“This is an exciting time as we launch NCR Voyix and NCR Atleos from their strong foundational heritage. I am proud of how the NCR Voyix team successfully executed this transaction, while also driving strong financial performance and continuing to provide the highest standard of customer service. I would like to thank our employees for their dedication and engagement,” said
Due to the finalization of certain accounting items relating to the spin-off of NCR Atleos that was completed on
In this release, we use certain non-GAAP measures, including presenting certain measures on a constant currency basis. These non-GAAP measures include “Adjusted EBITDA,” “non-GAAP diluted EPS” 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.
2023 Third Quarter Earnings Conference Call
NCR Voyix management will host a conference call today at
More information on the Company’s third quarter earnings, including additional financial information and analysis, is available on the NCR Voyix Investor Relations website at http://investor.ncrvoyix.com/.
About NCR Voyix
Website: www.ncrvoyix.com
Twitter: @NCR_Voyix
Facebook: www.facebook.com/ncrvoyix
Instagram: www.instagram.com/ncrvoyix
LinkedIn: https://www.linkedin.com/company/ncrvoyix
YouTube: www.youtube.com/user/ncrvoyix
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,” “planned,” “objective,” “likely,” “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 Voyix’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 the impact of the separation of Voyix from NCR Atleos, including, but not limited to, statements regarding the future commercial performance of Voyix (or its business) following such transaction and value creation and ability to innovate and drive growth generally as a result of such transaction, and statements regarding the expected timing to file our Quarterly Report on Form 10-Q for the quarter ended
Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those set forth in the forward-looking statements. There can be no guarantee that stockholders will achieve any particular level of stockholder returns. Nor can there be any guarantee that following the separation, Voyix and Atleos will be able to realize any of the strategic benefits, synergies, or opportunities from the separation or that the separation will maximize value for stockholders, or that Voyix or any of its divisions will be commercially successful in the future, or achieve any particular credit rating or financial results.
Additional information concerning these and other factors can be found in Voyix’s filings with the
SPIN-OFF INFORMATION. On
PRELIMINARY UNAUDITED RESULTS AND 10-Q EXTENSION. As noted above, due to the finalization of certain accounting items relating to the spin-off of NCR Atleos that was completed on
Non-GAAP Financial Measures
Non-GAAP Financial Measures. While NCR reports its results in accordance with Generally Accepted Accounting Principles in
Non-GAAP Diluted Earnings Per Share (EPS). The Company determines Non-GAAP EPS 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, stock-based compensation expense, separation-related costs, cyber ransomware incident recovery costs, and transformation and restructuring activities, from the Company’s GAAP earnings per share. Due to the non-operational nature of these pension and other special items, the Company's management uses these non-GAAP measures to evaluate year-over-year operating performance. The Company believes this measure is useful for investors because they provide a more complete understanding of the Company's underlying operational performance, as well as consistency and comparability with the Company's past reports of financial results.
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA). The Company 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, and other special items, including amortization of acquisition related intangibles, separation-related costs, cyber ransomware incident recovery costs, and transformation and restructuring charges (which includes integration, severance and other exit and disposal costs), among others. The Company uses Adjusted EBITDA to manage and measure the performance of its business segments. The Company also uses Adjusted EBITDA to manage and determine the effectiveness of its business managers and as a basis for incentive compensation. The Company 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.
Special Item Related to
Constant Currency. The Company 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. The Company’s management believes that presentation of financial measures without this result may contribute to an understanding 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.
The Company’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.
