Attached files

file filename
8-K - 8-K - Engility Holdings, Inc.egl-8k_20181031.htm

Exhibit 99.1

______________________________________________________

 

Engility Reports Third Quarter 2018 Results

 

Record book-to-bill ratio of 2.4x

Revenue of $471 million and cash flow from operations of $42 million

GAAP net income attributable to Engility of $4 million, or $0.11 per diluted share, after recording $17 million of income taxes and non-core operating costs, which reduced net income by $0.46 per diluted share

EBITDA of $38 million, or 8.0% of revenue, and adjusted EBITDA of $44 million, or 9.4% of revenue

Company reiterates 2018 guidance, excluding SAIC transaction-related expenses and the impact from certain non-cash tax adjustments, and remains confident in achieving organic revenue growth in 2019

Announced planned merger with Science Applications International Corporation (“SAIC”), creating the second largest independent technology integrator in government services; merger on track to close in early 2019

 

CHANTILLY, VA – October 31, 2018, Engility Holdings, Inc. (NYSE: EGL) today announced financial results for the third quarter ended September 28, 2018.

CEO Commentary

“We had a strong third quarter delivering a company record quarterly book-to-bill ratio, as well as revenue, profitability, and cash flow results that exceeded our expectations. These results give us further confidence that we will achieve organic revenue growth in 2019,” said Lynn Dugle, Chairman, President and CEO of Engility. “We look forward to our combination with SAIC to form the second largest independent technology integrator with complementary portfolios and similar cultures. We believe this merger provides compelling value for our shareholders through an improved capital structure that supports additional organic and inorganic investment, an attractive dividend, an ability to participate in the upside from cost and revenue synergies, and an enhanced competitive position.”

Third Quarter 2018 Results

Total revenue for the third quarter of 2018 was $471 million. GAAP operating income was $27 million and GAAP operating margin was 5.7%. GAAP net income attributable to Engility was $4 million, or $0.11 per diluted share, after recording $17 million of income taxes and non-core operating costs, which reduced net income by $0.46 per diluted share. Cash taxes paid in the third quarter of 2018 were $0.1 million. EBITDA was $38 million and EBITDA margin was 8.0%.


Adjusted operating income was $40 million and adjusted operating margin was 8.4%. Adjusted EBITDA was $44 million and adjusted EBITDA margin was 9.4%.

Information about the company's use of non-GAAP financial information is provided below under “Non-GAAP Measures” and in the non-GAAP reconciliation tables included herein.

Key Performance Indicators

Book-to-bill ratio for the third quarter of 2018 was 2.4x on net bookings of $1.1 billion, and trailing twelve-month book-to-bill ratio was 1.2x on net bookings of $2.2 billion.1  

Total estimated contract value at the end of the third quarter of 2018 was $4 billion, a 9% increase from the third quarter of 2017.

For the third quarter of 2018, days sales outstanding, net of advanced payments, were 58 days and cash flow generated from operating activities was $42 million.

During the third quarter of 2018, the company made total debt payments of $30 million. Total debt payments for the first nine months of 2018 were $75 million.

Third Quarter 2018 Contract Awards

Awarded more than $550 million in net bookings within the Intelligence industry.

Awarded more than $320 million in net bookings within the Space industry.

Awarded more than $235 million in net bookings within the Defense industry.

Fiscal Year 2018 Guidance

Based on Engility’s financial results for the first nine months of 2018 and its current outlook for the remainder of 2018, the company is reiterating its fiscal year 2018 guidance issued on August 1, 2018, excluding SAIC transaction-related expenses and the impact from certain non-cash tax adjustments.

Conference Call Information

Engility will host a conference call today, October 31, 2018, at 8:30 a.m. ET to discuss the financial results for its third quarter 2018.

Listeners may access a webcast of the live conference call from the Investor Relations section of the company's website at www.engility.com. Listeners also may access a slide presentation on the website, which summarizes the company’s third quarter 2018 results. Listeners should go to the website at least 15 minutes before the live event to download and install any necessary audio software.

Listeners also may participate in the conference call by dialing (888) 655-5029 (domestic) or (503) 343-6026 (international) and entering passcode 5578958.

 

1 

Third quarter 2018 and trailing-twelve month bookings include approximately $400 million of contract value that is under protest. The company is optimistic that the protest will be resolved in its favor.

