Vectrus Announces Strong Third Quarter 2019 Results

November 05, 2019

- Revenue grew 17% to $360 million; Organic revenue grew 13% yr/yr

- Diluted EPS of $0.80; Adjusted EPS(1) of $0.84 +14% sequentially

- Adjusted EBITDA margin(1) of 4.6% +40BPS sequentially

- Strong cash management resulted in cash from operations of $13 million in Q3

- Reaffirming 2019 guidance including revenue growth of +7% to 9% and double-digit growth in 2020

Company Release - 11/5/2019 4:05 PM ET

COLORADO SPRINGS, Colo., Nov. 5, 2019 /PRNewswire/ -- Vectrus, Inc. (NYSE:VEC) announced third quarter 2019 financial results for the quarter ended September 27, 2019.

Vectrus Logo.

"Vectrus momentum continued with sequential revenue and EPS growth on higher margin in the third quarter as our growth-related activities continue to generate results," said Chuck Prow, president and chief executive officer. "As expected, revenue growth is accelerating in the second half of the year, with our continued phase-in of new contracts diversifying our revenue base, increasing our market share with the Navy and the Air Force, and driving organic growth of 13% year-over-year. We achieved these results even as we continue to invest to support our growth, including LOGCAP V pre-operating activities, new enterprise systems, standardizing processes, strengthening supply chain, and driving efficiencies through Enterprise Vectrus."

"We are continuing to execute against our strategic growth initiatives and have won our first task orders as a prime contractor under the Army's ITES-3S and RS3 IDIQs, which expands our IT and network communications footprint with this client," said Prow. "We further expanded our geographic footprint with the recent awards of two contracts to provide services in the AFRICOM Area of Responsibility. Additionally, the recent acquisition of Advantor further strengthens our credentials as a leading provider of the operational technologies powering converged infrastructures with a presence at more than 2,000 client sites worldwide. More broadly, our activity in the market place remains strong with $2.2 billion in bids submitted for new business, which will support our future growth."

Third Quarter 2019 Results

Third quarter 2019 revenue of $359.9 million, increased $51.8 million or 17% compared to third quarter 2018. The increased revenue included organic growth of 13%, attributable mainly to increases from Middle East and European programs, and growth in the U. S. partly attributable to the third quarter 2019 acquisition of Advantor, which contributed $10.2 million in the quarter.

EBITDA1 was $16.1 million or 4.5% margin for the third quarter 2019, compared to $14.9 million or 4.8% margin in third quarter 2018. Adjusted EBITDA1 was $16.7 million or 4.6% margin for the third quarter 2019, compared to $14.9 million or 4.8% margin in third quarter 2018. The third quarter 2018 adjusted EBITDA1 and adjusted EBITDA margin1 reflects a one-time 50 basis point benefit in the amount of $1.4 million associated with the successful closure of an unresolved item on a closed contract.

Third quarter 2019 diluted EPS was $0.80 compared to $0.86 in third quarter 2018. Diluted EPS for the third quarter 2019 includes $0.04 per share relating to M&A costs associated with the Advantor acquisition and LOGCAP V pre-operational legal costs. Excluding these costs, adjusted diluted EPS1 for the third quarter 2019 was $0.84. The company's effective tax rate in the third quarter 2019 was 24.8% which had a $0.03 negative impact on diluted EPS.

Net cash generated from operating activities for the quarter ended September 27, 2019 was $13.0 million, an $8.5 million improvement compared to third quarter 2018. Days sales outstanding (DSO) was 62 days in the third quarter of 2019.

Total debt at September 27, 2019 was $73.0 million, which was down $3.0 million from $76.0 million at September 28, 2018. Cash at quarter-end was $41.1 million. As of September 27, 2019, total consolidated indebtedness to consolidated EBITDA1 (total leverage ratio) was 1.04x.