Reconciliation of Net Income from Continuing Operations Attributable to NCR (GAAP) to Adjusted Earnings Before Interest, Depreciation, Taxes and Amortization (Adjusted EBITDA) |
|||||||
$ in millions |
Q3 2023 |
|
Q3 2022 |
||||
Net Income (Loss) from Continuing Operations Attributable to NCR (GAAP) |
$ |
(124 |
) |
|
$ |
69 |
|
Transformation and restructuring costs |
|
8 |
|
|
|
17 |
|
Acquisition-related amortization of intangibles |
|
43 |
|
|
|
44 |
|
Acquisition-related costs |
|
— |
|
|
|
1 |
|
Pension mark-to-market adjustments |
|
19 |
|
|
|
— |
|
Separation costs |
|
76 |
|
|
|
— |
|
Cyber ransomware incident recovery costs |
|
12 |
|
|
|
— |
|
Depreciation and amortization (excluding acquisition-related amortization of intangibles) |
|
109 |
|
|
|
107 |
|
Gain on terminated interest rate derivative agreements |
|
(85 |
) |
|
|
— |
|
Interest expense |
|
85 |
|
|
|
74 |
|
Interest income |
|
(5 |
) |
|
|
(3 |
) |
Income tax expense (benefit) |
|
236 |
|
|
|
43 |
|
Stock-based compensation expense |
|
30 |
|
|
|
28 |
|
Adjusted EBITDA (Non-GAAP) |
$ |
404 |
|
|
$ |
380 |
|
Reconciliation of Diluted Earnings Per Share from Continuing Operations (GAAP) to Non-GAAP Diluted Earnings Per Share from Continuing Operations (Non-GAAP) |
||||||
|
Q3 2023 |
|
Q3 2022 |
|||
Diluted Earnings Per Share from Continuing Operations (GAAP) (1) |
$ |
(0.91 |
) |
|
$ |
0.46 |
Transformation and restructuring costs |
|
0.05 |
|
|
|
0.11 |
Stock-based compensation expense |
|
0.18 |
|
|
|
0.16 |
Acquisition-related amortization of intangibles |
|
0.26 |
|
|
|
0.23 |
Acquisition-related costs |
|
— |
|
|
|
0.01 |
Separation costs |
|
1.65 |
|
|
|
— |
Gain on terminated interest rate derivative agreements |
|
(0.56 |
) |
|
|
— |
Cyber ransomware incident recovery costs |
|
0.07 |
|
|
|
— |
Pension mark-to-market adjustments |
|
0.10 |
|
|
|
— |
Diluted Earnings Per Share from Continuing Operations (Non-GAAP) (1) |
$ |
0.95 |
|
|
$ |
0.96 |
(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 As Reported Growth % (GAAP) to Growth Constant Currency % (Non-GAAP) |
|||||||||||||||||
|
Three months ended |
|
Nine months ended |
||||||||||||||
$ in millions |
As Reported Growth % |
|
Favorable (Unfavorable) FX Impact |
|
Growth % Constant Currency (non- GAAP) |
|
As Reported Growth % |
|
Favorable (Unfavorable) FX Impact |
|
Growth % Constant Currency (non-GAAP) |
||||||
Revenue by segment |
|
|
|
|
|
|
|
|
|
|
|
||||||
Retail |
(1 |
)% |
|
1 |
% |
|
(2 |
)% |
|
1 |
% |
|
(1 |
)% |
|
2 |
% |
Hospitality |
— |
% |
|
— |
% |
|
— |
% |
|
1 |
% |
|
— |
% |
|
1 |
% |
Digital Banking |
7 |
% |
|
— |
% |
|
7 |
% |
|
5 |
% |
|
— |
% |
|
5 |
% |
Payments & Network |
6 |
% |
|
1 |
% |
|
5 |
% |
|
5 |
% |
|
— |
% |
|
5 |
% |
Self-Service Banking |
4 |
% |
|
— |
% |
|
4 |
% |
|
1 |
% |
|
(1 |
)% |
|
2 |
% |
Other |
(9 |
)% |
|
— |
% |
|
(9 |
)% |
|
(14 |
)% |
|
(1 |
)% |
|
(13 |
)% |
Eliminations |
— |
% |
|
— |
% |
|
— |
% |
|
9 |
% |
|
— |
% |
|
9 |
% |
Total revenue |
2 |
% |
|
— |
% |
|
2 |
% |
|
1 |
% |
|
(1 |
)% |
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Recurring Revenue |
7 |
% |
|
— |
% |
|
7 |
% |
|
5 |
% |
|
(1 |
)% |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
6 |
% |
|
1 |
% |
|
5 |
% |
|
11 |
% |
|
(2 |
)% |
|
13 |
% |
|
NCR VOYIX CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (in millions, except per share amounts) |
Schedule A |
|
For the Periods Ended |
||||||||||||||
