XEROX INVESTOR HANDOUT
As of Q2 2019
http://www.xerox.com/investor
Strategy Overview
First Quarter 2019 Results
Forward-Looking Statements
This presentation, and other written or oral statements made from time to time by management contain "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. The words "anticipate", "believe", "estimate", "expect", "intend", "will", "should", "targeting", "projecting", "driving" and similar expressions, as they relate to us, our performance and/or our technology, are intended to identify forward-looking statements. These statements reflect management's current beliefs, assumptions and expectations and are subject to a number of factors that may cause actual results to differ materially. Such factors include but are not limited to: our ability to address our business challenges in order to reverse revenue declines, reduce costs and increase productivity so that we can invest in and grow our business; our ability to attract and retain key personnel; changes in economic and political conditions, trade protection measures, licensing requirements and tax laws in the United States and in the foreign countries in which we do business; the imposition of new or incremental trade protection measures such as tariffs and import or export restrictions; changes in foreign currency exchange rates; our ability to successfully develop new products, technologies and service offerings and to protect our intellectual property rights; the risk that multi-year contracts with governmental entities could be terminated prior to the end of the contract term and that civil or criminal penalties and administrative sanctions could be imposed on us if we fail to comply with the terms of such contracts and applicable law; the risk that partners, subcontractors and software vendors will not perform in a timely, quality manner; actions of competitors and our ability to promptly and effectively react to changing technologies and customer expectations; our ability to obtain adequate pricing for our products and services and to maintain and improve cost efficiency of operations, including savings from restructuring actions; the risk that confidential and/or individually identifiable information of ours, our customers, clients and employees could be inadvertently disclosed or disclosed as a result of a breach of our security systems due to cyber attacks or other intentional acts; reliance on third parties, including subcontractors, for manufacturing of products and provision of services; the exit of the United Kingdom from the European Union; our ability to manage changes in the printing environment and expand equipment placements; interest rates, cost of borrowing and access to credit markets; funding requirements associated with our employee pension and retiree health benefit plans; the risk that our operations and products may not comply with applicable worldwide regulatory requirements, particularly environmental regulations and directives and anti-corruption laws; the outcome of litigation and regulatory proceedings to which we may be a party; any potential termination or restructuring of our relationship with Fujifilm Holdings Corporation; the proposed holding company reorganization; the occurrence and timing of any closing of the proposed holding company reorganization; the shared services arrangements entered into by the Company as part of Project Own It; any potential strategic transaction involving our customer financing business and/or related assets; and other factors that are set forth in the "Risk Factors" section, the "Legal Proceedings" section, the "Management's Discussion and Analysis of Financial Condition and Results of Operations" section and other sections of our 2018 Annual Report on Form 10-K, as well as in our Quarterly Reports on Form 10-Q and our Current Reports on Form 8-K filed with the SEC. Our forward-looking statements are also subject to the factors and other information set forth in the "Summary of the Holding Company Reorganization Proposal" section, the "Risk Factors" section and the "Proposal 1 - Approval of the Holding Company Reorganization" section of our definitive Joint Proxy Statement/Prospectus dated April 22, 2019 filed on Schedule 14A with the SEC. These forward-looking statements speak only as of the date of this presentation or as of the date to which they refer, and Xerox assumes no obligation to update any forward-looking statements as a result of new information or future events or developments, except as required by law.
2
Why Invest in Xerox
•Strong, sustainable cash generation, returning over 50% to shareholders
•Simplifying business for sustainable operational improvements with Project Own It
•Strong innovation capabilities to deploy into adjacent and new markets
•Laying the foundation to improve revenue trajectory by leveraging new and existing markets
•Earned the right with customer base to scale
>$3Bof Free Cash Flow1projected over next 3 years*
>200 bpsAdjusted1Operating Margin expansion projected over next 3 years, expected to drive at least $4.00 Adjusted1EPS by 2020*
R&D investments focused on innovation to increase 20%in 2019*
Revenue trajectory set to improve annually. Flat to growing revenue by 2021*.
#1 market share in A3, Production and Managed Print Services2
1Adj measures: see Non-GAAP Financial Measures
*See "Forward-Looking Statements" at the front of this document
32Share data (CY2017, Worldwide) from IDC's Worldwide and U.S. Managed Print and Document Services and Basic Print Services Market Shares, 2017: Moving Downmarket, June 2018, IDC #US42612918; A3 and Production market shares (3QLTM 2018 equipment sales revenue, Xerox Corp territory) are from Xerox analysis based on market sources
Xerox: A Global Leader with a Strong, Diverse Business Profile
Financial Profile
$9.8B
Revenue
11.6%
Adj1Operating Margin
$1.1B
Operating Cash Flow from Continuing Operations
Business Model
>75% | 35% | #1 leader | |||
of revenue | of revenue from | in equipment revenue share | |||
post sale driven | Xerox Services2 | and managed print3 | |||
Revenue by Region | Revenue by Products | ||||
and Services | |||||
Entry4 | 3% 3% | ||||
14% | Mid-Range | ||||
United States | 18% | 15% | |||
Europe | High-End | 4% | |||
Other | 27% | 59% | Services, | ||
Maintenance | |||||
and Rentals
57%
Unbundled supplies, paper and other sales Financing
Note: all figures represent 2018 results unless noted.
41Adj measures: see Non-GAAP Financial Measures; 2Xerox Services includes Intelligent Workplace Services (formerly MPS), Centralized Print Services, Workflow Automation and Communication and Marketing
Solutions; 3Share data (CY2017, Worldwide) from IDC's Worldwide and U.S. Managed Print and Document Services and Basic Print Services Market Shares, 2017: Moving Downmarket, June 2018, IDC US42612918; A3 and Production market shares (CY2018 equipment sales revenue, Xerox Corp territory) are from Xerox analysis based on market sources; 4Includes Other.
Strategic Initiatives to Position Xerox for Success
Optimize
Operations
Focus on | SHAREHOLDER | Drive |
Cash Flow | VALUE | Revenue |
Re-energize
Innovation
•Flatten organization for better accountability and ownership
•Leverage our growing customer base to deliverend-to-end solutions
•Invest in emerging technologies with attractive addressable markets
•Expand earnings and cash flow generation
5
Aligning Compensation to Key Performance Metrics
2019 Performance-Based Incentive Program Details
Annual Incentive Program (% weightings1)
Absolute | Free Cash | Adjusted2 | Unit / | |||
Revenue $ | Flow2 | Operating | Individual | |||
Margin | Measures | |||||
25% | 25% | 25% | 25% | |||
Long-Term(3-Year) Incentive Program (% weightings1)
Absolute | Free Cash | Absolute Share Price3 | ||
Revenue $ | Flow2 | |||
25% | 25% | 50% | ||
61Percentages represent the weightings of each measure within the Annual (2019) and Long-term(2019-2021) incentive compensation plans 2Adjusted measures: see non-GAAP Financial Measures
3Share price at end of 2021 (average of last 20 trading days) plus accumulated dividends over the three-year period
Project Own It
Organization
•Intensity, speed and scaleof transformation
•Decision making closer to customers- flatter, more agile, faster to respond to customer needs
•Lean and Accountable
Demand/Supply Shaping Process
•Supplies and finished productssupply chain
•Fuji Xerox relationship stable
•Right number ofofferingsat the right cost
Service Delivery
•Customer serviceexcellence
•Order to installtimes
•Billing accuracyandflexibility
•End to end processesimprove customer experienceand reduce cost
Productivity
•Simplify, Eliminate, Standardize
IT Systems and Tools
•Technologyrefresh
•Self-funding
•Automation & Analytics
Top Line
•Focuson driving therevenue engine
Transforming and Simplifying the Business
Organiza-
tion
Demand / | |
Top Line | Supply |
shaping | |
process | |
Re-engineering | |
to create a | |
more | |
frictionless and | |
high velocity | |
business. | |
IT | Service |
systems | |
Delivery | |
and tools | |
Produc- | |
tivity |
8
What's
Different?
Accountability
•OneSenior Owner
Experience
•Brought inkey players with experience driving major transformations
•Identified, promoted and broadened roles ofexisting talent
Execution
•Designingforend-to-endoperational efficiency
•Increasedrigor and discipline
•Executing withgreater speed
•Accelerateddecision-makingon complex decisions
Investments
•ITSolutions/Cloud
•Robotics
•Analytics
•DeliverySolutions
•E-commerce/Channel Enablement
9
Project Own It:
Enterprise-wide gross savings of at least $640M expected in 2019*
PROJECT OWN IT
EXPECTED SAVINGS* ($M)
2 0 1 9 | 150 | 490 |
Completed | In Execution Mode | |
2 0 2 0 | 170 | 280 |
2019 Flow Thru | ||
2 0 2 1375
10 | *See "Forward-Looking Statements" at the front of this document. |
Project Own It Expected to Drive Gross Savings of at Least $640M in 2019*
Shared
Services
Centers
Procurement
ITDelivery
Supply Chain
Real Estate
Org Design & Benefit Costs
Target: $85-105M*
Partnering with
Top Tier
Provider
Optimize
Workforce
Process
Simplification using Robotics & Automation
Target: $140-160M*
Supplier
Rationalization /
Rate Reduction
Initiating Global
Spend Control
Board
Reduce Gap to Indirect & Direct Cost Benchmark
Target: $90-110M*
Reduce
Application
Portfolio ~50%
IT Investment
Strategy
Organization
Optimization
Drive
Automation &
Simplification
Terminate /
Consolidate
Vendors
Target: $140-$150M*
Deal
Governance
Enhanced
Remote Solve &
Self Help
Establish
Preferred
Suppliers
Integrated Acct
Management,
Specialized
Hubs
Target: $15-25M*
Supply Chain
Logistics
SKU
Simplification
Improve
Inventory
Controls
Target: $20-30M*
Performing
Comprehensive
Global Portfolio
Review
Reduce Global Footprint ~50%
Align Facilities
Planning with
Operational
Strategy
Target: $150-175M*
Reduce Layers /
Increase Spans /
Address Low
Performers
Design
Organization &
Operating Model
to New Strategy
Harmonize
Benefits and
Reduce Cost
Enable Self-
Service & Data
Standardization
Robotic Process Automation & Predictive Analytics
11*See "Forward-Looking Statements" at the front of this document.
7 Key Drivers - Simplifying our Business
Procurement
IT
Supply Chain
Real Estate
Organization Design &
Benefit Costs
Shared Services
Centers
Delivery
FROM
8,000+ suppliers
Cost: 4%of revenue ~1700applications
100's of Sku increasing inventory cost
555Locations
8.4Msquare feet
Avg. 1:6 spans & layers of control Numerous benefit plan choices
TARGETING TO*
~3000 suppliers
Cost:1% of revenue
~500 applications
16% Sku Simplification and improved inventory
controls executed in 2019; continuing further reduction.
Supply ChainLogistics re-engineered
261Locations
6.2M square feet
Avg. 1:8 span of control, reduced 2 layers
Organization Effectiveness
Limited benefit plans offered tosimplify the process
12*See "Forward-Looking Statements" at the front of this document.
Shared Services Center - Transformation Highlights
FROM | TARGETING TO* |
~2600 resources in SSC
7 organizations utilizing SSC
~6000 resources in SSC
10 organizations utilizing SSC
Single Global Shared Service aligned to global processes,connected to the business and customers
Shared Services
Centers
(SSC)
Staff augmentation in offshore locations | Process alignedCenters of Excellence doing |
performing work where it has originated | work in the most efficient location aligned to the |
or been shifted | Operating Model (both cost and capability) |
Patches of low level transformation and | Scale level automation and process |
transformationapplied across all applicable | |
automation in disparate process areas | |
processes to significantly reduce manual work | |
Siloed groups of offshore staff with onshore management and inconsistent operational metrics
Organization based on true Shared Service design with benchmark spans and layers and the application of Lean Managementusing data analytics and RPAto continuously improve performance
13*See "Forward-Looking Statements" at the front of this document.
Delivery - Transformation Highlights
FROM | TARGETING TO* |
Delivery
Sales-led solution design in pursuits | Standards based Solution DesignCenter of |
Excellence- robust, competitive solutions offering | |
Regional Delivery organizations | Simplified Global Delivery model |
- 300+ role definitions, 13 layers | - 30 role definitions, 8 layers |
- limited leverage of shared services | - 5x roles in shared service centers |
- NA Technical Service and XBS delivery isolated | - one Xerox delivery across NA |
- country level quality metric definitions | - few, common quality and cost metrics |
Limited supplier quality / cost leverage, often | Pan-regional suppliers for core capabilities (e.g. |
deal based engagement | US vended print from 159 suppliers to a target of 2) |
Diverse product maintenance incident | Common incident process withenhanced Self |
management quality performance and costs | Help and Remote Solve technology |
- 30% remote solve | - 43 - 50%self-serve and remote solve |
Fragmented client ownership across | Integrated Account Management for all Service |
delivery,specialized global delivery hubs by | |
offerings, fragmented delivery models | |
offering | |
14*See "Forward-Looking Statements" at the front of this document.
Revenue Roadmap
3-Year Revenue Roadmap:
Targeting Growth by 2021*
▲ | ▲ | ▲ | ▲ |
2018 | 2019 | 2020 | 2021 |
SIMPLIFY | TRANSFORM PORTFOLIO | STABILIZE | ROAD TO GROWTH |
& ACCELERATE SALES |
•Deep analysis of market and revenue trends
•Identification of the "hidden technical gems"
•Reinforcement of selected growth strategies and expansion into new areas
16
•Expand our technology solutions
•Broaden services & software portfolio
•Drive SMB and Xerox Business Solutions (XBS) organic coverage and dealer acquisition
•New sales coverage & compensation
•Continue building strengths in
SMB
•Accelerate expansion in services and software
•Scale eCommerce platform
•Commercialize select R&D IP
•Continue to lead/advance our position in core markets
•Yield revenue from Innovations (3D print technologies; Sensor technology; AI / IoT)
•Increasepost-sale revenue as a result of 2019-20 placements
*See "Forward-Looking Statements" at the front of this document
Opportunities to Expand Our Market by $54B*
A3 Multifunction Printers, | $19B |
▼ 6% | |
Digital Packaging, | $5B |
▲ 11% | |
Managed Services, | $27B |
▲ 3% | |
A4 Multifunction Printers, | $14B |
▲2% | |
3D, | $8B | ||
▲ 25% | |||
Digital Services, | $25B | IoT Sensors & Services, | $8B |
▲ 7% | ▲ 9% | ||
High-end / Production, | $7B | Software, | $6B | AI Workflow Assistants, | $2B |
Flat, (Color ▲2%, Mono | |||||
▲6% | ▲ 45% | ||||
▼12%) | |||||
Core | $67B | Adjacent | $31B | New | $23B |
Market Size | Market Size | Market Size |
▲Market CAGR(2018-2020)
17Note: 2018 Market sizes (Core & Digital Services are Xerox Corp territory, all others are Worldwide), CAGRS are2018-2020 and are based on Xerox analysis of market data sources.
*See "Forward-Looking Statements" at the front of this document.
Our Revenue Roadmap is Focused on Five Major Strategies
Expected Impact Over Next 3 Years*
2019 2020 2021
Improve our Core
Technology Business
ExpandServices &
Software
Capitalize on the opportunity in SMB
Transform client Digital
Experience
DriveInnovation & New
Growth Businesses
18*See "Forward-Looking Statements" at the front of this document.
The Foundation of our Three-year Roadmap Builds from Leadership Positions in our Core Technology and Services Markets
#1, | A3 multifunction printers, $19B,▼6% | •Differentiating through ConnectKey software and security |
20% share | •Defending our market share leadership, with growth in SMB | |
#7, | A4 multifunction printers, $14B, ▲2% |
5% share | |
#1, | High End (Production Color), $6B, ▲2% |
28% share | |
#1 in MPS, | Managed Services, $27B, ▲3% |
21% share1 | |
•Improved breadth of portfolio
•Underpenetrated in multiband and value added IT reseller channels ("IT VARS")
•Strength and leadership in Xerographic technology
•Expanding our solutions in Inkjet across the portfolio and into adjacent technologies
•Growing in SMB / Channel Managed Print Services
•Vertical differentiation in Enterprise
•Regaining strength in Services
1.Share data (CY2017, Worldwide) from IDC's Worldwide and U.S. Managed Print and Document Services and Basic Print Services
Market Shares, 2017: Moving Downmarket, June 2018, IDC #US42612918
19* Note: All other market shares (3QLTM 2018 equipment sales revenue, Xerox Corp territory) and market data (CY2018, CAGR'18-'20, Xerox Corp territory) are from Xerox analysis based on market sources
Improve OurCore Technology Business
Disrupting the multifunction device market*
•Creating a new category of workplace assistant:Leverage new technologies in cloud, security, automation, AI and personalization
•Redefining the multi-function user experience:
Using ConnectKey platform that is digitally enabled to grow with our customers - cloud and mobile ready, expand capability through apps, personalized experience while delivering the most secure ecosystem
Workplace Assistant & Apps | Kiosk Solution | Specialty toners | ||
We are not simply trying harder in this marketplace, we are looking to fundamentally re-define it
20 | *See "Forward-Looking Statements" at the front of this document. |
Improve OurCore Technology Business
Revolutionizing traditional color by going beyond CMYK and paper*
•Expanding beyond commodity print:With metallic, fluorescent and clear inks, to
bring higher value solutions to our customers
•Lowering the cost of entry into inkjet printing:Leverage our press platforms and proprietary inkjet technology
•Disrupting digital packaging:New technology to significantly grow the addressable market
We are not simply trying harder in this marketplace, we are looking to fundamentally redefine it
21 | *See "Forward-Looking Statements" at the front of this document. |
From MPS to Xerox Intelligent Workplace Services
Security
Enabling
the
Intelligent
Workplace
Analytics
Digital
Cloud/IoT
Reinforcing benchmark data, document, and device security
Providing scalable cloud services that are user and IT friendly
Bridging physical and digital worlds so office workers can be more productive
Guiding the customer experience using analytics to find opportunities for automation and improvement
Moving beyond print gives us latitude to deliver additional value
22
Expanding Services& Software*
Accelerating services revenue from a position of strength
•Leading with vertical service bundles supported by robust horizontal capabilities
Digital Patient | Digital Insurer | Digital Retailer | Digital Citizen | |||
•Focusing on Services growth in the SMB
•Extending our leadership in Enterprise services
We aim to root everything we do in a robust technology and security foundation serving digital age client requirements
23 | *See "Forward-Looking Statements" at the front of this document. |
24
Expanding Services & Software
Leveraging our personalization software and content management solutions to drive revenue*
•Xerox+ software ecosystem strategy designed for integrated use of platforms
ConnectKey® | FreeFlow® | DocuShare® | XMPie® |
•Expecting to ramp up over 2,000 worldwide direct selling resources and thousands of
channel partners with compensation tied to 2019 software targets
•All software & services are architected for security, cloud, AI and digital enablement
New digital software & services will increase revenue and turn on new sources of value
*See "Forward-Looking Statements" at the front of this document.
Capitalize on the Opportunity in SMB
Increased investment in channel and Xerox Business Solutions (XBS) focused on SMB markets
SMB Plan
•XBS expanding
‒organic & inorganic coverage
‒IT services business
•Further expansion in the channel (monobranded & multibranded)
•Value Added Resellers (VARs) channel acceleration
•eCommerce
Fortune 500 | • | Direct Sales & Service | |||
Enterprise Government | |||||
Top GC Accounts | |||||
• | XBS | ||||
Commercial | |||||
• | Channel partners (multibranded | ||||
Medium | Health Care | ||||
Education | and monobranded) | ||||
Local Gov't | |||||
• Value Added IT resellers | |||||
Small | Accounts | ||||
• | Xerox eCommerce | ||||
(all Industries) | |||||
• | Xerox Inside Sales | ||||
Our coverage strategy is aligned to support our portfolio with emphasis and investment in SMB channels
25
Near-Term Revenue Roadmap
Improve our Core Technology Business
Capitalize on the
Opportunity in SMB
•Expand our successful and growing XBS channel as well as continue to build presence throughtuck-in dealer acquisitions
•Further expansion of dealer channels(mono-branded and multi-branded)
•Broaden coverage and invest in growing sales through IT resellers
•Invest in and improve oure-commerce platforms
Positive
Flywheel
Effect to Drive Greater Market Share and Increase Our Customer Relevance
and Penetration
•Continue to grow overall market share in workplace from our ConnectKey®platform enabled devices (A3 & A4)
Creating a new category of workplace assistant: leverage new technologies in cloud, security, automation, AI and personalization
Using ConnectKey®platform that is digitally enabled to grow with our customers - cloud and mobile ready, expand capability through apps, personalized experience while delivering the most secure ecosystem
•Expand beyond commodity print in thehigh-end: with metallic, fluorescent and clear inks, to bring higher value solutions to customers
Build on Iridesse (launched H2 2018) success
Expand Services & Software
•Leverage our historic leadership in Managed Print Services (MPS). Reposition from MPS to Xerox Intelligent Workplace Services and lead with integrated technology, services and software solutions
Rebuilding Services portfolio to become a leading provider of services for the enterprise including creation ofindustry-focused solution bundles (i.e. Digital Patient, Digital Insurer, Digital Retail, Digital Citizen)
Continue to outpace growth in SMB channels by leveraging Xerox Partner Print Services offering
•All software assets now managed under one group to better leverage our personalization software and content management solutions
Increased focus on selling standalone software (DocuShare®, XMPie®, FreeFlow®) solutions into our customer base and through XBS and SMB channels
Build on the ConnectKey® software ecosystem to create differentiated solutions that will drive new revenue streams
26
Transform ClientDigital Experience
Delight customers with a world-class digital experience that drives growth
•Expand Enterprise:Provide a comprehensive, personalized offering to all clients globally
•Grow SMB:Introduce e-commerce in untapped
markets: International and Core U.S. Business Units (Xerox Business Solutions)
•Invest:Reallocate resources to improve infrastructure and the customer journey, to drive growth
World-class
digital
experience.
Profitable
revenue.
INVEST
Target: Double revenue from digital sources to $600M by 2021*
27 | *See "Forward-Looking Statements" at the front of this document. |
Innovation and New Growth Businesses
Implementing a disciplined "startup-like"model aligning investments to growth areas for monetization
Disciplined down | Ready for | Decision | Ready for | |||
1 | selection process | incubation | Gates | scale | ||
validating product- | ||||||
market fit | ||||||
New venture studio | ||||||
2 | capability with | |||||
entrepreneurial | ||||||
and market expertise | ||||||
Tranche-based | ||||||
3 | funding model with | Ideate | Incubate | Deliver | ||
disciplined investment |
review board
Digital
Packaging and
3D Technology
AI Workflow
Assistants
Sensors &
Services for
IoT
29
We expect our innovation programs to yield revenue in 2020 and beyond*
TAM: $5B
11% CAGR
TAM: $2B
45% CAGR
TAM: $8B
25% CAGR
TAM: $8B
9% CAGR
Digital Packaging and Print
AI Workflow Assistants for Knowledge Workers
3D Printing / Digital Manufacturing
Sensors & Services for the Internet of Things
30 | Note: Market data (CY2018, CAGR '18-'20, Worldwide) are from Xerox analysis based on market sources |
*See "Forward-Looking Statements" at the front of this document | |
TAM: $5B | Digital Packaging and Print |
11% CAGR | |
Digital packaging customers require lower cost inks that can print on a wide variety of packaging materials. Our PARC-developed,new-to-the-world printing technology is designed to deliver that disruptive technology to the market.
Expected impact over next 3 years*
2019 2020 2021
Innovation stage
Stage 3: Product
Commercialization
Key elements
•50+ patents
•Powered by Xerox®and Xerox GTM business models
•Strong customer feedback
2019
Pass technology capability phase gate and expand development effort to more target markets
Total Packaging Market $45B
% Current Digital Penetration
Labels - 25%
Flexibles - 1%
Folding Cartons - 1%
Corrugated - 1%
*See "Forward-Looking Statements" at the front of this document
31
TAM: $2B | AI Workflow Assistants for Knowledge Workers |
45% CAGR | |
AI is not yet helping most knowledge workers with complex document creation, such as RFP responses, contracts, customer briefing books, etc. Our PARC-developed AI technology analyzes the background knowledge for each desired document and proposes document content and structure that will both improve document relevance and lower expensive human effort to create high-value documents.
Expected impact over next 3 years*
2019 2020 2021
Innovation stage
Stage 3: Product
Commercialization
Key elements
•RFP responses is first target market. Others to follow.
•Strong positive customer feedback
•Open source AI combined with unique PARC AI capabilities
• Full SaaS offering
•Leverage XBS channel for SMB market
2019
Commercial use validated by both internal Xerox & external customers. Launch in late 2019.
*See "Forward-Looking Statements" at the front of this document
32
TAM: $8B | 3D Printing / Digital Manufacturing |
25% CAGR | |
Manufacturing customers want to use 3D printing, but the current offerings only serve the prototyping market well, not broad manufacturing. Xerox-developed, acquired and partnered printing, software and material technologies are expected to deliver the productivity, materials range and cost and design tools to enable part manufacturing.
Expected impact over next 3 years*
2019 2020 2021
Innovation stage
Stage 2: Technology demonstration
Key elements
•Lead with Powered by Xerox®GTM model
•PARC AI based manufacturing software
•10x faster plastics printing andlow-cost plastic powders
•Low-costmetal printing with more metals thru Vader acquisition
•Utilize M&A andco-development
•Strong customer feedback from major manufacturers
2019
Plastics and metals are expected to move into product commercialization
*See "Forward-Looking Statements" at the front of this document
33
TAM: $8B | Sensors & Services for the Internet of Things |
9% CAGR | |
IoT requires low-cost,low-power sensors for broad usage. PARC-developed sensors and analytics technologies can deliver this in targeted applications based upon hybrids of printed electronics, standard electronics and imaging technologies. Applications are expected to improve outcomes in health, safety and security for consumers, manufacturers and brands.
Target market
Healthcare, packaging, logistics & supply chain software companies
Expected impact over next 3 years*
2019 2020 2021
Innovation stage
Stage 1: Ideation & technology exploration
Key elements
•Democratize IOT sensing by leveraging PARC IP & capabilities
•Multiple new miniaturized sensors demonstrated
2019
Find key early application that will drive adoption and move into technology demonstration/product commercialization
*See "Forward-Looking Statements" at the front of this document
34
Financial Summary
Sustainable Cash Generative Business Model
~85% of revenues from multi-year contractual arrangements
•Contracts are 3+ years on average
•Customer base is diverse across industries
•Opportunity to sell more services and software to existing customers
Profitable Post Sale drives >75% of revenues
•Higher margin profile reflects inelasticity of demand
•About one third of revenues tied to profitable supplies stream
•Low CAPEX required to support business model
Longer Term Contracts
+
Majority of Revenues in
Profitable Post Sale
=
Strong and Stable
Cash Flow
Targeting Continued Strong, Sustainable Cash Flow*
Free Cash Flow1($B)
1.0
0.88 0.87 1.05 to 1.1+
1.1
2016 | 2017 | 2018 | 2019 * | 2020 * |
Expected 2019 Cash Flow Drivers
•Pre-taxProfit:expected to expand, driven by Project Own It
•Working Capital:targeting improvement, driven by inventory and accounts receivable
•Restructuring Payments:expect ~$200M
•Pension Contributions:expect ~$140M
•Finance Receivables:a projected continued source of $125M+
371Adjusted measures: see non-GAAP Financial Measures
*See "Forward-Looking Statements" at the front of this document
Financial Expectations Improve over Time
2018 | 2019* | 2020* | 2021* |
Revenue (CC1) | (4.9)% | Down ~5% | Down ~3% |
Adj1Operating | 11.6% | 12.6% to 13.1% | Up > 50 bps |
Margin | |||
Adj1EPS | $3.46 | $3.80 to $3.95 | $4.00+ |
Free Cash Flow1 | $1.05B | $1.0 to $1.1B | $1.1B+ |
•Target at least flat revenue by 2021; shift TAM over time to higher growth
•Target up >50 bps
•Target 7%+ annual growth
•Target $1.1B+, expansion driven by working capital improvements and net income growth
1Adjusted measures: see Non-GAAP Financial Measures
Note:Revenue decline at actual currency: 2018 (4.2)%, and 2019 guidance ~(6)%; GAAP EPS: 2018 $1.38, and 2019 guidance $2.90 to $3.05;
Operating Cash Flow from Continuing Operations: 2018 $1.14B, and 2019 guidance $1.15B to $1.25B. It is not possible to provide GAAP measures
38and reconciliations for years 2020 and 2021 without unreasonable effort.
*See "Forward-Looking Statements" at the front of this document.
TAM= Total Addressable Market
Balanced Capital Allocation
Expected to drive near and long-term shareholder returns
Cash Flow Guidance
2018 | 2019 Guidance* | |
Operating Cash Flow | $1.14B | $1.15 to $1.25B |
CapEx | $90M | ~$150M |
Free Cash Flow1 | $1.05B | $1.0 to $1.1B |
Capital Allocation Framework*
Dividends2 | ~$250M |
Share Repurchase | At least $600M |
Unallocated | $150 to $250M |
•Managing balance sheet to maintain a strong and stable capital structure
•Modest CapEx reflecting asset light model; largest portion is IT related
•Target >50% of annual Free Cash Flow1returned through dividends and share repurchases
⎼Maintaining quarterly common dividend of $0.25 per share
⎼Targeting share repurchase of at least $600M
•Unallocated to be deployed opportunistically based on evaluation of relative returns
1Free Cash Flow: see non-GAAP Financial Measures
392Dividends include common and preferred
*See "Forward-Looking Statements" at the front of this document
Capital Structure
Seeking to maintain a strong balance sheet in support of business model and strategy
Balanced debt maturity ladder primarily supports customer financing activities
•Majority of debt is backed by financial assets
•Capital sources include capital markets, bank loans, securitization
•Net core debt of $700M
•Core debt level managed to be less than 2x expected free cash flow
Ample liquidity provides flexibility
•Cash on hand ($1.1B) and undrawn committed credit facility ($1.8B)
•Sufficient liquidity to manage refinancing of 2019 debt maturities
•Strong cash generation, low CAPEX and stable required pension contributions (pension plans ~88% funded as of 12/31/18, an improvement of $200M from 12/31/17)
Our near-term objective is to stabilize current rating and over time
return to investment grade with the execution of our strategy.
Debt Composition | As of 12/31/2018 ($B) | |||
Total Debt | $ | 5.2 | ||
- Finance debt* | 3.4 | |||
Core Debt | $ | 1.8 | ||
- Ending Cash | 1.1 | |||
Net Core Debt | $ | 0.7 |
*$3.9B finance assets @ 7:1 leverage
Debt Maturity Ladder ($B)
$0.96 | $1.05 | $1.06 | $1.0 | |||||||
Mar* | ||||||||||
$0.4 | $0.30 | $0.35 | ||||||||
Dec | $0.30 | $0.25 | ||||||||
$0.6 | ||||||||||
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2035 | 2039 |
*$406M Mar 2019 Senior Notes repaid in Q1 19
40
EARNINGS PRESENTATION
Q1 Results I April 25, 2019
Key Financial Measures I Q1 2019
Adj1Earnings Per Share | Revenue ($B) | Adj1Operating Margin | ||||||||||||||||||||||||||||||||||||||
1.0 | $0.68 | $0.91 | 3.0 | $2.4 | $2.2 | 15% | ||||||||||||||||||||||||||||||||||
0.8 | 2.0 | 9.9% | 11.3% | |||||||||||||||||||||||||||||||||||||
0.6 | 10% | |||||||||||||||||||||||||||||||||||||||
0.4 | 1.0 | |||||||||||||||||||||||||||||||||||||||
0.2 | 0.0 | 5% | ||||||||||||||||||||||||||||||||||||||
0.0 | ||||||||||||||||||||||||||||||||||||||||
2018 | 2019 | 0% | ||||||||||||||||||||||||||||||||||||||
2018 | 2019 | |||||||||||||||||||||||||||||||||||||||
2018 | 2019 | |||||||||||||||||||||||||||||||||||||||
2019 % Change: (9.4)% @ AC, (7.0)% @ CC1 | ||||||||||||||||||||||||||||||||||||||||
GAAP EPS | $0.08 | $0.55 | ||||||||||||||||||||||||||||||||||||||
Free Cash Flow1($M) | Shareholder Returns | |||||||||||||||||||||||||||||||||||||||
250 | $198 | $211 | 200 | |||||||||||||||||||||||||||||||||||||
200 | ||||||||||||||||||||||||||||||||||||||||
150 | ||||||||||||||||||||||||||||||||||||||||
62 | ||||||||||||||||||||||||||||||||||||||||
150 | ||||||||||||||||||||||||||||||||||||||||
100 | ||||||||||||||||||||||||||||||||||||||||
100 | ||||||||||||||||||||||||||||||||||||||||
50 | 50 | 67 | 103 | |||||||||||||||||||||||||||||||||||||
0 | ||||||||||||||||||||||||||||||||||||||||
0 | ||||||||||||||||||||||||||||||||||||||||
2018 | 2019 | 2018 | 2019 | |||||||||||||||||||||||||||||||||||||
Operating Cash Flow | Share Repurchase | Dividends | ||||||||||||||||||||||||||||||||||||||
$216 | $226 | |||||||||||||||||||||||||||||||||||||||
42(1)Adjusted Measures, Free Cash Flow and Constant Currency: see Non-GAAP Financial Measures.
Strategic Initiatives to Transform Xerox
Optimize operations for simplicity
•Simplify operating model for greater accountability and efficiency
•Optimize the supply chain and supplier competitiveness
•Make it easier to do business with Xerox
Drive revenue
•More effectively support customers
•Sellhigher-value services and integrated solutions
•Expand software and services offerings
Re-energize the innovation engine
•Focus investments in growing market segments such as AI and IoT
•Leverage expertise to develop differentiated technology
•Monetize new innovations
Focus on cash flow and increasing capital returns
•Maximize cash flow generation
•Return at least 50% of free cash flow to shareholders
•Focus on ROI and internal rate of return to make capital allocation decisions
43
Frequently Asked Questions
Why adopt a holding | What is the status of the | |
company structure? | potential sale of the | |
leasing business? | ||
When will you see benefits from the investments you are making?
What is the progress of Project Own It?
The holding company structure provides more flexibility to develop and realize a range of strategic growth opportunities, whether incubated or acquired, as well as optionality to have these exist within or separate from our current Xerox business.
We are evaluating strategic alternatives for our leasing business. It is possible that there may be no transaction. We are committed to maintaining a strong balance sheet while ensuring our clients continue to have seamless access to high- quality product offerings.
We are at the early stage of investments. During our Investor Day, we committed to incremental investments of $0.32 in EPS (~$115M) in 2019 to support our strategic initiatives. With strong margin expansion in Q1, we are increasing investments in revenue-related initiatives in 2019. We expect to see benefits from those investments as we move through 2019 and into 2020.
Project Own It is on track to deliver at least $640M in gross savings in 2019, demonstrated through the 140 bps of adjusted operating margin expansion in Q1. A large majority of full year savings comes from actions that are already underway. For instance, we announced in Q1 the outsourcing of certain global administrative and support functions.
44
Financial Results
B/(W) | % Change | |||
(in millions, except per share data) | Q1 2019 | Q1 2018 | YOY | YOY |
Revenue | $ 2,206 | $ 2,435 | $ (229) | (9.4)% AC |
(7.0)% CC1 | ||||
Gross Margin | 40.3% | 39.8% | 50 bps | |
RD&E % | 4.2% | 4.1% | (10) bps | |
SAG % | 24.8% | 25.8% | 100 bps | |
Operating Income - Adjusted1 | $ 249 | $ 242 | $ 7 | 3% |
Operating Margin - Adjusted1 | 11.3% | 9.9% | 140 bps | |
GAAP EPS | $ 0.55 | $ 0.08 | $ 0.47 | nm |
EPS - Adjusted1 | $ 0.91 | $ 0.68 | $ 0.23 | 34% |
45(1)Adjusted Measures and Constant Currency: see Non-GAAP Financial Measures.
Cash Flow
(in millions) | Q1 2019 | Q1 2018 |
Pre-tax Income | $ 83 | $ 134 |
Non-cashadd-backs1 | 185 | 146 |
Restructuring Payments | (33) | (54) |
Pension Contributions | (34) | (38) |
Working Capital, net2 | (45) | 3 |
Change in Finance Assets3 | 110 | 93 |
Other4 | (40) | (68) |
Cash from Operations | $ 226 | $ 216 |
Cash used in Investing | $ (18) | $ (2) |
Cash used in Financing | $ (569) | $ (117) |
Ending Cash, Cash Equivalents and Restricted Cash5 | $ 786 | $ 1,474 |
Free Cash Flow6 | $ 211 | $ 198 |
(1)Non-cashadd-backs include depreciation & amortization (excluding equipment on operating lease), provisions, stock-based compensation, defined benefit pension expense, restructuring charges and gain on sales of businesses and
46assets.(2)Working Capital, net includes accounts receivable, accounts payable and inventory. (3)Includes equipment on operating leases (and its related depreciation) and finance receivables. (4)Includes other current and long-term assets and liabilities, accrued compensation, derivative assets and liabilities, other operating, net, distributions from net income of unconsolidated affiliates and taxes. (5)Includes $723M of cash and cash equivalents and $63M of restricted cash.
(6)Free Cash Flow: see Non-GAAP Financial Measures.
Revenue
YOY Change | |||||
(in millions) | Q1 2019 | % Mix | AC | CC1 | |
Equipment | $ 448 | 20% | (10.2)% | (7.6)% | |
Post Sale | $1,758 | 80% | (9.2)% | (6.8)% | |
Total Revenue | $2,206 | 100% | (9.4)% | (7.0)% | |
Americas | 1,410 | 64% | (8.1)% | (7.5)% | |
EMEA | 712 | 32% | (10.4)% | (4.3)% | |
Other2 | 84 | 4% | (20.0)% | (20.0)% | |
Xerox Services3 | $ 853 | 39% | (6.1)% | (2.9)% |
Equipment Revenue Breakdown
1%
12%
20% | Entry 4 |
Mid-Range
High-End
Other
67%
Q1 Installs5(YOY Change)
Color | B&W | |
Entry A4 MFPs | 10% | (2)% |
Mid-Range | (7)% | (19)% |
High-End | (14)% | (12)% |
47(1)Constant Currency: see Non-GAAP Financial Measures; (2)Other total revenue includes OEM business, sales to Fuji Xerox and licensing; (3)Xerox Services includes Intelligent Workplace Services (formerly MPS), Centralized Print Services (CPS), Workflow Automation and Communication and Marketing Solutions (CMS); (4)Entry revenue excludes OEM business, which is included in Other equipment revenue; (5)Entry installations exclude OEM sales; Mid-Range and High-End color installations exclude Fuji Xerox digital front-end sales.
Profitability and Earnings
Adjusted1Operating Margin
9.9% | 11.0% | 10.9% | 14.4% | 11.3% | |||||||
1Q18 | 2Q18 | 3Q18 | 4Q18 | 1Q19 | |||||||
Transaction Currency Impact | |||||||||||
70 bps | 60 bps | 40 bps | 10 bps | (30) bps | |||||||
Adjusted1EPS | |||||||||||
$0.68 | $0.80 | $0.85 | $1.14 | $0.91 | |||||||
1Q18 | 2Q18 | 3Q18 | 4Q18 | 1Q19 | |||||||
GAAP $0.08 | $0.42 | $0.34 | $0.56 | $0.55 | |||||||
Project Own It Contribution:
At least $640M of Gross Savings in 2019
Shared Services Centers | Procurement |
IT | Delivery |
Supply Chain | Real Estate |
Org Design & Benefits Costs |
48(1)Adjusted Measures: see Non-GAAP Financial Measures.
Capital Structure
Financing Debt $3.3B
•Customer value proposition includes leasing of Xerox equipment
•Maintain 7:1 debt to equity leverage ratio on these finance assets
Core Debt $1.5B
•Core debt level less than 2x free cash flow
•Net core debt of $700M1
•$406M Mar 2019 Senior Notes repaid
Pension $1.2B (net unfunded status as of 12/31/18)
•~$775M of the $1.2B net unfunded is attributable to certain plans that do not require funding
•Overall net global funded status of ~88%
Debt Breakdown
As of March 31, 2019 ($B) | |||
Finance Assets | Debt | Cash2 | |
Financing | $ 3.8 | $ 3.3 | |
Core | - | 1.5 | |
Total Xerox | $ 3.8 | $ 4.8 | $ 0.8 |
Debt Maturity Ladder ($B)
$1.05 | $1.04 | $1.00 | |||||||
Dec $0.6 | $0.30 | $0.35 | |||||||
$0.30 | $0.25 | ||||||||
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2035 | 2039 |
49(1)Net core debt equals core debt net of cash, cash equivalents and restricted cash; (2)Cash, cash equivalents and restricted cash
Q1 Summary
Executing on our strategic initiatives to transform Xerox for the long term
Positive Start to 2019 on Key Measures
•Adjusted1EPS up 34% year- over year
•Adjusted1Operating Margin expansion of 140 basis points year-over-year
•Operating Cash Flow of $226M, up $10Myear-over-year
Raising Earnings and Share Repurchase Expectations
•FY19 GAAP EPS range to $2.90 - $3.05 (from $2.60 - $2.70)
•FY19 Adjusted1EPS range to $3.80 to $3.95 (from $3.70 to $3.80)
•Share repurchase expectations from at least $300M to at least $600M
50(1)Adjusted Measures: see Non-GAAP Financial Measures.
Appendix
51
Operating Trends
2016 | 2017 | 2018 | 2019 | ||||||||
(in millions) | FY | FY | Q1 | Q2 | Q3 | Q4 | FY | Q1 | |||
Total Revenue | $10,771 | $10,265 | $2,435 | $2,510 | $2,352 | $2,533 | $9,830 | $2,206 | |||
% Change | (6.1)% | (4.7)% | (0.8)% | (2.2)% | (5.8)% | (7.8)% | (4.2)% | (9.4)% | |||
CC1% Change | (4.3)% | (4.7)% | (4.6)% | (4.0)% | (4.7)% | (6.1)% | (4.9)% | (7.0)% | |||
Adj1Operating Margin | 11.2% | 11.5% | 9.9% | 11.0% | 10.9% | 14.4% | 11.6% | 11.3% | |||
GAAP EPS2 | $2.33 | $0.70 | $0.08 | $0.42 | $0.34 | $0.56 | $1.38 | $0.55 | |||
Adj1EPS | $3.49 | $3.45 | $0.68 | $0.80 | $0.85 | $1.14 | $3.46 | $0.91 | |||
Operating Cash Flow3 | $1,018 | $972 | $216 | $235 | $274 | $415 | $1,140 | $226 | |||
Free Cash Flow3 | $880 | $867 | $198 | $203 | $251 | $398 | $1,050 | $211 |
52(1)Adjusted measures and constant currency: see Non-GAAP Financial Measures. (2)GAAP EPS from continuing operations (3)Operating Cash Flow and Free Cash Flow: see non-GAAP Financial Measures
Non-GAAP Financial Measures
53
Non-GAAP Financial Measures
We have reported our financial results in accordance with generally accepted accounting principles (GAAP). In addition, we have discussed our financial results using the non-GAAP measures described below. We believe these non-GAAP measures allow investors to better understand the trends in our business and to better understand and compare our results. Accordingly, we believe it is necessary to adjust several reported amounts, determined in accordance with GAAP, to exclude the effects of certain items as well as their related income tax effects.
A reconciliation of these non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP are set forth below as well as on our website at www.xerox.com/investor.
These non-GAAP financial measures should be viewed in addition to, and not as a substitute for, the company's reported results prepared in accordance with GAAP.
Adjusted Earnings Measures
•Net income and Earnings per share (EPS)
•Effective tax rate
The above measures were adjusted for the following items:
•Amortization of intangible assets:The amortization of intangible assets is driven by our acquisition activity which can vary in size, nature and timing as compared to other companies within our industry and from period to period. The use of intangible assets contributed to our revenues earned during the periods presented and will contribute to our future period revenues as well. Amortization of intangible assets will recur in future periods.
•Restructuring and related costs:Restructuring and related costs include restructuring and asset impairment charges as well as costs associated with our transformation programs beyond those normally included in restructuring and asset impairment charges. Restructuring consists of costs primarily related to severance and benefits paid to employees pursuant to formal restructuring and workforce reduction plans. Asset impairment includes costs incurred for those assets sold, abandoned or made obsolete as a result of our restructuring actions, exiting from a business or other strategic business changes. Additional costs for our transformation programs are primarily related to the implementation of strategic actions and initiatives and include third-party professional service costs as well as one-time incremental costs. All of these costs can vary significantly in terms of amount and frequency based on the nature of the actions as well as the changing needs of the business. Accordingly, due to that significant variability, we will exclude these charges since we do not believe they provide meaningful insight into our current or past operating performance nor do we believe they are reflective of our expected future operating expenses as such charges are expected to yield future benefits and savings with respect to our operational performance.
54
Non-GAAP Financial Measures (cont'd)
•Non-serviceretirement-relatedcosts:Our defined benefit pension and retiree health costs include several elements impacted by changes in plan assets and obligations that are primarily driven by changes in the debt and equity markets as well as those that are predominantly legacy in nature and related to employees who are no longer providing current service to the company (e.g. retirees and ex-employees). These elements include (i) interest cost, (ii) expected return on plan assets, (iii) amortization of prior plan amendments, (iv) amortized actuarial gains/losses and (v) the impacts of any plan settlements/curtailments. Accordingly, we consider these elements of our periodic retirement plan costs to be outside the operational performance of the business or legacy costs and not necessarily indicative of current or future cash flow requirements. This approach is consistent with the classification of these costs as non-operating in other expenses, net. Adjusted earnings will continue to include the service cost elements of our retirement costs, which is related to current employee service as well as the cost of our defined contribution plans.
•Transaction and related costs, net:Transaction and related costs, net are expenses incurred in connection with Xerox's planned transaction with Fuji, which was terminated in May 2018, as well as costs and expenses related to the previously disclosed settlement agreement reached with certain shareholders and litigation related to the terminated transaction and other shareholder actions. These costs are considered incremental to our normal operating charges and were incurred or are expected to be incurred solely as a result of the planned combination transaction and the related shareholder settlement agreement and litigation. Accordingly, we are excluding these expenses from our Adjusted Earnings Measures in order to evaluate our performance on a comparable basis.
•Restructuring and other charges - Fuji Xerox: We adjust our 25% share of Fuji Xerox's net income for similar items noted above such as Restructuring and related costs and Transaction and related costs, net based on the same rationale discussed above.
•Other discrete, unusual or infrequent items:We excluded the following items given their discrete, unusual or infrequent nature and their impact on our results for the period. Fourth Quarter and Full Year 2018 - Contract termination costs associated with a minimum purchase commitment for IT services.
Full Year 2017 - Losses on early extinguishment of debt.
First Quarter 2019, Full Year 2017 and 2018 - Impacts associated with the Tax Cuts and Jobs Act (the "Tax Act") enacted in December 2017.
We believe the exclusion of these items allows investors to better understand and analyze the results for the period as compared to prior periods and expected future trends in our business.
55
Non-GAAP Financial Measures (cont'd)
Adjusted Operating Income/Margin
We calculate and utilize adjusted operating income and margin measures by adjusting our reported pre-tax income and margin amounts. In addition to the costs and expenses noted as adjustments for our Adjusted Earnings measures, adjusted operating income and margin also exclude the remaining amounts included in Other expenses, net, which are primarily non- financing interest expense and certain other non-operating costs and expenses. We exclude these amounts in order to evaluate our current and past operating performance and to better understand the expected future trends in our business.
Constant Currency
To better understand trends in our business, we believe that it is helpful to adjust revenue to exclude the impact of changes in the translation of foreign currencies into U.S. dollars. We refer to this adjusted revenue as "constant currency." This impact is calculated by translating current period activity in local currency using the comparable prior year period's currency translation rate. This impact is calculated for all countries where the functional currency is not the U.S. dollar. Management believes the constant currency measure provides investors an additional perspective on revenue trends. Currency impact can be determined as the difference between actual growth rates and constant currency growth rates.
Free Cash Flow
To better understand trends in our business, we believe that it is helpful to adjust operating cash flows by subtracting amounts related to capital expenditures. Management believes this measure gives investors an additional perspective on cash flow from operating activities in excess of amounts required for reinvestment. It provides a measure of our ability to fund acquisitions, dividends and share repurchase. In 2017, we also adjusted operating cash flows for the impacts associated with the incremental voluntary contributions to our U.S. defined benefit pension plans and the termination of our accounts receivable sales programs in the fourth quarter 2017. We adjusted for these impacts due to the one-time nature of the actions as well as to enable investors to better understand and analyze our operating cash flows as compared to prior periods and expected future trends.
Summary:
Management believes that all of these non-GAAP financial measures provide an additional means of analyzing the current period's results against the corresponding prior period's
results. However, these non-GAAP financial measures should be viewed in addition to, and not as a substitute for, the company's reported results prepared in accordance with GAAP. Our non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business and make operating decisions. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is based in part on the performance of our business based on these non-GAAP measures.
A reconciliation of these non-GAAP financial measures and the most directly comparable measures calculated and presented in accordance with GAAP are set forth on the following tables:
56
Net Income and EPS reconciliation
Three Months Ended | Three Months Ended | |||||||||||
March 31, 2019 | March 31, 2018 | |||||||||||
Net | Diluted | Net | Diluted | |||||||||
(in millions, except per share amounts) | Income | EPS | Income | EPS | ||||||||
As Reported | (1) | $ | 133 | $ | 0.55 | $ | 23 | $ | 0.08 | |||
Restructuring and related costs | 112 | 28 | ||||||||||
Amortization of intangible assets | 15 | 12 | ||||||||||
Transaction and Related costs, net | - | 38 | ||||||||||
Non-serviceretirement-related costs | 13 | 25 | ||||||||||
Loss on Extinguishment of Debt | - | - | ||||||||||
ATOS Termination | - | - | ||||||||||
Income tax on adjustments | (2) | (31) | (27) | |||||||||
Restructuring and other charges - Fuji Xerox After Tax (3) | 12 | 79 | ||||||||||
US Tax Act | (35) | - | ||||||||||
Remeasurement of unrecognized tax positions | - | - | ||||||||||
Adjusted | $ | 219 | $ | 0.91 | $ | 178 | $ | 0.68 | ||||
Weighted average shares for adjusted EPS | (4) | 240 | 264 | |||||||||
Fully diluted shares at end of period | (5) | 238 | ||||||||||
(1)Net Income and EPS from continuing operations attributable to Xerox.
(2)Refer to Effective Tax Rate reconciliation.
(3)Other charges in 2018 represent withholding tax on distributions to the Parent and audit fees.
(4)For those periods that exclude the preferred stock dividend the average shares for the calculations of diluted EPS include 7 million shares associated with our Series B convertible preferred stock.
(5)Represents common shares outstanding at March 31, 2019 as well as shares associated with our Series B convertible preferred stock plus dilutive potential common shares as used for the calculation of diluted earnings per share for the first quarter 2019.
57
Effective Tax Rate reconciliation
Three Months Ended | Three Months Ended | |||||||||||
March 31, 2019 | March 31, 2018 | |||||||||||
Income | ||||||||||||
Tax | ||||||||||||
Pre-Tax | (Benefit) | Effective | Pre-Tax | Income Tax | Effective | |||||||
(in millions) | Income | Expense | Tax Rate | Income | Expense | Tax Rate | ||||||
Reported(1) | $ | 83 | $ | (8) | (9.6)% | $ | 134 | $ | 40 | 29.9% | ||
Non-GAAP Adjustments(2) | 140 | 31 | 103 | 27 | ||||||||
Tax ACT | - | 35 | - | - | ||||||||
Adjusted - revised (3) | ||||||||||||
$ | 223 | $ | 58 | 26.0% | $ | 237 | $ | 67 | 28.3% | |||
__________
(1)Pre-TaxIncome and Income Tax from continuing operations.
(2)Refer to Net Income and EPS reconciliations for details.
(3)The tax impact on Adjusted Pre‐Tax Income is calculated under the same accounting principles applied to the Reported Pre-Tax Income under ASC 740, which employs an annual effective tax rate method to the results.
58
Operating Income / Margin reconciliation
Three Months Ended | Three Months Ended | ||||||||||||||||||
March 31, 2019 | March 31, 2018 | ||||||||||||||||||
(in millions) | Profit | Revenue | Margin | Profit | Revenue | Margin | |||||||||||||
Reported (1) | $ | 83 | $ | 2,206 | 3.8% | $ | 134 | $ | 2,435 | 5.5% | |||||||||
Restructuring and related costs | 112 | 28 | |||||||||||||||||
Amortization of intangible assets | 15 | 12 | |||||||||||||||||
Transaction and related costs, net | - | 38 | |||||||||||||||||
Other expenses, net | 39 | 30 | |||||||||||||||||
Adjusted | $ | 249 | $ | 2,206 | 11.3% | $ | 242 | $ | 2,435 | 9.9% | |||||||||
(1)Pre-Tax Income and revenue
59
Free Cash Flow reconciliation
Three Months Ended | |||||||
March 31, | |||||||
(in millions) | 2019 | 2018 | |||||
Reported(1) | $ | 226 | $ | 216 | |||
Capital expenditures | (15) | (18) | |||||
Free Cash Flow | $ | 211 | $ | 198 | |||
_________________ | |||||||
(1)Net cash provided by operating activities. |
60
Net Income and EPS reconciliation - historical
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||||||||||||
D ecember 31, 2016 | D ecember 31, 2017 | Q1- 18 | Q2 - 18 | Q3 - 18 | Q4 - 18 | D ecember 31, 2018 | |||||||||||||||||||||||||||||
N et | N e t | N et | N e t | N et | N e t | N et | |||||||||||||||||||||||||||||
(in millions, except per share amounts) | Inc o me | E P S | Inc o me | E P S | Inc o me | EP S | Inc o me | E P S | Inc o me | EP S | Inc o me | E P S | Inco me | EP S | |||||||||||||||||||||
R epo rted ( 1 ) | $ | 622 | $ | 2.33 | $ | 192 | $ | 0.70 | $ | 23 | $ | 0.08 | $ | 112 | $ | 0.42 | $ | 89 | $ | 0.34 | $ | 137 | $ | 0.56 | $ | 361 | $ | 1.38 | |||||||
Restructuring and related costs | 259 | 216 | 28 | 34 | 29 | 67 | 158 | ||||||||||||||||||||||||||||
Amortization of intangible assets | 58 | 53 | 12 | 12 | 12 | 12 | 48 | ||||||||||||||||||||||||||||
Transaction and related costs, net | - | 9 | 38 | 58 | (33) | 5 | 68 | ||||||||||||||||||||||||||||
Non-serviceretirement-related costs | 121 | 188 | 25 | 25 | 33 | 67 | 150 | ||||||||||||||||||||||||||||
Loss on early extinguishment of debt | - | 20 | - | - | - | - | - | ||||||||||||||||||||||||||||
Contract termination costs - IT services | - | - | - | - | - | 43 | 43 | ||||||||||||||||||||||||||||
Income tax on adjustments | (145) | (166) | (27) | (32) | (10) | (50) | (119) | ||||||||||||||||||||||||||||
Restructuring and other charges - Fuji Xerox(2) | 3 | 10 | 79 | 4 | 7 | 5 | 95 | ||||||||||||||||||||||||||||
Tax Act | - | 400 | - | - | 95 | (6) | 89 | ||||||||||||||||||||||||||||
Remeasurement of unrecognized tax positions | - | (16) | - | - | - | - | - | ||||||||||||||||||||||||||||
A djusted | $ | 918 | $ | 3.49 | $ | 906 | $ | 3.45 | $ | 178 | $ | 0.68 | $ | 213 | $ | 0.80 | $ | 222 | $ | 0.85 | $ | 280 | $ | 1.14 | $ | 893 | $ | 3.46 | |||||||
Dividends on preferred stock used in adjusted | |||||||||||||||||||||||||||||||||||
EPS calculation(3) | $ | 24 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||
Weighted average shares for adjusted EPS (3) | 256 | 263 | 264 | 265 | 261 | 246 | 258 | ||||||||||||||||||||||||||||
Fully diluted shares at M arch 31, 2019 (4) |
(1)Net Income and EPS from continuing operations attributable to Xerox.
