Conduent Announces First Quarter 2022 Financial Results

20210505 Conduent Q1 Earning Image 1
20210505 Conduent Q1 Earning Image 1

Key Q1 2022 Highlights

FLORHAM PARK, N.J., May 03, 2022 (GLOBE NEWSWIRE) --  Conduent (NASDAQ: CNDT), a business process services and solutions company, today announced its first quarter 2022 financial results.

Cliff Skelton, Conduent President and CEO stated, “Q1 2022 was another solid quarter where we met or exceeded expectations.  New business sales were strong, with Total Contract Value signed in the quarter increasing by more than 30 percent year-over-year, representing our highest-ever Q1 performance. We recently announced our intention to separate the Transportation business to unlock additional value and we believe the best course of action will be to spin that business as opposed to a sale, at this point in time. It’s important to note that our dedicated associates continue to be the backbone of our company and culture, as reflected in the numerous recognitions we received in Q1. We are encouraged about the future because, even as economic conditions remain volatile, clients continue to seek business process outsourcing capabilities to increase efficiency, enhance customer experience and improve performance. We continue to be strongly positioned as a partner of choice to provide these critical services and solutions.”

Key Financial Q1 2022 Results

($ in millions, except margin and per share data) Q1 2022 Q1 2021 Current Quarter Y/Y B/(W)
Revenue $967 $1,028 (5.9)%
Adjusted Revenue (1) $960 $1,010 (5.0)%
GAAP Net Income (Loss) 136 (11) 1336.4%
Adjusted EBITDA (1) 107 105 1.9%
Adjusted EBITDA Margin (1) 11.1% 10.4% 70 bps
GAAP Pre-tax Income 210 (9) 2433.3%
GAAP Diluted EPS $0.61 $(0.06) 1116.7%
Adjusted Diluted EPS (1) $0.10 $0.15 (33.3)%
Cash Flow from Operating Activities 11 (2) 650.0%
Adjusted Free Cash Flow (1) (65) (33) (97.0)%

Q1 2022 Performance Commentary
Revenue and Adjusted Revenue were lower than prior year period, primarily driven by significant non-recurring stimulus payments volume in our Government Services business in the prior year.

Net income was $136M up significantly versus prior year period, reflecting the gain on sale of the Midas divestiture and insurance recoveries relating to a previously disclosed legal matter.

Adjusted EBITDA of $107M and Adjusted EBITDA Margin of 11.1% benefited from a one-time recovery of $14M in defense costs as a portion of the settlement with insurance carriers relating to a previously disclosed legal matter.

Sales performance was up 32% in new business TCV signings at $464M, with new business ARR up 14% at $107M versus Q1 2021. Significant TCV wins in the Transportation segment made this one of the strongest starts to the year for new business signings. The Net ARR Activity Metric for Q1 2022 was $102M, up 17% versus Q1 2021 and continues to be positive.

Additional Q1 2022 Performance Highlights
Conduent achieved several milestones in client satisfaction, industry recognition and culture, including;

FY 2022 Outlook (4)

  FY 2021
Actuals
FY 2022
Outlook
Adj. Revenue (1) $4,070M $3,825M - $3,975M
     
Adj. EBITDA (1) / Adj. EBITDA Margin (1) $448M / 11.0% 9.5% - 10.5%
     
Adj. Free Cash Flow (2) as % of Adj. EBITDA (1) Approx. 18% (3) Approx. 15% (3)

(1) Refer to Appendix for definition and complete non-GAAP reconciliations of Adjusted Revenue, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Diluted EPS and Adjusted Free Cash Flow

(2) Refer to Appendix for definition.

(3) Normalized for the impact of payment of deferred payroll taxes primarily related to the CARES Act of $32M in 2021 and $27M in 2022, Adjusted Free Cash Flow as a percentage of Adjusted EBITDA for 2021 is approximately 25% and approximately 22% in 2022.

(4) Refer to Appendix for definition of Non-GAAP Outlook

Conference Call
Management will present the results during a conference call and webcast on May 3, 2022 at 5:00 p.m. ET.

The call will be available by live audio webcast along with the news release and online presentation slides at https://investor.conduent.com/ .

The conference call will also be available by calling 1-877-407-4019 toll-free. If requested, the conference ID for this call is 13728764.

The international dial-in is 1-201-689-8337. The international conference ID is also 13728764.
A recording of the conference call will be available by calling 1-877-660-6853 one hour after the conference call concludes. The replay ID is 13728764.

