Exhibit 99.1
Ceridian Reports Fourth Quarter and Full Year 2021 Results
Ceridian achieves more than $1 billion in revenue in 2021 and more than 5 million active global users on the Dayforce platform as of December 31, 2021
2021 revenue of $1,024.2 million, up 22% year-over-year, which exceeded guidance
Dayforce recurring revenue, excluding float revenue, up 32% year-over-year in the fourth quarter, and up 29% in 2021
Minneapolis, MN and Toronto, ON, February 9, 2022 - 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 fourth quarter and fiscal year ended December 31, 2021.
"I am very pleased to report that we closed fiscal year 2021 with strong momentum and performance with Dayforce recurring revenue, excluding float revenue, growing by 32% in the fourth quarter," said David Ossip, Chair and Co-Chief Executive Officer of Ceridian. "I am especially pleased that our focus on delivering value to our customers has allowed us to deliver strong financial and operating results, while we are simultaneously building for future growth through our investments in people and products."
Financial Highlights for the Fourth Quarter and Full Year 20211
Revenue Highlights
Other Financial Highlights
1 | Q4 2021 Earnings Release
Dayforce Live Customer Count
1 The quarterly and annual financial highlights are on a year-over-year basis, unless otherwise stated. All financial results are reported in U.S. dollars unless otherwise stated.
2 Cloud recurring gross margin is defined as total Cloud recurring revenue less cost of Cloud recurring revenue for the applicable solution as a percentage of total Cloud recurring revenue, exclusive of any product development and management or depreciation and amortization cost allocations.
3 Excluding the 2021 acquisitions of Ascender and ADAM HCM.
4 This is a Non-GAAP financial measure. For Non-GAAP financial measures with a directly comparable GAAP financial measure, a reconciliation of U.S. generally accepted accounting principles (“GAAP”) to non-GAAP financial measures has been provided in this press release, included in the accompanying tables. An explanation of these measures is also included below under the heading “Use of Non-GAAP Financial Measures.”
5 Excluding float revenue, the impact of lower employment levels due to the COVID-19 pandemic, Ascender and ADAM HCM revenue and on a constant currency basis.
2 | Q4 2021 Earnings Release
Business Outlook
Based on information available as of February 9, 2022, Ceridian is issuing the following guidance for the full year and first quarter of 2022 as indicated below. Comparisons are on a year-over-year basis, unless stated otherwise.
Full Year 2022 Guidance
First Quarter 2022 Guidance
Supplemental Guidance Details
Our guidance assumes productivity gains through further integration of the Excelity and Ascender acquisitions and specifically a re-balancing of our resources across our global offices. We expect this balancing of our workforce to result in one-time severance and restructuring costs of approximately $25 million, to be accounted for in cost of recurring revenue, primarily in the first quarter of 2022. These costs will be excluded from Adjusted EBITDA. Excluding these costs, we expect Cloud recurring gross margin to continue to improve in 2022.
In addition, our guidance assumes an increase of 25 basis points in the Federal Reserve discount rate and current Bank of Canada interest rate in both March and June of 2022. Based on current market conditions, portfolio composition, and investment practices, each 100 basis point change in market investment rates would result in approximately $23 million of change in float revenue over the ensuing twelve month period.
While we experienced adverse impacts on our fourth quarter revenue from the COVID-19 pandemic in the form of lower employment levels at our customers, we ended 2021 with employment levels at our customers in-line with pre-pandemic levels. As a result, our guidance for the full year and first quarter of 2022 assumes no further improvement or reduction in employment levels at our customers due to the COVID-19 pandemic.
We have not reconciled the Adjusted EBITDA range for the full year or first quarter of 2022 to the directly comparable GAAP financial measure because applicable information for the future period, on which this reconciliation would be based, is not readily available 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.
Foreign Exchange
The average U.S. dollar to Canadian dollar foreign exchange rate was $1.26 and $1.25, with a daily range of $1.23 to $1.29, and $1.20 to $1.29 for the three and twelve months ended December 31, 2021, respectively, compared to $1.30 and $1.34, with a daily range of $1.27 to $1.33, and $1.27 to $1.45 for the three and twelve months ended December 31, 2020. As of December 31, 2021, the U.S. dollar to Canadian dollar foreign exchange rate was $1.27. To present the performance of the business excluding the effect of foreign currency rate fluctuations, Ceridian presents revenue on a
3 | Q4 2021 Earnings Release
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 full year and first quarter of 2022, Ceridian’s guidance assumes an average U.S. dollar to Canadian dollar foreign exchange rate of $1.25, compared to an average rate of $1.25 for the full year of 2021.
Conference Call Details
Ceridian will host a conference call to discuss fourth quarter and fiscal year 2021 earnings at 5:00 p.m. Eastern Time on February 9, 2022. A live Zoom Video Webinar of the event can be accessed at that time, through a direct registration link at https://ceridian.zoom.us/webinar/register/WN_4QK1pmraRj6rTlTwrJARmQ. Alternatively, the event can be accessed from the Events & Presentations page on Ceridian’s Investor Relations website at https://investors.ceridian.com. A replay and transcript will be available after the conclusion of the live event on Ceridian’s Investor Relations website.
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.
