"Consistent execution across NCR delivered third-quarter earnings in
line with our expectations and puts us in position to achieve our full
year objectives for earnings and free cash flow," said Chairman and CEO
Q3 Financial Summary
Third Quarter | ||||||||||||||||||||
$ in millions, except per share amounts | 2015 | 2014 |
As |
Constant |
||||||||||||||||
Revenue | $ | 1,613 | $ | 1,647 | (2 | )% | 5 | % | ||||||||||||
Income from operations * | $ | 168 | $ | 41 | 310 | % | ||||||||||||||
Non-pension operating income (NPOI) | $ | 218 | $ | 204 | 7 | % | 15% ** | |||||||||||||
Diluted earnings per share *** | $ | 0.59 | $ | — | 100 | % | ||||||||||||||
Non-GAAP diluted earnings per share | $ | 0.78 | $ | 0.67 | 16 | % | 25% ** |
* Income from operations in the third quarter of 2015 and 2014 includes
charges of
** NPOI includes approximately
*** Diluted earnings per share in the third quarter of 2015 and 2014
includes
In this release, we use the non-GAAP measures non-pension operating income (NPOI), non-GAAP diluted earnings per share and free cash flow, and we present certain measures on a constant currency basis. These non-GAAP measures are described and reconciled to their most directly comparable GAAP measures elsewhere in this release.
Q3 Supplemental Revenue Information
Third Quarter | |||||||||||||||||||||
$ in millions | 2015 | 2014 | % Change |
% Change |
|||||||||||||||||
Cloud * | $ | 133 | $ | 125 | 6 | % | 7 | % | |||||||||||||
Software License/Software Maintenance | 158 | 157 | 1 | % | 6 | % | |||||||||||||||
Professional Services | 143 | 148 | (3 | %) | 3 | % | |||||||||||||||
Total Software-Related Revenue | 434 | 430 | 1 | % | 5 | % | |||||||||||||||
Hardware | 616 | 650 | (5 | %) | 4 | % | |||||||||||||||
Other Services | 563 | 567 | (1 | %) | 7 | % | |||||||||||||||
Total Revenue | $ | 1,613 | $ | 1,647 | (2 | %) | 5 | % |
* Referred to as Software-as-a-Service or SaaS in prior Company earnings releases.
Software-related revenue increased 5% on a constant currency basis, including 7% constant currency growth in cloud revenue driven by Hospitality. Additionally, on a constant currency basis, hardware revenue increased 4% in the third quarter and other services revenue increased 7%.
Q3 Operating Segment Results
Third Quarter | ||||||||||||||||||
$ in millions | 2015 | 2014 | % Change |
% Change |
||||||||||||||
Revenue by segment | ||||||||||||||||||
Financial Services | $ | 820 | $ | 899 | (9 | )% | — | % | ||||||||||
Retail Solutions | 523 | 489 | 7 | % | 14 | % | ||||||||||||
Hospitality | 177 | 168 | 5 | % | 8 | % | ||||||||||||
Emerging Industries | 93 | 91 | 2 | % | 11 | % | ||||||||||||
Total Revenue | $ | 1,613 | $ | 1,647 | (2 | )% | 5 | % | ||||||||||
Operating income by segment | ||||||||||||||||||
Financial Services | 135 | 144 | (6 | )% | 2 | % | ||||||||||||
% of Financial Services Revenue | 16.5 | % | 16.0 | % | ||||||||||||||
Retail Solutions | 43 | 24 | 79 | % | 92 | % | ||||||||||||
% of Retail Solutions Revenue | 8.2 | % | 4.9 | % | ||||||||||||||
Hospitality | 30 | 27 | 11 | % | 15 | % | ||||||||||||
% of Hospitality Revenue | 16.9 | % | 16.1 | % | ||||||||||||||
Emerging Industries | 10 | 9 | 11 | % | 22 | % | ||||||||||||
% of Emerging Industries Revenue | 10.8 | % | 9.9 | % | ||||||||||||||
Segment operating income | $ | 218 | $ | 204 | 7 | % | 15 | % | ||||||||||
% of Total Revenue | 13.5 | % | 12.4 | % | ||||||||||||||
Financial Services Constant currency revenue growth was flat,
with growth in the
Retail Solutions Constant currency revenue growth was driven by
growth in
Hospitality Constant currency revenue growth was driven by
improvements in software-related revenue in the
Emerging Industries Constant currency revenue growth was driven by our Telecom & Technology business. Operating income increased due to higher services margins.
