Third Quarter Highlights
- Record revenue of $1.08 billion,
up 8% y/y
- Indo-Pacific revenue growth of 31% y/y driven by increased
demand
- Operating income of $49.9
million; Adjusted operating income1 of
$76.9 million
- Record net income of $15.1
million, up $21.5 million y/y;
Adjusted net income1 of $41.3
million, up 76% y/y
- Record adjusted EBITDA1 of $82.7 million, up 28% y/y with a margin of
7.6%
- Diluted EPS of $0.47; Adjusted
diluted EPS1 of $1.29, up
77% y/y
2024 Guidance:
- Raising full-year revenue and adjusted EPS1 guidance
midpoint and reaffirming adjusted EBITDA and operating cash
flow1
MCLEAN,
Va., Nov. 4, 2024 /PRNewswire/ -- V2X, Inc.
(NYSE:VVX) announced third quarter 2024 financial results.
"V2X reported strong third quarter results with record revenue,
net income, and adjusted EBITDA1, driven by our
continued alignment to well-funded critical missions and the
ability to deliver capabilities at scale across the globe," said
Jeremy Wensinger, President and
Chief Executive Officer of V2X. "Revenue increased 8%
year-over-year and adjusted EBITDA1 increased 28%
year-over-year, reflecting strong program performance. Adjusted net
income1 increased 76% year-over-year and adjusted
diluted EPS1 increased 77% year-over-year."
Mr. Wensinger continued, "During the third quarter we
demonstrated continued growth in the Indo-Pacific region with
revenue increasing 31% year-over-year. This performance was tied to
the DoD's continued focus on enhancing U.S. readiness in the
region. We are seeing additional opportunities for growth in the
region that align to improving the capacity and capabilities of
U.S. allies and our partners."
"Our full spectrum capabilities across the mission lifecycle
serve as a differentiator. The fact that we are with our
customers across the globe at every phase of mission execution,
gives us prodigious knowledge, allowing us to deliver best of breed
cost effective solutions that are enhancing outcomes. This unique
position is yielding results with V2X securing approximately
$5 billion of awards in the third
quarter. This includes the $3.7
billion Warfighter-Training Readiness Solutions (W-TRS)
award that represents a milestone win for V2X. We delivered a
technology enabled solution that was compelling and will ensure
every Army soldier has the tools necessary to conduct accurate
training preparing them for whenever called upon to deploy. These
wins validate our strong positioning in the marketplace and are
expected to contribute to our financial performance for years to
come."
Mr. Wensinger concluded, "I believe there is additional
opportunity to build on our momentum through further optimization
of our business. This includes enhancing the breadth and depth of
our pipeline as a result of the collective capabilities.
W-TRS is a great example of a solution that leveraged the
collective capabilities. We are building on that success to
expand our addressable markets in all areas of the company.
We are investing in this expanded pipeline to ensure we address
opportunities with talent and solutions that will differentiate V2X
offerings."
Third Quarter 2024 Results
"V2X reported record revenue of $1.08
billion in the quarter, which represents 8% year-over-year
growth," said Shawn Mural, Senior Vice President and Chief
Financial Officer. "We continued to deliver double digit revenue
growth in the Indo-Pacific (31% year-over-year) and Middle East (13% year-over-year) regions,
which was achieved through continued expansion of existing business
as well as new programs.
"For the quarter, the Company reported operating income of
$49.9 million and adjusted operating
income1 of $76.9
million. V2X delivered record adjusted EBITDA1,
increasing 28% year-over-year to $82.7
million, with a margin of 7.6%, reflecting our expected
second half program performance. Third quarter GAAP diluted EPS was
$0.47. Adjusted diluted
EPS1 for the quarter increased 77% year-over-year to
$1.29."
"Third quarter net cash provided by operating activities was
$62.7 million. Adjusted net cash
provided by operating activities1 increased 35%
year-over-year to $130.1 million. On
a year-to-date basis, net cash provided by operating activities was
$31.1 million. Adjusted net cash used
by operating activities1 was $7.2
million."
"At the end of the quarter, net debt for V2X was
$1,089 million. Net leverage
ratio1 was 3.27x, improving 0.29x sequentially. We
continue to demonstrate progress on debt paydown and remain on
track to be at or below a net leverage ratio of 3.0x, by the end of
2024."
"Total backlog as of September 27,
2024, was $12.2 billion.
Funded backlog was $3.0 billion.
Book-to-bill in the quarter was approximately 1.0x. Backlog does
not include the full contract value associated with recent
awards."
2024 Guidance
Mr. Mural concluded, "Given our strong performance through the
first nine-months of the year we are updating our total year
guidance."
Guidance for 2024 is as
follows:
$ millions, except for
per share amounts
|
Prior 2024
Guidance
|
Updated 2024
Guidance
|
Revenue
|
$4,175
|
$4,275
|
$4,225
|
$4,275
|
Adjusted
EBITDA1
|
$300
|
$315
|
$300
|
$315
|
Adjusted Diluted
Earnings Per Share1
|
$3.85
|
$4.20
|
$3.95
|
$4.20
|
Adjusted Net Cash
Provided by Operating Activities1
|
$145
|
$165
|
$145
|
$165
|
The Company is not providing a quantitative reconciliation with
respect to the foregoing forward-looking non-GAAP measures in
reliance on the "unreasonable efforts" exception set forth in SEC
rules because certain financial information, the probable
significance of which cannot be determined, is not available and
cannot be reasonably estimated. For example, unusual, one-time,
non-ordinary, or non-recurring costs, which relate to M&A,
integration and related activities cannot be reasonably estimated.
Forward-looking statements 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 Conference Call
Management will conduct a conference call with analysts and
investors at 4:30 p.m. ET on Monday,
November 4, 2024. U.S.-based participants may dial in to the
conference call at 877-506-6380, while international participants
may dial 412-542-4198. A live webcast of the conference call as
well as an accompanying slide presentation will be available here:
https://app.webinar.net/8eqdGbMZ6Xa
A replay of the conference call will be posted on the V2X
website shortly after completion of the call and will be available
for one year. A telephonic replay will also be available through
November 18, 2024, at 844-512-2921
(domestic) or 412-317-6671 (international) with passcode
10193464.
Presentation slides that will be used in conjunction with the
conference call will also be made available online in advance on
the "investors" section of the company's website at
https://gov2x.com. V2X recognizes its website as a key channel of
distribution to reach public investors and as a means of disclosing
material non-public information to comply with its obligations
under the U.S. Securities and Exchange Commission ("SEC")
Regulation FD.
Footnotes:
1 See "Key Performance Indicators and Non-GAAP Financial
Measures" for descriptions and reconciliations.
About V2X
V2X builds innovative solutions that
integrate physical and digital environments by aligning people,
actions, and technology. V2X is embedded in all elements of a
critical mission's lifecycle to enhance readiness, optimize
resource management, and boost security. The company provides
innovation spanning national security, defense, civilian, and
international markets. With a global team of approximately 16,000
professionals, V2X enables mission success by injecting AI and
machine learning capabilities to meet today's toughest challenges
across all operational domains.
Investor
Contact
|
|
|
|
|
Media
Contact
|
Mike Smith,
CFA
|
|
|
|
|
Angelica Spanos
Deoudes
|
IR@goV2X.com
|
|
|
|
|
Communications@goV2X.com
|
719-637-5773
|
|
|
|
|
571-338-5195
|
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 the statements and items listed under
"2024 Guidance" above and other assumptions contained therein for
purposes of such guidance, other statements about our 2024
performance outlook, revenue, contract opportunities, and any
discussion of future operating or financial performance.
Forward-looking statements generally can be identified by the
use of forward-looking terminology such as "may," "will," "expect,"
"intend," "estimate," "anticipate," "believe," "could,"
"potential," "continue" or similar terminology. These statements
are based on the beliefs and assumptions of the management of the
Company based on information currently available to management.
Forward-looking statements in this press release, include, but are
not limited to our discussion regarding the Army and its
capabilities; our future performance and capabilities; investing in
the expanded pipeline; future net leverage ratio; and our belief in
our ability to achieve our updated total year guidance.