The telephone recording will be available until May 17, 2022.

About Conduent
Conduent delivers mission-critical services and solutions on behalf of businesses and governments – creating exceptional outcomes for its clients and the millions of people who count on them. Through our dedicated people, processes, and technologies, Conduent solutions and services enhance customer experience, increase efficiencies, reduce costs, and improve performance for most Fortune 100 companies and more than 500 government entities. Whether it’s touching three out of every four health insured lives and delivering 45% of SNAP payments in the U.S., or enabling 1.3 billion customer service interactions and empowering 10 million employees through HR services worldwide, Conduent services and solutions interact with millions of people every day and move our clients’ operations forward. Learn more at https://www.conduent.com .

Non-GAAP Financial Measures
We have reported our financial results in accordance with U.S. generally accepted accounting principles (U.S. GAAP). In addition, we have discussed our financial results using non-GAAP measures. We believe these non-GAAP measures allow investors to better understand the trends in our business and to better understand and compare our results. Accordingly, we believe it is necessary to adjust several reported amounts, determined in accordance with U.S. GAAP, to exclude the effects of certain items as well as their related tax effects. Management believes that these non-GAAP financial measures provide an additional means of analyzing the results of the current period against the corresponding prior period. However, these non-GAAP financial measures should be viewed in addition to, and not as a substitute for, our reported results prepared in accordance with U.S. GAAP. Our non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable U.S. GAAP measures and should be read only in conjunction with our Consolidated Financial Statements prepared in accordance with U.S. GAAP. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business and make operating decisions, and providing such non-GAAP financial measures to investors allows for a further level of transparency as to how management reviews and evaluates our business results and trends. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is based in part on the performance of our business based on certain of these non-GAAP measures. Refer to the "Non-GAAP Financial Measures" section attached to this release for a discussion of these non-GAAP measures and their reconciliation to the reported U.S. GAAP measures.

Forward-Looking Statements

This release and any attachments to this release may contain "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. The words “anticipate,” “believe,” “estimate,” “expect,” "plan," “intend,” “will,” “aim,” “should,” “could,” “forecast,” “target,” “may,” "continue to," "if,” “growing,” “projected,” “potential,” “likely,” and similar expressions, as they relate to us, are intended to identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. All statements other than statements of historical fact included in this press release are forward-looking statements, including, but not limited to, statements regarding our financial results, condition and outlook; changes in our operating results; general market and economic conditions; our plans to separate the Transportation business to unlock additional value; that the best course of action will be to spin the Transportation business as opposed to a sale; expectations regarding our clients continuing to seek business process outsourcing capabilities to increase efficiency, enhance customer experience and improve performance; our belief that we are strongly positioned as a partner of choice to provide these critical services and solutions; and our projected financial performance for the full year 2022, including all statements made under the section captioned “FY 2022 Outlook” within this release. In addition, all statements regarding the proposed separation of the Transportation business, the anticipated effects of the novel coronavirus, or COVID-19, pandemic and the responses thereto, including the pandemic’s impact on general economic and market conditions, as well as on our business, customers, and markets, results of operations and financial condition and anticipated actions to be taken by management to sustain our business during the economic uncertainty caused by the pandemic and related governmental and business actions, as well as other statements that are not strictly historical in nature, are forward looking. These statements reflect our current views with respect to future events and are subject to certain risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those expressed or implied herein as anticipated, believed, estimated, expected or intended or using other similar expressions.

In accordance with the provisions of the Litigation Reform Act, we are making investors aware that such forward-looking statements, because they relate to future events, are by their very nature subject to many important factors and uncertainties that could cause actual results to differ materially from those contemplated by the forward-looking statements contained in this press release, any exhibits to this press release and other public statements we make. Our actual results may vary materially from those expressed or implied in our forward-looking statements.