Free Cash Flow
Third Quarter | ||||||||||||
$ in millions | 2015 | 2014 | ||||||||||
Net cash provided by operating activities | $ | 170 | $ | 124 | ||||||||
Total capital expenditures | (54 | ) | (58 | ) | ||||||||
Net cash (used in) provided by discontinued operations | (10 | ) | 66 | |||||||||
Free cash flow | $ | 106 | $ | 132 | ||||||||
Free cash flow was lower in the third quarter of 2015 as compared to the
third quarter of 2014 due to
Other Third Quarter Developments
The Company's progress to date with its restructuring plan is on track.
NCR incurred a pre-tax charge of
2015 Outlook
We are decreasing our revenue guidance to 3% - 4% constant currency
growth, due to continued challenges in certain developing markets and
slower backlog rollouts pushing into 2016. Expected foreign currency
headwinds on revenue increased by
$ in millions, except per share amounts |
Current 2015 Guidance |
Prior 2015 |
2014 Actual |
|||||||||||
Revenue | $6,380 - $6,410 | $6,525 - $6,675 | $6,591 | |||||||||||
Year-over-year revenue growth | (3%) - (2%) | (1%) to 1% | 8% | |||||||||||
Constant currency revenue growth | 3% - 4% | (1) | 5% to 7% | 10% | ||||||||||
Income from operations (GAAP) | $196 - $214 | (2) | $194 - $259 | $353 | (2) | |||||||||
Non-pension operating income (NPOI) | $830 - $840 | $830 - $870 | $820 | |||||||||||
Diluted earnings per share (GAAP) | ($0.60) - ($0.45) | (2) | ($0.70) - ($0.40) | $1.06 | (2) | |||||||||
Non-GAAP Diluted EPS | $2.70 - $2.80 | (3) | $2.60 - $2.80 | $2.74 | ||||||||||
Net cash provided by operating activities | $620 - $650 | $620 - $650 | $524 | |||||||||||
Free cash flow | $350 - $400 | $350 - $400 | $313 |
(1) Includes unfavorable foreign currency impacts of approximately 6% in revenue.
(2) For 2014, actuarial mark-to-market pension adjustment is included; 2015 guidance does not include actuarial mark-to-market pension adjustments, which will be determined in Q4 2015.
(3) NCR now expects approximately$204 million of other
expense, net including interest expense in 2015 , that its full-year
2015 effective income tax rate will be approximately 24% to 25% compared
to 22% in 2014, and that its dilutive share count will be 173 million.
Previously, NCR expected
Q4 2015 Outlook
For the fourth quarter of 2015, the Company expects its as reported
revenue to be in the range of
2015 Third Quarter Earnings Conference Call
A conference call is scheduled for today at
More information on NCR’s Q3 2015 earnings, including additional financial information and analysis, is available on NCR’s Investor Relations website at http://investor.ncr.com/.
About
NCR is headquartered in
Twitter: @NCRCorporation
Note to Investors This release contains forward-looking
statements within the meaning of the Private Securities Litigation
Reform Act of 1995. Forward-looking statements use words such as
“expect,” “anticipate,” “outlook,” “intend,” “believe,” “will,”
“should,” “would,” “could” and words of similar meaning. Statements that
describe or relate to NCR’s future 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
market and economic conditions affecting NCR and its business;
expectations regarding foreign currency fluctuations and their impact on
NCR's results; expectations for NCR's achievement of its annual
financial objectives; NCR's ongoing restructuring plan and its costs,
expected benefits and results; NCR's competitive position and growth
outlook; and NCR's 2015 financial outlook (including in the sections
entitled “2015 Outlook” and “Q4 2015 Outlook”). 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: domestic and global economic and credit conditions
including, in particular, market conditions and spending trends in the
retail industry and economic and market conditions in
Non-GAAP Financial Measures While NCR reports its results in
accordance with Generally Accepted Accounting Principles in
Non-Pension Operating Income and Non-GAAP Diluted Earnings Per Share. NCR’s non-pension operating income and non-GAAP diluted earnings per share are determined by excluding pension expense and special items, including amortization of acquisition related intangibles, from NCR’s GAAP income (loss) from operations. Due to the significant change in its pension expense from year to year and the non-operational nature of pension expense and these special items, NCR's management uses non-pension operating income and non-GAAP diluted earnings per share to evaluate year-over-year operating performance, 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. 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 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 a uniform definition under GAAP and, therefore, NCR's definition may differ from other companies' definitions of this measure.
