In millions |
Q4 2023 |
Q4 2022 |
% Change |
|
FY 2023 |
FY 2022 |
% Change |
||||||||
Revenue |
$ |
963 |
|
$ |
966 |
|
— |
% |
|
3,830 |
|
3,793 |
|
1 |
% |
Net income (loss) from continuing operations attributable to NCR Voyix |
|
(255 |
) |
|
(12 |
) |
n/m |
|
|
(585 |
) |
(203 |
) |
n/m |
|
Adjusted EBITDA |
|
134 |
|
|
166 |
|
(19 |
)% |
|
618 |
|
596 |
|
4 |
% |
“We had a solid 2023 and delivered Revenue and Adjusted EBITDA results in line with the expectations discussed at our Investor Day in September,” said
Q4 2023 Key Highlights
FY 2023 Key Highlights
In millions |
Q4 2023 |
Q4 2022 |
% Change |
|
FY 2023 |
FY 2022 |
% Change |
||||||||||
Retail |
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
544 |
$ |
558 |
(3 |
)% |
|
$ |
2,177 |
$ |
2,182 |
— |
% |
||||
Adjusted EBITDA |
|
90 |
|
|
105 |
|
(14 |
)% |
|
|
411 |
|
|
384 |
|
7 |
% |
|
|
|
|
|
|
|
|
||||||||||
Restaurants |
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
223 |
|
$ |
218 |
|
2 |
% |
|
$ |
886 |
|
$ |
857 |
|
3 |
% |
Adjusted EBITDA |
|
50 |
|
|
41 |
|
22 |
% |
|
|
197 |
|
|
160 |
|
23 |
% |
|
|
|
|
|
|
|
|
||||||||||
Digital Banking |
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
151 |
|
$ |
140 |
|
8 |
% |
|
$ |
579 |
|
$ |
547 |
|
6 |
% |
Adjusted EBITDA |
|
56 |
|
|
56 |
|
— |
% |
|
|
219 |
|
|
233 |
|
(6 |
)% |
“I am pleased with our accomplishments in 2023, which included growing our Software and Services revenue streams and expanding our platform and payment sites,” said
Financial Outlook
The Company is providing fiscal year 2024 guidance as follows:
|
Full Year |
Total Revenue |
|
Software & Services Revenue |
|
Hardware Revenue |
|
Adjusted EBITDA |
|
Free Cash Flow |
|
In this release, we use certain non-GAAP measures. These non-GAAP measures include “Adjusted EBITDA,” and others with the words “non-GAAP” 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. As further discussed under the heading “Additional Information – Spin-Off Information” our Adjusted EBITDA for historic periods after giving effect to the spin-off includes certain costs historically allocated to NCR Atleos that do not meet the definition of expenses related to discontinued operations for purposes of GAAP requirements regarding the reporting of discontinued operations. Accordingly, our guidance for Adjusted EBITDA in 2024 is more comparable to our historical Normalized Adjusted EBITDA, which includes an adjustment for these estimated costs.
Fourth Quarter and Full Year 2023 Preliminary Earnings Conference Call
NCR Voyix management will host a conference call and webcast today at
More information on the Company’s fourth quarter and full year preliminary earnings is available on the NCR Voyix Investor Relations website at http://investor.ncrvoyix.com.
About NCR Voyix
Website: http://investor.ncrvoyix.com
Twitter: https://www.x.com/ncr_voyix/
Facebook: https://www.facebook.com/ncrcorp
Instagram: https://www.instagram.com/ncrvoyix/
LinkedIn: https://www.linkedin.com/company/ncrvoyix/
YouTube: https://www.youtube.com/@ncrvoyix
ADDITIONAL INFORMATION
Spin-Off Information. On
In addition, NCR Voyix was not able to transfer all NCR Atleos-related operations in all foreign countries simultaneously with the spin-off. As a result, some of these transfers occurred during the fourth quarter of fiscal 2023 and the first quarter of fiscal 2024, with more expected to occur in the future. Each of these transfers from continuing operations will impact NCR Voyix’s segment and consolidated results as we retrospectively recast historical financial information for additional operations that become categorized as discontinued operations. As a result, NCR Voyix’s GAAP and non-GAAP combined segment and consolidated results in this release and in future public disclosures may not be comparable with estimates previously reported.
