The Company reports free cash flow in order to provide investors insight into the amount of cash that management could have available for other discretionary uses. Free cash flow adjusts GAAP cash from operations for cash flows of discontinued operations, capital expenditures, restructuring payments, changes in customer deposits held at the Pitney Bowes Bank, transaction costs and other special items. A reconciliation of GAAP cash from operations to free cash flow can be found in the attached financial schedules.
Segment EBIT is the primary measure of profitability and operational performance at the segment level. Segment EBIT is determined by deducting from segment revenue the related costs and expenses attributable to the segment. Segment EBIT excludes interest, taxes, general corporate expenses not allocated to a particular business segment, restructuring charges and goodwill and asset impairments, which are recognized on a consolidated basis. The Company also provides segment EBITDA, which further excludes depreciation and amortization expense for the segment, as an additional useful measure of segment profitability and operational performance. A reconciliation of segment EBIT and EBITDA to net income can be found in the attached financial schedules.
Pitney Bowes has provided a quantitative reconciliation to GAAP in supplemental schedules. This information can be found at the Company's web site www.pb.com/investorrelations.
This document contains “forward-looking statements” about the Company’s expected or potential future business and financial performance. Forward-looking statements include, but are not limited to, statements about its future revenue and earnings guidance and other statements about future events or conditions. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that could cause actual results to differ materially from those projected. These risks and uncertainties include the severity, magnitude and duration of the Covid-19 pandemic (Covid-19), including governments' responses to Covid-19, its continuing impact on our operations, employees, global supply chain and consumer demand across our and our clients' businesses as well as any deterioration or instability in global macroeconomic conditions. Other factors, which could cause future financial performance to differ materially from the expectations, and which may also be exacerbated by Covid-19 or a negative change in the economy, include, without limitation: declining physical mail volumes; changes in postal regulations, or the financial health of posts in the U.S. or other major markets or the loss of, or significant changes to, our contractual relationship with the United States Postal Service (USPS); our ability to continue to grow volumes, gain additional economies of scale and improve profitability within our Commerce Services group; the loss of some of our larger clients in our Commerce Services group; our success at managing customer credit risk; third-party suppliers' ability to provide products and services required by our clients; changes in labor conditions and transportation costs; capital market disruptions or credit rating downgrades that adversely impact our ability to access capital markets at reasonable costs; a breach of security, including a future cyber-attack or other comparable event; our success in developing and marketing new products and services and obtaining regulatory approvals, if required; competitive factors, including pricing pressures, technological developments and the introduction of new products and services by competitors and other factors as more fully outlined in the Company's 2019 Form 10-K Annual Report and other reports filed with the Securities and Exchange Commission. Pitney Bowes assumes no obligation to update any forward-looking statements contained in this document as a result of new information, events or developments.