These forward-looking statements are not guarantees of future
performance, conditions, or results, and involve a number of known
and unknown risks, uncertainties, assumptions, and other important
factors, many of which are outside our management's control, which
could cause actual results to differ materially from the results
discussed in the forward-looking statements. In addition,
forward-looking statements are subject to certain risks and
uncertainties that could cause actual results to differ materially
from the Company's historical experience and our present
expectations or projections. For a discussion of some of the risks
and uncertainties that could cause actual results to differ from
such forward-looking statements, see the risks and other factors
detailed from time to time in our Annual Report on Form 10-K,
Quarterly Reports on Form 10-Q, and other filings with the SEC.
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.
V2X,
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
27,
|
|
September
29,
|
|
September
27,
|
|
September
29,
|
(In thousands,
except per share data)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
$ 1,081,656
|
|
$ 1,001,507
|
|
$ 3,164,403
|
|
$ 2,922,819
|
Cost of
revenue
|
|
990,220
|
|
930,828
|
|
2,928,858
|
|
2,685,910
|
Selling, general, and
administrative expenses
|
|
41,549
|
|
49,640
|
|
127,901
|
|
151,021
|
Operating
income
|
|
49,887
|
|
21,039
|
|
107,644
|
|
85,888
|
Loss on extinguishment
of debt
|
|
—
|
|
—
|
|
(1,998)
|
|
(22,052)
|
Interest expense,
net
|
|
(27,152)
|
|
(30,252)
|
|
(83,533)
|
|
(93,946)
|
Other expense,
net
|
|
(3,198)
|
|
(2,024)
|
|
(9,566)
|
|
(2,335)
|
Income (loss) from
operations before income taxes
|
|
19,537
|
|
(11,237)
|
|
12,547
|
|
(32,445)
|
Income tax expense
(benefit)
|
|
4,486
|
|
(4,837)
|
|
2,896
|
|
(10,364)
|
Net income
(loss)
|
|
$
15,051
|
|
$
(6,400)
|
|
$
9,651
|
|
$
(22,081)
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.48
|
|
$
(0.21)
|
|
$
0.31
|
|
$
(0.71)
|
Diluted
|
|
$
0.47
|
|
$
(0.21)
|
|
$
0.30
|
|
$
(0.71)
|
Weighted average common
shares outstanding - basic
|
|
31,550
|
|
31,179
|
|
31,458
|
|
31,048
|
Weighted average common
shares outstanding - diluted
|
|
31,973
|
|
31,179
|
|
31,921
|
|
31,048
|
|
|
|
|
|
|
V2X,
INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
|
September
27,
|
|
December 31,
|
(In thousands,
except per share data)
|
|
2024
|
|
2023
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash, cash equivalents
and restricted cash
|
|
$
59,857
|
|
$
72,651
|
Receivables
|
|
766,399
|
|
705,995
|
Prepaid expenses and
other current assets
|
|
156,042
|
|
96,223
|
Total current
assets
|
|
982,298
|
|
874,869
|
Property, plant, and
equipment, net
|
|
65,746
|
|
85,429
|
Goodwill
|
|
1,652,855
|
|
1,656,926
|
Intangible assets,
net
|
|
345,712
|
|
407,530
|
Right-of-use
assets
|
|
33,370
|
|
41,215
|
Other non-current
assets
|
|
46,124
|
|
15,931
|
Total non-current
assets
|
|
2,143,807
|
|
2,207,031
|
Total
Assets
|
|
$ 3,126,105
|
|
$ 3,081,900
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Accounts
payable
|
|
$
538,225
|
|
$
453,052
|
Compensation and other
employee benefits
|
|
115,569
|
|
158,088
|
Short-term
debt
|
|
16,878
|
|
15,361
|
Other accrued
liabilities
|
|
235,379
|
|
213,700
|
Total current
liabilities
|
|
906,051
|
|
840,201
|
Long-term debt,
net
|
|
1,096,865
|
|
1,100,269
|
Deferred tax
liabilities
|
|
12,313
|
|
11,763
|
Operating lease
liabilities
|
|
29,590
|
|
34,691
|
Other non-current
liabilities
|
|
78,725
|
|
104,176
|
Total non-current
liabilities
|
|
1,217,493
|
|
1,250,899
|
Total
liabilities
|
|
2,123,544
|
|
2,091,100
|
Commitments and
contingencies (Note 7)
|
|
|
|
|
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; 31,556,556 and 31,191,628
shares issued and outstanding as of September 27, 2024 and December
31, 2023, respectively
|
|
316
|
|
312
|
Additional paid in
capital
|
|
766,690
|
|
762,324
|
Retained
earnings
|
|
240,502
|
|
230,851
|
Accumulated other
comprehensive loss
|
|
(4,947)
|
|
(2,687)
|
Total shareholders'
equity
|
|
1,002,561
|
|
990,800
|
Total Liabilities
and Shareholders' Equity
|
|
$ 3,126,105
|
|
$ 3,081,900
|
V2X,
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
|
Nine Months
Ended
|
|
|
September
27,
|
|
September
29,
|
(In
thousands)
|
|
2024
|
|
2023
|
Operating
activities
|
|
|
|
|
Net income
(loss)
|
|
$
9,651
|
|
$
(22,081)
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
Depreciation
expense
|
|
16,442
|
|
16,532
|
Amortization of
intangible assets
|
|
68,252
|
|
67,818
|
Amortization of cloud
computing arrangements
|
|
2,073
|
|
213
|
Impairment of
non-operating long-lived asset
|
|
2,192
|
|
—
|
Loss on disposal of
property, plant, and equipment
|
|
1,170
|
|
625
|
Stock-based
compensation
|
|
12,874
|
|
26,809
|
Deferred
taxes
|
|
72
|
|
(9,887)
|
Amortization of debt
issuance costs
|
|
5,717
|
|
6,875
|
Loss on extinguishment
of debt
|
|
1,998
|
|
22,052
|
Changes in assets and
liabilities:
|
|
|
|
|
Receivables
|
|
(25,614)
|
|
9,647
|
Other
assets
|
|
(70,827)
|
|
7,916
|
Accounts
payable
|
|
66,101
|
|
28,094
|
Compensation and other
employee benefits
|
|
(42,417)
|
|
(28,620)
|
Other
liabilities
|
|
(16,581)
|
|
9,182
|
Net cash provided
by operating activities
|
|
31,103
|
|
135,175
|
Investing
activities
|
|
|
|
|
Purchases of capital
assets
|
|
(10,700)
|
|
(16,559)
|
Proceeds from the
disposition of assets
|
|
14
|
|
16
|
Acquisitions of
businesses
|
|
(16,939)
|
|
—
|
Distribution from
joint venture
|
|
—
|
|
834
|
Net cash used in
investing activities
|
|
(27,625)
|
|
(15,709)
|
Financing
activities
|
|
|
|
|
Proceeds from issuance
of long-term debt
|
|
—
|
|
250,000
|
Repayments of
long-term debt
|
|
(7,669)
|
|
(428,763)
|
Proceeds from
revolver
|
|
1,009,250
|
|
719,750
|
Repayments of
revolver
|
|
(1,009,250)
|
|
(669,750)
|
Proceeds from stock
awards and stock options
|
|
154
|
|
7
|
Payment of debt
issuance costs
|
|
(1,188)
|
|
(7,507)
|
Prepayment premium on
early redemption of debt
|
|
—
|
|
(1,600)
|
Payments of employee
withholding taxes on stock-based compensation
|
|
(8,036)
|
|
(17,871)
|
Net cash used in
financing activities
|
|
(16,739)
|
|
(155,734)
|
Exchange rate effect
on cash
|
|
467
|
|
(1,540)
|
Net change in cash,
cash equivalents and restricted cash
|
|
(12,794)
|
|
(37,808)
|
Cash, cash equivalents
and restricted cash - beginning of period
|
|
72,651
|
|
116,067
|
Cash, cash
equivalents and restricted cash - end of period
|
|
$
59,857
|
|
$
78,259
|
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
Interest
paid
|
|
$
74,774
|
|
$
89,635
|
Income taxes
paid
|
|
$
9,167
|
|
$
5,242
|
Purchase of capital
assets on account
|
|
$
90
|
|
$
2,882
|
Key Performance Indicators and Non-GAAP Measures
The primary financial performance measures we use to manage our
business and monitor results of operations are revenue trends and
operating income trends. Management believes that these financial
performance measures are the primary drivers for our earnings and
net cash from operating activities. Management evaluates its
contracts and business performance by focusing on revenue, and
operating income. Operating income represents revenue less both
cost of revenue and selling, general and administrative (SG&A)
expenses. Cost of revenue consists of labor, subcontracting costs,
materials, and an allocation of indirect costs, which includes
service center transaction costs. SG&A expenses consist of
indirect labor costs (including wages and salaries for executives
and administrative personnel), bid and proposal expenses and other
general and administrative expenses not allocated to cost of
revenue.
