NCR Announces Second Quarter 2022 Results

Revenue up 19% and Strong Momentum in Strategic Growth Initiatives

ATLANTA--()--NCR Corporation (NYSE: NCR) reported financial results today for the three months ended June 30, 2022. Second quarter and other recent highlights include:

  • Revenue of $2.0 billion, up 19%; Recurring revenue growth of 31%
  • GAAP diluted EPS from continuing operations of $0.22; Non-GAAP diluted EPS of $0.71
  • Strong execution across strategic growth initiatives
  • Previously announced board-led strategic review to enhance shareholder value continues

“We delivered solid results in the second quarter with strong revenue growth and higher profitability, despite the difficult macroeconomic environment. Strong demand for our solutions and diligent execution position NCR to drive solid financial results in 2022,” said Michael Hayford, Chief Executive Officer. “We made significant progress in the strategic growth initiatives that are transforming NCR into a software-led as-a-service company with a higher mix of recurring revenue streams. NCR is well positioned to deliver increased value to customers and to stockholders.”

In this release, we use certain non-GAAP measures, including presenting certain measures on a constant currency basis. These non-GAAP measures include “free cash flow,” “Adjusted EBITDA,” and others with the words “non-GAAP” or "constant currency" in their titles. These non-GAAP measures are listed, described and reconciled to their most directly comparable GAAP measures under the heading “Non-GAAP Financial Measures” later in this release.

Second Quarter 2022 Operating Results

Effective January 1, 2022, the Company realigned its reportable segments to correspond with changes to its operating model, management structure and organizational responsibilities. Prior periods have been reclassified in order to conform to current period presentation.

Revenue

Second quarter revenue of $1,997 million increased 19% year over year. Foreign currency fluctuations had an unfavorable impact on the revenue comparison of 4%. The following table shows revenue for the second quarter:

 

$ in millions

Q2 2022

 

Q2 2021

 

% Increase
(Decrease)

 

% Increase (Decrease)
Constant Currency

Payments & Network (1)

$

332

 

 

$

54

 

 

515

%

 

526

%

Digital Banking

 

131

 

 

 

129

 

 

2

%

 

2

%

Self-Service Banking

 

679

 

 

 

645

 

 

5

%

 

9

%

Retail

 

562

 

 

 

562

 

 

%

 

4

%

Hospitality

 

238

 

 

 

215

 

 

11

%

 

11

%

Other

 

61

 

 

 

77

 

 

(21

) %

 

(19

) %

Eliminations (2)

 

(12

)

 

 

(5

)

 

140

%

 

140

%

Total segment revenue

$

1,991

 

 

$

1,677

 

 

19

%

 

22

%

Other adjustment (3)

 

6

 

 

 

 

 

 

 

 

Total revenue

$

1,997

 

 

$

1,677

 

 

19

%

 

23

%

 

 

 

 

 

 

 

 

Recurring revenue

$

1,217

 

 

$

929

 

 

31

%

 

35

%

Recurring revenue %

 

61

%

 

 

55

%

 

 

 

 

 

(1)

Second quarter 2022 revenue includes the results of the Cardtronics business, which was acquired on June 21, 2021, and the results of the LibertyX business, which was acquired on January 5, 2022. The second quarter 2021 results include the operations of Cardtronics from June 21, 2021 to June 30, 2021 in the Payments & Network and Self-Service Banking segment results which include $29 million and $3 million of revenue and $10 million and $1 million of Adjusted EBITDA, respectively.

(2)

Eliminations include revenues from contracts with customers and the related costs that are reported in the Payments & Network segment as well as in the Retail or Hospitality segments, including merchant acquiring services that are monetized via payments.

(3)

Other adjustment reflects the revenue attributable to the Company's operations in Russia for the three months ending June 30, 2022 that were excluded from management's measure of revenue due to our announcement to suspend sales to Russia and anticipated orderly wind down of our operations in Russia. The revenue attributable to the Russian operations for the prior period of $11 million is included in the respective segments. Refer to the section entitled “Non-GAAP Financial Measures” for additional information.