Note: Consolidated statements of income; revenue, EBIT and EBITDA by business segment; and reconciliations of GAAP to non-GAAP measures for the three months ended March 31, 2020 and 2019, and consolidated balance sheets as of March 31, 2020 and December 31, 2019 are attached.
Pitney Bowes Inc. | ||||||||
Consolidated Statements of Income (Loss) | ||||||||
(Unaudited; in thousands, except share and per share amounts) | ||||||||
Three months ended March 31, |
||||||||
2020 |
2019 |
|||||||
Revenue: | ||||||||
Business services | $ |
444,379 |
|
$ |
406,545 |
|
||
Support services |
|
122,015 |
|
|
128,599 |
|
||
Financing |
|
89,078 |
|
|
97,043 |
|
||
Equipment sales |
|
76,273 |
|
|
89,787 |
|
||
Supplies |
|
45,709 |
|
|
50,953 |
|
||
Rentals |
|
18,814 |
|
|
22,157 |
|
||
Total revenue |
|
796,268 |
|
|
795,084 |
|
||
Costs and expenses: | ||||||||
Cost of business services |
|
374,665 |
|
|
327,046 |
|
||
Cost of support services |
|
39,760 |
|
|
41,847 |
|
||
Financing interest expense |
|
12,489 |
|
|
11,364 |
|
||
Cost of equipment sales |
|
57,359 |
|
|
63,665 |
|
||
Cost of supplies |
|
12,240 |
|
|
13,550 |
|
||
Cost of rentals |
|
6,378 |
|
|
9,715 |
|
||
Selling, general and administrative |
|
248,633 |
|
|
261,669 |
|
||
Research and development |
|
12,116 |
|
|
12,577 |
|
||
Goodwill impairment |
|
198,169 |
|
|
- |
|
||
Restructuring charges |
|
3,817 |
|
|
3,700 |
|
||
Interest expense, net |
|
25,883 |
|
|
27,602 |
|
||
Other components of net pension and postretirement income |
|
(151 |
) |
|
(638 |
) |
||
Other expense, net |
|
33,487 |
|
|
17,710 |
|
||
Total costs and expenses |
|
1,024,845 |
|
|
789,807 |
|
||
(Loss) income from continuing operations before taxes |
|
(228,577 |
) |
|
5,277 |
|
||
(Benefit) provision for income taxes |
|
(10,030 |
) |
|
7,820 |
|
||
Loss from continuing operations |
|
(218,547 |
) |
|
(2,543 |
) |
||
Income (loss) from discontinued operations, net of tax |
|
10,064 |
|
|
(116 |
) |
||
Net loss | $ |
(208,483 |
) |
$ |
(2,659 |
) |
||
Basic (loss) earnings per share (1): | ||||||||
Continuing operations | $ |
(1.28 |
) |
$ |
(0.01 |
) |
||
Discontinued operations |
|
0.06 |
|
|
- |
|
||
Net loss | $ |
(1.22 |
) |
$ |
(0.01 |
) |
||
Diluted (loss) earnings per share (1): | ||||||||
Continuing operations | $ |
(1.28 |
) |
$ |
(0.01 |
) |
||
Discontinued operations |
|
0.06 |
|
|
- |
|
||
Net loss | $ |
(1.22 |
) |
$ |
(0.01 |
) |
||
Weighted-average shares used in diluted earnings per share |
|
170,912,395 |
|
|
185,970,755 |
|
(1) |
The sum of the earnings per share amounts may not equal the totals due to rounding. | |
Pitney Bowes Inc. | ||||||||
Consolidated Balance Sheets | ||||||||
(Unaudited; in thousands, except share amounts) | ||||||||
Assets | March 31,
2020 |
December 31,
2019 |
||||||
Current assets: | ||||||||
Cash and cash equivalents | $ |
663,072 |
|
$ |
924,442 |
|
||
Short-term investments |
|
67,180 |
|
|
115,879 |
|
||
Accounts and other receivables, net |
|
342,823 |
|
|
373,471 |
|
||
Short-term finance receivables, net |
|
597,805 |
|
|
629,643 |
|
||
Inventories |
|
71,848 |
|
|
68,251 |
|
||
Current income taxes |
|
16,356 |
|
|
5,565 |
|
||
Other current assets and prepayments |
|
111,104 |
|
|
101,601 |
|
||
Assets of discontinued operations |
|
- |
|
|
17,229 |
|
||
Total current assets |
|
1,870,188 |
|
|
2,236,081 |
|
||
Property, plant and equipment, net |
|
371,464 |
|
|
376,177 |
|
||
Rental property and equipment, net |
|
40,264 |
|
|
41,225 |
|
||