2

 


A replay will be available on the company's website approximately two hours after the conference call and continuing for one year. A telephonic replay also will be available through November 7, 2018 by dialing (855) 859-2056 (domestic) or (404) 537-3406 (international) and entering passcode 5578958.

About Engility

Engility (NYSE: EGL), a $2 billion technology leader, has thousands of employees around the world working to make a difference. Our history of delivering results for the defense, federal civilian, intelligence and space industries spans more than 60 years. We provide leading-edge solutions and services on Earth, in space and across cyber by leveraging expertise in systems engineering & integration, high performance computing, cybersecurity, readiness & training, enterprise modernization and mission operations support.  To learn more about us, please visit www.engility.com and connect with us on Facebook, LinkedIn and Twitter.

No Offer or Solicitation

This communication is for informational purposes only and not intended to and does not constitute an offer to subscribe for, buy or sell, the solicitation of an offer to subscribe for, buy or sell or an invitation to subscribe for, buy or sell any securities or the solicitation of any vote or approval in any jurisdiction pursuant to or in connection with the proposed transaction or otherwise, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended, and otherwise in accordance with applicable law.

Additional Information and Where to Find It

In connection with the proposed acquisition of Engility, SAIC has filed with the SEC a registration statement on Form S-4 to register the shares of SAIC common stock to be issued in connection with the merger. The registration statement includes a preliminary joint proxy statement/prospectus, and a definitive joint proxy statement/prospectus, when it becomes available, will be sent to the shareholders of SAIC and Engility seeking their approval of the proposed transaction.

WE URGE INVESTORS AND SECURITY HOLDERS TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE JOINT PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THESE DOCUMENTS DO AND WILL CONTAIN IMPORTANT INFORMATION ABOUT SAIC, ENGILITY, AND THE PROPOSED TRANSACTION.

Investors and security holders may obtain copies of these documents free of charge through the website maintained by the SEC at www.sec.gov or from SAIC at its website, www.saic.com, or from Engility at its website, www.engility.com.

3

 


Participants in Solicitation

SAIC, Engility, and their respective directors, executive officers, and other employees may be deemed to be participants in the solicitation of proxies from the stockholders of SAIC and Engility in connection with the proposed transaction. Information about SAIC’s executive officers and directors is set forth in its Annual Report on Form 10-K, which was filed with the SEC on March 29, 2018 and its proxy statement for its 2018 annual meeting of stockholders, which was filed with the SEC on April 25, 2018. Information about Engility’s executive officers and directors is set forth in its Annual Report on Form 10-K, which was filed with the SEC on March 2, 2018, and the proxy statement for its 2018 annual meeting of stockholders, which was filed with the SEC on April 13, 2018. Investors may obtain more detailed information regarding the direct and indirect interests of SAIC, Engility, and their respective executive officers and directors in the transaction by reading the preliminary and definitive joint proxy statement/prospectus regarding the transaction, which will be filed with the SEC.

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, estimated integration costs and acquisition related amortization expenses, the proposed transaction between SAIC and Engility, and business plans. 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" included in our Annual Report on Form 10-K for the year ended December 31, 2017, and more recent documents that have been filed with the Securities and Exchange Commission (SEC) and are available on the investor relations section of Engility’s website (www.engility.com) and on the SEC’s website (www.sec.gov).  In addition, there are various risks and uncertainties associated with the proposed transaction between SAIC and Engility, including but not limited to, the occurrence of any event, change or other circumstances that could delay the closing of the pending merger; the possibility of non-consummation of the pending merger and termination of the merger agreement; the risk that the Company could be required to pay a termination fee of up to $60 million to SAIC under certain circumstances pursuant to the terms of the merger agreement; the failure to obtain Company stockholder approval of the pending merger or to satisfy any of the other conditions to the merger agreement; the possibility that a governmental entity may prohibit, delay or refuse to grant a necessary regulatory approval in connection with the pending merger; the risk that stockholder litigation in connection with the pending merger may affect the timing or occurrence of the pending merger or result in significant costs of defense, indemnification

4

 


 

and liability; the significant transaction costs which have been and may continue to be incurred by the Company related to the pending merger; and other potential risks to the Company associated with any failure to closing the merger, including the potential distraction of employee and management attention during the pendency of the merger, uncertainty about the effect of the pending merger on the Company’s relationships with employees, potential and existing customers and suppliers and other parties, and the impact that the failure of the pending merger to close could have on the trading price of shares of Company common stock and the Company’s operating results. 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.

 

Media:

Scott Fazekas

Engility Holdings, Inc.

(703) 984-5068

Scott.Fazekas@engility.com

Investor Relations:

Dave Spille

Engility Holdings, Inc.

(703) 984-6120

Dave.Spille@engility.com

 

 


 

 

ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 28, 2018

 

 

September 29, 2017

 

 

September 28, 2018

 

 

September 29, 2017

 

Revenue

 

$

471,207

 

 

$

487,144

 

 

$

1,436,281

 

 

$

1,467,030

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

400,474

 

 

 

417,581

 

 

 

1,225,662

 

 

 

1,255,603

 

Selling, general and administrative expenses

 

 

43,925

 

 

 

33,419

 

 

 

120,811

 

 

 

107,636

 

Total costs and expenses

 

 

444,399

 

 

 

451,000

 

 

 

1,346,473

 

 

 

1,363,239

 

Operating income

 

 

26,808

 

 

 

36,144

 

 

 

89,808

 

 

 

103,791

 

Interest expense, net

 

 

16,981

 

 

 

19,739

 

 

 

53,520

 

 

 

59,189

 

Other income, net

 

 

(191

)

 

 

(62

)

 

 

(441

)

 

 

(121

)

Income before provision for income taxes

 

 

10,018

 

 

 

16,467

 

 

 

36,729

 

 

 

44,723

 

Provision for income taxes

 

 

4,601

 

 

 

5,611

 

 

 

10,968

 

 

 

16,671

 

Net income

 

 

5,417

 

 

 

10,856

 

 

 

25,761

 

 

 

28,052

 

Less: Net income attributable to non-controlling interest

 

 

1,135

 

 

 

1,051

 

 

 

3,063

 

 

 

3,683

 

Net income attributable to Engility

 

$

4,282

 

 

$

9,805

 

 

$

22,698

 

 

$

24,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to Engility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.12

 

 

$

0.27

 

 

$

0.61

 

 

$

0.66

 

Diluted

 

$

0.11

 

 

$

0.26

 

 

$

0.60

 

 

$

0.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

36,968

 

 

 

36,809

 

 

 

36,928

 

 

 

36,831

 

Diluted

 

 

37,782

 

 

 

37,348

 

 

 

37,737

 

 

 

37,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

September 28,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Assets:

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

41,699

 

 

$

41,890

 

Accounts receivables, net

 

 

75,905

 

 

 

108,100

 

Unbilled receivables

 

 

255,459

 

 

 

222,994

 

Other current assets

 

 

18,590

 

 

 

19,681

 

Total current assets

 

 

391,653

 

 

 

392,665

 

Property, plant and equipment, net

 

 

49,492

 

 

 

44,006

 

Goodwill

 

 

1,071,371

 

 

 

1,071,371

 

Identifiable intangible assets, net

 

 

337,047

 

 

 

361,410

 

Deferred tax assets

 

 

109,464

 

 

 

150,535

 

Other assets

 

 

5,786

 

 

 

6,021

 

Total assets

 

$

1,964,813

 

 

$

2,026,008

 

Liabilities and Equity:

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

25,260

 

 

$

26,947

 

Accounts payable, trade

 

 

44,900

 

 

 

52,954

 

Accrued employment costs

 

 

99,304

 

 

 

77,545

 

Accrued expenses

 

 

79,766

 

 

 

74,856

 

Advance payments and billings in excess of costs incurred

 

 

26,261

 

 

 

30,380

 

Income tax liabilities

 

 

352

 

 

 

548

 

Other current liabilities

 

 

16,257

 

 

 

26,688

 

Total current liabilities

 

 

292,100

 

 

 

289,918

 

Long-term debt

 

 

871,857

 

 

 

938,687

 

Income tax liabilities

 

 

33,080

 

 

 

62,219

 

Other liabilities

 

 

59,987

 

 

 

59,079

 

Total liabilities

 

 

1,257,024

 

 

 

1,349,903

 

Equity:

 

 

 

 

 

 

 

 

Preferred stock, par value $0.01 per share, 25,000 shares authorized,

   none issued or outstanding as of September 28, 2018 or December 31, 2017

 

 

 

 

 

 

Common stock, par value $0.01 per share, 175,000 shares authorized,

   36,969 and 36,822 shares issued and outstanding as of

   September 28, 2018 and December 31, 2017, respectively

 

 

370

 

 

 

368

 

Additional paid-in capital

 

 

1,252,006

 

 

 

1,244,940

 

Accumulated deficit

 

 

(552,151

)

 

 

(576,019

)

Accumulated other comprehensive loss

 

 

(1,693

)

 

 

(3,805

)

Total equity attributable to Engility

 

 

698,532

 

 

 

665,484

 

Non-controlling interest

 

 

9,257

 

 

 

10,621

 

Total equity

 

 

707,789

 

 

 

676,105

 

Total liabilities and equity

 

$

1,964,813

 

 

$

2,026,008

 

 

 

 

 

 

 

 

 

 

 

 

 


 

ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Nine Months Ended

 

 

 

September 28, 2018

 

 

September 29, 2017

 

Operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

25,761

 

 

$

28,052

 

Share-based compensation

 

 

9,111

 

 

 

6,052

 

Depreciation and amortization

 

 

32,460

 

 

 

33,172

 

Loss (gain) on sale of property, plant and equipment

 

 

69

 

 

 

(306

)

Loss on extinguishment of debt

 

 

253

 

 

 

432

 

Amortization of bank debt fees

 

 

6,389

 

 

 

6,484

 

Deferred income taxes

 

 

39,810

 

 

 

17,096

 

Excess tax deduction on share-based compensation

 

 

106

 

 

 

(191

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Receivables

 

 

5,213

 

 

 

(7,465

)

Other assets

 

 

31

 

 

 

7,894

 

Accounts payable, trade

 

 

(9,310

)

 

 

5,332

 

Accrued employment costs

 

 

21,759

 

 

 

(2,133

)

Accrued expenses

 

 

4,023

 

 

 

5,093

 

Advance payments and billings in excess of costs incurred

 

 

(4,119

)

 

 

(1,354

)

Other liabilities

 

 

(36,811

)

 

 

(19,403

)

Net cash provided by operating activities

 

 

94,745

 

 

 

78,755

 

Investing activities:

 

 

 

 

 

 

 

 

Proceeds (payments) from sale of business, net of amount placed in escrow

 

 

(1,900

)

 

 

22,349

 

Proceeds from sale of property, plant and equipment

 

 

 

 

 

2,902

 

Capital expenditures

 

 

(11,404

)

 

 

(5,810

)

Net cash provided by (used in) investing activities

 

 

(13,304

)

 

 

19,441

 

Financing activities:

 

 

 

 

 

 

 

 

Repayment of long-term debt

 

 

(75,115

)

 

 

(86,410

)

Gross borrowings from revolving credit facility

 

 

167,000

 

 

 

270,000

 

Gross repayments of revolving credit facility

 

 

(167,000

)

 

 

(270,000

)

Debt issuance costs

 

 

(45

)

 

 

 

Payment of employee withholding taxes on share-based compensation

 

 

(2,045

)

 

 

(1,501

)

Dividends paid

 

 

 

 

 

(407

)

Distributions to non-controlling interest member

 

 

(4,427

)

 

 

(6,136

)

Net cash used in financing activities

 

 

(81,632

)

 

 

(94,454

)

Net change in cash and cash equivalents

 

 

(191

)

 

 

3,742

 

Cash and cash equivalents, beginning of period

 

 

41,890

 

 

 

48,236

 

Cash and cash equivalents, end of period

 

$

41,699

 

 

$

51,978

 

 

 

 

 

 

 

 

 

 

 

 


 

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, and Adjusted EBITDA Margin, 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, among other things, the transaction costs related to the SAIC Merger, the impact of amortization expenses related to our acquisitions of TASC, Inc. and Dynamics Research Corporation, costs associated with a loss or gain on the disposal or sale of property, plant and equipment, restructuring and related expenses, legal and settlement costs, and refinancing-related expenses. These items have been adjusted because they are not considered 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 similarly titled metrics or 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.

 

 

 

 


 

 


 

 

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.

Adjusted Operating Income and Adjusted Operating Margin

(dollars in thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 28, 2018

 

 

September 29, 2017

 

 

September 28, 2018

 

 

September 29, 2017

 

Net income

 

$

5,417

 

 

$

10,856

 

 

$

25,761

 

 

$

28,052

 

Provision for income taxes (1)

 

 

4,601

 

 

 

5,611

 

 

 

10,968

 

 

 

16,671

 

Other income, net

 

 

(191

)

 

 

(62

)

 

 

(441

)

 

 

(121

)

Interest expense, net (2)

 

 

16,981

 

 

 

19,739

 

 

 

53,520

 

 

 

59,189

 

Operating income

 

 

26,808

 

 

 

36,144

 

 

 

89,808

 

 

 

103,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition, restructuring and legal and

   settlement expenses, excluding amortization (3)

 

 

6,380

 

 

 

(139

)

 

 

8,833

 

 

 

3,606

 

Acquisition-related intangible amortization

 

 

6,334

 

 

 

6,334

 

 

 

19,003

 

 

 

19,003

 

Loss (gain) on sale of business and property,

   plant and equipment, net

 

 

51

 

 

 

191

 

 

 

69

 

 

 

(306

)

Total adjustments

 

 

12,765

 

 

 

6,386

 

 

 

27,905

 

 

 

22,303

 

Adjusted operating income

 

$

39,573

 

 

$

42,530

 

 

$

117,713

 

 

$

126,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

 

5.7

%

 

 

7.4

%

 

 

6.3

%

 

 

7.1

%

Adjusted operating margin

 

 

8.4

%

 

 

8.7

%

 

 

8.2

%

 

 

8.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Cash paid for income taxes for the three months ended September 28, 2018 and September 29, 2017 was $84 and $151, respectively, and for the nine months ended September 28, 2018 and September 29, 2017 was $566 and $539, respectively.

 

 

(2)

Interest expense, net, included refinancing-related expenses of $1,918 and $3,140 for the nine months ended September 28, 2018 and September 29, 2017, respectively.

 

 

(3)

Includes $5,118 of SAIC transaction-related expenses in both the three and nine months ended September 28, 2018.

 

 

Supplemental:

 

 

For the three months ended September 28, 2018 and September 29, 2017, the impacts to GAAP net income attributable to Engility from the provision for income taxes and the adjustments noted in the above table were $17 million and $12 million, respectively. For the nine months ended September 28, 2018 and September 29, 2017, the impacts to GAAP net income attributable to Engility from the provision for income taxes and the adjustments noted in the above table were $39 million in both periods. These results have not been adjusted for cash taxes paid or refinancing-related expenses as noted in footnote 1 and footnote 2, respectively.

 

 


 

ENGILITY HOLDINGS, INC.

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

(dollars in thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 28, 2018

 

 

September 29, 2017

 

 

September 28, 2018

 

 

September 29, 2017

 

Net income

 

$

5,417

 

 

$

10,856

 

 

$

25,761

 

 

$

28,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest, taxes, and depreciation and

   amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

16,981

 

 

 

19,739

 

 

 

53,520

 

 

 

59,189

 

Provision for income taxes

 

 

4,601

 

 

 

5,611

 

 

 

10,968

 

 

 

16,671

 

Depreciation and amortization

 

 

10,720

 

 

 

11,201

 

 

 

32,460

 

 

 

33,172

 

EBITDA

 

 

37,719

 

 

 

47,407

 

 

 

122,709

 

 

 

137,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition, restructuring and legal and

   settlement expenses, excluding amortization (1)

 

 

6,380

 

 

 

(139

)

 

 

8,833

 

 

 

3,606

 

Loss (gain) on sale of business and property,

   plant and equipment, net

 

 

51

 

 

 

191

 

 

 

69

 

 

 

(306

)

Adjusted EBITDA

 

$

44,150

 

 

$

47,459

 

 

$

131,611

 

 

$

140,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

 

8.0

%

 

 

9.7

%

 

 

8.5

%

 

 

9.3

%

Adjusted EBITDA Margin

 

 

9.4

%

 

 

9.7

%

 

 

9.2

%

 

 

9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes $5,118 of SAIC transaction-related expenses in both the three and nine months ended September 28, 2018.