Exela Technologies, Inc. Reports Fourth Quarter and Full Year 2019 Results
Files Form 10-K for 2019, including restated results for 2017 and 2018, and for the nine months ended
Achieves revised full year guidance for Revenue and Adjusted EBITDA
Conference Call to Discuss Results Scheduled for
Fourth Quarter 2019 Highlights:
- Revenue of
$393.6 million , a decline of 1.5% on a reported basis and 1.1%(1) on a constant currency basis from Q4 2018 - Operating loss of
$249.5 million , including$252.4 million of non-cash impairment charges - Net loss of
$304.1 million - EBITDA(2) loss of
$234.5 million - Adjusted EBITDA(3) of
$53.0 million on a reported basis;$53.2 million on a constant currency basis
Full-Year 2019 Highlights:
- Revenue of
$1,562.3 million , a decline of 1.5% on a reported basis and 0.5%(1) on a constant currency basis - Operating loss of
$321.2 million , including$349.6 million of non-cash impairment charges recorded in the third and fourth quarters of 2019 - Net loss of
$509.1 million - EBITDA(2) loss of
$237.1 million - Adjusted EBITDA(3) of
$254.8 million on a reported basis;$255.9 million on a constant currency basis - Achieved expense savings during 2019 totaling
$65 million
First Half 2020 Highlights:
- Progress of Debt Reduction and Liquidity Improvement Initiative:
° Completed a 5-year
° Completed the sale of non-core
- On
April 14 ,Marc Beilinson andWilliam Transier , independent directors were appointed to the Company’s board of directors - On
May 15 ,Shrikant Sortur was promoted to Chief Financial Officer - Q1 2020 Update:
° Exela expects to report Q1 2020 revenue in the range of
° During Q1 2020,
- Company adjusted its FTE capacity in Q2 to 19,056 FTEs representing 86% of its pre-COVID-19 levels of 22,058 FTEs
“We are pleased to have achieved our revised full year 2019 guidance, including revenue above the high-end of our guidance range,” said
COVID-19 Positioning
In response to the COVID-19 pandemic,
- Favorable employee distribution model with over 60% of the employee base located in
Americas and EMEA offersExela a clear differentiation and edge over competitors - Minimum volume commitments in many contracts limit the effects of volume reductions
- Rapid response unit set up with an emphasis on solutions that address work-from-home environments such as the Digital Mailroom
- Company adjusted its FTE capacity in Q2 to 19,056 FTEs representing 86% of its pre-COVID-19 levels of 22,058 FTEs
Fourth Quarter 2019 Financial Highlights
- Revenue: Revenue was
$393.6 million , a decline of 1.5% from$399.6 million in the fourth quarter of 2018. Revenue for the Information and Transaction Processing Solutions (“ITPS”) segment was$306.7 million , a decline of 5.4% year-over-year, driven primarily by the previously announced low margin contract exit (“LMCE”) in the third quarter of 2018 partially offset by growth from existing customers and new wins. Healthcare Solutions (“HS”) revenue was$69.8 million , an increase of 24.0% year-over-year, driven primarily by acquisition, new customer growth and increased volumes with existing customers. Legal and Loss Prevention Services (“LLPS”) revenue was$17.1 million , a decline of approximately$2.0 million , or 10.3% from the fourth quarter of 2018.
Revenue excluding the previously announced LMCE and pass through revenues from postage and postage handling with either zero or nominal margins (“pass through revenue”) (4) was$323.5 million in the fourth quarter of 2019, representing an increase of 1.5% over$318.8 million in the fourth quarter of 2018.
82% of fourth quarter 2019 revenue was in theAmericas , 16% was inEurope , and 2% was in rest of world. - Operating income / (loss): Operating loss for the fourth quarter of 2019 was
$249.5 million , compared with operating loss of$40.6 million in the fourth quarter of 2018. The year-over-year increase in operating loss is primarily attributable to non-cash goodwill and trade-name impairment charges of$252.4 million recognized in the fourth quarter of 2019, compared with$48.1 million of impairment charges in the fourth quarter of 2018, along with higher SG&A expenses partially offset by lower depreciation and amortization costs. The non-cash goodwill and trade-name impairment charges incurred in the fourth quarter of 2019 were related to the write-down of the carrying values of the ITPS and LLPS segments.
