Kratos Reports Second Quarter Fiscal 2015 Financial Results
Accordingly, for the second quarter ended
Kratos' second quarter Adjusted EBITDA was positively impacted by a favorable product sale mix, including approximately 50 percent gross margins being generated in the Company's satellite communications and related cyber security businesses. Kratos' Adjusted EBITDA and financial results from continuing operations in the second and first quarters of 2015 were also impacted by significant discretionary internally funded investments the Company is making, primarily in the unmanned systems and satellite communication areas. These investments, which include
Revenues and Adjusted EBITDA for the quarter ended
For the quarter ended
Kratos' total backlog at the end of the second quarter, excluding the discontinued EP businesses, was approximately
Cash flow from continuing operations for the second quarter was a use of approximately
For the quarter ended
Management will discuss the financial results
in a conference call beginning at
About Kratos Defense & Security Solutions
Notice Regarding Forward-Looking Statements
This news release and filing contains certain forward-looking statements that involve risks and uncertainties, including, without limitation, express or implied statements concerning the Company's expectations regarding its future financial performance, bid and proposal pipeline, demand for its products and services, performance of key contracts, timing and expected impact of integration and cost-cutting activities, expected impact of the pending divestiture of its U.S. and
Note Regarding Use of Non-GAAP Financial Measures
This news release contains non-GAAP financial measures, including Adjusted EPS (computed using net income (loss) from continuing operations before income taxes, excluding amortization of purchased intangibles, stock compensation expense, transaction and restructuring related items and other, unused office space expense, contract design retrofit costs and transaction
gains and losses, less the estimated tax cash payments), and Adjusted EBITDA (which excludes losses from discontinued operations, restructuring and transaction related items and other, stock compensation expense, unused office space expense, and transaction gains and losses and the associated margin rates).
Unaudited Condensed Consolidated Statements of Operations | |||||||||||||||
(in millions, except per share data) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Service revenues | $ | 88.8 | $ | 101.8 | $ | 176.1 | $ | 202.4 | |||||||
Product sales | 71.7 | 102.4 | 141.3 | 175.6 | |||||||||||
Total revenues | 160.5 | 204.2 | 317.4 | 378.0 | |||||||||||
Cost of service revenues | 67.1 | 77.9 | 133.1 | 152.0 | |||||||||||
Cost of product sales | 52.5 | 78.2 | 105.1 | 134.1 | |||||||||||
Total costs | 119.6 | 156.1 | 238.2 | 286.1 | |||||||||||
Gross profit - services | 21.7 | 23.9 | 43.0 | 50.4 | |||||||||||
Gross profit - products | 19.2 | 24.2 | 36.2 | 41.5 | |||||||||||
Total gross profit | 40.9 | 48.1 | 79.2 | 91.9 | |||||||||||
Selling, general and administrative expenses | 35.5 | 34.5 | 68.4 | 67.6 | |||||||||||
Transaction and restructuring related items and other | 0.4 | 0.9 | 1.3 | 1.4 | |||||||||||
Research and development expenses | 4.3 | 4.6 | 8.2 | 8.7 | |||||||||||
