Vectrus Announces Second Quarter 2019 Results

COLORADO SPRINGS, Colo., Aug. 6, 2019 /PRNewswire/ -- Vectrus, Inc. (NYSE:VEC) announced second quarter 2019 financial results for the quarter ended June 28, 2019.

"The second quarter demonstrated continued momentum in the market place and in the execution of our strategy," said Chuck Prow, president and chief executive officer. "Our growth-related efforts continue to be successful, as we significantly increased our revenue with the Navy and the Air Force, won new contracts, including our first contract with Department of State, expanded existing contracts, secured recompete business, and won a seat on the previously announced Army's LOGCAP V contract. Our momentum is underscored by our strong backlog, which including LOGCAP V, equates to 3.6 times our 2018 revenue. As a reminder, LOGCAP V is currently under protest and still anticipated to be resolved in mid-August. We continue to invest in all aspects of our business, including the acquisition of Advantor in the third quarter, which will enhance and expand our operational technology offerings. Notwithstanding our continuing growth and operational related investments, diluted EPS increased 6% sequentially on 20 BPS of EBITDA margin(1) expansion."

Second Quarter 2019 Results

Second quarter 2019 adjusted results exclude M&A related costs and LOGCAP V pre-operational legal costs, which together totaled $1.2 million pretax.

Second quarter 2019 revenue of $331.6 million, increased $10.5 million or 3% compared to second quarter 2018. The increased revenue was attributable mainly to increases from Middle East and European programs.

Operating income was $11.2 million or 3.4% operating margin for the second quarter 2019, compared to $13.0 million or 4.0% in second quarter 2018. Adjusted operating income(1) was $12.4 million or 3.8% margin for the second quarter 2019, compared to $13.5 million or 4.2% in second quarter 2018. EBITDA(1) was $12.6 million or 3.8% margin for the second quarter 2019, compared to $13.8 million or 4.3% in second quarter 2018. Adjusted EBITDA(1) was $13.9 million or 4.2% margin for the second quarter 2019, compared to $14.3 million or 4.5% in second quarter 2018.

Second quarter 2019 diluted EPS were $0.66 compared to $0.81 in second quarter 2018. Second quarter 2019 adjusted diluted EPS(1) were $0.74 compared to $0.84 in second quarter 2018.

Net cash generated from operating activities for the quarter ended June 28, 2019 was $22 million, a $6.0 million improvement compared to second quarter 2018. Days sales outstanding (DSO) was 63 days in the second quarter of 2019.

Total debt at June 28, 2019 was $73.0 million, which was down $4.0 million from $77.0 million at June 29, 2018. Cash at quarter-end was $70.3 million. As of June 28, 2019, total consolidated indebtedness to consolidated EBITDA(1) (total leverage ratio) was 1.17x to 1.00x.

Total backlog at June 28, 2019 was $3.2 billion and funded backlog was $934 million. Backlog including LOGCAP V is $4.6 billion.

"Vectrus' growth continued in the second quarter, and we recorded sequential expansion in revenue, EBITDA margin(1) and earnings per share, keeping with the expected progression of our results through the year," said Bill Noon, acting chief financial officer of Vectrus. "Operating cash generation in the quarter was strong at $22 million, and we expect to generate over 100 percent cash conversion compared to net income for the year. Our balance sheet and financial flexibility remain strong to support our strategy. Given the impacts to our GAAP results from the M&A and LOGCAP V pre-operational legal costs we are incurring this year, we have opted to increase our use of adjusted non-GAAP measures that we believe better reflect our operational performance."

Adjusting 2019 Guidance

Mr. Prow continued, "To reflect 2019 new business and current contract expansion results to date, and the Advantor acquisition, we now expect to generate revenue growth of 7 to 9 percent in 2019, which is up from our prior guidance of 2 to 4 percent. Additionally, to support this, and anticipated future growth, we have pulled forward investments in our global operations. Our enterprise wide performance improvement initiative, Enterprise Vectrus, is streamlining and automating our core program and support processes, transforming our supply chain, and more effectively integrating and leveraging our global operations to generate better client outcomes; while improving margins over time. Therefore, while we have increased our revenue range, we have lowered and tightened our diluted EPS range, due primarily to higher non-operational costs, while slightly increasing the midpoint of adjusted EBITDA margin(1). These efforts are in service of fulfilling the opportunity we have to transform Vectrus into a larger scale, higher value, differentiated platform."