Use of Non-GAAP Financial Measures
Ceridian uses certain non-GAAP financial measures in this release including EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income, Adjusted diluted net income per share, revenue on a constant currency basis, Dayforce recurring revenue per customer, Cloud revenue retention rate, and Cloud ARR. Ceridian believes that EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income, Cloud revenue retention rate, and Cloud ARR, non-GAAP financial measures, are useful to management and investors as supplemental measures to evaluate its overall operating performance. Adjusted EBITDA and Adjusted EBITDA margin are components of Ceridian’s management incentive plan and are used by management to assess performance and to compare its operating performance to its competitors. Ceridian defines EBITDA as net income (loss) before interest, taxes, depreciation, and amortization, and Adjusted EBITDA as EBITDA, as adjusted to exclude foreign exchange gains (losses), share-based compensation expense and related employer taxes, severance charges, restructuring consulting fees, and other non-recurring items. Adjusted EBITDA margin is determined by calculating the percentage Adjusted EBITDA is of total revenue. Adjusted net income is defined as net income (loss), as adjusted to exclude foreign exchange gains (losses), share-based compensation expense and related employer taxes, severance charges, restructuring consulting fees, and other non-recurring items, all of which are adjusted for the effect of income taxes. Ceridian believes that EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income are helpful in highlighting management performance trends because EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income exclude the results of decisions that are outside the normal course of its business operations.
Ceridian’s presentation of EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income are intended as supplemental measures of its performance that are not required by, or presented in accordance with, GAAP. EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income should not be considered as alternatives to net income, earnings per share, or any other performance measures derived in accordance with GAAP, or as measures of operating cash flows or liquidity. Ceridian’s presentation of EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income should not be construed to imply that its future results will be unaffected by similar items to those eliminated in this presentation. EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income are included in this discussion because they are key metrics used by management to assess its operating performance.
EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income are not defined under GAAP, are not measures of net income or any other performance measures derived in accordance with GAAP, and are subject to important limitations. Ceridian’s use of the terms EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income may not be comparable to similarly titled measures of other companies in its industry and are not measures of performance calculated in accordance with GAAP.
4 | Q4 2021 Earnings Release
EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income have important limitations as analytical tools, and should not be considered in isolation or as substitutes for analysis of Ceridian’s results as reported under GAAP.
In evaluating EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net income, users should be aware that in the future Ceridian may incur expenses similar to those eliminated in this presentation.
Ceridian presents revenue on a constant currency basis to assess how its underlying businesses performed, excluding the effect of foreign currency rate fluctuations, 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.
Ceridian's Dayforce recurring revenue per customer is an indicator of the average size of our Dayforce recurring revenue customers. To calculate Dayforce recurring revenue per customer, Ceridian starts with Dayforce recurring revenue on a constant currency basis by applying the prior year average exchange rate to all comparable periods for the trailing twelve months and excludes float revenue, the impact of lower employment levels due to the COVID-19 pandemic, and Ascender and ADAM HCM revenue. This amount is divided by the number of live Dayforce customers at the end of the trailing twelve month period, excluding Ascender and ADAM HCM. Ceridian sets quarterly targets for Dayforce recurring revenue per customer and monitors progress towards those targets on a quarterly basis. Ceridian's Dayforce recurring revenue per customer may fluctuate as a result of a number of factors, including the number of live Dayforce customers and the number of customers purchasing the full HCM suite. Ceridian has not reconciled the Dayforce recurring revenue per customer because there is no directly comparable GAAP financial measure.
Ceridian derives the majority of its Cloud revenues from recurring fees, primarily per employee, per month subscription charges. It also derives recurring revenue from fees related to the rental and maintenance of clocks, charges for once-a-year services, such as year-end tax statements, and investment income on our customer funds before such funds are remitted to taxing authorities, customer employees, or other third parties. To calculate Cloud ARR, Ceridian starts with recurring revenue at year end, excluding revenue from Ascender and ADAM HCM, subtract the once-a-year charges, annualize the revenue for customers live for less than a full year to reflect the revenue that would have been realized if the customer had been live for a full year, and add back the once-a-year charges. Ceridian sets annual targets for Cloud ARR and monitors progress toward those targets on a quarterly basis. Ceridian has not reconciled the Cloud ARR because there is no directly comparable GAAP financial measure.
Ceridian's annual Cloud revenue retention rate measures the percentage of revenues that it retains from its existing Cloud customers. It uses this revenue retention rate as an indicator of customer satisfaction and future revenues. Ceridian calculates the annual Cloud revenue retention rate as a percentage, excluding Ascender and ADAM HCM, where the numerator is the Cloud ARR for the prior year, less the Cloud ARR from lost Cloud customers during that year; and the denominator is the Cloud ARR for the prior year. Ceridian sets annual targets for Cloud revenue retention rate and monitors progress toward those targets on a quarterly basis by reviewing known customer losses and anticipated future customer losses. Its Cloud revenue retention rate may fluctuate as a result of a number of factors, including the mix of Cloud solutions used by customers, the level of customer satisfaction, and changes in the number of users live on its Cloud solutions. Ceridian has not reconciled the annual Cloud revenue retention rate because there is no directly comparable GAAP financial measure.
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 2022, 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
5 | Q4 2021 Earnings Release
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). These risks and uncertainties include, but are not limited to, the following:
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 the support of its new and existing customers; and that the risk factors noted above, individually or collectively, do not have a material impact on Ceridian. 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.
6 | Q4 2021 Earnings Release
Ceridian HCM Holding Inc.
