株探米国株
日本語 英語
エドガーで原本を確認する
5/7/20250001974138false00019741382025-05-072025-05-07

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 7, 2025
NCR ATLEOS CORPORATION
(Exact name of registrant as specified in its charter)
Commission File Number 001-41728
Maryland 92-3588560
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
864 Spring Street NW
Atlanta, GA 30308
(Address of principal executive offices and zip code)
Registrant's telephone number, including area code: (832) 308-4999

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share NATL New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).        Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o On May 7, 2025, NCR Atleos Corporation (the “Company”) issued a press release setting forth its first quarter 2025 financial results and certain other financial information.



Item 2.02.    Results of Operations and Financial Condition.
A copy of the press release is attached hereto as Exhibit 99.1 and hereby incorporated by reference.
Item 7.01.    Regulation FD Disclosure.
On May 8, 2025, the Company will hold its previously announced conference call to discuss its first quarter 2025 financial results. A copy of supplementary materials that will be referred to in the conference call, and which were posted to the Company's website, is attached hereto as Exhibit 99.2.
The information in this report (including Exhibits 99.1 and 99.2) is being furnished pursuant to Item 2.02 and Item 7.01 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act.

Item 9.01.    Financial Statements and Exhibits.
(d)Exhibits:
The following exhibits are attached with this current report on Form 8-K:
Exhibit No. Description
99.1
99.2
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
NCR Atleos Corporation
By: /s/ Andrew Wamser
Andrew Wamser
Executive Vice President and Chief Financial Officer
Date: May 7, 2025

EX-99.1 2 ex-991ncratleosq12025earni.htm EX-99.1 Document

picture1a.jpg
NEWS RELEASE
NCR Atleos Corporation Reports First Quarter 2025 Results

ATLANTA, May 7, 2025 - NCR Atleos Corporation (NYSE: NATL) (“Atleos”) reported financial results today for the three months ended March 31, 2025. First quarter results and other recent highlights include:

•First quarter profit and earnings were at or above the high-end of guidance ranges on strong services and software margin contribution
•ATM as a Service unique customers grew by 40% year-over-year, with revenue up 24% year-over year
•Revenue of $980 million with 76% from recurring revenue streams
•GAAP net income of $17 million(1); Adjusted EBITDA of $175 million grew 9%
•GAAP diluted earnings per share of $0.23(1); Non-GAAP diluted earnings per share of $0.64 grew 56%
•Company reaffirms full year 2025 guidance ranges

“The first quarter represented a good start to 2025 for Atleos. We posted financial results that were either in-line with, or above, our expectations despite the macroeconomic disruptions and the follow-on effects. Our performance was uniformly strong across sales, operations, product innovation, and our key strategic initiatives,” said Tim Oliver, President and Chief Executive Officer. “Our early execution, coupled with diligent contingency planning, have us on track to meet our objectives for the year despite the uncertain global economic environment caused by the proposed tariffs and their follow-on effects. We continue to believe that our original annual guidance ranges are appropriate,” Mr. Oliver continued.

“Steady and continuous operational improvement, reinvigorated product innovation efforts, and a return to leading customer service levels have all affirmed our leading position in self-service banking solutions. Demand for our uniquely comprehensive solutions offering is accelerating across a growing range of customers and geographies, and the current uncertain environment makes the value proposition of shared financial utilities and outsourced services more evident. We have conviction in our simple growth strategy to generate incremental services revenue from every device across our leading global installed base of 600,000 ATMs. We remain confident that 2025 will be another successful year for Atleos,” Mr. Oliver concluded.

First Quarter 2025 Operating Results
•First quarter revenue was $980 million, including $742 million of recurring revenue, compared to $1.05 billion and $763 million, respectively, in the prior year period. First quarter recurring revenue mix increased to 76% from 73% in the prior year period.
•First quarter gross profit grew 6% year-over-year to $235 million on a GAAP basis, compared to $221 million in the prior year period. First quarter adjusted gross profit (non-GAAP) grew 5% year-over-year to $257 million, compared to $244 million in the prior year period.
•First quarter gross margin increased 300 basis points year-over-year to 24.0% on a GAAP basis, compared to 21.0% in the prior year period. First quarter adjusted gross margin (non-GAAP) increased 300 basis points year-over-year to 26.2%, compared to 23.2% in the prior year period.
•First quarter income from operations grew 33% to $96 million on a GAAP basis, compared to $72 million in the prior year period. First quarter adjusted income from operations (non-GAAP) grew 14% year-over-year to $132 million, compared to $116 million in the prior year period.
•First quarter net income attributable to Atleos was $17 million on a GAAP basis, compared to net loss attributable to Atleos of $8 million in the prior year period(1).
•First quarter Adjusted EBITDA grew 9% year-over-year to $175 million, compared to $160 million in the prior year period. First quarter Adjusted EBITDA margin expanded 270 basis points year-over-year to 17.9% from 15.2% in the prior year period.
•First quarter diluted earnings per share was $0.23 on a GAAP basis, compared to $(0.11) in the prior year period(1). First quarter Non-GAAP diluted earnings per share increased 56% year-over-year to $0.64, compared to $0.41 in the prior year period.
•First quarter net cash provided by operating activities was $123 million. First quarter Adjusted free cash flow-unrestricted was $(23) million.
(1) Comparison to the prior year period is not meaningful because the Company generated a net loss for GAAP reporting in the prior year.


NCR ATLEOS CORPORATION
REVENUE AND ADJUSTED EBITDA SUMMARY
(Unaudited)
(in millions)
For the Periods Ended March 31
Three Months
($ in millions) 2025 2024 % Change
Revenue by segment
Self-Service Banking $ 624  $ 628  (1)%
Network 299  310  (4)%
T&T 43  51  (16)%
Total segment revenue 966  989  (2)%
Other (1)
14  61  (77)%
Consolidated revenue $ 980  $ 1,050  (7)%
Adjusted EBITDA by segment
Self-Service Banking $ 153  $ 134  14%
Self-Service Banking Adjusted EBITDA margin % 24.5% 21.3%
Network 88  86  2%
Network Adjusted EBITDA margin % 29.4% 27.7%
T&T 10  (20)%
T&T Adjusted EBITDA margin % 18.6% 19.6%
Other (1)
2 4 (50)%
Corporate (2)
(76) (74) 3%
Total Adjusted EBITDA $ 175 $ 160 9%
Total Adjusted EBITDA margin % 17.9% 15.2%
(1)Other represents certain other immaterial business operations, including commerce-related operations in countries that Voyix exited that are aligned to Atleos, that do not represent a reportable segment. Other also includes revenues from commercial agreements with Voyix.
(2)Corporate includes income and expenses related to corporate functions that were not specifically attributable to an individual reportable segment.

Full Year 2025 Guidance
FY 2025 Targets 2025 Guidance 2024 Base
Core Revenue (excludes Voyix)
3% to 6% growth constant currency
(est. FX impact -2%)
$4,175 million
Total Revenue
1% to 3% growth constant currency
(est. FX impact -2%)
Assumes Voyix-related revenue down ~$100M
$4,317 million
Total Adjusted EBITDA (1)
7% to 10% growth constant currency
(est. FX impact -1%)
$794 million
Non-GAAP Diluted EPS (2)
21% to 27% growth
$3.22
Adjusted free cash flow-unrestricted
$260 - $300 million
$242 million
(1) Our Adjusted EBITDA calculation previously included certain amounts reported in Other income (expense), net. Beginning in 2025, we exclude total Other income (expense), net from our Adjusted EBITDA calculation, which in 2024 would have resulted in Adjusted EBITDA of approximately $794 million.
(2) Incorporates consensus average SOFR rates for the year in interest expense.
2


Core revenue refers to the results of our reportable segments (Self-Service Banking, Network and T&T). With respect to our Adjusted EBITDA, adjusted free cash flow-unrestricted and non-GAAP diluted earnings per share guidance, we do not provide a reconciliation of the respective GAAP measures because we are not able to predict with reasonable certainty the reconciling items that may affect the GAAP net income, GAAP cash flow from operating activities and GAAP diluted earnings per share without unreasonable effort. The reconciling items are primarily the future impact of special tax items, capital structure transactions, restructuring, pension mark-to-market transactions, acquisitions or divestitures, or other events. These reconciling items are uncertain, depend on various factors and could significantly impact, either individually or in the aggregate, the GAAP measures. Refer to the heading “Non-GAAP Financial Measures” for additional information regarding our use of non-GAAP financial measures.

2025 First Quarter Earnings Conference Call
A conference call is scheduled for May 8, 2025 at 8:30 a.m. Eastern Time to discuss the first quarter 2025 results. Access to the conference call and accompanying slides, as well as a replay of the call, are available on Atleos’ web site at http://investor.ncratleos.com. Additionally, the live call can be accessed by dialing 800-753-0725 (United States/Canada Toll-free) or 786-460-7170 (International Toll) and entering the participant passcode 1992125. References to Atleos’ website and/or other social media sites or platforms in this release do not incorporate by reference the information on such websites, social media sites, or platforms, and Atleos disclaims any such incorporation by reference.
More information on Atleos’ first quarter earnings, including additional financial information and analysis, is available on Atleos’ Investor Relations website at https://investor.ncratleos.com/.
News Media Contact
Scott Sykes
NCR Atleos Corporation
scott.sykes@ncratleos.com
Investor Contact
Brendan Metrano
NCR Atleos Corporation
brendan.metrano@ncratleos.com

About Atleos

Atleos (NYSE: NATL) is a leader in expanding self-service financial access, with industry-leading ATM expertise and experience, unrivalled operational scale including the largest independently-owned ATM network, always-on global services and constant innovation. Atleos improves operational efficiency for financial institutions, drives footfall for retailers and enables digital-first financial self-service experiences for consumers. Atleos is headquartered in Atlanta, Georgia, with approximately 20,000 employees globally.

Web site: https://www.ncratleos.com
X (Twitter): https://twitter.com/ncratleos
Facebook: https://www.facebook.com/Atleos.NCR/
LinkedIn: https://www.linkedin.com/company/ncratleos
YouTube: https://www.youtube.com/@ncratleos
Instagram: https://www.instagram.com/ncratleos/
Cautionary Statements
This release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 (the “Act”). Forward-looking statements use words such as “expect,” “anticipate,” “outlook,” “intend,” “plan,” “confident,” “believe,” “will,” “should,” “would,” “potential,” “positioning,” “proposed,” “planned,” “objective,” “likely,” “could,” “may,” and words of similar meaning, as well as other words or expressions referencing future events, conditions or circumstances. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Act. Statements that describe or relate to Atleos’ plans, goals, intentions, strategies, or financial outlook, and statements that do not relate to historical or current fact, are examples of forward-looking statements. Examples of forward-looking statements in this release include, without limitation, statements regarding: our business and financial strategy; expectations regarding our cash flow generation and liquidity; our expectations of demand for our solutions and execution and the impact thereof on our financial results; our focus on advancing our strategic growth initiatives and transforming Atleos into a software-led as a service company with a higher mix of recurring revenue streams; and our expectations of Atleos’ ability to deliver increased value to customers and stockholders.
3


Forward-looking statements are based on our current beliefs, expectations and assumptions, which may not prove to be accurate, and involve a number of known and unknown risks and uncertainties, many of which are out of Atleos’ control. Forward-looking statements are not guarantees of future performance, and there are a number of important factors that could cause actual outcomes and results to differ materially from the results contemplated by such forward-looking statements, including those factors relating to:
•Strategy and Technology: transforming our business model, development and introduction of new solutions; competition in the technology industry, integration of acquisitions and management of alliance activities; and our multinational operations;
•Business Operations: domestic and global economic and credit conditions; tariffs and other trade measures; risks and uncertainties from the payments-related business and industry; maintenance of a significant amount of vault cash involves risk of loss and is subject to cost fluctuations based on interest rate movements; retention and attraction of key employees; defects, errors, installation difficulties or development delays; failure of third-party suppliers; a major natural disaster or catastrophic event, including the impact of pandemics and geopolitical and macroeconomic challenges; environmental exposures from historical and ongoing manufacturing activities and climate change; and the impact of data protection, cybersecurity and data privacy including any related issues;
•Finance and Accounting: our level of indebtedness; the terms governing our indebtedness; incurrence of additional debt or similar liabilities or obligations; access or renewal of financing sources; our cash flow sufficiency to service our indebtedness; interest rate risks; the terms governing our trade receivables facility; any lowering or withdrawal of the ratings assigned to our debt securities by rating agencies; our pension liabilities; and the write down of the value of certain significant assets;
•Law and Compliance: allegations or claims by third parties that our products or services infringe on intellectual property rights of others, including claims against our customers and claims by our customers to defend and indemnify them with respect to such claims; changes to our tax rates and additional income tax liabilities; uncertainties regarding regulations, lawsuits and other related matters; changes to cryptocurrency regulations;
•Separation: the perceived reliability of Atleos’ financial statements if Atleos is unable to satisfy the requirements of Section 404 of the Sarbanes-Oxley Act; the failure of NCR Voyix Corporation (“Voyix”) to perform under various transaction agreements; Atleos’ obligation to indemnify Voyix pursuant to the agreements entered into in connection with the spin-off (including with respect to material taxes) and the risk Voyix may not fulfill any obligations to indemnify Atleos under such agreements; that under applicable tax law, Atleos may be liable for certain tax liabilities of Voyix following the spin-off if Voyix were to fail to pay such taxes; that agreements binding on Atleos restrict it from taking certain actions after the distribution that could adversely impact the intended U.S. federal income tax treatment of the distribution and related transactions; potential liabilities arising out of state and federal fraudulent conveyance laws; the fact that Atleos may receive worse commercial terms from third-parties for services it previously received from Voyix; and that after the spin-off, certain of Atleos’ executive officers and directors may have actual or potential conflicts of interest because of their previous positions at Voyix; and
•Our Common Stock: Atleos’ stock price may fluctuate significantly; substantial sales in the public market may cause the price of Atleos’ common stock to decline; dilution of ownership percentages; certain provisions in Atleos’ governing documents may prevent or delay an acquisition; the exclusive forum provision in Atleos’ bylaws could limit a stockholder’s ability to bring a claim against Atleos; and actions or proposals from stockholders that do not align with our business strategies or the interests of our other stockholders.

Additional information concerning these and other factors can be found in the Company’s filings with the U.S. Securities and Exchange Commission, including the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K. Any forward-looking statement speaks only as of the date on which it is made. The Company does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. You should consider these factors carefully in evaluating forward-looking statements and are cautioned not to place undue reliance on such statements.
4


NCR ATLEOS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
For the Periods Ended March 31
Three Months
($ in millions, except per share amounts) 2025 2024
Revenue
Product revenue $ 189  $ 240 
Service revenue 791  810 
Total revenue 980  1,050 
Cost of products 160  212 
Cost of services 585  617 
Total gross profit 235  221 
% of Revenue 24.0  % 21.0  %
Selling, general and administrative expenses 122  132 
Research and development expenses 17  17 
Income from operations 96  72 
% of Revenue 9.8  % 6.9  %
Interest expense (67) (79)
Other income (expense), net (3)
Total interest and other expense, net (70) (76)
Income (loss) before income taxes 26  (4)
% of Revenue 2.7  % (0.4) %
Income tax expense 10 
Net income (loss) 16  (8)
Net (loss) income attributable to noncontrolling interests (1) — 
Net income (loss) attributable to Atleos $ 17  $ (8)
Net income (loss) per share attributable to Atleos common stockholders
Basic $ 0.23  $ (0.11)
Diluted $ 0.23  $ (0.11)
Weighted average common shares outstanding
Basic 73.1 71.6
Diluted 75.2 71.6

5


CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
($ in millions, except per share amounts) March 31, 2025 December 31, 2024
Assets
Current assets
Cash and cash equivalents $ 352  $ 419 
Accounts receivable, net of allowances of $19 and $15 as of March 31, 2025 and December 31, 2024, respectively
658  588 
Inventories 356  307 
Restricted cash 316  210 
Other current assets 255  242 
Total current assets 1,937  1,766 
Property, plant and equipment, net 479  474 
Goodwill 1,951  1,950 
Intangibles, net 553  550 
Operating lease right of use assets 135  144 
Prepaid pension cost 237  227 
Deferred income tax assets 297  285 
Other assets 150  156 
Total assets $ 5,739  $ 5,552 
Liabilities and stockholders’ equity
Current liabilities
Short-term borrowings $ 81  $ 81 
Accounts payable 542  562 
Payroll and benefits liabilities 120  147 
Contract liabilities 403  315 
Settlement liabilities 252  156 
Other current liabilities 490  441 
Total current liabilities 1,888  1,702 
Long-term borrowings 2,833  2,855 
Pension and indemnity plan liabilities 343  343 
Postretirement and postemployment benefits liabilities 82  81 
Income tax accruals 37  37 
Operating lease liabilities 104  110 
Deferred income tax liabilities 47  40 
Other liabilities 127  120 
Total liabilities $ 5,461  $ 5,288 
Stockholders’ equity
Atleos stockholders’ equity:
Preferred stock: par value $0.01 per share, 50.0 shares authorized, no shares issued
—  — 
Common stock: par value $0.01 per share, 350.0 shares authorized, 73.4 and 72.7 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively
Paid-in capital 48  47 
Retained earnings 249  231 
Accumulated other comprehensive loss (23) (19)
Total Atleos stockholders’ equity 275  260 
Noncontrolling interests in subsidiaries
Total stockholders’ equity 278  264 
Total liabilities and stockholders’ equity $ 5,739  $ 5,552 
6


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Periods Ended March 31
Three Months
($ in millions) 2025 2024
Operating activities
Net income (loss) $ 16  $ (8)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization expense 69  73 
Stock-based compensation expense 10 
Deferred income taxes — 
(Gain) loss on divestiture and disposal of assets, net (3)
Changes in assets and liabilities:
Receivables (65) (38)
Inventories (60) (30)
Current payables and accrued expenses (39)
Contract liabilities 84 
Employee benefit plans (5) (14)
Settlement assets and liabilities, net 93 
Other assets and liabilities 23  145 
Net cash provided by operating activities $ 123  $ 148 
Investing activities
Capital expenditures $ (29) $ (24)
Additions to capitalized software (12) (6)
Sale (purchase) of investments, net — 
Other investing activities, net —  (1)
Net cash used in investing activities $ (37) $ (31)
Financing activities
Payments on term credit facilities $ (39) $ (18)
Borrowings on revolving credit facilities 150  74 
Payments on revolving credit facilities (135) (136)
Tax withholding payments on behalf of employees (7) (6)
Payments on acquisition holdback (16) — 
Principal payments for finance lease obligations (1) — 
Other financing activities (1) (1)
Net cash used in financing activities $ (49) $ (87)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash (9)
Increase in cash, cash equivalents, and restricted cash $ 41  $ 21 
Cash, cash equivalents, and restricted cash at beginning of period 641  586 
Cash, cash equivalents, and restricted cash at end of period $ 682  $ 607 

7


Non-GAAP Financial Measures
Non-GAAP Financial Measures. While Atleos reports its results in accordance with Generally Accepted Accounting Principles in the United States, or GAAP, in this release Atleos also uses the non-GAAP measures listed and described below. Atleos’ definitions and calculations of these non-GAAP measures may differ from similarly-titled measures reported by other companies and cannot, therefore, be compared with similarly-titled measures of other companies. These non-GAAP measures should not be considered as substitutes for, or superior to, results determined in accordance with GAAP. Atleos believes these measures are useful for investors because they provide a more complete understanding of Atleos’ underlying operational performance, as well as consistency and comparability with Atleos’ past reports of financial results.
Adjusted Gross Profit (Non-GAAP), Adjusted Income from Operations (Non-GAAP), and Diluted Earnings per Share (Non-GAAP) are calculated as GAAP gross profit, income from operations, and diluted earnings per share, respectively, excluding, as applicable, acquisition-related costs; pension mark-to-market adjustments and other one-time pension-related costs; separation-related costs; amortization of acquisition-related intangibles; stock-based compensation expense; transformation and restructuring charges (which includes integration, severance, divestiture and other exit and disposal costs); Voyix legal and environmental indemnification expense, and other non-recurring or unusual items. Management uses these non-GAAP measures to compare performance consistently over various periods.
Adjusted Gross Margin (Non-GAAP) is calculated based on Adjusted Gross Profit (Non-GAAP) as a percentage of total revenue. Management uses this non-GAAP measure to compare performance consistently over various periods.
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) is calculated as GAAP Net income (loss) attributable to Atleos plus interest expense, net; plus income tax expense (benefit); plus depreciation and amortization; plus acquisition-related costs; plus pension mark-to-market adjustments and other one-time pension-related costs; plus separation-related costs; plus transformation and restructuring charges (which includes integration, severance, divestiture and other exit and disposal costs); plus stock-based compensation expense; plus Voyix legal and environmental indemnification expense; plus other amounts included in Other income (expense), net. Management uses this non-GAAP measure to compare performance consistently over various periods.
Adjusted EBITDA margin is calculated based on Adjusted EBITDA as a percentage of total revenue. Adjusted EBITDA margin by segment is calculated based on segment Adjusted EBITDA divided by the related segment component of revenue. Management uses this non-GAAP measure to compare performance consistently over various periods.
Adjusted free cash flow-unrestricted is calculated as net cash provided by operating activities less capital expenditures, less additions to capitalized software, plus/minus the change in restricted cash settlement activity, plus/minus net reductions or reinvestment in the trade receivables facility due to fluctuations in the outstanding balance of receivables sold, plus/minus financing payments/receipts of owned ATM capital expenditures, plus pension contributions and settlements, and plus legal and environmental indemnification payments made to Voyix. Restricted cash settlement activity represents the net change in amounts collected on behalf of, but not yet remitted to, certain of the Company’s merchant customers or third-party service providers that are pledged for a particular use or restricted to support these obligations. These amounts can fluctuate significantly period to period based on the number of days for which settlement to the merchant has not yet occurred or day of the week on which a reporting period ends. We believe Adjusted free cash flow-unrestricted information is useful for investors because it indicates the amount of cash available after these adjustments for, among other things, investments in Atleos’ existing businesses, strategic acquisitions, and repayment of debt obligations. Adjusted free cash flow-unrestricted does not represent the residual cash flow available, since there may be other non-discretionary expenditures that are not deducted from the measure.
Constant Currency excludes the effects of foreign currency translation by translating prior period results at current period monthly average exchange rates. Due to the overall variability of foreign exchange rates from period to period, management uses constant currency measures to compare performance consistently over various periods.
Use of Certain Terms
Recurring revenue. All revenue streams from contracts where there is a predictable revenue pattern that will occur at regular intervals with a relatively high degree of certainty. This includes hardware and software maintenance revenue, processing revenue, interchange and network revenue, Bitcoin-related revenue, and certain professional services arrangements, as well as term-based software license arrangements that include customer termination rights.

8


The following table presents the recurring revenue and all other products and services revenue that is recognized at a point in time:
($ in millions)
Three months ended March 31,
2025 2024
Recurring revenue $ 742  $ 763 
All other products and services 238  287 
Total revenue $ 980  $ 1,050 
Recurring revenue as a percent of revenue 76  % 73  %
Reconciliation of Net Income (Loss) Attributable to Atleos (GAAP) to Adjusted Net Income Attributable to Atleos (Non-GAAP) and Diluted Earnings Per Share (Non-GAAP)
Three months ended March 31, 2025
($ in millions, except per share amounts) Gross profit Gross margin Income from operations Net income (loss) attributable to Atleos
Diluted earnings (loss) per share (1)
GAAP Results $ 235  24.0  % $ 96  $ 17  $ 0.23 
Plus:
Transformation and restructuring 0.1  % 0.01
Stock-based compensation expense 0.1  % 0.12
Acquisition-related amortization of intangibles 20  2.0  % 23  17  0.23
Separation costs —  —  % 0.01
Voyix environmental indemnification expense —  —  % —  0.04
Non-GAAP Adjusted Results $ 257  26.2  % $ 132  $ 48  $ 0.64 
(1)Based upon weighted average dilutive shares of 75.2 million for the three months ended March 31, 2025.

Reconciliation of Net Income Attributable to Atleos (GAAP) to Adjusted Net Income Attributable to Atleos (Non-GAAP) and Diluted Earnings Per Share (Non-GAAP)
Three months ended March 31, 2024
($ in millions, except per share amounts) Gross profit Gross profit margin Income from operations Net income (loss) attributable to Atleos
Diluted earnings (loss) per share (1)
GAAP Results $ 221  21.0  % $ 72  $ (8) $ (0.11)
Plus:
Transformation and restructuring —  —  % 0.01 
Stock-based compensation expense 0.1  % 10  0.12
Acquisition-related amortization of intangibles 22  2.1  % 25  18  0.25
Separation costs —  —  % 0.10
Other tax adjustments —  —  % —  0.04 
Non-GAAP Adjusted Results $ 244  23.2  % $ 116  $ 30  $ 0.41 
(1) For the three months ended March 31, 2024, due to the net loss attributable to Atleos common stockholders, potential common shares that would have caused dilution, such as restricted stock units and stock options, have been excluded from the GAAP diluted share count of 71.6 million because their
9


effect would have been anti-dilutive. The dilutive impact of these shares are included in the dilutive share count of 73.1 million used in the calculation of non-GAAP diluted EPS. Therefore, GAAP diluted EPS and non-GAAP diluted EPS may not mathematically reconcile.
Reconciliation of Net Income (Loss) Attributable to Atleos (GAAP) to Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) (Non-GAAP)
($ in millions) Q1 2025 % of Revenue Q1 2024 % of Revenue
Net income (loss) attributable to Atleos (GAAP) $ 17  1.7  % $ (8) (0.8) %
Interest expense 67  6.9  % 79  7.5  %
Interest income (1) (0.1) % (2) (0.2) %
Income tax expense 10  1.0  % 0.4  %
Depreciation and amortization expense 42  4.3  % 44  4.2  %
Acquisition-related amortization of intangibles 23  2.3  % 25  2.3  %
Stock-based compensation expense 0.9  % 10  1.0  %
Separation costs 0.3  % 0.9  %
Transformation and restructuring 0.1  % 0.1  %
Voyix environmental indemnification expense 0.4  % —  —  %
Other (income) expense items, net (1)
0.1  % (2) (0.2) %
Adjusted EBITDA (Non-GAAP) $ 175  17.9  % $ 160  15.2  %
(1) Includes certain income and expense items reported within Other income (expense), net on the Condensed Consolidated Statements of Operations, such as bank fees, the components of pension, postemployment and postretirement expense other than service cost, and the impact of foreign currency fluctuations. Prior to 2025, our calculations of Adjusted EBITDA did not exclude the other (income) expense line item. All periods presented have been recast to reflect the new definition. Additional amounts reported in Other income (expense), net are separately captured in this reconciliation. Therefore, Other (income) expense items, net shown here will not agree to total Other income (expense), net on the Condensed Consolidated Statements of Operations.

Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Adjusted Free Cash Flow-Unrestricted (Non-GAAP)
QTD QTD
($ in millions) Q1 2025 Q1 2024
Net cash provided by operating activities $ 123  $ 148 
Capital expenditures (29) (24)
Additions to capitalized software (12) (6)
Change in restricted cash settlement activity (106) (18)
Pension contributions
Temporary transfer of funds from Voyix(1)
—  (32)
Adjusted free cash flow-unrestricted $ (23) $ 69 
(1) As of March 31, 2024, cash provided by operating activities included approximately $32 million of cash related to a temporary transfer of funds from Voyix in March 2024, which was remitted back to Voyix in April 2024.
10
EX-99.2 3 exhibit992-q12025callsli.htm EX-99.2 exhibit992-q12025callsli
1 First Quarter 2025 Earnings Call Tim Oliver, President & Chief Executive Officer Andy Wamser, Chief Financial Officer Stuart Mackinnon, Chief Operating Officer Thursday, May 8th, 2025


 
2 This presentation contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 (the “Act”). Forward-looking statements use words such as “estimate,” “expect,” “target,” “anticipate,” “outlook,” “intend,” “plan,” “confident,” “believe,” “will,” “would,” “potential,” “positioned,” “may,” and words of similar meaning, as well as other words or expressions referencing future events, conditions or circumstances. We intend for these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Act. Statements that describe or relate to NCR Atleos Corporation’s (“NCR Atleos,” “Atleos” or the “Company”) plans, targets, goals, intentions, strategies, or financial outlook, and statements that do not relate to historical or current fact, are examples of forward-looking statements. Examples of forward-looking statements in these materials include, without limitation, statements regarding the future commercial or financial performance of the Company; the expected financial performance of the Company for 2025; our expected areas of focus and strategy to drive growth and profitability and create long-term stockholder value, including key performance indicator targets and expectations for 2025; the Company's focus on advancing strategic growth initiatives and transforming the Company into a software-led ATM as a service company with a higher mix of recurring revenue streams; and our expected free cash flow for 2025; and our expectations of NCR Atleos' ability to deliver increased value to customers and stockholders. Forward-looking statements are based on our current beliefs, expectations and assumptions, which may not prove to be accurate, and involve a number of known and unknown risks and uncertainties, many of which are out of the Company's control, including the failure of NCR Atleos to achieve some or all of the strategic benefits or opportunities expected from the spin-off; NCR Atleos' obligation to indemnify NCR Corporation (“Voyix” or “NCR Voyix”) pursuant to the agreements entered into connection with the spin-off (including with respect to material taxes) and the risk NCR Voyix may not fulfill any obligations to indemnify NCR Atleos under such agreements; that under applicable tax law, NCR Atleos may be liable for certain tax liabilities of NCR Voyix following the spin-off if NCR Voyix were to fail to pay such taxes; that agreements binding on NCR Atleos restrict it from taking certain actions after the distribution that could adversely impact the intended U.S. federal income tax treatment of the distribution and related transactions, potential liabilities arising out of state and federal fraudulent conveyance laws; the fact that NCR Atleos may receive worse commercial terms from third-parties for services it presently receives from NCR Voyix; that after the spin-off, certain of NCR Atleos' executive officers and directors may have actual or potential conflicts of interest because of their previous positions at NCR Voyix; our ability to retain key employees; our ability to protect our systems and data from cybersecurity threats or other technological risks; extensive competition in our markets; risks related to our level of indebtedness; and risks related to evolving global laws and regulations relating to data privacy, data protection and information security. Forward-looking statements are not guarantees of future performance, and there are a number of important factors that could cause actual outcomes and results to differ materially from the results contemplated by such forward-looking statements. As you read and consider this presentation, you should understand that these statements are not guarantees of performance or results. Although the Company believes that assumptions underlying the forward-looking statements contained herein are reasonable, should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, any of these statements included herein may prove to be inaccurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. New risk factors and uncertainties may emerge from time to time, and it is not possible for management to predict all risk factors and uncertainties. Additional information concerning these and other factors identified in “Risk Factors,” “Management Discussion and Analysis of Financial Condition and Results of Operations,” and “Business,” in the Company’s most recent report on Form 10-K, quarterly reports on Form 10-Q and other filings with the U.S. Securities and Exchange Commission (“SEC”) are available at https://www.sec.gov. You should consider these factors carefully in evaluating forward-looking statements and are cautioned not to place undue reliance on such statements. FORWARD-LOOKING STATEMENTS


 
3 NON-GAAP MEASURES. While Atleos reports its results in accordance with Generally Accepted Accounting Principles in the United States, or GAAP, comments made during this conference call and in these materials will include or make reference to certain “non-GAAP” measures, including, but not limited to: amounts in constant currency or CC, adjusted gross margin rate; diluted earnings per share (non-GAAP); adjusted free cash flow- unrestricted; adjusted gross margin (non-GAAP); gross profit; net debt; core revenues; adjusted EBITDA; core adjusted EBITDA; adjusted EBITDA margin; and the ratio of net debt to adjusted EBITDA or net leverage ratio. These measures are included to provide additional useful information regarding Atleos’ financial results and are not a substitute for their comparable GAAP measures. Explanations of these non-GAAP measures, and reconciliations of these non-GAAP measures to their directly comparable GAAP measures are included in the accompanying “Supplementary Materials” and are available on the Investor Relations page of Atleos’ website at www.ncratleos.com. Descriptions of many of these non-GAAP measures are also included in Atleos’ SEC reports. TRADEMARKS. All trademarks, service marks and trade names appearing in this presentation are, to our knowledge, the property of their respective owners. We do not intend our use or display of other companies’ trademarks, service marks, copyrights or trade names to imply a relationship with, or endorsement or sponsorship of us by, any other companies. USE OF CERTAIN TERMS. As used in these materials: (i) the term "recurring revenue" includes all revenue streams from contracts where there is a predictable revenue pattern that will occur at regular intervals with a relatively high degree of certainty. This includes hardware and software maintenance revenue, processing revenue, interchange and network revenue, Bitcoin-related revenue, and certain professional services arrangements, as well as term-based software license arrangements that include customer termination rights. (ii) the term "annualized recurring revenue" or "ARR" is recurring revenue, excluding software license sold as a subscription, for the last three months times four, plus the rolling four quarters for term-based software license arrangements that include customer termination rights. (iii) the term "LTM" means last twelve months. (iv) the term "ARPU" means average revenue per unit. (v) the term "ATMaaS" means ATM as a Service, our turnkey, end-to-end ATM platform solution. (iv) the terms “Core Revenue“ and “Core Adjusted EBITDA” are defined in the accompanying “Supplementary Materials.” These presentation materials and the associated remarks made during this conference call are integrally related and are intended to be presented and understood together. Websites referenced in this presentation are not incorporated by reference into the presentation. NOTES TO INVESTORS


 
Tim Oliver President and Chief Executive Officer Business Update 4


 
5 NCR ATLEOS Industry Leading Self-Service Banking Solutions Platform +600K Global installed base of serviced ATMs ~80K Largest independent network of owned and operated ATMs +140 Countries ~20K Employees Largest Independent ATM Network Transaction Processing Device Design & Production Extensive Hardware & Software Services Full Outsourcing Capabilities Software Design & Licensing #1 ATMaaS and Managed Services Provider #1 Independently owned and operated ATM network globally #1 Provider of multi-vendor ATM software applications and middleware


 
First quarter results at or above expectations Recurring revenue mix reached a new high of 76% Adj. EBITDA margin expanded 270 bps y/y on advantageous revenue mix and cost productivity Strategic growth across services and in expanded transaction types 6 A Strong Start to 2025 Very Successful Q1 Building Momentum for Full Year Goals & Priorities Backlog growing in both Services and Hardware Order volumes stable despite dynamic macro-environment Recurring revenue model allows for predictable performance in uncertain times Direct and indirect productivity programs on pace Grow Efficiently: Prioritize growth initiatives with high potential returns and strategic value Prioritize Service: Focus on best- in-class performance and availability Embrace Simplicity: Invest in people, systems, and processes to become nimbler and easier for customers to conduct business with Affirmed Full Year 2025 Guidance


 
7 Self-Service Banking Segment Q1 2025 Results • Revenue mix, direct cost programs, and service efficiencies drove performance • ATMaaS revenue +24% y/y • ATMaaS unique customers +40% y/y • Unit backlog +87% y/y • Adj. EBITDA grew 14% y/y with margin up 320 bps y/y • Service expansion drove underlying topline growth, offset by hardware timing and FX Revenue Adjusted EBITDAServices Growth Margin Expansion Strategic Progress Grow Efficiently Prioritize Service Embrace Simplicity • Strong customer response to Innovation Lab • Held first major customer event in North America • Launched customer advocacy panels • All customer KPIs moving in the right direction • Leading market service levels sustained • Service-led improvement driving increased demand • A.I. driven dispatch and service pilot ready for globalization


 
8 Network Segment Q1 2025 Results • Allpoint cash withdrawal transactions +2% y/y • Cash deposit transactions increased 200% y/y and reached an annual run rate of $1B in cash deposits • Another new high for ARPU of $16,129; up q/q and y/y on fleet optimization • Adjusted EBITDA margin expanded 170 bps y/y led by a mix shift to higher margin transactions • Revenue headwinds in the quarter: − Regulatory changes for Liberty X crypto business − International transaction softness Revenue Adjusted EBITDALTM ARPUTransactions Strategic Progress Grow Efficiently Prioritize Service Embrace Simplicity • Signed 7-Eleven to Allpoint extending access to 75M cardholders • Expanded U.K. deposit network • Grew access to cash deposit capabilities and locations • Enhanced service effort drove higher availability and added to revenue • Increased access to Tap functionality • ERP upgrades launched to improve invoicing


 
Financial Review Andy Wamser Chief Financial Officer 9


 
Consolidated Revenue/Recurring Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Recurring Core Non-Recur Core Non-Core 10 Solid Underlying Topline Trends in our Key Businesses $ in millions $1,050 $1,055 $989 $966 $1,081 • Q1 ‘25 Core Revenue of $966, -2% y/y, -1% CC y/y • Q1 ‘25 Core Recurring Revenue of $729, +1% CC y/y 74% 74%74% 72% 75% $1,050 $1,081 $1,078 $1,108 $980 Constant CurrencyAs ReportedCore Segment Revenue Lines of Business Up 1%Down 1%Self-Service Banking Segment Up 6%Up 4%Services & Software Up 5%Up 3%Services & Software Recurring Revenues Down 11% (down due to shift of orders to Q2 2025) Down 12% (down due to shift of orders to Q2 2025) Hardware Down 2%Down 4%Network Segment FlatDown 2% ATM Network Transaction Services (excludes Liberty crypto business) Down 14%Down 16%T&T Segment Down 1%Down 2%Total Core Revenue • Services & Software growth led by 24% ATMaaS growth and 18% Software growth y/y • 1H 2025 Hardware growth skewed by significant shift of orders to Q2 and second half of the year Q1 2025 Core Revenue Growth


 
11 Adjusted EBITDA and Earnings Exceeded Expectations $ in millions, except per share amounts $793 $790$763 Non-GAAP Diluted EPS • Q1 above the high-end of our guidance range • +56% y/y Adjusted EPS growth Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 $0.81 $0.89 $0.41 $1.11 $0.64 Consolidated Adj. EBITDA & Margin Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 $210 $196 $160 $175 $228 19.5% 18.1% 15.2% 17.9% 20.6% • Adjusted EBITDA +9% y/y, core Adjusted EBITDA +11% y/y, at high end of Q1 guidance • Adjusted EBITDA margin expanded 270 bps from Q1’24 to Q1’25 +9% y/y +11% y/y core +56% y/y


 
12 Self-Service Banking Key Financial Metrics and KPIs $ in millions Revenue Adjusted EBITDA Key Strategic Metrics Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 $673 $677 $628 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 $167$158 $134 21.3% 23.5% 24.7% $153 $181 25.2% 24.5% Up 200 bps y/y • 13 consecutive quarters of y/y growth in recurring revenue 50% 60% 70% Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Recurring Revenue Mix % 62% 64% $1,200 $1,400 $1,600 $1,800 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 ARR $1,573 $1,606 Up 2% y/y • Led by 6% CC Growth in Services & Software $718 $624 +14% y/y +1% y/y CC


 
13 ATMaaS Financial Metrics and KPIs $ in millions, except ARPU Revenue Gross Profit(1) Key Strategic Metrics Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 $49$47$46 $52 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 $16.1$14.4 $17.4 Up 26% y/y • Customer count increased 44% y/y • Launched 1 new market in Q1 Down 2% y/y • Continued ATMaaS growth in North America Region and India $140 $200 $260 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 ARR (in millions) $183 $230 $4.0 $8.0 $12.0 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 LTM ARPU (in thousands) $8.6 $8.4 $57 $13.9 $21.4+24% y/y +54% y/y (1) Gross Profit includes management’s estimates of certain cost allocations


 
14 Network Key Financial Metrics and KPIs $ in millions, except ARPU and Network Managed Units Revenue Adjusted EBITDA Key Strategic Metrics Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 $326 $332 $310 $299 $317 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 $103$101 $86 27.7% 31.0% 31.0% $88 $114 29.4% 36.0% Up 5% y/y • Allpoint Withdrawal transactions up 2% and Branding is up 10% y/y Down 5% y/y • Continued optimization of our portfolio and retail partners closing lower performing locations $14.5 $15.5 $16.5 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 LTM ARPU (in thousands) $15.4 $16.1 55 70 85 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Network Managed Units (in thousands) 81 77 -4% y/y +2% y/y


 
15 Services & Software Momentum Drives Topline and Profit Growth $ in millions Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Revenue $523$557$542$540 $514 Services & Software 293309324 319 303Transactional (Network segment) 150215189191 172Hardware $966$1,081$1,055 $1,050 $989 Total Core Revenues 142723 31 61Other – Voyix $980$1,108$1,078 $1,081 $1,050 Total Atleos Revenue Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Gross Profit (Non-GAAP)(1) $176$198$184$169$163Services & Software 831079996 83 Transactional (Network Segment) 264430 37 29 Hardware (30)(33)(30)(30)(37)Corporate unallocated $255$316$283$272 $238 Total Core Gross Profit 233 4 6 Other – Voyix $257$319$286$276$244Total Atleos Gross Profit (1) Refer to definitions in the supplementary section of the presentation. Adjusted gross profit (non-GAAP) for the product lines include management’s estimates of certain cost allocations. Supplementary product information provided on this slide is for modeling purposes only and is not considered by Company management in assessing segment performance.


 
16 Strong Financial Position $ in millions (1) Reflects management’s assessment for Q1 2025 capital expenditures. (2) Cash and cash equivalents as presented in our Condensed Consolidated Balance Sheet. (3) Refer to the definitions in the supplementary section of the presentation. March 31, 2025Balance Sheet & Liquidity $688Liquidity $336Revolving Credit Availability $352Cash (unrestricted)(2) $2,914Total Debt $2,562Net Debt(3) 3.2XNet Leverage Ratio(3) Q1 2025Free Cash Flow $175Adjusted EBITDA ($41)Capital Expenditures ($10)Inventory Capitalized ($51)Adjusted Capital Expenditures ($15)Maintenance capital expenditures(1) ($20)Growth capital expenditures(1) ($16)ATMaaS capital expenditures(1) ($8)Cash paid for Taxes ($34)Cash paid for Interest ($105)Change in Working Capital ($23)Adj. Free Cash Flow – Unrestricted


 
17 FY 2025 Outlook Reaffirmed $ in millions, except percentages and per share amounts 2024 Base2025 GuidanceFY 2025 Targets $4,1753% to 6% growth constant currency (est. FX impact -2%)Core Revenue (excludes Voyix) $4,317 1% to 3% growth constant currency (est. FX impact -2%) - Assumes Voyix related revenue down ~$100M Total Revenue $7947% to 10% growth constant currency (est. FX impact -1%) Total Adjusted EBITDA(1) $3.2221% to 27% growth Fully Diluted EPS (non-GAAP) $242$260 - $300 millionAdj. Free Cash Flow – Unrestricted (1) Our Adjusted EBITDA calculation previously included certain amounts reported in Other income (expense), net. Beginning in 2025, we exclude total Other income (expense), net from our Adjusted EBITDA calculation, which in 2024 would have resulted in Adjusted EBITDA of approximately $794 million.


 
SUPPLEMENTARY MATERIALS NCR Atleos Confidential 18


 
Recurring revenue - all revenue streams from contracts where there is a predictable revenue pattern that will occur at regular intervals with a relatively high degree of certainty. This includes hardware and software maintenance revenue, processing revenue, interchange and network revenue, Bitcoin-related revenue, and certain professional services arrangements, as well as term-based software license arrangements that include customer termination rights. Annualized recurring revenue or "ARR" - recurring revenue, excluding software licenses sold as a subscription, for the last three months times four, plus the rolling four quarters for term- based software license arrangements that include customer termination rights. Core revenue - refers to the results of our reportable segments (Self-Service Banking, Network, and T&T). We use the term "core" to describe our total segment results excluding revenue related to our "Other" (or "Non-Core") business operations, including commerce-related operations in countries that Voyix exited that are aligned to Atleos and revenues from commercial agreements with Voyix. These non-core revenues are excluded because they are not part of Atleos' ongoing planned business operations. Core Adjusted EBITDA - refers to the results of our reportable segments (Self-Service Banking, Network, and T&T) plus Corporate income and expenses not allocated to segments. We use the term "core" to describe our results excluding "Other" (or "Non-Core") business operations, including commerce-related operations in countries that Voyix exited that are aligned to Atleos and revenues from commercial agreements with Voyix. These non-core results are excluded because they are not part of Atleos' ongoing planned business operations. LTM - Last twelve months ARPU - average revenue per unit ATM - Automated teller machine ATM as a Service (“ATMaaS”) - our turnkey, end-to-end ATM platform solution, whereby we provide comprehensive managed services solutions to financial institutions Liquidity - Borrowing capacity under our senior secured Revolving Credit Facility plus unrestricted cash and cash equivalents Hardware revenue - revenue related to ATM and other hardware sales Services revenue - revenue related to hardware and software maintenance, professional services, and ATMaaS Software revenue - revenue related to software license, software maintenance and professional installation services Transactional revenue - revenue related to payment transaction processing services, interchange and other network revenue as well as Bitcoin-related revenue Certain Terms & Key Performance Indicators (KPIs) 19


 
While Atleos reports its results in accordance with Generally Accepted Accounting Principles in the United States, or GAAP, comments made during this conference call and in these materials will include non-GAAP measures. Atleos’ definitions and calculations of these non-GAAP measures may differ from similarly-titled measures reported by other companies and cannot, therefore, be compared with similarly-titled measures of other companies. These non-GAAP measures should not be considered as substitutes for, or superior to, results determined in accordance with GAAP. Atleos believes these measures are useful for investors because they provide a more complete understanding of Atleos’ underlying operational performance, as well as consistency and comparability with Atleos’ past reports of financial results. Adjusted Gross Profit (Non-GAAP), Adjusted Operating Expenses (non-GAAP), Adjusted Income from Operations (Non-GAAP), Adjusted Interest and Other Income (Expense) (non-GAAP), Adjusted Income Tax Expense (non-GAAP), Adjusted Net Income from Continuing Operations Attributable to Atleos (non- GAAP) and Diluted Earnings per Share (Non-GAAP) are calculated as GAAP gross profit, operating expenses, income from operations, interest and other income (expense), income taxes, net income attributable to Atleos, and diluted earnings per share, respectively, excluding, as applicable, acquisition-related costs; pension mark-to-market adjustments and other one-time pension-related costs; separation-related costs; amortization of acquisition-related intangibles; stock-based compensation expense; transformation and restructuring charges (which includes integration, severance, divestiture and other exit and disposal costs); Voyix legal and environmental indemnification expense, and other non-recurring or unusual items. Management uses these non-GAAP measures to compare performance consistently over various periods. Adjusted Gross Margin (Non-GAAP) and Adjusted Operating Margin Rate (non-GAAP) are calculated based on Adjusted Gross Profit (Non-GAAP) and Adjusted Income from Operations (Non-GAAP), respectively, as a percentage of total revenue. Management uses these non-GAAP measures to compare performance consistently over various periods. Adjusted Effective Income Tax Rate (non-GAAP) is calculated based on Adjusted Income Tax Expense (non-GAAP) divided by adjusted pre-tax income (Adjusted Income from Operations (non-GAAP) less Adjusted Interest and Other Income (Expense) (non-GAAP)). Management uses this non-GAAP measure to compare performance consistently over various periods. Adjusted Free Cash Flow-Unrestricted (FCF) is calculated as net cash provided by operating activities less capital expenditures, less additions to capitalized software, plus/minus the change in restricted cash settlement activity, plus/minus net reductions or reinvestment in the trade receivables facility due to fluctuations in the outstanding balance of receivables sold, plus/minus financing payments/receipts of owned ATM capital expenditures, plus pension contributions and settlements, and plus legal and environmental indemnification payments made to Voyix. Restricted cash settlement activity represents the net change in amounts collected on behalf of, but not yet remitted to, certain of the Company’s merchant customers or third-party service providers that are pledged for a particular use or restricted to support these obligations. These amounts can fluctuate significantly period to period based on the number of days for which settlement to the merchant has not yet occurred or day of the week on which a reporting period ends. We believe Adjusted free cash flow-unrestricted information is useful for investors because it indicates the amount of cash available after these adjustments for, among other things, investments in Atleos’ existing businesses, strategic acquisitions, and repayment of debt obligations. Adjusted free cash flow-unrestricted does not represent the residual cash flow available, since there may be other non-discretionary expenditures that are not deducted from the measure. NON-GAAP MEASURES 20


 
Net Debt is based on Atleos' total debt less cash and cash equivalents, with total debt being defined as total short-term borrowings plus total long-term debt as presented on the face of the Condensed Consolidated Balance Sheets. Atleos believes that Net Debt provides useful information to investors because Atleos’ management reviews Net Debt as part of its management of overall liquidity, financial flexibility, capital structure and leverage. In addition, certain debt rating agencies, creditors and credit analysts monitor Atleos’ Net Debt as part of their assessments of Atleos’ business. Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) is calculated as GAAP Net income (loss) attributable to Atleos plus interest expense, net; plus income tax expense (benefit); plus depreciation and amortization; plus acquisition-related costs; plus pension mark-to-market adjustments and other one-time pension-related costs; plus separation-related costs; plus transformation and restructuring charges (which includes integration, severance, divestiture and other exit and disposal costs); plus stock-based compensation expense; plus Voyix legal and environmental indemnification expense; plus other amounts included in Other income (expense), net. Management uses this non-GAAP measure to compare performance consistently over various periods. Adjusted EBITDA margin is calculated based on Adjusted EBITDA as a percentage of total revenue. Adjusted EBITDA margin by segment is calculated based on segment Adjusted EBITDA divided by the related segment component of revenue. Management uses this non-GAAP measure to compare performance consistently over various periods. Net Leverage Ratio is calculated by dividing Net Debt by trailing twelve-month Adjusted EBITDA. Management believes this ratio provides useful information to investors because it is an indicator of the Company's ability to meet its future financial obligations. In addition, the net leverage ratio is a measure frequently used by investors and credit rating agencies. Constant Currency (CC) excludes the effects of foreign currency translation by translating prior period results at current period monthly average exchange rates. Due to the overall variability of foreign exchange rates from period to period, management uses constant currency measures to compare performance consistently over various periods. NON-GAAP MEASURES 21


 
With respect to our Adjusted EBITDA, adjusted free cash flow-unrestricted and non-GAAP diluted earnings per share forward-looking guidance, we do not provide a reconciliation of the respective GAAP measures because we are not able to predict with reasonable certainty the reconciling items that may affect the GAAP net income, GAAP cash flow from operating activities and GAAP diluted earnings per share without unreasonable effort. The reconciling items are primarily the future impact of special tax items, capital structure transactions, restructuring, pension mark-to-market transactions, acquisitions or divestitures, or other events. These reconciling items are uncertain, depend on various factors and could significantly impact, either individually or in the aggregate, the GAAP measures. These non-GAAP measures are reconciled to their corresponding GAAP measures in the following slides and elsewhere in these materials. These reconciliations and other information regarding these non-GAAP measures are also available on the Investor Relations page of Atleos' website at www.ncratleos.com. NON-GAAP MEASURES 22


 
% Change Q1 2024Q1 2025 (7)%$1,050$980Revenue 6%221235Gross Margin 21.0%24.0%Gross Margin Rate (7)%149139Operating Expenses 14.2%14.2%% of Revenue 33%7296Operating Income 6.9%9.8%% of Revenue (8)%(76)(70)Interest and other expense, net 410Income Tax Expense (100.0)%38.5%Effective Income Tax Rate 313%$(8)$17Net Income (Loss) attributable to Atleos 309%$(0.11)$0.23Diluted EPS attributable to Atleos $ in millions, except per share amounts Q1 2025 GAAP RESULTS 23


 
% ChangeQ1 2024Q1 2025 (7)%$1,050$980Revenue 5%244257Adjusted Gross Margin (non-GAAP) 23.2%26.2%Adjusted Gross Margin Rate (non-GAAP) (2)%128125Adjusted Operating Expenses (non-GAAP) 12.2%12.8%% of Revenue 14%116132Adjusted Income from Operations (non-GAAP) 11.0%13.5%% of Revenue (Adjusted Operating Margin Rate) (11)%(75)(67)Adjusted Interest and other expense (non-GAAP) 64%1118Adjusted Income Tax Expense (non-GAAP) 26.8%27.7%Adjusted Effective Income Tax Rate (non-GAAP) 60%$30$48Adjusted Net Income attributable to Atleos (non-GAAP) 56%$0.41$0.64Diluted EPS attributable to Atleos (non-GAAP) $ in millions, except per share amounts Q1 2025 OPERATIONAL RESULTS (Non-GAAP) 24


