Delivered Strong Financial Performance with
Solid Bookings Momentum
Issues Fiscal Year 2025 Guidance for
Revenues, Adj. EBITDA, Adj. EPS, and Operating Cash
Flows
Fourth Quarter 2024 Highlights
(All comparisons
versus prior year period unless noted.)
- Revenues of $2.1 billion, up 23%
(15% organic)
- Net income attributable to KBR of $76
million; Adjusted EBITDA2 of $228 million, up 21% with an Adjusted
EBITDA2 margin of 10.7%
- Diluted EPS of $0.57; Adjusted
EPS2 of $0.91, up 32%
- Bookings and options1 of $2.0
billion with 1.0x book-to-bill1
Fiscal Year 2024 Highlights
(All comparisons versus
prior year period unless noted.)
- Revenues of $7.7 billion, up 11%
(9% organic)
- Net income attributable to KBR of $375
million; Adjusted EBITDA2 of $870 million, up 16% with an Adjusted
EBITDA2 margin of 11.2%
- Diluted EPS of $2.79; Adjusted
EPS2 of $3.34, up 15%
- Operating cash flows of $462
million, 103% Operating cash conversion2
- Bookings and options1 of $8.8
billion with 1.1x book-to-bill1
- Returned $297 million of value to
shareholders through share repurchases and dividends
HOUSTON, Feb. 24,
2025 /PRNewswire/ -- KBR, Inc. (NYSE: KBR) today
announced its fourth quarter and fiscal year 2024 results.
"KBR delivered sustained performance throughout the year
culminating in a strong fourth quarter, with significant revenue
and earnings growth as well as margin expansion," said Stuart Bradie, President and CEO. "During 2024,
we maintained our industry-leading safety record, met or exceeded
our full year guidance, and advanced our strategy. In addition, we
executed a realignment of our segments to better serve our
customers and end markets, reduce costs, and open a larger pipeline
of opportunities. We also expanded our capabilities with the
acquisition of LinQuest, a leading provider of advanced
engineering, data analytics and digital capabilities for national
security and military space missions."
Mr. Bradie continued, "We believe our business portfolio is well
aligned with the priorities of the new administration in the U.S.,
especially in the areas of national security and energy policy. Our
unique and diverse global portfolio, which serves both commercial
and government clients in mission critical and key operational
functions, offers resilience given issues present in the world
today. As measured from our fiscal year 2024 results, more than 60%
of Adj. EBITDA contribution is from non-U.S. government customers.
This positioning enables us to approach our fiscal year 2025
outlook with a high degree of confidence, with more than 75% of our
projected Revenues already under contract across our global,
diversified contract base."
Summarized Fourth Quarter and Fiscal Year 2024
Consolidated Results
|
Three Months
Ended
|
|
Year
Ended
|
|
January
3,
|
|
December
29,
|
|
January
3,
|
|
December
29,
|
Dollars in millions,
except share data
|
2025
|
|
2023
|
|
2025
|
|
2023
|
Revenues
|
$
2,122
|
|
$
1,730
|
|
$
7,742
|
|
$
6,956
|
Operating
income
|
142
|
|
147
|
|
662
|
|
448
|
Net income (loss)
attributable to KBR
|
76
|
|
21
|
|
375
|
|
(265)
|
Adjusted
EBITDA2
|
228
|
|
188
|
|
870
|
|
747
|
Operating income
margin
|
6.7 %
|
|
8.5 %
|
|
8.6 %
|
|
6.4 %
|
Adjusted
EBITDA2 margin
|
10.7 %
|
|
10.9 %
|
|
11.2 %
|
|
10.7 %
|
Earnings per
share:
|
|
|
|
|
|
|
|
Diluted earnings
per share
|
0.57
|
|
0.15
|
|
2.79
|
|
(1.96)
|
Adjusted
earnings per share2
|
0.91
|
|
0.69
|
|
3.34
|
|
2.91
|
Cash
flows:
|
|
|
|
|
|
|
|
Operating cash
flows
|
40
|
|
83
|
|
462
|
|
331
|
Adjusted
operating cash flows2
|
40
|
|
83
|
|
462
|
|
463
|
Return of capital to
shareholders:
|
|
|
|
|
|
|
|
Payments to reacquire
common stock
|
51
|
|
1
|
|
218
|
|
138
|
Payments of dividends
to shareholders
|
20
|
|
19
|
|
79
|
|
72
|
Leverage:
|
|
|
|
|
|
|
|
Total gross
debt
|
|
|
|
|
2,594
|
|
1,851
|
Cash
|
|
|
|
|
350
|
|
304
|
Net leverage (Net debt
/ Adjusted EBITDA2)
|
|
|
|
|
2.6x
|
|
2.1x
|
Fourth Quarter 2024 Consolidated Results Review
(All
comparisons against the fourth quarter 2023 unless noted.)