Condensed Consolidated Balance Sheets
|
| December 31, |
| |||||
|
| 2021 |
|
| 2020 |
| ||
(Dollars in millions, except share data) |
| (unaudited) |
|
|
|
| ||
ASSETS |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and equivalents |
| $ | 367.5 |
|
| $ | 188.2 |
|
Restricted cash |
|
| 1.9 |
|
|
| — |
|
Trade and other receivables, net |
|
| 146.3 |
|
|
| 101.1 |
|
Prepaid expenses and other current assets |
|
| 92.6 |
|
|
| 73.9 |
|
Total current assets before customer funds |
|
| 608.3 |
|
|
| 363.2 |
|
Customer funds |
|
| 3,535.8 |
|
|
| 3,759.4 |
|
Total current assets |
|
| 4,144.1 |
|
|
| 4,122.6 |
|
Right of use lease asset |
|
| 29.4 |
|
|
| 27.9 |
|
Property, plant, and equipment, net |
|
| 128.2 |
|
|
| 136.4 |
|
Goodwill |
|
| 2,323.6 |
|
|
| 2,031.8 |
|
Other intangible assets, net |
|
| 332.5 |
|
|
| 195.0 |
|
Other assets |
|
| 208.4 |
|
|
| 187.6 |
|
Total assets |
| $ | 7,166.2 |
|
| $ | 6,701.3 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
|
| ||
Current portion of long-term debt |
| $ | 8.3 |
|
| $ | 7.2 |
|
Current portion of long-term lease liabilities |
|
| 11.3 |
|
|
| 10.5 |
|
Accounts payable |
|
| 51.7 |
|
|
| 38.9 |
|
Deferred revenue |
|
| 48.7 |
|
|
| 24.4 |
|
Employee compensation and benefits |
|
| 77.3 |
|
|
| 64.6 |
|
Other accrued expenses |
|
| 24.7 |
|
|
| 20.5 |
|
Total current liabilities before customer funds obligations |
|
| 222.0 |
|
|
| 166.1 |
|
Customer funds obligations |
|
| 3,519.9 |
|
|
| 3,697.8 |
|
Total current liabilities |
|
| 3,741.9 |
|
|
| 3,863.9 |
|
Long-term debt, less current portion |
|
| 1,124.4 |
|
|
| 660.6 |
|
Employee benefit plans |
|
| 20.7 |
|
|
| 24.4 |
|
Long-term lease liabilities, less current portion |
|
| 32.7 |
|
|
| 33.6 |
|
Other liabilities |
|
| 19.0 |
|
|
| 20.6 |
|
Total liabilities |
|
| 4,938.7 |
|
|
| 4,603.1 |
|
Commitments and contingencies |
|
|
|
|
|
| ||
Stockholders’ equity: |
|
|
|
|
|
| ||
Common stock, $0.01 par, 500,000,000 shares authorized, 151,995,031 and 148,571,412 shares issued and outstanding, respectively |
|
| 1.5 |
|
|
| 1.5 |
|
Additional paid in capital |
|
| 2,860.0 |
|
|
| 2,606.5 |
|
Accumulated deficit |
|
| (309.2 | ) |
|
| (233.8 | ) |
Accumulated other comprehensive loss |
|
| (324.8 | ) |
|
| (276.0 | ) |
Total stockholders’ equity |
|
| 2,227.5 |
|
|
| 2,098.2 |
|
Total liabilities and equity |
| $ | 7,166.2 |
|
| $ | 6,701.3 |
|
7 | Q4 2021 Earnings Release
Ceridian HCM Holding Inc.
Condensed Consolidated Statements of Operations
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||
| 2021 |
|
| 2020 |
|
| 2021 |
|
| 2020 |
| ||||
(Dollars in millions, except share and per share data) | (unaudited) |
|
| (unaudited) |
|
| (unaudited) |
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
| ||||
Recurring | $ | 231.6 |
|
| $ | 181.5 |
|
| $ | 850.7 |
|
| $ | 690.2 |
|
Professional services and other |
| 50.5 |
|
|
| 41.3 |
|
|
| 173.5 |
|
|
| 152.3 |
|
Total revenue |
| 282.1 |
|
|
| 222.8 |
|
|
| 1,024.2 |
|
|
| 842.5 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
| ||||
Recurring |
| 71.3 |
|
|
| 57.5 |
|
|
| 262.4 |
|
|
| 213.3 |
|
Professional services and other |
| 53.7 |
|
|
| 43.0 |
|
|
| 194.6 |
|
|
| 163.7 |
|
Product development and management |
| 39.8 |
|
|
| 26.2 |
|
|
| 134.0 |
|
|
| 83.7 |
|
Depreciation and amortization |
| 13.4 |
|
|
| 10.6 |
|
|
| 50.9 |
|
|
| 40.5 |
|
Total cost of revenue |
| 178.2 |
|
|
| 137.3 |
|
|
| 641.9 |
|
|
| 501.2 |
|
Gross profit |
| 103.9 |
|
|
| 85.5 |
|
|
| 382.3 |
|
|
| 341.3 |
|
Selling, general and administrative |
| 101.3 |
|
|
| 107.4 |
|
|
| 417.8 |
|
|
| 333.5 |
|
Operating profit (loss) |
| 2.6 |
|
|
| (21.9 | ) |
|
| (35.5 | ) |
|
| 7.8 |
|
Interest expense, net |
| 10.4 |
|
|
| 5.7 |
|
|
| 35.9 |
|
|
| 25.1 |
|
Other expense, net |
| 2.7 |
|
|
| — |
|
|
| 18.9 |
|
|
| 2.7 |
|
Loss before income taxes |
| (10.5 | ) |
|
| (27.6 | ) |
|
| (90.3 | ) |
|
| (20.0 | ) |
Income tax benefit |
| (1.0 | ) |
|
| (10.3 | ) |
|
| (14.9 | ) |
|
| (16.0 | ) |
Net loss | $ | (9.5 | ) |
| $ | (17.3 | ) |
| $ | (75.4 | ) |
| $ | (4.0 | ) |
Net loss per share: |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic | $ | (0.06 | ) |
| $ | (0.12 | ) |
| $ | (0.50 | ) |
| $ | (0.03 | ) |
Diluted | $ | (0.06 | ) |
| $ | (0.12 | ) |
| $ | (0.50 | ) |
| $ | (0.03 | ) |
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic |
| 151,465,292 |
|
|
| 148,086,778 |
|
|
| 150,402,321 |
|
|
| 146,774,471 |
|
Diluted |
| 151,465,292 |
|
|
| 148,086,778 |
|
|
| 150,402,321 |
|
|
| 146,774,471 |
|
8 | Q4 2021 Earnings Release
Ceridian HCM Holding Inc.