Constant Currency. NCR presents certain measures, such as period-over-period revenue growth, on a constant currency basis, which excludes the effects of foreign currency translation. Due to the continuing strengthening of the U.S. dollar against foreign currencies and the overall variability of foreign exchange rates from period to period, NCR’s management uses these measures on a constant currency basis to evaluate period-over-period operating performance. Measures presented on a constant currency basis are calculated by translating current period results at prior period monthly average exchange rates.
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 or, in the case of quarterly free cash flow, in the body of this release.
Reconciliation of Diluted Earnings Per Share (GAAP) to Non-GAAP Diluted Earnings Per Share (non-GAAP)
Q3 2015 |
Q3 2014 |
Current 2015 Guidance |
Prior 2015 |
2014 |
|||||||||||
Diluted EPS (GAAP) | $ | 0.59 | $ | — |
($0.60) - ($0.45) |
($0.70) - ($0.40) |
$ | 1.06 | |||||||
Pension expense (benefit) | 0.01 | (0.05 | ) | 2.51 | 2.51 | 0.38 | |||||||||
Restructuring plan | 0.05 | 0.58 | 0.23 - 0.28 | 0.18 - 0.28 | 0.68 | ||||||||||
Acquisition-related costs | 0.01 | 0.02 | 0.04 | 0.04 | 0.12 | ||||||||||
Acquisition-related amortization of intangibles | 0.12 | 0.12 | 0.47 | 0.47 | 0.47 | ||||||||||
Acquisition-related purchase price adjustments | — | — | — | — | 0.02 | ||||||||||
OFAC and FCPA Investigations (1) | — | — | — | — | 0.01 | ||||||||||
Non-GAAP Diluted EPS | $ | 0.78 | $ | 0.67 | $2.70 - $2.80 | $2.60 - $2.80 | $ | 2.74 | |||||||
Reconciliation of Income from Operations (GAAP) to Non-pension Operating Income (non-GAAP)
$ in millions |
Q3 |
Q3 |
Current |
Prior 2015 |
2014 |
Q4 2015 |
Q4 |
||||||||||||||||||
Income from Operations (GAAP) | $ | 168 | $ | 41 | $196 - $214 | $194 - $259 | $ | 353 | $199 - $217 | $ | 35 | ||||||||||||||
Pension expense | 5 | 1 | 434 | 434 | 152 | 3 | 150 | ||||||||||||||||||
Restructuring plan | 12 | 127 | 56 - 64 | 39 - 64 | 160 | $20 - $28 | 33 | ||||||||||||||||||
Acquisition-related costs | 2 | 5 | 10 | 10 | 27 | 3 | 2 | ||||||||||||||||||
Acquisition-related amortization of intangibles | 31 | 29 | 125 | 127 | 119 | 31 | 30 | ||||||||||||||||||
Acquisition-related purchase price adjustments | — | 1 | — | — | 6 | — | — | ||||||||||||||||||
OFAC and FCPA Investigations (1) | — | — | 1 | 1 | 3 | — | 1 | ||||||||||||||||||
Non-pension Operating Income (non-GAAP) | $ | 218 | $ | 204 | $830 - $840 | $830 - $870 | $ | 820 | $264 - $274 | $ | 251 | ||||||||||||||
Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)
$ in millions | 2015 Guidance | ||||
Net cash provided by operating activities | $620 - $650 | ||||
Total capital expenditures | (215) - (235) | ||||
Net cash used in discontinued operations | (35) | ||||
Free cash flow | $350 - $400 | ||||
Reconciliation of Revenue Growth (GAAP) to
Revenue Growth
on a Constant Currency Basis (non-GAAP)
Three months ended September 30, 2015 | |||||||||
Revenue Growth % |
Favorable |
Constant Currency |
|||||||
Financial Services | (9)% | (9)% | —% | ||||||
Retail Solutions | 7% | (7)% | 14% | ||||||
Hospitality | 5% | (3)% | 8% | ||||||
Emerging Industries | 2% | (9)% | 11% | ||||||
Total Revenue | (2)% | (7)% | 5% | ||||||
Nine months ended September 30, 2015 | |||||||||
Revenue Growth % |
Favorable |
Constant Currency |