 
% of RevenueQ1 2024% of RevenueQ1 2025 (0.8)%$(8)1.7%$17Net Income (loss) Attributable to Atleos (GAAP) 7.5%796.9%67Interest Expense (0.2)%(2)(0.1)%(1)Interest Income 0.4%41.0%10Income Taxes 4.2%444.3%42Depreciation and amortization 2.3%252.3%23Acquisition-related amortization of intangibles 1.0%100.9%9Stock-based compensation expense 0.9%90.3%2Separation costs 0.1%10.1%1Transformation & restructuring costs — %—0.4%4Voyix environmental indemnification expense (0.2)%(2)0.1%1Other (income) expense items, net(1) 15.2%$16017.9%$175Adjusted EBITDA (non-GAAP) (4)(2)Other (Voyix-related) income and expenses not allocated to segments $156$173Core Adjusted EBITDA (non-GAAP) GAAP TO NON-GAAP RECONCILIATION $ in millions 25 (1) Includes certain income and expense items reported within Other income (expense), net on the Condensed Consolidated Statements of Operations, such as bank fees, the components of pension, postemployment and postretirement expense other than service cost, and the impact of foreign currency fluctuations. Prior to 2025, our calculations of Adjusted EBITDA did not exclude these items. All periods presented have been recast to reflect the new definition. Additional amounts reported in Other income (expense), net are separately captured in this reconciliation. Therefore, Other (income) expense items, net shown here will not agree to total Other income (expense), net on the Condensed Consolidated Statements of Operations.


 
% of RevenueQ2 2024% of RevenueQ3 2024% of RevenueQ4 2024 2.7%$292.2%$244.2%$46Net Income Attributable to Atleos (GAAP) 7.3%797.3%796.5%72Interest Expense (0.2)%(2)(0.1)%(1)(0.2)%(2)Interest Income 0.4%41.3%142.2%25Income Taxes 4.0%434.2%454.0%44Depreciation and amortization expense 2.1%232.2%242.1%23Acquisition-related amortization of intangibles 0.8%90.8%90.9%10Stock-based compensation expense 0.6%60.5%5(0.1)%(1)Separation costs (0.4)%(4)(0.1)%(1)—%—Acquisition-related Costs 0.6%60.7%70.7%8Transformation and restructuring costs —%—0.2%21.1%12Voyix environmental indemnification expense —%——%—(3.4)%(38)Pension mark-to-market adjustments —%——%—1.8%20Loss on Debt Extinguishment 0.2%30.3%30.8%9Other income (expense) items, net(1) 18.1%$19619.5%$21020.6%$228Adjusted EBITDA (non-GAAP) GAAP TO NON-GAAP RECONCILIATION $ in millions 26 (1) Includes certain income and expense items reported within Other income (expense), net on the Condensed Consolidated Statements of Operations, such as bank fees, the components of pension, postemployment and postretirement expense other than service cost, and the impact of foreign currency fluctuations. Prior to 2025, our calculations of Adjusted EBITDA did not exclude these items. All periods presented have been recast to reflect the new definition. Additional amounts reported in Other income (expense), net are separately captured in this reconciliation. Therefore, Other (income) expense items, net shown here will not agree to total Other income (expense), net on the Condensed Consolidated Statements of Operations.


 
Q1 2024Q1 2025 $72$96Income from Operations (GAAP) 12Transformation and restructuring costs 109Stock-based compensation expense 2523Acquisition-related amortization of intangibles 82Separation costs 4442Depreciation and Amortization —1Non-controlling interest $160$175Adjusted EBITDA (non-GAAP) GAAP TO NON-GAAP RECONCILIATION $ in millions 27


 
GAAP TO NON-GAAP RECONCILIATION $ in millions Net Income attributable to Atleos Effective Income Tax Rate Income Tax Expense (Benefit) Interest & Other Expenses, Net Income from operations Operating Expenses Gross Margin rateGross Margin $1738.5%$10$(70)$96$13924.0%$235GAAP Results Plus: Special Items 1—(1)2(1)0.1%1Transformation and restructuring costs 9——9(8)0.1%1Stock-based compensation expense 176—23(3)2.0%20Acquisition-related amortization of intangibles 11—2(2)—%—Separation costs 314———%—Voyix environmental indemnification expense $4827.7%$18$(67)$132$12526.2%$257Non-GAAP Adjusted Results Q1 2025 28


 
GAAP TO NON-GAAP RECONCILIATION $ in millions Net Income (Loss) attributable to Atleos Effective Income Tax Rate Income Tax Expense (Benefit) Interest & Other Expenses, Net Income from operations Operating Expenses Gross Margin rateGross Margin $(8)(100.0)%$4$(76)$72$14921.0%$221GAAP Results Plus: Special Items 1——1(1)—%—Transformation and restructuring costs 91—10(9)0.1%1Stock-based compensation expense 187—25(3)2.1%22Acquisition-related amortization of intangibles 7218(8)—%—Separation costs 3(3)————%—Valuation allowance and other tax adjustments $3026.8%$11$(75)$116$12823.2%$244Non-GAAP Adjusted Results Q1 2024 29


 
GAAP TO NON-GAAP RECONCILIATION Q1 2024(2)Q2 2024(1)Q3 2024(1)Q4 2024(1)Q1 2025(1) $(0.11)$0.39$0.32$0.61$0.23GAAP Diluted Earnings per Share Plus: Special Items 0.010.070.090.090.01Transformation and restructuring costs 0.120.110.110.130.12Stock-based compensation expense 0.250.230.250.270.23Acquisition-related amortization of intangibles —(0.04)(0.01)——Acquisition-related costs 0.100.050.07—0.01Separation costs ——0.030.120.04Voyix environmental indemnification expense 0.04—0.03——Valuation allowance and other tax adjustments ———0.27—Loss on debt extinguishment ———(0.38)—Pension mark-to-market adjustments $0.41$0.81$0.89$1.11$0.64Non-GAAP Diluted Earnings per Share 30 (1) Based upon the weighted average diluted shares of 75.2 million, 75.0 million, 74.5 million, and 73.7 million for three months ended March 31, 2025, December 31, 2024, September 30, 2024, and June 30, 2024, respectively. (2) For the three months ended March 31, 2024, due to the net loss attributable to Atleos common stockholders, potential common shares that would have caused dilution, such as restricted stock units and stock options, have been excluded from the GAAP diluted share count because their effect would have been anti-dilutive. The dilutive impact of these shares are included in the calculation of non-GAAP diluted EPS, which is based upon weighted average dilutive shares of 73.1 million. Therefore, GAAP diluted EPS and non-GAAP diluted EPS may not mathematically reconcile.


 
* Figures presented in this table are calculated in accordance with U.S. GAAP. In accordance with ASC 280, Segment Reporting, the Company uses Adjusted EBITDA to assess segment performance and allocate the Company resources. No other measures, including income from operations, are considered by management in assessing performance nor does the chief operating decision maker use income from operations when assessing performance. Therefore, Adjusted EBITDA is considered the Company's GAAP measure of segment profit or loss. The supplementary segment-level information included on this slide is provided for modeling purposes only. (1) Other represents certain other immaterial business operations, including commerce-related operations in countries that Voyix exited that are aligned to Atleos, that do not represent a reportable segment. Other also includes revenues from commercial agreements with Voyix. (2) Corporate includes income and expenses related to corporate functions that are not specifically attributable to an individual reportable segment. (3) Selling, general and administrative expenses is presented as "SG&A" and research and development expenses is presented as "R&D" above. TotalCorporate(2) UnallocatedOther(1)T&TNetworkSelf-Service Banking $189$—$1$1$11$176Product Revenue $791$—$13$42$288$448Service Revenue $980$—$14$43$299$624Total Revenue $160$10$1$1$10$138Cost of Products $585$21$11$29$222$302Cost of Services $139$62$—$5$25$47SG&A and R&D Expenses(3) $96$(93)$2$8$42$137Income from Operations Q1 2025 SEGMENT RESULTS - GAAP* $ in millions 31


 
Total(4)Corporate(2) (4) UnallocatedOther(1) (4)T&TNetworkSelf-Service Banking $189$—$1$1$11$176Product Revenue $791$—$13$42$288$448Service Revenue $980$—$14$43$299$624Total Revenue $159$10$1$1$10$137Adjusted Cost of Products (non-GAAP) $564$20$11$29$202$302Adjusted Cost of Services (non-GAAP) $125$50$—$5$23$47Adjusted SG&A and R&D Expenses(3) (non-GAAP) $132$(80)$2$8$64$138Adjusted Income from Operations (non-GAAP) $175$(76)$2$8$88$153Adjusted EBITDA(4) Q1 2025 SEGMENT RESULTS - NON-GAAP $ in millions 32 (1) Other represents certain other immaterial business operations, including commerce-related operations in countries that Voyix exited that are aligned to Atleos, that do not represent a reportable segment. For periods after the separation from Voyix, Other also includes revenues from commercial agreements with Voyix. (2) Corporate includes income and expenses related to corporate functions that are not specifically attributable to an individual reportable segment. (3) Selling, general and administrative expenses is presented as "SG&A" and research and development expenses is presented as "R&D" above. (4) In accordance with ASC 280, Segment Reporting, the Company uses Adjusted EBITDA to measure segment performance. Therefore, Adjusted EBITDA for the reportable segments is considered its GAAP measure of segment profit or loss. We have provided Adjusted EBITDA for Other, Corporate and Total Company on a supplementary basis in order to facilitate a reconciliation of total Adjusted EBITDA to consolidated net income. Supplementary segment-level information provided on this slide is for modeling purposes only and is not considered by Company management in assessing segment performance.