Important factors and uncertainties that could cause our actual results to differ materially from those in our forward-looking statements include, but are not limited to: the significant continuing effects of the ongoing COVID-19 pandemic on our business, operations, financial results and financial condition, which is dependent on developments which are highly uncertain and cannot be predicted; government appropriations and termination rights contained in our government contracts; our ability to renew commercial and government contracts, including contracts awarded through competitive bidding processes; our ability to recover capital and other investments in connection with our contracts; our reliance on third-party providers; our ability to deliver on our contractual obligations properly and on time; changes in interest in outsourced business process services; risk and impact of geopolitical events, natural disasters and other factors (such as pandemics, including coronavirus) in a particular country or region on our workforce, customers and vendors; claims of infringement of third-party intellectual property rights; our ability to estimate the scope of work or the costs of performance in our contracts; the loss of key senior management and our ability to attract and retain necessary technical personnel and qualified subcontractors; increases in the cost of telephone and data services or significant interruptions in such services; our failure to develop new service offerings and protect our intellectual property rights; our ability to modernize our information technology infrastructure and consolidate data centers; the failure to comply with laws relating to individually identifiable information and personal health information; the failure to comply with laws relating to processing certain financial transactions, including payment card transactions and debit or credit card transactions; breaches of our information systems or security systems or any service interruptions; our ability to comply with data security standards; changes in tax and other laws and regulations; risk and impact of potential goodwill and other asset impairments; our significant indebtedness; our ability to obtain adequate pricing for our services and to improve our cost structure; our ability to collect our receivables, including those for unbilled services; a decline in revenues from, or a loss of, or a reduction in business from or failure of significant clients; fluctuations in our non-recurring revenue; our failure to maintain a satisfactory credit rating; our ability to receive dividends or other payments from our subsidiaries; developments in various contingent liabilities that are not reflected on our balance sheet, including those arising as a result of being involved in a variety of claims, lawsuits, investigations and proceedings; conditions abroad, including local economics, political environments, fluctuating foreign currencies and shifting regulatory schemes; changes in government regulation and economic, strategic, political and social conditions; changes in the volatility of our stock price and the risk of litigation following a decline in the price of our stock; uncertainty regarding whether the proposed separation of the Transportation business will be commenced or completed and the timing and value of such transaction; and other factors that are set forth in the “Risk Factors” section, the “Legal Proceedings” section, the “Management's Discussion and Analysis of Financial Condition and Results of Operations” section and other sections in our 2021 Annual Report on Form 10-K, as well as in our Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed with or furnished to the Securities and Exchange Commission. Any forward-looking statements made by us in this release speak only as of the date on which they are made. We are under no obligation to, and expressly disclaim any obligation to, update or alter our forward-looking statements, whether as a result of new information, subsequent events or otherwise.

Media Contacts:
Sean Collins, Conduent, +1-310-497-9205, sean.collins2@conduent.com

Investor Contacts:
Giles Goodburn, Conduent, +1-203-216-3546, ir@conduent.com

CONDUENT INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED)

    Three Months Ended
March 31,
(in millions, except per share data)     2022       2021  
Revenue   $ 967     $ 1,028  
         
Operating Costs and Expenses        
Cost of services (excluding depreciation and amortization)     755       787  
Selling, general and administrative (excluding depreciation and amortization)     102       126  
Research and development (excluding depreciation and amortization)     1        
Depreciation and amortization     61       95  
Restructuring and related costs     9       13  
Interest expense     19       13  
(Gain) loss on divestitures and transaction costs     (163 )     2  
Litigation settlements (recoveries), net     (28 )     1  
Other (income) expenses, net     1        
Total Operating Costs and Expenses     757       1,037  
         
Income (Loss) Before Income Taxes     210       (9 )
         
Income tax expense (benefit)     74       2  
Net Income (Loss)   $ 136     $ (11 )
         
Net Income (Loss) per Share:        
Basic   $ 0.62     $ (0.06 )
Diluted   $ 0.61     $ (0.06 )

CONDUENT INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) (1)

    Three Months Ended
March 31,
(in millions)     2022       2021  
Net Income (Loss)   $ 136     $ (11 )
Other Comprehensive Income (Loss), Net (1)        
Currency translation adjustments, net     (5 )     (11 )
Unrecognized gains (losses), net     (1 )     (1 )
Other Comprehensive Income (Loss), Net     (6 )     (12 )
         
Comprehensive Income (Loss), Net   $ 130     $ (23 )

(1) All amounts are net of tax. Tax effects were immaterial.

