Exhibit 99.3
The information provided in these supporting schedules are preliminary estimates of Xerox’s financial results from continuing operations excluding income taxes and equity income subsequent to the classification of Conduent Incorporated as a discontinued operation upon its separation expected to occur as of December 31, 2016. This preliminary information is not a complete or comprehensive statement of Xerox’s continuing operations financial results on a revised basis and the final financial presentation of results may differ from those provided herein due to the completion of our financial closing procedures, application of final adjustments and review by our independent auditor PricewaterhouseCoopers LLP. In addition, this information may also be impacted by other developments that may arise between now and the time the financial results are required to be finalized in connection with the filing of our Form 10-K for 2016, and those differences may be material. PricewaterhouseCoopers LLP has not audited, reviewed, compiled, or performed any procedures with respect to the preliminary financial data. Accordingly, PricewaterhouseCoopers LLP does not express an opinion or any other form of assurance with respect thereto. We do not expect to update, publicly or otherwise, the following preliminary results, other than through the release of actual results when finalized.
| | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2016 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 12,878 | | | $ | (4,894 | ) | | $ | 53 | | | | (A) | | | $ | 8,037 | |
| | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 1,988 | | | | — | | | | (31 | ) | | | (A) | | | | 1,957 | |
Cost of outsourcing, maintenance and rentals | | | 6,839 | | | | (4,079 | ) | | | 56 | | | | (A) | | | | 2,816 | |
Related party cost of services | | | — | | | | (28 | ) | | | 28 | | | | (A) | | | | — | |
Cost of financing | | | 97 | | | | — | | | | — | | | | | | | | 97 | |
Research, development and engineering expenses | | | 388 | | | | (25 | ) | | | — | | | | | | | | 363 | |
Selling, administrative and general expenses | | | 2,571 | | | | (517 | ) | | | 2 | | | | (B) | | | | 2,056 | |
Restructuring and related costs | | | 229 | | | | (57 | ) | | | — | | | | | | | | 172 | |
Amortization of intangible assets | | | 244 | | | | (200 | ) | | | — | | | | | | | | 44 | |
Separation costs | | | 75 | | | | (34 | ) | | | — | | | | | | | | 41 | |
Related Party Interest | | | — | | | | (30 | ) | | | 30 | | | | (C) | | | | — | |
Other expenses, net | | | 168 | | | | (10 | ) | | | (15 | ) | | | (D) | | | | 143 | |
| | | | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 12,599 | | | | (4,980 | ) | | | 70 | | | | | | | | 7,689 | |
| | | | | | | | | | | | | | | | | | | | |
Income (Loss) before Income Taxes & Equity Income | | $ | 279 | | | $ | 86 | | | $ | (17 | ) | | | | | | $ | 348 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information included in Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amount primarily reflects adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
(D) | Amount reflects adjustment for interest on $1.0 billion Senior Unsecured Term Facility that is required to be repaid upon separation. |
1
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2016 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 4,281 | | | $ | (1,685 | ) | | $ | 19 | | | | (A) | | | $ | 2,615 | |
| | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 624 | | | | — | | | | (10 | ) | | | (A) | | | | 614 | |
Cost of outsourcing, maintenance and rentals | | | 2,344 | | | | (1,412 | ) | | | 18 | | | | (A) | | | | 950 | |
Related party cost of services | | | — | | | | (9 | ) | | | 9 | | | | (A) | | | | — | |
Cost of financing | | | 33 | | | | — | | | | — | | | | | | | | 33 | |
Research, development and engineering expenses | | | 134 | | | | (10 | ) | | | 2 | | | | (B) | | | | 126 | |
Selling, administrative and general expenses | | | 882 | | | | (183 | ) | | | 2 | | | | (B) | | | | 701 | |
Restructuring and related costs | | | 126 | | | | (26 | ) | | | — | | | | | | | | 100 | |
Amortization of intangible assets | | | 89 | | | | (75 | ) | | | — | | | | | | | | 14 | |
Separation costs | | | 8 | | | | (3 | ) | | | — | | | | | | | | 5 | |
