Exela Technologies, Inc. Reports First Quarter 2020 Results
Files Form 10-Q for the Three Months Ended
Conference Call to Discuss Results Scheduled for
First Quarter 2020 Highlights:
- Revenue of
$365.5 million , a decline of 9.6% on a reported basis and 9.2%(1) on a constant currency basis from Q1 2019 - Operating loss of
$2.2 million - EBITDA(2) of
$54.6 million - Adjusted EBITDA(3) of
$44.4 million on a reported basis;$44.5 million on a constant currency basis
“We are pleased to report our first quarter 2020 results, which include revenue above the high-end of our previously announced range. While we expect that the COVID-19 pandemic will impact our 2020 performance,
First Quarter 2020 Financial Highlights
- Revenue: Revenue was
$365.5 million , a decline of 9.6% from$404.4 million in the first quarter of 2019. Revenue for the Information and Transaction Processing Solutions segment was$284.1 million , a decline of 12.6% year-over-year attributable primarily to exiting contracts and statements of work in late 2019 from certain customers with revenue that we believe was unpredictable, non-recurring and were not a strategic fit to Company’s long-term success or unlikely to achieve the Company’s long-term target margins. Healthcare Solutions revenue was$64.0 million , an increase of 4.4% year-over-year, driven by increased volumes with existing customers. Legal and Loss Prevention Services revenue was$17.3 million , a decline of approximately$0.5 million , or 2.8% from the first quarter of 2019.
Revenue excluding the previously announced low margin contract exit (“LMCE”) and pass through revenues from postage and postage handling with either zero or nominal margins (“pass through revenue”) (4) was$295.7 million in the first quarter of 2020, representing a decrease of 9.6% from$327.1 million in the first quarter of 2019.
83% of first quarter 2020 revenue was earned in theAmericas , 15% was in EMEA and 2% was in rest of world. - Operating income / (loss): Operating loss for the first quarter of 2020 was
$2.2 million , compared with operating income of$16.5 million in the first quarter of 2019. The year-over-year decrease in operating income was primarily attributable to lower revenue and gross profit compared with the first quarter of 2019.
- Net Loss: Net Loss for the first quarter of 2020 was
$12.7 million , compared with a net loss of$32.2 million in the first quarter of 2019. The year-over-year improvement in net loss was primarily due to a$35.0 million non-cash, one-time gain recognized in the first quarter of 2020 related to the sale of the Company’sTax Benefit Group (“TBG”) business.
- Adjusted EBITDA: Adjusted EBITDA for the first quarter of 2020 was
$44.4 million , compared to$76.4 million in the first quarter of 2019. Adjusted EBITDA margin for the first quarter of 2020 was 12.1% compared to Adjusted EBITDA margin of 18.9% in the first quarter of 2019. The decrease in first quarter 2020 Adjusted EBITDA was mainly driven by lower revenue and gross profit compared with the first quarter of 2019, partially offset by continued realization of savings flow-through.
Adjusted EBITDA margin, based on revenue excluding LMCE and pass through revenue, was 15.0% in the first quarter of 2020, compared with 23.3% in the first quarter of 2019. - Capital Expenditures: Capital expenditures for the first quarter of 2020 were 1.3% of revenue compared to 1.8% of revenue in the first quarter of 2019.
- Common Stock: As of
June 26, 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
March 31, 2020 were 22,058 as compared to 22,766 as ofDecember 31, 2019 .
Balance Sheet: At
Debt Reduction and Liquidity Improvement
On
- On
January 15, 2020 ,Exela announced that the Company 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 its 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 in the aggregate.
Second Quarter and Full Year 2020 Outlook
- For the second quarter of 2020,
Exela currently expects revenue to be in the range of$300.0 million to$305.0 million . The Company's second quarter revenue outlook includes approximately$35.0 million to$40.0 million in negative impact from lower volumes primarily from certain Healthcare and Banking, Financial Services and Insurance clients as a result of the COVID-19 pandemic.
- 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 has delayed providing financial guidance for full year 2020. However, we do expect the gross profit margins to increase post COVID-19 downdraft as volumes normalize.