Total backlog at September 27, 2019 was $3.0 billion and funded backlog was $807 million. Bookings in the third quarter of 2019 were approximately $180 million. The trailing twelve-month book-to-bill was 1.0x as of September 27, 2019.

"Vectrus' growth accelerated in the third quarter, with revenue growth of 17%, of which 13% is organic, and adjusted EBITDA1 grew 12%," said Susan Lynch, senior vice president and chief financial officer of Vectrus.

"Our ability to generate strong cash flow is an important characteristic of our business and net cash generated in the third quarter was $13 million, an improvement of $8.5 million dollars compared to third quarter 2018. Furthermore, I see pockets of opportunity to improve our already strong cash flow profile through working capital efficiencies," Lynch concluded.

Reaffirming 2019 Guidance

Prow continued, "We expect our momentum in 2019 to continue as we remain focused on the strategic execution of our growth and performance improvement initiatives.  We remain confident in our 2019 guidance given our progress to date and believe that based on our new business pipeline and anticipated timing on LOGCAP V revenue, we are on track to achieve double digit revenue growth in 2020."

Prow concluded, "I'd like to thank our teams for the substantial progress we are making in transforming Vectrus into a higher value and differentiated platform and for their continued support to our servicemen and women in their critical missions around the globe."

Vectrus is using additional non-GAAP measures including adjusted operating income and margin1, adjusted EBITDA and margin1, adjusted net income1, and adjusted diluted earnings per shares1. These non-GAAP measures remove the impact of expenses associated with M&A and LOGCAP V pre-operational costs and, in the Company's opinion, better reflect the underlying operations of the business.

Vectrus' 2019 guidance ranges are included in the table below and assume interest expense of $6.0 million, operational capital expenditures of approximately $10.0 million, depreciation and amortization expense of $6.5 million, mandatory debt payments of $4.5 million, a tax rate of 23.2 percent and weighted average diluted shares outstanding of 11.6 million at December 31, 2019.

Additionally, GAAP guidance includes M&A costs of $2.6 million and LOGCAP V pre-operational costs of $1.1 million, which are excluded from adjusted EBITDA1, adjusted net income1, and adjusted diluted EPS1 measures.

$ millions, except for EBITDA margins and per share amounts

2019 Guidance

2019 Mid

Revenue

$

1,370

 

to

$

1,390

 

$

1,380

 

Adjusted EBITDA1

$

58.8

 

to

$

62.2

 

$

60.6

 

EBITDA Margin1

4.0

%

to

4.2

%

4.1

%

Adjusted EBITDA Margin 1

4.3

%

to

4.5

%

4.4

%

Diluted Earnings Per Share

$

2.82

 

to

$

3.05

 

$

2.94

 

Adjusted Diluted Earnings Per Share 1

$

3.06

 

to

$

3.29

 

$

3.18

 

Net Cash Provided by Operating Activities

$

38.0

 

to

$

42.0

 

$

40.0

 

The Company notes that forward-looking statements of future performance made in this release, including without limitation 2019 guidance, 2020 revenue growth and the LOGCAP V award are based upon current expectations and are subject to factors that could cause actual results to differ materially from those suggested here, including those factors set forth in the Safe Harbor Statement below.

Third Quarter 2019 Conference Call

Management will conduct a conference call with analysts and investors at 4:30 p.m. ET on Tuesday, November 5, 2019. U.S.-based participants may dial in to the conference call at 877-407-0792, while international participants may dial 201-689-8263. For all other listeners, a live webcast of the conference call will be available on the Vectrus Investor Relations website at http://investors.vectrus.com. An accompanying slide presentation will also be available on the Vectrus Investor Relations website.

A replay of the conference call will be posted on the Vectrus website shortly after completion of the call and will be available for one year. A telephonic replay will also be available through November 19, 2019, at 844-512-2921 (domestic) or 412-317-6671 (international) with passcode 13694776.

Footnotes:
1 See appendix for reconciliation.