(2)Other charges in 2018 represent costs associated with the terminated combination transaction.
(3)For those periods that exclude the preferred stock dividend the average shares for the calculations of diluted EPS include 7 million shares associated with our Series B convertible preferred stock, as applicable.
(4)Represents common shares outstanding at M arch 31, 2019 as well as shares associated with our Series B convertible preferred stock plus potential dilutive common shares as used for the calculation of diluted earnings per share for the perid ended M arch 31, 2019.
61
Operating Income / Margin reconciliation - historical
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2016 | December 31, 2017 | Q1-18 | Q2-18 | Q3-18 | Q4-18 | December 31, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Profit | Revenue | Margin | Profit | Revenue | Margin | Profit | Revenue | Margin | Profit | Revenue | Margin | Profit | Revenue | Margin | Profit | Revenue | Margin | Profit | Revenue | Margin | ||||||||||||||||||||||||||||||||
Reported (1) | $ | 568 | $ 10,771 | 5.3% | $ | 570 | $ 10,265 | 5.6% | $ | 134 | $2,435 | 5.5% | $ | 133 | $2,510 | 5.3% | $ | 192 | $2,352 | 8.2% | $ | 139 | $2,533 | 5.5% | $ | 598 | $9,830 | 6.1% | |||||||||||||||||||||||||
Adjustm ents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and related costs | 259 | 216 | 28 | 34 | 29 | 67 | 158 | ||||||||||||||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 58 | 53 | 12 | 12 | 12 | 12 | 48 | ||||||||||||||||||||||||||||||||||||||||||||||
Transaction and related costs, net | - | 9 | 38 | 58 | (33) | 5 | 68 | ||||||||||||||||||||||||||||||||||||||||||||||
Other expenses, net | 321 | 329 | 30 | 39 | 57 | 142 | 268 | ||||||||||||||||||||||||||||||||||||||||||||||
Adjusted | $ | 1,206 | $ 10,771 | 11.2% | $ | 1,177 | $ 10,265 | 11.5% | $ | 242 | $2,435 | 9.9% | $ | 276 | $2,510 | 11.0% | $ | 257 | $2,352 | 10.9% | $ | 365 | $2,533 | 14.4% | $ | 1,140 | $9,830 | 11.6% | |||||||||||||||||||||||||
(1)Pre-Tax Income and revenue from continuing operations.
62
Free Cash Flow reconciliation - historical
Year Ended | Year Ended | |||||||||||||||||||
D ecember 31, | D ecember 31, | Year Ended | ||||||||||||||||||
2016 | 2017 | Q1- 18 | Q2- 18 | Q3- 18 | Q4- 18 | D ecember 31, 2018 | ||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||
Reported (1) | $ | 716 | $ | (179) | $ | 216 | $ | 235 | $ | 274 | $ | 415 | $ | 1,140 | ||||||
Incremental Voluntary contributions to U.S. | ||||||||||||||||||||
defined benefit pension plans | - | 500 | - | - | - | - | - | |||||||||||||
Collections on beneficial interests received in | ||||||||||||||||||||
sales of receivables | 270 | 234 | - | - | - | - | - | |||||||||||||
Elimination of certain accounts receivables | ||||||||||||||||||||
sales programs | - | 350 | - | - | - | - | - | |||||||||||||
Restricted cash - classification change(2) | 32 | 67 | - | - | - | - | - | |||||||||||||
Operating Cash Flow s from Continuing | ||||||||||||||||||||
Operations - Adjusted | $ | 1,018 | $ | 972 | $ | 216 | $ | 235 | $ | 274 | $ | 415 | $ | 1,140 | ||||||
Capital expenditures | (138) | (105) | (18) | (32) | (23) | (17) | (90) | |||||||||||||
Free Cash Flow from Continuing | ||||||||||||||||||||
Operations | $ | 880 | $ | 867 | $ | 198 | $ | 203 | $ | 251 | $ | 398 | $ | 1,050 | ||||||
__________________________________
(1)Net cash provided by (used in) operating activities from continuing operations.
(2)Per ASU2016-18, Statement of Cash Flows - Restricted Cash, restricted cash and restricted cash equivalents should be included with Cash and cash equivalents when reconciling beginning and end-of-period amounts per the Statement of Cash Flows.
63
Net Income and EPS FY 2019 Guidance reconciliation
FY 2019 | ||||
(in millions, except per share amounts) | Net Income | EPS | ||
Estimated(1) | $ | 700 | ~$2.90 - $3.05 | |
Adjustments: | ||||
Restructuring and related costs(2) | 237 | |||
Amortization of intangible assets | 40 | |||
Non-serviceretirement-related costs | 40 | |||
Income tax on adjustments | (70) | |||
Tax Act | (35) | |||
Adjusted | $ | 912 | ~$3.80 - $3.95 | |
Weighted average shares for adjusted EPS | ~ 235 | |||
(1)Net Income and EPS attributable to Xerox
(2)Includes $12 million of Fuji Xerox related costs in first quarter 2019
64
Operating Income/Margin FY 2019 Guidance reconciliation
FY 2019 | |||||||
(in millions) | Profit | Revenue | Margin | ||||
Estimated(1) | $ | 755 | $ | 9,340 | ~ 7.9% - 8.4% | ||
Adjustments: | |||||||
Restructuring and related costs | 225 | ||||||
Amortization of intangible assets | 40 | ||||||
Non-serviceretirement-related costs | 40 | ||||||
Other Expenses, net | 140 | ||||||
Adjusted | $ | 1,200 | $ | 9,340 | ~ 12.6% - 13.1% | ||
(1)RepresentsPre-Tax Income
Note: The above reconciliation does not reflect any translation currency impact
65
Free Cash Flow FY 2019 Guidance reconciliation
66
© 2019 Xerox Corporation. All rights reserved. Xerox® and "Made To Think" are trademarks of Xerox Corporation in the United States and/or other countries. BRXXXXX
Attachments
- Original document
- Permalink
Disclaimer
Xerox Corporation published this content on 07 May 2019 and is solely responsible for the information contained herein. Distributed by Public, unedited and unaltered, on 07 May 2019 23:07:05 UTC