Vectrus Announces Strong Third Quarter 2019 Results

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 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.

EBITDA(1) 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 EBITDA(1) 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 EBITDA(1) and adjusted EBITDA margin(1) 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 EPS(1) 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 EBITDA(1) (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 EBITDA(1) 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 margin(1), adjusted EBITDA and margin(1), adjusted net income(1), and adjusted diluted earnings per shares(1). 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 EBITDA(1), adjusted net income(1), and adjusted diluted EPS(1) measures.


       
              $ millions, except for EBITDA margins and per share amounts      
          2019 Guidance    2019 Mid

    ---

        Revenue                                                                        $
            1,370              to   $
          1,390 $
      1,380


        Adjusted
         EBITDA(1)                                                                      $
            58.8              to    $
          62.2  $
      60.6


        EBITDA
         Margin(1)                                                             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 operations; supply chain and logistics services; information 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                     M&A Related                LOGCAP V                                Three Months Ended
                                       September 27, 2019                           Costs             Pre-Operational                September 27, 2019
                                           As Reported                                                  Legal Costs                     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                      M&A Related                LOGCAP V             Three Months Ended
                                       September 28, 2018                            Costs             Pre-Operational         September 28, 2018
                                           As Reported                                                   Legal Costs              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                         M&A Related                LOGCAP V                                 Nine Months Ended
                                       September 27, 2019                              Costs             Pre-Operational                    September 27, 2019
                                          As Reported                                                      Legal Costs                         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                     M&A Related                LOGCAP V              Nine Months Ended
                                       September 28, 2018                          Costs             Pre-Operational          September 28, 2018
                                          As Reported                                                  Legal Costs              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                   M&A Related                               LOGCAP V                             2019 Guidance
                              High                           Costs                      Pre-Operational                       High - Adjusted
                                                                                          Legal Costs

    ---



        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                               4.2                                                                                              4.5
         Margin                                %                                                                                               %


                   (In
                    millions,
                    except
                    per share
                    data)          2019 Guidance                   M&A Related                               LOGCAP V                             2019 Guidance
                              Mid                          Costs                     Pre-Operational                        Mid - Adjusted
                                                                                       Legal Costs

    ---



        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                               4.1                                                                                              4.4
         Margin                                %                                                                                               %


                   (In
                    millions,
                    except
                    per share
                    data)          2019 Guidance                   M&A Related Costs                               LOGCAP V                             2019 Guidance
                              Low                                                    Pre-Operational                        Low - Adjusted
                                                                                       Legal Costs

    ---



        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                               4.0                                                                                              4.3
         Margin                                %                                                                                               %

                   (In
                    millions,
                    except
                    per share
                    data)                    Year Ended                 M&A Related             Non-recurring                                   Year Ended
                              December 31, 2018                   Costs               Return to                           December 31, 2018
                                As Reported                                         Provision True-
                                                                                         up(1)                          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            Advantor                         Three Months Ended
                                    September 27, 2019                                     September 27, 2019
                                       As Reported                                        As Reported - Organic

    ---



        Revenue                                                    $
     359,854             10,235                                         $
     349,619




        (In Thousands)                          Three Months Ended                                             Three Months Ended
                                    September 28, 2018                                   September 28, 2018
                                       As Reported                                     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              September 28,            % of    September 27,                % of       September 28,            % of
                                                                             Total                                 Total                              Total                            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              September 28,            % of    September 27,                % of       September 28,            % of
                                                                             Total                                 Total                              Total                            Total



                     (In thousands)                                2019               2018               2019             2018

    ---

        Cost-plus and cost-                                               $
          272,810                   76                                     $
              240,338          78                               $
     781,024           77      $
     713,289   75
         reimbursable (1)
                                                                                                            %                                                                 %                                                   %                      %


        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              September 28,            % of    September 27,                % of       September 28,            % of
                                                                             Total                                 Total                              Total                            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              September 28,            % of    September 27,                % of       September 28,            % of
                                                                             Total                                 Total                              Total                            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


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

SOURCE Vectrus, Inc.