|||||||
Financial Services | (5)% | (8)% | 3% | ||||||
Retail Solutions | (1)% | (7)% | 6% | ||||||
Hospitality | 2% | (3)% | 5% | ||||||
Emerging Industries | 2% | (8)% | 10% | ||||||
Total Revenue | (3)% | (7)% | 4% | ||||||
Three months ended September 30, 2015 | |||||||||||
Revenue Growth % |
Favorable |
Constant Currency |
|||||||||
Cloud | 6% | (1)% | 7% | ||||||||
Software License/Software Maintenance | 1% | (5)% | 6% | ||||||||
Professional Services | (3)% | (6)% | 3% | ||||||||
Total Software-Related Revenue | 1% | (4)% | 5% | ||||||||
Hardware | (5)% | (9)% | 4% | ||||||||
Other Services | (1)% | (8)% | 7% | ||||||||
Total Revenue | (2)% | (7)% | 5% | ||||||||
Reconciliation of Operating Income Growth (GAAP) to
Operating
Income Growth on a Constant Currency Basis (non-GAAP)
Three months ended September 30, 2015 | |||||||||
Operating Income |
Favorable |
Constant Currency |
|||||||
Financial Services | (6)% | (8)% | 2% | ||||||
Retail Solutions | 79% | (13)% | 92% | ||||||
Hospitality | 11% | (4)% | 15% | ||||||
Emerging Industries | 11% | (11)% | 22% | ||||||
Total Operating Income | 7% | (8)% | 15% | ||||||
(1) Estimated expenses for 2015 will be affected by, among other things, the status and progress of the OFAC matter. There can be no assurance that the Company will not be subject to fines or other remedial measures as a result of OFAC’s investigation.
Schedule A |
||||||||||||||||||||
NCR CORPORATION |
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(in millions, except per share amounts) |
||||||||||||||||||||
For the Periods Ended September 30 | ||||||||||||||||||||
Three Months | Nine Months | |||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Revenue | ||||||||||||||||||||
Products | $ | 688 | $ | 721 | $ | 1,995 | $ | 2,077 | ||||||||||||
Services | 925 | 926 | 2,698 | 2,746 | ||||||||||||||||
Total Revenue | 1,613 | 1,647 | 4,693 | 4,823 | ||||||||||||||||
Cost of products | 512 | 547 | 1,539 | 1,554 | ||||||||||||||||
Cost of services | 644 | 696 | 2,161 | 1,969 | ||||||||||||||||
Total gross margin | 457 | 404 | 993 | 1,300 | ||||||||||||||||
% of Revenue | 28.3 | % | 24.5 | % | 21.2 | % | 27.0 | % | ||||||||||||
Selling, general and administrative expenses | 224 | 232 | 788 | 724 | ||||||||||||||||
Research and development expenses | 53 | 59 | 175 | 186 | ||||||||||||||||
Restructuring-related charges | 12 | 72 | 33 | 72 | ||||||||||||||||
Income (loss) from operations | 168 | 41 | (3 | ) | 318 | |||||||||||||||
% of Revenue | 10.4 | % | 2.5 | % | (0.1 | )% | 6.6 | % | ||||||||||||
Interest expense | (42 | ) | (46 | ) | (131 | ) | (135 | ) | ||||||||||||
Other (expense), net | (7 | ) | (14 | ) | (14 | ) | (24 | ) | ||||||||||||
Total other (expense), net | (49 | ) | (60 | ) | (145 | ) | (159 | ) | ||||||||||||
Income (loss) before income taxes and discontinued operations | 119 | (19 | ) | (148 | ) | 159 | ||||||||||||||
% of Revenue | 7.4 | % | (1.2 | )% | (3.2 | )% | 3.3 | % | ||||||||||||
Income tax expense | 16 | (19 | ) | 50 | 14 | |||||||||||||||
Income (loss) from continuing operations | 103 | — | (198 | ) | 145 | |||||||||||||||
(Loss) income from discontinued operations, net of tax | (4 | ) | 15 | (4 | ) | 15 | ||||||||||||||
Net income (loss) | 99 | 15 | (202 | ) | 160 | |||||||||||||||
Net income attributable to noncontrolling interests | 1 | — | 4 | 2 | ||||||||||||||||
