Alight Reports Third Quarter 2021 Results
Alight (NYSE: ALIT) reported third-quarter 2021 revenue of $690 million, reflecting a 3.3% increase year-over-year, driven by a 5% growth in Employer Solutions. The company's BPaaS revenue soared 20%, bolstered by new customer acquisitions. Adjusted EBITDA rose 15.9% to $153 million. Despite a $120 million net loss attributed to merger-related expenses, Alight raised its full-year outlook for revenue to 5% to 6% growth. The acquisition of ConsumerMedical and Aon's Retiree Health Exchange enhances its service offerings.
- Revenue up 3.3% to $690 million.
- Employer Solutions revenue increased 5%.
- BPaaS revenue grew 20% to $97 million.
- BPaaS bookings exceeded full-year forecast by 42.1%.
- Adjusted EBITDA rose 15.9% to $153 million.
- Full-year revenue outlook raised to 5% to 6% growth.
- Net loss of $120 million due to non-cash merger expenses.
- Professional Services revenue flat at $93 million.
- Hosted Business revenue declined from $16 million to $10 million.
– Achieved
– Delivered strong BPaaS revenue growth of
– BPaaS bookings growth through nine months already exceeds original full-year plan –
– Significant new customer wins and expanded relationships underscore emerging demand –
– Strategic use of technology driving margin expansion –
– Again raising full-year outlook –
“We delivered strong quarterly results, including new customer wins and the expansion of existing customer relationships, as powerful secular forces continue to move in Alight’s favor,” said Chief Executive Officer
Third Quarter 2021 and Subsequent Highlights (all comparisons relative to third quarter 2020)
-
On
July 2, 2021 ,Foley Trasimene Acquisition Corp. (FTAC) completed the Business Combination withAlight Holding Company, LLC -
5.0% increase in Employer Solutions revenue, driving total revenue growth of3.3% to$690 million -
Business Process as a Service (BPaaS) revenue growth of
19.8% to , representing$97 million 14.1% of total revenue, up from12.1% -
BPaaS bookings on total contract value basis increased
42.1% to with year-to-date BPaaS bookings of$179 million ahead of original January full-year forecast$459 million -
With strong year-to-date bookings, ended the quarter with more than
95% of projected 2021 revenue and more than65% of projected 2022 revenue under contract - New wins and expanded relationships with companies including Genworth, Shell, Aptar, Randstad, Arconic and Camping World
-
Gross profit growth of
4.8% to , with employer solutions gross profit margin improving 140 basis points to$238 million 36.6% , and operating income of$25 million -
Net loss of
, mainly due to non-cash expenses related to the FTAC merger, including seller earnouts, warrants, and tax receivable agreement revaluations$120 million -
Adjusted EBITDA increased by
15.9% to$153 million - Subsequent to quarter end completed acquisitions of Aon’s Retiree Health Exchange business and ConsumerMedical
-
Raising full-year outlook for a second time based on strong results and acquisitions to revenue growth of
5% to6% , up from3% to5% , and Adjusted EBITDA of to$615 million , up from$625 million to$610 million .$620 million
Third Quarter 2021 Results
Consolidated Results
Total revenue increased
Gross profit, inclusive of depreciation and amortization, increased
Selling, general and administrative expenses increased
Interest expense decreased to
Loss before income tax benefit was
Segment Results
Employer Solutions
Employer Solutions are driven by Alight’s digital, software and AI-led capabilities and spans total employee wellbeing and engagement, including integrated benefits administration, healthcare navigation, financial health, employee wellness and payroll.
Employer Solutions total revenues were
Employer Solutions gross profit was
Employer Solutions Adjusted EBITDA was
Professional Services
Professional Services total revenues were
Professional Services gross profit was
Professional Services Adjusted EBITDA was
Hosted Business
Hosted Business revenues were
Hosted Business Gross Profit (Loss) was
Hosted Business Adjusted EBITDA was a loss of
Balance Sheet Highlights and Subsequent Events
As of
In October, the Company completed the acquisition of ConsumerMedical, a leading clinical advocacy and expert medical opinion company. ConsumerMedical will enhance Alight’s ability to help employers around the world build a healthier workforce through its data-driven, personalized solutions. ConsumerMedical has a 25-year history of helping employers simplify and improve the way employees make medical decisions.