Related Party Interest | | | — | | | | (10 | ) | | | 10 | | | | (C) | | | | — | |
Other expenses, net | | | 57 | | | | (11 | ) | | | (2 | ) | | | (D) | | | | 44 | |
| | | | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 4,297 | | | | (1,739 | ) | | | 29 | | | | | | | | 2,587 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) Income before Income Taxes & Equity Income | | $ | (16 | ) | | $ | 54 | | | $ | (10 | ) | | | | | | $ | 28 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information included in Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amounts primarily reflect adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
(D) | Amount reflects adjustment for interest on $1.0 billion Senior Unsecured Term Facility that is required to be repaid upon separation. |
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2016 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 4,385 | | | $ | (1,613 | ) | | $ | 21 | | | (A) | | $ | 2,793 | |
| | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 707 | | | | — | | | | (11 | ) | | (A) | | | 696 | |
Cost of outsourcing, maintenance and rentals | | | 2,279 | | | | (1,348 | ) | | | 22 | | | (A) | | | 953 | |
Related party cost of services | | | — | | | | (10 | ) | | | 10 | | | (A) | | | — | |
Cost of financing | | | 32 | | | | — | | | | — | | | | | | 32 | |
Research, development and engineering expenses | | | 128 | | | | (8 | ) | | | (1 | ) | | (B) | | | 119 | |
Selling, administrative and general expenses | | | 862 | | | | (170 | ) | | | (1 | ) | | (B) | | | 691 | |
Restructuring and related costs | | | 71 | | | | (23 | ) | | | (1 | ) | | (B) | | | 47 | |
Amortization of intangible assets | | | 78 | | | | (62 | ) | | | — | | | | | | 16 | |
Separation costs | | | 28 | | | | (16 | ) | | | 1 | | | (B) | | | 13 | |
Related Party Interest | | | — | | | | (10 | ) | | | 10 | | | (C) | | | — | |
Other expenses, net | | | 55 | | | | — | | | | (8 | ) | | (D) | | | 47 | |
| | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 4,240 | | | | (1,647 | ) | | | 21 | | | | | | 2,614 | |
| | | | | | | | | | | | | | | | | | |
Income before Income Taxes & Equity Income | | $ | 145 | | | $ | 34 | | | $ | — | | | | | $ | 179 | |
| | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information derived from Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amounts primarily reflect adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
(D) | Amount reflects adjustment for interest on $1.0 billion Senior Unsecured Term Facility that is required to be repaid upon separation. |
2
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2016 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 4,212 | | | $ | (1,596 | ) | | $ | 13 | | | (A) | | $ | 2,629 | |
| | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 657 | | | | — | | | | (10 | ) | | (A) | | | 647 | |
Cost of outsourcing, maintenance and rentals | | | 2,216 | | | | (1,319 | ) | | | 16 | | | (A) | | | 913 | |
Related party cost of services | | | — | | | | (9 | ) | | | 9 | | | (A) | | | — | |
Cost of financing | | | 32 | | | | — | | | | — | | | | | | 32 | |
Research, development and engineering expenses | | | 126 | | | | (7 | ) | | | (1 | ) | | (B) | | | 118 | |
Selling, administrative and general expenses | | | 827 | | | | (164 | ) | | | 1 | | | (B) | | | 664 | |
Restructuring and related costs | | | 32 | | | | (8 | ) | | | 1 | | | (B) | | | 25 | |
Amortization of intangible assets | | | 77 | | | | (63 | ) | | | — | | | | | | 14 | |
Separation costs | | | 39 | | | | (15 | ) | | | (1 | ) | | (B) | | | 23 | |
Related Party Interest | | | — | | | | (10 | ) | | | 10 | | | (C) | | | — | |
Other expenses, net | | | 56 | | | | 1 | | | | (5 | ) | | (D) | | | 52 | |
| | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 4,062 | | | | (1,594 | ) | | | 20 | | | | | | 2,488 | |
| | | | | | | | | | | | | | | | | | |
Income (Loss) before Income Taxes & Equity Income | | $ | 150 | | | $ | (2 | ) | | $ | (7 | ) | | | | $ | 141 | |
| | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information included in Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amounts primarily reflect adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
