62 | 44 | |||||||||||||||||
% of Revenue | 10.3 | % | 7.9 | % | |||||||||||||||
Hardware | (23 | ) | (10 | ) | |||||||||||||||
% of Revenue | (5.0 | )% | (2.1 | )% | |||||||||||||||
Subtotal-segment operating income | $ | 148 | $ | 158 | |||||||||||||||
% of Revenue | 9.8 | % | 10.7 | % | |||||||||||||||
Other adjustments (1) | 39 | 43 | |||||||||||||||||
Total income from operations | $ | 109 | $ | 115 | |||||||||||||||
(1) The following table presents the other adjustments for NCR: |
|||||||||||||||||||
For the Periods Ended March 31 |
|||||||||||||||||||
Three Months | |||||||||||||||||||
In millions | 2018 | 2017 | |||||||||||||||||
Transformation costs | $ | 16 | $ | 13 | |||||||||||||||
Acquisition-related amortization of intangible assets | 23 | 29 | |||||||||||||||||
Acquisition-related costs | — | 1 | |||||||||||||||||
Total other adjustments | $ | 39 | $ | 43 |
Schedule C |
||||||||||||||
NCR CORPORATION (in millions, except per share amounts |
||||||||||||||
March 31, 2018 |
December 31, 2017 |
|||||||||||||
Assets | ||||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | $ | 348 | $ | 537 | ||||||||||
Accounts receivable, net | 1,338 | 1,270 | ||||||||||||
Inventories | 822 | 780 | ||||||||||||
Other current assets | 283 | 243 | ||||||||||||
Total current assets | 2,791 | 2,830 | ||||||||||||
Property, plant and equipment, net | 338 | 341 | ||||||||||||
Goodwill | 2,746 | 2,741 | ||||||||||||
Intangibles, net | 556 | 578 | ||||||||||||
Prepaid pension cost | 129 | 118 | ||||||||||||
Deferred income taxes | 474 | 460 | ||||||||||||
Other assets | 607 | 586 | ||||||||||||
Total assets | $ | 7,641 | $ | 7,654 | ||||||||||
Liabilities and stockholders’ equity | ||||||||||||||
Current liabilities | ||||||||||||||
Short-term borrowings | $ | 34 | $ | 52 | ||||||||||
Accounts payable | 697 | 762 | ||||||||||||
Payroll and benefits liabilities | 190 | 219 | ||||||||||||
Contract liabilities | 538 | 458 | ||||||||||||
Other current liabilities | 385 | 398 | ||||||||||||
Total current liabilities | 1,844 | 1,889 | ||||||||||||
Long-term debt | 3,038 | 2,939 | ||||||||||||
Pension and indemnity plan liabilities | 810 | 798 | ||||||||||||
Postretirement and postemployment benefits liabilities | 133 | 133 | ||||||||||||
Income tax accruals | 131 | 148 | ||||||||||||
Other liabilities | 245 | 200 | ||||||||||||
Total liabilities | 6,201 | 6,107 | ||||||||||||
Redeemable noncontrolling interests | 16 | 15 | ||||||||||||
Series A convertible preferred stock: par value $0.01 per share, 3.0 shares authorized, 0.8 shares issued and outstanding as of March 31, 2018 and December 31, 2017 | 822 | 810 | ||||||||||||
Stockholders' equity | ||||||||||||||
NCR stockholders' equity: | ||||||||||||||
Preferred stock: par value $0.01 per share, 100.0 shares authorized, no shares issued and outstanding as of March 31, 2018 and December 31, 2017 | — | — | ||||||||||||
Common stock: par value $0.01 per share, 500.0 shares authorized, 118.3 and 122.0 shares issued and outstanding as of March 31, 2018 and December 31, 2017 | 1 | 1 | ||||||||||||
Paid-in capital | — | 60 | ||||||||||||
Retained earnings | 782 | 857 | ||||||||||||
Accumulated other comprehensive loss | (184 | ) | (199 | ) | ||||||||||
Total NCR stockholders' equity | 599 | 719 | ||||||||||||
Noncontrolling interests in subsidiaries | 3 | 3 | ||||||||||||
Total stockholders' equity | 602 | 722 | ||||||||||||
Total liabilities and stockholders' equity | $ | 7,641 | $ | 7,654 |
Schedule D |
||||||||||||
NCR CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (in millions) |
||||||||||||
For the Periods Ended March 31 |
||||||||||||
Three Months | ||||||||||||
2018 | 2017 | |||||||||||
Operating activities | ||||||||||||
Net income | $ | 21 | $ | 57 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Loss from discontinued operations | 35 | — | ||||||||||
Depreciation and amortization | 86 | 85 | ||||||||||
Stock-based compensation expense | 14 | 19 | ||||||||||
Deferred income taxes | 4 | (3 | ) | |||||||||
Changes in assets and liabilities: | ||||||||||||
Receivables | (114 | ) | (17 | ) | ||||||||
Inventories | (42 | ) | (101 | ) | ||||||||
Current payables and accrued expenses | (77 | ) | (82 | ) | ||||||||
Contract liabilities | 75 | 96 | ||||||||||
Employee benefit plans | (3 | ) | 3 | |||||||||
Other assets and liabilities | (23 | ) | (18 | ) | ||||||||
Net cash (used in) provided by operating activities | (24 | ) | 39 | |||||||||
Investing activities | ||||||||||||
Expenditures for property, plant and equipment | (29 | ) | (11 | ) | ||||||||
Additions to capitalized software | (42 | ) | (41 | ) | ||||||||
Other investing activities, net | (3 | ) | (1 | ) | ||||||||
Net cash used in investing activities | (74 | ) | (53 | ) | ||||||||
Financing activities | ||||||||||||
Short term borrowings, net | (1 | ) | 3 | |||||||||
Payments on term credit facilities | (34 | ) | (11 | ) | ||||||||
Payments on revolving credit facilities | (498 | ) | (195 | ) | ||||||||
Borrowings on revolving credit facilities | 613 | 480 | ||||||||||
Repurchases of Company common stock | (165 | ) | (350 | ) | ||||||||
Proceeds from employee stock plans | 5 | 3 | ||||||||||
Tax withholding payments on behalf of employees | (11 | ) | (22 | ) | ||||||||
Net cash used in financing activities | (91 | ) | (92 | ) | ||||||||
Cash flows from discontinued operations | ||||||||||||
Net cash used in discontinued operations | (4 | ) | (3 | ) | ||||||||
Effect of exchange rate changes on cash and cash equivalents | 5 | 8 | ||||||||||
Decrease in cash, cash equivalents, and restricted cash | (188 | ) | (101 | ) | ||||||||
Cash, cash equivalents and restricted cash at beginning of period | 543 | 507 | ||||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 355 | $ | 406 | ||||||||