As a result of discontinued operations treatment and post-2023 transfers and planned transfers of NCR Atleos-related operations in foreign countries. NCR Voyix’s GAAP and non-GAAP combined segment results, segment results and consolidated results in this release may not be comparable with estimates previously reported. To provide enhanced comparability of combined segment results and consolidated results between periods, NCR Voyix has provided Normalized Adjusted EBITDA, which adjusts for these items.
Revision. In early
PRELIMINARY RESULTS AND 10-K EXTENSION
As noted above, due to discovery of fraudulent ACH disbursements from a company bank account and the completion of additional processes and procedures as a result of the spin-off, we are in the process of completing our financial statements and other disclosures, as well as assessing matters relating to the effectiveness of our internal control over financial reporting and determining the steps necessary to remediate the material weaknesses related to the unauthorized ACH disbursements. As a result, we will file an extension for the filing of our Annual Report on Form 10-K for the year ended
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,” “target,” “anticipate,” “outlook,” “guidance,” “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 the Company’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 Company’s guidance and projected financial results for the year 2024; the estimated or anticipated future results and benefits of the Company’s plans and operations; the Company’s expectations of demand for its solutions and the impact thereof on the Company's financial results in 2024; the Company’s ability to deliver increased value to customers and stockholders; statements regarding the spin-off of
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. Additional information concerning these and other factors can be found in the Company’s filings with the
Non-GAAP Financial Measures
Non-GAAP Financial Measures. While the Company reports its results in accordance with Generally Accepted Accounting Principles in
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 Voyix plus interest expense, net; plus income tax expense (benefit); plus depreciation and amortization (excluding acquisition-related amortization of intangibles); 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 (net of insurance recoveries), fraudulent ACH disbursements costs, and transformation and restructuring charges (which includes integration, severance and other exit and disposal costs), among others. Separation-related costs include costs incurred as a result of the spin-off. Professional and other fees to effect the spin-off including separation management, organizational design, and legal fees have been classified within discontinued operations through
Normalized Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Normalized Adjusted EBITDA). The Company determines Normalized Adjusted EBITDA for a given period by further adjusting its Adjusted EBITDA for estimated costs historically allocated to NCR Atleos that do not meet the definition of expenses related to discontinued operations for purposes of GAAP requirements regarding the reporting of discontinued operations. Normalized Adjusted EBITDA also removes revenue and costs associated with the transfer or pending transfer of NCR Atleos-related operations in all foreign countries that have not occurred by
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. With respect to our outlook for Adjusted EBITDA and Adjusted EBITDA margin, we are not providing a reconciliation to GAAP net income because we are not able to predict with reasonable certainty the reconciling items that may affect the GAAP net income from continuing operations without unreasonable effort. The reconciling items are primarily the future impact of special tax items, capital structure transactions, restructuring, pension mark-to-market transactions, acquisitions and divestitures, or other events. These reconciling items are uncertain, depend on various factors and could significantly impact, either individually or in the aggregate, GAAP net income.