 
  • Second quarter gross margin of $471 million increased from $456 million in the prior year period. Gross margin rate was 23.6%, compared to 27.2% in the prior period. Second quarter gross margin (non-GAAP) of $511 million increased from $472 million in the prior year period. Gross margin rate (non-GAAP) was 25.7%, compared to 28.1% in the prior period.
  • Second quarter income from operations of $103 million increased from $84 million in the prior year period. Second quarter operating income (non-GAAP) of $198 million increased from $173 million in the prior year period.
  • Second quarter net income from continuing operations attributable to NCR of $35 million increased from net loss from continuing operations attributable to NCR of $9 million in the prior year period.
  • Second quarter Adjusted EBITDA of $339 million increased from $281 million in the prior year period. Adjusted EBITDA margin rate was 17.0%, compared to 16.8% in the prior year period.
  • Second quarter cash provided by operating activities of $80 million decreased from cash provided by operating activities of $155 million in the prior year period. Second quarter free cash flow was break-even, compared to free cash flow of $142 million in the prior year period.

Strategic Review

The NCR Board of Directors continues to pursue its previously announced strategic review process to evaluate strategic alternatives available to NCR to enhance value for all shareholders. BofA Securities, Inc., Goldman Sachs & Co. LLC, and Evercore Group L.L.C. are serving as financial advisors to NCR.

The Board has not set a timeline for the conclusion of its review of strategic alternatives. NCR does not intend to comment further on the strategic review process unless and until NCR has determined that further disclosure is beneficial or required by law.

Shareholders are advised that there can be no certainty that the strategic review will result in a transaction, or if a transaction is pursued that such a transaction will be completed.

2022 Second Quarter Earnings Conference Call

A conference call is scheduled for today at 4:30 p.m. Eastern Time to discuss the second quarter 2022 results. 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 6606102.

More information on NCR’s second quarter 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 leading enterprise technology provider that runs stores, restaurants and self-directed banking. NCR is headquartered in Atlanta, Ga., with 38,000 employees globally. NCR is a trademark of NCR Corporation in the United States and other countries.

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

Cautionary Statements

This release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 (the “Act”). Forward-looking statements use words such as “expect,” “anticipate,” “outlook,” “intend,” “plan,” “confident,” “believe,” “will,” “should,” “would,” “potential,” “positioning,” “proposed,” “objective,” “could,” “may,” and words of similar meaning, as well as other words or expressions referencing future events, conditions or circumstances. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Act. 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. Examples of forward-looking statements in this release include, without limitation, statements regarding: our expectations of demand for our solutions and execution, and the impact thereof on our financial results in 2022; NCR’s focus on advancing our strategic growth initiatives and transforming NCR into a software-led as-a-service company with a higher mix of recurring revenue streams; our expectations of NCR's ability to deliver increased value to customers and stockholders; and our strategic review to evaluate strategic alternatives to enhance shareholder value and the possible outcomes of such strategic review. 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:

  • Strategy and Technology: transforming our business model; development and introduction of new solutions; competition in the technology industry; integration of acquisitions and management of alliance activities; our multinational operations; and our strategic review announced on February 8, 2022
  • Business Operations: domestic and global economic and credit conditions; risks and uncertainties from the payments-related business and industry; disruptions in our data center hosting and public cloud facilities; retention and attraction of key employees; defects, errors, installation difficulties or development delays; failure of third-party suppliers; the impact of the coronavirus (COVID-19) pandemic and geopolitical and macroeconomic challenges; environmental exposures from historical and ongoing manufacturing activities; and climate change
  • Data Privacy & Security: impact of data protection, cybersecurity and data privacy including any related issues
  • Finance and Accounting: our level of indebtedness; the terms governing our indebtedness; incurrence of additional debt or similar liabilities or obligations; access or renewal of financing sources; our cash flow sufficiency to service our indebtedness; interest rate risks; the terms governing our trade receivables facility; the impact of certain changes in control relating to acceleration of our indebtedness, our obligations under other financing arrangements, or required repurchase of our senior unsecured notes; and any lowering or withdrawal of the ratings assigned to our debt securities by rating agencies; our pension liabilities; and write down of the value of certain significant assets
  • Law and Compliance: protection of our intellectual property; changes to our tax rates and additional income tax liabilities; uncertainties regarding regulations, lawsuits and other related matters; and changes to cryptocurrency regulations
  • Governance: impact of the terms of our Series A Convertible Preferred (“Series A”) Stock relating to voting power, share dilution and market price of our common stock; rights, preferences and privileges of Series A stockholders compared to the rights of our common stockholders; and actions or proposals from stockholders that do not align with our business strategies or the interests of our other stockholders

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, except as required by law.