Net income (loss) attributable to NCR | $ | 98 | $ | 15 | $ | (206 | ) | $ | 158 | |||||||||||
Amounts attributable to NCR common stockholders: | ||||||||||||||||||||
Income (loss) from continuing operations | $ | 102 | $ | — | $ | (202 | ) | $ | 143 | |||||||||||
Income from discontinued operations, net of tax | (4 | ) | 15 | (4 | ) | 15 | ||||||||||||||
Net income (loss) | $ | 98 | $ | 15 | $ | (206 | ) | $ | 158 | |||||||||||
Net income (loss) per share attributable to NCR common stockholders: | ||||||||||||||||||||
Net income (loss) per common share from continuing operations | ||||||||||||||||||||
Basic | $ | 0.60 | $ | — | $ | (1.19 | ) | $ | 0.85 | |||||||||||
Diluted | $ | 0.59 | $ | — | $ | (1.19 | ) | $ | 0.84 | |||||||||||
Net income (loss) per common share | ||||||||||||||||||||
Basic | $ | 0.58 | $ | 0.09 | $ | (1.22 | ) | $ | 0.94 | |||||||||||
Diluted | $ | 0.57 | $ | 0.09 | $ | (1.22 | ) | $ | 0.92 | |||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||
Basic | 169.8 | 168.2 | 169.5 | 167.7 | ||||||||||||||||
Diluted | 172.3 | 171.3 | 169.5 | 171.1 | ||||||||||||||||
Schedule B |
|||||||||||||||||||||||||||||
NCR CORPORATION |
|||||||||||||||||||||||||||||
REVENUE AND OPERATING INCOME SUMMARY |
|||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||
(in millions) |
|||||||||||||||||||||||||||||
For the Periods Ended September 30 | |||||||||||||||||||||||||||||
Three Months | Nine Months | ||||||||||||||||||||||||||||
2015 | 2014 |
% |
% |
2015 | 2014 |
% |
% |
||||||||||||||||||||||
Revenue by segment | |||||||||||||||||||||||||||||
Financial Services | $ | 820 | $ | 899 | (9 | )% | — | % | $ | 2,458 | $ | 2,593 | (5 | )% | 3 | % | |||||||||||||
Retail Solutions | 523 | 489 | 7 | % | 14 | % | 1,473 | 1,482 | (1 | )% | 6 | % | |||||||||||||||||
Hospitality | 177 | 168 | 5 | % | 8 | % | 497 | 487 | 2 | % | 5 | % | |||||||||||||||||
Emerging Industries | 93 | 91 | 2 | % | 11 | % | 265 | 261 | 2 | % | 10 | % | |||||||||||||||||
Total Revenue | $ | 1,613 | $ | 1,647 | (2 | )% | 5 | % | $ | 4,693 | $ | 4,823 | (3 | )% | 4 | % | |||||||||||||
Operating income by segment | |||||||||||||||||||||||||||||
Financial Services | $ | 135 | $ | 144 | $ | 363 | $ | 384 | |||||||||||||||||||||
% of Revenue | 16.5 | % | 16.0 | % | 14.8 | % | 14.8 | % | |||||||||||||||||||||
Retail Solutions | 43 | 24 | 101 | 108 | |||||||||||||||||||||||||
% of Revenue | 8.2 | % | 4.9 | % | 6.9 | % | 7.3 | % | |||||||||||||||||||||
Hospitality | 30 | 27 | 75 | 62 | |||||||||||||||||||||||||
% of Revenue | 16.9 | % | 16.1 | % | 15.1 | % | 12.7 | % | |||||||||||||||||||||
Emerging Industries | 10 | 9 | 27 | 15 | |||||||||||||||||||||||||
% of Revenue | 10.8 | % | 9.9 | % | 10.2 | % | 5.7 | % | |||||||||||||||||||||
Subtotal-segment operating income | $ | 218 | $ | 204 | $ | 566 | $ | 569 | |||||||||||||||||||||
% of Revenue | 13.5 | % | 12.4 | % | 12.1 | % | 11.8 | % | |||||||||||||||||||||
Pension expense | 5 | 1 | 431 | 2 | |||||||||||||||||||||||||
Other adjustments (1) | 45 | 162 | 138 | 249 | |||||||||||||||||||||||||
Total income (loss) from operations | $ | 168 | $ | 41 | $ | (3 | ) | $ | 318 | ||||||||||||||||||||
(1) The following table presents the other adjustments for NCR:
For the Periods Ended September 30 | |||||||||||||||||
Three Months | Nine Months | ||||||||||||||||
In millions | 2015 | 2014 | 2015 | 2014 | |||||||||||||