Reconciliation of Net Income from Continuing Operations Attributable to NCR Voyix (GAAP) to Adjusted Earnings Before Interest, Depreciation, Taxes and Amortization (Adjusted EBITDA)
$ in millions |
Q4 2023 |
|
Q4 2022 |
|
FY 2023 |
|
FY 2022 |
||||||||
Net Income (Loss) from Continuing Operations Attributable to NCR Voyix (GAAP) |
$ |
(255 |
) |
|
$ |
(12 |
) |
|
$ |
(585 |
) |
|
$ |
(203 |
) |
Transformation and restructuring costs |
|
24 |
|
|
|
22 |
|
|
|
39 |
|
|
|
96 |
|
Fraudulent ACH disbursements |
|
13 |
|
|
|
— |
|
|
|
23 |
|
|
|
— |
|
Acquisition-related amortization of intangibles |
|
17 |
|
|
|
17 |
|
|
|
71 |
|
|
|
71 |
|
Acquisition-related costs |
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
Pension mark-to-market adjustments |
|
7 |
|
|
|
(41 |
) |
|
|
7 |
|
|
|
(41 |
) |
Separation costs |
|
81 |
|
|
|
— |
|
|
|
99 |
|
|
|
— |
|
Cyber ransomware incident recovery costs |
|
(6 |
) |
|
|
— |
|
|
|
17 |
|
|
|
— |
|
Depreciation and amortization (excluding acquisition-related amortization of intangibles) |
|
68 |
|
|
|
58 |
|
|
|
252 |
|
|
|
237 |
|
Interest expense |
|
37 |
|
|
|
81 |
|
|
|
294 |
|
|
|
285 |
|
Interest income |
|
(2 |
) |
|
|
(7 |
) |
|
|
(13 |
) |
|
|
(13 |
) |
Loss on disposal of businesses |
|
22 |
|
|
|
— |
|
|
|
12 |
|
|
|
— |
|
Loss on debt extinguishment |
|
46 |
|
|
|
— |
|
|
|
46 |
|
|
|
— |
|
Income tax expense (benefit) |
|
3 |
|
|
|
28 |
|
|
|
205 |
|
|
|
72 |
|
Stock-based compensation expense |
|
79 |
|
|
|
19 |
|
|
|
150 |
|
|
|
90 |
|
Adjusted EBITDA (Non-GAAP) |
$ |
134 |
|
|
$ |
166 |
|
|
$ |
618 |
|
|
$ |
596 |
|
Less: Divestitures(1) |
|
(1 |
) |
|
|
(7 |
) |
|
|
(19 |
) |
|
|
(35 |
) |
Less: NCR Atleos delayed country transfers |
|
(4 |
) |
|
|
(10 |
) |
|
|
(38 |
) |
|
|
(38 |
) |
Plus: Estimated costs historically allocated to NCR Atleos |
|
2 |
|
|
|
24 |
|
|
|
71 |
|
|
|
96 |
|
Normalized Adjusted EBITDA (Non-GAAP) |
$ |
131 |
|
|
$ |
173 |
|
|
$ |
632 |
|
|
$ |
619 |
|
(1)Divestiture amounts shown in table represent the quarterly and full year 2023 impact of the non-core payments and |
|
NCR VOYIX CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (in millions, except per share amounts) |
Schedule A |
|
For the Periods Ended |
||||||||||||||
|
Three Months |
|
Twelve Months |
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Revenue |
|
|
|
|
|
|
|
||||||||
Product |
$ |
312 |
|
|
$ |
334 |
|
|
$ |
1,239 |
|
|
$ |
1,274 |
|
Service |
|
651 |
|
|
|
632 |
|
|
|
2,591 |
|
|
|
2,519 |
|
Total Revenue |
|
963 |
|
|
|
966 |
|
|
|
3,830 |
|
|
|
3,793 |
|
Cost of products |
|
299 |
|
|
|
300 |
|
|
|
1,110 |
|
|
|
1,151 |
|
Cost of services |
|
483 |
|
|
|
403 |
|
|
|
1,758 |
|
|
|
1,664 |
|
Total gross margin |
|
181 |
|
|
|
263 |
|