About Vectrus
Vectrus is a leading global government services company with a history in the services market that dates back more than 70 years. The company provides facility and base operationssupply chain and logistics servicesinformation technology mission support; and engineering and digital integration services to U.S. government customers around the world. Vectrus is differentiated by operational excellence, superior program performance, a history of long-term customer relationships and a strong commitment to their customers' mission success. Vectrus is headquartered in Colorado Springs, Colo., and includes about 6,700 employees spanning 129 locations in 22 countries. In 2018, Vectrus generated sales of $1.3 billion. To learn about career opportunities at Vectrus, visit www.vectrus.com/careers. For more information, visit the company's website at www.vectrus.com or connect with Vectrus on Facebook, Twitter, and LinkedIn.

Safe Harbor Statement

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 (the "Act"): Certain material presented herein includes forward-looking statements intended to qualify for the safe harbor from liability established by the Act. These forward-looking statements include, but are not limited to, all of the statements and items listed in the table in "Affirming 2019 Guidance" above and other assumptions contained therein for purposes of such guidance, other statements about our five-year growth plan, revenue (including 2020 revenue) and DSO, our credit facility, debt payments, expense savings, contract opportunities, bids and awards, including the LOGCAP V award, AFRICOM contracts and ITES-S3 and RS3 IDIQs, collections, business strategy, outlook, objectives, plans, intentions or goals, and any discussion of future operating or financial performance. Whenever used, words such as "may," "are considering," "will," "likely," "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," "target," "could," "potential," "continue," "goal" or similar terminology are forward-looking statements. These statements are based on the beliefs and assumptions of our management based on information currently available to management. Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties that could cause actual results to differ materially from the results contemplated by the forward-looking statements, our historical experience and our present expectations or projections. These risks and uncertainties include, but are not limited to: our dependence on a few large contracts for a significant portion of our revenue; competition in our industry; our mix of cost-plus, cost-reimbursable, and firm-fixed price contracts; our dependence on the U.S. government and the importance of our maintaining a good relationship with the U.S. government, our ability to submit proposals for and/or win potential opportunities in our pipeline; our ability to retain and renew our existing contracts; protests of new awards; including protests of the LOGCAP V award and task orders; any acquisitions, investments or joint ventures, including the integration of Advantor and other acquisitions into our business; our international operations, including the economic, political and social conditions in the countries in which we conduct our businesses; changes in U.S. government military operations; changes in, or delays in the completion of, U.S. or international government budgets or government shutdowns; government regulations and compliance therewith, including changes to the Department of Defense procurement process; changes in technology; intellectual property matters; governmental investigations, reviews, audits and cost adjustments; contingencies related to actual or alleged environmental contamination, claims and concerns; our success in expanding our geographic footprint or broadening our customer base, markets and capabilities; our ability to realize the full amounts reflected in our backlog; impairment of goodwill; our performance of our contracts and our ability to control costs; our level of indebtedness; our compliance with the terms of our credit agreement; subcontractor and employee performance and conduct; our teaming arrangements with other contractors; economic and capital markets conditions; our ability to retain and recruit qualified personnel; our maintenance of safe work sites and equipment; our compliance with applicable environmental, health and safety regulations; our ability to maintain required security clearances; any disputes with labor unions; costs of outcome of any legal proceedings; security breaches and other disruptions to our information technology and operations; changes in our tax provisions, including under the Tax Cuts and Jobs Act, or exposure to additional income tax liabilities; changes in U.S. generally accepted accounting principles, including changes related to Accounting Standards Codification Topic 606, Revenue from Contracts with Customers (ASC 606); accounting estimates made in connection with our contracts; the adequacy of our insurance coverage; the volatility of our stock price; our exposure to interest rate risk; our compliance with public company accounting and financial reporting requirements; timing of payments by the U.S. government; risks and uncertainties relating to the spin-off from our former parent; and other factors set forth in Part I, Item 1A, - "Risk Factors," and elsewhere in our 2018 Annual Report on Form 10-K and described from time to time in our future reports filed with the Securities and Exchange Commission. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

