International Business Machines Corp 8-K 2020-04-20
Sign in or join
Add a note by highlighting text or Replying to an existing note.
Add a note by highlighting text or Replying to an existing note.
Exhibit 99.1
IBM REPORTS 2020 FIRST-QUARTER RESULTS
Continued Cloud Revenue Growth; Gross Margin Expansion; Strong Balance Sheet and Liquidity Position
ARMONK, N.Y., April 20, 2020 . . . IBM (NYSE: IBM) today announced first-quarter 2020 earnings results.
“IBM remains focused on helping our clients adapt to the immediate challenges of the COVID-19 pandemic, while we continue to enable them to shift their mission-critical workloads to hybrid cloud and expand their use of AI to help transform their operations,” said Arvind Krishna, IBM chief executive officer. “Our first-quarter performance in cloud is a reflection of the trust clients place in IBM's technology and expertise today, and positions us to continue building an enduring hybrid cloud platform for the future.”
Highlights for the first quarter include:
| ● | GAAP EPS from continuing operations of $1.31 |
| ● | Operating (non-GAAP) EPS of $1.84 |
| ● | Revenue of $17.6 billion, down 3.4 percent (up 0.1 percent adjusting for divested businesses and currency) |
-- Cloud & Cognitive Software up 5 percent (up 7 percent adjusting for currency)
-- Systems up 3 percent (up 4 percent adjusting for currency)
-- Global Business Services flat (up 1 percent adjusting for currency)
| ● | Total cloud revenue of $5.4 billion, up 19 percent (up 23 percent adjusting for divested businesses and currency) |
-- Cloud revenue of $22 billion over last 12 months, up 13 percent (up 16 percent adjusting for divested businesses and currency)
| ● | Red Hat revenue, up 18 percent (up 20 percent adjusting for currency), normalized for historical comparability |
| ● | GAAP gross profit margin up 90 basis points; Operating (non-GAAP) gross profit margin up 150 basis points |
| ● | Net cash from operating activities of $14.5 billion and free cash flow of $11.6 billion, over the last 12 months |
| ● | IBM is withdrawing its full-year 2020 guidance in light of the current COVID-19 crisis. The company will reassess this position based on the clarity of the macroeconomic recovery at the end of the second quarter. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST QUARTER 2020 |
|
|||||||||||
|
|
Results Reflect the Impact of Items Related to |
|
|||||||||||
|
|
the Red Hat Acquisition Closed in July 2019 |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
Pre-tax |
|
Gross |
|
|
|
|
Diluted |
|
Net |
|
Pre-tax |
|
Income/(Loss) |
|
Profit |
|
|||
|
|
EPS |
|
Income |
|
Income/(Loss) |
|
Margin |
|
Margin |
|
|||
GAAP from Continuing Operations |
|
$ |
1.31 |
|
$ |
1.2B |
|
$ |
0.0B |
|
(0.3) |
% |
45.1 |
% |
Year/Year |
|
|
(26) |
% |
|
(26) |
% |
|
(103) |
% |
(10.6) |
Pts |
0.9 |
Pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (Non-GAAP) |
|
$ |
1.84 |
|
$ |
1.6B |
|
$ |
0.7B |
|
3.9 |
% |
46.2 |
% |
Year/Year |
|
|
(18) |
% |
|
(18) |
% |
|
(69) |
% |
(8.4) |
Pts |
1.5 |
Pts |
“Our recurring revenue stream, continued gross profit margin expansion and strong balance sheet and liquidity position remain stabilizing elements in an unprecedented business climate,” said James Kavanaugh, IBM senior vice president and chief financial officer. “We’ve taken actions within our business to provide the necessary flexibility and operating efficiency for the current environment.”
Cash Flow and Balance Sheet
In the first quarter, the company generated net cash from operating activities of $4.5 billion, or $2.1 billion excluding Global Financing receivables. IBM’s free cash flow was $1.4 billion. The company returned $1.4 billion to shareholders in dividends.
IBM ended the first quarter with $12.0 billion of cash on hand which includes marketable securities. Debt, including Global Financing debt of $22.3 billion, totaled $64.3 billion – down $8.7 billion since the end of the second-quarter 2019.
Segment Results for First Quarter
| ● | Cloud & Cognitive Software (includes Cloud & Data Platforms which includes Red Hat; Cognitive Applications; and Transaction Processing Platforms) — revenues of $5.2 billion, up 5 percent (up 7 percent adjusting for currency), with growth in Cloud & Data Platforms, up 32 percent (up 34 percent adjusting for currency) led by Red Hat. |
| ● | Global Business Services (includes Consulting, Application Management and Global Process Services) — revenues of $4.1 billion, flat year-to-year (up 1 percent adjusting for currency), with growth in Consulting, up 4 percent (up 5 percent adjusting for currency); gross profit margin up 100 basis points. |
| ● | Global Technology Services (includes Infrastructure & Cloud Services and Technology Support Services) — revenues of $6.5 billion, down 6 percent (down 4 percent adjusting for currency); gross profit margin up 30 basis points. |
| ● | Systems (includes Systems Hardware and Operating Systems Software) — revenues of $1.4 billion, up 3 percent (up 4 percent adjusting for currency), led by IBM Z, up 59 percent (up 61 percent adjusting for currency) and Storage Systems revenue up 18 percent (up 19 percent adjusting for currency); gross profit margin up 410 basis points. |
| ● | Global Financing (includes financing and used equipment sales) — revenues of $299 million, down 26 percent (down 25 percent adjusting for currency); revenue reflects the wind-down of OEM commercial financing; gross profit margin up 580 basis points. |
Pre-Tax Income and Tax Rate
Pre-tax income was impacted by charges of approximately $0.9 billion, predominantly related to structural actions to improve competitiveness in Global Technology Services. IBM’s reported GAAP and operating (non-GAAP) tax rates for the first quarter include the effect of a non-cash discrete tax benefit, associated with the intercompany transfer of intellectual property, which more than offsets the charges for those structural actions.
Forward-Looking and Cautionary Statements
Except for the historical information and discussions contained herein, statements contained in this release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on the company’s current assumptions regarding future business and financial performance. These statements involve a number of risks, uncertainties and other factors that could cause actual results to differ materially, including, but not limited to, the following: a downturn in economic environment and client spending budgets; the company’s failure to meet growth and productivity objectives; a failure of the company’s innovation
initiatives; damage to the company’s reputation; risks from investing in growth opportunities; failure of the company’s intellectual property portfolio to prevent competitive offerings and the failure of the company to obtain necessary licenses; cybersecurity and data privacy considerations; fluctuations in financial results; impact of local legal, economic, political and health conditions; adverse effects from environmental matters, tax matters and the company’s pension plans; ineffective internal controls; the company’s use of accounting estimates; impairment of the company’s goodwill or amortizable intangible assets; the company’s ability to attract and retain key employees and its reliance on critical skills; impacts of relationships with critical suppliers; product quality issues; impacts of business with government clients; currency fluctuations and customer financing risks; impact of changes in market liquidity conditions and customer credit risk on receivables; reliance on third party distribution channels and ecosystems; the company’s ability to successfully manage acquisitions, alliances and dispositions, including integration challenges, failure to achieve objectives, the assumption of liabilities, and higher debt levels; legal proceedings and investigatory risks; risk factors related to IBM securities; and other risks, uncertainties and factors discussed in the company’s Form 10-Qs, Form 10-K and in the company’s other filings with the U.S. Securities and Exchange Commission (SEC) or in materials incorporated therein by reference. Any forward-looking statement in this release speaks only as of the date on which it is made. Except as required by law, the company assumes no obligation to update or revise any forward-looking statements.
Presentation of Information in this Press Release
In an effort to provide investors with additional information regarding the company’s results as determined by generally accepted accounting principles (GAAP), the company has also disclosed in this press release the following non-GAAP information, which management believes provides useful information to investors:
IBM results —
| ● | adjusting for currency (i.e., at constant currency); |
| ● | total revenue and cloud revenue adjusting for divested businesses and currency; |
| ● | revenue for Red Hat normalized for historical comparability; |
| ● | presenting operating (non-GAAP) earnings per share amounts and related income statement items; |
| ● | adjusting for free cash flow; |
| ● | net cash from operating activities, excluding Global Financing receivables. |
The rationale for management’s use of these non-GAAP measures is included in Exhibit 99.2 in the Form 8-K that includes this press release and is being submitted today to the SEC.
Conference Call and Webcast
IBM’s regular quarterly earnings conference call is scheduled to begin at 5:00 p.m. EDT, today. The Webcast may be accessed via a link at http://www.ibm.com/investor/events/earnings/1q20.html. Presentation charts will be available shortly before the Webcast.
Financial Results Below (certain amounts may not add due to use of rounded numbers; percentages presented are calculated from the underlying whole-dollar amounts).
Contact: |
IBM |
|
Edward Barbini, 914-499-6565 |
|
barbini@us.ibm.com |
|
|
|
John Bukovinsky, 732-618-3531 |
|
jbuko@us.ibm.com |
INTERNATIONAL BUSINESS MACHINES CORPORATION
COMPARATIVE FINANCIAL RESULTS
(Unaudited; Dollars in millions except per share amounts)
|
|
Three Months Ended |
|
|
||||
|
|
March 31, |
|
|
||||
|
|
2020 |
|
2019 |
|
|
||
REVENUE |
|
|
|
|
|
|
|
|
Cloud & Cognitive Software |
|
$ |
5,238 |
|
$ |
4,967 |
|
* |
Global Business Services |
|
|
4,136 |
|
|
4,155 |
|
* |
Global Technology Services |
|
|
6,467 |
|
|
6,875 |
|
|
Systems |
|
|
1,368 |
|
|
1,328 |
|
|
Global Financing |
|
|
299 |
|
|
406 |
|
|
Other |
|
|
62 |
|
|
451 |
|
* |
TOTAL REVENUE |
|
|
17,571 |
|
|
18,182 |
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
|
7,922 |
|
|
8,043 |
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT MARGIN |
|
|
|
|
|
|
|
|
Cloud & Cognitive Software |
|
|
75.4 |
% |
|
75.6 |
% |
* |
Global Business Services |
|
|
27.2 |
% |
|
26.2 |
% |
* |
Global Technology Services |
|
|
34.0 |
% |
|
33.7 |
% |
|
Systems |
|
|
50.2 |
% |
|
46.2 |
% |
|
Global Financing |
|
|
40.7 |
% |
|
34.9 |
% |
|
|
|
|
|
|
|
|
|
|
TOTAL GROSS PROFIT MARGIN |
|
|
45.1 |
% |
|
44.2 |
% |
|
|
|
|
|
|
|
|
|
|
EXPENSE AND OTHER INCOME |
|
|
|
|
|
|
|
|
S,G&A |
|
|
5,955 |
|
|
4,691 |
|
|
R,D&E |
|
|
1,625 |
|
|
1,433 |
|
|
Intellectual property and custom development income |
|
|
(116) |
|
|
(101) |
|
|
Other (income) and expense |
|
|
182 |
|
|
(73) |
|
|
Interest expense |
|
|
326 |
|
|
210 |
|
|
TOTAL EXPENSE AND OTHER INCOME |
|
|
7,972 |
|
|
6,160 |
|
|
|
|
|
|
|
|
|
|
|
INCOME/(LOSS) FROM CONTINUING OPERATIONS |
|
|
|
|
|
|
|
|
BEFORE INCOME TAXES |
|
|
(49) |
|
|
1,883 |
|
|
Pre-tax margin |
|
|
(0.3) |
% |
|
10.4 |
% |
|
Provision for / (Benefit from) income taxes |
|
|
(1,226) |
|
|
289 |
|
|
Effective tax rate |
|
|
NM |
% |
|
15.4 |
% |
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING OPERATIONS |
|
$ |
1,176 |
|
$ |
1,593 |
|
|
DISCONTINUED OPERATIONS |
|
|
|
|
|
|
|
|
Income / (Loss) from discontinued operations, net of taxes |
|
|
(1) |
|
|
(2) |
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
1,175 |
|
$ |
1,591 |
|
|
|
|
|
|
|
|
|
|
|
EARNINGS / (LOSS) PER SHARE OF COMMON STOCK |
|
|
|
|
|
|
|
|
Assuming Dilution |
|
|
|
|
|
|
|
|
Continuing Operations |
|
$ |
1.31 |
|
$ |
1.78 |
|
|
Discontinued Operations |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
TOTAL |
|
$ |
1.31 |
|
$ |
1.78 |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
Continuing Operations |
|
$ |
1.32 |
|
$ |
1.79 |
|
|
Discontinued Operations |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
TOTAL |
|
$ |
1.32 |
|
$ |
1.79 |
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING (M’s) |
|
|
|
|
|
|
|
|
Assuming Dilution |
|
|
895.0 |
|
|
893.9 |
|
|
Basic |
|
|
888.0 |
|
|
889.6 |
|
|
*Recast to conform with 2020 presentation.
NM = Not Meaningful
INTERNATIONAL BUSINESS MACHINES CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEET
(Unaudited)
|
|
At |
|
At |
||
|
|
March 31, |
|
December 31, |
||
(Dollars in Millions) |
|
2020 |
|
2019 |
||
ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
11,218 |
|
$ |
8,172 |
Restricted cash |
|
|
152 |
|
|
141 |
Marketable securities |
|
|
647 |
|
|
696 |
Notes and accounts receivable - trade, net |
|
|
6,927 |
|
|
7,870 |
Short-term financing receivables, net |
|
|
12,126 |
|
|
14,192 |
Other accounts receivable, net |
|
|
1,616 |
|
|
1,733 |
Inventories |
|
|
1,786 |
|
|
1,619 |
Deferred costs |
|
|
1,948 |
|
|
1,896 |
Prepaid expenses and other current assets |
|
|
2,509 |
|
|
2,101 |
Total Current Assets |
|
|
38,931 |
|
|
38,420 |
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
9,626 |
|
|
10,010 |
Operating right-of-use assets, net |
|
|
4,871 |
|
|
4,996 |
Long-term financing receivables, net |
|
|
7,708 |
|
|
8,712 |
Prepaid pension assets |
|
|
6,933 |
|
|
6,865 |
Deferred costs |
|
|
2,459 |
|
|
2,472 |
Deferred taxes |
|
|
8,782 |
|
|
5,182 |
Goodwill |
|
|
57,517 |
|
|
58,222 |
Intangibles, net |
|
|
14,666 |
|
|
15,235 |
Investments and sundry assets |
|
|
1,911 |
|
|
2,074 |
Total Assets |
|
$ |
153,403 |
|
$ |
152,186 |
|
|
|
|
|
|
|
LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
Taxes |
|
$ |
2,348 |
|
$ |
2,839 |
Short-term debt |
|
|
11,642 |
|
|
8,797 |
Accounts payable |
|
|
4,172 |
|
|
4,896 |
Deferred income |
|
|
13,377 |
|
|
12,026 |
Operating lease liabilities |
|
|
1,327 |
|
|
1,380 |
Other liabilities |
|
|
7,806 |
|
|
7,763 |
Total Current Liabilities |
|
|
40,673 |
|
|
37,701 |
|
|
|
|
|
|
|
Long-term debt |
|
|
52,685 |
|
|
54,102 |
Retirement related obligations |
|
|
16,474 |
|
|
17,142 |
Deferred income |
|
|
3,769 |
|
|
3,851 |
Operating lease liabilities |
|
|
3,799 |
|
|
3,879 |
Other liabilities |
|
|
15,874 |
|
|
14,526 |
Total Liabilities |
|
|
133,275 |
|
|
131,202 |
|
|
|
|
|
|
|
EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
IBM Stockholders’ Equity: |
|
|
|
|
|
|
Common stock |
|
|
56,092 |
|
|
55,895 |
Retained earnings |
|
|
162,626 |
|
|
162,954 |
Treasury stock — at cost |
|
|
(169,437) |
|
|
(169,413) |
Accumulated other comprehensive income/(loss) |
|
|
(29,283) |
|
|
(28,597) |
Total IBM Stockholders’ Equity |
|
|
19,999 |
|
|
20,841 |
|
|
|
|
|
|
|
Noncontrolling interests |
|
|
129 |
|
|
144 |
Total Equity |
|
|
20,128 |
|
|
20,985 |
|
|
|
|
|
|
|
Total Liabilities and Equity |
|
$ |
153,403 |
|
$ |
152,186 |
INTERNATIONAL BUSINESS MACHINES CORPORATION
CASH FLOW ANALYSIS
(Unaudited)
|
|
Three Months Ended |
|
Trailing Twelve Months |
|||||
|
|
March 31, |
|
Ended March 31, |
|||||
(Dollars in Millions) |
|
2020 |
|
2019 |
|
2020 |
|||
Net Cash Provided by Operating Activities per GAAP: |
|
$ |
4,476 |
|
$ |
4,759 |
|
$ |
14,487 |
|
|
|
|
|
|
|
|
|
|
Less: change in Global Financing (GF) Receivables |
|
|
2,381 |
|
|
2,458 |
|
|
415 |
Capital Expenditures, Net |
|
|
(737) |
|
|
(614) |
|
|
(2,493) |
|
|
|
|
|
|
|
|
|
|
Free Cash Flow |
|
|
1,358 |
|
|
1,688 |
|
|
11,579 |
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
|
(13) |
|
|
(1) |
|
|
(32,642) |
Divestitures |
|
|
26 |
|
|
33 |
|
|
1,069 |
Dividends |
|
|
(1,440) |
|
|
(1,397) |
|
|
(5,749) |
Share Repurchase |
|
|
— |
|
|
(920) |
|
|
(441) |
Non-GF Debt |
|
|
3,503 |
|
|
5,890 |
|
|
20,405 |
Other (includes GF Net Receivables and GF Debt) |
|
|
(426) |
|
|
629 |
|
|
(346) |
|
|
|
|
|
|
|
|
|
|
Change in Cash, Cash Equivalents, Restricted Cash and Short-term Marketable Securities |
|
$ |
3,008 |
|
$ |
5,922 |
|
$ |
(6,127) |
INTERNATIONAL BUSINESS MACHINES CORPORATION
CASH FLOW
(Unaudited)
|
|
Three Months Ended |
|
||||
|
|
March 31, |
|
||||
(Dollars in Millions) |
|
2020 |
|
2019 |
|
||
Net Income from Operations |
|
$ |
1,175 |
|
$ |
1,591 |
|
Depreciation/Amortization of Intangibles |
|
|
1,635 |
|
|
1,446 |
|
Stock-based Compensation |
|
|
189 |
|
|
113 |
|
Working Capital / Other |
|
|
(905) |
|
|
(848) |
|
Global Financing A/R |
|
|
2,381 |
|
|
2,458 |
|
Net Cash Provided by Operating Activities |
|
$ |
4,476 |
|
$ |
4,759 |
|
Capital Expenditures, net of payments & proceeds |
|
|
(737) |
|
|
(614) |
|
Divestitures, net of cash transferred |
|
|
26 |
|
|
33 |
|
Acquisitions, net of cash acquired |
|
|
(13) |
|
|
(1) |
|
Marketable Securities / Other Investments, net |
|
|
(178) |
|
|
(271) |
|
Net Cash Provided by / (Used in) Investing Activities |
|
$ |
(902) |
|
$ |
(853) |
|
Debt, net of payments & proceeds |
|
|
1,356 |
|
|
4,232 |
|
Dividends |
|
|
(1,440) |
|
|
(1,397) |
|
Common Stock Repurchases |
|
|
— |
|
|
(920) |
|
Common Stock Transactions - Other |
|
|
(31) |
|
|
(51) |
|
Net Cash Provided by / (Used in) Financing Activities |
|
$ |
(115) |
|
$ |
1,863 |
|
Effect of Exchange Rate changes on Cash |
|
|
(403) |
|
|
(102) |
|
Net Change in Cash, Cash Equivalents and Restricted Cash |
|
$ |
3,057 |
|
$ |
5,668 |
|
INTERNATIONAL BUSINESS MACHINES CORPORATION
SEGMENT DATA
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2020 |
|
|||||||||||||
|
|
Cloud & |
|
Global |
|
Global |
|
|
|
|
|
|
|
|||
|
|
Cognitive |
|
Business |
|
Technology |
|
|
|
|
Global |
|
||||
(Dollars in Millions) |
|
Software |
|
Services |
|
Services |
|
Systems |
|
Financing |
|
|||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External |
|
$ |
5,238 |
|
$ |
4,136 |
|
$ |
6,467 |
|
$ |
1,368 |
|
$ |
299 |
|
Internal |
|
|
813 |
|
|
46 |
|
|
294 |
|
|
148 |
|
|
212 |
|
Total Segment Revenue |
|
$ |
6,052 |
|
$ |
4,183 |
|
$ |
6,761 |
|
$ |
1,516 |
|
$ |
511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax Income / (Loss) from Continuing Operations |
|
|
933 |
|
|
271 |
|
|
(178) |
|
|
(217) |
|
|
194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax margin |
|
|
15.4 |
% |
|
6.5 |
% |
|
(2.6) |
% |
|
(14.3) |
% |
|
37.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change YTY Revenue - External |
|
|
5.5 |
% |
|
(0.5) |
% |
|
(5.9) |
% |
|
3.0 |
% |
|
(26.2) |
% |
Change YTY Revenue - External @constant currency |
|
|
6.8 |
% |
|
0.9 |
% |
|
(4.0) |
% |
|
4.1 |
% |
|
(24.9) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2019 |
|
|||||||||||||
|
|
Cloud & |
|
Global |
|
Global |
|
|
|
|
|
|
|
|||
|
|
Cognitive |
|
Business |
|
Technology |
|
|
|
|
Global |
|
||||
(Dollars in Millions) |
|
Software* |
|
Services* |
|
Services |
|
Systems |
|
Financing |
|
|||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External |
|
$ |
4,967 |
|
$ |
4,155 |
|
$ |
6,875 |
|
$ |
1,328 |
|
$ |
406 |
|
Internal |
|
|
841 |
|
|
74 |
|
|
290 |
|
|
163 |
|
|
300 |
|
Total Segment Revenue |
|
$ |
5,808 |
|
$ |
4,229 |
|
$ |
7,164 |
|
$ |
1,491 |
|
$ |
706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax Income / (Loss) from Continuing Operations |
|
|
1,785 |
|
|
298 |
|
|
275 |
|
|
(202) |
|
|
288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax margin |
|
|
30.7 |
% |
|
7.0 |
% |
|
3.8 |
% |
|
(13.5) |
% |
|
40.8 |
% |
* Recast to conform with 2020 presentation.
INTERNATIONAL BUSINESS MACHINES CORPORATION
U.S. GAAP TO OPERATING (Non-GAAP) RESULTS RECONCILIATION
(Unaudited; Dollars in millions except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2020 |
|
|||||||||||||
|
|
Continuing Operations |
|
|||||||||||||
|
|
|
|
|
Acquisition- |
|
Retirement- |
|
Tax |
|
|
|
|
|||
|
|
|
|
|
Related |
|
Related |
|
Reform |
|
Operating |
|
||||
|
|
GAAP |
|
Adjustments* |
|
Adjustments** |
|
Impacts |
|
(Non-GAAP) |
|
|||||
Gross Profit |
|
$ |
7,922 |
|
$ |
188 |
|
|
— |
|
|
— |
|
$ |
8,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Margin |
|
|
45.1 |
% |
|
1.1 |
Pts |
|
— |
|
|
— |
|
|
46.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
S,G&A |
|
|
5,955 |
|
|
(285) |
|
|
— |
|
|
— |
|
|
5,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R,D&E |
|
|
1,625 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (Income) & Expense |
|
|
182 |
|
|
(1) |
|
|
(264) |
|
|
— |
|
|
(83) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
326 |
|
|
— |
|
|
— |
|
|
— |
|
|
326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Expense & Other (Income) |
|
|
7,972 |
|
|
(285) |
|
|
(264) |
|
|
— |
|
|
7,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax Income/(Loss) from Continuing Operations |
|
|
(49) |
|
|
473 |
|
|
264 |
|
|
— |
|
|
688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax Income/(Loss) Margin from Continuing Operations |
|
|
(0.3) |
% |
|
2.7 |
Pts |
|
1.5 |
Pts |
|
— |
|
|
3.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for / (Benefit from) Income Taxes*** |
|
|
(1,226) |
|
|
102 |
|
|
14 |
|
|
149 |
|
|
(961) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations |
|
|
1,176 |
|
|
371 |
|
|
250 |
|
|
(149) |
|
|
1,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Margin from Continuing Operations |
|
|
6.7 |
% |
|
2.1 |
Pts |
|
1.4 |
Pts |
|
(0.8) |
Pts |
|
9.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings / (Loss) Per Share: Continuing Operations |
|
$ |
1.31 |
|
$ |
0.42 |
|
$ |
0.28 |
|
$ |
(0.17) |
|
$ |
1.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2019 |
|
|||||||||||||
|
|
Continuing Operations |
|
|||||||||||||
|
|
|
|
|
Acquisition- |
|
Retirement- |
|
Tax |
|
|
|
|
|||
|
|
|
|
|
Related |
|
Related |
|
Reform |
|
Operating |
|
||||
|
|
GAAP |
|
Adjustments* |
|
Adjustments** |
|
Impacts |
|
(Non-GAAP) |
|
|||||
Gross Profit |
|
$ |
8,043 |
|
$ |
76 |
|
|
— |
|
|
— |
|
$ |
8,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Margin |
|
|
44.2 |
% |
|
0.4 |
Pts |
|
— |
|
|
— |
|
|
44.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
S,G&A |
|
|
4,691 |
|
|
(124) |
|
|
— |
|
|
— |
|
|
4,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R,D&E |
|
|
1,433 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (Income) & Expense |
|
|
(73) |
|
|
23 |
|
|
(138) |
|
|
— |
|
|
(187) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
210 |
|
|
(36) |
|
|
— |
|
|
— |
|
|
174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Expense & Other (Income) |
|
|
6,160 |
|
|
(137) |
|
|
(138) |
|
|
— |
|
|
5,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax Income/(Loss) from Continuing Operations |
|
|
1,883 |
|
|
212 |
|
|
138 |
|
|
— |
|
|
2,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax Income/(Loss) Margin from Continuing Operations |
|
|
10.4 |
% |
|
1.2 |
Pts |
|
0.8 |
Pts |
|
— |
|
|
12.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for / (Benefit from) Income Taxes*** |
|
|
289 |
|
|
49 |
|
|
26 |
|
|
(141) |
|
|
224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective Tax Rate |
|
|
15.4 |
% |
|
0.7 |
Pts |
|
0.2 |
Pts |
|
(6.3) |
Pts |
|
10.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations |
|
|
1,593 |
|
|
164 |
|
|
111 |
|
|
141 |
|
|
2,009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Margin from Continuing Operations |
|
|
8.8 |
% |
|
0.9 |
Pts |
|
0.6 |
Pts |
|
0.8 |
Pts |
|
11.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings / (Loss) Per Share: Continuing Operations |
|
$ |
1.78 |
|
$ |
0.18 |
|
$ |
0.13 |
|
$ |
0.16 |
|
$ |
2.25 |
|
* Includes amortization of purchased intangible assets, in process R&D, transaction costs, applicable restructuring and related expenses, tax charges related to acquisition integration and pre-closing charges, such as financing costs.
** Includes amortization of prior service costs, interest cost, expected return on plan assets, amortized actuarial gains/losses, the impacts of any plan curtailments/settlements and pension insolvency costs and other costs.
*** Tax impact on operating (non-GAAP) pre-tax income from continuing operations is calculated under the same accounting principles applied to the As Reported pre-tax income under ASC 740, which employs an annual effective tax rate method to the results. The effective tax rate is not displayed as the calculated rate for the three months ended March 31, 2020 is not meaningful.
INTERNATIONAL BUSINESS MACHINES CORPORATION
U.S. GAAP TO OPERATING (Non-GAAP) RESULTS RECONCILIATION
(Unaudited; Dollars in millions except per share amounts)
|
|
Three Months Ended |
|
|
Trailing Twelve Months Ended |
|
|||||
|
|
March 31, 2020 |
|
|
March 31, 2020 |
|
|||||
|
|
Change YTY |
|
|
Change YTY |
|
|||||
Revenue Adjusting for Divested Businesses and Currency |
|
Cloud |
|
Total IBM |
|
|
Cloud |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
Revenue as reported |
|
|
18.8 |
% |
|
(3.4) |
% |
|
|
13.2 |
% |
Impact from divested businesses |
|
|
2.4 |
Pts |
|
1.9 |
Pts |
|
|
1.5 |
Pts |
Currency impact |
|
|
1.8 |
Pts |
|
1.5 |
Pts |
|
|
1.6 |
Pts |
Revenue adjusting for divested businesses and currency (non-GAAP) |
|
|
23.0 |
% |
|
0.1 |
% |
|
|
16.4 |
% |
|
|
Three Months Ended |
|
Change |
|
||||||
Red Hat Revenue, Normalized for Historical Comparability |
|
March 31, 2020 |
|
March 31, 2019 |
|
YTY |
|
YTY @constant currency |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
Red Hat revenue as reported in IBM consolidated results (1) |
|
$ |
719 |
|
$ |
— |
|
|
|
|
|
Add: Red Hat revenue prior to acquisition (2) |
|
|
— |
|
|
900 |
|
|
|
|
|
Add: Purchase accounting deferred revenue and intercompany adjustments (3) |
|
|
347 |
|
|
— |
|
|
|
|
|
Red Hat revenue, normalized for historical comparability (non-GAAP) |
|
$ |
1,066 |
|
$ |
900 |
|
18 |
% |
20 |
% |
(1) Represents GAAP revenue as reported by IBM, which is included in the Cloud & Cognitive Software segment.
(2) Revenue for the three months ended March 31, 2019 represents pre-acquisition Red Hat standalone revenue and is included for comparative purposes.
(3) Represents the first-quarter 2020 impact of the deferred revenue purchase accounting adjustment and adjustments to add back revenue which was eliminated for sales between Red Hat and IBM. This line represents revenue that would have been recognized by Red Hat under GAAP if the acquisition had not occurred, but was not recognized by IBM due to purchase accounting and intercompany adjustments.