Unused office space expense and other | - | - | - | 0.2 | |||||||||||
Depreciation | 0.8 | 0.9 | 1.6 | 1.7 | |||||||||||
Amortization of intangible assets | 3.6 | 4.9 | 7.3 | 9.6 | |||||||||||
Operating income (loss) | (3.7 | ) | 2.3 | (7.6 | ) | 2.7 | |||||||||
Interest expense, net | (8.9 | ) | (9.9 | ) | (17.7 | ) | (21.7 | ) | |||||||
Loss on extinguishment of debt | - | (39.1 | ) | - | (39.1 | ) | |||||||||
Other income (expense), net | (1.0 | ) | (0.2 | ) | (0.9 | ) | (0.1 | ) | |||||||
Loss from continuing operations before income taxes | (13.6 | ) | (46.9 | ) | (26.2 | ) | (58.2 | ) | |||||||
Provision for income taxes | 2.3 | 1.2 | 4.2 | 3.3 | |||||||||||
Loss from continuing operations | (15.9 | ) | (48.1 | ) | (30.4 | ) | (61.5 | ) | |||||||
Income (loss) from discontinued operations, net of taxes | 0.9 | (1.8 | ) | (0.9 | ) | (3.4 | ) | ||||||||
Net loss | $ | (15.0 | ) | $ | (49.9 | ) | $ | (31.3 | ) | $ | (64.9 | ) | |||
Basic and diluted loss per common share: | |||||||||||||||
Loss from continuing operations | $ | (0.27 | ) | $ | (0.84 | ) | $ | (0.52 | ) | $ | (1.07 | ) | |||
Income (loss) from discontinued operations, net of taxes | 0.02 | (0.03 | ) | (0.02 | ) | (0.06 | ) | ||||||||
Net loss | $ | (0.25 | ) | $ | (0.87 | ) | $ | (0.54 | ) | $ | (1.13 | ) | |||
Weighted average common shares outstanding | |||||||||||||||
Basic and diluted | 58.4 | 57.4 | 58.3 | 57.4 | |||||||||||
Adjusted EBITDA (1) | $ | 12.1 | $ | 15.2 | $ | 19.7 | $ | 27.4 | |||||||
Note: (1) Adjusted EBITDA is a non-GAAP measure defined as GAAP net income (loss) plus (income) loss from discontinued operations, interest expense, net, income taxes, depreciation and amortization, stock compensation, amortization of intangible assets, loss on extinguishment of debt, transaction gain (loss), refinancing related costs and restructuring and acquisition and transaction related items and other. | |||||||||||||||
Adjusted EBITDA as calculated by us may be calculated differently than EBITDA for other companies. We have provided Adjusted EBITDA because we believe it is a commonly used measure of financial performance in comparable companies and is provided to help investors evaluate companies on a consistent basis, as well as to enhance an understanding of our operating results. Adjusted EBITDA should not be construed as either an alternative to net income or as an indicator of our operating performance or an alternative to cash flows as a measure of liquidity. Please refer to the following table that reconciles GAAP net loss to Adjusted EBITDA: | |||||||||||||||
Reconciliation of Net loss to Adjusted EBITDA is as follows: | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net loss | $ | (15.0 | ) | $ | (49.9 | ) | $ | (31.3 | ) | $ | (64.9 | ) | |||
Loss (income) from discontinued operations | (0.9 | ) | 1.8 | 0.9 | 3.4 | ||||||||||
Interest expense, net | 8.9 | 9.9 | 17.7 | 21.7 | |||||||||||
Loss on extinguishment of debt | - | 39.1 | - | 39.1 | |||||||||||
Provision for income taxes | 2.3 | 1.2 | 4.2 | 3.3 | |||||||||||
Depreciation * | 3.1 | 3.1 | 6.3 | 6.2 | |||||||||||
Stock compensation | 1.9 | 2.8 | 3.9 | 4.6 | |||||||||||
Foreign transaction (gain)/loss | 0.6 | 0.2 | 0.6 | 0.1 | |||||||||||
Unused office space expense and other | - | - | - | 0.2 | |||||||||||
Amortization of intangible assets | 3.6 | 4.9 | 7.3 | 9.6 | |||||||||||
Transaction and restructuring related items, excess capacity and other | 6.4 | 1.5 | 8.2 | 2.5 | |||||||||||
Contract design retrofits and contract conversion adjustment | 1.2 | 0.6 | 1.9 | 1.6 | |||||||||||
Adjusted EBITDA | $ | 12.1 | $ | 15.2 | $ | 19.7 | $ | 27.4 | |||||||
* Includes depreciation reported in cost of service revenues and product sales. | |||||||||||||||
Reconciliation of transaction and restructuring related items and other included in Adjusted EBITDA: | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Acquisition and transaction related items | $ | 1.8 | $ | - | $ | 1.8 | $ | 1.4 | |||||||
Excess capacity and restructuring costs | 3.1 | 0.7 | 4.5 | (0.8 | ) | ||||||||||
Refinancing related costs | - | 0.8 | - | 0.8 | |||||||||||
Litigation related items | - | - | 0.1 | 1.1 | |||||||||||
Reserve on customer receivable due to liquidation proceedings | 0.7 | - | 0.7 | - | |||||||||||
Investment in unmanned combat systems | 0.8 | - | 0.8 | - | |||||||||||
Costs related to pending customer change orders | - | - | 0.3 | - | |||||||||||
$ | 6.4 | $ | 1.5 | $ | 8.2 | $ | 2.5 | ||||||||
Unaudited Segment Data | |||||||||||||||
(in millions) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenues: | |||||||||||||||
Unmanned Systems | $ | 17.9 | $ | 17.8 | $ | 30.3 | $ | 37.5 | |||||||
Government Solutions | 107.1 | 122.7 | 214.1 | 228.0 | |||||||||||
Public Safety & Security | 35.5 | 63.7 | 73.0 | 112.5 | |||||||||||
Total revenues | $ | 160.5 | $ | 204.2 | $ | 317.4 | $ | 378.0 | |||||||
Operating income (loss) from continuing operations: | |||||||||||||||
Unmanned Systems | $ | (2.5 | ) | $ | (1.8 | ) | $ | (6.7 | ) | $ | (3.6 | ) | |||
Government Solutions | 0.2 | 4.8 | 2.6 | 8.0 | |||||||||||
Public Safety & Security | 0.6 | 2.9 | 0.6 | 3.7 | |||||||||||
Other activities | (2.0 | ) | (3.6 | ) | (4.1 | ) | (5.4 | ) | |||||||
Total operating income (loss) from continuing operations | $ | (3.7 | ) | $ | 2.3 | $ | (7.6 | ) | $ | 2.7 | |||||
Note: Other activities in the three months ended | |||||||||||||||
Reconciliation of consolidated Adjusted EBITDA to Adjusted EBITDA by segment is as follows: | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Unmanned Systems | $ | 1.8 | $ | 0.4 | $ | 0.8 | $ | 1.7 | |||||||
% of revenue | 10.1 | % | 2.2 | % | 2.6 | % | 4.5 | % | |||||||
Government Solutions | 9.6 | 11.5 | 17.6 | 20.8 | |||||||||||
% of revenue | 9.0 | % | 9.4 | % | 8.2 | % | 9.1 | % | |||||||
Public Safety & Security | 0.7 | 3.3 | 1.3 | 4.9 | |||||||||||
% of revenue | 2.0 | % | 5.2 | % | 1.8 | % | 4.4 | % | |||||||
Total | $ | 12.1 | $ | 15.2 | $ | 19.7 | $ | 27.4 | |||||||
% of revenue | 7.5 | % | 7.4 | % | 6.2 | % | 7.2 | % | |||||||
Unaudited Condensed Consolidated Balance Sheet | |||||||||||||||
(in millions) | |||||||||||||||
As of | |||||||||||||||
2015 | 2014 | ||||||||||||||
Assets | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 22.2 | $ | 33.5 | |||||||||||
Restricted cash | 0.7 | 5.4 | |||||||||||||
Accounts receivable, net | 204.5 | 217.5 | |||||||||||||
Inventoried costs | 49.5 | 47.4 | |||||||||||||
Prepaid expenses | 9.1 | 7.1 | |||||||||||||
Other current assets | 13.5 | 10.2 | |||||||||||||
Current assets of discontinued operations | 53.7 | 53.8 | |||||||||||||
Total current assets | 353.2 | 374.9 | |||||||||||||
Property, plant and equipment, net | 60.9 | 61.6 | |||||||||||||
Goodwill | 483.4 | 483.4 | |||||||||||||
Intangible assets, net | 42.2 | 49.5 | |||||||||||||
Other assets | 28.6 | 32.4 | |||||||||||||
Other assets of discontinued operations | 134.3 | 137.0 | |||||||||||||
Total assets | $ | 1,102.6 | $ | 1,138.8 | |||||||||||
Liabilities and Stockholders' Equity | |||||||||||||||
Current liabilities: | |||||||||||||||
Accounts payable | $ | 46.2 | $ | 44.6 | |||||||||||
Accrued expenses | 28.3 | 32.4 | |||||||||||||
Accrued compensation | 34.1 | 41.1 | |||||||||||||
Accrued interest | 5.6 | 5.6 | |||||||||||||
Billings in excess of costs and earnings on uncompleted contracts | 49.8 | 49.6 | |||||||||||||
Deferred income tax liability | 30.2 | 30.3 | |||||||||||||
Other current liabilities | 5.6 | 7.9 | |||||||||||||
Other current liabilities of discontinued operations | 16.1 | 14.6 | |||||||||||||
Total current liabilities | 215.9 | 226.1 | |||||||||||||
Long-term debt principal, net of current portion | 622.0 | 622.0 | |||||||||||||
Line of credit | 41.0 | 41.0 | |||||||||||||
Other long-term liabilities | 24.4 | 24.9 | |||||||||||||
Other long-term liabilities of discontinued operations | 0.6 | 0.5 | |||||||||||||
Total liabilities | 903.9 | 914.5 | |||||||||||||
Commitments and contingencies | |||||||||||||||
Stockholders' equity: | |||||||||||||||
Common stock | - | - | |||||||||||||
Additional paid-in capital | 869.0 | 863.4 | |||||||||||||
Accumulated other comprehensive loss | (1.6 | ) | (1.7 | ) | |||||||||||
Accumulated deficit | (668.7 | ) | (637.4 | ) | |||||||||||
Total stockholders' equity | 198.7 | 224.3 | |||||||||||||
Total liabilities and stockholders' equity | $ | 1,102.6 | $ | 1,138.8 | |||||||||||
Unaudited Condensed Consolidated Statement of Cash Flows | |||||||||||||||
(in millions) | |||||||||||||||
Six Months Ended | |||||||||||||||
2015 | 2014 | ||||||||||||||
Operating activities: | |||||||||||||||
Net loss | $ | (31.3 | ) | $ | (64.9 | ) | |||||||||
Less: Loss from discontinued operations | (0.9 | ) | (3.4 | ) | |||||||||||
Loss from continuing operations | (30.4 | ) | (61.5 | ) | |||||||||||
Adjustments to reconcile loss from continuing operations to net cash used in operating activities from continuing operations: | |||||||||||||||
Depreciation and amortization | 13.6 | 15.8 | |||||||||||||
Deferred income taxes | 3.6 | (0.4 | ) | ||||||||||||
Stock‑based compensation | 3.9 | 4.6 | |||||||||||||
Change in unused office space accrual | - | 0.2 | |||||||||||||
Amortization of deferred financing costs | 1.0 | 2.1 | |||||||||||||
Amortization of premium on Senior Secured Notes | 0.6 | (1.4 | ) | ||||||||||||
Loss on extinguishment of debt | - | 39.1 | |||||||||||||
Provision for doubtful accounts | 0.6 | 0.3 | |||||||||||||
Changes in assets and liabilities, net of acquisitions: | |||||||||||||||
Accounts receivable | 12.4 | 0.3 | |||||||||||||
Inventoried costs | (7.7 | ) | (3.5 | ) | |||||||||||
Customer advances & progress payments | 5.6 | - | |||||||||||||
Prepaid expenses and other assets | (3.7 | ) | 1.5 | ||||||||||||
Accounts payable | 1.2 | 9.6 | |||||||||||||
Accrued compensation | (7.1 | ) | (5.5 | ) | |||||||||||
Accrued expenses | (4.1 | ) | (4.4 | ) | |||||||||||
Accrued interest payable | - | 0.4 | |||||||||||||
Billings in excess of costs and earnings on uncompleted contracts | 0.3 | (5.5 | ) | ||||||||||||
Income tax receivable and payable | (2.6 | ) | 2.9 | ||||||||||||
Other liabilities | (2.3 | ) | (1.2 | ) | |||||||||||
Net cash used in operating activities from continuing operations | (15.1 | ) | (6.6 | ) | |||||||||||
Investing activities: | |||||||||||||||
Cash paid for acquisitions, net of cash acquired | - | (1.6 | ) | ||||||||||||
Change in restricted cash | 4.7 | (0.1 | ) | ||||||||||||
Proceeds from the sale of assets | 0.9 | - | |||||||||||||
Capital expenditures | (5.2 | ) | (5.9 | ) | |||||||||||
Net cash provided by (used in) investing activities from continuing operations | 0.4 | (7.6 | ) | ||||||||||||
Financing activities: | |||||||||||||||
Proceeds from the issuance of long-term debt | - | 618.5 | |||||||||||||
Payment of long-term debt | - | (661.5 | ) | ||||||||||||
Cash paid for deferred acquisition consideration | (0.7 | ) | - | ||||||||||||
Borrowings under line of credit | - | 41.0 | |||||||||||||
Repayment of debt | (0.5 | ) | (0.5 | ) | |||||||||||
Debt issuance costs | - | (8.5 | ) | ||||||||||||
Other | 1.6 | 1.5 | |||||||||||||
Net cash provided by (used in) financing activities from continuing operations | 0.4 | (9.5 | ) | ||||||||||||
Net cash flows from continuing operations | (14.3 | ) | (23.7 | ) | |||||||||||
Net operating cash flows from discontinued operations | 3.0 | (6.7 | ) | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents | - | 0.2 | |||||||||||||
Net decrease in cash and cash equivalents | (11.3 | ) | (30.2 | ) | |||||||||||
Cash and cash equivalents at beginning of period | 33.5 | 54.2 | |||||||||||||
Cash and cash equivalents at end of period | $ | 22.2 | $ | 24.0 | |||||||||||
Unaudited Non-GAAP Measures | |||||||||||||||
Computation of Adjusted Earnings Per Share | |||||||||||||||
(in millions, except per share data) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Loss from continuing operations before taxes | $ | (13.6 | ) | $ | (46.9 | ) | $ | (26.2 | ) | $ | (58.2 | ) | |||
Add: Amortization of intangible assets | 3.6 | 4.9 | 7.3 | 9.6 | |||||||||||
Add: Stock compensation | 1.9 | 2.8 | 3.9 | 4.6 | |||||||||||
Add: Unused office space expense and other | - | - | - | 0.2 | |||||||||||
Add: Loss on extinguishment of debt | - | 39.1 | - | 39.1 | |||||||||||
Add: Foreign transaction (gain)/loss | 0.6 | 0.2 | 0.6 | 0.1 | |||||||||||
Add: Contract design retrofit costs and contract conversion adjustment | 1.2 | 0.6 | 1.9 | 1.6 | |||||||||||
Add: Restructuring and transaction related items and other | 6.4 | 1.5 | 8.2 | 2.5 | |||||||||||
Adjusted loss from continuing operations before income taxes | 0.1 | 2.2 | (4.3 | ) | (0.5 | ) | |||||||||
Estimated cash tax provision | 1.3 | 0.6 | 2.0 | 1.3 | |||||||||||
Adjusted income (loss) from continuing operations | $ | (1.2 | ) | $ | 1.6 | $ | (6.3 | ) | $ | (1.8 | ) | ||||
Diluted income per common share: | |||||||||||||||
Adjusted income (loss) from continuing operations | $ | (0.02 | ) | $ | 0.03 | $ | (0.11 | ) | $ | (0.03 | ) | ||||
Weighted average common shares outstanding | |||||||||||||||
Diluted | 58.4 | 58.5 | 58.3 | 57.4 | |||||||||||
Press Contact:Source:Yolanda White 858-812-7302 Direct Investor Information: 877-934-4687 investor@kratosdefense.com
News Provided by Acquire Media