- Net Loss: Net Loss for the fourth quarter of 2019 was
$304.1 million , compared with a net loss of$86.5 million in the fourth quarter of 2018.
- Adjusted EBITDA: Adjusted EBITDA for the fourth quarter of 2019 was
$53.0 million , compared to Adjusted EBITDA of$72.7 million in the fourth quarter of 2018. Adjusted EBITDA margin for the fourth quarter of 2019 was 13.5% compared to Adjusted EBITDA margin of 18.2% in the fourth quarter of 2018. The decrease in fourth quarter 2019 Adjusted EBITDA was mainly driven by lower revenue in the ITPS segment, higher SG&A spend, and losses on derivative instruments, partially offset by continued realization of savings flow-through.
Adjusted EBITDA margin, based on revenue excluding LMCE and pass through revenue, was 16.4% in the fourth quarter of 2019, compared with 22.8% in the fourth quarter of 2018.
- Capital Expenditures: Capital expenditures for the fourth quarter of 2019 were 1.2% of revenue compared to 2.6% of revenue in the fourth quarter of 2018.
- Common Stock: As of
May 1, 2020 , there were 147,511,430 total shares of common stock outstanding and an additional 3,923,385 shares of common stock reserved for issuance for our outstanding preferred shares on an as-converted basis.
- Total employees as of
December 31, 2019 were 22,766 as compared to 22,715 as ofSeptember 30, 2019 .
Full-Year 2019 Financial Highlights
- Revenue: Revenue was
$1,562.3 million , a decline of 1.5% from$1,586.2 million in 2018. Revenue for the ITPS segment was$1,234.3 million , a decline of 3.1% year-over-year, driven primarily by the previously announced LMCE and adverse currency impacts, partially offset by revenue from acquisitions completed in 2018. HS revenue was$256.7 million , an increase of 12.6% year-over-year, driven primarily by acquisition, new customer growth and increased volume with existing customers. LLPS revenue was$71.3 million , representing a decline of 15.6% from 2018. Results in LLPS are event driven and were impacted primarily by lower revenue from legal claims administration services in 2019.
Revenue excluding the previously announced LMCE and pass through revenue was$1,284.9 million in 2019, representing an increase of 2.9% over$1,248.1 million in 2018.
Excluding the impact of LMCE and certain other customer exits, full-year 2019 revenue from top-20 customers increased 13% year-over-year, and revenue from top-50 customers increased 11% year-over-year, reflecting the Company’s focus on expanding with its largest customers.
82.3% of full-year 2019 revenue was in theAmericas , 16.0% was inEurope and 1.7% was in rest of world.
- Operating income / (loss): Operating loss in 2019 was
$321.2 million , compared with a loss of$10.7 million in 2018. The year-over-year increase in operating loss was primarily driven by non-cash goodwill and trade-name impairment charges of$349.6 million recognized in 2019, compared with$48.1 million of non-cash impairment charges recognized in 2018, as well as lower revenue and higher SG&A expenses, which were partially offset by lower depreciation and amortization costs. The non-cash goodwill and trade-name impairment charges incurred in 2019 were related to the write-down of the carrying values of the ITPS and LLPS segments.
- Net Loss: Net Loss for 2019 was
$509.1 million , compared with a net loss of$169.8 million in 2018.
- Adjusted EBITDA: Adjusted EBITDA in 2019 was
$254.8 million , as compared to Adjusted EBITDA of$276.2 million in 2018. Adjusted EBITDA margin for 2019 was 16.3% compared to Adjusted EBITDA margin of 17.4% in 2018. The decrease in 2019 Adjusted EBITDA was mainly driven by lower revenue in the ITPS and LLPS segments and higher SG&A spend, partially offset by continued realization of savings flow-through.