Revenues were $2.1 billion,
up 23% or $392 million, primarily
driven by on-contract growth across all Government Solutions
business units, contributions from the LinQuest acquisition, and
growing demand in Sustainable Technology Solutions from engineering
and professional services and technology licensing.
Operating income was $142 million,
down 4% or $5 million, primarily due
to a $26 million resolution of an
outstanding contract dispute associated with a legacy U.S.
government project.
Net income attributable to KBR was $76
million, up 262% or $55
million, primarily due to a $66
million non-cash charge in the prior year period
related to the election of cash as the settlement method for our
Convertible Notes that did not recur in the current year
period.
Diluted earnings per share were $0.57, up 280% or
$0.42, primarily due to higher Net
income attributable to KBR noted above and lower diluted weighted
average common shares outstanding in the current year period.
Adjusted EBITDA2 was $228
million, up 21% or $40
million, generally in line with the growth in Revenues.
Adjusted EBITDA2 margin was 10.7%, generally in line
with the prior period.
Adjusted earnings per share2 were $0.91, up 32% or $0.22, due to the increase in Adjusted
EBITDA2 noted above, favorable Other non-operating
income results from foreign exchange, and lower adjusted weighted
average common shares outstanding; partially offset by higher
interest expense.
Backlog and options as of the fiscal year end totaled
$21.2 billion.
Book-to-bill1 was 1.0x for the quarter and 1.1x on a
trailing-twelve-months basis.
Summarized Fourth Quarter and Fiscal Year 2024 Segment
Results
|
Three Months
Ended
|
|
Year
Ended
|
|
January
3,
|
|
December
29,
|
|
January
3,
|
|
December
29,
|
Dollars in millions,
Backlog in billions
|
2025
|
|
2023
|
|
2025
|
|
2023
|
Revenues
|
$
2,122
|
|
$
1,730
|
|
$
7,742
|
|
$
6,956
|
Government
Solutions
|
1,598
|
|
1,328
|
|
5,871
|
|
5,353
|
Sustainable Technology
Solutions
|
524
|
|
402
|
|
1,871
|
|
1,603
|
Adjusted
EBITDA2
|
228
|
|
188
|
|
870
|
|
747
|
Government
Solutions
|
150
|
|
128
|
|
587
|
|
536
|
Sustainable Technology
Solutions
|
108
|
|
85
|
|
398
|
|
336
|
Corporate
|
(30)
|
|
(25)
|
|
(115)
|
|
(125)
|
Adjusted
EBITDA2
margin
|
10.7 %
|
|
10.9 %
|
|
11.2 %
|
|
10.7 %
|
Government
Solutions
|
9.4 %
|
|
9.6 %
|
|
10.0 %
|
|
10.0 %
|
Sustainable Technology
Solutions
|
20.6 %
|
|
21.1 %
|
|
21.3 %
|
|
21.0 %
|
Backlog
|
|
|
|
|
17,264
|
|
17,335
|
Government
Solutions
|
|
|
|
|
13,554
|
|
12,790
|
Sustainable Technology
Solutions
|
|
|
|
|
3,710
|
|
4,545
|
Backlog and
options
|
|
|
|
|
21,239
|
|
21,732
|
Government
Solutions
|
|
|
|
|
17,529
|
|
17,187
|
Sustainable Technology
Solutions
|
|
|
|
|
3,710
|
|
4,545
|
Fourth Quarter 2024 Segment Results Review
(All
comparisons against the fourth quarter 2023 unless noted.)
Government Solutions (GS)
Revenues were
$1,598 million, up 20% or
$270 million, driven by new and
on-contract growth across all business units and $140 million
from the LinQuest acquisition.
Operating income was $91
million, down 12% or $12
million, primarily due to a $26
million resolution of an outstanding contract dispute
associated with a legacy U.S. government project. Operating income
margin was 5.7%.
Adjusted EBITDA2 was $150
million, up 17% or $22
million, generally in line with the growth in Revenues.
Adjusted EBITDA2 margin was 9.4%, generally in line with
the prior year period.
Backlog and options as of the fiscal year end totaled
$17.5 billion.
Book-to-bill1 was 0.9x for the quarter and 1.1x on a
trailing-twelve months basis.
The following new business awards were announced:
- Awarded $187 million U.S. State
Department Task Order for Medical Support Services in Iraq
- Awarded $445 million DoD Contract
for Joint Mission Environment Test Capability Program
- Awarded $88 million Contract to
Provide Rapid Prototyping for Naval Air Systems Command
Sustainable Technology Solutions (STS)
Revenues
were $524 million, up 30% or
$122 million, driven by increasing
demand for sustainable technologies and services.
Operating income was $93
million, up 15% or $12
million, generally in line with the growth in Revenues but
partially offset by a $10 million
non-cash charge recorded in Equity in earnings (losses) of
unconsolidated affiliates in the current quarter related to foreign
currency remeasurement of a contingent liability on the legacy
Ichthys project. Operating income margin was 17.7%.
