Attached files

file filename
8-K - FORM 8-K - Engility Holdings, Inc.d500889d8k.htm

Exhibit 99.1

 

LOGO

Engility Reports Fourth Quarter and Full Year 2012 Results; Establishes 2013 Guidance

 

   

Fourth quarter 2012 revenue of $396 million and adjusted diluted EPS of $0.77 exceeds guidance

 

   

Fiscal year 2012 revenue of $1.66 billion and adjusted diluted EPS of $4.06 exceeds guidance

 

   

Fourth quarter funded orders of $461 million and funded backlog of $856 million increase from prior quarter

 

   

Fourth quarter book-to-bill ratio of 1.2

 

   

Cost reduction initiatives completed ahead of schedule

CHANTILLY, VA – March 12, 2013 – Engility Holdings, Inc. (NYSE: EGL), a global provider of technical and professional services for the U.S. Government, today announced financial results for the fourth quarter and full year ended December 31, 2012.

Fourth Quarter 2012 Results

Total revenue for the fourth quarter was $396 million and operating income for the quarter was $27 million. Adjusted operating income for the fourth quarter was $28 million. Net income attributable to Engility was $41 million, or $2.38 per diluted share. Adjusted net income was $13 million, or $0.77 per diluted share. Information about Engility’s use of non-GAAP financial information is provided below under “Non-GAAP Measures.”

“Our fourth quarter was very solid, as we exceeded our internal top and bottom line targets and won key IDIQ awards that will provide opportunities for 2013 and beyond,” said Tony Smeraglinolo, President and CEO of Engility. “These achievements reflect the strength of our business model and validate that Engility is well positioned to meet the challenges of today’s budget constrained environment. During the fourth quarter, we also completed our significant cost reduction initiatives ahead of schedule. This, along with the organizational realignment we implemented on January 1st, enhances our competitive position in the market.”

“The federal government market remains challenging given current budget uncertainties. Nevertheless, our long-standing success in supporting our customers’ missions, combined with our enhanced operating efficiencies and disruptive pricing model is differentiating us from our competition. These characteristics also are enabling us to provide the mission critical services our customers require at prices that can ease their budget constraints. As we enter fiscal year 2013, we will remain focused on our pure-play services strategy and leveraging our strong current pipeline of opportunities to further increase shareholder value.”

Key Performance Indicators

 

 

Funded backlog as of December 31, 2012 was $856 million, compared to $788 million as of the end of the September 2012 quarter.

 

 

Contract funded orders in the fourth quarter of 2012 were $461 million, representing a book-to-bill ratio of 1.2.

 

 

Contract funded orders for the full year 2012 were $1.7 billion, representing a book-to-bill ratio of 1.0.

 

 

Days sales outstanding at the end of the 2012 fourth quarter were 84 days, compared to 82 days at the end of the September 2012 quarter.

Significant Fourth Quarter 2012 Awards

Key indefinite delivery/indefinite quantity (IDIQ) awards won during the fourth quarter of 2012, which highlight the breadth of our value-added service offerings, include:

 

 

A prime position on a $900 million multiple-award IDIQ contract for new work to provide Production, Installation, and In-Service Support (PII) services to the Space and Naval Warfare Systems Center (SPAWARSYSCEN) Atlantic, Charleston, SC. Under this five year contract, we will provide a wide array of services, including design, acquisition, production, integration, testing, installation, lifecycle support, and configuration management of certified Command, Control, Communications, Computers, Combat Systems, Intelligence, Surveillance, and Reconnaissance (C5ISR) capabilities.


 

A prime position on a $750 million multiple-award IDIQ contract for new work to support the Space and Naval Warfare Systems Center (SPAWARSYSCEN) Atlantic, Charleston, S.C. Under this five year contract, we will provide Command, Control, Communications, Computers, Intelligence, Surveillance and Reconnaissance (C4ISR) and Information Technical (IT) expertise in support of customers in Charleston, central Europe and other locations outside the continental United States.

 

 

A prime position on a $350 million multiple-award IDIQ contract for the U.S. Agency for International Development’s (USAID) Clean Energy contract for Non-Critical Priority Countries. Under this five year contract, we will provide a range of critical activities, from energy sector reform to increasing human resource capacity related to energy services and fostering private sector participation and investment. This new work represents an expansion of energy support services that our highly skilled team of professionals has been providing on USAID’s behalf for the past 34 years; and

 

 

A prime position on four domain areas of a multi-million dollar contract to support the Joint Program Executive Office for Chemical and Biological Defense (JPEO-CBD). The potential value of this six-domain IDIQ five year contract is $495 million. For this new work award, we were selected to provide services in the fields of engineering and technical support, business and analytical assistance, information technology and logistics.

Fiscal Year 2012 Results

For fiscal year 2012, the Company reported total revenue of $1.66 billion and a GAAP operating loss of $329 million. Fiscal year 2012 adjusted operating income was $129 million, which excludes a total of $458 million before tax in spin-off related transaction costs, realignment costs, legal and settlement costs, and a non-cash goodwill impairment charge. GAAP net loss attributable to Engility was $350 million, or $21.52 per diluted share. Excluding the above charges, adjusted net income attributable to Engility was $67 million, or $4.06 per diluted share. We exceeded the revenue and adjusted diluted earnings per share guidance we issued on November 13, 2012, primarily as a result of stronger than expected revenue, lower overall costs, and a lower than anticipated share count. Information about Engility’s use of non-GAAP financial information is provided below under “Non-GAAP Measures.”

2013 Outlook

Our guidance for fiscal year 2013 does not reflect the potential impact of sequestration since it remains uncertain how the current mandated budget cuts may be implemented. However, our guidance does reflect the challenging environment we have experienced over the last several months leading up to the March 1, 2013 sequester deadline. The table below summarizes our fiscal year 2013 guidance.

 

     2013 Fiscal Year Outlook

Revenue

   $1.45 billion to $1.55 billion

GAAP Diluted EPS

   $3.25 - $3.55 *

Operating cash flow

   $80 million to $100 million

 

* 2013 GAAP diluted EPS guidance assumes a weighted-average share count of approximately 17.5 million shares and a full year effective tax rate of 40%. Interest expense in 2013 is expected to be approximately $22 million, negatively impacting diluted EPS by approximately $0.38 compared to 2012.

Discontinued Operations

The Global Security Solutions business unit, which historically had been managed by Engility under the Professional Support Services segment, was retained by L-3 Communications Holdings, Inc. in connection with the spin-off and is shown as discontinued operations in Engility’s financial statements.

Non-GAAP Measures

The tables under “Engility Holdings, Inc., Reconciliation of Non-GAAP Measures” present Adjusted Operating Income, Adjusted Operating Margin, Earnings before Interest, Taxes, Depreciation, and Amortization (EBITDA), Adjusted EBITDA, EBITDA Margin, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Diluted EPS, reconciled to their most directly comparable GAAP measure. These financial measures are calculated and presented on the basis of methodologies other than in accordance with U.S. generally accepted accounting principles (“Non-GAAP Measures”). Engility has provided these Non-GAAP Measures to adjust for the impact of (i) goodwill impairment, (ii) transaction-related-spin-off costs for the Company’s July 2012 spin-off from L-3 Communications Holdings, Inc., (iii) severance and other costs related to the Company’s strategic realignment announced in September 2012 and (iv) legal settlement costs. These items have been adjusted because they are not considered

 

2


core to the Company’s business or otherwise not considered operational or because these charges are non-cash or non-recurring. The Company presents these Non-GAAP Measures because management believes that they are meaningful to understanding Engility’s performance during the periods presented and the Company’s ongoing business. Non-GAAP Measures are not prepared in accordance with GAAP and therefore are not necessarily comparable to the financial results of other companies. These Non-GAAP Measures should be considered a supplement to, not a substitute for, or superior to, the corresponding financial measures calculated in accordance with GAAP.

CONFERENCE CALL INFORMATION

Engility will host a conference call at 5 P.M. ET on Tuesday, March 12, 2013, to discuss the financial results for the fourth quarter and full year 2012.

Listeners may access a webcast of the live conference call from the Investor Relations section of the company’s website at http://www.EngilityCorp.com. Listeners may also access a slide presentation on the website that will be utilized during the call. Listeners should go to the website at least 15 minutes before the live event to download and install any necessary audio software.

Listeners may also participate in the conference call by dialing (800) 901-5231 (domestic) or (617) 786-2961 (international) and entering pass code 51672805.