Non-GAAP Financial Measures

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 Income (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 income (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, as well as other special items, including amortization of acquisition related intangibles and transformation and restructuring activities, 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 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.

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA). NCR determines Adjusted EBITDA for a given period based on its GAAP net income from continuing operations attributable to NCR plus interest expense, net; plus income tax expense (benefit); plus depreciation and amortization; plus stock-based compensation expense; plus other income (expense); plus pension mark-to-market adjustments, pension settlements, pension curtailments and pension special termination benefits and other special items, including amortization of acquisition related intangibles and restructuring charges, among others. NCR uses Adjusted EBITDA to manage and measure the performance of its business segments. NCR also uses Adjusted EBITDA to manage and determine the effectiveness of its business managers and as a basis for incentive compensation. NCR believes that Adjusted EBITDA provides useful information to investors because it is an indicator of the strength and performance of the Company's ongoing business operations, including its ability to fund discretionary spending such as capital expenditures, strategic acquisitions and other investments.

Adjusted EBITDA margin is calculated based on Adjusted EBITDA as a percentage of total revenue.

Special Item Related to Russia The war in Eastern Europe and related sanctions imposed on Russia and related actors by the United States and other jurisdictions required us to commence the orderly wind down of our operations in Russia beginning in the first quarter of 2022. As of June 30, 2022, we have substantially ceased operations in Russia and are in process of dissolving our only subsidiary in Russia. As a result, for the three and six months ending June 30, 2022, our non-GAAP presentation of the measures described above exclude the immaterial impact of our operating results in Russia, as well as the impact of impairments taken to write down the carrying value of assets and liabilities, severance charges, and the assessment of collectability on revenue recognition. We consider this to be a non-recurring special item and management has reviewed the results of its business segments excluding these impacts. We have not adjusted the presentation of the prior year periods due to the immaterial impact of Russia to revenue and income from continuing operations for the three and six months ended June 30, 2021.

Free Cash Flow. NCR defines free cash flow as net cash provided by (used in) operating activities less capital expenditures for property, plant and equipment, less additions to capitalized software, plus/minus restricted cash settlement activity, plus acquisition-related items, less the impact from the initial sale of trade accounts receivables under the agreement entered into during the 3rd quarter of 2021, and plus 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. Free cash flow does 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.

Use of Certain Terms

Recurring revenue includes all revenue streams from contracts where there is a predictable revenue pattern that will occur at regular intervals with a relatively high degree of certainty. This includes hardware and software maintenance revenue, cloud revenue, payment processing revenue, interchange and network revenue, and certain professional services arrangements, as well as term-based software license arrangements that include customer termination rights.

 

Reconciliation of Gross Margin (GAAP) to Gross Margin (Non-GAAP)

 

$ in millions

Q2 2022

 

Q2 2021

Gross Margin (GAAP)

$

471

 

 

$

456

Transformation and restructuring costs

 

16

 

 

 

7

Acquisition-related amortization of intangibles

 

27

 

 

 

9

Acquisition-related costs

 

1

 

 

 

Russia

 

(4

)

 

 

Gross Margin (Non-GAAP)

$

511

 

 

$

472

 

 

 

 

Reconciliation of Gross Margin Rate (GAAP) to Gross Margin Rate (Non-GAAP)

 

 

Q2 2022

 

Q2 2021

Gross Margin Rate (GAAP)

23.6

%

 

27.2

%

Transformation and restructuring costs

0.8

%

 

0.4

%

Acquisition-related amortization of intangibles

1.4

%

 

0.5

%

Acquisition-related costs

0.1

%

 

%

Russia

(0.2

) %

 

%

Gross Margin Rate (Non-GAAP)

25.7

%

 

28.1

%

 

Reconciliation of Income from Operations (GAAP) to Operating Income (Non-GAAP)