|
Three Months |
|
Nine Months |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
|
|
|
|
|
|
|
||||||||
Product |
$ |
560 |
|
|
$ |
590 |
|
|
$ |
1,657 |
|
|
$ |
1,720 |
|
Service |
|
1,457 |
|
|
|
1,382 |
|
|
|
4,237 |
|
|
|
4,115 |
|
Total Revenue |
|
2,017 |
|
|
|
1,972 |
|
|
|
5,894 |
|
|
|
5,835 |
|
Cost of products |
|
465 |
|
|
|
524 |
|
|
|
1,399 |
|
|
|
1,560 |
|
Cost of services |
|
925 |
|
|
|
957 |
|
|
|
2,864 |
|
|
|
2,902 |
|
Total gross margin |
|
627 |
|
|
|
491 |
|
|
|
1,631 |
|
|
|
1,373 |
|
% of Revenue |
|
31.1 |
% |
|
|
24.9 |
% |
|
|
27.7 |
% |
|
|
23.5 |
% |
Selling, general and administrative expenses |
|
331 |
|
|
|
264 |
|
|
|
956 |
|
|
|
886 |
|
Research and development expenses |
|
54 |
|
|
|
40 |
|
|
|
175 |
|
|
|
164 |
|
Income (loss) from operations |
|
242 |
|
|
|
187 |
|
|
|
500 |
|
|
|
323 |
|
% of Revenue |
|
12.0 |
% |
|
|
9.5 |
% |
|
|
8.5 |
% |
|
|
5.5 |
% |
Interest expense |
|
(85 |
) |
|
|
(74 |
) |
|
|
(259 |
) |
|
|
(204 |
) |
Other income (expense), net |
|
(44 |
) |
|
|
(1 |
) |
|
|
(55 |
) |
|
|
9 |
|
Total interest and other expense, net |
|
(129 |
) |
|
|
(75 |
) |
|
|
(314 |
) |
|
|
(195 |
) |
Income (loss) from continuing operations before income taxes |
|
113 |
|
|
|
112 |
|
|
|
186 |
|
|
|
128 |
|
% of Revenue |
|
5.6 |
% |
|
|
5.7 |
% |
|
|
3.2 |
% |
|
|
2.2 |
% |
Income tax expense (benefit) |
|
236 |
|
|
|
43 |
|
|
|
280 |
|
|
|
56 |
|
Income (loss) from continuing operations |
|
(123 |
) |
|
|
69 |
|
|
|
(94 |
) |
|
|
72 |
|
Income (loss) from discontinued operations, net of tax |
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
5 |
|
Net income (loss) |
|
(123 |
) |
|
|
69 |
|
|
|
(95 |
) |
|
|
77 |
|
Net income (loss) attributable to noncontrolling interests |
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
Net income (loss) attributable to NCR |
$ |
(124 |
) |
|
$ |
69 |
|
|
$ |
(96 |
) |
|
$ |
76 |
|
Amounts attributable to NCR common stockholders: |
|
|
|
|
|
|
|
||||||||
Income (loss) from continuing operations |
$ |
(124 |
) |
|
$ |
69 |
|
|
$ |
(95 |
) |
|
$ |
71 |
|
Dividends on convertible preferred stock |
|
(4 |
) |
|
|
(4 |
) |
|
|
(12 |
) |
|
|
(12 |
) |
Income (loss) from continuing operations attributable to NCR common stockholders |
|
(128 |
) |
|
|
65 |
|
|
|
(107 |
) |
|
|
59 |
|
Income (loss) from discontinued operations, net of tax |
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
5 |
|
Net income (loss) attributable to NCR common stockholders |
$ |
(128 |
) |
|
$ |
65 |
|
|
$ |
(108 |
) |
|
$ |
64 |
|
Income (loss) per share attributable to NCR common stockholders: |
|
|
|
|
|
|
|
||||||||
Income (loss) per common share from continuing operations |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.91 |
) |
|
$ |
0.47 |
|
|
$ |
(0.76 |
) |
|
$ |
0.43 |
|
Diluted (1) |
$ |
(0.91 |
) |
|
$ |
0.46 |
|
|
$ |
(0.76 |
) |
|
$ |
0.42 |
|
Net income (loss) per common share |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.91 |
) |
|
$ |
0.47 |
|
|
$ |
(0.77 |
) |
|
$ |
0.47 |
|
Diluted (1) |
$ |
(0.91 |
) |
|
$ |
0.46 |
|
|
$ |
(0.77 |
) |
|
$ |
0.45 |
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
||||||||
Basic |
|
140.9 |
|
|
|
137.0 |
|
|
|
140.3 |
|
|
|
136.4 |
|
Diluted (1) |
|
140.9 |
|
|
|
140.3 |
|
|
|
140.3 |
|
|
|
140.9 |
|
(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 VOYIX CORPORATION REVENUE AND ADJUSTED EBITDA SUMMARY (Unaudited) (in millions) |