In October, the Company completed the acquisition of Aon’s Retiree Health Exchange business which will provide additional scale, expertise and capabilities in Medicare enrollment to further expand the Company’s ability to serve employees from hiring to retirement.
Business Outlook
Given the strong momentum over the last three quarters and recent acquisitions, the Company is raising its full-year 2021 revenue and Adjusted EBITDA outlook as follows:
-
Revenue growth to a range of
5% to6% as recent acquisitions and positive momentum with existing businesses lead to more opportunities. This compares to the Company’s previous full-year 2021 revenue growth outlook of3% to5% and original guidance of1% growth.
-
Adjusted EBITDA growth to a range of
to$615 million . This compares to the previous range of$625 million to$610 million and original guidance of$620 million .$600 million
Earnings Conference Call and Webcast Information
A conference call to discuss the Company’s third-quarter 2021 financial results is scheduled for today,
About Alight Solutions
With an unwavering belief that a company’s success starts with its people, Alight Solutions is a leading cloud-based provider of integrated digital human capital and business solutions. Leveraging proprietary AI and data analytics, Alight optimizes business process as a service (BPaaS) to deliver superior outcomes for employees and employers across a comprehensive portfolio of services. Alight allows employees to enrich their health, wealth and work while enabling global organizations to achieve a high-performance culture. Alight’s 15,000 dedicated colleagues serve more than 30 million employees and family members. Learn how Alight helps organizations of all sizes, including over
For more information, please visit www.alight.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, statements related to the expectations regarding the impact of and recovery from the COVID-19 pandemic, the expected benefits of recent acquisitions, expectations regarding Alight’s business, financial results, liquidity and capital resources and other non-historical statements, including the statements in the “Business Outlook” section of this press release. In some cases, these forward-looking statements can be identified by the use of words such as "outlook," "believes," "expects," "potential," "continues," "may," "will," "should," "could," "seeks," "projects," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties including, among others, risks related to the level of business activity of our clients, risks related to the impact of the COVID-19 pandemic, including as a result of new strains or variants of the virus, competition in our industry, the performance of our information technology systems and networks, our ability to maintain the security and privacy of confidential and proprietary information and changes in regulation. Additional factors that could cause Alight’s results to differ materially from those described in the forward-looking statements can be found under the section entitled "Risk Factors" of Alight’s prospectus filed with the
Financial Statement Presentation
This press release includes certain historical consolidated financial and other data for
As a result of the Business Combination, for accounting purposes, the Company is the acquirer and
Non-GAAP Financial Measures
Adjusted EBITDA, which is defined as earnings before interest, taxes, depreciation and intangible amortization adjusted for the impact of certain non-cash and other items that we do not consider in the evaluation of ongoing operational performance, is a non-GAAP financial measure used by management and our stakeholders to provide useful supplemental information that enables a better comparison of our performance across periods. Both Adjusted EBITDA and Adjusted EBITDA less Capital Expenditures are non-GAAP measures that are used by management and stakeholders to evaluate our core operating performance.
Adjusted Net Income, which is defined as net loss attributable to
Adjusted Diluted Earnings per Share is defined as Adjusted Net Income divided by the weighted-average number of shares of
Reconciliations of the historical non-GAAP financial measures used in this press release are included in the attached tables. The presentation of non-GAAP financial measures is used to enhance our investors’ and lenders’ understanding of certain aspects of our financial performance. This discussion is not meant to be considered in isolation, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. Reconciliations of projected non-GAAP measures included in the “Business Outlook” section of this press release are not included as they cannot be provided without unreasonable effort because of the inherent difficulty of accurately forecasting the occurrence and financial impact of the various adjusting items necessary for such reconciliation that have not yet occurred, are out of our control, or cannot be reasonably predicted. For the same reasons, we are unable to assess the probable significance of the unavailable information, which could have a material impact on our future GAAP financial results.