(D) | Amount reflects adjustment for interest on $1.0 billion Senior Unsecured Term Facility that is required to be repaid upon separation. |
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2015 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 18,045 | | | $ | (6,662 | ) | | $ | 82 | | | | (A) | | | $ | 11,465 | |
| | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 2,961 | | | | — | | | | (39 | ) | | | (A) | | | | 2,922 | |
Cost of outsourcing, maintenance and rentals | | | 9,691 | | | | (5,937 | ) | | | 77 | | | | (A) | | | | 3,831 | |
Related party cost of services | | | — | | | | (40 | ) | | | 40 | | | | (A) | | | | — | |
Cost of financing | | | 130 | | | | — | | | | — | | | | | | | | 130 | |
Research, development and engineering expenses | | | 563 | | | | (52 | ) | | | — | | | | | | | | 511 | |
Selling, administrative and general expenses | | | 3,559 | | | | (699 | ) | | | 5 | | | | (B) | | | | 2,865 | |
Restructuring and related costs | | | 186 | | | | (159 | ) | | | — | | | | | | | | 27 | |
Amortization of intangible assets | | | 310 | | | | (250 | ) | | | — | | | | | | | | 60 | |
Related Party Interest | | | — | | | | (61 | ) | | | 61 | | | | (C) | | | | — | |
Other expenses, net | | | 233 | | | | (38 | ) | | | — | | | | | | | | 195 | |
| | | | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 17,633 | | | | (7,236 | ) | | | 144 | | | | | | | | 10,541 | |
| | | | | | | | | | | | | | | | | | | | |
Income (Loss) before Income Taxes & Equity Income | | $ | 412 | | | $ | 574 | | | $ | (62 | ) | | | | | | $ | 924 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information included in Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amount primarily reflects adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
3
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2015 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 4,469 | | | $ | (1,678 | ) | | $ | 16 | | | (A) | | $ | 2,807 | |
| | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 674 | | | | — | | | | (10 | ) | | (A) | | | 664 | |
Cost of outsourcing, maintenance and rentals | | | 2,368 | | | | (1,411 | ) | | | 19 | | | (A) | | | 976 | |
Related party cost of services | | | — | | | | (9 | ) | | | 9 | | | (A) | | | — | |
Cost of financing | | | 33 | | | | — | | | | — | | | | | | 33 | |
Research, development and engineering expenses | | | 141 | | | | (12 | ) | | | 1 | | | (B) | | | 130 | |
Selling, administrative and general expenses | | | 915 | | | | (179 | ) | | | 2 | | | (B) | | | 738 | |
Restructuring and related costs | | | 14 | | | | (3 | ) | | | — | | | | | | 11 | |
Amortization of intangible assets | | | 77 | | | | (61 | ) | | | — | | | | | | 16 | |
Related Party Interest | | | — | | | | (21 | ) | | | 21 | | | (C) | | | — | |
Other expenses, net | | | 46 | | | | (2 | ) | | | — | | | | | | 44 | |
| | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 4,268 | | | | (1,698 | ) | | | 42 | | | | | | 2,612 | |
| | | | | | | | | | | | | | | | | | |
Income (Loss) before Income Taxes & Equity Income | | $ | 201 | | | $ | 20 | | | $ | (26 | ) | | | | $ | 195 | |
| | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information included in Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amounts primarily reflect adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2015 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 4,590 | | | $ | (1,683 | ) | | $ | 19 | | | | (A) | | | $ | 2,926 | |
| | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 776 | | | | — | | | | (10 | ) | | | (A) | | | | 766 | |
Cost of outsourcing, maintenance and rentals | | | 2,356 | | | | (1,422 | ) | | | 20 | | | | (A) | | | | 954 | |
Related party cost of services | | | — | | | | (10 | ) | | | 10 | | | | (A) | | | | — | |
Cost of financing | | | 32 | | | | — | | | | — | | | | | | | | 32 | |
Research, development and engineering expenses | | | 142 | | | | (15 | ) | | | — | | | | | | | | 127 | |
Selling, administrative and general expenses | | | 906 | | | | (173 | ) | | | 1 | | | | (B) | | | | 734 | |
Restructuring and related costs | | | 157 | | | | (148 | ) | | | — | | | | | | | | 9 | |
Amortization of intangible assets | | | 79 | | | | (64 | ) | | | — | | | | | | | | 15 | |
Related Party Interest | | | — | | | | (15 | ) | | | 15 | | | | (C) | | | | — | |