|
|
962 |
|
|
|
978 |
|
% of Revenue |
|
18.8 |
% |
|
|
27.2 |
% |
|
|
25.1 |
% |
|
|
25.8 |
% |
Selling, general and administrative expenses |
|
253 |
|
|
|
168 |
|
|
|
738 |
|
|
|
695 |
|
Research and development expenses |
|
56 |
|
|
|
37 |
|
|
|
185 |
|
|
|
147 |
|
Income (loss) from operations |
|
(128 |
) |
|
|
58 |
|
|
|
39 |
|
|
|
136 |
|
% of Revenue |
|
(13.3 |
)% |
|
|
6.0 |
% |
|
|
1.0 |
% |
|
|
3.6 |
% |
Loss on extinguishment of debt |
|
(46 |
) |
|
|
— |
|
|
|
(46 |
) |
|
|
— |
|
Interest expense |
|
(37 |
) |
|
|
(81 |
) |
|
|
(294 |
) |
|
|
(285 |
) |
Other income (expense), net |
|
(41 |
) |
|
|
39 |
|
|
|
(79 |
) |
|
|
18 |
|
Total interest and other expense, net |
|
(124 |
) |
|
|
(42 |
) |
|
|
(419 |
) |
|
|
(267 |
) |
Income (loss) from continuing operations before income taxes |
|
(252 |
) |
|
|
16 |
|
|
|
(380 |
) |
|
|
(131 |
) |
% of Revenue |
|
(26.2 |
)% |
|
|
1.7 |
% |
|
|
(9.9 |
)% |
|
|
(3.5 |
)% |
Income tax expense (benefit) |
|
3 |
|
|
|
28 |
|
|
|
205 |
|
|
|
72 |
|
Income (loss) from continuing operations |
|
(255 |
) |
|
|
(12 |
) |
|
|
(585 |
) |
|
|
(203 |
) |
Income (loss) from discontinued operations, net of tax |
|
(60 |
) |
|
|
(6 |
) |
|
|
163 |
|
|
|
262 |
|
Net income (loss) |
|
(315 |
) |
|
|
(18 |
) |
|
|
(422 |
) |
|
|
59 |
|
Net income (loss) attributable to noncontrolling interests |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net income (loss) attributable to noncontrolling interests of discontinued operations |
|
(1 |
) |
|
|
(2 |
) |
|
|
— |
|
|
|
(1 |
) |
Net income (loss) attributable to NCR Voyix |
$ |
(314 |
) |
|
$ |
(16 |
) |
|
$ |
(422 |
) |
|
$ |
60 |
|
Amounts attributable to NCR Voyix common stockholders: |
|
|
|
|
|
|
|
||||||||
Income (loss) from continuing operations |
$ |
(254 |
) |
|
$ |
(10 |
) |
|
$ |
(585 |
) |
|
$ |
(202 |
) |
Dividends on convertible preferred stock |
|
(4 |
) |
|
|
(4 |
) |
|
|
(16 |
) |
|
|
(16 |
) |
Income (loss) from continuing operations attributable to NCR Voyix common stockholders |
|
(258 |
) |
|
|
(14 |
) |
|
|
(601 |
) |
|
|
(218 |
) |
Income (loss) from discontinued operations, net of tax |
|
(60 |
) |
|
|
(6 |
) |
|
|
163 |
|
|
|
263 |
|
Net income (loss) attributable to NCR Voyix common stockholders |
$ |
(318 |
) |
|
$ |
(20 |
) |
|
$ |
(438 |
) |
|
$ |
45 |
|
Income (loss) per share attributable to NCR Voyix common stockholders: |
|
|
|
|
|
|
|
||||||||
Income (loss) per common share from continuing operations |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(1.82 |
) |
|
$ |
(0.10 |
) |
|
$ |
(4.27 |
) |
|
$ |
(1.59 |
) |
Diluted (1) |
$ |
(1.82 |
) |
|
$ |
(0.10 |
) |
|
$ |
(4.27 |
) |
|
$ |
(1.59 |
) |
Net income (loss) per common share |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(2.25 |