Adjusted EBITDA2 was $108
million, up 27% or $23
million, generally in line with the growth in Revenues.
Adjusted EBITDA2 margin was 20.6%, generally in line
with the prior year period.
Backlog as of the fiscal year end totaled $3.7 billion. Book-to-bill1 was 1.3x
for the quarter and 1.1x on a trailing-twelve months basis.
The following new business awards were announced:
- Selected to Provide Technology Licensing and Proprietary
Engineering Design for Lithium Extraction Demonstration Plant in
the UK
- Awarded Contract to Support Sustainable Energy Production in
Saudi Arabia
- Awarded Global Agreement with BP to Provide EPCM Services
- Awarded FEED Contract for LNG Project in Sur, Oman
- Ammonia Technology Selected by KazAzot, Kazakhstan
- Ammonia Technology Selected by AMUFERT, Angola
Balance Sheet, Cash Flow, and Capital
Deployment
Liquidity as of January 3,
2025, totaled approximately $1
billion, comprising $655
million in borrowing capacity under the revolving credit
facility and $350 million cash on
hand. Net leverage ratio as of January
3, 2025, was 2.6x.
Operating cash flows for the fiscal year were $462 million with Operating cash
conversion2 of 103%. Operating cash flows in the fourth
quarter and fiscal year were reduced due to a pre-funding of our
2025 pension obligation to our U.K pension plan for approximately
£17 million ($21 million at exchange
rate as of January 3, 2025).
During the fiscal year, KBR returned $297
million in capital to shareholders, consisting of
$218 million in share repurchases and
$79 million in regular dividends.
On February 20, 2025, the Board of
Directors approved a 10% increase to the dividend, resulting in a
quarterly dividend of $0.165 per
share, or $0.66 per share annualized.
The dividend is payable April 15,
2025, to shareholders of record on March 14, 2025. In addition, the Board increased
the total amount authorized and available for repurchase under the
share repurchase program to $750
million.
Segment Realignment
To streamline and optimize our
processes, we realigned our segments effective for fiscal 2025. As
part of this realignment, our Government Solutions reportable
segment has been renamed Mission Technology Solutions, while
Sustainable Technology Solutions has retained its name. The
international business contained within Government Solutions has
been integrated into both Mission Technology Solutions and
Sustainable Technology Solutions. The Company will begin reporting
the new segment information beginning the first fiscal quarter of
2025.
Fiscal Year 2025 Guidance
KBR issues the following
outlook for fiscal year 2025:
|
Fiscal Year 2025
Guidance
|
Growth
|
Revenues
|
$8.7B -
$9.1B
|
+ 12% - 18%, up
15% at the midpoint
|
Adjusted
EBITDA
|
$950M -
$990M
|
+ 9% - 14%, up
11% at the midpoint
|
Adjusted EPS
|
$3.71 -
$3.95
|
+ 11% - 18%, up
15% at the midpoint
|
Operating cash
flows
|
$500M -
$550M
|
+ 8% - 19%, up
14% at the midpoint
|
The company does not provide reconciliations of Adjusted EBITDA
and Adjusted EPS to the most comparable GAAP financial measures on
a forward-looking basis because the company is unable to predict
with reasonable certainty the ultimate outcome of legal
proceedings, unusual gains and losses, and acquisition-related
expenses without unreasonable effort, which could be material to
the company's results computed in accordance with GAAP.
Management has provided the following assumptions related
to fiscal year 2025 guidance:
- Adjusted weighted average common shares outstanding: ~133
million
- Depreciation & amortization: ~$165
million (includes ~$45 million
purchased intangibles amortization)
- Capital expenditures: ~$50 - 65
million
- Effective tax rate: 25% - 27%
- Adjusted EPS phasing: 47% 1H / 53% 2H
Conference Call Details
The company will host a
conference call to discuss its fourth quarter and fiscal year 2024
results on Monday, February 24, 2025, at 3:00 p.m. Central Time. The conference call will
be webcast simultaneously through the Investor Relations section of
KBR's website at investors.kbr.com. A replay of the webcast will be
available shortly after the call on KBR's website or by telephone
at +1.866.813.9403, passcode: 718317.
About KBR
We deliver science, technology and
engineering solutions to governments and companies around the
world. KBR employs approximately 38,000 people worldwide with
customers in more than 80 countries and operations in over 29
countries. KBR is proud to work with its customers across the globe
to provide technology, value-added services, and long-term
operations and maintenance services to ensure consistent delivery
with predictable results. At KBR, We Deliver.