Condensed Consolidated Statements of Cash Flows
|
| Year Ended December 31, |
| |||||
|
| 2021 |
|
| 2020 |
| ||
(Dollars in millions) |
| (unaudited) |
|
|
|
| ||
Net loss |
| $ | (75.4 | ) |
| $ | (4.0 | ) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
| ||
Deferred income tax benefit |
|
| (38.5 | ) |
|
| (7.0 | ) |
Depreciation and amortization |
|
| 77.5 |
|
|
| 51.8 |
|
Amortization of debt issuance costs and debt discount |
|
| 16.9 |
|
|
| 1.2 |
|
Lease abandonment costs |
|
| 2.9 |
|
|
| 16.8 |
|
Net periodic pension and postretirement cost |
|
| 8.8 |
|
|
| 3.3 |
|
Provision for doubtful accounts |
|
| 1.8 |
|
|
| 2.0 |
|
Share-based compensation |
|
| 113.4 |
|
|
| 65.8 |
|
Gain on sale of assets |
|
| (19.1 | ) |
|
| — |
|
Change in fair value of contingent consideration |
|
| 0.6 |
|
|
| — |
|
Other |
|
| 0.9 |
|
|
| 1.0 |
|
Changes in operating assets and liabilities excluding effects of acquisitions and divestitures: |
|
|
|
|
|
| ||
Trade and other receivables |
|
| (34.8 | ) |
|
| (12.0 | ) |
Prepaid expenses and other current assets |
|
| (12.3 | ) |
|
| (6.8 | ) |
Accounts payable and other accrued expenses |
|
| 9.3 |
|
|
| (1.4 | ) |
Deferred revenue |
|
| 5.5 |
|
|
| (1.2 | ) |
Employee compensation and benefits |
|
| 2.3 |
|
|
| (104.0 | ) |
Accrued interest |
|
| 0.4 |
|
|
| — |
|
Accrued taxes |
|
| 0.4 |
|
|
| (3.7 | ) |
Other assets and liabilities |
|
| (11.8 | ) |
|
| (32.0 | ) |
Net cash provided by (used in) operating activities |
|
| 48.8 |
|
|
| (30.2 | ) |
Cash Flows from Investing Activities |
|
|
|
|
|
| ||
Purchase of customer funds marketable securities |
|
| (763.8 | ) |
|
| (212.4 | ) |
Proceeds from sale and maturity of customer funds marketable securities |
|
| 488.0 |
|
|
| 369.3 |
|
Expenditures for property, plant, and equipment |
|
| (11.5 | ) |
|
| (18.1 | ) |
Expenditures for software and technology |
|
| (52.2 | ) |
|
| (41.7 | ) |
Net proceeds from sale of assets |
|
| 37.9 |
|
|
| — |
|
Acquisition costs, net of cash and restricted cash acquired |
|
| (409.5 | ) |
|
| (58.3 | ) |
Net cash (used in) provided by investing activities |
|
| (711.1 | ) |
|
| 38.8 |
|
Cash Flows from Financing Activities |
|
|
|
|
|
| ||
(Decrease) increase in customer funds obligations, net |
|
| (195.7 | ) |
|
| 483.6 |
|
Repayment of long-term debt obligations |
|
| (7.8 | ) |
|
| (10.0 | ) |
Proceeds from revolving credit facility |
|
| 295.0 |
|
|
| 295.0 |
|
Repayment of revolving credit facility |
|
| (295.0 | ) |
|
| (295.0 | ) |
Proceeds from issuance of common stock under share-based compensation plans |
|
| 95.4 |
|
|
| 91.7 |
|
Proceeds from issuance of convertible senior notes, net of issuance costs |
|
| 561.8 |
|
|
| — |
|
Purchases of capped calls related to convertible senior notes |
|
| (45.0 | ) |
|
| — |
|
Payment of debt refinancing costs |
|
| (1.2 | ) |
|
| — |
|
Net cash provided by financing activities |
|
| 407.5 |
|
|
| 565.3 |
|
Effect of exchange rate changes on cash, restricted cash, and equivalents |
|
| (20.9 | ) |
|
| (4.0 | ) |
Net (decrease) increase in cash and equivalents |
|
| (275.7 | ) |
|
| 569.9 |
|
Cash, restricted cash, and equivalents at beginning of year |
|
| 2,228.5 |
|
|
| 1,658.6 |
|
Cash, restricted cash, and equivalents at end of year |
| $ | 1,952.8 |
|
| $ | 2,228.5 |
|
Reconciliation of cash, restricted cash, and equivalents to the consolidated balance sheets |
|
|
|
|
|
| ||
Cash and equivalents |
| $ | 367.5 |
|
| $ | 188.2 |
|
Restricted cash |
|
| 1.9 |
|
|
| — |
|
Restricted cash and equivalents included in customer funds |
|
| 1,583.4 |
|
|
| 2,040.3 |
|
Total cash, restricted cash, and equivalents |
| $ | 1,952.8 |
|
| $ | 2,228.5 |
|
Supplemental Cash Flow Information: |
|
|
|
|
|
| ||
Cash paid for interest |
| $ | 19.1 |
|
| $ | 26.7 |
|
Cash paid for income taxes |
|
| 33.4 |
|
|
| 4.2 |
|
Cash received from income tax refunds |
|
| 3.3 |
|
|
| 9.6 |
|
9 | Q4 2021 Earnings Release
Ceridian HCM Holding Inc.