 

$ in millions

Q2 2022

 

Q2 2021

Income (Loss) from Operations (GAAP)

$

103

 

 

$

84

Transformation and restructuring costs

 

49

 

 

 

7

Acquisition-related amortization of intangibles

 

45

 

 

 

23

Acquisition-related costs

 

3

 

 

 

59

Russia

 

(2

)

 

 

Operating Income (Non-GAAP)

$

198

 

 

$

173

 

Reconciliation of Net Income from Continuing Operations Attributable to NCR (GAAP) to Earnings Before Interest,
Depreciation, Taxes and Amortization (Adjusted EBITDA)

 

$ in millions

Q2 2022

 

Q2 2021

Net Income (Loss) from Continuing Operations Attributable to NCR (GAAP)

$

35

 

 

$

(9

)

Transformation and restructuring costs

 

49

 

 

 

7

 

Acquisition-related amortization of intangibles

 

45

 

 

 

23

 

Acquisition-related costs

 

3

 

 

 

56

 

Depreciation and amortization (excluding acquisition-related amortization of intangibles)

 

104

 

 

 

76

 

Interest expense

 

67

 

 

 

61

 

Interest income

 

(2

)

 

 

(1

)

Income tax expense (benefit)

 

 

 

 

31

 

Stock-based compensation expense

 

35

 

 

 

37

 

Russia

 

3

 

 

 

 

Adjusted EBITDA (Non-GAAP)

$

339

 

 

$

281

 

 

Reconciliation of Diluted Earnings Per Share from Continuing Operations (GAAP) to
Non-GAAP Diluted Earnings Per Share from Continuing Operations (Non-GAAP)

 

 

Q2 2022

 

Q2 2021

Diluted Earnings Per Share from Continuing Operations (GAAP) (1)

$

0.22

 

$

(0.10

)

Transformation and restructuring costs

 

0.25

 

 

0.04

 

Acquisition-related amortization of intangibles

 

0.21

 

 

0.12

 

Acquisition-related costs

 

0.01

 

 

0.38

 

Valuation allowance release & other tax adjustments

 

 

 

0.14

 

Diluted Earnings Per Share from Continuing Operations (Non-GAAP) (1)

$

0.71

 

$

0.62

 

 

(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.

 

Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (Non-GAAP)

 

$ in millions

Q2 2022

 

Q2 2021

Net cash provided by (used in) operating activities

$

80

 

 

$

155

 

Total capital expenditures

 

(94

)

 

 

(79

)

Restricted cash settlement activity

 

9

 

 

 

6

 

Acquisition related items

 

 

 

 

55

 

Pension contributions

 

5

 

 

 

5

 

Free cash flow

$

 

 

$

142

 

 

Reconciliation of Revenue Growth % (GAAP) to Revenue Growth Constant Currency % (Non-GAAP)

 

 

Three months ended June 30, 2022

 

Six months ended June 30, 2022

$ in millions

Revenue
Growth %
(GAAP)

 

Favorable
(Unfavorable)
FX Impact

 

Revenue Growth %
Constant Currency
(non-GAAP)

 

Revenue
Growth %
(GAAP)

 

Favorable
(Unfavorable)
FX Impact

 

Revenue Growth %
Constant Currency
(non-GAAP)

Payments & Network

515

%

 

(11

) %

 

526

%

 

730

%

 

(11

) %

 

741

%

Digital Banking

2

%

 

%

 

2

%

 

6

%

 

%

 

6

%

Self-Service Banking

5

%

 

(4

) %

 

9

%

 

1

%

 

(3

) %

 

4

%

Retail

%

 

(4

) %

 

4

%

 

2

%

 

(4

) %

 

6

%

Hospitality

11

%

 

%

 

11

%

 

14

%

 

(1

) %

 

15

%

Other

(21

) %

 

(2

) %

 

(19

) %

 

(16

) %

 

(3

) %

 

(13

) %

Eliminations

140

%

 

%

 

140

%

 

100

%

 

%

 

100

%

Total segment revenue

19

%

 

(3

) %

 

22

%

 

20

%

 

(3

) %

 

23

%

Total revenue

19

%

 

(4

) %

 

23

%

 

20

%

 

(3

) %

 

23

%

 

 

 

 

 

 

 

 

 

 

 

 

Recurring Revenue

31

%

 

(4

) %

 

35

%

 

33

%

 

(3

) %

 

36

%

 
 

NCR CORPORATION

 

CONSOLIDATED STATEMENTS OF OPERATIONS

Schedule A

(Unaudited)

(in millions, except per share amounts)

 

 

For the Periods Ended June 30

 

Three Months

 

Six Months

 

2022

 

2021

 

2022

 

2021

Revenue

 

 

 

 

 

 

 

Product

$

614

 

 

$

551

 

 

$

1,130

 

 

$

1,033

 

Service

 

1,383

 

 

 

1,126

 

 

 

2,733

 

 

 

2,188

 

Total Revenue

 

1,997

 

 

 

1,677

 

 

 

3,863

 

 

 

3,221

 

Cost of products

 

544

 

 

 

453

 

 

 

1,036

 

 

 

861

 

Cost of services

 

982

 

 

 

768

 

 

 

1,945

 

 

 

1,490

 

Total gross margin

 

471

 

 

 

456

 

 

 

882

 

 

 

870

 

% of Revenue

 

23.6

%

 

 

27.2

%

 

 

22.8

%

 

 

27.0

%

Selling, general and administrative expenses

 

309

 

 

 

303

 

 

 

622

 

 

 

541

 

Research and development expenses

 

59

 

 

 

69

 

 

 

124

 

 

 

135

 

Income (loss) from operations

 

103

 

 

 

84

 

 

 

136

 

 

 

194

 

% of Revenue

 

5.2

%

 

 

5.0

%

 

 

3.5

%

 

 

6.0

%

Interest expense

 

(67

)

 

 

(61

)

 

 

(130

)

 

 

(106

)

Other income (expense), net

 

1

 

 

 

(1

)

 

 

10

 

 

 

(18

)

Total interest and other expense, net

 

(66

)

 

 

(62

)

 

 

(120

)

 

 

(124

)

Income (loss) from continuing operations before income taxes

 

37

 

 

 

22

 

 

 

16

 

 

 

70

 

% of Revenue

 

1.9

%

 

 

1.3

%

 

 

0.4

%

 

 

2.2

%

Income tax expense (benefit)

 

 

 

 

31

 

 

 

13

 

 

 

48

 

Income (loss) from continuing operations

 

37

 

 

 

(9

)

 

 

3

 

 

 

22

 

Income (loss) from discontinued operations, net of tax

 

6

 

 

 

 

 

 

5

 

 

 

 

Net income (loss)

 

43

 

 

 

(9

)

 

 

8

 

 

 

22

 

Net income (loss) attributable to noncontrolling interests

 

2

 

 

 

 

 

 

1

 

 

 

1

 

Net income (loss) attributable to NCR

$

41

 

 

$

(9

)

 

$

7

 

 

$

21

 

Amounts attributable to NCR common stockholders:

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

35

 

 

$

(9

)

 

$

2

 

 

$

21

 

Dividends on convertible preferred stock

 

(4

)

 

 

(4

)

 

 

(8

)

 

 

(8

)

Income (loss) from continuing operations attributable to NCR common stockholders

 

31

 

 

 

(13

)

 

 

(6

)

 

 

13

 

Income (loss) from discontinued operations, net of tax

 

6

 

 

 

 

 

 

5

 

 

 

 

Net income (loss) attributable to NCR common stockholders

$

37

 

 

$

(13

)

 

$

(1

)

 

$

13

 

Income (loss) per share attributable to NCR common stockholders:

 

 

 

 

 

 

 

Income (loss) per common share from continuing operations

 

 

 

 

 

 

 

Basic

$

0.23

 

 

$

(0.10

)

 

$

(0.04

)

 

$

0.10

 

Diluted (1)

$

0.22

 

 

$

(0.10

)

 

$

(0.04

)

 

$

0.10

 

Net income (loss) per common share

 

 

 

 

 

 

 

Basic

$

0.27

 

 

$

(0.10

)

 

$

(0.01

)

 

$

0.10

 

Diluted (1)

$

0.26

 

 

$

(0.10

)

 

$

(0.01

)

 

$

0.10

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

Basic

 

136.6

 

 

 

131.0

 

 

 

136.2

 

 

 

130.5

 

Diluted (1)

 

140.8

 

 

 

131.0

 

 

 

136.2

 

 

 

136.1

 

 

(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.