CONDUENT INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(in millions, except share data in thousands)   March 31, 2022   December 31, 2021
Assets        
Cash and cash equivalents   $ 588     $ 415  
Accounts receivable, net     661       699  
Assets held for sale           184  
Contract assets     160       154  
Other current assets     234       228  
Total current assets     1,643       1,680  
Land, buildings and equipment, net     272       281  
Operating lease right-of-use assets     219       231  
Intangible assets, net     46       52  
Goodwill     1,335       1,339  
Other long-term assets     464       453  
Total Assets   $ 3,979     $ 4,036  
Liabilities and Equity        
Current portion of long-term debt   $ 30     $ 30  
Accounts payable     189       198  
Accrued compensation and benefits costs     206       243  
Unearned income     75       82  
Liabilities held for sale           29  
Other current liabilities     426       443  
Total current liabilities     926       1,025  
Long-term debt     1,277       1,383  
Deferred taxes     102       75  
Operating lease liabilities     179       184  
Other long-term liabilities     91       95  
Total Liabilities     2,575       2,762  
         
Series A convertible preferred stock     142       142  
         
Common stock     2       2  
Additional paid-in capital     3,912       3,910  
Retained earnings (deficit)     (2,217 )     (2,351 )
Accumulated other comprehensive loss     (435 )     (429 )
Total Equity     1,262       1,132  
Total Liabilities and Equity   $ 3,979     $ 4,036  
         
Shares of common stock issued and outstanding     215,604       215,381  
Shares of series A convertible preferred stock issued and outstanding     120       120  

CONDUENT INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

    Three Months Ended
March 31,
(in millions)     2022       2021  
Cash Flows from Operating Activities:        
Net income (loss)   $ 136     $ (11 )
Adjustments required to reconcile net income (loss) to cash flows from operating activities:        
Depreciation and amortization     61       95  
Deferred income taxes     31       (1 )
Amortization of debt financing costs     1       2  
(Gain) loss on divestitures and sales of fixed assets, net     (164 )     1  
Stock-based compensation     2       3  
Changes in operating assets and liabilities     (56 )     (91 )
Net cash provided by (used in) operating activities     11       (2 )
Cash Flows from Investing Activities:        
Cost of additions to land, buildings and equipment     (34 )     (14 )
Cost of additions to internal use software     (16 )     (16 )
Proceeds from divestitures     323       1  
Net cash provided by (used in) investing activities     273       (29 )
Cash Flows from Financing Activities:        
Payments on revolving credit facility     (100 )      
Payments on debt     (8 )     (23 )
Dividends paid on preferred stock     (2 )     (2 )
Net cash provided by (used in) financing activities     (110 )     (25 )
Effect of exchange rate changes on cash, cash equivalents and restricted cash     (1 )     (3 )
Increase (decrease) in cash, cash equivalents and restricted cash     173       (59 )
Cash, Cash Equivalents and Restricted Cash at Beginning of Period     420       458  
Cash, Cash Equivalents and Restricted Cash at End of period (1)   $ 593     $ 399  

(1) Includes $5 million and $10 million restricted cash as of March 31, 2022 and 2021, respectively, that were included in Other current assets on their respective Condensed Consolidated Balance Sheets.

Appendix

Definition

Net ARR Activity Metric (TTM)

Projected Annual Recurring Revenue for contracts signed in the prior 12 months, less the annualized impact of any client losses, contractual volume and price changes, and other known impacts for which the company was notified in that same time period, which could positively or negatively impact results. The metric annualizes the net impact to revenue. Timing of revenue impact varies and may not be realized within the forward 12-month timeframe. The metric is for indicative purposes only. This metric excludes COVID-related volume impacts and non-recurring revenue signings. This metric is not indicative of any specific 12 month timeframe.

New Business Annual Contract Value (ACV): (New Business TCV / contract term) multiplied by 12.

Non-GAAP Financial Measures

We have reported our financial results in accordance with U.S. generally accepted accounting principles (U.S. GAAP). In addition, we have discussed our financial results using non-GAAP measures.

We believe these non-GAAP measures allow investors to better understand the trends in our business and to better understand and compare our results. Accordingly, we believe it is necessary to adjust several reported amounts, determined in accordance with U.S. GAAP, to exclude the effects of certain items as well as their related tax effects. Management believes that these non-GAAP financial measures provide an additional means of analyzing the results of the current period against the corresponding prior period. However, these non-GAAP financial measures should be viewed in addition to, and not as a substitute for, the Company’s reported results prepared in accordance with U.S. GAAP. Our non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable U.S. GAAP measures and should be read only in conjunction with our Consolidated Financial Statements prepared in accordance with U.S. GAAP. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business and make operating decisions, and providing such non-GAAP financial measures to investors allows for a further level of transparency as to how management reviews and evaluates our business results and trends. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is based in part on the performance of our business based on certain of these non-GAAP measures.