(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 described in additional detail in the Explanatory Note to the Company’s Annual Report on Form 10-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, estimated or anticipated future results and benefits, future opportunities for
Consolidated Balance Sheets As of (in thousands of |
|||||||||
2020 |
2019 |
||||||||
(Unaudited) | (Audited) | ||||||||
Assets | |||||||||
Current assets | |||||||||
Cash and cash equivalents | $ | 113,013 | $ | 6,198 | |||||
Restricted cash | 9,563 | 7,901 | |||||||
Accounts receivable, net of allowance for doubtful accounts of |
242,757 | 261,400 | |||||||
Related party receivables | 866 | 716 | |||||||
Inventories, net | 17,353 | 19,047 | |||||||
Prepaid expenses and other current assets | 30,271 | 23,663 | |||||||
Total current assets | 413,823 | 318,925 | |||||||
Property, plant and equipment, net of accumulated depreciation of |
107,586 | 113,637 | |||||||
Operating lease right-of-use assets, net | 85,983 | 93,627 | |||||||
358,880 | 359,771 | ||||||||
Intangible assets, net | 329,837 | 342,443 | |||||||
Deferred income tax assets | 11,661 | 12,032 | |||||||
Other noncurrent assets | 20,293 | 17,889 | |||||||
Total assets | $ | 1,328,063 | $ | 1,258,324 | |||||
Liabilities and Stockholders' Equity (Deficit) | |||||||||
Liabilities | |||||||||
Current liabilities | |||||||||
Accounts payables | $ | 74,093 | $ | 86,167 | |||||
Related party payables | 1,323 | 1,740 | |||||||
Income tax payable | 2,532 | 352 | |||||||
Accrued liabilities | 116,557 | 121,553 | |||||||
Accrued compensation and benefits | 54,034 | 48,574 | |||||||
Accrued interest | 23,786 | 48,769 | |||||||
Customer deposits | 25,605 | 27,765 | |||||||
Deferred revenue | 18,455 | 16,282 | |||||||
Obligation for claim payment | 40,225 | 39,156 | |||||||
Current portion of finance lease liabilities | 13,214 | 13,788 | |||||||
Current portion of operating lease liabilities | 24,177 | 25,345 | |||||||
Current portion of long-term debts | 36,691 | 36,490 | |||||||
Total current liabilities | 430,692 | 465,981 | |||||||
Long-term debt, net of current maturities | 1,520,619 | 1,398,385 | |||||||
Finance lease liabilities, net of current portion | 16,954 | 20,272 | |||||||
Pension liabilities | 28,600 | 25,681 | |||||||
Deferred income tax liabilities | 7,473 | 7,996 | |||||||
Long-term income tax liabilities | 2,795 | 2,806 | |||||||
Operating lease liabilities, net of current portion | 66,848 | 73,282 | |||||||
Other long-term liabilities | 7,508 | 6,962 | |||||||
Total liabilities | 2,081,489 | 2,001,365 | |||||||
Commitments and Contingencies (Note 8) | |||||||||
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; 7,357,881 shares at |
(10,949 | ) | (10,949 | ) | |||||
Equity-based compensation | 50,197 | 49,336 | |||||||
Accumulated deficit | (1,224,178 | ) | (1,211,508 | ) | |||||
Accumulated other comprehensive loss: | |||||||||
Foreign currency translation adjustment | (6,409 | ) | (7,329 | ) | |||||
Unrealized pension actuarial losses, net of tax | (7,555 | ) | (8,059 | ) | |||||
Total accumulated other comprehensive loss | (13,964 | ) | (15,388 | ) | |||||
Total stockholders’ deficit | (753,426 | ) | (743,041 | ) | |||||
Total liabilities and stockholders’ deficit | $ | 1,328,063 | $ | 1,258,324 | |||||
Consolidated Statements of Operations for the three months ended (in thousands of |
||||||||
Three Months Ended |
||||||||
2019 |
||||||||
2020 |
(Restated) | |||||||
Revenue | $ | 365,451 | $ | 404,357 | ||||
Cost of revenue (exclusive of depreciation and amortization) | 292,539 | 310,601 | ||||||
Selling, general and administrative expenses (exclusive of depreciation and amortization) | 50,374 | 49,677 | ||||||
Related party expense | 1,551 | 998 | ||||||
Operating income (loss) | (2,198 | ) | 16,457 | |||||
Other expense (income), net: | ||||||||
Sundry expense, net | 1,082 | 2,715 | ||||||