Restructuring plan | $ | 12 | $ | 127 | $ | 36 | $ | 127 | |||||||||
Acquisition-related amortization of intangible assets | 31 | 29 | 94 | 89 | |||||||||||||
Acquisition-related costs | 2 | 5 | 7 | 25 | |||||||||||||
Acquisition-related purchase price adjustments | — | 1 | — | 6 | |||||||||||||
OFAC and FCPA investigations | — | — | 1 | 2 | |||||||||||||
Total other adjustments | $ | 45 | $ | 162 | $ | 138 | $ | 249 | |||||||||
Schedule C |
||||||||||||
NCR CORPORATION |
||||||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||||||
(Unaudited) |
||||||||||||
(in millions, except per share amounts) |
||||||||||||
September 30, |
June 30, 2015 |
December 31, 2014 |
||||||||||
Assets | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ | 303 | $ | 425 | $ | 511 | ||||||
Accounts receivable, net | 1,424 | 1,425 | 1,404 | |||||||||
Inventories | 718 | 709 | 669 | |||||||||
Other current assets | 453 | 481 | 504 | |||||||||
Total current assets | 2,898 | 3,040 | 3,088 | |||||||||
Property, plant and equipment, net | 338 | 348 | 396 | |||||||||
Goodwill | 2,750 | 2,758 | 2,760 | |||||||||
Intangibles, net | 830 | 863 | 926 | |||||||||
Prepaid pension cost | 137 | 137 | 551 | |||||||||
Deferred income taxes | 383 | 375 | 349 | |||||||||
Other assets | 551 | 545 | 537 | |||||||||
Total assets | $ | 7,887 | $ | 8,066 | $ | 8,607 | ||||||
Liabilities and stockholders’ equity | ||||||||||||
Current liabilities | ||||||||||||
Short-term borrowings | $ | 5 | $ | 59 | $ | 187 | ||||||
Accounts payable | 691 | 695 | 712 | |||||||||
Payroll and benefits liabilities | 210 | 178 | 196 | |||||||||
Deferred service revenue and customer deposits | 537 | 567 | 494 | |||||||||
Other current liabilities | 392 | 411 | 481 | |||||||||
Total current liabilities | 1,835 | 1,910 | 2,070 | |||||||||
Long-term debt | 3,243 | 3,415 | 3,472 | |||||||||
Pension and indemnity plan liabilities | 684 | 686 | 705 | |||||||||
Postretirement and postemployment benefits liabilities | 180 | 177 | 170 | |||||||||
Income tax accruals | 176 | 181 | 181 | |||||||||
Other liabilities | 82 | 83 | 111 | |||||||||
Total liabilities | 6,200 | 6,452 | 6,709 | |||||||||
Redeemable noncontrolling interests | 12 | 16 | 15 | |||||||||
Stockholders' equity | ||||||||||||
NCR stockholders' equity: | ||||||||||||
Preferred stock: par value $0.01 per share, 100.0 shares authorized, | ||||||||||||
no shares issued and outstanding as of September 30, 2015, June 30, | ||||||||||||
2015 and December 31, 2014, respectively | — | — | — | |||||||||
Common stock: par value $0.01 per share, 500.0 shares authorized | ||||||||||||
169.9, 169.7 and 168.6 shares issued and outstanding as of September | ||||||||||||
30, 2015, June 30, 2015 and December 31, 2014, respectively | 2 | 2 | 2 | |||||||||
Paid-in capital | 485 | 470 | 442 | |||||||||
Retained earnings | 1,357 | 1,259 | 1,563 | |||||||||
Accumulated other comprehensive loss | (175 | ) | (137 | ) | (136 | ) | ||||||
Total NCR stockholders' equity | 1,669 | 1,594 | 1,871 | |||||||||
Noncontrolling interests in subsidiaries | 6 | 4 | 12 | |||||||||
Total stockholders' equity | 1,675 | 1,598 | 1,883 | |||||||||
Total liabilities and stockholders' equity | $ | 7,887 | $ | 8,066 | $ | 8,607 | ||||||
Schedule D |
|||||||||||||||||
NCR CORPORATION |
|||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
(in millions) |
|||||||||||||||||
For the Periods Ended September 30 | |||||||||||||||||