Condensed Consolidated Statements of Comprehensive Income (Loss) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Successor | Predecessor | ||||||||||||||||
Three Months Ended |
|
|
Six Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
|
|
|
|
|
|
|
||||||||||
(in millions, except per share amounts) | 2021 |
|
|
2021 |
|
2020 |
|
2020 |
|||||||||
Revenue | $ | 690 |
|
$ | 1,361 |
|
$ | 668 |
|
$ | 2,008 |
|
|||||
Cost of services, exclusive of depreciation and amortization | 442 |
|
888 |
|
423 |
|
1,329 |
|
|||||||||
Depreciation and amortization | 10 |
|
38 |
|
18 |
|
47 |
|
|||||||||
Gross Profit | 238 |
|
435 |
|
227 |
|
632 |
|
|||||||||
Operating Expenses | |||||||||||||||||
Selling, general and administrative | 135 |
|
222 |
|
128 |
|
364 |
|
|||||||||
Depreciation and intangible amortization | 78 |
|
111 |
|
57 |
|
170 |
|
|||||||||
Total operating expenses | 213 |
|
333 |
|
185 |
|
534 |
|
|||||||||
Operating Income | 25 |
|
102 |
|
42 |
|
98 |
|
|||||||||
Other Expense | |||||||||||||||||
Loss from change in fair value of financial instruments | 90 |
|
— |
|
— |
|
— |
|
|||||||||
Loss from change in fair value of tax receivable agreement | 27 |
|
— |
|
— |
|
— |
|
|||||||||
Interest expense | 28 |
|
123 |
|
61 |
|
172 |
|
|||||||||
Other expense (income), net | — |
|
9 |
|
3 |
|
(1 |
) |
|||||||||
Total other expense, net | 145 |
|
132 |
|
64 |
|
171 |
|
|||||||||
Loss Before Income Tax (Benefit) Expense | (120 |
) |
(30 |
) |
(22 |
) |
(73 |
) |
|||||||||
Income tax (benefit) expense | — |
|
(5 |
) |
17 |
|
12 |
|
|||||||||
Net Loss | (120 |
) |
(25 |
) |
(39 |
) |
(85 |
) |
|||||||||
Net loss attributable to noncontrolling interests | (13 |
) |
— |
|
— |
|
— |
|
|||||||||
Net Loss Attributable to |
$ | (107 |
) |
$ | (25 |
) |
$ | (39 |
) |
$ | (85 |
) |
|||||
Earnings Per Share | |||||||||||||||||
Basic net loss per share | $ | (0.24 |
) |
||||||||||||||
Diluted net loss per share | $ | (0.24 |
) |
||||||||||||||
Net Loss | $ | (120 |
) |
$ | (25 |
) |
$ | (39 |
) |
$ | (85 |
) |
|||||
Other comprehensive (loss) income, net of tax: | |||||||||||||||||
Change in fair value of derivatives | (1 |
) |
23 |
|
4 |
|
(32 |
) |
|||||||||
Foreign currency translation adjustments | (2 |
) |
8 |
|
14 |
|
(7 |
) |
|||||||||
Total other comprehensive (loss) income, net of tax: | (3 |
) |
31 |
|
18 |
|
(39 |
) |
|||||||||
Comprehensive (Loss) Income Before Non-controlling Interests | (123 |
) |
6 |
|
(21 |
) |
(124 |
) |
|||||||||
Comprehensive loss attributable to noncontrolling interests | (13 |
) |
— |
|
— |
|
— |
|
|||||||||
Comprehensive (Loss) Income Attributable to |
$ | (110 |
) |
$ | 6 |
|
$ | (21 |
) |
$ | (124 |
) |
|
|||||||||
Condensed Consolidated Balance Sheets | |||||||||
(Unaudited) | |||||||||
Successor |
|
|
Predecessor |
||||||
|
|
|
|
||||||
(in millions) | 2021 |
|
|
2020 |
|||||
Assets | |||||||||
Current Assets | |||||||||
Cash and cash equivalents | $ | 769 |
|
$ | 506 |
|
|||
Receivables, net | 505 |
|
532 |
|
|||||
Other current assets | 172 |
|
163 |
|
|||||
Total Current Assets Before Fiduciary Assets | 1,446 |
|
1,201 |
|
|||||
Fiduciary assets | 1,468 |
|
1,030 |
|
|||||
Total Current Assets | 2,914 |
|
2,231 |
|
|||||