Other expenses, net | | | 68 | | | | (8 | ) | | | — | | | | | | | | 60 | |
| | | | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 4,516 | | | | (1,855 | ) | | | 36 | | | | | | | | 2,697 | |
| | | | | | | | | | | | | | | | | | | | |
Income (Loss) before Income Taxes & Equity Income | | $ | 74 | | | $ | 172 | | | $ | (17 | ) | | | | | | $ | 229 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information derived from Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amount primarily reflects adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
4
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2015 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 4,333 | | | $ | (1,571 | ) | | $ | 24 | | | | (A) | | | $ | 2,786 | |
| | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 721 | | | | — | | | | (9 | ) | | | (A) | | | | 712 | |
Cost of outsourcing, maintenance and rentals | | | 2,592 | | | | (1,672 | ) | | | 17 | | | | (A) | | | | 937 | |
Related party cost of services | | | — | | | | (10 | ) | | | 10 | | | | (A) | | | | — | |
Cost of financing | | | 33 | | | | — | | | | — | | | | | | | | 33 | |
Research, development and engineering expenses | | | 135 | | | | (12 | ) | | | 3 | | | | (B) | | | | 126 | |
Selling, administrative and general expenses | | | 855 | | | | (170 | ) | | | (7 | ) | | | (B) | | | | 678 | |
Restructuring and related costs | | | 20 | | | | (9 | ) | | | — | | | | | | | | 11 | |
Amortization of intangible assets | | | 77 | | | | (62 | ) | | | — | | | | | | | | 15 | |
Related Party Interest | | | — | | | | (14 | ) | | | 14 | | | | (C) | | | | — | |
Other expenses, net | | | 73 | | | | (12 | ) | | | — | | | | | | | | 61 | |
| | | | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 4,506 | | | | (1,961 | ) | | | 28 | | | | | | | | 2,573 | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) Income before Income Taxes & Equity Income | | $ | (173 | ) | | $ | 390 | | | $ | (4 | ) | | | | | | $ | 213 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information included in Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amounts primarily reflect adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, 2015 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 4,653 | | | $ | (1,730 | ) | | $ | 23 | | | | (A) | | | $ | 2,946 | |
| | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 790 | | | | — | | | | (10 | ) | | | (A) | | | | 780 | |
Cost of outsourcing, maintenance and rentals | | | 2,375 | | | | (1,432 | ) | | | 21 | | | | (A) | | | | 964 | |
Related party cost of services | | | — | | | | (11 | ) | | | 11 | | | | (A) | | | | — | |
Cost of financing | | | 32 | | | | — | | | | — | | | | | | | | 32 | |
Research, development and engineering expenses | | | 145 | | | | (13 | ) | | | (4 | ) | | | (B) | | | | 128 | |
Selling, administrative and general expenses | | | 883 | | | | (177 | ) | | | 9 | | | | (B) | | | | 715 | |
Restructuring and related costs | | | (5 | ) | | | 1 | | | | — | | | | | | | | (4 | ) |
Amortization of intangible assets | | | 77 | | | | (63 | ) | | | — | | | | | | | | 14 | |
Related Party Interest | | | — | | | | (11 | ) | | | 11 | | | | (C) | | | | — | |
Other expenses, net | | | 46 | | | | (16 | ) | | | — | | | | | | | | 30 | |
| | | | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 4,343 | | | | (1,722 | ) | | | 38 | | | | | | | | 2,659 | |
| | | | | | | | | | | | | | | | | | | | |
Income (Loss) before Income Taxes & Equity Income | | $ | 310 | | | $ | (8 | ) | | $ | (15 | ) | | | | | | $ | 287 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information included in Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amounts primarily reflect adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
5
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2014 (Unaudited) | |
(in millions) | | Historical Xerox Corporation (As Reported) | | | Discontinued Operation - Conduent, Incorporated(1) | | | Adjustments | | | Notes | | | Xerox Corporation - Continuing Operations | |
Total Revenues | | $ | 19,540 | | | $ | (6,938 | ) | | $ | 77 | | | | (A) | | | $ | 12,679 | |
| | | | | | | | | | | | | | | | | | | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 3,269 | | | | — | | | | (42 | ) | | | (A) | | | | 3,227 | |
