2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2B | $2.1B | $2B | $2B | $2B |
Cost of Revenue | $1.5B | $1.5B | $1.5B | $1.5B | $1.4B |
Gross Profit | $483M | $572M | $530M | $557M | $586M |
Gross Profit % | 24% | 28% | 27% | 28% | 29% |
R&D Expenses | $27M | $29M | $24M | $24M | $25M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $751M | -$450M | -$105M | -$431M | -$193M |
Dep. & Amort. | $95M | $105M | $119M | $139M | $47M |
Def. Tax | -$13M | -$59M | -$8.3M | $25M | $0 |
Stock Comp. | $15M | $19M | $20M | $17M | $21M |
Chg. in WC | -$15M | -$52M | -$94M | -$27M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $899M | $553M | $392M | $388M | $377M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $899M | $553M | $392M | $388M | $377M |
Receivables | $505M | $494M | $431M | $466M | $467M |
Inventory | $13M | $7.6M | $15M | $15M | $16M |
Full-year revenue for 2024 was $2 billion, down 0.3% year-over-year, with adjusted EBITDA at $292 million, representing a 14.5% margin.
Digital Workplace Solutions (DWS) and Cloud Applications & Infrastructure (CA&I) segments saw revenue declines in 2024 but are expected to grow in 2025 due to strong new business signings and backlog conversion.
License and Support (L&S) revenue exceeded expectations in 2024, with further growth anticipated in 2025 and 2026, driven by increased client consumption and higher-margin solutions.
Free pension-free cash flow improved to $82 million in 2024, with guidance of approximately $100 million for 2025, supported by gross margin improvements, SG&A reductions, and legal settlement proceeds.
2025 guidance includes total company revenue growth of 0.5%-2.5% in constant currency, non-GAAP operating profit margin of 6.5%-8.5%, and continued focus on cash flow generation to fund future pension obligations and investments.