) |
|
$ |
(0.15 |
) |
|
$ |
(3.12 |
) |
|
$ |
0.33 |
|
Diluted (1) |
$ |
(2.25 |
) |
|
$ |
(0.15 |
) |
|
$ |
(3.12 |
) |
|
$ |
0.32 |
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
||||||||
Basic |
|
141.4 |
|
|
|
137.5 |
|
|
|
140.6 |
|
|
|
136.7 |
|
Diluted (1) |
|
141.4 |
|
|
|
137.5 |
|
|
|
140.6 |
|
|
|
141.2 |
|
(1) Diluted EPS is determined using the most dilutive measure, either including the impact of the dividends and deemed dividends on the Company’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 |
|
Twelve Months |
||||||||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
% Change |
|
|
2023 |
|
|
|
2022 |
|
|
% Change |
||
Revenue by segment |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Retail |
$ |
544 |
|
|
$ |
558 |
|
|
(3 |
)% |
|
$ |
2,177 |
|
|
$ |
2,182 |
|
|
— |
% |
Restaurants |
|
223 |
|
|
|
218 |
|
|
2 |
% |
|
|
886 |
|
|
|
857 |
|
|
3 |
% |
Digital Banking |
|
151 |
|
|
|
140 |
|
|
8 |
% |
|
|
579 |
|
|
|
547 |
|
|
6 |
% |
Corporate and Other(1) |
|
45 |
|
|
|
50 |
|
|
(10 |
% |
|
|
188 |
|
|
|
207 |
|
|
(9 |
)% |
Total revenue |
$ |
963 |
|
|
$ |
966 |
|
|
— |
% |
|
$ |
3,830 |
|
|
$ |
3,793 |
|
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA by segment |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Retail |
$ |
90 |
|
|
$ |
105 |
|
|
(14 |
)% |
|
$ |
411 |
|
|
$ |
384 |
|
|
7 |
% |
Retail Adjusted EBITDA margin % |
|
16.5 |
% |
|
|
18.8 |
% |
|
|
|
|
18.9 |
% |
|
|
17.6 |
% |
|
|
||
Restaurants |
|
50 |
|
|
|
41 |
|
|
22 |
% |
|
|
197 |
|
|
|
160 |
|
|
23 |
% |
Restaurants Adjusted EBITDA margin % |
|
22.4 |
% |
|
|
18.8 |
% |
|
|
|
|
22.2 |
% |
|
|
18.7 |
% |
|
|
||
Digital Banking |
|
56 |
|
|
|
56 |
|
|
— |
% |
|
|
219 |
|
|
|
233 |
|
|
(6 |
)% |
Digital Banking Adjusted EBITDA margin % |
|
37.1 |
% |
|
|
40.0 |
% |
|
|
|
|
37.8 |
% |
|
|
42.6 |
% |
|
|
||
Segment Adjusted EBITDA |
|
196 |
|
|
|
202 |
|
|
(3 |
)% |
|
|
827 |
|
|
|
777 |
|
|
6 |
% |
Segment Adjusted EBITDA margin % |
|
21.4 |
% |
|
|
22.1 |
% |
|
|
|
|
22.7 |
% |
|
|
21.7 |
% |
|
|
||
Corporate and Other(1) |
|
(62 |
) |
|
|
(36 |
) |
|
72 |
% |
|
|
(209 |
) |
|
|
(181 |
) |
|
15 |
% |
Total Adjusted EBITDA |
$ |
134 |
|
|
$ |
166 |
|
|
(19 |
)% |
|
$ |
618 |
|
|
$ |
596 |
|
|
4 |
% |
Total Adjusted EBITDA margin % |
|
13.9 |
% |
|
|
17.2 |
% |
|
|
|
|
16.1 |
% |
|
|
15.7 |
% |
|
|
(1) Corporate and Other includes income and expenses related to corporate functions that are not specifically attributable to an individual reportable segment along with any immaterial operating segment(s). |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240229775977/en/
News Media Contact
lee.underwood@ncrvoyix.com
Investor Contact
alan.katz@ncrvoyix.com
Source: