Fourth Quarter Highlights
- Record revenue of $1.16 billion,
up 11% y/y
- Indo-Pacific revenue growth of 27% y/y driven by increased
demand
- Book-to-bill of 1.2x in the quarter and total backlog of
$12.5 billion as of December 31, 2024
- Record net income of $25.0
million; Adjusted net income1 of $42.7 million, up 10% y/y
- Grew adjusted EBITDA1 $4.1
million y/y to $86.2 million,
with a margin of 7.4%
- Diluted EPS of $0.78; Adjusted
diluted EPS1 of $1.33, up
9% y/y
- Strong year-to-date cash flow from operations of $254 million
- Achieved net debt reduction of $210
million and 2.6x net leverage ratio1
RESTON,
Va., Feb. 24, 2025 /PRNewswire/ -- V2X, Inc.
(NYSE: VVX) announced fourth quarter and full-year 2024 financial
results.
"Our growth momentum continued into the fourth quarter with
revenue increasing 11% year-over-year, driven by solid growth in
all geographies and underscored by 27% growth in the Indo-Pacific
region, as the DoD continues to focus on enhancing readiness and
deterrence," said Jeremy Wensinger,
President and Chief Executive Officer. "The combination of our
unique mission insight, comprehensive full lifecycle capabilities,
and 80-year reputation as a trusted partner is yielding results
through expansion in key theaters, exceptional financial
performance, and recent awards, which achieved a book-to-bill of
1.2x. The leading indicators in our business remain strong with a
$12.5 billion backlog, limited
recompetes, and a robust pipeline of new opportunities."
Mr. Wensinger continued, "Looking ahead, we are excited about
the future. We believe our track record of enhancing outcomes and
increasing value for customers through innovation, modernization,
and improved operational performance can enable the DoD to solve
its very real challenge of having to be prepared for today while
planning for the threats of tomorrow."
Mr. Wensinger concluded, "I'd like to recognize the 16,000 plus
V2X employees for all their contributions and performance
throughout the year and in particular during the fourth quarter. We
thank you for all you have done and continue to do for our nation
and our company."
Fourth Quarter 2024 Results
"V2X reported record revenue of $1.16
billion in the quarter, which represents 11% year-over-year
growth," said Shawn Mural, Senior Vice President and Chief
Financial Officer. "We closed the year with strong performance
across all financial metrics, driven by double digit topline growth
and excellent cash generation."
"For the quarter, the Company reported operating income of
$51.6 million and adjusted operating
income1 of $80.6
million. V2X delivered record adjusted EBITDA1 of
$86.2 million, with a margin of 7.4%.
Fourth quarter GAAP diluted EPS was $0.78. Adjusted diluted EPS1 for the
quarter increased 9% year-over-year to $1.33."
"Fourth quarter net cash provided by operating activities was
$223.1 million. Adjusted net cash
provided by operating activities1 increased 122%
year-over-year to $168.2
million."
"Our continued focus on cash generation and debt reduction
yielded notable results with net debt improving $210 million dollars year-over-year. At the
end of the fourth quarter, net debt for V2X was $874 million. Our commitment to achieve a
net leverage ratio at or below 3.0x was a company-wide priority.
I'm pleased to report that we demonstrated excellent performance on
this front, delivering a net leverage ratio1 of 2.6x at
the end of the fourth quarter, which represents a 0.7x improvement
year-over-year."
"Total backlog as of December 31,
2024, was $12.5 billion.
Funded backlog was $2.3 billion.
Book-to-bill in the quarter was approximately 1.2x."
Full-Year 2024 Results
"Full-year revenue was $4.32
billion, up 9% year-over-year. The Company reported
full-year operating income of $159.2
million and adjusted operating income1 of
$286.2 million. Full-year adjusted
EBITDA1 was $310.2 million
with a margin of 7.2%. Full-year GAAP diluted EPS was $1.08. Adjusted diluted EPS1 for 2024
was $4.34, increasing 16%
year-over-year. On a year-to-date basis, net cash provided by
operating activities was $254.2
million. Adjusted net cash provided by operating
activities1 was $161.0
million."
2025 Guidance
Mr. Mural concluded, "The trends in our business remain positive
and we believe our strategy to deliver full lifecycle solutions
that increase efficiency, reduce costs, modernize capabilities,
improve readiness, and strengthen national security provides
substantial opportunities for future growth and value creation. For
2025 we are setting the mid-point of our guidance for revenue and
Adjusted EBITDA1 at $4.44
billion and $313 million,
respectively. This assumes revenue and adjusted EBITDA to be
weighted more heavily in the second half of the year. Revenue
guidance at the mid-point assumes approximately 4% contribution
from recompetes."
Guidance for 2025 is as
follows:
$ millions, except
for per share amounts
|
2025
Guidance
|
2025
Mid-Point
|
Revenue
|
$4,375
|
|
$4,500
|
$4,438
|
Adjusted
EBITDA1
|
$305
|
|
$320
|
$313
|
Adjusted Diluted
Earnings Per Share1
|
$4.45
|
|
$4.85
|
$4.65
|
Adjusted Net Cash
Provided by Operating Activities1
|
$150
|
|
$170
|
$160
|
The Company is not providing a quantitative reconciliation with
respect to the foregoing forward-looking non-GAAP measures in
reliance on the "unreasonable efforts" exception set forth in SEC
rules because certain financial information, the probable
significance of which cannot be determined, is not available and
cannot be reasonably estimated. For example, unusual, one-time,
non-ordinary, or non-recurring costs, which relate to M&A,
integration and related activities cannot be reasonably estimated.
Forward-looking statements are based upon current expectations and
are subject to factors that could cause actual results to differ
materially from those suggested here, including those factors set
forth in the Safe Harbor Statement below.
Fourth Quarter Conference Call
Management will conduct a conference call with analysts and
investors at 4:30 p.m. ET on Monday,
February 24, 2025. U.S.-based participants may dial in to
the conference call at 877-300-8521, while international
participants may dial 412-317-6026. A live webcast of the
conference call as well as an accompanying slide presentation will
be available here: https://app.webinar.net/W6kmnm4z8V9
A replay of the conference call will be posted on the V2X
website shortly after completion of the call and will be available
for one year. A telephonic replay will also be available through
March 10, 2025, at 844-512-2921
(domestic) or 412-317-6671 (international) with passcode
10195666.
Presentation slides that will be used in conjunction with the
conference call will also be made available online in advance on
the "investors" section of the company's website at
https://gov2x.com. V2X recognizes its website as a key channel of
distribution to reach public investors and as a means of disclosing
material non-public information to comply with its obligations
under the U.S. Securities and Exchange Commission ("SEC")
Regulation FD.
1
|
See "Key Performance
Indicators and Non-GAAP Financial Measures" for descriptions and
reconciliations.
|
About V2X
V2X builds innovative solutions that
integrate physical and digital environments by aligning people,
actions, and technology. V2X is embedded in all elements of a
critical mission's lifecycle to enhance readiness, optimize
resource management, and boost security. The company provides
innovation spanning national security, defense, civilian, and
international markets. With a global team of approximately 16,000
professionals, V2X enables mission success by injecting AI and
machine learning capabilities to meet today's toughest challenges
across all operational domains.
Investor
Contact
|
Media
Contact
|
Mike Smith,
CFA
|
Angelica Spanos
Deoudes
|
IR@goV2X.com
|
Communications@goV2X.com
|
719-637-5773
|
571-338-5195
|
Safe Harbor Statement
Safe Harbor Statement
under the Private Securities Litigation Reform Act of 1995 (the
"Act"): Certain material presented herein includes forward-looking
statements intended to qualify for the safe harbor from liability
established by the Act. These forward-looking statements include,
but are not limited to, all the statements and items listed under
"2025 Guidance" above and other assumptions contained therein for
purposes of such guidance, other statements about our 2025
performance outlook, revenue, contract opportunities, and any
discussion of future operating or financial performance.
Forward-looking statements generally can be identified by the
use of forward-looking terminology such as "may," "will," "expect,"
"intend," "estimate," "anticipate," "believe," "could,"
"potential," "continue" or similar terminology. These statements
are based on the beliefs and assumptions of the management of the
Company based on information currently available to management.
Forward-looking statements in this press release, include, but are
not limited to our future performance and capabilities; our
expectations regarding the pipeline of new opportunities; our
belief in our ability to achieve budget efficiencies; future net
leverage ratio; and our belief in our ability to achieve our total
year guidance.
These forward-looking statements are not guarantees of future
performance, conditions, or results, and involve a number of known
and unknown risks, uncertainties, assumptions, and other important
factors, many of which are outside our management's control, which
could cause actual results to differ materially from the results
discussed in the forward-looking statements. In addition,
forward-looking statements are subject to certain risks and
uncertainties that could cause actual results to differ materially
from the Company's historical experience and our present
expectations or projections. For a discussion of some of the risks
and uncertainties that could cause actual results to differ from
such forward-looking statements, see the risks and other factors
detailed from time to time in our Annual Report on Form 10-K,
Quarterly Reports on Form 10-Q, and other filings with the SEC.
We undertake no obligation to update any forward-looking
statements, whether as a result of new information, future events
or otherwise, except as required by law.
V2X,
INC.
CONSOLIDATED
STATEMENTS OF INCOME (LOSS)
|
|
|
|
Year Ended December
31,
|
(In thousands,
except per share data)
|
|
2024
|
|
2023
|
|
2022
|
Revenue
|
|
$
4,322,155
|
|
$
3,963,126
|
|
$
2,890,860
|
Cost of
revenue
|
|
3,979,193
|
|
3,628,271
|
|
2,595,848
|
Selling, general and
administrative expenses
|
|
183,758
|
|
210,439
|
|
239,241
|
Operating
income
|
|
159,204
|
|
124,416
|
|
55,771
|
Loss on extinguishment
of debt
|
|
(1,998)
|
|
(22,298)
|
|
—
|
Interest expense,
net
|
|
(107,900)
|
|
(122,442)
|
|
(61,879)
|
Other expense,
net
|
|
(10,465)
|
|
(4,194)
|
|
—
|
Income (loss) from
operations before income taxes
|
|
38,841
|
|
(24,518)
|
|
(6,108)
|
Income tax expense
(benefit)
|
|
4,157
|
|
(1,945)
|
|
8,222
|
Net income
(loss)
|
|
$
34,684
|
|
$
(22,573)
|
|
$
(14,330)
|
|
|
|
|
|
|
|
Earnings (loss) per
share
|
|
|
|
|
|
|
Basic
|
|
$
1.10
|
|
$
(0.73)
|
|
$
(0.68)
|
Diluted
|
|
$
1.08
|
|
$
(0.73)
|
|
$
(0.68)
|
Weighted average common
shares outstanding – basic
|
|
31,485
|
|
31,084
|
|
20,996
|
Weighted average common
shares outstanding – diluted
|
|
31,967
|
|
31,084
|
|
20,996
|
V2X,
INC.
CONSOLIDATED BALANCE
SHEETS
|
|
|
|
December 31,
|
(In thousands,
except shares and per share data)
|
|
2024
|
|
2023
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash,
cash equivalents and restricted cash
|
|
$
268,321
|
|
$
72,651
|
Receivables
|
|
710,068
|
|
705,995
|
Inventory, net
|
|
50,894
|
|
46,981
|
Prepaid
expenses and other current assets
|
|
70,937
|
|
49,242
|
Total current
assets
|
|
1,100,220
|
|
874,869
|
Property,
plant, and equipment, net
|
|
62,001
|
|
85,429
|
Goodwill
|
|
1,656,926
|
|
1,656,926
|
Intangible assets, net
|
|
323,068
|
|
407,530
|
Right-of-use assets
|
|
37,774
|
|
41,215
|
Other
non-current assets
|
|
48,854
|
|
15,931
|
Total non-current
assets
|
|
2,128,623
|
|
2,207,031
|
Total
Assets
|
|
$ 3,228,843
|
|
$ 3,081,900
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Accounts
payable
|
|
$
547,568
|
|
$
453,052
|
Compensation and other employee benefits
|
|
166,918
|
|
158,088
|
Short-term debt
|
|
20,003
|
|
15,361
|
Other
accrued liabilities
|
|
261,735
|
|
213,700
|
Total current
liabilities
|
|
996,224
|
|
840,201
|
Long-term
debt, net
|
|
1,087,484
|
|