A reconciliation of the following non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with U.S. GAAP are provided below.

These reconciliations also include the income tax effects for our non-GAAP performance measures in total, to the extent applicable. The income tax effects are calculated under the same accounting principles as applied to our reported pre-tax performance measures under ASC 740, which employs an annual effective tax rate method. The noted income tax effect for our non-GAAP performance measures is effectively the difference in income taxes for reported and adjusted pre-tax income calculated under the annual effective tax rate method. The tax effect of the non-GAAP adjustments was calculated based upon evaluation of the statutory tax treatment and the applicable statutory tax rate in the jurisdictions in which such charges were incurred.

Adjusted Net Income (Loss), Adjusted Diluted Earnings per Share, Adjusted Weighted Average Common Shares Outstanding, and Adjusted Effective Tax Rate

We make adjustments to Net Income (Loss) before Income Taxes for the following items, as applicable, to the particular financial measure, for the purpose of calculating Adjusted Revenue, Adjusted Net Income (Loss), Adjusted Diluted Earnings per Share, Adjusted Weighted Average Common Shares Outstanding, and Adjusted Effective Tax Rate:

The Company provides adjusted net income and adjusted EPS financial measures to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which may be recurring or non-recurring and which in our view do not necessarily reflect ongoing performance.  We also internally use these measures to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions.

Management believes that the adjusted effective tax rate, provided as supplemental information, facilitates a comparison by investors of our actual effective tax rate with an adjusted effective tax rate which reflects the impact of the items which are excluded in providing adjusted net income and certain other identified items, and may provide added insight into our underlying business results and how effective tax rates impact our ongoing business.

Adjusted Revenue, Adjusted Operating Income and Adjusted Operating Margin

We make adjustments to Revenue, Costs and Expenses and Operating Margin, as applicable, for the following items, for the purpose of calculating Adjusted Revenue, Adjusted Operating Income and Adjusted Operating Margin:

We provide our investors with adjusted revenue, adjusted operating income and adjusted operating margin information, as supplemental information, because we believe it offers added insight, by itself and for comparability between periods, by adjusting for certain non-cash items as well as certain other identified items which we do not believe are indicative of our ongoing business, and may also provide added insight on trends in our ongoing business.

Adjusted EBITDA and EBITDA Margin

We use Adjusted EBITDA and Adjusted EBITDA Margin as an additional way of assessing certain aspects of our operations that, when viewed with the U.S. GAAP results and the accompanying reconciliations to corresponding U.S. GAAP financial measures, provide a more complete understanding of our on-going business. Adjusted EBITDA represents income (loss) before interest, income taxes, depreciation and amortization and contract inducement amortization adjusted for the following items. Adjusted EBITDA Margin is Adjusted EBITDA divided by revenue or adjusted revenue, as applicable.

Adjusted EBITDA is not intended to represent cash flows from operations, operating income (loss) or net income (loss) as defined by U.S. GAAP as indicators of operating performance. Management cautions that amounts presented in accordance with Conduent's definition of Adjusted EBITDA and Adjusted EBITDA Margin may not be comparable to similar measures disclosed by other companies because not all companies calculate Adjusted EBITDA and Adjusted EBITDA Margin in the same manner.

Free Cash Flow

Free Cash Flow is defined as cash flows from operating activities as reported on the consolidated statement of cash flows, less cost of additions to land, buildings and equipment, cost of additions to internal use software, and proceeds from sales of land, buildings and equipment. We use the non-GAAP measure of Free Cash Flow as a criterion of liquidity. We use Free Cash Flow as a measure of liquidity to determine amounts we can reinvest in our core businesses, such as amounts available to make acquisitions and invest in land, buildings and equipment and internal use software, after required payments on debt. In order to provide a meaningful basis for comparison, we are providing information with respect to our Free Cash Flow reconciled to cash flow provided by operating activities, which we believe to be the most directly comparable measure under U.S. GAAP.

Adjusted Free Cash Flow

Adjusted Free Cash Flow is defined as Free Cash Flow from above plus taxes paid on gains from divestitures, litigation insurance recoveries, transaction costs, and certain other identified adjustments. We use Adjusted Free Cash Flow, in addition to Free Cash Flow, to provide supplemental information to our investors concerning our ability to generate cash from our ongoing operating activities and for performance based components of employee compensation; by excluding these items, we believe we provide useful additional information to our investors to help them further understand our ability to generate cash period-over-period as well as added information on comparability to our competitors. Such as with Free Cash Flow information, as so adjusted, it is specifically not intended to provide amounts available for discretionary spending. We have added certain adjustments to account for items which we do not believe reflect our core business or operating performance, and we computed all periods with such adjusted costs.