Visit www.kbr.com
Forward-Looking Statements
The statements in this
press release that are not historical statements, including
statements regarding our expectations for our future financial
performance, effective tax rate, operating cash flows, contract
revenues, award activity and backlog, program activity, our
business strategy, business opportunities, interest expense, our
plans for raising and deploying capital and paying dividends, are
forward-looking statements within the meaning of the federal
securities laws. These statements are subject to numerous risks and
uncertainties, many of which are beyond the company's control that
could cause actual results to differ materially from the results
expressed or implied by the statements. These risks and
uncertainties include, but are not limited to: uncertainty, delays
or reductions in government funding, appropriations and payments,
including as a result of continuing resolution funding mechanisms,
government shutdowns or changing budget priorities; developments
and changes in government laws, regulations and regulatory
requirements and policies that may require us to pause, delay or
abandon new and existing projects; changes in the priorities,
focus, authority and budgets of government agencies under the new
administration that may impact our existing projects and/or our
ability to win new contracts; the ongoing conflict between
Russia and Ukraine and volatility and continued unrest in
the Middle East and the related
impacts on our business; potential adverse economic and market
conditions, such as interest rate and currency exchange rate
fluctuations, the company's ability to manage its liquidity; the
outcome of and the publicity surrounding audits and investigations
by domestic and foreign government agencies and legislative bodies;
potential adverse proceedings by such agencies and potential
adverse results and consequences from such proceedings; changes in
capital spending by the company's customers; the company's ability
to obtain contracts from existing and new customers and perform
under those contracts; structural changes in the industries in
which the company operates; escalating costs associated with and
the performance of fixed-fee projects and the company's ability to
control its cost under its contracts; claims negotiations and
contract disputes with the company's customers; changes in the
demand for or price of oil and/or natural gas; protection of
intellectual property rights; compliance with environmental laws;
compliance with laws related to income taxes; unsettled political
conditions, war and the effects of terrorism; foreign operations
and foreign exchange rates and controls; the development and
installation of financial systems; the possibility of cyber and
malware attacks; increased competition for employees; the ability
to successfully complete and integrate acquisitions; investment
decisions by project owners; and operations of joint ventures,
including joint ventures that are not controlled by the
company.
The company's most recently filed Annual Report on Form 10-K,
any subsequent 8-Ks, and other U.S. Securities and Exchange
Commission filings discuss some of the important risk factors that
the company has identified that may affect its business, results of
operations and financial condition. Except as required by law, the
company undertakes no obligation to revise or update publicly any
forward-looking statements for any reason.
For further information, please contact:
Investors
Jamie
DuBray
Vice President, Investor Relations
713-753-2133
Investors@kbr.com
Media
Philip
Ivy
Vice President, Global Communications
713-753-3800
Mediarelations@kbr.com
1
|
As used throughout this
release, book-to-bill and bookings and options exclude long-term UK
PFIs and the Plaquemines LNG project.
|
2
|
As used throughout this
earnings release, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted
earnings per share, Operating cash conversion, and Adjusted
operating cash flows and conversion are non-GAAP financial
measures. See additional information at the end of this
release regarding non-GAAP financial information, including
reconciliations to the nearest GAAP measures.
|
KBR,
Inc.
Consolidated
Statements of Operations
(In millions, except
for per share data)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
January
3,
|
|
December
29,
|
|
January
3,
|
|
December
29,
|
|
2025
|
|
2023
|
|
2025
|
|
2023
|
Revenues:
|
|
|
|
|
|
|
|
Government
Solutions
|
$
1,598
|
|
$
1,328
|
|
$
5,871
|
|
$
5,353
|
Sustainable Technology
Solutions
|
524
|
|
402
|
|
1,871
|
|
1,603
|
Total
revenues
|
2,122
|
|
1,730
|
|
7,742
|
|
6,956
|
Gross
profit
|
293
|
|
237
|
|
1,103
|
|
977
|
Equity in earnings
(losses) of unconsolidated affiliates
|
10
|
|
36
|
|
107
|
|
114
|
Selling, general and
administrative expenses
|
(154)
|
|
(118)
|
|
(544)
|
|
(488)
|
Legal settlement of
legacy matter
|
—
|
|
—
|
|
—
|
|
(144)
|
Gain (loss) on
disposition of assets and investments
|
—
|
|
(7)
|
|
7
|
|
(7)
|
Other
|
(7)
|
|
(1)
|
|
(11)
|
|
(4)
|
Operating
income:
|
|
|
|
|
|
|
|
Government
Solutions
|
91
|
|
103
|
|
453
|
|
285
|
Sustainable Technology
Solutions
|
93
|
|
81
|
|
370
|
|
324
|
Corporate
|
(42)
|
|
(37)
|
|
(161)
|
|
(161)
|
Total operating
income
|
142
|
|
147
|
|
662
|
|
448
|
Interest
expense
|
(44)
|
|
(30)
|
|
(144)
|
|
(115)
|
Charges associated with
Convertible Notes
|
—
|
|
(66)
|
|
—
|
|
(494)
|
Other non-operating
income (expense)
|
3
|
|
(4)
|
|
(7)
|
|
(5)
|
Income (loss) before
income taxes
|
101
|
|
47
|
|
511
|
|
(166)
|
Provision for income
taxes
|
(23)
|
|
(26)
|
|
(130)
|
|
(95)
|
Net income
(loss)
|
78
|
|
21
|
|
381
|
|
(261)
|
Less: Net income
attributable to noncontrolling interests
|
2
|
|
—
|
|
6
|
|
4
|
Net income (loss)
attributable to KBR
|
$
76
|
|
$
21
|
|
$
375
|
|
$
(265)
|
Adjusted
EBITDA1
|
$
228
|
|
$
188
|
|
$
870
|
|
$
747
|
Diluted EPS
|
$
0.57
|
|
$
0.15
|
|
$
2.79
|
|
$
(1.96)
|
Adjusted
EPS1
|
$
0.91
|
|
$
0.69
|
|
$
3.34
|
|
$
2.91
|
Diluted weighted
average common shares outstanding
|
133
|
|
137
|
|
134
|
|
135
|
Adjusted weighted
average common shares outstanding
|
133
|
|
135
|
|
134
|
|
136
|
1 See
additional information at the end of this release regarding
non-GAAP financial information, including a reconciliation to the
nearest GAAP measure
|
KBR,
Inc.
Consolidated Balance
Sheets
(In millions, except
share data)
|
|
|
|
January
3,
|
|
December
29,
|
|
|
2025
|
|
2023
|
|
|
(Unaudited)
|
|
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
350
|
|
$
304
|
Accounts receivable,
net of allowance for credit losses of $9 and $8
|
|
1,071
|
|
981
|
Contract
assets
|
|
273
|
|
177
|
Other current
assets
|
|
179
|
|
189
|
Total current
assets
|
|
1,873
|
|
1,651
|
Pension
Assets
|
|
82
|
|
—
|
Property, plant, and
equipment, net of accumulated depreciation of $474 and $458
(including
net PPE of $57 and $36 owned by a variable interest
entity)
|
|
289
|
|
239
|
Operating lease
right-of-use assets
|
|
203
|
|
138
|
Goodwill
|
|
2,630
|
|
2,109
|
Intangible assets, net
of accumulated amortization of $427 and $382
|
|
763
|
|
618
|
Equity in and advances
to unconsolidated affiliates
|
|
192
|
|
206
|
Deferred income
taxes
|
|
209
|
|
239
|
Other assets
|
|
422
|
|
365
|
Total
assets
|
|
$
6,663
|
|
$
5,565
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
777
|
|
$
593
|
Contract
liabilities
|
|
336
|
|
359
|
Accrued salaries, wages
and benefits
|
|
353
|
|
340
|
Current maturities of
long-term debt
|
|
36
|
|
31
|
Other current
liabilities
|
|
280
|
|
249
|
Total current
liabilities
|
|
1,782
|
|
1,572
|
Employee compensation
and benefits
|
|
135
|
|
120
|
Income tax
payable
|
|
122
|
|
106
|
Deferred income
taxes
|
|
83
|
|
106
|
Long-term
debt
|
|
2,533
|
|
1,801
|
Operating lease
liabilities
|
|
228
|
|
176
|
Other
liabilities
|
|
313
|
|
290
|
Total
liabilities
|
|
5,196
|
|
4,171
|
Commitments and
Contingencies
|
|
|
|
|
KBR shareholders'
equity:
|
|
|
|
|
Preferred stock, $0.001
par value, 50,000,000 shares authorized, none issued
|
|
—
|
|
—
|
Common stock, $0.001
par value 300,000,000 shares authorized, 182,469,230 and
181,713,586 shares issued, and 132,435,609 and 135,067,562 shares
outstanding, respectively
|
|
—
|
|
—
|
Paid-in capital in
excess of par
|
|
2,526
|
|
2,505
|
Retained
earnings
|
|
1,367
|
|
1,072
|
Treasury stock,
50,033,621 shares and 46,646,024 shares, at cost,
respectively
|
|
(1,494)
|
|
(1,279)
|
Accumulated other
comprehensive loss
|
|
(946)
|
|
(915)
|
Total KBR
shareholders' equity
|
|
1,453
|
|
1,383
|
Noncontrolling
interests
|
|
14
|
|
11
|
Total shareholders'
equity
|
|
1,467
|
|
1,394
|
Total liabilities
and shareholders' equity
|
|
$
6,663
|
|
$
5,565
|
KBR,
Inc.
Consolidated
Statements of Cash Flows
(In
millions)(Unaudited)
|
|
|
Year
Ended
|
|
January
3,
|
|
December
29,
|
|
2025
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
Net income
(loss)
|
$
381
|
|
$
(261)
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
Charges associated
with Convertible Notes
|
—
|
|
494
|
Depreciation and
amortization
|
156
|
|
141
|
Equity in (earnings)
losses of unconsolidated affiliates
|
(107)
|
|
(114)
|
Deferred income tax
expense
|
1
|
|
14
|
Loss (gain) on
disposition of assets
|
(7)
|
|
7
|
Other
|
41
|
|
46
|
Changes in operating
assets and liabilities, net of acquired businesses:
|
|
|
|
Accounts receivable,
net of allowance for credit losses
|
(1)
|
|
(32)
|
Contract
assets
|
(96)
|
|
44
|
Accounts
payable
|
148
|
|
(49)
|
Contract
liabilities
|
(27)
|
|
82
|
Accrued salaries,
wages and benefits
|
(6)
|
|
22
|
Payments on operating
lease liabilities
|
(71)
|
|
(65)
|
Payments from
unconsolidated affiliates, net
|
9
|
|
18
|
Distributions of
earnings from unconsolidated affiliates
|
163
|
|
74
|
Pension
funding
|
(62)
|
|
(9)
|
Other assets and
liabilities
|
(60)
|
|
(81)
|
Total cash flows
provided by operating activities
|
$
462
|
|
$
331
|
Cash flows from
investing activities:
|
|
|
|
Purchases of property,
plant and equipment
|
$
(77)
|
|
$
(80)
|
Net proceeds from sale
of assets or investments
|
7
|
|
—
|
Return of equity method
investments, net
|
36
|
|
60
|
Acquisition of
business, net of cash acquired
|
(738)
|
|
—
|
Funding in other
investment
|
(5)
|
|
(39)
|
Other
|
1
|
|
(11)
|
Total cash flows
(used in) provided by investing activities
|
$
(776)
|
|
$
(70)
|
Cash flows from
financing activities:
|
|
|
|
Borrowings on
short-term and long-term debt
|
574
|
|
—
|
Borrowings on
Revolver
|
393
|
|
785
|
Payments on short-term
and long-term debt
|
(124)
|
|
(17)
|
Payments on
Revolver
|
(98)
|
|
(340)
|
Payments on settlement
of warrants
|
(33)
|
|
(217)
|
Proceeds from the
settlement of note hedge
|
—
|
|
493
|
Payments to settle
Convertible Notes
|
—
|
|
(843)
|
Debt issuance
costs
|
(18)
|
|
—
|
Payments of dividends
to shareholders
|
(79)
|
|
(72)
|
Payments to reacquire
common stock
|
(218)
|
|
(138)
|
Acquisition of
noncontrolling interest
|
(10)
|
|
—
|
Other
|
(13)
|
|
(10)
|
Total cash flows
provided by (used in) financing activities
|
$
374
|
|
$
(359)
|
Effect of exchange rate
changes on cash
|
(14)
|
|
13
|
Increase (decrease) in
cash and cash equivalents
|
46
|
|
(85)
|
Cash and cash
equivalents at beginning of period
|
304
|
|
389
|
Cash and equivalents
at end of period
|
$
350
|
|
$
304
|
Supplemental
disclosure of cash flows information:
|
|
|
|
Noncash financing
activities
|
|
|
|
Dividends
declared
|
$
20
|
|
$
18
|
Unaudited Non-GAAP Financial Information
The following
information provides reconciliations of certain non-GAAP financial
measures presented in the press release to which this
reconciliation is attached to the most directly comparable
financial measures calculated and presented in accordance with
generally accepted accounting principles (GAAP). The company has
provided the non-GAAP financial information presented in the press
release as information supplemental and in addition to the
financial measures presented in the press release that are
calculated and presented in accordance with GAAP. Such non-GAAP
financial measures should not be considered superior to, as a
substitute for or alternative to, and should be considered in
conjunction with, the GAAP financial measures presented in the
press release. The non-GAAP financial measures in the press release
may differ from similar measures used by other companies.
Adjusted EBITDA
We evaluate performance based on
Adjusted EBITDA and Adjusted EBITDA margin. Adjusted EBITDA is
defined as Net income (loss) attributable to KBR, plus Interest
expense; Accretion of Convertible Notes debt discounts; Other
non-operating expense (income); Provision for income taxes;
Depreciation and amortization; and certain discrete items as
identified by Management to be non-recurring in nature as set forth
below. Adjusted EBITDA can also be defined as Operating income less
Net income attributable to noncontrolling interests; plus
Depreciation and amortization; and certain discrete items as
identified by Management to be non-recurring in nature as set forth
below. Adjusted EBITDA margin is calculated as Adjusted EBITDA
divided by Revenues. Adjusted EBITDA and Adjusted EBITDA margin for
each of the three- and twelve-month periods ended January 3, 2025 and December 29, 2023 are considered non-GAAP
financial measures under SEC rules because Adjusted EBITDA excludes
certain amounts included in the calculation of Net income (loss)
attributable to KBR in accordance with GAAP for such periods.
Management believes Adjusted EBITDA and Adjusted EBITDA margin
afford investors a view of what management considers KBR's core
performance for each of the three- and twelve-month periods ended
January 3, 2025 and December 29, 2023 and also affords investors the
ability to make a more informed assessment of such core performance
for the comparable periods.
|
Three Months
Ended
|
|
Year
Ended
|
|
January
3,
|
|
December
29,
|
|
January
3,
|
|
December
29,
|
Dollars in
millions
|
2025
|
|
2023
|
|
2025
|
|
2023
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to KBR
|
$
76
|
|
$
21
|
|
$
375
|
|
$
(265)
|
•
Interest expense
|
44
|
|
30
|
|
144
|
|
115
|
•
Accretion of Convertible Notes debt discounts
|
—
|
|
40
|
|
—
|
|
282
|
•
Other non-operating expense (income)
|
(3)
|
|
4
|
|
7
|
|
5
|
•
Provision for income taxes
|
23
|
|
26
|
|
130
|
|
95
|
•
Depreciation and amortization
|
44
|
|
37
|
|
156
|
|
141
|
•
Acquisition, integration and restructuring
|
8
|
|
4
|
|
23
|
|
10
|
•
Ichthys commercial dispute cost
|
10
|
|
(5)
|
|
11
|
|
1
|
•
Legacy legal fees and settlements
|
26
|
|
1
|
|
24
|
|
155
|
•
(Benefits) Provisions related to exit from Russian commercial
projects
|
—
|
|
4
|
|
—
|
|
(4)
|
•
Loss on derivative bifurcation
|
—
|
|
—
|
|
—
|
|
104
|
•
Loss on debt extinguishment
|
—
|
|
—
|
|
—
|
|
70
|
•
Loss on settlement of warrants
|
—
|
|
26
|
|
—
|
|
38
|
Adjusted
EBITDA
|
$
228
|
|
$
188
|
|
$
870
|
|
$
747
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
January
3,
|
|
December
29,
|
|
January
3,
|
|
December
29,
|
Dollars in
millions
|
2025
|
|
2023
|
|
2025
|
|
2023
|
|
|
|
|
|
|
|
|
Operating income -
GS
|
$
91
|
|
$
103
|
|
$
453
|
|
$
285
|
•
Depreciation and amortization
|
31
|
|
24
|
|
105
|
|
96
|
•
Acquisition, integration and restructuring
|
2
|
|
—
|
|
5
|
|
—
|
•
Legacy legal fees and settlements
|
26
|
|
1
|
|
24
|
|
155
|
Adjusted EBITDA -
GS
|
$
150
|
|
$
128
|
|
$
587
|
|
$
536
|
|
|
|
|
|
|
|
|
Operating income -
STS
|
$
93
|
|
$
81
|
|
$
370
|
|
$
324
|
•
Net income attributable to noncontrolling interests
|
(2)
|
|
—
|
|
(6)
|
|
(4)
|
•
Depreciation and amortization
|
5
|
|
5
|
|
21
|
|
19
|
•
Acquisition, integration and restructuring
|
2
|
|
—
|
|
2
|
|
—
|
•
Ichthys commercial dispute cost
|
10
|
|
(5)
|
|
11
|
|
1
|
•
(Benefits) provisions related to exit from Russian commercial
projects
|
—
|
|
4
|
|
—
|
|
(4)
|
Adjusted EBITDA -
STS
|
$
108
|
|
$
85
|
|
$
398
|
|
$
336
|
|
|
|
|
|
|
|
|
Operating income -
Corporate
|
$
(42)
|
|
$
(37)
|
|
$
(161)
|
|
$
(161)
|
•
Depreciation and amortization
|
8
|
|
8
|
|
30
|
|
26
|
•
Acquisition, integration and restructuring
|
4
|
|
4
|
|
16
|
|
10
|
Adjusted EBITDA -
Corporate
|
$
(30)
|
|
$
(25)
|
|
$
(115)
|
|
$
(125)
|
|
|
|
|
|
|
|
|
Operating income -
KBR
|
$
142
|
|
$
147
|
|
$
662
|
|
$
448
|
•
Noncontrolling interest
|
(2)
|
|
—
|
|
(6)
|
|
(4)
|
•
Depreciation and amortization
|
44
|
|
37
|
|
156
|
|
141
|
•
Acquisition, integration and restructuring
|
8
|
|
4
|
|
23
|
|
10
|
•
Legacy legal fee and settlements
|
26
|
|
1
|
|
24
|
|
155
|
•
Ichthys commercial dispute cost
|
10
|
|
(5)
|
|
11
|
|
1
|
•
(Benefits) provisions related to exit from Russian commercial
projects
|
—
|
|
4
|
|
—
|
|
(4)
|
Adjusted EBITDA -
KBR
|
$
228
|
|
$
188
|
|
$
870
|
|
$
747
|
Adjusted EPS
Adjusted earnings per share (Adjusted
EPS) for each of the three- and twelve-month periods ended
January 3, 2025 and December 29, 2023 is considered a non-GAAP
financial measure under SEC rules because Adjusted EPS excludes
certain amounts included in the Diluted EPS calculated in
accordance with GAAP for such periods. The most directly comparable
financial measure calculated in accordance with GAAP is Diluted EPS
for the same periods. Management believes that Adjusted EPS affords
investors a view of what management considers KBR's core earnings
performance for each of the three- and twelve-month periods ended
January 3, 2025 and December 29, 2023 and also affords investors the
ability to make a more informed assessment of such core earnings
performance for the comparable periods.