3,356 |
|
2,245 |
|
||||||
Intangible assets, net | 4,004 |
|
1,733 |
|
|||||
Fixed assets, net | 219 |
|
334 |
|
|||||
Deferred tax assets, net | 8 |
|
5 |
|
|||||
Other assets | 456 |
|
408 |
|
|||||
Total Assets | $ | 10,957 |
|
$ | 6,956 |
|
|||
Liabilities and Stockholders' Equity | |||||||||
Liabilities | |||||||||
Current Liabilities | |||||||||
Accounts payable and accrued liabilities | $ | 348 |
|
$ | 394 |
|
|||
Current portion of long term debt | 43 |
|
37 |
|
|||||
Other current liabilities | 289 |
|
324 |
|
|||||
Total Current Liabilities Before Fiduciary Liabilities | 680 |
|
755 |
|
|||||
Fiduciary liabilities | 1,468 |
|
1,030 |
|
|||||
Total Current Liabilities | 2,148 |
|
1,785 |
|
|||||
Deferred tax liabilities | 3 |
|
— |
|
|||||
Long term debt | 2,839 |
|
4,041 |
|
|||||
Tax receivable agreement | 605 |
|
— |
|
|||||
Financial instruments | 326 |
|
— |
|
|||||
Other liabilities | 358 |
|
447 |
|
|||||
Total Liabilities | $ | 6,279 |
|
$ | 6,273 |
|
|||
Commitments and Contingencies | |||||||||
Stockholders' Equity | |||||||||
Class A Common Stock (Successor); |
$ | — |
|
$ | — |
|
|||
Class B Common Stock (Successor); |
— |
|
— |
|
|||||
Class V Common Stock (Successor); |
— |
|
— |
|
|||||
Class Z Common Stock (Successor); |
— |
|
— |
|
|||||
Additional paid-in-capital | 4,024 |
|
— |
|
|||||
Retained deficit | (168 |
) |
(127 |
) |
|||||
Members' equity | — |
|
852 |
|
|||||
Accumulated other comprehensive loss | (3 |
) |
(42 |
) |
|||||
$ | 3,853 |
|
$ | 683 |
|
||||
Noncontrolling Interest | 825 |
|
— |
|
|||||
Total Stockholders' Equity | $ | 4,678 |
|
$ | 683 |
|
|||
Total Liabilities and Stockholders' Equity | $ | 10,957 |
|
$ | 6,956 |
|
|||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||
(Unaudited) | ||||||||||||||
Successor |
|
|
Predecessor |
|||||||||||
Three Months Ended |
|
|
Six Months Ended |
|
Nine Months Ended |
|||||||||
|
|
|
|
|
|
|||||||||
(in millions) | 2021 |
|
|
2021 |
|
2020 |
||||||||
Cash flows from operating activities | ||||||||||||||
Net loss | $ | (120 |
) |
$ | (25 |
) |
$ | (85 |
) |
|||||
Adjustments to reconcile net loss to net cash (used for) provided by operations: | ||||||||||||||
Depreciation | 14 |
|
49 |
|
66 |
|
||||||||
Intangible amortization expense | 74 |
|
100 |
|
151 |
|
||||||||
Noncash lease expense | 6 |
|
10 |
|
17 |
|
||||||||
Financing fee and premium amortization | (1 |
) |
9 |
|
15 |
|
||||||||
Share-based compensation expense | 15 |
|
5 |
|
5 |
|
||||||||
Loss from change in fair value of financial instruments | 90 |
|
— |
|
— |
|
||||||||
Loss from change in fair value of tax receivable agreement | 27 |
|
— |
|
— |
|
||||||||
Other | — |
|
1 |
|
1 |
|
||||||||
Change in assets and liabilities: | ||||||||||||||
Receivables | (22 |
) |
51 |
|
81 |
|
||||||||
Accounts payable and accrued liabilities | 14 |
|
(45 |
) |
35 |
|
||||||||
Other assets and liabilities | (104 |
) |
(97 |
) |
(155 |
) |
||||||||
Cash (used for) provided by operating activities | $ | (7 |
) |
$ | 58 |
|
$ | 131 |
|
|||||
Cash flows from investing activities | ||||||||||||||
Acquisition of businesses, net of cash acquired | (1,394 |
) |
— |
|
(52 |
) |
||||||||
Capital expenditures | (27 |
) |
(55 |
