Separation Into Two Leading Public Companies On Track

NCR Corporation (NYSE:NCR) reported financial results today for the three months ended March 31, 2023. First quarter results and other recent highlights include:

Revenue of $1.9 billion, up 1%; up 4% on a constant currency basis
- Recurring revenue of $1.2 billion, up 4% and up 7% on a constant currency basis
Net income from continuing operations attributable to NCR of $9 million, up 127%
- Adjusted EBITDA of $302 million, up 11% and up 19% on a constant currency basis
GAAP diluted EPS from continuing operations of $0.04, up 115%
- Non-GAAP diluted EPS of $0.56, up 6%
Net cash provided by operating activities of $317 million; Free cash flow of $209 million
Company progressing toward separation into two public companies

"Our first quarter results represent a good start to the year as we delivered strong recurring revenue growth, margin expansion and increased cash flow generation," said Michael Hayford, Chief Executive Officer. "We have positive momentum heading toward the separation into two public companies. During the past two quarters, NCR generated over $400 million in combined free cash flow, allowing us to reduce financial leverage in anticipation of the separation transaction."

Mr. Hayford continued, "Following the planned fourth quarter separation, we will become two strong, standalone companies with long runways for growth. We believe each company will benefit from increased operating and financial flexibility and will unlock significant value for our customers and stockholders."

In this release, we use certain non-GAAP measures, including presenting certain measures on a constant currency basis. These non-GAAP measures include "free cash flow," "Adjusted EBITDA," and others with the words "non-GAAP" or "constant currency" in their titles. These non-GAAP measures are listed, described and reconciled to their most directly comparable GAAP measures under the heading "Non-GAAP Financial Measures" later in this release.

First Quarter 2023 Operating Results

Revenue

First quarter revenue of $1,891 million increased 1% year over year. On a constant currency basis, revenue was up 4% year over year. The following table shows revenue for the first quarter:

$ in millions	Q1 2023			Q1 2022			% Increase (Decrease)		% Increase (Decrease) Constant Currency
Retail	$	552		$	546		1	%	4	%
Hospitality		223			211		6	%	7	%
Digital Banking		136			136		—	%	—	%
Payments & Network		323			299		8	%	11	%
Self-Service Banking		613			611		—	%	4	%
Other		54			68		(21	)%	(18	)%
Eliminations ⁽¹⁾		(10	)		(8	)	25	%	25	%
Total segment revenue	$	1,891		$	1,863		2	%	4	%
Other adjustment ⁽²⁾		—			3
Total revenue	$	1,891		$	1,866		1	%	4	%

Recurring revenue	$	1,229		$	1,179		4	%	7	%
*Recurring revenue %*		65	%		63	%

(1)		Eliminations include revenues from contracts with customers and the related costs that are reported in the Payments & Network segment as well as in the Retail or Hospitality segments, including merchant acquiring services that are monetized via payments.
(2)		Other adjustment reflects the revenue attributable to the Company's operations in Russia for the three months ending March 31, 2022 that were excluded from management's measure of revenue due to our previous announcement to suspend sales to Russia and orderly wind down of our operations in Russia beginning in the first quarter of 2022. Refer to section entitled "Non-GAAP Financial Measures" for additional information.

First quarter gross margin of $466 million increased from $411 million in the prior year period. Gross margin rate was 24.6%, compared to 22.0% in the prior period. First quarter gross margin (non-GAAP) of $496 million increased from $453 million in the prior year period. Gross margin rate (non-GAAP) was 26.2%, compared to 24.3% in the prior period.

First quarter income from operations of $110 million increased from $33 million in the prior year period. First quarter operating income (non-GAAP) of $206 million increased from $158 million in the prior year period.

First quarter net income from continuing operations attributable to NCR of $9 million increased from net loss from continuing operations attributable to NCR of $33 million in the prior year period.

First quarter Adjusted EBITDA of $302 million increased from $271 million in the prior year period. Foreign currency fluctuations had an unfavorable impact on the Adjusted EBITDA comparison of 8%. Adjusted EBITDA margin rate was 16.0%, compared to 14.5% in the prior year period.

First quarter cash provided by operating activities of $317 million increased from cash provided by operating activities of $38 million in the prior year period. First quarter free cash flow was $209 million, compared to free cash outflow of $10 million in the prior year period.

2023 Outlook

We are affirming our full year 2023 guidance communicated on February 7, 2023. For the full year 2023, we are forecasting:

Revenue - $7.8 billion to $8.0 billion
Adjusted EBITDA - $1.45 billion to $1.55 billion
Non-GAAP diluted EPS - $3.30 - $3.50
Free cash flow - $400 million to $500 million

For the second quarter of 2023, we are forecasting:

Revenue - $1.9 billion to $2.0 billion
Adjusted EBITDA - $340 million to $360 million
Non-GAAP diluted EPS - $0.70 - $0.76
Free cash flow - approximately $50 million

With respect to our Adjusted EBITDA, Free Cash Flow and non-GAAP diluted earnings per share guidance, we do not provide a reconciliation of the respective GAAP measures because we are not able to predict with reasonable certainty the reconciling items that may affect the GAAP net income from continuing operations, GAAP cash flow from operating activities and GAAP diluted earnings per share from continuing operations without unreasonable effort. The reconciling items are primarily the future impact of special tax items, capital structure transactions, restructuring, pension mark-to-market transactions, acquisitions or divestitures, or other events. These reconciling items are uncertain, depend on various factors and could significantly impact, either individually or in the aggregate, the GAAP measures. Refer to the heading "Non-GAAP Financial Measures" for additional information regarding our use of non-GAAP financial measures.

Separation Update

On September 15, 2022, NCR announced a plan to separate into two independent, publicly traded companies – one focused on digital commerce, the other on ATMs. The separation is intended to be structured in a tax-free manner. The separation transaction will follow the satisfaction of customary conditions, including effectiveness of appropriate filings with the U.S. Securities and Exchange Commission, and the completion of audited financial statements. The current target is to complete the separation in the fourth quarter of 2023.

Should alternative options become available in the future that could deliver superior value to our shareholders than the planned separation, such as a whole or partial company sale of NCR, the Board remains open to considering alternative scenarios.

2023 First Quarter Earnings Conference Call

A conference call is scheduled for today at 4:30 p.m. Eastern Time to discuss the first quarter 2023 results. Access to the conference call and accompanying slides, as well as a replay of the call, are available on NCR's web site at http://investor.ncr.com. Additionally, the live call can be accessed by dialing 888-820-9413 (United States/Canada Toll-free) or 786-460-7169 (International Toll) and entering the participant passcode 8001995.

More information on NCR's first quarter earnings, including additional financial information and analysis, is available on NCR's Investor Relations website at http://investor.ncr.com/.

About NCR Corporation

NCR Corporation (NYSE:NCR) is a leader in transforming, connecting and running technology platforms for self-directed banking, stores and restaurants. NCR is headquartered in Atlanta, Georgia, with 35,000 employees globally. NCR is a trademark of NCR Corporation in the United States and other countries.

Website: www.ncr.com

Twitter: @NCRCorporation

Facebook: www.facebook.com/ncrcorp

LinkedIn: https://www.linkedin.com/company/ncr-corporation

YouTube: www.youtube.com/user/ncrcorporation

Cautionary Statements

This release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 (the "Act"). Forward-looking statements use words such as "expect," "anticipate," "outlook," "intend," "plan," "confident," "believe," "will," "should," "would," "potential," "positioning," "proposed," "planned," "objective," "likely," "could," "may," and words of similar meaning, as well as other words or expressions referencing future events, conditions or circumstances. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Act. Statements that describe or relate to NCR's plans, goals, intentions, strategies, or financial outlook, and statements that do not relate to historical or current fact, are examples of forward-looking statements. Examples of forward-looking statements in this release include, without limitation, statements regarding: our expectations of demand for our solutions and execution, and the impact thereof on our financial results in 2023; NCR's focus on advancing our strategic growth initiatives and transforming NCR into a software-led as-a-service company with a higher mix of recurring revenue streams; our expectations of NCR's ability to deliver increased value to customers and stockholders; statements regarding the planned separation of NCR into two separate companies, including, but not limited to, statements regarding the anticipated timing and structure of such planned transaction, the future commercial or financial performance of the commerce company or the ATM company following such planned transaction, value creation and ability to innovate and drive growth generally as a result of such transaction, and the expected capital structure, net debt and pension obligations of the companies at the time of and following the transaction. Forward-looking statements are based on our current beliefs, expectations and assumptions, which may not prove to be accurate, and involve a number of known and unknown risks and uncertainties, many of which are out of NCR's control. Forward-looking statements are not guarantees of future performance, and there are a number of important factors that could cause actual outcomes and results to differ materially from the results contemplated by such forward-looking statements, including those factors relating to:

Strategy and Technology: transforming our business model; development and introduction of new solutions; competition in the technology industry; integration of acquisitions and management of alliance activities; our multinational operations;
Business Operations: domestic and global economic and credit conditions; risks and uncertainties from the payments-related business and industry; disruptions in our data center hosting and public cloud facilities; retention and attraction of key employees; defects, errors, installation difficulties or development delays; failure of third-party suppliers; a major natural disaster or catastrophic event, including the impact of the coronavirus (COVID-19) pandemic and geopolitical and macroeconomic challenges; environmental exposures from historical and ongoing manufacturing activities; and climate change;
Data Privacy & Security: impact of data protection, cybersecurity and data privacy including any related issues, including the April 2023 ransomware incident;
Finance and Accounting: our level of indebtedness; the terms governing our indebtedness; incurrence of additional debt or similar liabilities or obligations; access or renewal of financing sources; our cash flow sufficiency to service our indebtedness; interest rate risks; the terms governing our trade receivables facility; the impact of certain changes in control relating to acceleration of our indebtedness, our obligations under other financing arrangements, or required repurchase of our senior unsecured notes; any lowering or withdrawal of the ratings assigned to our debt securities by rating agencies; our pension liabilities; and write down of the value of certain significant assets;
Law and Compliance: allegations or claims by third parties that our products or services infringe on intellectual property rights of others, including claims against our customers and claims by our customers to defend and indemnify them with respect to such claims; protection of our intellectual property; changes to our tax rates and additional income tax liabilities; uncertainties regarding regulations, lawsuits and other related matters; and changes to cryptocurrency regulations;
Governance: impact of the terms of our Series A Convertible Preferred ("Series A") Stock relating to voting power, share dilution and market price of our common stock; rights, preferences and privileges of Series A stockholders compared to the rights of our common stockholders; and actions or proposals from stockholders that do not align with our business strategies or the interests of our other stockholders;
Planned Separation: an unexpected failure to complete, or unexpected delays in completing, the necessary actions for the planned separation, or to obtain the necessary approvals or third party consents to complete these actions; that the potential strategic benefits, synergies or opportunities expected from the separation may not be realized or may take longer to realize than expected; costs of implementation of the separation and any changes to the configuration of businesses included in the separation if implemented; the potential inability to access or reduced access to the capital markets or increased cost of borrowings, including as a result of a credit rating downgrade; the potential adverse reactions to the planned separation by customers, suppliers, strategic partners or key personnel and potential difficulties in maintaining relationships with such persons and risks associated with third party contracts containing consent and/or other provisions that may be triggered by the planned separation; the risk that any newly formed entity to house the commerce or ATM business would have no credit rating and may not have access to the capital markets on acceptable terms; unforeseen tax liabilities or changes in tax law; requests or requirements of governmental authorities related to certain existing liabilities; and the ability to obtain or consummate financing or refinancing related to the transaction upon acceptable terms or at all.

Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those set forth in the forward-looking statements. There can be no guarantee that the planned separation will be completed in the expected form or within the expected time frame or at all. Nor can there be any guarantee that the commerce business and ATM business after a separation will be able to realize any of the potential strategic benefits, synergies or opportunities as a result of these actions. Neither can there be any guarantee that shareholders will achieve any particular level of shareholder returns. Nor can there be any guarantee that the planned separation will enhance value for shareholders, or that NCR or any of its divisions, or separate commerce and ATM business, will be commercially successful in the future, or achieve any particular credit rating or financial results. Additional information concerning these and other factors can be found in the Company's filings with the U.S. Securities and Exchange Commission, including the Company's most recent annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. Any forward-looking statement speaks only as of the date on which it is made. The Company does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Non-GAAP Financial Measures

Non-GAAP Financial Measures. While NCR reports its results in accordance with Generally Accepted Accounting Principles in the United States, or GAAP, in this release NCR also uses the non-GAAP measures listed and described below.

Non-GAAP Diluted Earnings Per Share (EPS), Gross Margin (non-GAAP), Gross Margin Rate (non-GAAP), Operating Income (non-GAAP), and Net Income from Continuing Operations Attributable to NCR (non-GAAP). NCR's non-GAAP diluted EPS, gross margin (non-GAAP), gross margin rate (non-GAAP), operating income (non-GAAP), and net income from continuing operations attributable to NCR (non-GAAP) are determined by excluding, as applicable, pension mark-to-market adjustments, pension settlements, pension curtailments and pension special termination benefits, as well as other special items, including amortization of acquisition related intangibles, stock-based compensation expense, and transformation and restructuring activities, from NCR's GAAP earnings per share, gross margin, gross margin rate, expenses, income from operations, interest and other income (expense), income tax expense, effective income tax rate and net income from continuing operations attributable to NCR, respectively. Due to the non-operational nature of these pension and other special items, NCR's management uses these non-GAAP measures to evaluate year-over-year operating performance. NCR believes these measures are useful for investors because they provide a more complete understanding of NCR's underlying operational performance, as well as consistency and comparability with NCR's past reports of financial results. Prior to 2023, our calculations of these non-GAAP measures did not exclude stock-based compensation expense. We believe that it is useful to exclude stock-based compensation expense, which is a non-cash expense, in order to better understand the long-term performance of our core business and to facilitate comparison of our results to those of peer companies over multiple periods. All periods presented have been recast to reflect this new definition.

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA). NCR determines Adjusted EBITDA for a given period based on its GAAP net income from continuing operations attributable to NCR plus interest expense, net; plus income tax expense (benefit); plus depreciation and amortization; plus stock-based compensation expense; plus other income (expense); plus pension mark-to-market adjustments, pension settlements, pension curtailments and pension special termination benefits, and other special items, including amortization of acquisition related intangibles and transformation and restructuring charges (which includes integration, severance and other exit and disposal costs), among others. NCR uses Adjusted EBITDA to manage and measure the performance of its business segments. NCR also uses Adjusted EBITDA to manage and determine the effectiveness of its business managers and as a basis for incentive compensation. NCR believes that Adjusted EBITDA provides useful information to investors because it is an indicator of the strength and performance of the Company's ongoing business operations, including its ability to fund discretionary spending such as capital expenditures, strategic acquisitions and other investments.

Adjusted EBITDA margin is calculated based on Adjusted EBITDA as a percentage of total revenue. Adjusted EBITDA margin by segment is calculated based on segment Adjusted EBITDA divided by the related component of revenue.

Special Item Related to Russia The war in Eastern Europe and related sanctions imposed on Russia and related actors by the United States and other jurisdictions required us to commence the orderly wind down of our operations in Russia in the first quarter of 2022. As of March 31, 2023, we have ceased operations in Russia and are in process of dissolving our only subsidiary in Russia. As a result, for the three months ended March 31, 2022, our non-GAAP presentation of the measures described above exclude the immaterial impact of our operating results in Russia, as well as the impact of impairments taken to write down the carrying value of assets and liabilities, severance charges, and the assessment of collectability on revenue recognition. No charges have been recognized for the three months ended March 31, 2023. We consider this to be a non-recurring special item and management has reviewed the results of its business segments excluding these impacts.

Free Cash Flow. NCR defines free cash flow as net cash provided by (used in) operating activities less capital expenditures for property, plant and equipment, less additions to capitalized software, plus/minus restricted cash settlement activity, plus acquisition-related items, and plus pension contributions and pension settlements. NCR's management uses free cash flow to assess the financial performance of the Company and believes it is useful for investors because it relates the operating cash flow of the Company to the capital that is spent to continue and improve business operations. In particular, free cash flow indicates the amount of cash generated after capital expenditures, which can be used for, among other things, investment in the Company's existing businesses, strategic acquisitions, strengthening the Company's balance sheet, repurchase of Company stock and repayment of the Company's debt obligations. Free cash flow does not represent the residual cash flow available for discretionary expenditures since there may be other nondiscretionary expenditures that are not deducted from the measure. Free cash flow does not have uniform definitions under GAAP and, therefore, NCR's definitions may differ from other companies' definitions of these measures.

Constant Currency. NCR presents certain financial measures, such as period-over-period revenue growth, on a constant currency basis, which excludes the effects of foreign currency translation by translating prior period results at current period monthly average exchange rates. Due to the overall variability of foreign exchange rates from period to period, NCR's management uses constant currency measures to evaluate period-over-period operating performance on a more consistent and comparable basis. NCR's management believes that presentation of financial measures without this result may contribute to an understanding of the Company's period-over-period operating performance and provides additional insight into historical and/or future performance, which may be helpful for investors.

NCR's definitions and calculations of these non-GAAP measures may differ from similarly-titled measures reported by other companies and cannot, therefore, be compared with similarly-titled measures of other companies. These non-GAAP measures should not be considered as substitutes for, or superior to, results determined in accordance with GAAP.

Use of Certain Terms

Recurring revenue includes all revenue streams from contracts where there is a predictable revenue pattern that will occur at regular intervals with a relatively high degree of certainty. This includes hardware and software maintenance revenue, cloud revenue, payment processing revenue, interchange and network revenue, cryptocurrency-related revenue, and certain professional services arrangements, as well as term-based software license arrangements that include customer termination rights.

Reconciliation of Gross Margin (GAAP) to Gross Margin (Non-GAAP)

$ in millions	Q1 2023		Q1 2022
Gross Margin (GAAP)	$	466	$	411
Transformation and restructuring costs		—		5
Stock-based compensation expense		4		4
Acquisition-related amortization of intangibles		26		19
Russia		—		14
Gross Margin (Non-GAAP)	$	496	$	453

Reconciliation of Gross Margin Rate (GAAP) to Gross Margin Rate (Non-GAAP)

	Q1 2023		Q1 2022
Gross Margin Rate (GAAP)	24.6	%	22.0	%
Transformation and restructuring costs	—	%	0.3	%
Stock-based compensation expense	0.2	%	0.2	%
Acquisition-related amortization of intangibles	1.4	%	1.0	%
Russia	—	%	0.8	%
Gross Margin Rate (Non-GAAP)	26.2	%	24.3	%

Reconciliation of Income from Operations (GAAP) to Operating Income (Non-GAAP)

$ in millions	Q1 2023		Q1 2022
Income (Loss) from Operations (GAAP)	$	110	$	33
Transformation and restructuring costs		3		27
Stock-based compensation expense		32		34
Acquisition-related amortization of intangibles		42		41
Acquisition-related costs		—		5
Separation costs		19		—
Russia		—		18
Operating Income (Non-GAAP)	$	206	$	158

Reconciliation of Net Income from Continuing Operations Attributable to NCR (GAAP) to Adjusted Earnings Before Interest, Depreciation, Taxes and Amortization (Adjusted EBITDA)

$ in millions	Q1 2023			Q1 2022
Net Income (Loss) from Continuing Operations Attributable to NCR (GAAP)	$	9		$	(33	)
Transformation and restructuring costs		—			27
Acquisition-related amortization of intangibles		42			41
Acquisition-related costs		—			5
Separation costs		19			—
Depreciation and amortization (excluding acquisition-related amortization of intangibles)		106			103
Interest expense		83			63
Interest income		(3	)		(1	)
Income tax expense (benefit)		14			13
Stock-based compensation expense		32			34
Russia		—			19
Adjusted EBITDA (Non-GAAP)	$	302		$	271

Reconciliation of Diluted Earnings Per Share from Continuing Operations (GAAP) to Non-GAAP Diluted Earnings Per Share from Continuing Operations (Non-GAAP)

	Q1 2023		Q1 2022
Diluted Earnings Per Share from Continuing Operations (GAAP) ⁽¹⁾	$	0.04	$	(0.27	)
Transformation and restructuring costs		—		0.15
Stock-based compensation expense		0.21		0.21
Acquisition-related amortization of intangibles		0.19		0.23
Acquisition-related costs		—		0.03
Separation costs		0.09		—
Russia		—		0.13
Diluted Earnings Per Share from Continuing Operations (Non-GAAP)⁽¹⁾	$	0.56	$	0.53

⁽¹⁾

Non-GAAP diluted EPS is determined using the conversion of the Series A Convertible Preferred Stock into common stock in the calculation of weighted average diluted shares outstanding. GAAP EPS is determined using the most dilutive measure, either including the impact of dividends or deemed dividends on the Company's Series A Convertible Preferred Stock in the calculation of net income or loss available to common stockholders or including the impact of the conversion of the Series A Convertible Preferred Stock into common stock in the calculation of the weighted average diluted shares outstanding. Therefore, GAAP diluted EPS and non-GAAP diluted EPS may not mathematically reconcile.

Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (Non-GAAP)

$ in millions	Q1 2023			Q1 2022
Net cash provided by (used in) operating activities	$	317		$	38
Total capital expenditures		(83	)		(80	)
Restricted cash settlement activity		(29	)		28
Pension contributions		4			4
Free cash flow	$	209		$	(10	)

Reconciliation of As Reported Growth % (GAAP) to Growth Constant Currency % (Non-GAAP)

	Three months ended March 31, 2023
$ in millions	As Reported Growth %		Favorable (Unfavorable) FX Impact		Growth % Constant Currency (non-GAAP)
Revenue by segment
Retail	1	%	(3	)%	4	%
Hospitality	6	%	(1	)%	7	%
Digital Banking	—	%	—	%	—	%
Payments & Network	8	%	(3	)%	11	%
Self-Service Banking	—	%	(4	)%	4	%
Other	(21	)%	(3	)%	(18	)%
Eliminations	25	%	—	%	25	%
Total segment revenue	2	%	(2	)%	4	%
Total revenue	1	%	(3	)%	4	%

Recurring Revenue	4	%	(3	)%	7	%

Adjusted EBITDA	11	%	(8	)%	19	%

NCR CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(in millions, except per share amounts)

Schedule A

	For the Periods Ended March 31
	Three Months
	2023			2022
Revenue
Product	$	521		$	516
Service		1,370			1,350
Total Revenue		1,891			1,866
Cost of products		456			492
Cost of services		969			963
Total gross margin		466			411
% of Revenue		*24.6*	%		22.0	%
Selling, general and administrative expenses		292			313
Research and development expenses		64			65
Income (loss) from operations		110			33
% of Revenue		*5.8*	%		1.8	%
Interest expense		(83	)		(63	)
Other income (expense), net		(3	)		9
Total interest and other expense, net		(86	)		(54	)
Income (loss) from continuing operations before income taxes		24			(21	)
% of Revenue		*1.3*	%		(1.1	)%
Income tax expense (benefit)		14			13
Income (loss) from continuing operations		10			(34	)
Income (loss) from discontinued operations, net of tax		—			(1	)
Net income (loss)		10			(35	)
Net income (loss) attributable to noncontrolling interests		1			(1	)
Net income (loss) attributable to NCR	$	9		$	(34	)
Amounts attributable to NCR common stockholders:
Income (loss) from continuing operations	$	9		$	(33	)
Dividends on convertible preferred stock		(4	)		(4	)
Income (loss) from continuing operations attributable to NCR common stockholders		5			(37	)
Income (loss) from discontinued operations, net of tax		—			(1	)
Net income (loss) attributable to NCR common stockholders	$	5		$	(38	)
Income (loss) per share attributable to NCR common stockholders:
Income (loss) per common share from continuing operations
Basic	$	0.04		$	(0.27	)
Diluted ⁽¹⁾	$	0.04		$	(0.27	)
Net income (loss) per common share
Basic	$	0.04		$	(0.28	)
Diluted ⁽¹⁾	$	0.04		$	(0.28	)
Weighted average common shares outstanding
Basic		139.6			135.7
Diluted ⁽¹⁾		141.7			135.7

⁽¹⁾

Diluted EPS is determined using the most dilutive measure, either including the impact of the dividends and deemed dividends on NCR's Series A Convertible Preferred Shares in the calculation of net income or loss per common share from continuing operations and net income or loss per common share or including the impact of the conversion of such preferred stock into common stock in the calculation of the weighted average diluted shares outstanding.

NCR CORPORATION

REVENUE AND ADJUSTED EBITDA SUMMARY

(Unaudited)

(in millions)

Schedule B

	For the Periods Ended March 31
	Three Months
	2023			2022			% Change		% Change Constant Currency
Revenue by segment
Retail	$	552		$	546		1	%	4	%
Hospitality		223			211		6	%	7	%
Digital Banking		136			136		—	%	—	%
Payments & Network		323			299		8	%	11	%
Self-Service Banking		613			611		—	%	4	%
Other		54			68		(21	)%	(18	)%
Eliminations		(10	)		(8	)	25	%	25	%
Total segment revenue	$	1,891		$	1,863		2	%	4	%
Other adjustment ⁽¹⁾		—			3
Total revenue	$	1,891		$	1,866		1	%	4	%

Adjusted EBITDA by segment
Retail	$	97		$	67		45	%
Retail Adjusted EBITDA margin %		*17.6*	%		12.3	%
Hospitality		53			41		29	%
Hospitality Adjusted EBITDA margin %		*23.8*	%		19.4	%
Digital Banking		49			56		(13	)%
Digital Banking Adjusted EBITDA margin %		*36.0*	%		41.2	%
Payments & Network		83			98		(15	)%
Payments & Network Adjusted EBITDA margin %		*25.7*	%		32.8	%
Self-Service Banking		138			112		23	%
Self-Service Banking Adjusted EBITDA margin %		*22.5*	%		18.3	%
Corporate and Other ⁽²⁾		(110	)		(97	)	13	%
Eliminations		(8	)		(6	)	33	%
Total Adjusted EBITDA	$	302		$	271		11	%	19	%
Total Adjusted EBITDA margin %		*16.0*	%		*14.5*	%

⁽¹⁾		Other adjustment reflects the revenue attributable to the Company's operations in Russia for the three months ending March 31, 2022 that were excluded from management's measure of revenue due to our previous announcement to suspend sales to Russia and anticipated orderly wind down of our operations in Russia beginning in the first quarter of 2022. Refer to the section entitled "Non-GAAP Financial Measures" for additional information.
⁽²⁾		Corporate and Other includes income and expenses related to corporate functions that are not specifically attributable to an individual reportable segment along with any immaterial operating segment(s).

NCR CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in millions, except per share amounts)

Schedule C

	March 31, 2023			December 31, 2022
Assets
Current assets
Cash and cash equivalents	$	519		$	505
Accounts receivable, net of allowances of $37 and $34 as of March 31, 2023 and December 31, 2022, respectively		1,009			1,083
Inventories		792			772
Restricted cash		257			228
Prepaid and other current assets		493			494
Total current assets		3,070			3,082
Property, plant and equipment, net		681			663
Goodwill		4,542			4,540
Intangibles, net		1,105			1,145
Operating lease assets		353			371
Prepaid pension cost		217			212
Deferred income taxes		595			598
Other assets		879			896
Total assets	$	11,442		$	11,507
Liabilities and stockholders' equity
Current liabilities
Short-term borrowings	$	105		$	104
Accounts payable		952			942
Payroll and benefits liabilities		223			207
Contract liabilities		631			537
Settlement liabilities		269			250
Other current liabilities		636			673
Total current liabilities		2,816			2,713
Long-term debt		5,406			5,561
Pension and indemnity plan liabilities		615			614
Postretirement and postemployment benefits liabilities		88			91
Income tax accruals		97			97
Operating lease liabilities		340			353
Other liabilities		317			324
Total liabilities		9,679			9,753
Series A convertible preferred stock: par value $0.01 per share, 3.0 shares authorized, 0.3 issued and outstanding as of March 31, 2023 and December 31, 2022, respectively; redemption amount and liquidation preference of $276 as of March 31, 2023 and December 31, 2022, respectively		275			275
Stockholders' equity
NCR stockholders' equity:
Preferred stock: par value $0.01 per share, 100.0 shares authorized, no shares issued and outstanding as of March 31, 2023 and December 31, 2022, respectively		—			—
Common stock: par value $0.01 per share, 500.0 shares authorized, 140.1 and 138.0 shares issued and outstanding as of March 31, 2023 and December 31, 2022, respectively		1			1
Paid-in capital		727			704
Retained earnings		1,080			1,075
Accumulated other comprehensive loss		(319	)		(300	)
Total NCR stockholders' equity		1,489			1,480
Noncontrolling interests in subsidiaries		(1	)		(1	)
Total stockholders' equity		1,488			1,479
Total liabilities and stockholders' equity	$	11,442		$	11,507

NCR CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in millions)

Schedule D

	For the Periods Ended March 31
	Three Months
	2023			2022
Operating activities
Net income (loss)	$	10		$	(35	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Loss (income) from discontinued operations		—			1
Depreciation and amortization		151			147
Stock-based compensation expense		32			34
Deferred income taxes		6			4
Loss (gain) on disposal of property, plant and equipment and other assets		2			2
(Gain) loss on divestiture		(3	)		—
Changes in assets and liabilities:
Receivables		63			(129	)
Inventories		(45	)		(77	)
Current payables and accrued expenses		20			(63	)
Contract liabilities		95			105
Employee benefit plans		(16	)		(8	)
Other assets and liabilities		2			57
Net cash provided by operating activities	$	317		$	38
Investing activities
Expenditures for property, plant and equipment	$	(19	)	$	(15	)
Additions to capitalized software		(64	)		(65	)
Business acquisitions, net of cash acquired		(6	)		(1	)
Proceeds from divestiture, net		3			—
Other investing activities, net		—			(5	)
Net cash used in investing activities	$	(86	)	$	(86	)
Financing activities
Short term borrowings, net	$	—		$	2
Payments on term credit facilities		(26	)		(2	)
Payments on revolving credit facilities		(448	)		(279	)
Borrowings on revolving credit facilities		318			312
Cash dividend paid for Series A preferred shares dividends		(4	)		(4	)
Proceeds from employee stock plans		6			6
Tax withholding payments on behalf of employees		(16	)		(36	)
Net change in client funds obligations		—			6
Principal payments for finance lease obligations		(5	)		(4	)
Other financing activities		—			—
Net cash provided by (used in) financing activities	$	(175	)	$	1
Cash flows from discontinued operations
Net cash provided by (used in) operating activities of discontinued operations		(6	)		(4	)
Effect of exchange rate changes on cash, cash equivalents and restricted cash		(10	)		(6	)
Increase (decrease) in cash, cash equivalents, and restricted cash	$	40		$	(57	)
Cash, cash equivalents and restricted cash at beginning of period		740			749
Cash, cash equivalents, and restricted cash at end of period	$	780		$	692

View source version on businesswire.com: https://www.businesswire.com/news/home/20230504005928/en/

NCR Announces Solid First Quarter 2023 Results