Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
SlideShare a Scribd company logo
UNISYS CORPORATION
                CONSOLIDATED STATEMENTS OF INCOME
                            (Unaudited)
                (Millions, except per share data)

                                                Three Months
                                               Ended March 31
                                             ------------------
                                              2008        2007
                                            --------    --------
Revenue
  Services                                  $1,137.1    $1,152.9
  Technology                                   164.2       195.1
                                            --------    --------
                                             1,301.3     1,348.0
Costs and expenses
  Cost of revenue:
    Services                                   922.2       993.9
    Technology                                  85.9        96.7
                                            --------    --------
                                             1,008.1     1,090.6

Selling, general and administrative            232.5       244.6
Research and development                        32.7        42.4
                                            --------    --------
                                             1,273.3     1,377.6
                                            --------    --------
Operating profit (loss)                         28.0       (29.6)

Interest expense                                21.6        18.9
Other income (expense), net                     (6.0)       25.5
                                            --------    --------
Income (loss) before income taxes                0.4       (23.0)
Provision (benefit) for
  income taxes                                  23.8       (26.6)
                                            --------    --------
Net income (loss)                             ($23.4)       $3.6
                                            ========    ========
Earnings (loss) per share
Basic                                        ($ .07)      $ .01
                                            ========    ========
Diluted                                      ($ .07)      $ .01
                                            ========    ========
Shares used in the per share
  computations (thousands):
  Basic                                      354,798     346,421
                                            ========    ========
  Diluted                                    354,798     348,338
                                            ========    ========
UNISYS CORPORATION
                            SEGMENT RESULTS
                              (Unaudited)
                               (Millions)

                                           Elimi-
                             Total         nations    Services* Technology*
                            --------       --------   --------   ----------
Three Months Ended
March 31, 2008
------------------
Customer revenue            $1,301.3                  $1,137.1      $164.2
Intersegment                                ($43.7)        2.7        41.0
                             --------      --------    --------    --------
Total revenue               $1,301.3        ($43.7)   $1,139.8      $205.2
                             ========      ========    ========    ========

Gross profit percent           22.5%                    18.5%        42.9%
                             ========                 ========     ========
Operating profit
  percent                       2.2%                     2.3%         0.8%
                             ========                 ========     ========
Three Months Ended
March 31, 2007
------------------
Customer revenue            $1,348.0                  $1,152.9      $195.1
Intersegment                                ($40.1)        3.9        36.2
                             --------      --------    --------    --------
Total revenue               $1,348.0        ($40.1)   $1,156.8      $231.3
                             ========      ========    ========    ========

Gross profit percent           19.1%                    15.0%        43.3%
                             ========                 ========     ========
Operating profit
  (loss) percent               (2.2%)                   (1.0%)        3.5%
                             ========                 ========     ========


* Results exclude cost reduction actions
UNISYS CORPORATION
                        CONSOLIDATED BALANCE SHEETS
                                 (Millions)
                                                 March 31,
                                                    2008      December 31,
                                               (Unaudited)        2007
                                               ----------      ----------
Assets
Current assets
  Cash and cash equivalents                        $490.2         $830.2
  Accounts and notes receivable, net              1,031.7        1,059.2
  Inventories
     Parts and finished equipment                     90.9          91.9
     Work in process and materials                    84.1          79.2
  Deferred income taxes                               18.0          18.0
  Prepaid expense and other
    current assets                                   150.4         133.7
                                               ----------     ----------
 Total                                             1,865.3       2,212.2
                                               ----------     ----------
Properties                                         1,354.3       1,336.9
  Less accumulated depreciation
    and amortization                               1,030.5       1,004.7
                                               ----------     ----------
 Properties, net                                     323.8         332.2
                                               ----------     ----------
Outsourcing assets, net                              391.4         409.4
Marketable software, net                             261.0         268.8
Prepaid postretirement assets                        529.8         497.0
Deferred income taxes                                 93.8          93.8
Goodwill                                             201.2         200.6
Other long-term assets                               125.0         123.1
                                               ----------     ----------
 Total                                            $3,791.3      $4,137.1
                                               ==========     ==========
Liabilities and stockholders' equity
Current liabilities
  Notes payable                                       $0.1          $0.1
  Current maturities of long-term debt                 3.7         204.3
  Accounts payable                                   379.9         419.6
  Other accrued liabilities                        1,214.6       1,272.0
                                               ----------     ----------
 Total                                             1,598.3       1,896.0
                                               ----------     ----------
Long-term debt                                     1,061.3       1,058.3
Long-term postretirement liabilities                 414.1         420.7
Other long-term liabilities                          367.3         395.5
Stockholders' equity
  Common stock                                         3.6           3.6
  Accumulated deficit                             (2,489.3)     (2,465.9)
  Other capital                                    4,026.6       4,011.8
  Accumulated other comprehensive loss            (1,190.6)     (1,182.9)
                                               ----------     ----------
 Stockholders' equity                                350.3         366.6
                                               ----------     ----------
 Total                                            $3,791.3      $4,137.1
                                               ==========     ==========
UNISYS CORPORATION
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (Unaudited)
                                (Millions)
                                                    Three Months Ended
                                                          March 31
                                                    -------------------
                                                     2008          2007
                                                    -------       -------
Cash flows from operating activities
Net income (loss)                                    ($23.4)         $3.6
Add (deduct) items to reconcile
  net income (loss) to net cash
  used for operating activities:
Employee stock compensation expense                     6.0           2.3
Company stock issued for U.S. 401(k) plan               8.8           9.5
Depreciation and amortization
  of properties                                        26.7          27.4
Depreciation and amortization of
  outsourcing assets                                   42.4          38.0
Amortization of marketable software                    30.5          33.4
Gain on sale of assets                                              (23.7)
Increase in deferred income taxes, net                               (2.3)
Decrease (increase) in receivables, net                42.5          (5.3)
Increase in inventories                                (2.2)        (11.9)
Decrease in accounts payable
  and other accrued liabilities                      (129.0)       (135.3)
Decrease in other liabilities                         (14.5)        (29.2)
Increase in other assets                              (42.5)        (13.1)
Other                                                   5.4           2.3
                                                     -------       -------
Net cash used for operating activities                (49.3)       (104.3)
                                                     -------       -------
Cash flows from investing activities
  Proceeds from investments                         1,646.6       1,922.4
  Purchases of investments                         (1,675.9)     (1,925.4)
  Investment in marketable software                   (22.4)        (24.3)
  Capital additions of properties                     (14.6)        (19.3)
  Capital additions of outsourcing assets             (27.9)        (39.3)
  Purchases of businesses                               (.4)         (1.2)
  Proceeds from sale of assets                                       28.3
                                                     -------       -------
Net cash used for investing activities                (94.6)        (58.8)
                                                     -------       -------
Cash flows from financing activities
  Net reduction in short-term borrowings                             (1.1)
  Proceeds from exercise of stock options                             7.0
  Payments of long-term debt                         (200.0)
  Financing fees                                        (.8)
                                                     -------       -------
Net cash (used for) provided by financing
  activities                                         (200.8)          5.9
                                                     -------       -------
Effect of exchange rate changes on cash
  and cash equivalents                                  4.7           2.1
                                                     -------       -------
Decrease in cash and cash
  equivalents                                        (340.0)       (155.1)
Cash and cash equivalents, beginning of
  period                                              830.2         719.3
                                                     -------       -------
Cash and cash equivalents, end of period             $490.2        $564.2
                                                     =======       =======