Adjusted EBITDA margin, based on revenue excluding LMCE and pass through revenue, was 19.8% in 2019, compared with 22.1% in 2018. - Capital Expenditures: Capital expenditures for 2019 were 1.3% of revenue compared to 1.7% of revenue in 2018.
Balance Sheet: At
Debt Reduction and Liquidity Improvement
On
- On
January 15, 2020 ,Exela announced that it entered into a 5-year,$160.0 million accounts receivable securitization facility to improve liquidity. The facility is for an initial five-year term, may be extended in accordance with its terms, and is incremental to Exela’s existing$100.0 million revolving facility maturing inJuly 2022 .
- On
March 17, 2020 ,Exela announced the sale of itsTax Benefit Group (“TBG”) business for$40.0 million , or approximately 1.93x 2019 revenue. Net of closing costs and adjustments, this transaction resulted in proceeds of$38.2 million . For full year 2019, TBG generated total revenue of$20.7 million . The Company believes it is on schedule for additional divestitures with expected proceeds in the range of$110.0 million to$160.0 million .
First Quarter 2020 Update and Full Year 2020 Commentary
- As previously disclosed, the Company expects to complete its financial statements for the quarter ended
March 31, 2020 byJune 24, 2020 . For the first quarter of 2020,Exela expects to report revenue in the range of$362.0 -$365.0 million . AlthoughExela is working diligently to complete its financial statements for the first quarter of 2020 byJune 24, 2020 no assurance can be given that they will be filed within such period.
- The depth and duration of the economic impact from COVID-19 on
Exela and its customers’ businesses remains unknown. Given the uncertainties surrounding COVID-19 and its impacts on visibility,Exela is delaying providing financial guidance for full year 2020.
(1) – Constant currency is a non-GAAP measure. A reconciliation of constant currency is attached to this release.
(2) – EBITDA is a non-GAAP measure. A reconciliation of EBITDA is attached to this release.
(3) – Adjusted EBITDA is a non-GAAP measure. A reconciliation of Adjusted EBITDA is attached to this release.
(4) – Pass through revenue is defined as postage and postage handling revenue with either zero or nominal margins. LMCE is defined as revenue from the low margin contract exit announced in the third quarter of 2018. A reconciliation of revenue net of pass through revenue and LMCE is attached to this release.
Earnings Conference Call and Audio Webcast
About
Find out more at www.exelatech.com
Follow
Follow
About Non-GAAP Financial Measures: This press release includes constant currency, EBITDA and Adjusted EBITDA, each of which is a financial measure that is not prepared in accordance with
Restatement: As previously disclosed in the Company’s Current Report on Form 8-K filed with the
Forward-Looking Statements: Certain statements included in this press release are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under The Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as “may”, “should”, “would”, “plan”, “intend”, “anticipate”, “believe”, “estimate”, “predict”, “potential”, “seem”, “seek”, “continue”, “future”, “will”, “expect”, “outlook” or other similar words, phrases or expressions. These forward-looking statements include statements regarding our industry, future events, the estimated or anticipated future results and benefits of the Novitex Business Combination, future opportunities for the combined company, including potential divestitures and other statements that are not historical facts. These statements are based on the current expectations of
