Vectrus Announces Fourth Quarter 2019 and Full-Year Results

- Q4 revenue +11% to $365 million; Organic revenue[1] +7% Y/Y

- Q4 diluted EPS of $0.91; Adjusted diluted EPS[1] of $0.93, +27% Y/Y

- 2019 revenue +8% to $1.4 billion; Organic revenue[1] +6% Y/Y

- 2019 diluted EPS of $2.99; Adjusted diluted EPS[1] of $3.21

- Grew Air Force revenue 22%, Navy 45%, added new clients in 2019

- Army intends to proceed with the previously awarded LOGCAP V contracts

- Establishing 2020 revenue guidance of $1.475B-$1.525B and diluted EPS guidance of $3.48-$3.81

Company Release - 3/3/2020 4:05 PM ET

COLORADO SPRINGS, Colo., March 3, 2020 /PRNewswire/ -- Vectrus, Inc. (NYSE:VEC) announced fourth quarter and full-year 2019 financial results. Fourth quarter revenue was $365.3 million, operating income was $15.6 million (4.3% margin), diluted earnings per share (EPS) were $0.91 and adjusted diluted EPS1 were $0.93. Full year revenue was $1,382.6 million, operating income was $51.6 million (3.7% margin), diluted EPS were $2.99 and adjusted diluted EPS1 were $3.21. Net cash provided by operating activities for 2019 was $27.6 million.

Vectrus Logo.

"2019 was a year of continued strategic and financial momentum. Revenue growth and margin expansion remained strong through the fourth quarter as we phased in new business and increased our share with existing and new clients," said Chuck Prow, president and chief executive officer. "During the year we invested internally and through M&A to advance our talent and capabilities to support expected significant volume increases in 2020 and beyond. On the eve of LOGCAP V phase-in, with new recent business wins and $2.5 billion in bids submitted, we remain confident in our strategy and on track to our goal of $2.5 billion in revenue and 7% EBITDA margin by 2023."

Fourth Quarter 2019 Results

Fourth quarter 2019 revenue of $365.3 million increased $35.7 million or 11% compared to fourth quarter 2018. The increased revenue included organic growth of 7%, attributable mainly to increases from Middle East programs, and growth in the U.S. partly attributable to the third quarter 2019 acquisition of Advantor Systems Corporation (Advantor), which contributed $12.4 million in the quarter.

For the fourth quarter 2019, operating income was $15.6 million or 4.3% margin. EBITDA1 was $17.6 million or 4.8% margin for the fourth quarter 2019, compared to $13.9 million or 4.2% margin in the fourth quarter 2018. Adjusted EBITDA1 was $18.0 million or 4.9% margin for the fourth quarter 2019, compared to $13.9 million or 4.2% margin in the fourth quarter of 2018.

Fourth quarter 2019 diluted EPS was $0.91 compared to $0.89 in the fourth quarter of 2018. Diluted EPS for the fourth quarter 2019 includes $0.02 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 fourth quarter 2019 was $0.93. The company's effective tax rate in the fourth quarter 2019 was 23.9%, compared to 9.6% in the fourth quarter of 2018. The fourth quarter 2018 tax rate was lower due to a one-time tax benefit associated with tax reform under the Tax Cuts and Jobs Act (TCJA). On an adjusted basis diluted EPS grew 27% in the fourth quarter of 2019.

Net cash used by operating activities for the quarter ended December 31, 2019, was $0.9 million, compared to cash generated from operating activities of $31.4 million in the fourth quarter of 2018. Fourth quarter 2019 cash from operating activities was impacted by the timing of a temporary collection issue that has been resolved in the first quarter 2020. Days sales outstanding (DSO) was 66 days in the fourth quarter of 2019.

Total debt at December 31, 2019 was $70.5 million, down $4.5 million from $75.0 million at December 31, 2018. Cash at quarter-end was $35.3 million. As of December 31, 2019, total consolidated indebtedness to consolidated EBITDA1 (total leverage ratio) was 0.97x.

Total backlog at December 31, 2019 was $2.8 billion and funded backlog was $707 million. Total backlog does not include the LOGCAP V award value of $1.38 billion, the $122 million OMDAC-SWACA extension received in the first quarter of 2020, or the expected $275 million K-BOSSS extension. The trailing twelve-month book-to-bill was 0.8x as of December 31, 2019.

"As we anticipated, Vectrus' growth remained strong throughout the second half of 2019, with fourth quarter revenue growth of 11%, 7% of which was organic, and adjusted EBITDA1 growth of 29%," said Susan Lynch, senior vice president and chief financial officer. "While net cash from operations was hindered in the quarter by a now-resolved temporary collection issue, our ability to generate strong cash flow, an important characteristic of our business, is unimpeded, and we expect to generate over 100% cash conversion to net income going forward."

Full Year 2019 Results

2019 revenue of $1.38 billion increased $103.3 million or 8% compared to 2018. The increased revenue included organic growth of 6%, attributable mainly to increases from Middle East programs, growth in the U. S., partly attributable to the third quarter 2019 acquisition of Advantor, which contributed $22.7 million in the year, as well as European programs.

For the full year 2019 operating income was $51.6 million or 3.7% margin. 2019 EBITDA1 was $58.1 million or 4.2% margin, compared to $52.1 million or 4.1% margin in 2018. Adjusted EBITDA1 was $61.4 million or 4.4% margin for the year, compared to $53.6 million or 4.2% margin in 2018.

2019 diluted EPS was $2.99 compared to $3.10 in 2018. Diluted EPS for the year includes $0.22 per share relating to M&A costs and LOGCAP V pre-operational legal costs. Excluding these costs, adjusted diluted EPS1 for 2019 was $3.21. The company's effective tax rate in 2019 was 23.1%.

Establishing 2020 Guidance

Prow continued, "At the mid-point, our initial 2020 guidance contemplates 14% EPS growth on expanded margins and a somewhat slower than originally anticipated phase-in for LOGCAP V. Our highest immediate priority is a flawless LOGCAP V startup. Other key priorities include advancement of our efforts to continuously improve operating performance as well as additional strategic M&A to expand our client set and capabilities to strengthen our leadership in the converged market."

Prow concluded, "We expect 2020 to be another strong year for Vectrus. I thank our teams for their continued hard work as we transform Vectrus into a higher value and differentiated platform and for their dedication to our support of our servicemen and women in their critical missions around the globe."

Vectrus is using non-GAAP measures including adjusted operating income and margin1, EBITDA1, adjusted EBITDA and margin1, adjusted net income1, adjusted diluted earnings per shares1 and organic revenue1.  In the Company's opinion, these non-GAAP measures better reflect the underlying operations of the business. See the information in "Key Performance Indicators and Non-GAAP Financial Measures" below.

Within the 2020 revenue guidance range, the low end reflects a conservative view on LOGCAP V timing with minimal revenue from the program in 2020; the high end of guidance is based on the currently anticipated phase-in schedule. Revenue, EBITDA margin, and diluted EPS are expected to build sequentially through 2020.  In addition, our guidance assumes, capital expenditures of $7.0 million, depreciation and amortization of $8.4 million, mandatory debt payments of $6.5 million, interest expense of $5.6 million, tax rate of 23 percent, and weighted average diluted shares outstanding of 11.8 million at December 31, 2020.

$ millions, except for EBITDA margins and per share amounts

2020 Guidance

2020
Mid

Revenue

$1,475

to

$1,525

$1,500

EBITDA Margin*

4.6%

to

4.8%

4.7%

Diluted Earnings Per Share*

$3.48

to

$3.81

$3.67

Net Cash Provided by Operating Activities

$45.0

to

$55.0

$50.0


* EBITDA margin and Diluted Earnings Per Share excludes any potential unusual or special one-time items

The Company notes that forward-looking statements of future performance made in this release, including without limitation 2020 guidance and the timing of an expectations for 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.

Fourth Quarter 2019 Conference Call

Management will conduct a conference call with analysts and investors at 4:30 p.m. ET on Tuesday, March 3, 2020. 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 March 17, 2020, at 844-512-2921 (domestic) or 412-317-6671 (international) with passcode 13699361.

Footnotes:
1 See "Key Performance Indicators and Non-GAAP Financial Measures" for reconciliation.

About Vectrus

Vectrus is a leading provider of global service solutions with a history in the services market that dates back more than 70 years. The company provides facility and base operations; supply chain and logistics services; information technology mission support; and engineering and digital technology services primarily 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 its clients' mission success. Vectrus is headquartered in Colorado Springs, Colo., and includes about 7,200 employees spanning 148 locations in 26 countries and territories across four continents. In 2019, Vectrus generated sales of $1.4 billion. To learn about career opportunities at Vectrus, visit www.vectrus.com/careers. For more information, visit the company's website at www.vectrus.comor 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 "2020 Guidance" above and other assumptions contained therein for purposes of such guidance, other statements about our 2020 performance outlook, cash flow generation, 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, 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, or exposure to additional income tax liabilities; changes in U.S. generally accepted accounting principles; 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 2019 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.

CONSOLIDATED STATEMENTS OF INCOME




Year Ended December 31,

(In thousands, except per share data)


2019


2018


2017

Revenue


$

1,382,642



$

1,279,304



$

1,114,788


Cost of revenue


1,252,711



1,164,609



1,012,840


Selling, general and administrative expenses


78,316



66,372



60,728


Operating income


51,615



48,323



41,220


Interest expense, net


(6,470)



(5,071)



(4,640)


Income from operations before income taxes


45,145



43,252



36,580


Income tax expense (benefit)


10,429



7,956



(22,917)


Net income


$

34,716



$

35,296



$

59,497









Earnings per share







Basic


$3.03



$3.14



$5.40


Diluted


$2.99



$3.10



$5.31


Weighted average common shares outstanding - basic


11,444



11,224



11,021


Weighted average common shares outstanding - diluted


11,612



11,378



11,209


 

VECTRUS, INC.

CONSOLIDATED BALANCE SHEETS




December 31,


December 31,

(In thousands, except share information)


2019


2018

Assets





Current assets





Cash


$

35,318



$

66,145


Receivables


269,239



232,119


Other current assets


16,154



15,063


Total current assets


320,711



313,327


Property, plant, and equipment, net


19,144



13,419


Goodwill


261,983



233,619


Intangible assets, net


14,926



8,630


Right-of-use assets


14,654




Other non-current assets


5,066



3,248


Total non-current assets


315,773



258,916


Total Assets


$

636,484



$

572,243


Liabilities and Shareholders' Equity





Current liabilities





Accounts payable


$

148,015



$

156,393


Compensation and other employee benefits


53,155



41,790


Short-term debt


6,500



4,500


Other accrued liabilities


34,587



22,303


Total current liabilities


242,257



224,986


Long-term debt, net


63,041



69,137


Deferred tax liability


49,808



55,358


Other non-current liabilities


19,997



1,462


 Total non-current liabilities


132,846



125,957


Total liabilities


375,103



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; 11,523,691 and 11,266,906 shares issued and outstanding as of December 31, 2019 and 2018, respectively


115



113


Additional paid in capital


78,757



71,729


Retained earnings


187,591



152,616


Accumulated other comprehensive loss


(5,082)



(3,158)


Total shareholders' equity


261,381



221,300


Total Liabilities and Shareholders' Equity


$

636,484



$

572,243


 

VECTRUS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS




Year Ended December 31,

(In thousands)


2019


2018


2017

Operating activities







Net income


$

34,716



$

35,296



$

59,497


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

Depreciation expense


3,379



1,798



1,686


Amortization of intangible assets


3,111



1,999




Loss on disposal of property, plant, and equipment


62



348




Stock-based compensation


8,262



4,096



4,467


Amortization of debt issuance costs


404



426



1,464


Changes in assets and liabilities:







Receivables


(21,148)



(24,646)



178


Other assets


1,537



(8,193)



3,455


Accounts payable


(11,733)



29,960



(4,346)


Billings in excess of costs






2,345


Deferred taxes


(6,772)



475



(35,321)


Compensation and other employee benefits


9,652



178



3,256


Other liabilities


6,087



(1,681)



(1,271)


Net cash provided by operating activities


27,557



40,056



35,410


Investing activities







Purchases of capital assets


(16,151)



(10,025)



(2,344)


Proceeds from the disposition of assets


5,400



33




Acquisition of business, net of cash acquired


(45,074)



(36,855)




Net cash (used in) investing activities


(55,825)



(46,847)



(2,344)


Financing activities







Proceeds from issuance of long-term debt






80,000


Repayments of long-term debt


(4,500)



(4,000)



(86,000)


Proceeds from revolver


333,500



207,000



42,500


Repayments of revolver


(333,500)



(207,000)



(42,500)


Proceeds from exercise of stock options


3,672



1,595



2,031


Payment of debt issuance costs






(1,844)


Payments of employee withholding taxes on share-based compensation


(1,068)



(880)



(1,317)


Net cash (used in) financing activities


(1,896)



(3,285)



(7,130)


Exchange rate effect on cash


(663)



(1,232)



3,866


Net change in cash


(30,827)



(11,308)



29,802


Cash-beginning of year


66,145



77,453



47,651


Cash-end of year


$

35,318



$

66,145



$

77,453


Supplemental Disclosure of Cash Flow Information:







Interest paid


$

6,229



$

4,973



$

5,886


Income taxes paid


$

4,511



$

11,588



$

4,802


Non-cash investing activities:







Purchase of capital assets on account


$

556



$

1,128



$


Key Performance Indicators and Non-GAAP  Measures

The primary financial performance measures we use to manage our business and monitor results of operations are revenue trends and operating income trends. Management believes that these financial performance measures are the primary drivers for our earnings and net cash from operating activities. Management evaluates its contracts and business performance by focusing on revenue, operating income and operating margin. Operating income represents revenue less both cost of revenue and selling, general and administrative (SG&A) expenses. Cost of revenue consists of labor, subcontracting costs, materials, and an allocation of indirect costs, which includes service center transaction costs. SG&A expenses consist of indirect labor costs (including wages and salaries for executives and administrative personnel), bid and proposal expenses and other general and administrative expenses not allocated to cost of revenue. We define operating margin as operating income divided by revenue.

We manage the nature and amount of costs at the program level, which forms the basis for estimating our total costs and profitability. This is consistent with our approach for managing our business, which begins with management's assessing the bidding opportunity for each contract and then managing contract profitability throughout the performance period.

In addition to the key performance measures discussed above, we consider adjusted operating income, adjusted operating margin, adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, EBITDA margin, adjusted EBITDA margin, and organic revenue to be useful to management and investors in evaluating our operating performance, 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. We provide this information to our investors in our earnings releases, presentations and other disclosures.

Adjusted operating income, adjusted operating margin, adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, EBITDA margin, adjusted EBITDA margin, and organic revenue, however, are not measures of financial performance under 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.  Definitions and 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 significant charges or credits that impact current results but are not related to our ongoing operations and unusual and infrequent non-operating items, M&A transaction and non-recurring integration costs, and LOGCAP V pre-operational legal 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, 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 significant charges or credits that impact current results but are not related to our ongoing operations and unusual and infrequent non-operating items, M&A transaction and non-recurring integration costs, and LOGCAP V pre-operational legal 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.
  • Organic revenue is defined as Revenue, adjusted to exclude revenue from acquired companies.

Adjusted Net Income,
Adjusted Diluted Earnings Per
Share (Non-GAAP Measures)











(In thousands, except per share data)


Year Ended
December 31,
2019 As
Reported


Non-
recurring
return to
provision
true-ups


M&A
Related
Costs1


LOGCAP
V Pre-
Operatio
nal Legal
Costs2


Year Ended
December 31,
2019 As
Reported -
Adjusted












Revenue


$

1,382,642





$



$



$

1,382,642













Operating income


$

51,615





$

2,121



$

1,166



$

54,902


Operating margin


3.7

%








4.0

%












Interest expense, net


$

(6,470)





$



$



$

(6,470)













Income from operations before income taxes


$

45,145





$

2,121



$

1,166



$

48,432













Income tax expense


$

10,429





$

490



$

269



$

11,188


Income tax rate


23.1

%








23.1

%












Net income


$

34,716





$

1,631



$

897



$

37,244













Weighted average common shares outstanding, diluted


11,612









11,612













Diluted earnings per share


$

2.99









$

3.21













EBITDA (Non-GAAP Measures)











(In thousands)


Year Ended
December 31,
2019 As
Reported


Non-
recurring
return to
provision
true-ups


M&A
Related
Costs1


LOGCAP
V Pre-
Operatio
nal Legal
Costs2


Year Ended
December 31,
2019 As
Reported -
Adjusted

Operating Income


$

51,615



$



$

2,121



$

1,166



$

54,902













Add:











Depreciation and amortization


$

6,490





$



$



$

6,490













EBITDA


$

58,105



$



$

2,121



$

1,166



$

61,392


EBITDA Margin


4.2

%








4.4

%












1 2019 Costs related to M&A and Integration of acquisitions

2 2019 LOGCAP V Pre-Operational legal cost

 

Adjusted Net Income,
Adjusted Diluted Earnings Per
Share (Non-GAAP Measures)











(In thousands, except per share data)


Year Ended
December 31,
2018 As
Reported


Non-
recurring
return to
provision
true-ups1


M&A
Related
Costs2


LOGCAP
V Pre-
Operatio
nal Legal
Costs3


Year Ended
December 31,
2018 As

Reported -
Adjusted












Revenue


$

1,279,304



$



$





$

1,279,304













Operating income


$

48,323



$



$

1,474



$



$

49,797


Operating margin


3.8

%








3.9

%












Interest expense, net


$

(5,071)



$



$





$

(5,071)













Income from operations before income taxes


$

43,252



$



$

1,474



$



$

44,726













Income tax expense


$

7,956



$

1,854



$

271



$



$

10,081


Income tax rate


18.4

%








22.5

%












Net income


$

35,296



$

(1,854)



$

1,203



$



$

34,645













Weighted average common shares outstanding, diluted


11,378









11,378













Diluted earnings per share


$

3.10









$

3.04













EBITDA (Non-GAAP Measures)











(In thousands)


Year Ended
December 31,
2018 As
Reported


Non-
recurring
return to provision
true-ups1


M&A
Related
Costs2


LOGCAP
V Pre-
Operatio
nal Legal
Costs3


Year Ended
December 31,
2018 As
Reported -
Adjusted

Operating Income


$

48,323



$



$

1,474



$



$

49,797













Add:











Depreciation and amortization


$

3,798



$



$





$

3,798













EBITDA


$

52,121



$



$

1,474



$



$

53,595


EBITDA Margin


4.1

%








4.2

%












1 One-time tax benefit

2 2019 Costs related to M&A and Integration of acquisitions

3 2019 LOGCAP V Pre-Operational legal cost

 

Adjusted Net Income,
Adjusted Diluted Earnings Per
Share (Non-GAAP Measures)











(In thousands, except per share data)


Three Months
Ended
December 31,
2019 As
Reported


Non-
recurring
return to
provision
true-ups


M&A
Related
Costs1


LOGCAP
V Pre-
Operatio
nal Legal
Costs2


Three Months
Ended
December 31,
2019 As
Reported -
Adjusted












Revenue


$

365,271









$

365,271













Operating income


$

15,626





$

(11)



$

390



$

16,005


Operating margin


4.3

%








4.4

%












Interest expense, net


$

(1,659)





$



$



$

(1,659)













Income from operations before income taxes


$

13,967



$



$

(11)



$

390



$

14,346













Income tax expense


$

3,341





$

(3)



$

93



$

3,431


Income tax rate


23.9

%








23.9

%












Net income


$

10,626



$



$

(8)



$

297



$

10,915













Weighted average common shares outstanding, diluted


11,728









11,728













Diluted earnings per share


$

0.91









$

0.93













EBITDA (Non-GAAP Measures)











(in thousands)


Three Months
Ended
December 31,
2019 As
Reported


Non-
recurring
return to
provision
true-ups


M&A
Related
Costs1


LOGCAP
V Pre-
Operatio
nal Legal
Costs2


Three Months
Ended
December 31,
2019 As
Reported -
Adjusted

Operating Income


$

15,626





$

(11)



$

390



$

16,005













Add:











Depreciation and amortization


$

1,992





$



$



$

1,992













EBITDA


$

17,618



$



$

(11)



$

390



$

17,997


EBITDA Margin


4.8

%








4.9

%












1 2019 Costs related to M&A and Integration of acquisitions

2 2019 LOGCAP V Pre-Operational legal cost

 

Adjusted Net Income,
Adjusted Diluted Earnings Per
Share (Non-GAAP Measures)











(In thousands, except per share data)


Three Months
Ended
December 31,
2018 As
Reported


Non-
recurring
return to
provision
true-ups1


M&A
Related
Costs2


LOGCAP
V Pre-
Operatio
nal Legal
Costs3


Three Months
Ended
December 31,
2018 As
Reported -
Adjusted












Revenue


$

329,560









$

329,560













Operating income


$

12,647



$



$



$



$

12,647


Operating margin


3.8

%








3.8

%












Interest expense, net


$

(1,452)