CONTACT:

Vectrus
Mike Smith, CFA
719-637-5773
michael.smith@vectrus.com

 

VECTRUS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

 
   

Three Months Ended

 

Nine Months Ended

   

September 27,

 

September 28,

 

September 27,

 

September 28,

(In thousands, except per share data)

 

2019

 

2018

 

2019

 

2018

Revenue

 

$

359,854

   

$

308,095

   

$

1,017,371

   

$

949,744

 

Cost of revenue

 

325,537

   

278,964

   

921,685

   

865,078

 

Selling, general and administrative expenses

 

19,934

   

15,125

   

59,697

   

48,990

 

Operating income

 

14,383

   

14,006

   

35,989

   

35,676

 

Interest expense, net

 

(1,907)

   

(1,314)

   

(4,811)

   

(3,619)

 

Income from operations before income taxes

 

12,476

   

12,692

   

31,178

   

32,057

 

Income tax expense

 

3,094

   

2,826

   

7,088

   

6,884

 

Net income

 

$

9,382

   

$

9,866

   

$

24,090

   

$

25,173

 
                 

Earnings per share

               

Basic

 

$0.82

   

$0.88

   

$2.11

   

$2.25

 

Diluted

 

$0.80

   

$0.86

   

$2.08

   

$2.21

 

Weighted average common shares outstanding - basic

 

11,506

   

11,248

   

11,420

   

11,210

 

Weighted average common shares outstanding - diluted

 

11,678

   

11,406

   

11,566

   

11,380

 
                 

 

VECTRUS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) 

 
   

September 27,

 

December 31,

(In thousands, except share information)

 

2019

 

2018

Assets

       

Current assets

       

Cash

 

$

41,050

   

$

66,145

 

Receivables

 

254,796

   

232,119

 

Other current assets

 

22,588

   

15,063

 

Total current assets

 

318,434

   

313,327

 

Property, plant, and equipment, net

 

18,159

   

13,419

 

Goodwill

 

260,872

   

233,619

 

Intangible assets, net

 

15,934

   

8,630

 

Right-of-use assets

 

18,233

   

 

Other non-current assets

 

3,803

   

3,248

 

Total non-current assets

 

317,001

   

258,916

 

Total Assets

 

$

635,435

   

$

572,243

 

Liabilities and Shareholders' Equity

       

Current liabilities

       

Accounts payable

 

$

144,828

   

$

156,393

 

Compensation and other employee benefits

 

60,897

   

41,790

 

Short-term debt

 

5,500

   

4,500

 

Other accrued liabilities

 

39,524

   

22,303

 

Total current liabilities

 

250,749

   

224,986

 

Long-term debt, net

 

66,438

   

69,137

 

Deferred tax liability

 

50,560

   

55,358

 

Other non-current liabilities

 

19,353

   

1,462

 

Total non-current liabilities

 

136,351

   

125,957

 

Total liabilities

 

387,100

   

350,943

 

Commitments and contingencies

       

Shareholders' Equity

       

Preferred stock; $0.01 par value; 10,000,000 shares authorized; No shares issued and outstanding

 

   

 

Common stock; $0.01 par value; 100,000,000 shares authorized; 11,506,228 and 11,266,906 shares issued and outstanding as of September 27, 2019 and December 31, 2018, respectively

 

115

   

113

 

Additional paid in capital

 

77,766

   

71,729

 

Retained earnings

 

176,965

   

152,616

 

Accumulated other comprehensive loss

 

(6,511)

   

(3,158)

 

Total shareholders' equity

 

248,335

   

221,300

 

Total Liabilities and Shareholders' Equity

 

$

635,435

   

$

572,243

 

 

VECTRUS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 
   

Nine Months Ended

   