Other expense (income), net | (34,657 | ) | 1,493 | |||||
Net loss before income taxes | (10,211 | ) | (27,452 | ) | ||||
Income tax expense | (2,459 | ) | (4,720 | ) | ||||
Net loss | $ | (12,670 | ) | $ | (32,172 | ) | ||
Cumulative dividends for Series A Preferred Stock | 1,440 | (914 | ) | |||||
Net loss attributable to common stockholders | $ | (11,230 | ) | $ | (33,086 | ) | ||
Loss per share: | ||||||||
Basic and diluted | $ | (0.08 | ) | $ | (0.23 | ) | ||
Consolidated Statements of Cash Flows For the three months ended (in thousands of |
||||||||
Three Months Ended |
||||||||
2019 | ||||||||
2020 | (Restated) | |||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (12,670 | ) | $ | (32,172 | ) | ||
Adjustments to reconcile net loss | ||||||||
Depreciation and amortization | 23,185 | 26,624 | ||||||
Original issue discount and debt issuance cost amortization | 3,193 | 2,852 | ||||||
Provision for doubtful accounts | 74 | 800 | ||||||
Deferred income tax provision | (401 | ) | 1,076 | |||||
Share-based compensation expense | 861 | 2,798 | ||||||
Foreign currency remeasurement | (936 | ) | 35 | |||||
Loss (gain) on sale of assets | (35,246 | ) | 54 | |||||
Fair value adjustment for interest rate swap | 845 | 1,677 | ||||||
Change in operating assets and liabilities, net effect from acquisitions: | ||||||||
Accounts receivable | 13,476 | (8,742 | ) | |||||
Prepaid expenses and other assets | (5,678 | ) | (632 | ) | ||||
Accounts payable and accrued liabilities | (21,420 | ) | (33,033 | ) | ||||
Related party balances | (568 | ) | (1,551 | ) | ||||
Additions to outsource contract costs | (88 | ) | (2,434 | ) | ||||
Net cash used in operating activities | (35,373 | ) | (42,648 | ) | ||||
Cash flows from investing activities | ||||||||
Purchases of property, plant, and equipment | (3,591 | ) | (5,572 | ) | ||||
Additions to internally developed software | (1,153 | ) | (1,879 | ) | ||||
Cash paid in acquisition, net of cash received | (3,500 | ) | — | |||||
Proceeds from sale of assets | 38,222 | 7 | ||||||
Net cash provided by (used in) investing activities | 29,978 | (7,444 | ) | |||||
Cash flows from financing activities | ||||||||
Repurchases of Common Stock | — | (2,872 | ) | |||||
Borrowings from other loans | 11,241 | 6,904 | ||||||
Borrowings under factoring arrangement and A/R Facility | 131,591 | 14,678 | ||||||
Principal repayment on borrowings under factoring arrangement and A/R Facility | (23,042 | ) | (13,560 | ) | ||||
Lease terminations | (14 | ) | (45 | ) | ||||
Cash paid for debt issuance costs | (2,908 | ) | — | |||||
Borrowings from senior secured revolving facility | 29,750 | 51,000 | ||||||
Repayments on senior secured revolving facility | (14,000 | ) | (21,000 | ) | ||||
Principal payments on finance lease obligations | (3,187 | ) | (5,077 | ) | ||||
Principal repayments on senior secured term loans and other loans | (15,343 | ) | (10,498 | ) | ||||
Net cash provided by financing activities | 114,088 | 19,530 | ||||||
Effect of exchange rates on cash | (216 | ) | (32 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 108,477 | (30,594 | ) | |||||
Cash, restricted cash, and cash equivalents | ||||||||
Beginning of period | 14,099 | 43,854 | ||||||
End of period | $ | 122,576 | $ | 13,260 | ||||
Supplemental cash flow data: | ||||||||
Income tax payments, net of refunds received | $ | 623 | $ | 1,356 | ||||
Interest paid | 61,852 | 60,573 | ||||||
Noncash investing and financing activities: | ||||||||
Assets acquired through right-of-use arrangements | 270 | 4,097 | ||||||
Accrued capital expenditures | 1,565 | 809 | ||||||
Schedule 1: First Quarter 2020 vs. First Quarter 2019 Financial Performance |
|||||||
$ in millions | Q1'20 | Q1'19 | Change ($) | ||||
Information and Transaction Processing Solutions | 284.1 | 325.2 | (41.1 | ) | |||
Healthcare Solutions | 64.0 | 61.3 | 2.7 | ||||