Long-term finance receivables, net |
|
601,547 |
|
|
625,487 |
|
||
Goodwill |
|
1,125,035 |
|
|
1,324,179 |
|
||
Intangible assets, net |
|
181,624 |
|
|
190,640 |
|
||
Operating lease assets |
|
193,635 |
|
|
200,752 |
|
||
Noncurrent income taxes |
|
73,186 |
|
|
71,903 |
|
||
Other assets |
|
436,487 |
|
|
400,456 |
|
||
Total assets | $ |
4,893,430 |
|
$ |
5,466,900 |
|
||
Liabilities and stockholders' equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ |
653,539 |
|
$ |
793,690 |
|
||
Customer deposits of Pitney Bowes Bank |
|
590,230 |
|
|
591,118 |
|
||
Current operating lease liabilities |
|
36,085 |
|
|
36,060 |
|
||
Current portion of long-term debt |
|
62,952 |
|
|
20,108 |
|
||
Advance billings |
|
96,641 |
|
|
101,920 |
|
||
Current income taxes |
|
3,070 |
|
|
17,083 |
|
||
Liabilities of discontinued operations |
|
- |
|
|
9,713 |
|
||
Total current liabilities |
|
1,442,517 |
|
|
1,569,692 |
|
||
Long-term debt |
|
2,567,010 |
|
|
2,719,614 |
|
||
Deferred taxes on income |
|
275,815 |
|
|
274,435 |
|
||
Tax uncertainties and other income tax liabilities |
|
36,096 |
|
|
38,834 |
|
||
Noncurrent operating lease liabilities |
|
171,079 |
|
|
177,711 |
|
||
Other noncurrent liabilities |
|
371,483 |
|
|
400,518 |
|
||
Total liabilities |
|
4,864,000 |
|
|
5,180,804 |
|
||
Stockholders' equity: | ||||||||
Common stock, $1 par value |
|
323,338 |
|
|
323,338 |
|
||
Additional paid-in-capital |
|
69,553 |
|
|
98,748 |
|
||
Retained earnings |
|
5,200,024 |
|
|
5,438,930 |
|
||
Accumulated other comprehensive loss |
|
(857,874 |
) |
|
(840,143 |
) |
||
Treasury stock, at cost |
|
(4,705,611 |
) |
|
(4,734,777 |
) |
||
Total stockholders' equity |
|
29,430 |
|
|
286,096 |
|
||
Total liabilities and stockholders' equity | $ |
4,893,430 |
|
$ |
5,466,900 |
|
||
Pitney Bowes Inc. | |||||||||
Business Segment Revenue | |||||||||
(Unaudited; in thousands) | |||||||||
Three months ended March 31, |
|||||||||
2020 |
2019 |
% Change |
|||||||
REVENUE | |||||||||
Global Ecommerce | $ |
292,323 |
$ |
266,254 |
10 |
% |
|||
Presort Services |
|
140,720 |
|
134,847 |
4 |
% |
|||
Commerce Services |
|
433,043 |
|
401,101 |
8 |
% |
|||
Sending Technology Solutions |
|
363,225 |
|
393,983 |
(8 |
%) |
|||
Total revenue - GAAP |
|
796,268 |
|
795,084 |
0 |
% |
|||
Currency impact on revenue |
|
2,339 |
|
- |
|||||
Revenue, at constant currency |
|
798,607 |
|
795,084 |
0 |
% |
|||
Less revenue from Market Exits |
|
552 |
|
4,102 |
|||||
Revenue, excluding currency and Market Exits | $ |
798,055 |
$ |
790,982 |
1 |
% |
|||
Pitney Bowes Inc. | |||||||||||||||||||||||||||||||||
Business Segment EBIT & EBITDA | |||||||||||||||||||||||||||||||||
(Unaudited; in thousands) | |||||||||||||||||||||||||||||||||
Three Months Ended March 31, |
|||||||||||||||||||||||||||||||||
2020 |
|
2019 |
|
% change |
|||||||||||||||||||||||||||||
EBIT (1) |
|
|
D&A |
|
|
EBITDA |
|
EBIT (1) |
|
|
D&A |
|
|
EBITDA |
|
EBIT |
|
|
EBITDA |
||||||||||||||
Global Ecommerce | $ |
(29,475 |
) |
$ |
18,065 |
$ |
(11,410 |
) |
$ |
(14,600 |
) |
$ |
16,458 |
$ |
1,858 |
|
>(100 |
%) |
>(100 |
%) | |||||||||||||
Presort Services |
|
15,695 |
|
|
7,774 |
|
23,469 |
|
|
15,066 |
|
|
6,920 |
|
21,986 |
|
4 |
% |
7 |
% |
|||||||||||||
Commerce Services |
|
(13,780 |
) |
|
25,839 |
|
12,059 |
|
|
466 |
|
|
23,378 |
|
23,844 |
|
>(100 |
%) |
(49 |
%) |
|||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
Sending Technology Solutions |
|
106,562 |
|
|
9,039 |
|
115,601 |
|
|
122,403 |
|
|
8,857 |
|
131,260 |
|
(13 |
%) |
(12 |
%) |
|||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
Segment total | $ |
92,782 |
|
$ |
34,878 |
|
127,660 |
|
$ |
122,869 |
|
$ |
32,235 |
|
155,104 |
|
(24 |
%) |
(18 |
%) |
|||||||||||||
Reconciliation of Segment EBITDA to Net Loss: | |||||||||||||||||||||||||||||||||
Segment depreciation and amortization |
|
(34,878 |
) |
|
(32,235 |
) |
|||||||||||||||||||||||||||
Unallocated corporate expenses (2) |
|
(43,722 |
) |
|
(56,958 |
) |
|||||||||||||||||||||||||||
Interest, net |
|
(38,372 |
) |
|
(38,966 |
) |
|||||||||||||||||||||||||||
Goodwill impairment |
|
(198,169 |
) |
|
- |
|
|||||||||||||||||||||||||||
Restructuring charges |
|
(3,817 |
) |
|
(3,700 |
) |
|||||||||||||||||||||||||||
Loss on extinguishment of debt |
|
(36,987 |
) |
|
- |
|
|||||||||||||||||||||||||||
Loss on Market Exits |
|
- |
|
|
(17,710 |
) |
|||||||||||||||||||||||||||
Transaction costs |
|
(292 |
) |
|
(258 |
) |
|||||||||||||||||||||||||||
Benefit (provision) for income taxes |
|
10,030 |
|
|
(7,820 |
) |
|||||||||||||||||||||||||||
Loss from continuing operations |
|
(218,547 |
) |
|
(2,543 |
) |
|||||||||||||||||||||||||||
Income (loss) from discontinued operations, net of tax |
|
10,064 |
|
|
(116 |
) |
|||||||||||||||||||||||||||
Net loss | $ |
(208,483 |
) |
$ |
(2,659 |
) |
|||||||||||||||||||||||||||
(1) |
|
Segment EBIT excludes interest, taxes, general corporate expenses, restructuring charges, and other items that are not allocated to a particular business segment. |
(2) |
|
Includes corporate depreciation and amortization expense of $5,841 and $4,650 for the three months ended March 31, 2020 and 2019, respectively. |
Pitney Bowes Inc. | ||||||||
Reconciliation of Reported Consolidated Results to Adjusted Results | ||||||||
(Unaudited; in thousands, except per share amounts) | ||||||||
Three months ended March 31, |
||||||||
2020 |
|
2019 |
||||||
Reconciliation of reported net loss to adjusted net income, adjusted EBIT and adjusted EBITDA | ||||||||
Net loss | $ |
(208,483 |
) |
$ |
(2,659 |
) |
||
(Income) loss from discontinued operations, net of tax |
|
(10,064 |
) |
|
116 |
|
||
Goodwill impairment |
|
196,600 |
|
|
- |
|
||
Restructuring charges |
|
2,671 |
|
|
2,745 |
|
||
Loss on extinguishment of debt |
|
27,777 |
|
|
- |
|
||
Loss on disposition of businesses |
|
- |
|
|
19,423 |
|
||
Transaction costs |
|
223 |
|
|
192 |
|
||
Adjusted net income |
|
8,724 |
|
|
19,817 |
|
||
Interest, net |
|
38,372 |
|
|
38,966 |
|
||
Provision for income taxes, as adjusted |
|
1,964 |
|
|
7,128 |
|
||
Adjusted EBIT |
|
49,060 |
|
|
65,911 |
|
||
Depreciation and amortization |
|
40,719 |
|
|
36,885 |
|
||
Adjusted EBITDA | $ |
89,779 |
|
$ |
102,796 |
|
||
Reconciliation of reported diluted loss per share to adjusted diluted earnings per share | ||||||||
Diluted loss per share | $ |
(1.22 |
) |
$ |
(0.01 |
) |
||
Income from discontinued operations, net of tax |
|
(0.06 |
) |
|
- |
|
||
Goodwill impairment |
|
1.15 |
|
|
- |
|
||
Restructuring charges |
|
0.02 |
|
|
0.01 |
|
||
Loss on extinguishment of debt |
|
0.16 |
|
|
- |
|
||
Loss on disposition of businesses |
|
- |
|
|
0.10 |
|
||
Adjusted diluted earnings per share | $ |
0.05 |
|
$ |
0.11 |
|
||
Note: The sum of the earnings per share amounts may not equal the totals due to rounding. | ||||||||
Reconciliation of reported net cash from operating activities to free cash flow | ||||||||
Net cash (used in) provided by operating activities | $ |
(66,284 |
) |
$ |
69,728 |
|
||
Net cash used in (provided by) operating activities - discontinued operations |
|
37,805 |
|
|
(1,257 |
) |
||
Capital expenditures |
|
(25,778 |
) |
|
(27,694 |
) |
||
Restructuring payments |
|
6,047 |
|
|
8,246 |
|
||
Change in customer deposits at PB Bank |
|
(888 |
) |
|
(23,036 |
) |
||
Transaction costs paid |
|
1,740 |
|
|
1,839 |
|
||
Free cash flow | $ |
(47,358 |
) |
$ |
27,826 |
|
||