Revenue Financial Measures
(Unaudited)
|
|
| Three Months Ended |
| Percentage change in revenue as reported |
| Impact of |
| Percentage change in revenue on a constant currency basis (a) | |||
|
|
| 2021 |
|
| 2020 |
| 2021 vs. 2020 |
|
|
| 2021 vs. 2020 |
|
|
| (Dollars in millions) |
|
|
|
|
|
| |||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Dayforce recurring, excluding float |
| $ | 163.2 |
| $ | 123.8 |
| 31.8% |
| 0.9% |
| 30.9% |
Dayforce float |
|
| 7.2 |
|
| 7.1 |
| 1.4% |
| (—)% |
| 1.4% |
Total Dayforce recurring |
|
| 170.4 |
|
| 130.9 |
| 30.2% |
| 0.9% |
| 29.3% |
Powerpay recurring, excluding float |
|
| 22.6 |
|
| 20.7 |
| 9.2% |
| 3.4% |
| 5.8% |
Powerpay float |
|
| 2.2 |
|
| 2.2 |
| (—)% |
| 4.5% |
| (4.5)% |
Total Powerpay recurring |
|
| 24.8 |
|
| 22.9 |
| 8.3% |
| 3.5% |
| 4.8% |
Total Cloud recurring |
|
| 195.2 |
|
| 153.8 |
| 26.9% |
| 1.2% |
| 25.7% |
Dayforce professional services and other |
|
| 46.1 |
|
| 39.8 |
| 15.8% |
| 0.7% |
| 15.1% |
Powerpay professional services and other |
|
| 0.1 |
|
| 0.3 |
| (66.7)% |
| (33.4)% |
| (33.3)% |
Total Cloud professional services and other |
|
| 46.2 |
|
| 40.1 |
| 15.2% |
| 0.5% |
| 14.7% |
Total Cloud revenue |
|
| 241.4 |
|
| 193.9 |
| 24.5% |
| 1.1% |
| 23.4% |
Bureau recurring, excluding float |
|
| 35.7 |
|
| 26.4 |
| 35.2% |
| 1.5% |
| 33.7% |
Bureau float |
|
| 0.7 |
|
| 1.3 |
| (46.2)% |
| (—)% |
| (46.2)% |
Total Bureau recurring |
|
| 36.4 |
|
| 27.7 |
| 31.4% |
| 1.4% |
| 30.0% |
Bureau professional services and other |
|
| 4.3 |
|
| 1.2 |
| 258.3% |
| (16.7)% |
| 275.0% |
Total Bureau revenue |
|
| 40.7 |
|
| 28.9 |
| 40.8% |
| 0.7% |
| 40.1% |
Total revenue |
| $ | 282.1 |
| $ | 222.8 |
| 26.6% |
| 1.0% |
| 25.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dayforce |
| $ | 216.5 |
| $ | 170.7 |
| 26.8% |
| 0.8% |
| 26.0% |
Powerpay |
|
| 24.9 |
|
| 23.2 |
| 7.3% |
| 3.0% |
| 4.3% |
Total Cloud revenue |
| $ | 241.4 |
| $ | 193.9 |
| 24.5% |
| 1.1% |
| 23.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dayforce, excluding float |
| $ | 209.3 |
| $ | 163.6 |
| 27.9% |
| 0.8% |
| 27.1% |
Powerpay, excluding float |
|
| 22.7 |
|
| 21.0 |
| 8.1% |
| 2.9% |
| 5.2% |
Cloud float |
|
| 9.4 |
|
| 9.3 |
| 1.1% |
| 1.1% |
| (—)% |
Total Cloud revenue |
| $ | 241.4 |
| $ | 193.9 |
| 24.5% |
| 1.1% |
| 23.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cloud recurring, excluding float |
| $ | 185.8 |
| $ | 144.5 |
| 28.6% |
| 1.3% |
| 27.3% |
Bureau recurring, excluding float |
|
| 35.7 |
|
| 26.4 |
| 35.2% |
| 1.5% |
| 33.7% |
Total recurring, excluding float |
|
| 221.5 |
|
| 170.9 |
| 29.6% |
| 1.3% |
| 28.3% |
Total revenue, excluding float |
| $ | 272.0 |
| $ | 212.2 |
| 28.2% |
| 1.1% |
| 27.1% |
10 | Q4 2021 Earnings Release
Ceridian HCM Holding Inc.
Revenue Financial Measures
(Unaudited)
|
|
| Year Ended |
| Percentage change in revenue as reported |
| Impact of |
| Percentage change in revenue on a constant currency basis (a) | |||
|
|
| 2021 |
|
| 2020 |
| 2021 vs. 2020 |
|
|
| 2021 vs. 2020 |
|
|
| (Dollars in millions) |
|
|
|
|
|
| |||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Dayforce recurring, excluding float |
| $ | 596.9 |
| $ | 463.1 |
| 28.9% |
| 1.8% |
| 27.1% |
Dayforce float |
|
| 29.7 |
|
| 37.1 |
| (19.9)% |
| 1.7% |
| (21.6)% |
Total Dayforce recurring |
|
| 626.6 |
|
| 500.2 |
| 25.3% |
| 1.8% |
| 23.5% |
Powerpay recurring, excluding float |
|
| 78.2 |
|
| 70.8 |
| 10.5% |
| 7.0% |
| 3.5% |
Powerpay float |
|
| 8.1 |
|
| 8.7 |
| (6.9)% |
| 6.9% |
| (13.8)% |
Total Powerpay recurring |
|
| 86.3 |
|
| 79.5 |
| 8.6% |
| 7.0% |
| 1.6% |
Total Cloud recurring |
|
| 712.9 |
|
| 579.7 |
| 23.0% |
| 2.5% |
| 20.5% |
Dayforce professional services and other |
|
| 159.3 |
|
| 148.6 |
| 7.2% |
| 2.1% |
| 5.1% |
Powerpay professional services and other |
|
| 0.9 |
|
| 1.1 |
| (18.2)% |
| (—)% |
| (18.2)% |
Total Cloud professional services and other |
|
| 160.2 |
|
| 149.7 |
| 7.0% |
| 2.1% |
| 4.9% |
Total Cloud revenue |
|
| 873.1 |
|
| 729.4 |
| 19.7% |
| 2.4% |
| 17.3% |
Bureau recurring, excluding float |
|
| 134.5 |
|
| 104.0 |
| 29.3% |
| 1.4% |
| 27.9% |
Bureau float |
|
| 3.3 |
|
| 6.5 |
| (49.2)% |
| (—)% |
| (49.2)% |
Total Bureau recurring |
|
| 137.8 |
|
| 110.5 |
| 24.7% |
| 1.4% |
| 23.3% |
Bureau professional services and other |
|
| 13.3 |
|
| 2.6 |
| 411.5% |
| (11.6)% |
| 423.1% |
Total Bureau revenue |
|
| 151.1 |
|
| 113.1 |
| 33.6% |
| 1.1% |
| 32.5% |
Total revenue |
| $ | 1,024.2 |
| $ | 842.5 |
| 21.6% |
| 2.2% |
| 19.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dayforce |
| $ | 785.9 |
| $ | 648.8 |
| 21.1% |
| 1.8% |
| 19.3% |
Powerpay |
|
| 87.2 |
|
| 80.6 |
| 8.2% |
| 6.8% |
| 1.4% |
Total Cloud revenue |
| $ | 873.1 |
| $ | 729.4 |
| 19.7% |
| 2.4% |
| 17.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dayforce, excluding float |
| $ | 756.2 |
| $ | 611.7 |
| 23.6% |
| 1.8% |
| 21.8% |
Powerpay, excluding float |
|
| 79.1 |
|
| 71.9 |
| 10.0% |
| 6.8% |
| 3.2% |
Cloud float |
|
| 37.8 |
|
| 45.8 |
| (17.5)% |
| 2.6% |
| (20.1)% |
Total Cloud revenue |
| $ | 873.1 |
|
| 729.4 |
| 19.7% |
| 2.4% |
| 17.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cloud recurring, excluding float |
| $ | 675.1 |
| $ | 533.9 |
| 26.4% |
| 2.4% |
| 24.0% |
Bureau recurring, excluding float |
|
| 134.5 |
|
| 104.0 |
| 29.3% |
| 1.4% |
| 27.9% |
Total recurring, excluding float |
|
| 809.6 |
|
| 637.9 |
| 26.9% |
| 2.3% |
| 24.6% |
Total revenue, excluding float |
| $ | 983.1 |
| $ | 790.2 |
| 24.4% |
| 2.2% |
| 22.2% |
11 | Q4 2021 Earnings Release
Ceridian HCM Holding Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
The following tables present a reconciliation of the reported results to the non-GAAP financial measures EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted net loss for all periods presented:
|
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||
|
| 2021 |
|
| 2020 |
|
| 2021 |
|
| 2020 |
| ||||
|
| (Dollars in millions) |
| |||||||||||||
Net loss |
| $ | (9.5 | ) |
| $ | (17.3 | ) |
| $ | (75.4 | ) |
| $ | (4.0 | ) |
Interest expense, net |
|
| 10.4 |
|
|
| 5.7 |
|
|
| 35.9 |
|
|
| 25.1 |
|
Income tax benefit |
|
| (1.0 | ) |
|
| (10.3 | ) |
|
| (14.9 | ) |
|
| (16.0 | ) |
Depreciation and amortization |
|
| 18.2 |
|
|
| 14.9 |
|
|
| 77.5 |
|
|
| 51.8 |
|
EBITDA (a) |
|
| 18.1 |
|
|
| (7.0 | ) |
|
| 23.1 |
|
|
| 56.9 |
|
Foreign exchange loss (gain) |
|
| 1.0 |
|
|
| (1.1 | ) |
|
| 9.5 |
|
|
| (1.0 | ) |
Share-based compensation (b) |
|
| 30.9 |
|
|
| 20.4 |
|
|
| 116.8 |
|
|
| 68.9 |
|
Severance charges (c) |
|
| 1.6 |
|
|
| 2.8 |
|
|
| 7.4 |
|
|
| 9.7 |
|
Restructuring consulting fees (d) |
|
| 2.8 |
|
|
| 1.2 |
|
|
| 16.7 |
|
|
| 8.1 |
|
Other non-recurring items (e) |
|
| (15.7 | ) |
|
| 16.8 |
|
|
| (11.0 | ) |
|
| 16.4 |
|
Adjusted EBITDA |
| $ | 38.7 |
|
| $ | 33.1 |
|
| $ | 162.5 |
|
| $ | 159.0 |
|
Net profit margin (f) |
|
| (3.4 | )% |
|
| (7.8 | )% |
|
| (7.4 | )% |
|
| (0.5 | )% |
Adjusted EBITDA margin |
|
| 13.7 | % |
|
| 14.9 | % |
|
| 15.9 | % |
|
| 18.9 | % |
12 | Q4 2021 Earnings Release
|
| Three Months Ended December 31, 2021 |
| |||||||||||||||||
|
| As |
|
| Share-based |
|
| Severance |
|
| Other (a) |
|
| Adjusted (b) |
| |||||
|
| (Dollars in millions, except per share data) |
| |||||||||||||||||
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Recurring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cloud |
| $ | 54.3 |
|
| $ | 2.8 |
|
| $ | 0.3 |
|
| $ | — |
|
| $ | 51.2 |
|
Bureau |
|
| 17.0 |
|
|
| 0.4 |
|
|
| 0.1 |
|
|
| — |
|
|
| 16.5 |
|
Total recurring |
|
| 71.3 |
|
|
| 3.2 |
|
|
| 0.4 |
|
|
| — |
|
|
| 67.7 |
|
Professional services and other |
|
| 53.7 |
|
|
| 2.4 |
|
|
| 0.1 |
|
|
| — |
|
|
| 51.2 |
|
Product development and management |
|
| 39.8 |
|
|
| 4.8 |
|
|
| 0.1 |
|
|
| — |
|
|
| 34.9 |
|
Depreciation and amortization |
|
| 13.4 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 13.4 |
|
Total cost of revenue |
|
| 178.2 |
|
|
| 10.4 |
|
|
| 0.6 |
|
|
| — |
|
|
| 167.2 |
|
Sales and marketing |
|
| 64.0 |
|
|
| 3.7 |
|
|
| 0.3 |
|
|
| — |
|
|
| 60.0 |
|
General and administrative |
|
| 37.3 |
|
|
| 16.8 |
|
|
| 0.7 |
|
|
| (16.3 | ) |
|
| 36.1 |
|
Operating profit (loss) |
|
| 2.6 |
|
|
| 30.9 |
|
|
| 1.6 |
|
|
| (16.3 | ) |
|
| (13.6 | ) |
Other expense (income), net |
|
| 2.7 |
|
|
| — |
|
|
| — |
|
|
| 4.4 |
|
|
| (1.7 | ) |
Depreciation and amortization |
|
| 18.2 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 18.2 |
|
EBITDA |
| $ | 18.1 |
|
| $ | 30.9 |
|
| $ | 1.6 |
|
| $ | (11.9 | ) |
| $ | 38.7 |
|
Interest expense, net |
|
| 10.4 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 10.4 |
|
Income tax (benefit) expense (c) |
|
| (1.0 | ) |
|
| — |
|
|
| — |
|
|
| (1.8 | ) |
|
| 0.8 |
|
Depreciation and amortization |
|
| 18.2 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 18.2 |
|
Net (loss) income |
| $ | (9.5 | ) |
| $ | 30.9 |
|
| $ | 1.6 |
|
| $ | (13.7 | ) |
| $ | 9.3 |
|
Net (loss) income per share- basic (d) |
| $ | (0.06 | ) |
| $ | 0.20 |
|
| $ | 0.01 |
|
| $ | (0.09 | ) |
| $ | 0.06 |
|
Net (loss) income per share- diluted (d) |
| $ | (0.06 | ) |
| $ | 0.20 |
|
| $ | 0.01 |
|
| $ | (0.09 | ) |
| $ | 0.06 |
|
13 | Q4 2021 Earnings Release
|
| Three Months Ended December 31, 2020 |
| |||||||||||||||||
|
| As |
|
| Share-based |
|
| Severance |
|
| Other (a) |
|
| Adjusted (b) |
| |||||
|
| (Dollars in millions, except per share data) |
| |||||||||||||||||
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Recurring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cloud |
| $ | 44.7 |
|
| $ | 1.4 |
|
| $ | 0.2 |
|
| $ | — |
|
| $ | 43.1 |
|
Bureau |
|
| 12.8 |
|
|
| 0.2 |
|
|
| — |
|
|
| — |
|
|
| 12.6 |
|
Total recurring |
|
| 57.5 |
|
|
| 1.6 |
|
|
| 0.2 |
|
|
| — |
|
|
| 55.7 |
|
Professional services and other |
|
| 43.0 |
|
|
| 1.3 |
|
|
| — |
|
|
| — |
|
|
| 41.7 |
|
Product development and management |
|
| 26.2 |
|
|
| 3.5 |
|
|
| 0.3 |
|
|
| — |
|
|
| 22.4 |
|
Depreciation and amortization |
|
| 10.6 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 10.6 |
|
Total cost of revenue |
|
| 137.3 |
|
|
| 6.4 |
|
|
| 0.5 |
|
|
| — |
|
|
| 130.4 |
|
Sales and marketing |
|
| 49.4 |
|
|
| 2.0 |
|
|
| 1.9 |
|
|
| — |
|
|
| 45.5 |
|
General and administrative |
|
| 58.0 |
|
|
| 12.0 |
|
|
| 0.4 |
|
|
| 18.0 |
|
|
| 27.6 |
|
Operating (loss) profit |
|
| (21.9 | ) |
|
| 20.4 |
|
|
| 2.8 |
|
|
| 18.0 |
|
|
| (63.1 | ) |
Other (income) expense, net |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1.1 | ) |
|
| 1.1 |
|
Depreciation and amortization |
|
| 14.9 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 14.9 |
|
EBITDA |
| $ | (7.0 | ) |
| $ | 20.4 |
|
| $ | 2.8 |
|
| $ | 16.9 |
|
| $ | 33.1 |
|
Interest expense, net |
|
| 5.7 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 5.7 |
|
Income tax benefit (c) |
|
| (10.3 | ) |
|
| — |
|
|
| — |
|
|
| (8.8 | ) |
|
| (1.5 | ) |
Depreciation and amortization |
|
| 14.9 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 14.9 |
|
Net (loss) income |
| $ | (17.3 | ) |
| $ | 20.4 |
|
| $ | 2.8 |
|
| $ | 8.1 |
|
| $ | 14.0 |
|
Net (loss) income per share- basic (d) |
| $ | (0.12 | ) |
| $ | 0.14 |
|
| $ | 0.02 |
|
| $ | 0.05 |
|
| $ | 0.09 |
|
Net (loss) income per share- diluted (d) |
| $ | (0.12 | ) |
| $ | 0.14 |
|
| $ | 0.02 |
|
| $ | 0.05 |
|
| $ | 0.09 |
|
14 | Q4 2021 Earnings Release
|
| Twelve Months Ended December 31, 2021 |
| |||||||||||||||||
|
| As |
|
| Share-based |
|
| Severance |
|
| Other (a) |
|
| Adjusted (b) |
| |||||
|
| (Dollars in millions, except per share data) |
| |||||||||||||||||
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Recurring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cloud |
| $ | 197.7 |
|
| $ | 11.0 |
|
| $ | 0.5 |
|
| $ | — |
|
| $ | 186.2 |
|
Bureau |
|
| 64.7 |
|
|
| 1.9 |
|
|
| 1.5 |
|
|
| — |
|
|
| 61.3 |
|
Total recurring |
|
| 262.4 |
|
|
| 12.9 |
|
|
| 2.0 |
|
|
| — |
|
|
| 247.5 |
|
Professional services and other |
|
| 194.6 |
|
|
| 9.5 |
|
|
| 0.2 |
|
|
| — |
|
|
| 184.9 |
|
Product development and management |
|
| 134.0 |
|
|
| 18.0 |
|
|
| 0.6 |
|
|
| — |
|
|
| 115.4 |
|
Depreciation and amortization |
|
| 50.9 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 50.9 |
|
Total cost of revenue |
|
| 641.9 |
|
|
| 40.4 |
|
|
| 2.8 |
|
|
| — |
|
|
| 598.7 |
|
Sales and marketing |
|
| 218.5 |
|
|
| 13.8 |
|
|
| 1.9 |
|
|
| — |
|
|
| 202.8 |
|
General and administrative |
|
| 199.3 |
|
|
| 62.6 |
|
|
| 2.7 |
|
|
| (2.0 | ) |
|
| 136.0 |
|
Operating (loss) profit |
|
| (35.5 | ) |
|
| 116.8 |
|
|
| 7.4 |
|
|
| (2.0 | ) |
|
| (157.7 | ) |
Other expense, net |
|
| 18.9 |
|
|
| — |
|
|
| — |
|
|
| 17.2 |
|
|
| 1.7 |
|
Depreciation and amortization |
|
| 77.5 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 77.5 |
|
EBITDA |
| $ | 23.1 |
|
| $ | 116.8 |
|
| $ | 7.4 |
|
| $ | 15.2 |
|
| $ | 162.5 |
|
Interest expense, net |
|
| 35.9 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 35.9 |
|
Income tax (benefit) expense (c) |
|
| (14.9 | ) |
|
| — |
|
|
| — |
|
|
| (23.6 | ) |
|
| 8.7 |
|
Depreciation and amortization |
|
| 77.5 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 77.5 |
|
Net (loss) income |
| $ | (75.4 | ) |
| $ | 116.8 |
|
| $ | 7.4 |
|
| $ | (8.4 | ) |
| $ | 40.4 |
|
Net (loss) income per share- basic (d) |
| $ | (0.50 | ) |
| $ | 0.78 |
|
| $ | 0.05 |
|
| $ | (0.06 | ) |
| $ | 0.27 |
|
Net (loss) income per share- diluted (d) |
| $ | (0.50 | ) |
| $ | 0.74 |
|
| $ | 0.05 |
|
| $ | (0.06 | ) |
| $ | 0.26 |
|
15 | Q4 2021 Earnings Release
|
| Twelve Months Ended December 31, 2020 |
| |||||||||||||||||
|
| As |
|
| Share-based |
|
| Severance |
|
| Other (a) |
|
| Adjusted (b) |
| |||||
|
| (Dollars in millions, except per share data) |
| |||||||||||||||||
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Recurring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cloud |
| $ | 166.9 |
|
| $ | 5.0 |
|
| $ | 1.4 |
|
| $ | — |
|
| $ | 160.5 |
|
Bureau |
|
| 46.4 |
|
|
| 1.1 |
|
|
| 0.4 |
|
|
| — |
|
|
| 44.9 |
|
Total recurring |
|
| 213.3 |
|
|
| 6.1 |
|
|
| 1.8 |
|
|
| — |
|
|
| 205.4 |
|
Professional services and other |
|
| 163.7 |
|
|
| 3.8 |
|
|
| 0.9 |
|
|
| — |
|
|
| 159.0 |
|
Product development and management |
|
| 83.7 |
|
|
| 8.7 |
|
|
| 1.5 |
|
|
| — |
|
|
| 73.5 |
|
Depreciation and amortization |
|
| 40.5 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 40.5 |
|
Total cost of revenue |
|
| 501.2 |
|
|
| 18.6 |
|
|
| 4.2 |
|
|
| — |
|
|
| 478.4 |
|
Sales and marketing |
|
| 165.6 |
|
|
| 8.0 |
|
|
| 3.3 |
|
|
| — |
|
|
| 154.3 |
|
General and administrative |
|
| 167.9 |
|
|
| 42.3 |
|
|
| 2.2 |
|
|
| 24.5 |
|
|
| 98.9 |
|
Operating profit |
|
| 7.8 |
|
|
| 68.9 |
|
|
| 9.7 |
|
|
| 24.5 |
|
|
| (95.3 | ) |
Other expense (income), net |
|
| 2.7 |
|
|
| — |
|
|
| — |
|
|
| (1.0 | ) |
|
| 3.7 |
|
Depreciation and amortization |
|
| 51.8 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 51.8 |
|
EBITDA |
| $ | 56.9 |
|
| $ | 68.9 |
|
| $ | 9.7 |
|
| $ | 23.5 |
|
| $ | 159.0 |
|
Interest expense, net |
|
| 25.1 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 25.1 |
|
Income tax (benefit) expense (c) |
|
| (16.0 | ) |
|
| — |
|
|
| — |
|
|
| (25.0 | ) |
|
| 9.0 |
|
Depreciation and amortization |
|
| 51.8 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 51.8 |
|
Net (loss) income |
| $ | (4.0 | ) |
| $ | 68.9 |
|
| $ | 9.7 |
|
| $ | (1.5 | ) |
| $ | 73.1 |
|
Net (loss) income per share- basic (d) |
| $ | (0.03 | ) |
| $ | 0.47 |
|
| $ | 0.07 |
|
| $ | (0.01 | ) |
| $ | 0.50 |
|
Net (loss) income per share- diluted (d) |
| $ | (0.03 | ) |
| $ | 0.47 |
|
| $ | 0.07 |
|
| $ | (0.01 | ) |
| $ | 0.50 |
|
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
16 | Q4 2021 Earnings Release