We manage the nature and amount of costs at the program level,
which forms the basis for estimating our total costs and
profitability. This is consistent with our approach for managing
our business, which begins with management's assessing the bidding
opportunity for each contract and then managing contract
profitability throughout the performance period.
In addition to the key performance measures
discussed above, we consider adjusted net income, adjusted diluted
earnings per share, adjusted operating income, adjusted EBITDA,
adjusted EBITDA margin, and adjusted operating cash flow to be
useful to management and investors in evaluating our operating
performance, and to provide a tool for evaluating our ongoing
operations. This information can assist investors in assessing our
financial performance and measures our ability to generate capital
for deployment among competing strategic alternatives and
initiatives. We provide this information to our investors in our
earnings releases, presentations, and other disclosures.
Adjusted net income, adjusted diluted earnings
per share, adjusted operating income, adjusted EBITDA, adjusted
EBITDA margin, and adjusted net cash provided by (used in)
operating activities, however, are not measures of financial
performance under GAAP and should not be considered a substitute
for financial measures determined in accordance with GAAP.
Definitions and reconciliations of these items are provided
below.
- Adjusted operating income is defined as operating
income, adjusted to exclude items that may include, but are not
limited to, significant charges or credits, and unusual and
infrequent non-operating items that impact current results but are
not related to our ongoing operations, such as M&A,
integration, and related costs.
- Adjusted EBITDA is defined as operating income, adjusted
to exclude depreciation and amortization of intangible assets, and
items that may include, but are not limited to, significant charges
or credits, and unusual and infrequent non-operating items that
impact current results but are not related to our ongoing
operations, such as M&A, integration, and related costs.
- Adjusted EBITDA margin is defined as adjusted EBITDA
divided by revenue.
- Adjusted net income is defined as net income, adjusted
to exclude items that may include, but are not limited to,
significant charges or credits, and unusual and infrequent
non-operating items that impact current results but are not related
to our ongoing operations, such as M&A, integration and related
costs, amortization of acquired intangible assets, amortization of
debt issuance costs, and loss on extinguishment of debt.
- Adjusted diluted earnings per share is defined as
adjusted net income divided by the weighted average diluted common
shares outstanding.
- Cash interest expense, net is defined as interest
expense, net adjusted to exclude amortization of debt issuance
costs.
- Adjusted net cash provided by (used in)
operating activities or adjusted operating cash flow is
defined as net cash provided by (or used in) operating activities
adjusted to exclude infrequent non-operating items, such as M&A
payments and related costs.
- Net leverage ratio is defined as net debt (or total debt
less unrestricted cash) divided by trailing twelve-month (TTM) bank
EBITDA.
Non-GAAP Tables
($K, except per share
data)
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September 27,
2024
|
|
September 29,
2023
|
|
September 27,
2024
|
|
September 29,
2023
|
Revenue
|
$
1,081,656
|
|
$
1,001,507
|
|
$
3,164,403
|
|
$
2,922,819
|
Net income
(loss)
|
$
15,051
|
|
$
(6,400)
|
|
$
9,651
|
|
$
(22,081)
|
Plus:
|
|
|
|
|
|
|
|
Income tax expense
(benefit)
|
4,486
|
|
(4,837)
|
|
2,896
|
|
(10,364)
|
Other expense,
net
|
3,198
|
|
2,024
|
|
9,566
|
|
2,335
|
Interest expense,
net
|
27,152
|
|
30,252
|
|
83,533
|
|
93,946
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
1,998
|
|
22,052
|
Operating
income
|
$
49,887
|
|
$
21,039
|
|
$
107,644
|
|
$
85,888
|
Plus:
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
22,727
|
|
22,607
|
|
68,252
|
|
67,818
|
M&A, integration
and related costs
|
4,319
|
|
15,824
|
|
29,644
|
|
41,565
|
Adjusted operating
income
|
$
76,933
|
|
$
59,470
|
|
$
205,540
|
|
$
195,271
|
Plus:
|
|
|
|
|
|
|
|
Depreciation and CCA
amortization
|
5,759
|
|
5,206
|
|
18,515
|
|
16,532
|
Adjusted
EBITDA
|
$
82,692
|
|
$
64,676
|
|
$
224,055
|
|
$
211,803
|
Adjusted EBITDA
margin
|
7.6 %
|
|
6.5 %
|
|
7.1 %
|
|
7.2 %
|
Minus:
|
|
|
|
|
|
|
|
Cash interest expense,
net
|
25,598
|
|
28,069
|
|
77,816
|
|
87,071
|
Income tax expense, as
adjusted
|
6,887
|
|
5,937
|
|
24,187
|
|
26,329
|
Depreciation and CCA
amortization
|
5,759
|
|
5,206
|
|
18,515
|
|
16,532
|
Other expense, net, as
adjusted
|
3,198
|
|
2,024
|
|
7,373
|
|
2,335
|
Adjusted net
income
|
$
41,250
|
|
$
23,440
|
|
$
96,163
|
|
$
79,536
|
|
|
|
|
|
|
|
|
($K, except per share
data)
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September 27,
2024
|
|
September 29,
2023
|
|
September 27,
2024
|
|
September 29,
2023
|
Diluted earnings
(loss) per share
|
$
0.47
|
|
$
(0.21)
|
|
$
0.30
|
|
$
(0.71)
|
Plus:
|
|
|
|
|
|
|
|
M&A, integration
and related costs
|
0.14
|
|
0.37
|
|
0.75
|
|
0.97
|
Amortization of
intangible assets
|
0.63
|
|
0.52
|
|
1.72
|
|
1.58
|
Amortization of debt
issuance costs and
Loss on extinguishment of debt
|
0.05
|
|
0.05
|
|
0.19
|
|
0.67
|
FMV land
impairment
|
0.00
|
|
$
—
|
|
0.06
|
|
$
—
|
Adjusted diluted
earnings per share
|
$
1.29
|
|
$
0.73
|
|
$
3.01
|
|
$
2.51
|
|
|
|
|
|
|
|
|
Average shares
outstanding:
|
|
|
|
|
|
|
|
Basic, as
reported
|
31,550
|
|
31,179
|
|
31,458
|
|
31,048
|
Diluted, as
reported
|
31,973
|
|
31,179
|
|
31,921
|
|
31,048
|
Adjusted
diluted
|
31,973
|
|
31,761
|
|
31,921
|
|
31,520
|
|
|
|
|
|
|
|
|
($K)
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September 27,
2024
|
|
September 29,
2023
|
|
September 27,
2024
|
|
September 29,
2023
|
Net cash provided by
operating activities
|
62,654
|
|
57,035
|
|
31,103
|
|
135,175
|
Plus:
|
|
|
|
|
|
|
|
M&A, integration,
CARES Act, and related payments
|
13,009
|
|
11,854
|
|
25,044
|
|
34,248
|
MARPA facility
activity
|
54,471
|
|
27,168
|
|
(63,348)
|
|
(85,832)
|
Adjusted operating
cash flow
|
130,134
|
|
96,057
|
|
(7,201)
|
|
83,591
|
($K)
|
TTM
|
|
September 27,
2024
|
Net income
(loss)
|
$
9,159
|
Plus:
|
|
Interest expense,
net
|
112,030
|
Income tax
expense
|
11,315
|
Depreciation and
amortization
|
115,248
|
Additional permitted
add-backs1
|
85,707
|
TTM Bank
EBITDA
|
$
333,458
|
|
|
($K, except
ratio)
|
Period
Ending
|
|
September 27,
2024
|
Total
debt
|
$
1,146,490
|
|
|
Cash, cash
equivalents and restricted cash
|
$
59,857
|
Less:
|
|
Restricted
cash
|
(2,117)
|
Cash and cash
equivalents
|
$
57,740
|
|
|
Net
debt
|
$
1,088,750
|
TTM bank
EBITDA
|
$
333,458
|
Net leverage
ratio
|
3.27x
|
|
1Additional permitted add-backs
includes among other items, non-cash losses like loss on
extinguishment of debt and/or lease impairments, stock
compensation, transaction and integration related costs, and pro
forma cost savings.
|
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,
|
|
September
29,
|
|
%
|
|
September
27,
|
|
September
29,
|
|
%
|
(In
thousands)
|
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Army
|
|
$
455,877
|
|
$
412,841
|
|
10.4 %
|
|
$ 1,345,997
|
|
$ 1,196,843
|
|
12.5 %
|
Navy
|
|
366,217
|
|
311,088
|
|
17.7 %
|
|
1,037,425
|
|
896,976
|
|
15.7 %
|
Air Force
|
|
121,863
|
|
134,728
|
|
(9.5) %
|
|
367,899
|
|
418,710
|
|
(12.1) %
|
Other
|
|
137,699
|
|
142,850
|
|
(3.6) %
|
|
413,082
|
|
410,290
|
|
0.7 %
|
Total
revenue
|
|
$ 1,081,656
|
|
$ 1,001,507
|
|
|
|
$ 3,164,403
|
|
$ 2,922,819
|
|
|
|
Revenue by
Contract Type
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
27,
|
|
September
29,
|
|
%
|
|
September
27,
|
|
September
29,
|
|
%
|
(In
thousands)
|
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Cost-plus and
cost-reimbursable
|
|
$
649,925
|
|
$
570,402
|
|
13.9 %
|
|
$ 1,850,584
|
|
$ 1,589,619
|
|
16.4 %
|
Firm-fixed-price
|
|
403,132
|
|
402,219
|
|
0.2 %
|
|
1,229,565
|
|
1,237,110
|
|
(0.6) %
|
Time-and-materials
|
|
28,599
|
|
28,886
|
|
(1.0) %
|
|
84,254
|
|
96,090
|
|
(12.3) %
|
Total
revenue
|
|
$ 1,081,656
|
|
$ 1,001,507
|
|
|
|
$ 3,164,403
|
|
$ 2,922,819
|
|
|
|
Revenue by
Contract Relationship
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
27,
|
|
September
29,
|
|
%
|
|
September
27,
|
|
September
29,
|
|
%
|
(In
thousands)
|
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Prime
contractor
|
|
$ 1,021,497
|
|
$
945,669
|
|
8.0 %
|
|
$ 2,972,773
|
|
$ 2,740,908
|
|
8.5 %
|
Subcontractor
|
|
60,159
|
|
55,838
|
|
7.7 %
|
|
191,630
|
|
181,911
|
|
5.3 %
|
Total
revenue
|
|
$ 1,081,656
|
|
$ 1,001,507
|
|
|
|
$ 3,164,403
|
|
$ 2,922,819
|
|
|
|
Revenue by
Geographic Region
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
27,
|
|
September
29,
|
|
%
|
|
September
27,
|
|
September
29,
|
|
%
|
(In
thousands)
|
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
United
States
|
|
$
604,872
|
|
$
571,405
|
|
5.9 %
|
|
$ 1,728,480
|
|
$ 1,698,689
|
|
1.8 %
|
Middle East
|
|
346,527
|
|
305,918
|
|
13.3 %
|
|
1,050,888
|
|
866,122
|
|
21.3 %
|
Asia
|
|
82,907
|
|
63,259
|
|
31.1 %
|
|
236,371
|
|
193,109
|
|
22.4 %
|
Europe
|
|
47,350
|
|
60,925
|
|
(22.3) %
|
|
148,664
|
|
164,899
|
|
(9.8) %
|
Total
revenue
|
|
$ 1,081,656
|
|
$ 1,001,507
|
|
|
|
$ 3,164,403
|
|
$ 2,922,819
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/v2x-reports-strong-third-quarter-results-with-record-revenue-net-income-and-adjusted-ebitda-302295766.html
SOURCE V2X, Inc.