Schedule B |
|
For the Periods Ended |
||||||||||||||||||||||||||
|
Three Months |
|
Nine Months |
||||||||||||||||||||||||
|
2023 |
|
2022 |
|
% Change |
|
% Change Constant Currency |
|
2023 |
|
2022 |
|
% Change |
|
% Change Constant Currency |
||||||||||||
Revenue by segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Retail |
$ |
568 |
|
|
$ |
575 |
|
|
(1 |
)% |
|
(2 |
)% |
|
$ |
1,696 |
|
|
$ |
1,683 |
|
|
1 |
% |
|
2 |
% |
Hospitality |
|
238 |
|
|
|
238 |
|
|
— |
% |
|
— |
% |
|
|
696 |
|
|
|
687 |
|
|
1 |
% |
|
1 |
% |
Digital Banking |
|
147 |
|
|
|
137 |
|
|
7 |
% |
|
7 |
% |
|
|
423 |
|
|
|
404 |
|
|
5 |
% |
|
5 |
% |
Payments & Network |
|
357 |
|
|
|
336 |
|
|
6 |
% |
|
5 |
% |
|
|
1,013 |
|
|
|
967 |
|
|
5 |
% |
|
5 |
% |
Self-Service Banking |
|
666 |
|
|
|
640 |
|
|
4 |
% |
|
4 |
% |
|
|
1,940 |
|
|
|
1,930 |
|
|
1 |
% |
|
2 |
% |
Other (1) |
|
53 |
|
|
|
58 |
|
|
(9 |
)% |
|
(9 |
)% |
|
|
161 |
|
|
|
187 |
|
|
(14 |
)% |
|
(13 |
)% |
Eliminations |
|
(12 |
) |
|
|
(12 |
) |
|
— |
% |
|
— |
% |
|
|
(35 |
) |
|
|
(32 |
) |
|
9 |
% |
|
9 |
% |
Other adjustment (2) |
|
— |
|
|
|
— |
|
|
n/m |
|
|
n/m |
|
|
|
— |
|
|
|
9 |
|
|
n/m |
|
|
n/m |
|
Total revenue |
$ |
2,017 |
|
|
$ |
1,972 |
|
|
2 |
% |
|
2 |
% |
|
$ |
5,894 |
|
|
$ |
5,835 |
|
|
1 |
% |
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusted EBITDA by segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Retail |
$ |
132 |
|
|
$ |
128 |
|
|
3 |
% |
|
|
|
$ |
352 |
|
|
$ |
299 |
|
|
18 |
% |
|
|
||
Retail Adjusted EBITDA margin % |
|
23.2 |
% |
|
|
22.3 |
% |
|
|
|
|
|
|
20.8 |
% |
|
|
17.8 |
% |
|
|
|
|
||||
Hospitality |
|
59 |
|
|
|
51 |
|
|
16 |
% |
|
|
|
|
172 |
|
|
|
138 |
|
|
25 |
% |
|
|
||
Hospitality Adjusted EBITDA margin % |
|
24.8 |
% |
|
|
21.4 |
% |
|
|
|
|
|
|
24.7 |
% |
|
|
20.1 |
% |
|
|
|
|
||||
Digital Banking |
|
58 |
|
|
|
60 |
|
|
(3 |
)% |
|
|
|
|
160 |
|
|
|
172 |
|
|
(7 |
)% |
|
|
||
Digital Banking Adjusted EBITDA margin % |
|
39.5 |
% |
|
|
43.8 |
% |
|
|
|
|
|
|
37.8 |
% |
|
|
42.6 |
% |
|
|
|
|
||||
Payments & Network |
|
120 |
|
|
|
114 |
|
|
5 |
% |
|
|
|
|
302 |
|
|
|
309 |
|
|
(2 |
)% |
|
|
||
Payments & Network Adjusted EBITDA margin % |
|
33.6 |
% |
|
|
33.9 |
% |
|
|
|
|
|
|
29.8 |
% |
|
|
32.0 |
% |
|
|
|
|
||||
Self-Service Banking |
|
169 |
|
|
|
150 |
|
|
13 |
% |
|
|
|
|
476 |
|
|
|
404 |
|
|
18 |
% |
|
|
||
Self-Service Banking Adjusted EBITDA margin % |
|
25.4 |
% |
|
|
23.4 |
% |
|
|
|
|
|
|
24.5 |
% |
|
|
20.9 |
% |
|
|
|
|
||||
Eliminations |
|
(9 |
) |
|
|
(11 |
) |
|
(18 |
)% |
|
|
|
|
(26 |
) |
|
|
(25 |
) |
|
4 |
% |
|
|
||
Corporate and Other (3) |
|
(125 |
) |
|
|
(112 |
) |
|
12 |
% |
|
|
|
|
(341 |
) |
|
|
(307 |
) |
|
11 |
% |
|
|
||
Total Adjusted EBITDA |
$ |
404 |
|
|
$ |
380 |
|
|
6 |
% |
|
5 |
% |
|
$ |
1,095 |
|
|
$ |
990 |
|
|
11 |
% |
|
13 |
% |
Total Adjusted EBITDA margin % |
|
20.0 |
% |
|
|
19.3 |
% |
|
|
|
|
|
|
18.6 |
% |
|
|
17.0 |
% |
|
|
|
|
(1) Other revenue represents certain other immaterial business operations that do not represent a reportable segment.
(2) Other adjustment reflects the revenue attributable to the Company's operations in
(3) 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).
View source version on businesswire.com: https://www.businesswire.com/news/home/20231109990707/en/
News Media Contact
lee.underwood@ncrvoyix.com
Investor Contacts
michael.nelson@ncrvoyix.com
Alan.Katz@ncrvoyix.com
Source: