Dayforce® recurring revenue of $268.2 million, up 38.0% year-over-year, or 39.4% on a constant currency basis
Total revenue of $365.9 million, up 21.5% year-over-year, or 23.5% on a constant currency basis
Operating profit of $29.4 million and adjusted operating profit of $83.0 million
MINNEAPOLIS and TORONTO, Aug. 02, 2023 (GLOBE NEWSWIRE) — Ceridian HCM Holding Inc. (“Ceridian”) (NYSE:CDAY) (TSX:CDAY), a global leader in human capital management (HCM) technology, today announced its financial results for the second quarter ended June 30, 2023.
“Our results reflect the strength and resiliency of our business, coupled with strong demand for Dayforce,” said David Ossip, Chair and Co-CEO of Ceridian. “Our global HCM suite truly stands alone, by way of breadth and depth of the solutions we provide.”
“This quarter was strong across all areas of the business, and we executed well across sales, product, and all areas of operations – underscoring our unique position to deliver differentiated value to customers,” said Leagh Turner, Co-CEO, Ceridian. “I’m confident in the outlook as we focus on continued growth of our customer community, our pipeline of innovation, and ongoing investment in our people.”
“Our second quarter results demonstrate the durability, continued momentum, and scale across our business,” said Noemie Heuland, CFO of Ceridian. “As a result, we are raising our full year outlook across all growth and profitability metrics.”
Financial Highlights for the Second Quarter 20231
Supplemental Detail
1 The financial highlights are on a year-over-year basis, unless otherwise stated. All financial results are reported in United States (“U.S.”) dollars unless otherwise stated.
2 Excluding float revenue, the impact of lower employment levels in 2021 due to the Coronavirus disease 2019 (“COVID-19”) pandemic, Ascender and ADAM HCM revenue and on a constant currency basis. Please refer to the “Non-GAAP Financial Measures” section for discussion of revenue on a constant currency basis.
Business Highlights
Sales Highlights
Customer Highlights
Platform and Roadmap Highlights
Ceridian continues to advance the breadth and depth of the Dayforce platform, with new innovations delivered in the second quarter including:
Business Outlook
Based on information available as of August 2, 2023, Ceridian is issuing the following guidance for the third quarter and full year of 2023 as indicated below. Comparisons are on a year-over-year basis, unless stated otherwise.
Third Quarter 2023 Guidance
Full Year 2023 Guidance
Supplemental guidance details
Third Quarter 2023 Guidance | Supplemental Commentary and Factors | |||
Total Revenue | $368 million to $371 million, an increase of 17% to 18% on a GAAP and a constant currency basis. | Ceridian expects Other recurring revenue, excluding float1 to decline approximately 34% to 37%, or 33% to 36% on a constant currency basis, primarily as a result of tax modernization and the sunsetting of certain legacy solutions. Ceridian expects PowerPay® recurring revenue, excluding float to remain flat on a GAAP basis and to increase low single digits on a constant currency basis. | ||
Dayforce recurring revenue, excluding float | $239 million to $241 million, an increase of 25% to 26%, or 26% to 27% on a constant currency basis. | Ceridian expects employment levels to reflect a normalized seasonal cadence. Ceridian expects tax modernization and migration to contribute approximately 430 basis points of growth. | ||
Float revenue | $36 million | Float guidance reflects the near-term rate environment and the rolling maturity of the laddered core portfolio. | ||
Adjusted EBITDA | $89 million to $91 million | Ceridian continues to make investments to expand its global HCM footprint. |
(1) | Other recurring revenue, previously described as Bureau, primarily consists of Asia Pacific Japan (“APJ”) region and legacy North American solutions. | |
Fiscal Year 2023 Guidance | Supplemental Commentary and Factors | |||
Total Revenue | $1,490 million to $1,510 million, an increase of 20% to 21%, or 21% to 22% on a constant currency basis. | Ceridian expects Other recurring revenue, excluding float1to decline approximately 35% to 38%, or 33% to 36% on a constant currency basis, primarily as a result of tax modernization and the sunsetting of certain legacy solutions. Ceridian expects PowerPay recurring revenue, excluding float to remain flat on a GAAP basis and to increase low single digits on a constant currency basis. | ||
Dayforce recurring revenue, excluding float | $950 million to $958 million, an increase of 26% to 27%, or 27% to 28% on a constant currency basis. | Ceridian expects employment levels to reflect a normalized seasonal cadence. Ceridian expects tax modernization and migration to contribute approximately 480 basis points of growth. | ||
Float revenue | $160 million | Float guidance reflects the near-term rate environment and the rolling maturity of the laddered core portfolio. | ||
Adjusted EBITDA | $384 million to $392 million | Ceridian continues to make investments to expand its global HCM footprint. |
(1) | Other recurring revenue, previously described as Bureau, primarily consists of APJ region and legacy North American solutions. | |
Ceridian has not reconciled the Adjusted EBITDA range for the third quarter and full year of 2023 to the directly comparable GAAP financial measure because applicable information for the future period, on which this reconciliation would be based, is not available without unreasonable efforts due to uncertainty regarding, and the potential variability of, depreciation and amortization, share-based compensation expense and related employer taxes, changes in foreign currency exchange rates, and other items. The probable significance of certain of these reconciling items is high and, based on historical experience, could be material.
Foreign Exchange
The average U.S. dollar to Canadian dollar foreign exchange rate was $1.34, with a daily range of $1.31 to $1.37 for the three months ended June 30, 2023, compared to $1.28, with a daily range of $1.25 to $1.30 for the three months ended June 30, 2022. To present the performance of the business excluding the effect of foreign currency rate fluctuations, Ceridian presents revenue on a constant currency basis, which it believes is useful to management and investors. Revenue was calculated on a constant currency basis by applying the average foreign exchange rate in effect during the comparable prior period.
For the third quarter and full year of 2023, Ceridian’s guidance assumes an average U.S dollar to Canadian dollar foreign exchange rate of $1.34, compared to an average rate of $1.29 for the full year of 2022.
Conference Call Details
Ceridian will host a live webcast to discuss the second quarter 2023 earnings at 5:00 p.m. Eastern Time on August 2, 2023. The event can be accessed via direct registration link at https://ceridian.zoom.us/webinar/register/WN_G5hRHhTWSCOTiaDQ8yn5Wg#/registration or through the Investor Relations section of Ceridian’s website at https://investors.ceridian.com. A recording of the event will be made available on the Investor Relations section of Ceridian’s website following the call.
About Ceridian HCM Holding Inc.
Ceridian. Makes Work Life Better™.
Ceridian is a global human capital management software company. Dayforce, the flagship cloud HCM platform, provides human resources, payroll, benefits, workforce management, and talent management functionality. The Dayforce platform is used to optimize management of the entire employee lifecycle, including attracting, engaging, paying, deploying, and developing people. Ceridian has solutions for organizations of all sizes.
Forward-Looking Statements
This press release contains forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical fact or relating to present facts or current conditions included in this press release are forward-looking statements. Forward-looking statements give Ceridian’s current expectations and projections relating to its financial condition, results of operations, plans, objectives, future performance and business. Users can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. Forward-looking statements in this press release include statements relating to the fiscal year of 2023, as well as those relating to future growth initiatives. These statements may include words such as “anticipate,” “estimate,” “expect,” “project,” “seek,” “plan,” “intend,” “believe,” “will,” “may,” “could,” “continue,” “likely,” “should,” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events but not all forward-looking statements contain these identifying words. The forward-looking statements contained in this press release are based on assumptions that Ceridian has made in light of its industry experience and its perceptions of historical trends, current conditions, expected future developments and other factors that it believes are appropriate under the circumstances. As users consider this press release, it should be understood that these statements are not guarantees of performance or results. These assumptions and Ceridian’s future performance or results involve risks and uncertainties (many of which are beyond its control). In particular:
Although Ceridian has attempted to identify important risk factors, additional factors or events that could cause Ceridian’s actual performance to differ from these forward-looking statements may emerge from time to time, and it is not possible for Ceridian to predict all of them. Should one or more of these risks or uncertainties materialize, or should any of Ceridian’s assumptions prove incorrect, its actual financial condition, results of operations, future performance and business may vary in material respects from the performance projected in these forward-looking statements. In addition to any factors and assumptions set forth above in this press release, the material factors and assumptions used to develop the forward-looking information include, but are not limited to: the general economy remains stable; the competitive environment in the HCM market remains stable; the demand environment for HCM solutions remains stable; Ceridian’s implementation capabilities and cycle times remain stable; foreign exchange rates, both current and those used in developing forward-looking statements, specifically USD to CAD, remain stable at, or near, current rates; Ceridian will be able to maintain its relationships with its employees, customers, and partners; Ceridian will continue to attract qualified personnel to support its development requirements and its new and existing customers; the risk factors noted above, individually or collectively, do not have a material impact on Ceridian; and other factors detailed from time to time in the most recent reports Ceridian files with the Securities and Exchange Commission (the “SEC”), including, but not limited to, its annual report on Form 10-K and quarterly reports on Form 10-Q. Copies of reports filed with the SEC are posted on Ceridian’s website and are available from Ceridian without charge. Any forward-looking statement made by Ceridian in this press release speaks only as of the date on which it is made. Ceridian undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
Ceridian HCM Holding Inc. Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
June 30, | December 31, | |||||||
2023 | 2022 | |||||||
(Dollars in millions, except share data) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and equivalents | $ | 486.6 | $ | 431.9 | ||||
Restricted cash | 0.8 | 0.8 | ||||||
Trade and other receivables, net | 205.3 | 180.1 | ||||||
Prepaid expenses and other current assets | 112.7 | 98.0 | ||||||
Total current assets before customer funds | 805.4 | 710.8 | ||||||
Customer funds | 4,261.8 | 4,183.2 | ||||||
Total current assets | 5,067.2 | 4,894.0 | ||||||
Right of use lease assets, net | 21.6 | 24.3 | ||||||
Property, plant, and equipment, net | 198.3 | 174.9 | ||||||
Goodwill | 2,288.1 | 2,280.0 | ||||||
Other intangible assets, net | 267.7 | 281.6 | ||||||
Other assets | 275.9 | 262.4 | ||||||
Total assets | $ | 8,118.8 | $ | 7,917.2 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Current portion of long-term debt | $ | 7.6 | $ | 7.8 | ||||
Current portion of long-term lease liabilities | 7.3 | 10.0 | ||||||
Accounts payable | 65.3 | 54.3 | ||||||
Deferred revenue | 43.5 | 41.2 | ||||||
Employee compensation and benefits | 71.1 | 97.4 | ||||||
Other accrued expenses | 35.7 | 24.0 | ||||||
Total current liabilities before customer funds obligations | 230.5 | 234.7 | ||||||
Customer funds obligations | 4,373.7 | 4,298.8 | ||||||
Total current liabilities | 4,604.2 | 4,533.5 | ||||||
Long-term debt, less current portion | 1,211.7 | 1,213.4 | ||||||
Employee benefit plans | 14.0 | 17.7 | ||||||
Long-term lease liabilities, less current portion | 22.7 | 23.7 | ||||||
Other liabilities | 26.0 | 19.5 | ||||||
Total liabilities | 5,878.6 | 5,807.8 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Common stock, $0.01 par, 500,000,000 shares authorized, 155,529,721 and 153,856,645 shares issued and outstanding, respectively | 1.6 | 1.5 | ||||||
Additional paid in capital | 3,070.4 | 2,965.5 | ||||||
Accumulated deficit | (359.6 | ) | (372.6 | ) | ||||
Accumulated other comprehensive loss | (472.2 | ) | (485.0 | ) | ||||
Total stockholders’ equity | 2,240.2 | 2,109.4 | ||||||
Total liabilities and stockholders’ equity | $ | 8,118.8 | $ | 7,917.2 | ||||
Ceridian HCM Holding Inc. Condensed Consolidated Statements of Operations (Unaudited) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Dollars in millions, except share and per share data) | ||||||||||||||||
Revenue: | ||||||||||||||||
Recurring | $ | 314.9 | $ | 251.1 | $ | 632.8 | $ | 499.0 | ||||||||
Professional services and other | 51.0 | 50.1 | 103.7 | 95.5 | ||||||||||||
Total revenue | 365.9 | 301.2 | 736.5 | 594.5 | ||||||||||||
Cost of revenue: | ||||||||||||||||
Recurring | 78.8 | 75.0 | 158.9 | 157.3 | ||||||||||||
Professional services and other | 67.0 | 57.1 | 130.9 | 111.6 | ||||||||||||
Product development and management | 49.2 | 39.8 | 100.2 | 80.2 | ||||||||||||
Depreciation and amortization | 15.0 | 13.3 | 30.3 | 26.3 | ||||||||||||
Total cost of revenue | 210.0 | 185.2 | 420.3 | 375.4 | ||||||||||||
Gross profit | 155.9 | 116.0 | 316.2 | 219.1 | ||||||||||||
Selling, general, and administrative | 126.5 | 122.5 | 248.4 | 244.5 | ||||||||||||
Operating profit (loss) | 29.4 | (6.5 | ) | 67.8 | (25.4 | ) | ||||||||||
Interest expense, net | 9.1 | 6.7 | 18.3 | 12.5 | ||||||||||||
Other expense, net | 0.7 | 5.8 | 1.5 | 5.5 | ||||||||||||
Income (loss) before income taxes | 19.6 | (19.0 | ) | 48.0 | (43.4 | ) | ||||||||||
Income tax expense | 16.5 | 0.8 | 35.0 | 3.8 | ||||||||||||
Net income (loss) | $ | 3.1 | $ | (19.8 | ) | $ | 13.0 | $ | (47.2 | ) | ||||||
Net income (loss) per share: | ||||||||||||||||
Basic | $ | 0.02 | $ | (0.13 | ) | $ | 0.08 | $ | (0.31 | ) | ||||||
Diluted | $ | 0.02 | $ | (0.13 | ) | $ | 0.08 | $ | (0.31 | ) | ||||||
Weighted-average shares outstanding: | ||||||||||||||||
Basic | 155,121,846 | 152,752,369 | 154,687,323 | 152,439,996 | ||||||||||||
Diluted | 157,554,160 | 152,752,369 | 157,790,796 | 152,439,996 | ||||||||||||
Ceridian HCM Holding Inc. Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
Six Months Ended June 30, | ||||||||
2023 | 2022 | |||||||
(Dollars in millions) | ||||||||
Net income (loss) | $ | 13.0 | $ | (47.2 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Deferred income tax expense | 5.5 | 6.4 | ||||||
Depreciation and amortization | 45.4 | 42.5 | ||||||
Amortization of debt issuance costs and debt discount | 2.2 | 2.0 | ||||||
Provision for doubtful accounts | 2.5 | 1.7 | ||||||
Net periodic pension and postretirement cost | 0.7 | 2.4 | ||||||
Share-based compensation expense | 81.7 | 74.3 | ||||||
Change in fair value of contingent consideration | 7.2 | 2.0 | ||||||
Other | 0.2 | (1.2 | ) | |||||
Changes in operating assets and liabilities: | ||||||||
Trade and other receivables | (27.6 | ) | (9.3 | ) | ||||
Prepaid expenses and other current assets | (13.5 | ) | (14.3 | ) | ||||
Accounts payable and other accrued expenses | 5.2 | (3.3 | ) | |||||
Deferred revenue | 2.5 | (5.2 | ) | |||||
Employee compensation and benefits | (28.1 | ) | (2.4 | ) | ||||
Accrued interest | 4.2 | — | ||||||
Accrued taxes | 13.1 | (7.9 | ) | |||||
Other assets and liabilities | (21.2 | ) | (1.8 | ) | ||||
Net cash provided by operating activities | 93.0 | 38.7 | ||||||
Cash Flows from Investing Activities | ||||||||
Purchase of customer funds marketable securities | (101.6 | ) | (450.5 | ) | ||||
Proceeds from sale and maturity of customer funds marketable securities | 174.0 | 240.4 | ||||||
Expenditures for property, plant, and equipment | (10.1 | ) | (6.6 | ) | ||||
Expenditures for software and technology | (46.4 | ) | (35.6 | ) | ||||
Other | (1.0 | ) | — | |||||
Net cash provided by (used in) investing activities | 14.9 | (252.3 | ) | |||||
Cash Flows from Financing Activities | ||||||||
Increase in customer funds obligations, net | 45.0 | 1,983.4 | ||||||
Proceeds from issuance of common stock under share-based compensation plans | 23.2 | 13.3 | ||||||
Repayment of long-term debt obligations | (4.1 | ) | (4.2 | ) | ||||
Net cash provided by financing activities | 64.1 | 1,992.5 | ||||||
Effect of exchange rate changes on cash, restricted cash, and equivalents | (1.0 | ) | (4.9 | ) | ||||
Net increase in cash, restricted cash, and equivalents | 171.0 | 1,774.0 | ||||||
Cash, restricted cash, and equivalents at beginning of period | 2,604.9 | 1,952.8 | ||||||
Cash, restricted cash, and equivalents at end of period | $ | 2,775.9 | $ | 3,726.8 | ||||
Reconciliation of cash, restricted cash, and equivalents to the condensed consolidated balance sheets | ||||||||
Cash and equivalents | $ | 486.6 | $ | 371.2 | ||||
Restricted cash | 0.8 | 1.0 | ||||||
Restricted cash and equivalents included in customer funds | 2,288.5 | 3,354.6 | ||||||
Total cash, restricted cash, and equivalents | $ | 2,775.9 | $ | 3,726.8 | ||||
Ceridian HCM Holding Inc. Revenue Financial Measures (Unaudited) | ||||||||||||||||||||
Three Months Ended June 30, | Percentage change in revenue as reported | Impact of changes in foreign currency (a) | Percentage change in revenue on a constant currency basis (a) | |||||||||||||||||
2023 | 2022 | 2023 vs. 2022 | 2023 vs. 2022 | |||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||
Revenue: | ||||||||||||||||||||
Recurring revenue: | ||||||||||||||||||||
Dayforce recurring, excluding float | $ | 231.3 | $ | 183.2 | 26.3 | % | (1.2 | )% | 27.5 | % | ||||||||||
Dayforce float | 36.9 | 11.1 | 232.4 | % | (3.6 | )% | 236.0 | % | ||||||||||||
Total Dayforce recurring | 268.2 | 194.3 | 38.0 | % | (1.4 | )% | 39.4 | % | ||||||||||||
Powerpay recurring, excluding float | 19.7 | 19.6 | 0.5 | % | (5.1 | )% | 5.6 | % | ||||||||||||
Powerpay float | 4.4 | 2.7 | 63.0 | % | (7.4 | )% | 70.4 | % | ||||||||||||
Total Powerpay recurring | 24.1 | 22.3 | 8.1 | % | (5.4 | )% | 13.5 | % | ||||||||||||
Total Cloud recurring | 292.3 | 216.6 | 34.9 | % | (1.8 | )% | 36.7 | % | ||||||||||||
Other recurring (b) | 22.6 | 34.5 | (34.5 | )% | (3.5 | )% | (31.0 | )% | ||||||||||||
Total recurring revenue | 314.9 | 251.1 | 25.4 | % | (2.0 | )% | 27.4 | % | ||||||||||||
Professional services and other (c) | 51.0 | 50.1 | 1.8 | % | (1.8 | )% | 3.6 | % | ||||||||||||
Total revenue | $ | 365.9 | $ | 301.2 | 21.5 | % | (2.0 | )% | 23.5 | % | ||||||||||
(a) | Ceridian has calculated revenue on a constant currency basis by applying the average foreign exchange rate in effect during the comparable prior period. Please refer to the “Non-GAAP Financial Measures” section for discussion of revenue on a constant currency basis. | |
(b) | Other recurring contains solutions previously described as Bureau. Float attributable to this solution was $0.5 million and $0.9 million for the three months ended June 30, 2023, and 2022, respectively. | |
(c) | For the three months ended June 30, 2023, Professional services and other consisted of $46.9 million, $4.0 million, and $0.1 million associated with Dayforce, Other, and Powerpay respectively. For the three months ended June 30, 2022, Professional services and other consisted of $46.2 million, $3.8 million, and $0.1 million associated with Dayforce, Other, and Powerpay, respectively. | |
Six Months Ended June 30, | Percentage change in revenue as reported | Impact of changes in foreign currency (a) | Percentage change in revenue on a constant currency basis (a) | |||||||||||||||||
2023 | 2022 | 2023 vs. 2022 | 2023 vs. 2022 | |||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||
Revenue: | ||||||||||||||||||||
Recurring revenue: | ||||||||||||||||||||
Dayforce recurring, excluding float | $ | 460.9 | $ | 363.5 | 26.8 | % | (1.6 | )% | 28.4 | % | ||||||||||
Dayforce float | 78.5 | 19.4 | 304.6 | % | (5.7 | )% | 310.3 | % | ||||||||||||
Total Dayforce recurring | 539.4 | 382.9 | 40.9 | % | (1.8 | )% | 42.7 | % | ||||||||||||
Powerpay recurring, excluding float | 39.2 | 39.0 | 0.5 | % | (6.2 | )% | 6.7 | % | ||||||||||||
Powerpay float | 9.0 | 4.9 | 83.7 | % | (10.2 | )% | 93.9 | % | ||||||||||||
Total Powerpay recurring | 48.2 | 43.9 | 9.8 | % | (6.6 | )% | 16.4 | % | ||||||||||||
Total Cloud recurring | 587.6 | 426.8 | 37.7 | % | (2.3 | )% | 40.0 | % | ||||||||||||
Other recurring (b) | 45.3 | 72.2 | (37.3 | )% | (3.0 | )% | (34.3 | )% | ||||||||||||
Total recurring revenue | 632.9 | 499.0 | 26.8 | % | (2.4 | )% | 29.2 | % | ||||||||||||
Professional services and other (c) | 103.6 | 95.5 | 8.5 | % | (2.7 | )% | 11.2 | % | ||||||||||||
Total revenue | $ | 736.5 | $ | 594.5 | 23.9 | % | (2.4 | )% | 26.3 | % | ||||||||||
(a) | Ceridian has calculated revenue on a constant currency basis by applying the average foreign exchange rate in effect during the comparable prior period. Please refer to the “Non-GAAP Financial Measures” section for discussion of revenue on a constant currency basis. | |
(b) | Other recurring contains solutions previously described as Bureau. Float attributable to this solution was $1.2 million and $1.8 million for the six months ended June 30, 2023, and 2022, respectively. | |
(c) | For the six months ended June 30, 2023, Professional services and other consisted of $96.4 million and $7.2 million associated with Dayforce and Other, respectively. For the six months ended June 30, 2022, Professional services and other consisted of $87.8 million, $7.4 million, and $0.3 million associated with Dayforce, Other, and Powerpay, respectively. | |
Ceridian HCM Holding Inc. Share-Based Compensation Expense and Related Employer Taxes (Unaudited) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(in millions) | ||||||||||||||||
Cost of revenue – Cloud | $ | 4.0 | $ | 4.0 | $ | 8.0 | $ | 7.5 | ||||||||
Cost of revenue – Other | 0.4 | 0.3 | 0.7 | 0.7 | ||||||||||||
Professional services and other | 4.7 | 3.8 | 9.1 | 6.7 | ||||||||||||
Product development and management | 9.8 | 6.4 | 17.9 | 12.2 | ||||||||||||
Sales and marketing | 7.4 | 6.3 | 12.6 | 11.5 | ||||||||||||
General and administrative | 15.4 | 18.1 | 33.6 | 35.8 | ||||||||||||
Total | $ | 41.7 | $ | 38.9 | $ | 81.9 | $ | 74.4 | ||||||||
Ceridian HCM Holding Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
The following tables reconcile our reported results to our non-GAAP financial measures:
Three Months Ended June 30, 2023 | ||||||||||||||||||||||||||||
As reported | As reported margins (a) | Share-based compensation | Amortization | Other (b) | As adjusted (b) | As adjusted margins (a) | ||||||||||||||||||||||
(Dollars in millions, except per share data) | ||||||||||||||||||||||||||||
Cost of Cloud recurring revenue | $ | 68.0 | 76.7 | % | $ | 4.0 | $ | — | $ | — | $ | 64.0 | 78.1 | % | ||||||||||||||
Operating profit | $ | 29.4 | 8.0 | % | $ | 41.7 | $ | 6.7 | $ | 5.2 | $ | 83.0 | 22.7 | % | ||||||||||||||
EBITDA | $ | 52.0 | $ | 41.7 | $ | — | $ | 4.7 | $ | 98.4 | 26.9 | % | ||||||||||||||||
Interest expense, net | 9.1 | — | — | — | 9.1 | |||||||||||||||||||||||
Income tax expense (c) | 16.5 | — | — | (5.4 | ) | 21.9 | ||||||||||||||||||||||
Depreciation and amortization | 23.3 | — | 6.7 | — | 16.6 | |||||||||||||||||||||||
Net income | $ | 3.1 | 0.8 | % | $ | 41.7 | $ | 6.7 | $ | (0.7 | ) | $ | 50.8 | 13.9 | % | |||||||||||||
Net income per share – diluted (d) | $ | 0.02 | $ | 0.26 | $ | 0.04 | $ | — | $ | 0.32 | ||||||||||||||||||
(a) | Cloud recurring gross margin is defined as total Cloud recurring revenue less cost of Cloud recurring revenue as a percentage of total Cloud recurring revenue. Operating profit margin and net profit margin are determined by calculating the percentage operating profit and net income are of total revenue. Please refer to the “Non-GAAP Financial Measures” section for the definitions of Adjusted Cloud recurring gross margin, Adjusted operating profit, Adjusted EBITDA margin, and Adjusted net profit margin. | |
(b) | The as adjusted column is a non-GAAP financial measure, adjusted to exclude share-based compensation expense and related employer taxes, amortization of acquisition-related intangible assets, and certain other items including $3.7 million related to the fair value adjustment for the DataFuzion contingent consideration, $1.4 million of restructuring consulting fees, $0.1 million related to the net impact of the abandonment of certain leased facilities, and $0.5 million of foreign exchange gain, along with a $5.4 million net adjustment for the effect of income taxes related to these items. | |
(c) | Income tax effects have been calculated based on the statutory tax rates in effect in the U.S. and foreign jurisdictions during the period. | |
(d) | GAAP and Adjusted diluted net income per share are calculated based upon 157,554,160 weighted-average shares of common stock. | |
Three Months Ended June 30, 2022 | ||||||||||||||||||||||||||||
As reported | As reported margins (a) | Share-based compensation | Amortization | Other (b) | As adjusted (b) | As adjusted margins (a) | ||||||||||||||||||||||
(Dollars in millions, except per share data) | ||||||||||||||||||||||||||||
Cost of Cloud recurring revenue | $ | 60.2 | 72.2 | % | $ | 4.0 | $ | — | $ | 5.0 | $ | 51.2 | 76.4 | % | ||||||||||||||
Operating (loss) profit | $ | (6.5 | ) | (2.2 | )% | $ | 38.9 | $ | 7.6 | $ | 10.0 | $ | 50.0 | 16.6 | % | |||||||||||||
EBITDA | $ | 9.3 | $ | 38.9 | $ | — | $ | 13.6 | $ | 61.8 | 20.5 | % | ||||||||||||||||
Interest expense, net | 6.7 | — | — | — | 6.7 | |||||||||||||||||||||||
Income tax expense (c) | 0.8 | — | — | (7.3 | ) | 8.1 | ||||||||||||||||||||||
Depreciation and amortization | 21.6 | — | 7.6 | — | 14.0 | |||||||||||||||||||||||
Net (loss) income | $ | (19.8 | ) | (6.6 | )% | $ | 38.9 | $ | 7.6 | $ | 6.3 | $ | 33.0 | 10.9 | % | |||||||||||||
Net (loss) income per share – diluted (d) | $ | (0.13 | ) | $ | 0.25 | $ | 0.05 | $ | 0.04 | $ | 0.21 | |||||||||||||||||
(a) | Cloud recurring gross margin is defined as total Cloud recurring revenue less cost of Cloud recurring revenue as a percentage of total Cloud recurring revenue. Operating profit margin and net profit margin are determined by calculating the percentage operating profit and net income are of total revenue. Please refer to the “Non-GAAP Financial Measures” section for the definitions of Adjusted Cloud recurring gross margin, Adjusted operating profit, Adjusted EBITDA margin, and Adjusted net profit margin. | |
(b) | The as adjusted column is a non-GAAP financial measure, adjusted to exclude share-based compensation expense and related employer taxes, amortization of acquisition-related intangible assets, and certain other items including $7.0 million of severance charges, $3.6 million of foreign exchange loss, $1.8 million of restructuring consulting fees, $1.2 million related to the impact of the fair value adjustment for the DataFuzion contingent consideration, $0.4 million related to the difference between the historical five-year average pension expense and the current period actuarially determined pension expense associated with the planned termination of the frozen U.S. pension plan and related changes in investment strategy associated with protecting the now fully funded status, and $0.4 million related to the net impact of the abandonment of certain leased facilities, along with a $7.3 million net adjustment for the effect of income taxes related to these items. | |
(c) | Income tax effects have been calculated based on the statutory tax rates in effect in the U.S. and foreign jurisdictions during the period. | |
(d) | GAAP diluted net loss per share is calculated based upon 152,752,369 weighted-average shares of common stock, and Adjusted diluted net income per share is calculated based upon 155,050,394 weighted-average shares of common stock. | |
Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||||
As reported | As reported margins (a) | Share-based compensation | Amortization | Other (b) | As adjusted (b) | As adjusted margins (a) | ||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||||||
Cost of Cloud recurring revenue | $ | 134.9 | 77.0 | % | $ | 8.0 | $ | — | $ | — | $ | 126.9 | 78.4 | % | ||||||||||||||
Operating profit | $ | 67.8 | 9.2 | % | $ | 81.9 | $ | 12.2 | $ | 9.6 | $ | 171.5 | 23.3 | % | ||||||||||||||
EBITDA | $ | 111.7 | $ | 81.9 | $ | — | $ | 10.2 | $ | 203.8 | 27.7 | % | ||||||||||||||||
Interest expense, net | 18.3 | — | — | — | 18.3 | |||||||||||||||||||||||
Income tax expense (c) | 35.0 | — | — | (17.2 | ) | 52.2 | ||||||||||||||||||||||
Depreciation and amortization | 45.4 | — | 12.2 | — | 33.2 | |||||||||||||||||||||||
Net income | $ | 13.0 | 1.8 | % | $ | 81.9 | $ | — | $ | (7.0 | ) | $ | 87.9 | 11.9 | % | |||||||||||||
Net income per share – diluted (d) | $ | 0.08 | $ | 0.52 | $ | — | $ | (0.04 | ) | $ | 0.56 | |||||||||||||||||
(a) | Cloud recurring gross margin is defined as total Cloud recurring revenue less cost of Cloud recurring revenue as a percentage of total Cloud recurring revenue. Operating profit margin and net profit margin are determined by calculating the percentage operating profit and net income are of total revenue. Please refer to the “Non-GAAP Financial Measures” section for the definitions of Adjusted Cloud recurring gross margin, Adjusted operating profit, Adjusted EBITDA margin, and Adjusted net profit margin. | |
(b) | The as adjusted column is a non-GAAP financial measure, adjusted to exclude share-based compensation expense and related employer taxes, amortization of acquisition-related intangible assets, and certain other items including $7.2 million related to the impact of the fair value adjustment for the DataFuzion contingent consideration, $2.2 million of restructuring consulting fees, $0.6 million of foreign exchange loss, and $0.2 million related to the net impact of the abandonment of certain leased facilities, along with a $17.2 million net adjustment for the effect of income taxes related to these items. | |
(c) | Income tax effects have been calculated based on the statutory tax rates in effect in the U.S. and foreign jurisdictions during the period. | |
(d) | GAAP and Adjusted diluted net income per share are calculated based upon 157,790,796 weighted-average shares of common stock. | |
Six Months Ended June 30, 2022 | ||||||||||||||||||||||||||||
As reported | As reported margins (a) | Share-based compensation | Amortization | Other (b) | As adjusted (b) | As adjusted margins (a) | ||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||||||
Cost of Cloud recurring revenue | $ | 124.8 | 70.8 | % | $ | 7.5 | $ | — | $ | 14.6 | $ | 102.7 | 75.9 | % | ||||||||||||||
Operating (loss) profit | $ | (25.4 | ) | (4.3 | )% | $ | 74.4 | $ | 15.4 | $ | 30.0 | $ | 94.4 | 14.0 | % | |||||||||||||
EBITDA | $ | 11.6 | $ | 74.4 | $ | — | $ | 33.2 | $ | 119.2 | 20.1 | % | ||||||||||||||||
Interest expense, net | 12.5 | — | — | — | 12.5 | |||||||||||||||||||||||
Income tax expense (c) | 3.8 | — | — | (22.3 | ) | 26.1 | ||||||||||||||||||||||
Depreciation and amortization | 42.5 | — | 15.4 | — | 27.1 | |||||||||||||||||||||||
Net (loss) income | $ | (47.2 | ) | (7.9 | )% | $ | 74.4 | $ | 15.4 | $ | 10.9 | $ | 53.5 | 8.5 | % | |||||||||||||
Net (loss) income per share – diluted (d) | $ | (0.31 | ) | $ | 0.48 | $ | 0.10 | $ | 0.07 | $ | 0.34 | |||||||||||||||||
(a) | Cloud recurring gross margin is defined as total Cloud recurring revenue less cost of Cloud recurring revenue as a percentage of total Cloud recurring revenue. Operating profit margin and net profit margin are determined by calculating the percentage operating profit and net income are of total revenue. Please refer to the “Non-GAAP Financial Measures” section for the definitions of Adjusted Cloud recurring gross margin, Adjusted operating profit, Adjusted EBITDA margin, and Adjusted net profit margin. | |
(b) | The as adjusted column is a non-GAAP financial measure, adjusted to exclude share-based compensation expense and related employer taxes, amortization of acquisition-related intangible assets, and certain other items including $24.3 million of severance charges, $3.7 million of restructuring consulting fees, $2.8 million of foreign exchange loss, $2.0 million related to the impact of the fair value adjustment for the DataFuzion contingent consideration, $0.7 million related to the difference between the historical five-year average pension expense and the current period actuarially determined pension expense associated with the planned termination of the frozen U.S. pension plan and related changes in investment strategy associated with protecting the now fully funded status, and $0.3 million related to the net impact of the abandonment of certain leased facilities, along with a $22.3 million net adjustment for the effect of income taxes related to these items. | |
(c) | Income tax effects have been calculated based on the statutory tax rates in effect in the U.S. and foreign jurisdictions during the period. | |
(d) | GAAP diluted net loss per share is calculated based upon 152,439,996 weighted-average shares of common stock, and Adjusted diluted net income per share is calculated based upon 155,374,807 weighted-average shares of common stock. | |
Non-GAAP Financial Measures
Ceridian uses certain non-GAAP financial measures in this release including:
Non-GAAP Financial Measure | GAAP Financial Measure |
EBITDA | Net income (loss) |
Adjusted EBITDA | Net income (loss) |
Adjusted EBITDA margin | Net profit margin |
Adjusted Cloud recurring gross margin | Cloud recurring gross margin |
Adjusted operating profit | Operating profit (loss) |
Adjusted operating profit margin | Operating profit (loss) margin |
Adjusted net income | Net income (loss) |
Adjusted net profit margin | Net profit margin |
Adjusted diluted net income per share | Diluted net income (loss) per share |
Revenue, including total revenue and revenue by solution, on a constant currency basis | Revenue, including total revenue and revenue by solution |
Dayforce recurring revenue per customer | No directly comparable GAAP measure |
Ceridian believes that these non-GAAP financial measures are useful to management and investors as supplemental measures to evaluate its overall operating performance including comparison across periods and with competitors. Ceridian’s management team uses these non-GAAP financial measures to assess operating performance because these financial measures exclude the results of decisions that are outside the normal course of its business operations, and are used for internal budgeting and forecasting purposes both for short- and long-term operating plans. Additionally, Adjusted EBITDA is a component of its management incentive plan and Adjusted Cloud recurring gross margin is a component of certain performance based equity awards for its named executive officers. These non-GAAP financial measures are not required by, defined under, or presented in accordance with, GAAP, and should not be considered as alternatives to Ceridian’s results as reported under GAAP, have important limitations as analytical tools, and its use of these terms may not be comparable to similarly titled measures of other companies in our industry. Ceridian’s presentation of non-GAAP financial measures should not be construed to imply that its future results will be unaffected by similar items to those eliminated in this presentation. Please refer to Ceridian’s full financial results, including further discussion of non-GAAP financial measures, on the Investor Relations portion of its website at investors.ceridian.com.
Ceridian defines its non-GAAP financial measures as follows:
Source: Ceridian HCM Holding Inc.
For further information, please contact:
Investor Relations
1-844-829-9499
investors@ceridian.com
Public Relations
1-647-417-2117
teri.murphy@ceridian.com
HOHHOT, CHINA - Media OutReach Newswire - 7 November 2024 - In Q4 2024, the…
TAIPEI, TAIWAN - Media OutReach Newswire - 7 November 2024 - TVBS is a leading…
Redefining the Golden Years with “Care Food” HONG KONG SAR - Media OutReach Newswire -…
TAIPEI, TAIWAN - Media OutReach Newswire - 7 November 2024 - The UK's Competition and…
PHNOM PENH, CAMBODIA - Media OutReach Newswire - 7 November 2024 - The way people…
The facility caters to high-tech end-user industries, such as Aerospace, Healthcare, 5G, Artificial Intelligence (AI)…