(in thousands, except per share data) | ||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||
2018 | 2017 | % Change | 2018 | 2017 | % Change | |||||||||||||||||
Revenues | $ | 168,931 | $ | 174,164 | (3.0 | )% | $ | 516,222 | $ | 565,318 | (8.7 | )% | ||||||||||
Operating income | $ | 15,697 | $ | 12,237 | 28.3 | % | $ | 41,145 | $ | 41,438 | (0.7 | )% | ||||||||||
Net income | $ | 10,034 | $ | 6,639 | 51.1 | % | $ | 25,837 | $ | 21,739 | 18.9 | % | ||||||||||
EPS (Diluted) | $ | 0.92 | $ | 0.61 | 50.8 | % | $ | 2.37 | $ | 2.00 | 18.5 | % |
• | Our Federal Services Group received several delivery orders to provide services under its Foreign Military Sales (FMS) support contract by the Naval Sea Systems Command (NAVSEA) International Fleet Support Program Office. We will provide maritime program support including logistics, planning, repair and maintenance management, supply support, technical assistance, training and engineering support to four of our allied countries. The combined funded value for all delivery orders is approximately $40.8 million. |
• | Our Federal Services Group received task order awards to provide the U.S. Department of Justice (DOJ) with various maritime logistics support services, including operations management of the vessels and their crew, upkeep of maintenance requirements, ship relocations and marketing efforts. The combined funded value for the DOJ International Asset Recovery Support Services (IARSS) Time & Materials (T&M) task orders is approximately $4.3 million for the third quarter and $9.2 million year to date. |
• | Our Federal Services Group was selected as a prime contractor for the Department of Army’s Responsive Strategic Sourcing for Services (RS3) multiple award Indefinite Delivery/Indefinite Quantity (IDIQ) contract by the Army Contracting Command, Aberdeen Proving Ground. This contract has a 10-year base ordering period and one five-year optional ordering period and a total combined ceiling for all awardees over 15 years of $37.4 billion. |
• | We completed the sale of an IT services contract we had been awarded by the National Institutes of Health (NIH) for $1.7 million to a company with more extensive IT client relationships. We were able to retain the work we are currently performing as a subcontractor and will have access to the contract for future potential work. |
• | VSE Aviation was awarded seven Honeywell T53 helicopter engine conversions under our State Department contract with an estimated value of approximately $4.2 million. |
(in thousands) | Three Month Results | Nine Month Results | |||||||||||||||||||||
2018 | 2017 | % Change | 2018 | 2017 | % Change | ||||||||||||||||||
Net Income | $ | 10,034 | $ | 6,639 | 51 | % | $ | 25,837 | $ | 21,739 | 19 | % | |||||||||||
Interest Expense | 2,340 | 2,347 | — | % | 6,697 | 7,158 | (6 | )% | |||||||||||||||
Income Taxes | 3,323 | 3,251 | 2 | % | 8,611 | 12,541 | (31 | )% | |||||||||||||||
Amortization of Intangible Assets | 4,005 | 4,005 | — | % | 12,013 | 12,013 | — | % | |||||||||||||||
Depreciation and Other Amortization | 2,256 | 2,375 | (5 | )% | 6,971 | 7,571 | (8 | )% | |||||||||||||||
EBITDA | $ | 21,958 | $ | 18,617 | 18 | % | $ | 60,129 | $ | 61,022 | (1 | )% | |||||||||||
Gain on Sale of IT Contract | (1,700 | ) | — | (1,700 | ) | — | |||||||||||||||||
Adjusted EBITDA | $ | 20,258 | $ | 18,617 | 9 | % | $ | 58,429 | $ | 61,022 | (4 | )% | |||||||||||
September 30, 2018 | December 31, 2017 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 889 | $ | 624 | |||
Receivables, net | 55,512 | 55,760 | |||||
Unbilled receivables, net | 35,771 | 42,577 | |||||
Inventories, net | 166,486 | 132,591 | |||||
Other current assets | 13,933 | 16,988 | |||||
Total current assets | 272,591 | 248,540 | |||||
Property and equipment, net | 51,192 | 55,146 | |||||
Intangible assets, net | 98,896 | 110,909 | |||||
Goodwill | 198,622 | 198,622 | |||||
Other assets | 15,766 | 15,796 | |||||
Total assets | $ | 637,067 | $ | 629,013 | |||
Liabilities and Stockholders' equity | |||||||
Current liabilities: | |||||||
Current portion of long-term debt | $ | 9,466 | $ | 6,960 | |||
Accounts payable | 48,219 | 66,015 | |||||
Accrued expenses and other current liabilities | 36,282 | 40,243 | |||||
Dividends payable | 870 | 759 | |||||
Total current liabilities | 94,837 | 113,977 | |||||
Long-term debt, less current portion | 165,393 | 165,614 | |||||
Deferred compensation | 18,649 | 16,323 | |||||
Long-term lease obligations, less current portion | 19,344 | 20,581 | |||||
Deferred tax liabilities | 18,337 | 19,423 | |||||
Total liabilities | 316,560 | 335,918 | |||||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Common stock, par value $0.05 per share, authorized 15,000,000 shares; issued and outstanding 10,881,106 and 10,838,747, respectively | 544 | 542 | |||||
Additional paid-in capital | 26,490 | 24,470 | |||||
Retained earnings | 292,930 | 267,902 | |||||
Accumulated other comprehensive income | 543 | 181 | |||||
Total stockholders' equity | 320,507 | 293,095 | |||||
Total liabilities and stockholders' equity | $ | 637,067 | $ | 629,013 |
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Revenues: | ||||||||||||||||
Products | $ | 85,886 | $ | 82,314 | $ | 264,678 | $ | 260,585 | ||||||||
Services | 83,045 | 91,850 | 251,544 | 304,733 | ||||||||||||
Total revenues | 168,931 | 174,164 | 516,222 | 565,318 | ||||||||||||
Costs and operating expenses: | ||||||||||||||||
Products | 72,256 | 68,678 | 222,816 | 217,606 | ||||||||||||
Services | 77,810 | 88,989 | 239,536 | 293,083 | ||||||||||||
Selling, general and administrative expenses | 863 | 255 | 2,412 | 1,178 | ||||||||||||
Amortization of intangible assets | 4,005 | 4,005 | 12,013 | 12,013 | ||||||||||||
Total costs and operating expenses | 154,934 | 161,927 | 476,777 | 523,880 | ||||||||||||
Gain on sale of contract | 1,700 | — | 1,700 | — | ||||||||||||
Operating income | 15,697 | 12,237 | 41,145 | 41,438 | ||||||||||||
Interest expense, net | 2,340 | 2,347 | 6,697 | 7,158 | ||||||||||||
Income before income taxes | 13,357 | 9,890 | 34,448 | 34,280 | ||||||||||||
Provision for income taxes | 3,323 | 3,251 | 8,611 | 12,541 | ||||||||||||
Net income | $ | 10,034 | $ | 6,639 | $ | 25,837 | $ | 21,739 | ||||||||
Basic earnings per share | $ | 0.92 | $ | 0.61 | $ | 2.38 | $ | 2.01 | ||||||||
Basic weighted average shares outstanding | 10,881,106 | 10,838,435 | 10,874,331 | 10,833,237 | ||||||||||||
Diluted earnings per share | $ | 0.92 | $ | 0.61 | $ | 2.37 | $ | 2.00 | ||||||||
Diluted weighted average shares outstanding | 10,935,112 | 10,856,675 | 10,916,989 | 10,855,983 | ||||||||||||
Dividends declared per share | $ | 0.08 | $ | — | $ | 0.23 | $ | 0.13 |
For the nine months ended September 30, | ||||||||
2018 | 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 25,837 | $ | 21,739 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 18,984 | 19,584 | ||||||
Deferred taxes | (1,733 | ) | (1,947 | ) | ||||
Stock-based compensation | 2,146 | 1,935 | ||||||
Gain on sale of contract | (1,700 | ) | — | |||||
Changes in operating assets and liabilities: | ||||||||
Receivables, net | 738 | 16,154 | ||||||
Unbilled receivables, net | 11,298 | 12,190 | ||||||
Inventories, net | (36,448 | ) | 815 | |||||
Other current assets and noncurrent assets | 3,518 | (3,392 | ) | |||||
Accounts payable and deferred compensation | (14,972 | ) | (42,441 | ) | ||||
Accrued expenses and other current liabilities | (3,010 | ) | 15,916 | |||||
Long-term lease obligations | (1,237 | ) | (1,042 | ) | ||||
Net cash (used in) provided by operating activities | 3,421 | 39,511 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (2,522 | ) | (2,387 | ) | ||||
Proceeds from the sale of property and equipment | 51 | 689 | ||||||
Proceeds from the sale of contract | 1,700 | — | ||||||
Net cash used in investing activities | (771 | ) | (1,698 | ) | ||||
Cash flows from financing activities: | ||||||||
Borrowings on loan agreement | 468,949 | 258,657 | ||||||
Repayments on loan agreement | (465,521 | ) | (292,913 | ) | ||||
Payment of debt financing costs | (1,702 | ) | — | |||||
Payments on capital lease obligations | (1,077 | ) | (954 | ) | ||||
Payments of taxes for equity transactions | (641 | ) | (500 | ) | ||||
Dividends paid | (2,393 | ) | (2,059 | ) | ||||
Net cash provided by (used in) financing activities | (2,385 | ) | (37,769 | ) | ||||
Net (decrease) increase in cash and cash equivalents | 265 | 44 | ||||||
Cash and cash equivalents at beginning of period | 624 | 428 | ||||||
Cash and cash equivalents at end of period | $ | 889 | $ | 472 |