September 27,

 

September 28,

(In thousands)

 

2019

 

2018

Operating activities

       

Net income

 

$

24,090

   

$

25,173

 

Adjustments to reconcile net income to net cash provided by operating activities:

       

Depreciation expense

 

2,395

   

1,078

 

Amortization of intangible assets

 

2,103

   

1,468

 

Loss on disposal of property, plant, and equipment

 

2

   

315

 

Stock-based compensation

 

5,952

   

3,410

 

Amortization of debt issuance costs

 

301

   

318

 

Changes in assets and liabilities:

       

Receivables

 

(7,521)

   

(15,179)

 

Other assets

 

(5,820)

   

(5,669)

 

Accounts payable

 

(14,458)

   

(5,259)

 

Deferred taxes

 

(4,240)

   

(2,101)

 

Compensation and other employee benefits

 

17,863

   

5,002

 

Other liabilities

 

7,781

   

98

 

Net cash provided by operating activities

 

28,448

   

8,654

 

Investing activities

       

Purchases of capital assets and intangibles

 

(14,440)

   

(6,115)

 

Proceeds from the disposition of assets

 

5,400

   

33

 

Acquisition of business, net of cash acquired

 

(43,963)

   

(36,855)

 

Net cash used in investing activities

 

(53,003)

   

(42,937)

 

Financing activities

       

Repayments of long-term debt

 

(2,000)

   

(3,000)

 

Proceeds from revolver

 

226,000

   

138,000

 

Repayments of revolver

 

(226,000)

   

(138,000)

 

Proceeds from exercise of stock options

 

3,467

   

1,388

 

Payments of employee withholding taxes on share-based compensation

 

(768)

   

(803)

 

Net cash provided by (used in) financing activities

 

699

   

(2,415)

 

Exchange rate effect on cash

 

(1,239)

   

(1,171)

 

Net change in cash

 

(25,095)

   

(37,869)

 

Cash-beginning of year

 

66,145

   

77,453

 

Cash-end of period

 

$

41,050

   

$

39,584

 

Supplemental disclosure of cash flow information:

       

Interest paid

 

$

4,363

   

$

3,241

 

Income taxes paid

 

$

5,076

   

$

11,222

 

Non-cash investing activities:

       

Purchase of capital assets on account

 

$

394

   

$

1,374

 

Key Performance Indicators and Non-GAAP Financial Measures

The primary financial performance measures we use to manage our business and monitor results of operations are revenue trends and operating income trends.  In addition, we consider adjusted operating income, adjusted operating margin, adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, EBITDA margin and adjusted EBITDA margin to be useful to management and investors in evaluating our operating performance for the periods presented, and to provide a tool for evaluating our ongoing operations. This information can assist investors in assessing our financial performance and measures our ability to generate capital for deployment among competing strategic alternatives and initiatives.

Adjusted operating income, adjusted operating margin, adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, EBITDA margin and adjusted EBITDA margin, however, are not measures of financial performance under generally accepted accounting principles in the United States of America (GAAP) and should not be considered a substitute for operating income, operating margin, net income and diluted earnings per share as determined in accordance with GAAP.  Reconciliations of these items are provided below.

"Adjusted operating income" is defined as operating income, adjusted to exclude items that may include, but are not limited to, transaction and non-recurring integration costs that impact current results but are not related to our ongoing operations.

"Adjusted operating margin" is defined as adjusted operating income divided by revenue.

"Adjusted net income" is defined as net income, adjusted to exclude items that may include, but are not limited to, other income; significant charges or credits that impact current results but are not related to our ongoing operations and unusual and infrequent non-operating items and non-operating tax settlements or adjustments, such as revaluation of our deferred tax liability as a result of the Tax Cuts and Jobs Act, and net settlement of uncertain tax positions.

"Adjusted diluted earnings per share" is defined as adjusted net income divided by the weighted average diluted common shares outstanding.