More Related Content

unisys 1Q08_SPR

  • 1. UNISYS CORPORATION CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Millions, except per share data) Three Months Ended March 31 ------------------ 2008 2007 -------- -------- Revenue Services $1,137.1 $1,152.9 Technology 164.2 195.1 -------- -------- 1,301.3 1,348.0 Costs and expenses Cost of revenue: Services 922.2 993.9 Technology 85.9 96.7 -------- -------- 1,008.1 1,090.6 Selling, general and administrative 232.5 244.6 Research and development 32.7 42.4 -------- -------- 1,273.3 1,377.6 -------- -------- Operating profit (loss) 28.0 (29.6) Interest expense 21.6 18.9 Other income (expense), net (6.0) 25.5 -------- -------- Income (loss) before income taxes 0.4 (23.0) Provision (benefit) for income taxes 23.8 (26.6) -------- -------- Net income (loss) ($23.4) $3.6 ======== ======== Earnings (loss) per share Basic ($ .07) $ .01 ======== ======== Diluted ($ .07) $ .01 ======== ======== Shares used in the per share computations (thousands): Basic 354,798 346,421 ======== ======== Diluted 354,798 348,338 ======== ========
  • 2. UNISYS CORPORATION SEGMENT RESULTS (Unaudited) (Millions) Elimi- Total nations Services* Technology* -------- -------- -------- ---------- Three Months Ended March 31, 2008 ------------------ Customer revenue $1,301.3 $1,137.1 $164.2 Intersegment ($43.7) 2.7 41.0 -------- -------- -------- -------- Total revenue $1,301.3 ($43.7) $1,139.8 $205.2 ======== ======== ======== ======== Gross profit percent 22.5% 18.5% 42.9% ======== ======== ======== Operating profit percent 2.2% 2.3% 0.8% ======== ======== ======== Three Months Ended March 31, 2007 ------------------ Customer revenue $1,348.0 $1,152.9 $195.1 Intersegment ($40.1) 3.9 36.2 -------- -------- -------- -------- Total revenue $1,348.0 ($40.1) $1,156.8 $231.3 ======== ======== ======== ======== Gross profit percent 19.1% 15.0% 43.3% ======== ======== ======== Operating profit (loss) percent (2.2%) (1.0%) 3.5% ======== ======== ======== * Results exclude cost reduction actions
  • 3. UNISYS CORPORATION CONSOLIDATED BALANCE SHEETS (Millions) March 31, 2008 December 31, (Unaudited) 2007 ---------- ---------- Assets Current assets Cash and cash equivalents $490.2 $830.2 Accounts and notes receivable, net 1,031.7 1,059.2 Inventories Parts and finished equipment 90.9 91.9 Work in process and materials 84.1 79.2 Deferred income taxes 18.0 18.0 Prepaid expense and other current assets 150.4 133.7 ---------- ---------- Total 1,865.3 2,212.2 ---------- ---------- Properties 1,354.3 1,336.9 Less accumulated depreciation and amortization 1,030.5 1,004.7 ---------- ---------- Properties, net 323.8 332.2 ---------- ---------- Outsourcing assets, net 391.4 409.4 Marketable software, net 261.0 268.8 Prepaid postretirement assets 529.8 497.0 Deferred income taxes 93.8 93.8 Goodwill 201.2 200.6 Other long-term assets 125.0 123.1 ---------- ---------- Total $3,791.3 $4,137.1 ========== ========== Liabilities and stockholders' equity Current liabilities Notes payable $0.1 $0.1 Current maturities of long-term debt 3.7 204.3 Accounts payable 379.9 419.6 Other accrued liabilities 1,214.6 1,272.0 ---------- ---------- Total 1,598.3 1,896.0 ---------- ---------- Long-term debt 1,061.3 1,058.3 Long-term postretirement liabilities 414.1 420.7 Other long-term liabilities 367.3 395.5 Stockholders' equity Common stock 3.6 3.6 Accumulated deficit (2,489.3) (2,465.9) Other capital 4,026.6 4,011.8 Accumulated other comprehensive loss (1,190.6) (1,182.9) ---------- ---------- Stockholders' equity 350.3 366.6 ---------- ---------- Total $3,791.3 $4,137.1 ========== ==========
  • 4. UNISYS CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Millions) Three Months Ended March 31 ------------------- 2008 2007 ------- ------- Cash flows from operating activities Net income (loss) ($23.4) $3.6 Add (deduct) items to reconcile net income (loss) to net cash used for operating activities: Employee stock compensation expense 6.0 2.3 Company stock issued for U.S. 401(k) plan 8.8 9.5 Depreciation and amortization of properties 26.7 27.4 Depreciation and amortization of outsourcing assets 42.4 38.0 Amortization of marketable software 30.5 33.4 Gain on sale of assets (23.7) Increase in deferred income taxes, net (2.3) Decrease (increase) in receivables, net 42.5 (5.3) Increase in inventories (2.2) (11.9) Decrease in accounts payable and other accrued liabilities (129.0) (135.3) Decrease in other liabilities (14.5) (29.2) Increase in other assets (42.5) (13.1) Other 5.4 2.3 ------- ------- Net cash used for operating activities (49.3) (104.3) ------- ------- Cash flows from investing activities Proceeds from investments 1,646.6 1,922.4 Purchases of investments (1,675.9) (1,925.4) Investment in marketable software (22.4) (24.3) Capital additions of properties (14.6) (19.3) Capital additions of outsourcing assets (27.9) (39.3) Purchases of businesses (.4) (1.2) Proceeds from sale of assets 28.3 ------- ------- Net cash used for investing activities (94.6) (58.8) ------- ------- Cash flows from financing activities Net reduction in short-term borrowings (1.1) Proceeds from exercise of stock options 7.0 Payments of long-term debt (200.0) Financing fees (.8) ------- ------- Net cash (used for) provided by financing activities (200.8) 5.9 ------- ------- Effect of exchange rate changes on cash and cash equivalents 4.7 2.1 ------- ------- Decrease in cash and cash equivalents (340.0) (155.1) Cash and cash equivalents, beginning of period 830.2 719.3 ------- ------- Cash and cash equivalents, end of period $490.2 $564.2 ======= =======