 
Non-GAAPSeparation Costs Acquisition Related Amortization of Intangibles Stock Based CompensationTransformation CostsGAAP* $137$—$(1)$—$—$138Self Service Banking 10————10Network 1————1T&T 1————1Other 10————10Corporate Unallocated $159$—$(1)$—$—$160Total Cost of Products $302$—$—$—$—$302Self Service Banking 202—(19)—(1)222Network 29————29T&T 11————11Other 20——(1)—21Corporate Unallocated $564$—$(19)$(1)$(1)$585Total Cost of Services $47$—$—$—$—$47Self Service Banking 23—(2)——25Network 5————5T&T ——————Other 50(2)(1)(8)(1)62Corporate Unallocated $125$(2)$(3)$(8)$(1)$139Total SG&A and R&D Expenses $138$—$1$—$—$137Self Service Banking 64—21—142Network 8————8T&T 2————2Other (80)2191(93)Corporate Unallocated $132$2$23$9$2$96Total Income from Operations Q1 2025 GAAP TO NON-GAAP Segment Reconciliation $ in millions 33 *Figures presented in this column are calculated in accordance with U.S. GAAP. This reconciliation is provided to facilitate an understanding of the supplementary segment-level information provided on the preceding slides and the adjustments to arrive at the non-GAAP amounts.


 
Non-GAAP Acquisition Related Amortization of Intangibles Stock Based CompensationTransformation CostsGAAP* GROSS PROFIT(1) $176$—$—$1$175Software and Services 8319——64Transactional 261——25Hardware (30)—1—(31)Corporate unallocated 2552011233Total Core Gross Profit(1) 2———2Other - Voyix $257$20$1$1$235Total Atleos Gross Profit(1) Q1 2025 GAAP TO NON-GAAP Product Reconciliation $ in millions 34 *Figures presented in this column are calculated in accordance with U.S. GAAP. This reconciliation is provided to facilitate an understanding of the supplementary product-level information provided in this presentation and the adjustments to arrive at the non-GAAP amounts. Supplementary product-level information provided on this slide is for modeling purposes only and is not considered by Company management, including the chief operating decision maker, in assessing segment performance. (1) Product level adjusted gross profit (non-GAAP) includes management's estimates of certain cost allocations among the product categories.


 
Non-GAAPSeparation Costs Acquisition Related Amortization of Intangibles Stock Based Compensation Transformation CostsGAAP* GROSS PROFIT(1) $198$—$—$—$—$198Software and Services 107—19——88Transactional 44————44Hardware (33)(1)—22(36)Corporate unallocated 316(1)1922294Total Core Gross Profit(1) 3————3Other - Voyix $319$(1)$19$2$2$297Total Atleos Gross Profit(1) Q4 2024 GAAP TO NON-GAAP Product Reconciliation $ in millions 35 *Figures presented in this column are calculated in accordance with U.S. GAAP. This reconciliation is provided to facilitate an understanding of the supplementary product-level information provided in this presentation and the adjustments to arrive at the non-GAAP amounts. Supplementary product-level information provided on this slide is for modeling purposes only and is not considered by Company management, including the chief operating decision maker, in assessing segment performance. (1) Product level adjusted gross profit (non-GAAP) includes management's estimates of certain cost allocations among the product categories.


 
Non-GAAPSeparation Costs Acquisition Related Amortization of Intangibles Stock Based Compensation Transformation CostsGAAP* GROSS PROFIT(1) $184$—$—$—$1$183 Software and Services 99—20——79 Transactional 30————30 Hardware (30)1—11(33) Corporate unallocated 28312012259Total Core Gross Profit(1) 3————3 Other - Voyix $286$1$20$1$2$262Total Atleos Gross Profit(1) Q3 2024 GAAP TO NON-GAAP Product Reconciliation $ in millions 36 *Figures presented in this column are calculated in accordance with U.S. GAAP. This reconciliation is provided to facilitate an understanding of the supplementary product-level information provided in this presentation and the adjustments to arrive at the non-GAAP amounts. Supplementary product-level information provided on this slide is for modeling purposes only and is not considered by Company management, including the chief operating decision maker, in assessing segment performance. (1) Product level adjusted gross profit (non-GAAP) includes management's estimates of certain cost allocations among the product categories.


 
Non-GAAP Acquisition Related Amortization of Intangibles Stock Based Compensation Transformation CostsGAAP* GROSS PROFIT(1) $169$(1)$—$—$170Software and Services 9620——76Transactional 37———37Hardware (30)—13(34)Corporate unallocated 2721913249Total Core Gross Profit(1) 4———4Other $276$19$1$3$253Total Atleos Gross Profit(1) Q2 2024 GAAP TO NON-GAAP Product Reconciliation $ in millions 37 *Figures presented in this column are calculated in accordance with U.S. GAAP. This reconciliation is provided to facilitate an understanding of the supplementary product-level information provided in this presentation and the adjustments to arrive at the non-GAAP amounts. Supplementary product-level information provided on this slide is for modeling purposes only and is not considered by Company management, including the chief operating decision maker, in assessing segment performance. (1) Product level adjusted gross profit (non-GAAP) includes management's estimates of certain cost allocations among the product categories.


 
Non-GAAP Acquisition Related Amortization of Intangibles Stock Based CompensationGAAP* GROSS PROFIT(1) $163$1$—$162Software and Services 8321—62Transactional 29——29Hardware (37)—1(38)Corporate unallocated 238221215Total Core Gross Profit(1) 6——6Other $244$22$1$221Total Atleos Gross Profit(1) Q1 2024 GAAP TO NON-GAAP Product Reconciliation $ in millions 38 *Figures presented in this column are calculated in accordance with U.S. GAAP. This reconciliation is provided to facilitate an understanding of the supplementary product-level information provided in this presentation and the adjustments to arrive at the non-GAAP amounts. Supplementary product-level information provided on this slide is for modeling purposes only and is not considered by Company management, including the chief operating decision maker, in assessing segment performance. (1) Product level adjusted gross profit (non-GAAP) includes management's estimates of certain cost allocations among the product categories.


 
Q1 2024Q2 2024Q3 2024Q4 2024Q1 2025 $148$9$107$80$123Cash provided by operating activities $(24)$(23)$(22)$(18)$(29)Capital expenditures $(6)$(9)$(11)$(13)$(12)Additions to capitalized software $1$—$1$1$1Pension contributions $(18)$7$(37)$69$(106)Restricted cash settlement activity $(32)$32$—$—$—Temporary transfer of funds from/to Voyix(1) $69$16$38$119$(23)Adjusted Free Cash Flow-Unrestricted $ in millions GAAP TO NON-GAAP RECONCILIATION 39 (1) As of March 31, 2024, cash provided by operating activities included approximately $32 million of cash related to a temporary transfer of funds from Voyix in March, which was remitted back to Voyix in April 2024.


 
% Change Adjusted Constant Currency Favorable (Unfavorable) FX Impact % Change as ReportedQ1 2024Q1 2025 1%(2)%(1)%$628$624Self-Service Banking Revenue 6%(2)%4%$458$475Services & Software 5%(2)%3%$392$402Services & Software Recurring (11)%(1)%(12)%$170$149Hardware (2)%(2)%(4)%$310$299Network Revenue —%(2)%(2)%$287$282Transactional (excl. LibertyX) (14)%(2)%(16)%$51$43T&T Revenue (1)%(1)%(2)%$989$966Total Core Revenue (76)%(1)%(77)%$61$14Other (Voyix) Revenue (5)%(2)%(7)%$1,050$980Total Consolidated Revenue (1)%(2)%(3)%$763$742Total Recurring Revenue 1%(2)%(1)%$736$729Core Recurring Revenue 11%(2)%9%$160$175Adjusted EBITDA 12%(1)%11%$156$173Core Adjusted EBITDA RECONCILIATION OF CONSTANT CURRENCY 40 $ in millions


 
THANK YOU NCR Atleos Confidential 41