"EBITDA" is defined as operating income, adjusted to exclude depreciation and amortization.

"Adjusted EBITDA" is defined as EBITDA, adjusted to exclude items that may include, but are not limited to, transaction and non-recurring integration costs that impact current results but are not related to our ongoing operations.

"EBITDA margin" is defined as EBITDA divided by revenue.

"Adjusted EBITDA margin" is defined as Adjusted EBITDA divided by revenue.

(In thousands, except per share data)

 

Three Months Ended
September 27, 2019
As Reported

 

M&A Related
Costs

 

LOGCAP V
Pre-Operational
Legal Costs

 

Three Months Ended
September 27, 2019
As Reported -
Adjusted

                 

Revenue

 

$

359,854

           

$

359,854

 
                 

Operating income

 

$

14,383

   

$

420

   

$

197

   

$

15,000

 

Operating margin

 

4.0

%

         

4.2

%

                 

Interest expense, net

 

$

(1,907)

           

$

(1,907)

 
                 

Income from operations before income taxes

 

$

12,476

   

$

420

   

$

197

   

$

13,093

 
                 

Income tax expense

 

$

3,094

   

$

104

   

$

49

   

$

3,247

 

Income tax rate

 

24.8

%

         

24.8

%

                 

Net income

 

$

9,382

   

$

316

   

$

148

   

$

9,846

 
                 

Weighted average common shares outstanding, diluted

 

11,678

           

11,678

 
                 

Diluted earnings per share

 

$

0.80

           

$

0.84

 
                 

Add:

               

Depreciation and Amortization

 

$

1,683

           

$

1,683

 
                 

EBITDA

 

$

16,066

           

$

16,683

 

EBITDA Margin

 

4.5

%

         

4.6

%

 

(In thousands, except per share data)

 

Three Months Ended
September 28, 2018
As Reported

 

M&A Related
Costs

 

LOGCAP V
Pre-Operational
Legal Costs

 

Three Months Ended
September 28, 2018
As Reported -
Adjusted

                 

Revenue

 

$

308,095

           

$

308,095

 
                 

Operating income

 

$

14,006

   

   

   

$

14,006

 

Operating margin

 

4.5

%

         

4.5

%

                 

Interest expense, net

 

$

(1,314)

           

$

(1,314)

 
                 

Income from operations before income taxes

 

$

12,692

   

   

   

$

12,692

 
                 

Income tax expense

 

$

2,826

   

   

   

$

2,826

 

Income tax rate

 

22.3

%

         

22.3

%

                 

Net income

 

$

9,866

   

   

   

$

9,866

 
                 

Weighted average common shares outstanding, diluted

 

11,406

           

11,406

 
                 

Diluted earnings per share

 

$

0.86

           

$

0.86

 
                 

Add:

               

Depreciation and Amortization

 

$

922

           

$

922

 
                 

EBITDA

 

$

14,928

           

$

14,928

 

EBITDA Margin

 

4.8

%

         

4.8

%

 

(In thousands, except per share data)

 

Nine Months Ended
September 27, 2019
As Reported

 

M&A Related
Costs

 

LOGCAP V
Pre-Operational
Legal Costs

 

Nine Months Ended
September 27, 2019
As Reported -
Adjusted

                 

Revenue

 

$

1,017,371

           

$

1,017,371

 
                 

Operating income

 

$

35,989

   

$

2,132

   

$

776

   

$

38,897

 

Operating margin

 

3.5

%

         

3.8

%

                 

Interest expense, net

 

$

(4,811)

           

$

(4,811)

 
                 

Income from operations before income taxes

 

$

31,178

   

$

2,132

   

$

776

   

$

34,086

 
                 

Income tax expense

 

$

7,088

   

$

469

   

$

173

   

$

7,730

 

Income tax rate

 

22.8

%

         

22.8

%

                 

Net income

 