 
 

NCR CORPORATION

 

REVENUE AND ADJUSTED EBITDA SUMMARY

Schedule B

(Unaudited)

(in millions)

 

 

For the Periods Ended June 30

 

Three Months

 

Six Months

 

2022

 

2021

 

%
Change

 

% Change
Constant
Currency

 

2022

 

2021

 

%
Change

 

% Change
Constant
Currency

Revenue by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments & Network

$

332

 

 

$

54

 

 

515

%

 

526

%

 

$

631

 

 

$

76

 

 

730

%

 

741

%

Digital Banking

 

131

 

 

 

129

 

 

2

%

 

2

%

 

 

267

 

 

 

252

 

 

6

%

 

6

%

Self-Service Banking

 

679

 

 

 

645

 

 

5

%

 

9

%

 

 

1,290

 

 

 

1,273

 

 

1

%

 

4

%

Retail

 

562

 

 

 

562

 

 

%

 

4

%

 

 

1,108

 

 

 

1,082

 

 

2

%

 

6

%

Hospitality

 

238

 

 

 

215

 

 

11

%

 

11

%

 

 

449

 

 

 

394

 

 

14

%

 

15

%

Other

 

61

 

 

 

77

 

 

(21

) %

 

(19

) %

 

 

129

 

 

 

154

 

 

(16

) %

 

(13

) %

Eliminations

 

(12

)

 

 

(5

)

 

140

%

 

140

%

 

 

(20

)

 

 

(10

)

 

100

%

 

100

%

Total segment revenue

$

1,991

 

 

$

1,677

 

 

19

%

 

22

%

 

$

3,854

 

 

$

3,221

 

 

20

%

 

23

%

Other adjustment

 

6

 

 

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

Total revenue

$

1,997

 

 

$

1,677

 

 

19

%

 

23

%

 

$

3,863

 

 

$

3,221

 

 

20

%

 

23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments & Network

$

97

 

 

$

19

 

 

411

%

 

 

 

$

195

 

 

$

22

 

 

786

%

 

 

Payments & Network Adjusted EBITDA margin %

 

29.2

%

 

 

35.2

%

 

 

 

 

 

 

30.9

%

 

 

28.9

%

 

 

 

 

Digital Banking

 

56

 

 

 

55

 

 

2

%

 

 

 

 

112

 

 

 

109

 

 

3

%

 

 

Digital Banking Adjusted EBITDA margin %

 

42.7

%

 

 

42.6

%

 

 

 

 

 

 

41.9

%

 

 

43.3

%

 

 

 

 

Self-Service Banking

 

142

 

 

 

140

 

 

1

%

 

 

 

 

254

 

 

 

277

 

 

(8

) %

 

 

Self-Service Banking Adjusted EBITDA margin %

 

20.9

%

 

 

21.7

%

 

 

 

 

 

 

19.7

%

 

 

21.8

%

 

 

 

 

Retail

 

104

 

 

 

121

 

 

(14

) %

 

 

 

 

171

 

 

 

219

 

 

(22

) %

 

 

Retail Adjusted EBITDA margin %

 

18.5

%

 

 

21.5

%

 

 

 

 

 

 

15.4

%

 

 

20.2

%

 

 

 

 

Hospitality

 

46

 

 

 

39

 

 

18

%

 

 

 

 

87

 

 

 

75

 

 

16

%

 

 

Hospitality Adjusted EBITDA margin %

 

19.3

%

 

 

18.1

%

 

 

 

 

 

 

19.4

%

 

 

19.0

%

 

 

 

 

Corporate and Other (1)

 

(98

)

 

 

(89

)

 

10

%

 

 

 

 

(195

)

 

 

(156

)

 

25

%

 

 

Eliminations

 

(8

)

 

 

(4

)

 

100

%

 

 

 

 

(14

)

 

 

(7

)

 

100

%

 

 

Total Adjusted EBITDA

$

339

 

 

$

281

 

 

21

%

 

 

 

$

610

 

 

$

539

 

 

13

%

 

 

Total Adjusted EBITDA margin %

 

17.0

%

 

 

16.8

%

 

 

 

 

 

 

15.8

%

 

 

16.7

%

 

 

 

 

 

(1)

Corporate and Other includes income and expenses related to corporate functions that are not specifically attributable to an individual reportable segment along with any immaterial operating segment(s).

 
 

NCR CORPORATION

 

CONSOLIDATED BALANCE SHEETS

Schedule C

(Unaudited)

(in millions, except per share amounts)

 

 

June 30,2022

 

December 31, 2021

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

398

 

 

$

447

 

Accounts receivable, net of allowances of $26 and $24 as of June 30, 2022 and December 31, 2021, respectively

 

1,085

 

 

 

959

 

Inventories

 

858

 

 

 

754

 

Restricted cash

 

255

 

 

 

295

 

Other current assets

 

458

 

 

 

421

 

Total current assets

 

3,054

 

 

 

2,876

 

Property, plant and equipment, net

 

640

 

 

 

703

 

Goodwill

 

4,575

 

 

 

4,519

 

Intangibles, net

 

1,250

 

 

 

1,316

 

Operating lease assets

 

399

 

 

 

419

 

Prepaid pension cost

 

283

 

 

 

300

 

Deferred income taxes

 

734

 

 

 

732

 

Other assets

 

821

 

 

 

776

 

Total assets

$

11,756

 

 

$

11,641

 

Liabilities and stockholders’ equity

 

 

 

Current liabilities

 

 

 

Short-term borrowings

$

108

 

 

$

57

 

Accounts payable

 

949

 

 

 

826

 

Payroll and benefits liabilities

 

273

 

 

 

389

 

Contract liabilities

 

556

 

 

 

516

 

Settlement liabilities

 

242

 

 

 

263

 

Other current liabilities

 

705

 

 

 

757

 

Total current liabilities

 

2,833

 

 

 

2,808

 

Long-term debt

 

5,497

 

 

 

5,505

 

Pension and indemnity plan liabilities

 

753

 

 

 

789

 

Postretirement and postemployment benefits liabilities

 

119

 

 

 

119

 

Income tax accruals

 

108

 

 

 

116

 

Operating lease liabilities

 

378

 

 

 

388

 

Other liabilities

 

420

 

 

 

383

 

Total liabilities

 

10,108

 

 

 

10,108

 

Series A convertible preferred stock: par value $0.01 per share, 3.0 shares authorized, 0.3 issued and outstanding as of June 30, 2022 and December 31, 2021, respectively; redemption amount and liquidation preference of $276 as of June 30, 2022 and December 31, 2021, respectively

 

275

 

 

 

274

 

Stockholders' equity

 

 

 

NCR stockholders' equity:

 

 

 

Preferred stock: par value $0.01 per share, 100.0 shares authorized, no shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively

 

 

 

 

 

Common stock: par value $0.01 per share, 500.0 shares authorized, 136.7 and 132.2 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively

 

1

 

 

 

1

 

Paid-in capital

 

644

 

 

 

515

 

Retained earnings

 

1,030

 

 

 

1,031

 

Accumulated other comprehensive loss

 

(305

)

 

 

(291

)

Total NCR stockholders' equity

 

1,370

 

 

 

1,256

 

Noncontrolling interests in subsidiaries

 

3

 

 

 

3

 

Total stockholders' equity

 

1,373

 

 

 

1,259

 

Total liabilities and stockholders' equity

$

11,756

 

 

$

11,641

 

 

 

 

NCR CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS

Schedule D

(Unaudited)

 

(in millions)

 

 

 

 

For the Periods Ended June 30

 

Three Months

 

Six Months

 

2022

 

2021

 

2022

 

2021

Operating activities

 

 

 

 

 

 

 

Net income (loss)

$

43

 

$

(9)

 

$

8

 

$

22

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Income from discontinued operations

 

(6)

 

 

 

 

(5)

 

 

Depreciation and amortization

 

152

 

 

120

 

 

299

 

 

212

Stock-based compensation expense

 

35

 