Consolidated Balance Sheets
As of
(in thousands of
2018 |
|||||||
2019 | (As Restated) | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 6,198 | $ | 36,206 | |||
Restricted cash | 7,901 | 7,648 | |||||
Accounts receivable, net of allowance for doubtful accounts of |
261,400 | 270,812 | |||||
Related party receivables | 716 | — | |||||
Inventories, net | 19,047 | 16,220 | |||||
Prepaid expenses and other current assets | 23,663 | 24,937 | |||||
Total current assets | 318,925 | 355,823 | |||||
Property, plant and equipment, net of accumulated depreciation of |
113,637 | 132,986 | |||||
Operating lease right-of-use assets, net | 93,627 | - | |||||
359,771 | 708,258 | ||||||
Intangible assets, net | 342,443 | 395,020 | |||||
Deferred income tax assets | 12,032 | 16,345 | |||||
Other noncurrent assets | 17,889 | 19,391 | |||||
Total assets | $ | 1,258,324 | $ | 1,627,823 | |||
Liabilities and Stockholders' Equity (Deficit) | |||||||
Liabilities | |||||||
Current liabilities | |||||||
Accounts payables | $ | 86,167 | $ | 99,853 | |||
Related party payables | 1,740 | 15,363 | |||||
Income tax payable | 352 | 1,996 | |||||
Accrued liabilities | 121,553 | 107,355 | |||||
Accrued compensation and benefits | 48,574 | 52,211 | |||||
Accrued interest | 48,769 | 49,071 | |||||
Customer deposits | 27,765 | 34,235 | |||||
Deferred revenue | 16,282 | 16,504 | |||||
Obligation for claim payment | 39,156 | 56,002 | |||||
Current portion of finance lease liabilities | 13,788 | 17,498 | |||||
Current portion of operating lease liabilities | 25,345 | - | |||||
Current portion of long-term debts | 36,490 | 29,237 | |||||
Total current liabilities | 465,981 | 479,325 | |||||
Long-term debt, net of current maturities | 1,398,385 | 1,306,423 | |||||
Finance lease liabilities, net of current portion | 20,272 | 26,738 | |||||
Pension liabilities | 25,681 | 27,641 | |||||
Deferred income tax liabilities | 7,996 | 11,214 | |||||
Long-term income tax liabilities | 2,806 | 3,024 | |||||
Operating lease liabilities, net of current portion | 73,282 | - | |||||
Other long-term liabilities | 6,962 | 14,717 | |||||
Total liabilities | 2,001,365 | 1,869,082 | |||||
Commitments and Contingencies (Note 14) | |||||||
Stockholders' equity (deficit) | |||||||
Common stock, par value of |
15 | 15 | |||||
Preferred stock, par value of |
1 | 1 | |||||
Additional paid in capital | 445,452 | 445,452 | |||||
Less: Common Stock held in treasury, at cost; 2,787,147 shares at |
(10,949 | ) | (10,342 | ) | |||
Equity-based compensation | 49,336 | 41,731 | |||||
Accumulated deficit | (1,211,508 | ) | (702,392 | ) | |||
Accumulated other comprehensive loss: | |||||||
Foreign currency translation adjustment | (7,329 | ) | (6,423 | ) | |||
Unrealized pension actuarial losses, net of tax | (8,059 | ) | (9,301 | ) | |||
Total accumulated other comprehensive loss | (15,388 | ) | (15,724 | ) | |||
Total stockholders’ deficit | (743,041 | ) | (241,259 | ) | |||