Mr. Prow concluded, "We continue to believe that based on our current new business awards, pipeline, and anticipated timing on LOGCAP V revenue, we are on track to achieve double digit revenue growth in 2020, and are making great strides in driving toward our goal of $2.5 billion in annual revenue and 7% in EBITDA margin by 2023. We want to thank our teams around the world who support our servicemen and women in their critical missions and are focused on advancing our capabilities and competitive profile to further differentiate the company as an innovator in the emerging converged infrastructure market."

Vectrus is presenting non-GAAP measures including adjusted operating income and margin(1), adjusted EBITDA and margin(1), adjusted net income(1), and adjusted diluted earnings per share(1 )to measure performance. These non-GAAP measures remove the impact of expenses associated with M&A and LOGCAP V pre-operational legal costs and, in the Company's opinion, better reflect the underlying operations of the business.

Vectrus' updated 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 $7.1 million, mandatory debt payments of $4.5 million, a tax rate of 22 percent and weighted average diluted shares outstanding of 11.6 million at December 31, 2019.

Additionally, full-year GAAP estimates include M&A related costs of $2.6 million and LOGCAP V pre-operational costs of $1.1 million, which are excluded from adjusted EBITDA(1), adjusted Net Income(1), and adjusted diluted EPS(1) measures.

    In millions,
     except for
     operating
     margin,
     EBITDA
     margin,
     adjusted
     EBITDA
     margin, and
     per share
     amounts      Updated 2019 Previous 2019       Updated Previous
                    Guidance     Guidance         2019 Mid 2019 Mid
    ---             --------     --------         -------- --------

    Revenue      $1,370            to        $1,390                $1,300    to   $1,330   $1,380    $1,315

    Operating
     Margin        3.5%           to          3.7%                 3.8%   to     4.2%    3.6%     4.0%

    Adjusted
     Operating
     Margin(1)     3.8%           to          4.0%                    -   to        -    3.9%        -

    EBITDA
     Margin(1)     4.0%           to          4.2%                 4.1%   to     4.5%    4.1%     4.3%

    Adjusted
     EBITDA
     Margin(1)     4.3%           to          4.5%                    -   to        -    4.4%        -

    Net Income    $32.7            to         $35.4                 $35.3    to    $40.4    $34.1     $37.9

    Diluted EPS
     2            $2.82            to         $3.05                 $3.07    to    $3.51    $2.94     $3.29

    Adjusted Net
     Income(1)    $35.5            to         $38.2                     -   to        -   $36.9         -

    Adjusted
     Diluted
     EPS1,2       $3.06            to         $3.29                     -   to        -   $3.18         -

    Net Cash
     Provided by
     Operating
     Activities   $38.0            to         $42.0                 $40.0    to    $46.0    $40.0     $43.0
    ------------  -----            ---        -----                 -----    ---   -----    -----     -----

The Company notes that forward-looking statements of future performance made in this release, including 2019 guidance, 2020 revenue growth, the LOGCAP V award and the five-year growth plan 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.

Second Quarter 2019 Conference Call

Management will conduct a conference call with analysts and investors at 4:30 p.m. ET on Tuesday, August 6, 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 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 August 20, 2019, at 844-512-2921 (domestic) or 412-317-6671 (international) with passcode 13692469.

    Footnotes:


    (1) See appendix for
     reconciliation.


    (2) 2019 diluted EPS guidance is
     calculated using estimated
     weighted average diluted common
     shares outstanding for the year
     ending December 31, 2019 of 11.6
     million.

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 operations; supply chain and logistics services; information technology mission support; and engineering and digital technology 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 "Adjusted 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, and CENTCOM and INDOPACOM task orders, 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 CENTCOM and INDOPACOM task orders; any acquisitions, investments or joint ventures, including the integration of 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                                            Six Months Ended
                                              ------------------                                            ----------------

                                    June 28,             June 29,                 June 28,                June 29,
                                    --------             --------                 --------                --------

    (In thousands, except per share
     data)                               2019                  2018                      2019                     2018
    -------------------------------      ----                  ----                      ----                     ----

    Revenue                                   $331,589                                          $321,132                      $657,517  $641,649

    Cost of revenue                   300,553                           292,064                               596,149           586,114

    Selling, general and
     administrative expenses           19,843                            16,070                                39,762            33,865
                                       ------                            ------                                ------            ------

    Operating income                   11,193                            12,998                                21,606            21,670

    Interest expense, net             (1,329)                          (1,140)                              (2,904)          (2,305)
                                       ------                            ------                                ------            ------

    Income from operations before
     income taxes                       9,864                            11,858                                18,702            19,365

    Income tax expense                  2,247                             2,663                                 3,994             4,058

    Net income                                  $7,617                                            $9,195                       $14,708   $15,307
                                                ======                                            ======                       =======   =======


    Earnings per share

    Basic                               $0.66                             $0.82                                 $1.29             $1.37

    Diluted                             $0.66                             $0.81                                 $1.28             $1.35

    Weighted average common shares
     outstanding -basic                11,455                            11,235                                11,376            11,191

    Weighted average common shares
     outstanding -diluted              11,605                            11,383                                11,512            11,351

                                                     VECTRUS, INC.

                                         CONDENSED CONSOLIDATED BALANCE SHEETS


                                                       June 28,                December 31,

    (In thousands, except share
     information)                                            2019                       2018
    ---------------------------                              ----                       ----

    Assets                                            (Unaudited)

    Current assets

    Cash                                                              $70,329                          $66,145

    Receivables                                           237,247                             232,119

    Other current assets                                   20,907                              15,063

    Total current assets                                  328,483                             313,327
                                                          -------                             -------

    Property, plant, and equipment, net                    16,253                              13,419

    Goodwill                                              233,619                             233,619

    Intangible assets, net                                 13,853                               8,630

    Right-of-use assets                                    17,987                                   -

    Other non-current assets                                4,233                               3,248

    Total non-current assets                              285,945                             258,916
                                                          -------                             -------

    Total Assets                                                     $614,428                         $572,243
                                                                     ========                         ========

    Liabilities and Shareholders' Equity

    Current liabilities

    Accounts payable                                                 $157,486                         $156,393

    Compensation and other employee
     benefits                                              45,577                              41,790

    Short-term debt                                         5,500                               4,500

    Other accrued liabilities                              37,217                              22,303

    Total current liabilities                             245,780                             224,986
                                                          -------                             -------

    Long-term debt, net                                    66,338                              69,137

    Deferred tax liability                                 52,460                              55,358

    Other non-current liabilities                          10,174                               1,462

    Total non-current liabilities                         128,972                             125,957

    Total liabilities                                     374,752                             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 June
     28, 2019 and December 31, 2018,
     respectively                                             115                                 113

    Additional paid in capital                             76,642                              71,729

    Retained earnings                                     167,583                             152,616

    Accumulated other comprehensive loss                  (4,664)                            (3,158)
                                                           ------                              ------

    Total shareholders' equity                            239,676                             221,300
                                                          -------                             -------

    Total Liabilities and Shareholders'
     Equity                                                          $614,428                         $572,243
                                                                     ========                         ========

                                                         VECTRUS, INC.

                                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


                                                                   Six Months Ended

                                                           June 28,               June 29,

    (In thousands)                                              2019                    2018
    -------------                                               ----                    ----

    Operating activities

    Net income                                                          $14,708                         $15,307

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

    Depreciation expense                                       1,538                                687

    Amortization of intangible assets                          1,277                                937

    Loss on disposal of property,
     plant, and equipment                                          2                                 51

    Stock-based compensation                                   4,031                              2,521

    Amortization of debt issuance costs                          201                                213

    Changes in assets and liabilities:

    Receivables                                                (224)                           (8,820)

    Other assets                                             (7,128)                           (4,518)

    Accounts payable                                           2,038                                693

    Deferred taxes                                           (2,579)                           (1,274)

    Compensation and other employee
     benefits                                                  3,324                            (1,950)

    Other liabilities                                        (1,738)                               325

    Net cash provided by operating
     activities                                               15,450                              4,172
                                                              ------                              -----

    Investing activities

    Purchases of capital assets and
     intangibles                                            (11,739)                             (764)

    Acquisition of business, net of
     cash acquired                                                 -                          (37,210)

    Net cash used in investing
     activities                                             (11,739)                          (37,974)
                                                             -------                            -------

    Financing activities

    Repayments of long-term debt                             (2,000)                           (2,000)

    Proceeds from revolver                                    98,000                             55,000

    Repayments of revolver                                  (98,000)                          (55,000)

    Proceeds from exercise of stock
     options                                                   3,467                              1,358

    Payments of employee withholding
     taxes on share-based compensation                         (768)                             (803)

    Net cash provided by (used in)
     financing activities                                        699                            (1,445)

    Exchange rate effect on cash                               (226)                           (1,248)
                                                                ----                             ------

    Net change in cash                                         4,184                           (36,495)

    Cash-beginning of year                                    66,145                             77,453

    Cash-end of period                                                  $70,329                         $40,958
                                                                        =======                         =======

    Supplemental disclosure of cash
     flow information:

    Interest paid                                                        $2,818                          $2,119
                                                                         ======                          ======

    Income taxes paid                                                    $4,198                          $7,891
                                                                         ======                          ======

    Non-cash investing activities:

    Purchase of capital assets on
     account                                                               $301                            $481
                                                                           ====                            ====

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 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)

    EBITDA (Non-GAAP
     Measures)                  Three months ended                                Six Months Ended
    ----------------                                                              ----------------

                      June 28,              June 29,         June 28,             June 29,

                           2019                   2018              2019                  2018
                           ----                   ----              ----                  ----

    Revenue                     $331,589                                 $321,132                  $657,517 $641,649


    Operating Income             $11,193                                  $12,998                   $21,606  $21,670

    Operating Margin       3.4%                        4.0%                            3.3%          3.4%


    Add:

    Depreciation and
     Amortization                 $1,456                                     $815                    $2,815   $1,624


    EBITDA                       $12,649                                  $13,813                   $24,421  $23,294
                                 =======                                  =======                   =======  =======

    EBITDA Margin          3.8%                        4.3%                            3.7%          3.6%


    Add:

    M&A Related Costs               $667                                     $492                    $1,712   $1,669

    LOGCAP V Pre-
     Operational
     Legal Costs            579                            -                             579              -


    Subtotal                      $1,246                                     $492                    $2,291   $1,669
                                  ------                                     ----                    ------   ------


    Adjusted EBITDA              $13,895                                  $14,305                   $26,712  $24,963
                                 =======                                  =======                   =======  =======

    Adjusted EBITDA
     Margin                4.2%                        4.5%                            4.1%          3.9%

    (In thousands,
     except per
     share data)
    --------------

    Adjusted Net
     Income and
     Adjusted
     Diluted
     Earnings Per
     Share (Non-
     GAAP Measures)        Three months ended                      Six Months Ended
    ---------------                                                ----------------

                     June 28,                 June 29,          June 28,               June 29,

                          2019                      2018               2019                    2018
                          ----                      ----               ----                    ----

    Revenue                       $331,589                                    $321,132              $657,517   $641,649

    Net Income                      $7,617                                      $9,195               $14,708    $15,307

    GAAP Diluted EPS                 $0.66                                       $0.81                 $1.28      $1.35


    Add:

    M&A Related
     Costs                            $667                                        $492                $1,712     $1,669

    LOGCAP V Pre-
     Operational
     Legal Costs           579                                -                               579          -


    Subtotal                        $1,246                                        $492                $2,291     $1,669
                                    ------                                        ----                ------     ------


    Tax impact of
     adjustments                    $(284)                                     $(111)               $(489)    $(350)


    Adjusted Net
     Income                         $8,579                                      $9,576               $16,510    $16,626
                                    ======                                      ======               =======    =======

    Adjusted Net
     Income Margin        2.6%                            3.0%                              2.5%      2.6%


    Weighted average
     common shares
     outstanding,
     diluted            11,605                           11,383                             11,512     11,351



    Adjusted Diluted
     EPS                             $0.74                                       $0.84                 $1.43      $1.46

    (In thousands)
    -------------

    Adjusted
     Operating
     Income and
     Adjusted
     Operating
     Margin (Non-
     GAAP Measures)           Three months ended                                  Six Months Ended
    ---------------                                                        ----------------

                    June 28,              June 29,         June 28,               June 29,

                         2019                   2018              2019                    2018
                         ----                   ----              ----                    ----

    Revenue                   $331,589                                 $321,132                    $657,517 $641,649

    Operating
     Income                    $11,193                                  $12,998                     $21,606  $21,670

    Operating
     Margin              3.4%                        4.0%                              3.3%          3.4%


    Add:

    M&A Related
     Costs                        $667                                     $492                      $1,712   $1,669

    LOGCAP V Pre-
     Operational
     Legal Costs          579                            -                               579              -


    Subtotal                    $1,246                                     $492                      $2,291   $1,669
                                ------                                     ----                      ------   ------


    Adjusted
     Operating
     Income                    $12,439                                  $13,490                     $23,897  $23,339
                               =======                                  =======                     =======  =======

    Adjusted
     Operating
     Margin              3.8%                        4.2%                              3.6%          3.6%

    (In millions)
    ------------

    Adjusted EBITDA
     Margin Guidance
     and 2018 Actual
     (Non-GAAP
     Measures)             2019              2019              2019               2018
                      Guidance         Guidance         Guidance           Actual
                         High             Mid              Low
    ---                  ----             ---              ---


    Revenue                     $1,390                              $1,380             $1,370  $1,279


    Operating Income             $51.4                               $49.8              $48.0   $48.3

    Operating Margin       3.7%                   3.6%                         3.5%    3.8%


    Add:

    Depreciation and
     Amortization                 $7.1                                $7.1               $7.1    $3.8


    EBITDA                       $58.5                               $56.9              $55.1   $52.1
                                 -----                               -----              -----   -----

    EBITDA Margin          4.2%                   4.1%                         4.0%    4.1%


    Add:

    M&A Related Costs             $2.6                                $2.6               $2.6    $1.5

    LOGCAP V Pre-
     Operational
     Legal Costs            1.1                     1.1                           1.1        -


    Subtotal                      $3.7                                $3.7               $3.7    $1.5
                                  ----                                ----               ----    ----


    Adjusted EBITDA              $62.2                               $60.6              $58.8   $53.6
                                 =====                               =====              =====   =====

    Adjusted EBITDA
     Margin                4.5%                   4.4%                         4.3%    4.2%

    (In
     millions,
     except
     per
     share
     data)
    ----------

     Adjusted
     Diluted
     Earnings
     Per
     Share
     Guidance
     (Non-
     GAAP
     Measures)         2019              2019             2019
                  Guidance         Guidance        Guidance
                    High              Mid             Low
    ---             ----              ---             ---


    Net
     Income                  $35.4                               $34.1         $32.7

     GAAP
     Diluted
     EPS                     $3.05                               $2.94         $2.82


    Add:

    M&A
     Related
     Costs                    $2.6                                $2.6          $2.6

     LOGCAP
     V
     Pre-
     Operational
     Legal
     Costs              1.1                    1.1                      1.1


    Subtotal                  $3.7                                $3.7          $3.7
                              ----                                ----          ----


    Tax
     impact
     of
     adjustments            $(0.9)                             $(0.9)       $(0.9)


     Adjusted
     Net
     Income                  $38.2                               $36.9         $35.5
                             -----                               -----         -----


     Weighted
     average
     common
     shares
     outstanding,
     diluted           11.6                   11.6                     11.6




     Adjusted
     Diluted
     EPS                     $3.29                               $3.18         $3.06
                             =====                               =====         =====

    (In millions)
    ------------

    Adjusted
     Operating
     Margin
     Guidance and
     2018 Actual
     (Non-GAAP
     Measures)         2019              2019              2019               2018
                  Guidance         Guidance         Guidance           Actual
                     High             Mid              Low
    ---              ----             ---              ---


    Revenue                 $1,390                              $1,380             $1,370  $1,279


    Operating
     Income                  $51.4                               $49.8              $48.0   $48.3

    Operating
     Margin            3.7%                   3.6%                         3.5%    3.8%


    Add:

    M&A Related
     Costs                    $2.6                                $2.6               $2.6    $1.5

    LOGCAP V Pre-
     Operational
     Legal Costs        1.1                     1.1                           1.1        -


    Subtotal                  $3.7                                $3.7               $3.7    $1.5
                              ----                                ----               ----    ----


    Adjusted
     Operating
     Income                  $55.1                               $53.5              $51.7   $49.8
                             =====                               =====              =====   =====

    Adjusted
     Operating
     Margin            4.0%                   3.9%                         3.8%    3.9%

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                                                        Six Months Ended

                        June 28,               % of                 June 29,                 % of                   June 28,                  % of               June 29,              % of
                                               Total                                        Total                                             Total                                   Total
                             2019                                          2018                                          2019                                      2018
                             ----                                          ----                                          ----                                      ----

    (In thousands)
    -------------

    Army                          $225,867                       68%                                $238,381                         74%                                  $452,559              69%                  $476,228 74%

    Air Force              72,593                            22%                  60,420                            19%                       140,524                           21%         125,676              20%

    Navy                   16,796                             5%                   9,987                             3%                        31,906                            5%          18,344               3%

    Other                  16,333                             5%                  12,344                             4%                        32,528                            5%          21,401               3%
                           ------                                                 ------                                                       ------                                        ------

    Total revenue                 $331,589                                                 $321,132                                                   $657,517                                          $641,649
                                  ========                                                 ========                                                   ========                                          ========



    Revenue by Contract
     Type                                 Three Months Ended                                                 Six Months Ended

                        June 28,               % of               June 29,                % of                 June 28,                 % of               June 29,              % of
                                               Total                                     Total                                          Total                                   Total
                             2019                                          2018                                          2019                                      2018
                             ----                                          ----                                          ----                                      ----

    (In thousands)
    -------------

    Cost-plus and cost-
     reimbursable (1)             $256,737                       77%                                $242,742                         76%                                  $508,215              77%                  $472,951 74%

    Firm-fixed-price       74,852                            23%                  78,390                            24%                       149,302                           23%         168,698              26%
                           ------                                                 ------                                                      -------                                       -------

    Total revenue                 $331,589                                                 $321,132                                                   $657,517                                          $641,649
                                  ========                                                 ========                                                   ========                                          ========


    (1) Includes time
     and material
     contracts



    Revenue by Contract
     Relationship                         Three Months Ended                                                 Six Months Ended

                        June 28,               % of               June 29,                % of                 June 28,                 % of               June 29,              % of
                                               Total                                     Total                                          Total                                   Total
                             2019                                          2018                                          2019                                      2018
                             ----                                          ----                                          ----                                      ----

    (In thousands)
    -------------

    Prime contractor              $312,732                       94%                                $301,088                         94%                                  $619,789              94%                  $602,116 94%

    Subcontractor          18,857                             6%                  20,044                             6%                        37,728                            6%          39,533               6%
                           ------                                                 ------                                                       ------                                        ------

    Total revenue                 $331,589                                                 $321,132                                                   $657,517                                          $641,649
                                  ========                                                 ========                                                   ========                                          ========



    Revenue by
     Geographic Region                    Three Months Ended                                                 Six Months Ended
                                          ------------------                                                 ----------------

    (In thousands)      June 28,                          % of         June 29,                      % of                                                       % of                                % of
                                                         Total                                      Total                                                      Total                                Total
                             2019                                            2018                                           June 28,                                               June 29,

                                                                                                                                2018                                                  2019
    ---                                                                                                                         ----                                                  ----

    Middle East                   $223,588                       67%                                $219,218                         69%                                  $450,004              68%                  $439,098 69%

    United States          72,376                            22%                  74,847                            23%                       143,786                           22%         148,636              23%

    Europe                 35,625                            11%                  27,067                             8%                        63,727                           10%          53,915               8%
                           ------                                                 ------                                                       ------                                        ------

    Total revenue                 $331,589                                                 $321,132                                                   $657,517                                          $641,649
                                  ========                                                 ========                                                   ========                                          ========

View original content to download multimedia:http://www.prnewswire.com/news-releases/vectrus-announces-second-quarter-2019-results-300897499.html

SOURCE Vectrus, Inc.