Legal and Loss Prevention Services | 17.3 | 17.8 | (0.5 | ) | |||
Total Revenue | 365.5 | 404.4 | (38.9 | ) | |||
% change | -10 | % | 3 | % | |||
Cost of revenue (exclusive of depreciation and amortization) | 292.5 | 310.6 | (18.1 | ) | |||
Gross profit | 72.9 | 93.8 | (20.8 | ) | |||
% change | -22 | % | -5 | % | |||
as a % of revenue | 20 | % | 23 | % | |||
SG&A | 50.4 | 49.7 | 0.7 | ||||
Depreciation and amortization | 23.2 | 26.6 | (3.4 | ) | |||
Impairment of goodwill and other intangible assets | - | - | - | ||||
Related party expense | 1.6 | 1.0 | 0.6 | ||||
Operating (loss) income | (2.2 | ) | 16.5 | (18.7 | ) | ||
as a % of revenue | -1 | % | 4 | % | |||
Interest expense, net | 41.6 | 39.7 | 1.9 | ||||
Loss on extinguishment of debt | - | - | - | ||||
Sundry expense (income) & Other income, net | (33.6 | ) | 4.2 | (37.8 | ) | ||
Net loss before income taxes | (10.2 | ) | (27.5 | ) | 17.2 | ||
Income tax expense (benefit) | 2.5 | 4.7 | (2.3 | ) | |||
Net income (loss) | (12.7 | ) | (32.2 | ) | 19.5 | ||
as a % of revenue | -3 | % | -8 | % | |||
Depreciation and amortization | 23.2 | 26.6 | (3.4 | ) | |||
Interest expense, net | 41.6 | 39.7 | 1.9 | ||||
Income tax expense (benefit) | 2.5 | 4.7 | (2.3 | ) | |||
EBITDA | 54.6 | 38.9 | 15.7 | ||||
as a % of revenue | 15 | % | 10 | % | |||
EBITDA Adjustments | |||||||
1 | Gain / loss on derivative instruments | 0.8 | 1.7 | (0.8 | ) | ||
2 | Non-Cash and Other Charges | (28.5 | ) | 11.1 | (39.7 | ) | |
3 | Transaction and integration costs | 4.4 | 1.0 | 3.4 | |||
4 | Optimization and restructuring expenses | 13.1 | 23.7 | (10.5 | ) | ||
Adjusted EBITDA | 44.4 | 76.4 | (32.0 | ) | |||
% change | -42 | % | 10 | % | |||
as a % of revenue | 12 | % | 19 | % | -7 | % | |
Schedule 2: Reconciliation of Adjusted EBITDA and constant currency revenues |
||||||
Reconciliation of Non-GAAP Financial Measures to GAAP Measures | ||||||
Non-GAAP constant currency revenue reconciliation | ||||||
Three months ended | ||||||
($ in millions) | ||||||
Revenues, as reported (GAAP) | $365.5 | $404.4 | ||||
Foreign currency exchange impact (1) | 1.8 | |||||
Revenues, at constant currency (Non-GAAP) | $367.2 | $404.4 | ||||
(1) Constant currency excludes the impact of foreign currency fluctuations and is computed by applying the average exchange rates for the three months ended |
||||||
Reconciliation of Adjusted EBITDA | ||||||
Three months ended | ||||||
($ in millions) | ||||||
Net loss (GAAP) | ($12.7 | ) | ($32.2 | ) | ||
Interest expense | 41.6 | 39.7 | ||||
Taxes | 2.5 | 4.7 | ||||
Depreciation and amortization | 23.2 | 26.6 | ||||
EBITDA (Non-GAAP) | $54.6 | $38.9 | ||||
Transaction and integration costs | 4.4 | 1.0 | ||||
Optimization and restructuring expenses | 13.1 | 23.7 | ||||
Gain / loss on derivative instruments | 0.8 | 1.7 | ||||
Other Charges | (28.5 | ) | 11.1 | |||
Adjusted EBITDA (Non-GAAP) | $44.4 | $76.4 | ||||
Foreign currency exchange impact (1) | 0.1 | |||||
Adjusted EBITDA, at constant currency (Non-GAAP) | $44.5 | $76.4 | ||||
(1) Constant currency excludes the impact of foreign currency fluctuations and is computed by applying the average exchange rates for the three months ended |
||||||
Schedule 3: Non-GAAP Revenue reconciliation & Adjusted EBITDA margin on Revenue net of pass through & LMCE | ||||||
Non-GAAP revenue reconciliation & Adjusted EBITDA margin on revenue net of pass through & LMCE | ||||||
Three months ended | ||||||
($ in millions) | ||||||
Revenues, as reported (GAAP) | $365.5 | $404.4 | ||||
(-) Postage & postage handling | 69.7 | 75.5 | ||||
Revenue - Net of pass through (Non-GAAP) | $295.7 | $328.9 | ||||
(-) LMCE | - | 1.8 | ||||
Revenue - Net of pass through & LMCE (Non-GAAP) | $295.7 | $327.1 | ||||
Revenue growth % | (9.6 | %) | ||||
Adjusted EBITDA (Non-GAAP) | $44.4 | $76.4 | ||||
Adjusted EBITDA margin | 15.0 | % | 23.3 | % | ||
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.