Total liabilities and stockholders’ deficit | $ | 1,258,324 | $ | 1,627,823 | |||
Consolidated Statements of Operations for the three and twelve months ended
(in thousands of
Years ended |
|||||||||||
2019 | 2018 (As Restated) |
2017 (As Restated) |
|||||||||
Revenue | $ | 1,562,337 | $ | 1,586,222 | $ | 1,145,891 | |||||
Cost of revenue (exclusive of depreciation and amortization) | 1,224,735 | 1,213,403 | 827,544 | ||||||||
Selling, general and administrative expenses (exclusive of depreciation and amortization) | 198,864 | 184,908 | 220,955 | ||||||||
Depreciation and amortization | 100,903 | 138,077 | 98,890 | ||||||||
Impairment of goodwill and other intangible assets | 349,557 | 48,127 | 69,437 | ||||||||
Related party expense | 9,501 | 12,403 | 33,431 | ||||||||
Operating loss | (321,223 | ) | (10,696 | ) | (104,366 | ) | |||||
Other expense (income), net: | |||||||||||
Interest expense, net | 163,449 | 155,991 | 129,676 | ||||||||
Debt modification and extinguishment costs | 1,404 | 1,067 | 35,512 | ||||||||
Sundry expense (income), net | 969 | (3,271 | ) | 2,295 | |||||||
Other expense (income), net | 14,429 | (3,030 | ) | (1,297 | ) | ||||||
Net loss before income taxes | (501,474 | ) | (161,453 | ) | (270,552 | ) | |||||
Income tax (expense) benefit | (7,642 | ) | (8,353 | ) | 61,068 | ||||||
Net loss | $ | (509,116 | ) | $ | (169,806 | ) | $ | (209,484 | ) | ||
Dividend equivalent on Series A Preferred Stock related to beneficial conversion feature | — | — | (16,375 | ) | |||||||
Cumulative dividends for Series A Preferred Stock | (3,309 | ) | (3,655 | ) | (2,489 | ) | |||||
Net loss attributable to common stockholders | $ | (512,425 | ) | $ | (173,461 | ) | $ | (228,348 | ) | ||
Loss per share: | |||||||||||
Basic and diluted | $ | (3.52 | ) | $ | (1.17 | ) | $ | (2.18 | ) | ||
Consolidated Statements of Cash Flows
For the year ended
(in thousands of
Years ended |
||||||||||||
2019 |
2018 (As Restated) |
2017 (As Restated) |
||||||||||
Cash flows from operating activities | ||||||||||||
Net loss | $ | (509,116 | ) | $ | (169,806 | ) | $ | (209,484 | ) | |||
Adjustments to reconcile net loss | ||||||||||||
Depreciation and amortization | 100,903 | 138,077 | 98,890 | |||||||||
Fees paid in stock | — | — | 28,573 | |||||||||
HGM contract termination fee paid in stock | — | — | 10,000 | |||||||||
Original issue discount and debt issuance cost amortization | 11,777 | 10,913 | 12,280 | |||||||||
Debt modification and extinguishment costs | 1,049 | 103 | 34,459 | |||||||||
Impairment of goodwill and other intangible assets | 349,557 | 48,127 | 69,437 | |||||||||
Provision for doubtful accounts | 4,304 | 2,767 | 500 | |||||||||
Deferred income tax provision | 1,093 | 3,220 | (67,545 | ) | ||||||||
Share-based compensation expense | 7,827 | 7,647 | 6,743 | |||||||||
Foreign currency remeasurement | (511 | ) | (1,180 | ) | 1,382 | |||||||
Loss (gain) on sale of assets | 556 | 2,687 | 556 | |||||||||
Fair value adjustment for interest rate swap | 4,337 | (2,540 | ) | (1,297 | ) | |||||||
Change in operating assets and liabilities, net of effect from acquisitions | ||||||||||||
Accounts receivable | 4,410 | (19,319 | ) | (4,832 | ) | |||||||
Prepaid expenses and other assets | (4,825 | ) | (2,820 | ) | 1,029 | |||||||