Three Months | Nine Months | ||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||
Operating activities | |||||||||||||||||
Net (loss) income | $ | 99 | $ | 15 | $ | (202 | ) | $ | 160 | ||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||||||||
Loss (Income) from discontinued operations | 4 | (15 | ) | 4 | (15 | ) | |||||||||||
Depreciation and amortization | 77 | 69 | 229 | 211 | |||||||||||||
Stock-based compensation expense | 12 | 7 | 32 | 26 | |||||||||||||
Deferred income taxes | 11 | (38 | ) | 26 | (28 | ) | |||||||||||
Gain on sale of property, plant and equipment and other assets | — | — | (1 | ) | (2 | ) | |||||||||||
Impairment of long-lived and other assets | — | 8 | 16 | 8 | |||||||||||||
Changes in assets and liabilities: | |||||||||||||||||
Receivables | (29 | ) | (18 | ) | (80 | ) | (106 | ) | |||||||||
Inventories | (32 | ) | 22 | (86 | ) | (5 | ) | ||||||||||
Current payables and accrued expenses | 42 | 45 | 17 | 47 | |||||||||||||
Deferred service revenue and customer deposits | (17 | ) | (15 | ) | 72 | 20 | |||||||||||
Employee benefit plans | (19 | ) | 47 | 367 | (12 | ) | |||||||||||
Other assets and liabilities | 22 | (3 | ) | 22 | (69 | ) | |||||||||||
Net cash provided by operating activities | 170 | 124 | 416 | 235 | |||||||||||||
Investing activities | |||||||||||||||||
Expenditures for property, plant and equipment | (16 | ) | (22 | ) | (47 | ) | (88 | ) | |||||||||
Additions to capitalized software | (38 | ) | (36 | ) | (117 | ) | (109 | ) | |||||||||
Business acquisition, net | — | (5 | ) | — | (1,647 | ) | |||||||||||
Changes in restricted cash | — | — | — | 1,114 | |||||||||||||
Other investing activities, net | 3 | — | — | 4 | |||||||||||||
Net cash used in investing activities | (51 | ) | (63 | ) | (164 | ) | (726 | ) | |||||||||
Financing activities | |||||||||||||||||
Short term borrowings, net | (28 | ) | (7 | ) | — | 2 | |||||||||||
Payments on term credit facilities | (196 | ) | (17 | ) | (312 | ) | (20 | ) | |||||||||
Borrowings on term credit facilities | — | — | — | 250 | |||||||||||||
Payments on revolving credit facilities | (369 | ) | (273 | ) | (977 | ) | (528 | ) | |||||||||
Borrowings on revolving credit facilities | 369 | 120 | 881 | 690 | |||||||||||||
Debt issuance costs | — | — | — | (3 | ) | ||||||||||||
Proceeds from employee stock plans | 1 | 3 | 12 | 10 | |||||||||||||
Tax withholding payments on behalf of employees | — | (4 | ) | (10 | ) | (28 | ) | ||||||||||
Other financing activities | — | — | — | (3 | ) | ||||||||||||
Net cash used in financing activities | (223 | ) | (178 | ) | (406 | ) | 370 | ||||||||||
Cash flows from discontinued operations | |||||||||||||||||
Net cash (used in) provided by discontinued operations | (10 | ) | 66 | (27 | ) | 28 | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | (8 | ) | (8 | ) | (27 | ) | (11 | ) | |||||||||
Decrease in cash and cash equivalents | (122 | ) | (59 | ) | (208 | ) | (104 | ) | |||||||||
Cash and cash equivalents at beginning of period | 425 | 483 | 511 | 528 | |||||||||||||
Cash and cash equivalents at end of period | $ | 303 | $ | 424 | $ | 303 | $ | 424 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20151027006891/en/
Source:
News Media Contact
NCR Corporation
Lou Casale,
212-589-8415
lou.casale@ncr.com
or
Investor
Contact
NCR Corporation
Gavin Bell, 212-589-8468
gavin.bell@ncr.com