 

37

 

 

69

 

 

81

Deferred income taxes

 

2

 

 

19

 

 

6

 

 

26

Loss (gain) on disposal of property, plant and equipment and other assets

 

 

 

 

 

2

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Receivables

 

(80)

 

 

13

 

 

(209)

 

 

(78)

Inventories

 

(125)

 

 

(64)

 

 

(202)

 

 

(81)

Current payables and accrued expenses

 

121

 

 

100

 

 

58

 

 

134

Contract liabilities

 

(71)

 

 

(31)

 

 

34

 

 

43

Employee benefit plans

 

14

 

 

(11)

 

 

6

 

 

(21)

Other assets and liabilities

 

(5)

 

 

(19)

 

 

52

 

 

(28)

Net cash provided by operating activities

$

80

 

$

155

 

$

118

 

$

310

Investing activities

 

 

 

 

 

 

 

Expenditures for property, plant and equipment

$

(17)

 

$

(20)

 

$

(32)

 

$

(30)

Proceeds from sale of property, plant and equipment and other assets

 

3

 

 

 

 

3

 

 

Additions to capitalized software

 

(77)

 

 

(59)

 

 

(142)

 

 

(110)

Business acquisitions, net of cash acquired

 

 

 

(2,307)

 

 

(1)

 

 

(2,464)

Purchases of short-term investments

 

 

 

(8)

 

 

 

 

(13)

Proceeds from sales of short-term investments

 

 

 

9

 

 

 

 

14

Other investing activities, net

 

 

 

(6)

 

 

(5)

 

 

(6)

Net cash used in investing activities

$

(91)

 

$

(2,391)

 

$

(177)

 

$

(2,609)

Financing activities

 

 

 

 

 

 

 

Short term borrowings, net

$

 

$

 

$

2

 

$

Payments on term credit facilities

 

(2)

 

 

(97)

 

 

(4)

 

 

(105)

Payments on revolving credit facilities

 

(320)

 

 

(367)

 

 

(599)

 

 

(685)

Borrowings on term credit facilities

 

 

 

1,505

 

 

 

 

1,505

Borrowings on revolving credit facilities

 

325

 

 

361

 

 

637

 

 

809

Proceeds from issuance of senior unsecured notes

 

 

 

1,200

 

 

 

 

1,200

Debt issuance costs and bridge commitment fees

 

 

 

(50)

 

 

 

 

(51)

Cash dividend paid for Series A preferred shares dividends

 

(4)

 

 

(4)

 

 

(8)

 

 

(8)

Proceeds from employee stock plans

 

8

 

 

10

 

 

14

 

 

18

Tax withholding payments on behalf of employees

 

 

 

(3)

 

 

(36)

 

 

(25)

Net change in client funds obligations

 

(9)

 

 

(8)

 

 

(3)

 

 

(8)

Principal payments for finance lease obligations

 

(4)

 

 

(4)

 

 

(8)

 

 

(8)

Other financing activities

 

(2)

 

 

 

 

(2)

 

 

(1)

Net cash provided by (used in) financing activities

$

(8)

 

$

2,543

 

$

(7)

 

$

2,641

Cash flows from discontinued operations

 

 

 

 

 

 

 

Net cash provided by (used in) discontinued operations

 

4

 

 

(3)

 

 

 

 

(47)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

(13)

 

 

2

 

 

(19)

 

 

(4)

Increase (decrease) in cash, cash equivalents, and restricted cash

$

(28)

 

$

306

 

$

(85)

 

$

291

Cash, cash equivalents and restricted cash at beginning of period

 

692

 

 

391

 

 

749

 

 

406

Cash, cash equivalents, and restricted cash at end of period

$

664

 

$

697

 

$

664

 

$

697

 

Contacts

News Media Contact
Scott Sykes
NCR Corporation
212.589.8428
scott.sykes@ncr.com

Investor Contact
Michael Nelson
NCR Corporation
678.808.6995
michael.nelson@ncr.com

Contacts

News Media Contact
Scott Sykes
NCR Corporation
212.589.8428
scott.sykes@ncr.com

Investor Contact
Michael Nelson
NCR Corporation
678.808.6995
michael.nelson@ncr.com