|
Three Months
Ended
|
|
Year
Ended
|
|
January
3,
|
|
December
29,
|
|
January
3,
|
|
December
29,
|
|
2025
|
|
2023
|
|
2025
|
|
2023
|
|
|
|
|
|
|
|
|
Diluted
EPS
|
$
0.57
|
|
$
0.15
|
|
$
2.79
|
|
$
(1.96)
|
Adjustments
|
|
|
|
|
|
|
|
•
Amortization related to acquisitions
|
0.07
|
|
0.04
|
|
0.20
|
|
0.17
|
•
Ichthys commercial dispute cost
|
0.08
|
|
(0.03)
|
|
0.09
|
|
0.01
|
•
Acquisition, integration and restructuring
|
0.05
|
|
0.02
|
|
0.13
|
|
0.06
|
•
Impact of convert accounting and Diluted EPS share
count1
|
—
|
|
—
|
|
—
|
|
0.01
|
•
Legacy legal fees and settlements
|
0.14
|
|
—
|
|
0.13
|
|
1.03
|
•
Benefits related to exit from Russian commercial
projects
|
—
|
|
0.02
|
|
—
|
|
(0.03)
|
•
Charges associated with Convertible Notes
|
—
|
|
0.49
|
|
—
|
|
3.62
|
Adjusted
EPS
|
$
0.91
|
|
$
0.69
|
|
$
3.34
|
|
$
2.91
|
Diluted weighted
average common shares outstanding
|
133
|
|
137
|
|
134
|
|
135
|
Adjusted weighted
average common shares outstanding
|
133
|
|
135
|
|
134
|
|
136
|
1
|
For the Year Ended
December 29, 2023, adjusted share count includes anti-dilutive
shares for warrants excluded from Diluted EPS share
count.
|
Adjusted Operating Cash Flows
Adjusted operating cash
flows, Operating cash conversion, and Adjusted operating cash
conversion are considered non-GAAP financial measures under SEC
rules. Adjusted operating cash flows exclude certain amounts
included in the cash flows provided by operating activities
calculated in accordance with GAAP. Operating cash conversion and
Adjusted operating cash conversion are calculated as Operating cash
flows or Adjusted operating cash flows divided by Adjusted weighted
average common shares outstanding, which is then divided by
Adjusted earnings per share. The most directly comparable financial
measure calculated in accordance with GAAP is cash flows provided
by operating activities. Management believes that Adjusted
operating cash flows afford investors a view of what management
considers KBR's core operating cash flow performance for each of
the three- and twelve-month periods ended January 3, 2025 and December 29, 2023 and also afford investors the
ability to make a more informed assessment of such core operating
cash generation performance.
|
Three Months
Ended
|
|
Year
Ended
|
|
January
3,
|
|
December
29,
|
|
January
3,
|
|
December
29,
|
Dollars in
millions
|
2025
|
|
2023
|
|
2025
|
|
2023
|
|
|
|
|
|
|
|
|
Cash flows provided
by operating activities
|
$
40
|
|
$
83
|
|
$
462
|
|
$
331
|
Add: Legacy legal
settlement (after tax)
|
—
|
|
—
|
|
—
|
|
132
|
Adjusted operating
cash flows
|
$
40
|
|
$
83
|
|
$
462
|
|
$
463
|
|
|
|
|
|
|
|
|
Operating cash flow per
adjusted share
|
$
0.30
|
|
$
0.61
|
|
$
3.45
|
|
$
2.43
|
Adjusted operating cash
flow per adjusted share
|
0.30
|
|
0.61
|
|
3.45
|
|
3.40
|
Adjusted earnings per
share
|
0.91
|
|
0.69
|
|
3.34
|
|
2.91
|
|
|
|
|
|
|
|
|
Operating cash
conversion
|
33 %
|
|
88 %
|
|
103 %
|
|
84 %
|
Adjusted operating
cash conversion
|
33 %
|
|
88 %
|
|
103 %
|
|
117 %
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/kbr-reports-fourth-quarter-and-fiscal-year-2024-results-302383670.html
SOURCE KBR, Inc.