$







$

(1,452)













Income from operations before income taxes


$

11,195



$



$



$



$

11,195













Income tax expense


$

1,072



$

1,854



$



$



$

2,926


Income tax rate


9.6

%








26.1

%












Net income


$

10,123



$

(1,854)



$



$



$

8,269













Weighted average common shares outstanding, diluted


11,369









11,369













Diluted earnings per share


$

0.89









$

0.73













EBITDA (Non-GAAP Measures)











(In thousands)


Three Months
Ended
December 31,
2018 As
Reported


Non-
recurring
return to
provision
true-ups1


M&A
Related
Costs2


LOGCAP
V Pre-
Operatio
nal Legal
Costs3


Three Months
Ended
December 31,
2018 As
Reported -
Adjusted

Operating Income


$

12,647



$



$



$



$

12,647













Add:











Depreciation and amortization


$

1,252









$

1,252













EBITDA


$

13,899



$



$



$



$

13,899


EBITDA Margin


4.2

%








4.2

%












1 One-time tax benefit

2 2019 Costs related to M&A and Integration of acquisitions

3 2019 LOGCAP V Pre-Operational legal cost

 

Organic Revenue (Non-GAAP Measure)







(In thousands)


Three Months
Ended
December 31,
2019 As
Reported


Advantor


Three Months
Ended
September 27,
2019 As
Reported -
Organic








Revenue


$

365,271



$

12,433



$

352,838









(In thousands)


Three Months
Ended
December 31,
2018 As
Reported




Three Months
Ended
September 28,
2018 As
Reported -
Organic








Revenue


$

329,560





$

329,560









Organic Revenue $ Increase






$

23,278


Organic Revenue % Increase






7.1

%








Organic Revenue (Non-GAAP Measure)







(In thousands)


Year Ended
December 31,
2019 As
Reported


Advantor


Year Ended
December 31,
2019 As
Reported -
Organic








Revenue


$

1,382,642



$

22,668



$

1,359,974























(In thousands)


Year Ended
December 31,
2018 As
Reported




Year Ended
December 31,
2018 As
Reported -
Organic








Revenue


$

1,279,304





$

1,279,304









Organic Revenue $ Increase






$

80,670


Organic Revenue % Increase






6.3

%

 

SUPPLEMENTAL INFORMATION


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


Revenue by Client















Year Ended December 31,

(In thousands)


2019


% of
Total


2018


% of
Total


2017


% of
Total

Army


$

948,235



69

%


$

934,427



73

%


$

915,554



82

%

Air Force


317,701



23

%


259,511



20

%


177,338



16

%

Navy


56,241



4

%


38,802



3

%


21,896



2

%

Other


60,465



4

%


46,564



4

%




%

Total revenue


$

1,382,642





$

1,279,304





$

1,114,788






























Revenue by Contract Type















Year Ended December 31,

(In thousands)


2019


% of
Total


2018


% of
Total


2017


% of
Total

Cost-plus and cost-reimbursable ¹


$

1,046,982



76

%


$

995,415



78

%


$

818,908



73

%

Firm-fixed-price


335,660



24

%


283,889



22

%


295,880



27

%

Total revenue


$

1,382,642





$

1,279,304





$

1,114,788

















¹ Includes time and material contracts







































Revenue by Contract Relationship















Year Ended December 31,

(In thousands)


2019


% of
Total


2018


% of
Total


2017


% of
Total

Prime contractor


$

1,296,015



94

%


$

1,200,726



94

%


$

1,083,485



97

%

Subcontractor


86,627



6

%


78,578



6

%


31,303



3

%

Total revenue


$

1,382,642





$

1,279,304





$

1,114,788






























Revenue by Geographic Region















Year Ended December 31,

(In thousands)


2019


% of
Total


2018


% of
Total


2017


% of
Total

Middle East


$

939,685



68

%


$

889,620



70

%


$

871,821



78

%

United States


304,947



22

%


269,750



21

%


168,003



15

%

Europe


138,010



10

%


119,934



9

%


74,964



7

%

Total revenue


$

1,382,642





$

1,279,304





$

1,114,788

















 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/vectrus-announces-fourth-quarter-2019-and-full-year-results-301015763.html

SOURCE Vectrus, Inc.