Revenue at Constant Currency

To better understand trends in our business, we believe that it is helpful to adjust revenue to exclude the impact of changes in the translation of foreign currencies into U.S. Dollars. We refer to this adjusted revenue as “constant currency.” Currency impact is determined as the difference between actual growth rates and constant currency growth rates. This currency impact is calculated by translating the current period activity in local currency using the comparable prior-year period's currency translation rate.

Non-GAAP Outlook

In providing the outlook for Adjusted EBITDA we exclude certain items which are otherwise included in determining the comparable U.S. GAAP financial measure. A description of the adjustments which historically have been applicable in determining Adjusted EBITDA are reflected in the table below. In addition, for "FY 2021 Actuals" we are excluding the estimated impacts of $70 million of Revenue and $39 million of Adjusted EBITDA related to the divestiture of the Midas business. We are providing such outlook only on a non-GAAP basis because the Company is unable to predict with reasonable certainty the totality or ultimate outcome or occurrence of these adjustments for the forward-looking period, which can be dependent on future events that may not be reliably predicted. Based on past reported results, where one or more of these items have been applicable, such excluded items could be material, individually or in the aggregate, to reported results. We have provided an outlook for revenue on a constant currency basis due to the inability to accurately predict foreign currency impact on revenues. Outlook for Adjusted Free Cash Flow is provided as a factor of expected Adjusted EBITDA, see above. For the same reason, we are unable to provide GAAP expected adjusted tax rate, which adjusts for our non-GAAP adjustments.

Non-GAAP Reconciliations: Revenue at Constant Currency, Adjusted Net Income (Loss), Adjusted Effective Tax, Adjusted Operating Income (Loss) and Adjusted EBITDA were as follows:

    Three Months Ended
March 31,
(in millions)     2022       2021  
ADJUSTED REVENUE        
Revenue   $ 967     $ 1,028  
Adjustment:        
Divestitures (1)     (7 )     (18 )
Adjusted Revenue     960       1,010  
Foreign currency impact     5       (7 )
Revenue at Constant Currency   $ 965     $ 1,003  
         
ADJUSTED NET INCOME (LOSS)        
Net Income (Loss)   $ 136     $ (11 )
Adjustments:        
Amortization of acquired intangible assets (2)     6       40  
Restructuring and related costs     9       13  
(Gain) loss on divestitures and transaction costs     (163 )     2  
Litigation settlements (recoveries), net     (28 )     1  
Other charges (credits)     1        
Total Non-GAAP Adjustments     (175 )     56  
Income tax adjustments (3)     64       (9 )
Adjusted Net Income (Loss)   $ 25     $ 36  
         
ADJUSTED EFFECTIVE TAX        
Income (Loss) Before Income Taxes   $ 210     $ (9 )
Adjustments:        
Total Non-GAAP Adjustments     (175 )     56  
Adjusted PBT Before Adjustment for Divestitures     35       47  
Divestitures (1)     (2 )     (9 )
Adjusted PBT   $ 33     $ 38  
         
Income tax expense (benefit)   $ 74     $ 2  
Income tax adjustments (3)     (64 )     9  
Adjusted Income Tax Expense (Benefit)     10       11  
Adjusted Net Income (Loss) Before Adjustment for Divestitures     25       36  
Divestitures (1)     (2 )     (9 )
Adjusted Net Income (Loss)   $ 23     $ 27  

 

ADJUSTED OPERATING INCOME (LOSS)        
Income (Loss) Before Income Taxes   $ 210     $ (9 )
Adjustments:        
Total non-GAAP adjustments     (175 )     56  
Interest expense     19       13  
Adjusted Operating Income (Loss) Before Adjustment for Divestitures     54       60  
Divestitures (1)     (2 )     (9 )
Adjusted Operating Income (Loss)   $ 52     $ 51  
         
ADJUSTED EBITDA        
Net Income (Loss)   $ 136     $ (11 )
Income tax expense (benefit)     74       2  
Depreciation and amortization     61       95  
Contract inducement amortization            
Interest expense     19       13  
EBITDA Before Adjustment for Divestitures     290       99  
Divestitures (1)     (2 )     (9 )
Divestitures depreciation and amortization (1)           (1 )
EBITDA     288       89  
Adjustments:        
Restructuring and related costs     9       13  
(Gain) loss on divestitures and transaction costs     (163 )     2  
Litigation settlements (recoveries), net     (28 )     1  
Other charges (credits)     1        
Adjusted EBITDA   $ 107     $ 105  

(1) Adjusted for the full impact from revenue and income/loss from divestitures for all periods presented.