) |
(71 |
) |
||||||||
Cash used for investing activities | $ | (1,421 |
) |
$ | (55 |
) |
$ | (123 |
) |
|||||
Cash flows from financing activities | ||||||||||||||
Net increase (decrease) in fiduciary liabilities | 453 |
|
(15 |
) |
210 |
|
||||||||
Members' equity unit repurchase | — |
|
(2 |
) |
(3 |
) |
||||||||
Distributions of members' equity | — |
|
— |
|
(3 |
) |
||||||||
Borrowings from banks | 576 |
|
110 |
|
726 |
|
||||||||
Financing fees | (7 |
) |
— |
|
(23 |
) |
||||||||
Repayments to banks | (57 |
) |
(124 |
) |
(435 |
) |
||||||||
Principal payments on finance lease obligations | (7 |
) |
(17 |
) |
(18 |
) |
||||||||
Settlements of interest rate swaps | (4 |
) |
(14 |
) |
(14 |
) |
||||||||
Tax payment for units withheld in lieu of taxes | — |
|
(1 |
) |
— |
|
||||||||
Contingent consideration payments | — |
|
(1 |
) |
— |
|
||||||||
FTAC share redemptions | (142 |
) |
— |
|
— |
|
||||||||
Proceeds related to FTAC investors | 1,813 |
|
— |
|
— |
|
||||||||
Other financing activities | — |
|
— |
|
(2 |
) |
||||||||
Cash provided by (used for) financing activities | $ | 2,625 |
|
$ | (64 |
) |
$ | 438 |
|
|||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 4 |
|
— |
|
(3 |
) |
||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 1,201 |
|
(61 |
) |
443 |
|
||||||||
Cash, cash equivalents and restricted cash at beginning of period | 1,036 |
|
1,536 |
|
985 |
|
||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 2,237 |
|
$ | 1,475 |
|
$ | 1,428 |
|
|||||
Reconciliation of cash, cash equivalents, and restricted cash to the Condensed Consolidated Balance Sheets | ||||||||||||||
Cash and cash equivalents | $ | 769 |
|
$ | 460 |
|
$ | 451 |
|
|||||
Restricted cash included in fiduciary assets | 1,468 |
|
1,015 |
|
977 |
|
||||||||
Total cash, cash equivalents and restricted cash | $ | 2,237 |
|
$ | 1,475 |
|
$ | 1,428 |
|
Reconciliation of Net Loss to Adjusted EBITDA | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Successor | Predecessor | ||||||||||||||||
Three Months Ended |
|
|
Six Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
|
|
|
|
|
|
|
||||||||||
(in millions) | 2021 |
|
|
2021 |
|
2020 |
|
2020 |
|||||||||
Net Loss | $ | (120 |
) |
$ | (25 |
) |
$ | (39 |
) |
$ | (85 |
) |
|||||
Interest expense | 28 |
|
123 |
|
61 |
|
172 |
|
|||||||||
Income tax (benefit) expense | — |
|
(5 |
) |
17 |
|
12 |
|
|||||||||
Depreciation | 14 |
|
49 |
|
24 |
|
66 |
|
|||||||||
Intangible amortization | 74 |
|
100 |
|
51 |
|
151 |
|
|||||||||
EBITDA | (4 |
) |
242 |
|
114 |
|
316 |
|
|||||||||
Share-based compensation | 15 |
|
5 |
|
1 |
|
5 |
|
|||||||||
Transaction and integration | 3 |
|
— |
|
— |
|
— |
|
|||||||||
Non-recurring professional expenses(1) | 17 |
|
18 |
|
— |
|
— |
|
|||||||||
Transformation initiatives(2) | — |
|
— |
|
— |
|
11 |
|
|||||||||
Restructuring | 3 |
|
9 |
|
10 |
|
57 |
|
|||||||||
Loss from change in fair value of financial instruments | 90 |
|
— |
|
— |
|
— |
|
|||||||||
Loss from change in fair value of tax receivable agreement | 27 |
|
— |
|
— |
|
— |
|
|||||||||
Other(3) | 2 |
|
4 |
|
7 |
|
27 |
|
|||||||||
Adjusted EBITDA | $ | 153 |
|
$ | 278 |
|
$ | 132 |
|
$ | 416 |
|
|||||
Revenue | $ | 690 |
|