Approximately two hours after the conference call, a replay will be available on the company’s website. A telephonic replay will also be available for one year at (888) 286-8010 (domestic) or 617-801-6888 (international) and entering pass code 11907854.

ABOUT ENGILITY CORPORATION

Engility is a “pure-play” government services contractor providing highly-skilled personnel wherever and whenever they are needed, in a cost effective manner. Headquartered in Chantilly, Va., Engility is a leading provider of specialized technical consulting, program and business support services, engineering and technology lifecycle support, information technology modernization and sustainment, supply chain services and logistics management, and training and education for the U.S. government with approximately 7,800 employees worldwide and sales of $1.66 billion in fiscal year 2012. To learn more about Engility, please visit www.engilitycorp.com.

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding Engility’s future prospects, projected financial results, business plans, and our strategic realignment completed in the first quarter of 2013. Words such as “may,” “will,” “should,” “likely,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates” and similar expressions are also used to identify these forward-looking statements. These statements are based on the current beliefs and expectations of Engility’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. Factors that could cause Engility’s actual results to differ materially from those described in the forward-looking statements can be found under the heading “Risk Factors” in the Information Statement included in our Registration Statement on Form 10, as amended, and Quarterly Report on Form 10-Q for the quarter ended September 28, 2012, which have been filed with the Securities and Exchange Commission (SEC) and are available on Engility’s website (http://www.engilitycorp.com/investor-relations.html) and on the SEC’s website (www.sec.gov). Forward-looking statements are made only as of the date hereof, and we undertake no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, historical information should not be considered as an indicator of future performance.

 

Corporate Communications and Media:    Investor Relations:
Eric Ruff    Dave Spille
Engility Holdings, Inc.    Engility Holdings, Inc.
(703) 375-6463    (703) 375-4221
eric.ruff@engilitycorp.com    dave.spille@engilitycorp.com

 

3


ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

     Three Months Ended     Twelve Months Ended  
     December 31,
2012
    December 31,
2011
    Change     December 31,
2012
    December 31,
2011
     Change  

Revenue

   $ 395,684      $ 427,127      $ (31,443   $ 1,555,310      $ 1,903,370       $ (348,060

Revenue from former affiliated entities

     —          47,909        (47,909     100,034        167,411         (67,377
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total revenue

     395,684        475,036        (79,352     1,655,344        2,070,781         (415,437

Costs and expenses

             

Cost of revenue

     333,641        369,685        (36,044     1,315,352        1,618,421         (303,069

Cost of revenue from former affiliated entities

     —          47,909        (47,909     100,034        167,411         (67,377
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total cost of revenue

     333,641        417,594        (83,953     1,415,386        1,785,832         (370,446

Selling, general and administrative expenses

     34,851        23,316        11,535        142,440        115,908         26,532   

Goodwill impairment charge

     —          76,600        (76,600     426,436        76,600         349,836   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total costs and expenses

     368,492        517,510        (149,018     1,984,262        1,978,340         5,922   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Operating income (loss)

     27,192        (42,474     69,666        (328,918     92,441         (421,359

Interest expense

     (5,830     —          (5,830     (10,857     —           (10,857

Other income (expense), net

     188        (36     224        136        148         (12
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Income (loss) from continuing operations before income taxes

     21,550        (42,510     64,060        (339,639     92,589         (432,228

Provision (benefit) for income taxes

     (19,841     13,978        (33,819     5,156        66,562         (61,406
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Income (loss) from continuing operations

     41,391        (56,488     97,879        (344,795     26,027         (370,822

Income (loss) from discontinued operations before income taxes

     —          (759     759        (1,017     5,735         (6,752

Provision (benefit) for income taxes

     —          249        (249     (391     2,777         (3,168
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Income (loss) from discontinued operations, net of tax

     —          (1,008     1,008        (626     2,958         (3,584
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net income (loss)

   $ 41,391      $ (57,496   $ 98,887      $ (345,421   $ 28,985       $ (374,406

Less: Net income attributable to non-controlling interest

     442        96        346        4,952        3,126         1,826   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net income (loss) attributable to Engility

   $ 40,949      $ (57,592   $ 98,541      $ (350,373   $ 25,859       $ (376,232
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Earnings (loss) per share allocable to Engility Holdings, Inc. common shareholders

             

Basic

   $ 2.47      $ (3.57   $ 6.04      $ (21.52   $ 1.60       $ (23.12

Diluted

   $ 2.38      $ (3.57   $ 5.95      $ (21.52   $ 1.60       $ (23.12

Engility Holdings, Inc. weighted average common shares outstanding

             

Basic

     16,596        16,118          16,281        16,118      

Diluted

     17,228        16,118          16,281        16,118      

 

4


ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED AND COMBINED BALANCE SHEETS

(in thousands, except per share data)

 

     December 31,
2012
    December 31,
2011
 

Assets:

    

Current assets:

    

Cash and cash equivalents

     27,021        13,688   

Receivables, net

     366,236        394,842   

Other current assets

     30,658        23,114   

Income taxes

     4,174        —     
  

 

 

   

 

 

 

Total current assets

     428,089        431,644   

Property, plant and equipment, net

     11,941        12,629   

Goodwill

     477,604        904,040   

Identifiable intangible assets, net

     100,929        114,035   

Other assets

     8,887        5,473   

Assets related to discontinued operations

     —          35,426   
  

 

 

   

 

 

 

Total assets

   $ 1,027,450      $ 1,503,247   
  

 

 

   

 

 

 

Liabilities and Equity:

    

Current liabilities:

    

Current portion of long-term debt

   $ 50,250      $ —     

Accounts payable, trade

     20,725        53,299   

Accrued employment costs

     63,278        72,541   

Accrued expenses

     76,955        73,604   

Advance payments and billings in excess of costs incurred

     24,855        26,273   

Deferred income taxes, current and income taxes payable

     10,607        26,750   

Other current liabilities

     19,311        19,170   
  

 

 

   

 

 

 

Total current liabilities

     265,981        271,637   

Long-term debt

     284,750        —     

Deferred income taxes

     —          41,636   

Income tax payable

     68,725        58,288   

Other liabilities

     19,683        29,710   

Liabilities related to discontinued operations

     —          8,373   
  

 

 

   

 

 

 

Total liabilities

     639,139        409,644   

Commitments and contingencies

    

Equity:

    

Preferred stock, par value $0.01 per share, 25,000 shares authorized, none issued or outstanding as of December 31, 2012 and 2011.

     —          —     

Common stock, par value $0.01 per share, 175,000 shares authorized, 16,703 shares issued and outstanding as of December 31, 2012 and 0 shares issued and outstanding as of December 31, 2011

     168        —     

Additional paid in capital

     755,638        —     

Accumulated deficit

     (380,438     —     

Prior parent company investment

     —          1,083,237   

Non-controlling interest

     12,943        10,366   
  

 

 

   

 

 

 

Total equity

     388,311        1,093,603   
  

 

 

   

 

 

 

Total liabilities and equity

   $ 1,027,450      $ 1,503,247   
  

 

 

   

 

 

 

 

5


ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Twelve Months Ended  
     December 31,
2012
    December 31,
2011
 

Operating activities:

    

Net income (loss)

   $ (345,421   $ 28,985   

Less: net income (loss) from discontinued operations

     (626     2,958   
  

 

 

   

 

 

 

Income (loss) from continuing operations

   $ (344,795   $ 26,027   

Goodwill impairment charge

     426,436        76,600   

Share-based compensation

     7,487        —     

Depreciation and amortization

     18,001        22,594   

Deferred income tax benefit

     (63,375     (20,814

Losses on asset retirements

     71        —     

Changes in operating assets and liabilities

    

Receivables

     28,606        45,159   

Other assets

     (193     7,400   

Accounts payable, trade

     (32,574     (4,070

Accrued employment costs

     (9,263     (16,609

Accrued expenses

     3,351        2,109   

Advance payments and billings in excess of costs incurred

     (1,418     9,335   

Other liabilities

     (128     12,700   
  

 

 

   

 

 

 

Net cash provided by operating activities

   $ 32,206      $ 160,431   

Investing activities:

    

Capital expenditures

     (2,164     (4,795

Proceeds from sale of property, plant, and equipment

     680        —     

Other investing activities

     —          1,000   
  

 

 

   

 

 

 

Net cash used in investing activities

   $ (1,484   $ (3,795

Financing activities:

    

Borrowings from issuance of long-term debt

     335,000        —     

Dividend paid to prior parent

     (335,000     —     

Borrowings from revolving credit facility

     30,690        —     

Repayments of revolving credit facility

     (30,690     —     

Debt issuance costs

     (11,005     —     

Proceeds from share-based payment arrangements

     1,225        —     

Net transfers to prior parent

     (5,235     (161,800

Distributions to non-controlling interest member

     (2,374     (1,546

Other financing activities

     —          300   
  

 

 

   

 

 

 

Net cash used in financing activities

   $ (17,389   $ (163,046

Discontinued Operations:

    

Net cash provided by operating activities

     25,952        4,023   

Net cash provided by (used in) financing activities

     (25,974     535   

Cash balance of discontinued operations

     22        (22
  

 

 

   

 

 

 

Net cash provided by discontinued operations

   $ —        $ 4,536   

Net increase (decrease) in cash and cash equivalents

   $ 13,333      $ (1,874

Cash and cash equivalents, beginning of period

   $ 13,688      $ 15,562   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 27,021      $ 13,688   
  

 

 

   

 

 

 

Supplemental information

    

Taxes paid

   $ 15,973      $ —     

Interest paid

   $ 9,167      $ —     

 

6


ENGILITY HOLDINGS, INC.

RECONCILIATION OF NON-GAAP MEASURES

The following tables set forth a reconciliation of each of these Non-GAAP Measures to the most directly comparable GAAP measure for the periods presented (in thousands, except for ratio and per share amounts).

Adjusted Operating Income and Adjusted Operating Margin

(dollars in thousands)

 

     Three Months Ended     Twelve Months Ended  
     December 31, 2012     December 31, 2011     December 31, 2012     December 31, 2011  

Operating income (loss)

   $ 27,192      $ (42,474   $ (328,918   $ 92,441   

Adjustments

        

Goodwill impairment charge

     —           76,600        426,436        76,600   

Transaction related spin-off costs

     —           5,400        17,300        9,100   

Realignment costs

     662        —           8,222        —      

Legal and settlement costs

     272        —           5,552        —      
  

 

 

   

 

 

   

 

 

   

 

 

 
     934        82,000        457,510        85,700   
  

 

 

   

 

 

   

 

 

   

 

 

 
        
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

   $ 28,126      $ 39,526      $ 128,592      $ 178,141   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating margin

     6.9     –8.9     –19.9     4.5

Adjusted operating margin

     7.1     8.3     7.8     8.6

 

7


ENGILITY HOLDINGS, INC.

Adjusted Earnings Per Share

(in thousands except per share data)

 

     Three Months Ended     Twelve Months Ended  
     December 31, 2012     December 31, 2011     December 31, 2012     December 31, 2011  

Adjusted operating income

   $ 28,126      $ 39,526      $ 128,592      $ 178,141   

Other items

        

Interest expense

     (5,830     —          (10,857     —     

Other income

     188        (36     136        148   

Income (loss) from discontinued operations

     —          (1,008     (626     2,958   

Net income attributable to non-controlling interest

     (442     (96     (4,952     (3,126
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income before provision for income taxes

   $ 22,042      $ 38,386      $ 112,293      $ 178,121   

Estimated provision for taxes (1)

     8,817        15,354        44,917        71,248   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 13,225      $ 23,032      $ 67,376      $ 106,873   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP Earnings per share

        

Net income (loss) attributable to Engility

   $ 40,949      $ (57,592   $ (350,373   $ 25,859   

Earnings (loss) per share allocable to Engility Holdings, Inc. common shareholders

        

Basic

   $ 2.47      $ (3.57   $ (21.52   $ 1.60   

Diluted

   $ 2.38      $ (3.57   $ (21.52   $ 1.60   

Engility Holdings, Inc. weighted average common shares outstanding

        

Basic

     16,596        16,118        16,281        16,118   

Diluted

     17,228        16,118        16,281        16,118   

Adjusted earnings per share

        

Basic

   $ 0.80      $ 1.43      $ 4.14      $ 6.63   

Diluted

   $ 0.77      $ 1.43      $ 4.06      $ 6.63   

Weighted averages shares outstanding

        

Basic

     16,596        16,118        16,281        16,118   

Diluted

     17,228        16,118        16,577        16,118   

 

(1) The estimated provision for taxes assumes a 40% tax rate.

ENGILITY HOLDINGS, INC.

Earnings before interest, taxes, depreciation, and amortization (EBITDA) and Adjusted EBITDA

(dollars in thousands)

 

     Three Months Ended     Twelve Months Ended  
     December 31, 2012     December 31, 2011     December 31, 2012     December 31, 2011  

Income from continuing operations

   $ 41,391      $ (56,488   $ (344,795   $ 26,027   

Interest, taxes, depreciation, and amortization

        

Interest expense

     5,830        —          10,857        —     

Provision (benefit) for income taxes

     (19,841     13,978        5,156        66,562   

Depreciation and amortization

     5,158        5,103        18,001        22,594   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 32,538      $ (37,407   $ (310,781   $ 115,183   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjustments to EBITDA

        

Goodwill Impairment charge

     —          76,600        426,436        76,600   

Transaction related spin-off costs

     —          5,400        17,300        9,100   

Realignment costs

     662        —          8,222        —     

Legal and settlement costs

     272        —          5,552        —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     934        82,000        457,510        85,700   
  

 

 

   

 

 

   

 

 

   

 

 

 
        
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 33,472      $ 44,593      $ 146,729      $ 200,883   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA Margin

     8.2     –7.9     –18.8     5.6

Adjusted EBITDA Margin

     8.5     9.4     8.9     9.7

 

8


ENGILITY HOLDINGS, INC.

Segment Information

(in thousands)

 

     Three Months Ended     Twelve Months Ended  
     December 31,    

December 31,

 
     2012     2011     2012     2011  

Revenue

        

Professional Support Services

   $ 212,438      $ 264,943      $ 905,320      $ 1,102,430   

Mission Support Services

     193,000        212,408        772,928        978,106   

Elimination of intercompany revenue

     (9,754     (2,315     (22,904     (9,755
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 395,684      $ 475,036      $ 1,655,344      $ 2,070,781   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

        

Professional Support Services

   $ 8,438      $ 23,768      $ (331,550   $ 90,461   

Mission Support Services

     12,870        (60,842     26,837        11,081   

Elimination of intercompany income and corporate allocations

     5,884        (5,400     (24,205     (9,101
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment total

   $ 27,192      $ (42,474   $ (328,918   $ 92,441   

Spin-off-related transaction, goodwill, realignment, and legal and settlement costs

     934        82,000        457,510        85,700   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 28,126      $ 39,525      $ 128,592      $ 178,141   
  

 

 

   

 

 

   

 

 

   

 

 

 

ENGILITY HOLDINGS, INC.

Revision to Costs and Expenses

(in thousands)

 

     For the Three Month Period Ending
March 30, 2012
     For the Three Month Period Ending
June 29, 2012
     For the Three Month Period Ending
September 28, 2012
     For the
Three Month
Period
Ending
December 31,
2012
     For the
Twelve
Month
Period
Ending
December 31,
2012
 
     Reported      Adjustment     Revised      Reported      Adjustment     Revised      Reported      Adjustment     Revised      Actual      Actual  

Costs and expenses

                             

Cost of revenue

     326,666         (2,498     324,168         307,674         (2,195     305,479         354,147         (2,084     352,063         333,642         1,315,352   

Cost of revenue from affiliated entities

     48,733         —          48,733         46,413         —          46,413         4,888         —          4,888         —           100,034   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total cost of revenue

     375,399         (2,498     372,901         354,087         (2,195     351,892         359,035         (2,084     356,951         333,642         1,415,386   

Selling, general and administrative expenses

     30,729         2,498        33,227         33,471         2,195        35,666         36,612         2,084        38,696         34,851         142,440   

Goodwill impairment charge

     —           —          —           —           —          —           426,436         —          426,436         —           426,436   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total costs and expenses

     406,129         2,498        406,129         387,558         2,195        387,558         822,083         2,084        822,083         368,493         1,984,263   
                             
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Impact of the revision on cost and expenses

     —           —          —           —           —          —           —           —          —           —           —     

Note - During the process of finalizing the year end financial statements, the Company determined during the first three quarters of 2012 we improperly classified certain amounts in cost of revenue that were selling, general and administrative in nature. We have assessed the impact of the adjustments on the statements of operations and determined that periods were not materially misstated. These changes did not impact the balance sheet or statements of cash flows. All periods presented in this release have been revised to reflect this correction.

 

9