(2) Included in Depreciation and amortization on the Consolidated Statements of Income (Loss).

(3) The tax impact of Adjusted Pre-tax income (loss) from continuing operations was calculated under the same accounting principles applied to the 'As Reported' pre-tax income (loss), which employs an annual effective tax rate method to the results and without regard to the adjustments listed.

Non-GAAP Reconciliations: Adjusted Weighted Average Shares Outstanding, Adjusted Diluted EPS, Adjusted Effective Tax Rate, Adjusted Operating Margin and Adjusted EBITDA Margin were as follows:

    Three Months Ended
March 31,
(Amounts are in whole dollars, shares are in thousands and margins and rates are in %)     2022       2021  
ADJUSTED DILUTED EPS (1)        
Weighted Average Common Shares Outstanding     215,503       212,250  
Adjustments:        
Restricted stock and performance units / shares     2,994       6,952  
Adjusted Weighted Average Common Shares Outstanding     218,497       219,202  
         
Diluted EPS from Continuing Operations   $ 0.61     $ (0.06 )
Adjustments:        
Total non-GAAP adjustments     (0.80 )     0.25  
Income tax adjustments (2)     0.29       (0.04 )
Adjusted Diluted EPS   $ 0.10     $ 0.15  
         
ADJUSTED EFFECTIVE TAX RATE        
Effective tax rate     35.2 %     (23.4) %
Adjustments:        
Total non-GAAP adjustments     (5.6) %     46.8 %
Adjusted Effective Tax Rate (2)     29.6 %     23.4 %
         
ADJUSTED OPERATING MARGIN        
Income (Loss) Before Income Taxes Margin     21.7 %     (0.9) %
Adjustments:        
Total non-GAAP adjustments     (18.1) %     5.4 %
Interest expense     2.0 %     1.3 %
Margin for Adjusted Operating Income Before Adjustment for Divestitures     5.6 %     5.8 %
Divestitures (3)     (0.2) %     (0.8) %
Margin for Adjusted Operating Income     5.4 %     5.0 %

 

ADJUSTED EBITDA MARGIN            
EBITDA Margin Before Adjustment for Divestitures     30.0 %     9.6 %
Adjustments:            
Divestitures (3)     %     (0.8) %
EBITDA Margin     30.0 %     8.8 %
Total non-GAAP adjustments     (18.7) %     1.6 %
Divestitures (3)     %     0.8 %
Adjusted EBITDA Margin Before Adjustment for Divestitures     11.3 %     11.2 %
Divestitures (3)     (0.2) %     (0.8) %
Adjusted EBITDA Margin     11.1 %     10.4 %

(1) Average shares for the 2022 and 2021 calculation of adjusted EPS excludes 5.4 million shares associated with our Series A convertible preferred stock and includes the impact of preferred stock dividend of approximately $2 million and $2 million for the three months ended March 31, 2022 and 2021, respectively.

(2) The tax impact of Adjusted Pre-tax income (loss) from continuing operations was calculated under the same accounting principles applied to the 'As Reported' pre-tax income (loss), which employs an annual effective tax rate method to the results and without regard to the Total Non-GAAP adjustments.

Free Cash Flow and Adjusted Free Cash Flow Reconciliation:

    Three Months Ended
March 31,
(in millions)     2022       2021  
Operating Cash Flow   $ 11     $ (2 )
Cost of additions to land, buildings and equipment     (34 )     (14 )
Cost of additions to internal use software     (16 )     (16 )
Free Cash Flow   $ (39 )   $ (32 )
Free Cash Flow   $ (39 )   $ (32 )
Transaction costs     1       1  
Vendor financed lease payments     (3 )     (2 )
Portion of Texas litigation settlement (recoveries) recognized in Litigation settlements (recoveries), net     (24 )      
Adjusted Free Cash Flow   $ (65 )   $ (33 )

 

Primary Logo