Accounts payable and accrued liabilities | (19,588 | ) | 8,815 | 77,171 | ||||||||
Related party payables | (14,339 | ) | 918 | 4,907 | ||||||||
Additions to outsource contract costs | (1,285 | ) | (4,009 | ) | (10,992 | ) | ||||||
Net cash provided by (used in) operating activities | (63,851 | ) | 23,600 | 51,777 | ||||||||
Cash flows from investing activities | ||||||||||||
Purchase of property, plant and equipment | (14,360 | ) | (20,072 | ) | (14,440 | ) | ||||||
Additions to internally developed software | (6,182 | ) | (7,438 | ) | (7,843 | ) | ||||||
Additions to outsourcing contract costs | — | — | — | |||||||||
Cash acquired in Quinpario reverse merger | — | — | 91 | |||||||||
Cash paid in acquisition, net of cash received | (5,000 | ) | (34,810 | ) | (423,797 | ) | ||||||
Proceeds from sale of assets | 360 | 3,568 | 4,607 | |||||||||
Net cash provided by (used in) investing activities | (25,182 | ) | (58,752 | ) | (441,382 | ) | ||||||
Cash flows from financing activities | ||||||||||||
Change in bank overdraft | — | — | (210 | ) | ||||||||
Loss on extinguishment of debt | — | — | — | |||||||||
Proceeds from issuance of stock | — | — | 204,417 | |||||||||
Cash received from Quinpario | — | — | 22,333 | |||||||||
Repurchases of Common Stock | (3,480 | ) | (7,221 | ) | (249 | ) | ||||||
Contribution from Shareholders | — | — | 20,548 | |||||||||
Cash paid for equity issuance costs | — | (7,500 | ) | (149 | ) | |||||||
Net borrowings under factoring arrangement | 3,307 | — | — | |||||||||
Cash paid for withholding taxes on vested RSUs | (223 | ) | — | — | ||||||||
Lease terminations | (318 | ) | (592 | ) | (157 | ) | ||||||
Retirement of previous credit facilities | — | — | (1,055,736 | ) | ||||||||
Cash paid for debt issuance costs | (7 | ) | (130 | ) | (38,784 | ) | ||||||
Principal payments on finance lease obligations | (20,465 | ) | (16,068 | ) | (11,361 | ) | ||||||
Borrowings from senior secured revolving facility | 206,500 | 30,000 | 72,600 | |||||||||
Repayments on senior secured revolving facility | (141,500 | ) | (30,000 | ) | (72,500 | ) | ||||||
Proceeds from issuance of notes | — | — | 977,500 | |||||||||
Proceeds from senior secured term loans | 29,850 | 30,000 | 343,000 | |||||||||
Borrowings from other loans | 39,153 | 11,557 | 3,116 | |||||||||
Principal repayments on senior secured term loans and other loans | (53,678 | ) | (12,651 | ) | (27,955 | ) | ||||||
Net cash provided by (used in) financing activities | 59,139 | (2,605 | ) | 436,413 | ||||||||
Effect of exchange rates on cash | 139 | 122 | 429 | |||||||||
Net decrease in cash and cash equivalents | (29,755 | ) | (37,635 | ) | 47,237 | |||||||
Cash, restricted cash, and cash equivalents | ||||||||||||
Beginning of period | 43,854 | 81,489 | 34,252 | |||||||||
End of period | $ | 14,099 | $ | 43,854 | $ | 81,489 | ||||||
Supplemental cash flow data: | ||||||||||||
Income tax payments, net of refunds received | $ | 7,882 | $ | 7,827 | $ | 5,711 | ||||||
Interest paid | 144,456 | 146,076 | 69,622 | |||||||||
Noncash investing and financing activities: | ||||||||||||
Assets acquired through right-of-use arrangements | 10,732 | 14,920 | 6,973 | |||||||||
Leasehold improvements funded by lessor | — | 1,565 | 146 | |||||||||
Issuance of Common Stock as consideration for |
— | — | 244,800 | |||||||||
Accrued capital expenditures | 1,402 | 2,820 | 1,621 | |||||||||
Dividend equivalent on Series A Preferred Stock | — | — | 16,375 | |||||||||
Liability assumed of Quinpario | — | — | 4,698 | |||||||||
Schedule 1: Fourth Quarter and Full Year 2018 vs. Fourth Quarter and Full Year 2019 Financial Performance
Q4'19 | Q4'18 | FY19 | FY18 | |||||||||||||
$ in millions | Actual | As restated | Change ($) | Actual | As restated | Change ($) | ||||||||||
Information and Transaction Processing Solutions | 306.7 | 324.3 | (17.6 | ) | 1,234.3 | 1,273.6 | (39.4 | ) | ||||||||
Healthcare Solutions | 69.8 | 56.3 | 13.5 | 256.7 | 228.0 | 28.7 | ||||||||||
Legal and Loss Prevention Services | 17.1 | 19.1 | (2.0 | ) | 71.3 | 84.6 | (13.2 | ) | ||||||||
Total Revenue | 393.6 | 399.6 | (6.1 | ) | 1,562.3 | 1,586.2 | (23.9 | ) | ||||||||
% change | -1.5 | % | -1.5 | % | ||||||||||||
Cost of revenue (exclusive of depreciation and amortization) |
314.9 | 306.7 | 8.2 | 1,224.7 | 1,213.4 | 11.3 | ||||||||||
Gross profit |
78.7 | 93.0 | (14.3 | ) | 337.6 | 372.8 | (35.2 | ) | ||||||||
as a % of revenue | 20.0 | % | 23.3 | % | 21.6 | % | 23.5 | % | ||||||||
SG&A |
49.7 | 48.1 | 1.6 | 198.9 | 184.9 | 14.0 | ||||||||||
Depreciation and amortization | 24.4 | 33.7 | (9.3 | ) | 100.9 | 138.1 | (37.2 | ) | ||||||||
Impairment of goodwill and other intangible assets | 252.4 | 48.1 | 204.3 | 349.6 | 48.1 | 301.4 | ||||||||||
Related party expense | 1.7 | 3.7 | (1.9 | ) | 9.5 | 12.4 | (2.9 | ) | ||||||||
Operating (loss) income | (249.5 | ) | (40.6 | ) | (208.9 | ) | (321.2 | ) | (10.7 | ) | (310.5 | ) | ||||
Interest expense, net | 43.2 | 39.0 | 4.2 | 163.4 | 156.0 | 7.5 | ||||||||||
Loss on extinguishment of debt | - | - | - | 1.4 | 1.1 | 0.3 | ||||||||||
Sundry expense (income) & Other income, net | 9.4 | 3.5 | 5.9 | 15.4 | (6.3 | ) | 21.7 | |||||||||
Net loss before income taxes | (302.1 | ) | (83.1 | ) | (219.1 | ) | (501.5 | ) | (161.5 | ) | (340.0 | ) | ||||
Income tax expense (benefit) | 2.0 | 3.4 | (1.5 | ) | 7.6 | 8.4 | (0.7 | ) | ||||||||
Net income (loss) | (304.1 | ) | (86.5 | ) | (217.6 | ) | (509.1 | ) | (169.8 | ) | (339.3 | ) | ||||
- | ||||||||||||||||
Depreciation and amortization | 24.4 | 33.7 | (9.3 | ) | 100.9 | 138.1 | (37.2 | ) | ||||||||
Interest expense, net | 43.2 | 39.0 | 4.2 | 163.4 | 156.0 | 7.5 | ||||||||||
Income tax expense (benefit) | 2.0 | 3.4 | (1.5 | ) | 7.6 | 8.4 | (0.7 | ) | ||||||||
EBITDA |
(234.5 | ) | (10.4 | ) | (224.1 | ) | (237.1 | ) | 132.6 | (369.7 | ) | |||||
EBITDA Adjustments | ||||||||||||||||
1 | Gain / loss on derivative instruments | (0.6 | ) | 2.9 | (3.5 | ) | 4.3 | (1.9 | ) | 6.2 | ||||||
2 | Non-Cash and Other Charges | 271.9 | 59.0 | 212.9 | 407.9 | 86.4 | 321.6 | |||||||||
3 | Transaction and integration costs | 1.5 | 2.0 | (0.5 | ) | 5.7 | 4.8 | 0.9 | ||||||||
Sub-Total (Adj. EBITDA before O&R) | 38.3 | 53.6 | (15.3 | ) | 180.9 | 221.9 | (41.1 | ) | ||||||||
4 | Optimization and restructuring expenses | 14.7 | 19.1 | (4.4 | ) | 73.9 | 54.2 | 19.7 | ||||||||
Process Transformation | 14.0 | 17.4 | (3.4 | ) | 69.2 | 51.1 | 18.1 | |||||||||
Customer Transformation | - | - | - | 0.1 | - | 0.1 | ||||||||||
M & A | 0.7 | 1.7 | (1.0 | ) | 4.6 | 3.2 | 1.5 | |||||||||
Adjusted EBITDA | 53.0 | 72.7 | (19.6 | ) | 254.8 | 276.2 | (21.4 | ) | ||||||||