$

24,090

   

$

1,663

   

$

603

   

$

26,356

 
                 

Weighted average common shares outstanding, diluted

 

11,566

           

11,566

 
                 

Diluted earnings per share

 

$

2.08

           

$

2.27

 
                 

Add:

               

Depreciation and Amortization

 

$

4,498

           

$

4,498

 
                 

EBITDA

 

$

40,487

           

$

43,395

 

EBITDA Margin

 

4.0

%

         

4.3

%

 

(In thousands, except per share data)

 

Nine Months Ended
September 28, 2018
As Reported

 

M&A Related
Costs

 

LOGCAP V
Pre-Operational
Legal Costs

 

Nine Months Ended
September 28, 2018
As Reported -
Adjusted

                 

Revenue

 

$

949,744

           

$

949,744

 
                 

Operating income

 

$

35,676

   

1,669

   

   

$

37,345

 

Operating margin

 

3.8

%

         

3.9

%

                 

Interest expense, net

 

$

(3,619)

           

$

(3,619)

 
                 

Income from operations before income taxes

 

$

32,057

   

1,669

   

   

$

33,726

 
                 

Income tax expense

 

$

6,884

   

350

   

   

$

7,234

 

Income tax rate

 

21.5

%

         

21.5

%

                 

Net income

 

$

25,173

   

1,319

   

   

$

26,492

 
                 

Weighted average common shares outstanding, diluted

 

11,380

           

11,380

 
                 

Diluted earnings per share

 

$

2.21

           

$

2.33

 
                 

Add:

               

Depreciation and Amortization

 

$

2,546

           

$

2,546

 
                 

EBITDA

 

$

38,222

           

$

39,891

 

EBITDA Margin

 

4.0

%

         

4.2

%

 

                 

(In millions, except per share data)

 

2019 Guidance
High

 

M&A Related
Costs

 

LOGCAP V
Pre-Operational
Legal Costs

 

2019 Guidance
High - Adjusted

                 

Revenue

 

$

1,390

   

$

   

$

   

$

1,390

 
                 

Diluted earnings per share

 

$

3.05

   

$

0.17

   

$

0.07

   

$

3.29

 
                 

EBITDA

 

$

58.5

   

$

2.6

   

$

1.1

   

$

62.2

 

EBITDA Margin

 

4.2

%

         

4.5

%

(In millions, except per share data)

 

2019 Guidance
Mid

 

M&A Related
Costs

 

LOGCAP V
Pre-Operational
Legal Costs

 

2019 Guidance
Mid - Adjusted

                 

Revenue

 

$

1,380

   

$

   

$

   

$

1,380

 
                 

Diluted earnings per share

 

$

2.94

   

$

0.17

   

$

0.07

   

$

3.18

 
                 

EBITDA

 

$

56.9

   

$

2.6

   

$

1.1

   

$

60.6

 

EBITDA Margin

 

4.1

%

         

4.4

%

(In millions, except per share data)

 

2019 Guidance
Low

 

M&A Related Costs

 

LOGCAP V
Pre-Operational
Legal Costs

 

2019 Guidance
Low - Adjusted

                 

Revenue

 

$

1,370

   

$

   

$

   

$

1,370

 
                 

Diluted earnings per share

 

$

2.82

   

$

0.17

   

$

0.07

   

$

3.06

 
                 

EBITDA

 

$

55.1

   

$

2.6

   

$

1.1

   

$

58.8

 

EBITDA Margin

 

4.0

%

         

4.3

%

 

(In millions, except per share data)

 

Year Ended
December 31, 2018
As Reported

 

M&A Related
Costs

 

Non-recurring
Return to
Provision True-up1

 

Year Ended
December 31, 2018
As Reported - Adjusted

                 

Revenue

 

$

1,279

   

$

   

$

   

$

1,279

 
                 

Diluted earning per share

 

$

3.10

   

$

0.10

   