$ | 1,361 |
|
$ | 668 |
|
$ | 2,008 |
|
|||||
Adjusted EBITDA Margin(4) | 22.2 |
% |
20.4 |
% |
19.8 |
% |
20.7 |
% |
(1) Non-recurring professional expenses primarily includes external advisor costs related to the Company’s Business Combination completed during the third quarter of 2021. | ||||||||||
(2) Transformation initiatives in fiscal year 2020 includes expenses related to enhancing our data center. | ||||||||||
(3) Other primarily includes long-term incentive expenses and expenses related to acquisitions in fiscal year 2020. | ||||||||||
(4) Adjusted EBITDA Margin defined as Adjusted EBITDA as a percentage of revenue. |
Reconciliation of Adjusted EBITDA less Capital Expenditures to Cash (used for) provided by Operating Activities |
|||||||||||||||||
(Unaudited) | |||||||||||||||||
Successor |
|
|
Predecessor |
||||||||||||||
Three Months Ended |
|
|
Six Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
|
|
|
|
|
|
|
||||||||||
(in millions) | 2021 |
|
|
2021 |
|
2020 |
|
2020 |
|||||||||
Cash (used for) provided by operating activities | $ | (7 |
) |
$ | 58 |
|
$ | 111 |
|
$ | 131 |
|
|||||
Interest expense | 28 |
|
123 |
|
61 |
|
172 |
|
|||||||||
Income tax (benefit) expense | - |
|
(5 |
) |
17 |
|
12 |
|
|||||||||
Capital expenditures | (27 |
) |
(55 |
) |
(24 |
) |
(71 |
) |
|||||||||
Financing fee amortization and other non-cash items | 1 |
|
(10 |
) |
(4 |
) |
(15 |
) |
|||||||||
Noncash lease expense | (6 |
) |
(10 |
) |
(1 |
) |
(17 |
) |
|||||||||
Transaction and integration | 3 |
|
— |
|
— |
|
— |
|
|||||||||
Non-recurring professional expenses | 17 |
|
18 |
|
— |
|
— |
|
|||||||||
Transformation initiatives | — |
|
— |
|
— |
|
11 |
|
|||||||||
Restructuring | 3 |
|
9 |
|
10 |
|
57 |
|
|||||||||
Other | 2 |
|
4 |
|
6 |
|
26 |
|
|||||||||
Change in operating assets and liabilities | 112 |
|
91 |
|
(68 |
) |
39 |
|
|||||||||
Adjusted EBITDA less Capital Expenditures | $ | 126 |
|
$ | 223 |
|
$ | 108 |
|
$ | 345 |
|
Reconciliation of Net Loss to Adjusted Net Income and Adjusted Diluted Earnings per Share |
||||
(Unaudited) |
||||
Successor |
||||
Three Months Ended |
||||
|
||||
(in millions, except per share data) | 2021 |
|||
Net Loss Attributable to |
$ | (107 |
) |
|
Conversion of noncontrolling interest | (13 |
) |
||
Intangible amortization | 74 |
|
||
Share-based compensation | 15 |
|
||
Transaction and integration | 3 |
|
||
Non-recurring professional expenses | 17 |
|
||
Restructuring | 3 |
|
||
Loss from change in fair value of financial instruments | 90 |
|
||
Loss from change in fair value of tax receivable agreement | 27 |
|
||
Other | 2 |
|
||
Tax effect of adjustments | (4 |
) |
||
Adjusted Net Income | $ | 107 |
|
|
Weighted average shares outstanding - basic and diluted | 438,968,919 |
|
||
Basic and Diluted Net Loss Per Share | $ | (0.24 |
) |
|
Shares used in computing Adjusted Net income per share (1) | 601,050,176 |
|
||
Adjusted Diluted Earnings Per Share | $ | 0.18 |
|
(1) Includes shares deemed to be anti-dilutive for GAAP purposes and the Seller Earnout shares which have not achieved required market conditions as of |
Reconciliation of Segment Adjusted EBITDA to Loss Before Income Tax Benefit | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Segment Profit (4) | |||||||||||||||||