% change | -27.0 | % | -7.7 | % | ||||||||||||
as a % of revenue | 13.5 | % | 18.2 | % | -5 | % | 16.3 | % | 17.4 | % | -1 | % | ||||
Schedule 2: Reconciliation of Adjusted EBITDA and constant currency revenues
Non-GAAP constant currency revenue reconciliation | ||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||
($ in millions) | Actual | As restated | Actual | As restated | ||||||||||||
Revenues, as reported (GAAP) | $ | 393.6 | $ | 399.6 | $ | 1,562.3 | $ | 1,586.2 | ||||||||
Foreign currency exchange impact (1) | 1.8 | 15.2 | ||||||||||||||
Revenues, at constant currency (Non-GAAP) | $ | 395.4 | $ | 399.6 | $ | 1,577.5 | $ | 1,586.2 | ||||||||
(1) Constant currency excludes the impact of foreign currency fluctuations and is computed by applying the average exchange rates for the three months and twelve months ended |
||||||||||||||||
Reconciliation of Adjusted EBITDA | ||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||
($ in millions) | Actual | As restated | Actual | As restated | ||||||||||||
Net loss (GAAP) | $ | (304.1 | ) | $ | (86.5 | ) | $ | (509.1 | ) | $ | (169.8 | ) | ||||
Interest expense | 43.2 | 39.0 | 163.4 | 156.0 | ||||||||||||
Taxes | 2.0 | 3.4 | 7.6 | 8.4 | ||||||||||||
Depreciation and amortization | 24.4 | 33.7 | 100.9 | 138.1 | ||||||||||||
EBITDA (Non-GAAP) | $ | (234.5 | ) | $ | (10.4 | ) | $ | (237.1 | ) | $ | 132.6 | |||||
Transaction and integration costs | 1.5 | 2.0 | 5.7 | 4.8 | ||||||||||||
Optimization and restructuring expenses | 14.7 | 19.1 | 73.9 | 54.2 | ||||||||||||
Gain / loss on derivative instruments | (0.6 | ) | 2.9 | 4.3 | (1.9 | ) | ||||||||||
Other Charges | 271.9 | 59.0 | 407.9 | 86.4 | ||||||||||||
Adjusted EBITDA (Non-GAAP) | $ | 53.0 | $ | 72.7 | $ | 254.8 | $ | 276.2 | ||||||||
Foreign currency exchange impact (1) | 0.1 | 1.1 | - | |||||||||||||
Adjusted EBITDA, at constant currency (Non-GAAP) | $ | 53.2 | $ | 72.7 | $ | 255.9 | $ | 276.2 | ||||||||
(1) Constant currency excludes the impact of foreign currency fluctuations and is computed by applying the average exchange rates for the three months and nine months ended |
||||||||||||||||
Schedule 3: Non-GAAP Revenue reconciliation & Adjusted EBITDA margin on Revenue net of pass through & LMCE | ||||||||||||||||
Non-GAAP revenue reconciliation & Adjusted EBITDA margin on revenue net of pass through & LMCE | ||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||
($ in millions) | Actual | As restated | Actual | As restated | ||||||||||||
Revenues, as reported (GAAP) | $ | 393.6 | $ | 399.6 | $ | 1,562.3 | $ | 1,586.2 | ||||||||
(-) Postage & postage handling | 70.1 | 77.2 | 275.3 | 310.1 | ||||||||||||
Revenue - Net of pass through (Non-GAAP) | $ | 323.5 | $ | 322.4 | $ | 1,287.0 | $ | 1,276.1 | ||||||||
(-) LMCE | - | 3.6 | 2.1 | 28.0 | ||||||||||||
Revenue - Net of pass through & LMCE (Non-GAAP) | $ | 323.5 | $ | 318.8 | $ | 1,284.9 | $ | 1,248.1 | ||||||||
Revenue growth % | 1.5 | % | 2.9 | % | ||||||||||||
Adjusted EBITDA (Non-GAAP) | $ | 53.0 | $ | 72.7 | $ | 254.8 | $ | 276.2 | ||||||||
Adjusted EBITDA margin | 16.4 | % | 22.8 | % | 19.8 | % | 22.1 | % | ||||||||
Media Contact:
E: kevin.mclaughlin@icrinc.com
T: 646-277-1234
Investor Contact:
E: IR@exelatech.com
T: 646-277-1236
Source: Exela Technologies, Inc.