Cost of outsourcing, maintenance and rentals | | | 9,885 | | | | (5,758 | ) | | | 75 | | | | (A) | | | | 4,202 | |
Related party cost of services | | | — | | | | (42 | ) | | | 42 | | | | (A) | | | | — | |
Cost of financing | | | 140 | | | | — | | | | — | | | | | | | | 140 | |
Research, development and engineering expenses | | | 577 | | | | (46 | ) | | | — | | | | | | | | 531 | |
Selling, administrative and general expenses | | | 3,788 | | | | (659 | ) | | | 4 | | | | (B) | | | | 3,133 | |
Restructuring and related costs | | | 128 | | | | (21 | ) | | | (1 | ) | | | (B) | | | | 106 | |
Amortization of intangible assets | | | 315 | | | | (250 | ) | | | — | | | | | | | | 65 | |
Related Party Interest | | | — | | | | (107 | ) | | | 107 | | | | (C) | | | | — | |
Other expenses, net | | | 232 | | | | (45 | ) | | | (2 | ) | | | (B) | | | | 185 | |
| | | | | | | | | | | | | | | | | | | | |
Total Costs and Expenses | | | 18,334 | | | | (6,928 | ) | | | 183 | | | | | | | | 11,589 | |
| | | | | | | | | | | | | | | | | | | | |
Income (Loss) before Income Taxes & Equity Income | | $ | 1,206 | | | $ | (10 | ) | | $ | (106 | ) | | | | | | $ | 1,090 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | Reflects financial information included in Conduent Form 10 financial statements, as amended, and Conduent Form 10-Q for third quarter 2016. |
(A) | Amounts reflect adjustments related to intercompany revenues and purchases. |
(B) | Amount primarily reflects adjustments related to corporate costs as well as rounding adjustments. |
(C) | Amount reflects adjustment for related-party interest. |
6
| | | | | | | | | | | | |
| | Nine Months Ended September 30, | | | Year Ended December 31, | |
(Unaudited, in millions) | | 2016 | | | 2015 | | | 2014 | |
Cash Flows from Operating Activities: | | | | | | | | | | | | |
Net income | | $ | 378 | | | $ | 492 | | | $ | 1,036 | |
Adjustments required to reconcile net income to cash flows from operating activities: | | | | | | | | | | | | |
Loss (gain) from discontinued operations, net of tax | | | 14 | | | | 351 | | | | (26 | ) |
Depreciation and amortization | | | 426 | | | | 590 | | | | 639 | |
Provision for receivables | | | 39 | | | | 54 | | | | 50 | |
Provision for inventory | | | 21 | | | | 30 | | | | 26 | |
Net gain on sales of businesses and assets | | | (19 | ) | | | (43 | ) | | | (49 | ) |
Undistributed equity in net income of unconsolidated affiliates | | | (64 | ) | | | (79 | ) | | | (91 | ) |
Stock-based compensation | | | 31 | | | | 27 | | | | 63 | |
Restructuring and asset impairment charges | | | 154 | | | | 27 | | | | 107 | |
Payments for restructurings | | | (83 | ) | | | (79 | ) | | | (110 | ) |
Defined benefit pension cost | | | 108 | | | | 141 | | | | 74 | |
Contributions to defined benefit pension plans | | | (102 | ) | | | (301 | ) | | | (269 | ) |
Increase in accounts receivable and billed portion of finance receivables | | | (173 | ) | | | (128 | ) | | | (392 | ) |
Collections of deferred proceeds from sales of receivables | | | 191 | | | | 259 | | | | 434 | |
Increase in inventories | | | (104 | ) | | | (101 | ) | | | (22 | ) |
Increase in equipment on operating leases | | | (204 | ) | | | (291 | ) | | | (283 | ) |
Decrease (increase) in finance receivables | | | 138 | | | | (8 | ) | | | (10 | ) |
Collections on beneficial interest from sales of finance receivables | | | 20 | | | | 46 | | | | 79 | |
Decrease in other current and long-term assets | | | 29 | | | | 15 | | | | 9 | |
(Decrease) increase in accounts payable and accrued compensation | | | (236 | ) | | | (125 | ) | | | 54 | |
Decrease in other current and long-term liabilities | | | (56 | ) | | | (45 | ) | | | (121 | ) |
Net change in income tax assets and liabilities | | | (173 | ) | | | 271 | | | | 183 | |
Net change in derivative assets and liabilities | | | — | | | | (37 | ) | | | (14 | ) |
Other operating, net | | | 210 | | | | (11 | ) | | | (76 | ) |
| | | | | | | | | | | | |
Net cash provided by operating activities of continuing operations | | | 545 | | | | 1,055 | | | | 1,291 | |
CAPEX (including internal use software) | | | (99 | ) | | | (148 | ) | | | (176 | ) |
| | | | | | | | | | | | |
Free Cash Flow | | $ | 446 | | | $ | 907 | | | $ | 1,115 | |
| | | | | | | | | | | | |
7