Successor |
|
|
Predecessor |
||||||||||||||
Three Months Ended |
|
|
Six Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
|
|
|
|
|
|
|
||||||||||
(in millions) | 2021 |
2021 |
2020 |
2020 |
|||||||||||||
Employer Solutions | $ | 151 |
|
$ | 274 |
|
$ | 120 |
|
$ | 389 |
|
|||||
Professional Services | 4 |
|
7 |
|
12 |
|
23 |
|
|||||||||
Hosted Business | (2 |
) |
(3 |
) |
— |
|
4 |
|
|||||||||
Total of all reportable segments | 153 |
|
278 |
|
132 |
|
416 |
|
|||||||||
Share-based compensation | 15 |
|
5 |
|
1 |
|
5 |
|
|||||||||
Transaction and integration | 3 |
|
— |
|
— |
|
— |
|
|||||||||
Non-recurring professional expenses(1) | 17 |
|
18 |
|
— |
|
— |
|
|||||||||
Transformation initiatives(2) | — |
|
— |
|
— |
|
11 |
|
|||||||||
Restructuring | 3 |
|
9 |
|
10 |
|
57 |
|
|||||||||
Other(3) | 2 |
|
(5 |
) |
4 |
|
28 |
|
|||||||||
Depreciation | 14 |
|
49 |
|
24 |
|
66 |
|
|||||||||
Intangible amortization | 74 |
|
100 |
|
51 |
|
151 |
|
|||||||||
Operating Income | 25 |
|
102 |
|
42 |
|
98 |
|
|||||||||
Loss from change in fair value of financial instruments | 90 |
|
— |
|
— |
|
— |
|
|||||||||
Loss from change in fair value of tax receivable agreement | 27 |
|
— |
|
— |
|
— |
|
|||||||||
Interest expense | 28 |
|
123 |
|
61 |
|
172 |
|
|||||||||
Other expense (income), net | — |
|
9 |
|
3 |
|
(1 |
) |
|||||||||
Loss Before Income Tax (Benefit) Expense | $ | (120 |
) |
$ | (30 |
) |
$ | (22 |
) |
$ | (73 |
) |
(1) Non-recurring professional expenses primarily includes external advisor costs related to the Company’s Business Combination completed during the third quarter of 2021. | ||||||||||
(2) Transformation initiatives in fiscal year 2020 includes expenses related to enhancing our data center. | ||||||||||
(3) Other primarily includes long-term incentive expenses and expenses related to acquisitions in fiscal year 2020. | ||||||||||
(4) Segment Profit is defined as Segment Adjusted EBITDA. |
Other Select Financial Data | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Successor | Predecessor | ||||||||||||||||||||||
Three Months Ended | Six Months Ended | Three Months Ended | Nine Months Ended | ||||||||||||||||||||
Q3 | |||||||||||||||||||||||
($ in millions) |
|
2021 |
|
Change |
2021 |
|
|
2020 |
|
|
2020 |
|
|||||||||||
Segment Revenues | |||||||||||||||||||||||
Employer Solutions: | |||||||||||||||||||||||
Recurring revenue | $ |
522 |
|
4.8 |
% |
$ |
1,049 |
|
$ |
498 |
|
$ |
1,516 |
|
|||||||||
Project revenue |
|
65 |
|
6.6 |
% |
|
107 |
|
|
61 |
|
|
162 |
|
|||||||||
Total Employer Solutions |
|
587 |
|
5.0 |
% |
|
1,156 |
|
|
559 |
|
|
1,678 |
|
|||||||||
Professional Services: | |||||||||||||||||||||||
Recurring revenue |
|
32 |
|
14.3 |
% |
|
60 |
|
|
28 |
|
|
78 |
|
|||||||||
Project revenue |
|
61 |
|
(6.2 |
%) |
|
124 |
|
|
65 |
|
|
194 |
|
|||||||||
Total Professional Services |
|
93 |
|
0.0 |
% |
|
184 |
|
|
93 |
|
|
272 |
|
|||||||||
Hosted Business: | |||||||||||||||||||||||
Recurring and total Hosted Business revenue |
|
10 |
|
(37.5 |
%) |
|
21 |
|
|
16 |
|
|
58 |
|
|||||||||
Total revenue | $ |
690 |
|
3.3 |
% |
$ |
1,361 |
|
$ |
668 |
|
$ |
2,008 |