$

(0.16)

   

$

3.04

 
                 

EBITDA

 

$

52.1

   

$

1.5

   

$

   

$

53.6

 

EBITDA Margin

 

4.1

%

         

4.2

%

                 

1 One-time tax benefit

               

 

(In Thousands)

 

Three Months Ended
September 27, 2019
As Reported

 

Advantor

 

Three Months Ended
September 27, 2019
As Reported - Organic

             

Revenue

 

$

359,854

   

10,235

   

$

349,619

 
             

(In Thousands)

 

Three Months Ended
September 28, 2018
As Reported

     

Three Months Ended
September 28, 2018
As Reported - Organic

             

Revenue

 

$

308,095

       

$

308,095

 
             

Organic Revenue $ Increase

         

41,524

 

Organic Revenue % Increase

         

13

%

                       

SUPPLEMENTAL INFORMATION

Revenue by client branch, contract type, contract relationship, and geographic region for the periods presented below was as follows:

                 

Revenue by Client

Three Months Ended

Nine Months Ended

 

September 27,

% of
Total

September 28,

% of
Total

September 27,

% of
Total

September 28,

% of
Total

(In thousands)

2019

2018

2019

2018

Army

$

245,817

 

68

%

$

224,038

 

72

%

$

698,377

 

69

%

$

700,265

 

74

%

Air Force

86,557

 

24

%

64,278

 

21

%

227,081

 

22

%

189,954

 

20

%

Navy

13,344

 

4

%

8,567

 

3

%

45,249

 

4

%

26,912

 

3

%

Other

14,136

 

4

%

11,212

 

4

%

46,664

 

5

%

32,613

 

3

%

Total revenue

$

359,854

   

$

308,095

   

$

1,017,371

   

$

949,744

   
                 
                 

Revenue by Contract Type

Three Months Ended

Nine Months Ended

 

September 27,

% of
Total

September 28,

% of
Total

September 27,

% of
Total

September 28,

% of
Total

(In thousands)

2019

2018

2019

2018

Cost-plus and cost-reimbursable ¹

$

272,810

 

76

%

$

240,338

 

78

%

$

781,024

 

77

%

$

713,289

 

75

%

Firm-fixed-price

87,044

 

24

%

67,757

 

22

%

236,347

 

23

%

236,455

 

25

%

Total revenue

$

359,854

   

$

308,095

   

$

1,017,371

   

$

949,744

   
                 

¹ Includes time and material contracts

               
                 
                 

Revenue by Contract Relationship

Three Months Ended

Nine Months Ended

 

September 27,

% of
Total

September 28,

% of
Total

September 27,

% of
Total

September 28,

% of
Total

(In thousands)

2019

2018

2019

2018

Prime contractor

$

334,383

 

93

%

$

290,090

 

94

%

$

954,172

 

94

%

$

892,206

 

94

%

Subcontractor

25,471

 

7

%

18,005

 

6

%

63,199

 

6

%

57,538

 

6

%

Total revenue

$

359,854

   

$

308,095

   

$

1,017,371

   

$

949,744

   
                 
                 

Revenue by Geographic Region

Three Months Ended

Nine Months Ended

 

September 27,

% of
Total

September 28,

% of
Total

September 27,

% of
Total

September 28,

% of
Total

(In thousands)

2019

2018

2019

2018

Middle East

$

244,142

 

68

%

$

223,636

 

72

%

$

695,626

 

68

%

$

662,734

 

70

%

United States

77,228

 

21

%

54,379

 

18

%

219,534

 

22

%

203,015

 

21

%

Europe

38,484

 

11

%

30,080

 

10

%

102,211

 

10

%

83,995

 

9

%

Total revenue

$

359,854

   

$

308,095

   

$

1,017,371

   

$

949,744

   

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/vectrus-announces-strong-third-quarter-2019-results-300952217.html

SOURCE Vectrus, Inc.