|
|||||||||
Segment Gross Profit | |||||||||||||||||||||||
Employer Solutions | $ |
215 |
|
9.1 |
% |
$ |
392 |
|
$ |
197 |
|
$ |
550 |
|
|||||||||
Professional Services |
|
24 |
|
(20.0 |
%) |
|
46 |
|
|
30 |
|
|
77 |
|
|||||||||
Hosted Business |
|
(1 |
) |
N/M |
|
|
(3 |
) |
|
- |
|
|
5 |
|
|||||||||
Total gross profit | $ |
238 |
|
4.8 |
% |
$ |
435 |
|
$ |
227 |
|
$ |
632 |
|
|||||||||
Segment Gross Margin | |||||||||||||||||||||||
Employer Solutions |
|
36.6 |
% |
140 bps |
|
33.9 |
% |
|
35.2 |
% |
|
32.8 |
% |
||||||||||
Professional Services |
|
25.8 |
% |
(650) bps |
|
25.0 |
% |
|
32.3 |
% |
|
28.3 |
% |
||||||||||
Hosted Business |
|
(10.0 |
%) |
N/M |
|
|
(14.3 |
%) |
|
0.0 |
% |
|
8.6 |
% |
|||||||||
Total gross margin |
|
34.5 |
% |
50 bps |
|
32.0 |
% |
|
34.0 |
% |
|
31.5 |
% |
||||||||||
Segment Adjusted EBITDA | |||||||||||||||||||||||
Employer Solutions | $ |
151 |
|
25.8 |
% |
$ |
274 |
|
$ |
120 |
|
$ |
389 |
|
|||||||||
Professional Services |
|
4 |
|
(66.7 |
%) |
|
7 |
|
|
12 |
|
|
23 |
|
|||||||||
Hosted Business |
|
(2 |
) |
N/M |
|
|
(3 |
) |
|
- |
|
|
4 |
|
|||||||||
Total adjusted EBITDA(1) | $ |
153 |
|
15.9 |
% |
$ |
278 |
|
$ |
132 |
|
$ |
416 |
|
|||||||||
Segment Adjusted EBITDA Margin | |||||||||||||||||||||||
Employer Solutions |
|
25.7 |
% |
420 bps |
|
23.7 |
% |
|
21.5 |
% |
|
23.2 |
% |
||||||||||
Professional Services |
|
4.3 |
% |
(860) bps |
|
3.8 |
% |
|
12.9 |
% |
|
8.5 |
% |
||||||||||
Hosted Business |
|
(19.5 |
%) |
N/M |
|
|
(14.3 |
%) |
|
0.0 |
% |
|
6.9 |
% |
|||||||||
Total adjusted EBITDA margin |
|
22.2 |
% |
240 bps |
|
20.4 |
% |
|
19.8 |
% |
|
20.7 |
% |
||||||||||
Revenue | $ |
680 |
|
4.3 |
% |
$ |
1,340 |
|
$ |
652 |
|
$ |
1,950 |
|
|||||||||
Gross profit | $ |
239 |
|
5.3 |
% |
$ |
438 |
|
$ |
227 |
|
$ |
627 |
|
|||||||||
Gross margin |
|
35.1 |
% |
30 bps |
|
32.7 |
% |
|
34.8 |
% |
|
32.2 |
% |
||||||||||
Adjusted EBITDA(1) | $ |
155 |
|
17.4 |
% |
$ |
281 |
|
$ |
132 |
|
$ |
412 |
|
|||||||||
Adjusted EBITDA margin |
|
22.8 |
% |
260 bps |
|
21.0 |
% |
|
20.2 |
% |
|
21.1 |
% |
||||||||||
Other Key Statistics | |||||||||||||||||||||||
Recurring revenue | $ |
564 |
|
4.1 |
% |
$ |
1,130 |
|
$ |
542 |
|
$ |
1,652 |
|
|||||||||
BPaaS revenue | $ |
97 |
|
19.8 |
% |
$ |
187 |
|
$ |
81 |
|
$ |
241 |
|
|||||||||
BPaaS revenue as % of total revenue |
|
14.1 |
% |
200 bps |
|
13.7 |
% |
|
12.1 |
% |
|
12.0 |
% |
||||||||||
BPaaS bookings(2) | $ |
179 |
|
42.1 |
% |
$ |
280 |
|
$ |
126 |
|
$ |
201 |
|
|||||||||
Free cash flow(3) | $ |
126 |
|
16.7 |
% |
$ |
223 |
|
$ |
108 |
|
$ |
345 |
(1) A table reconciling Adjusted EBITDA to the closest comparable GAAP measure appears above. | ||||||||
(2) BPaaS bookings are reported on a total contract value basis. | ||||||||
(3) Free cash flow is defined as Adjusted EBITDA less capital expenditures. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211109005524/en/
Investors:
Alight Investor Relations
investor.relations@alight.com
Media:
mackenzie.lucas@alight.com
Source:
FAQ
What were Alight's Q3 2021 revenue results?
What is the stock symbol for Alight?
How much did Alight's BPaaS revenue grow in Q3 2021?
What is Alight's new full-year revenue growth outlook?