1,100,269
|
Deferred
tax liabilities
|
|
20,983
|
|
11,763
|
Operating
lease liabilities
|
|
33,811
|
|
34,691
|
Other
non-current liabilities
|
|
64,189
|
|
104,176
|
Total non-current
liabilities
|
|
1,206,467
|
|
1,250,899
|
Total
liabilities
|
|
2,202,691
|
|
2,091,100
|
Commitments and
contingencies (Note 15)
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
|
Preferred
stock; $0.01 par value; 10,000,000 shares authorized; No shares
issued and outstanding
|
|
—
|
|
—
|
Common
stock; $0.01 par value; 100,000,000 shares authorized; 31,560,490
and 31,191,628 shares issued and outstanding as of December 31,
2024 and 2023, respectively
|
|
316
|
|
312
|
Additional paid in capital
|
|
769,719
|
|
762,324
|
Retained
earnings
|
|
265,535
|
|
230,851
|
Accumulated other comprehensive loss
|
|
(9,418)
|
|
(2,687)
|
Total shareholders'
equity
|
|
1,026,152
|
|
990,800
|
Total Liabilities
and Shareholders' Equity
|
|
$ 3,228,843
|
|
$ 3,081,900
|
V2X,
INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
Year Ended December
31,
|
(In
thousands)
|
|
2024
|
|
2023
|
|
2022
|
Operating
activities
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
34,684
|
|
$
(22,573)
|
|
$
(14,330)
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
Depreciation expense
|
|
20,747
|
|
22,408
|
|
13,472
|
Amortization of intangible assets
|
|
90,821
|
|
90,423
|
|
48,643
|
Amortization of cloud computing arrangements
|
|
3,314
|
|
480
|
|
514
|
Gain from
acquisitions, net
|
|
(2,193)
|
|
—
|
|
—
|
Impairment of non-operating long-lived asset
|
|
2,192
|
|
—
|
|
—
|
Loss on
disposal of property, plant, and equipment
|
|
1,450
|
|
683
|
|
59
|
Stock-based compensation
|
|
15,969
|
|
32,843
|
|
32,736
|
Deferred
taxes
|
|
7,730
|
|
(7,509)
|
|
(15,554)
|
Amortization of debt issuance costs
|
|
7,380
|
|
9,067
|
|
7,805
|
Loss on
extinguishment of debt
|
|
1,998
|
|
22,298
|
|
—
|
Gain on
disposition of business
|
|
—
|
|
(450)
|
|
(2,082)
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
Receivables
|
|
25,181
|
|
19,064
|
|
(52,311)
|
Inventory, net
|
|
(3,976)
|
|
(311)
|
|
(3,600)
|
Other
assets
|
|
(38,358)
|
|
11,596
|
|
14,448
|
Accounts
payable
|
|
75,335
|
|
43,153
|
|
71,837
|
Compensation and other employee benefits
|
|
9,128
|
|
(9,901)
|
|
42,878
|
Other
liabilities
|
|
2,835
|
|
(23,303)
|
|
(51,020)
|
Net
cash provided by operating activities
|
|
254,237
|
|
187,968
|
|
93,495
|
Investing
activities
|
|
|
|
|
|
|
Purchases of capital
assets and intangibles
|
|
(11,787)
|
|
(25,021)
|
|
(12,425)
|
Proceeds from the
disposition of assets
|
|
76
|
|
16
|
|
9
|
Acquisition of
businesses, net of cash acquired
|
|
(16,939)
|
|
—
|
|
193,677
|
Disposition of
business
|
|
—
|
|
1,349
|
|
(5,303)
|
Distributions from
(contributions to) joint venture
|
|
—
|
|
1,007
|
|
—
|
Net
cash (used in) provided by investing activities
|
|
(28,650)
|
|
(22,649)
|
|
175,958
|
Financing
activities
|
|
|
|
|
|
|
Proceeds from issuance
of long-term debt
|
|
—
|
|
250,000
|
|
—
|
Repayments of
long-term debt
|
|
(15,327)
|
|
(432,603)
|
|
(108,400)
|
Proceeds from
revolver
|
|
1,266,250
|
|
922,750
|
|
392,000
|
Repayments of
revolver
|
|
(1,266,250)
|
|
(922,750)
|
|
(472,925)
|
Proceeds from exercise
of stock options
|
|
154
|
|
34
|
|
408
|
Payment of debt
issuance costs
|
|
(1,188)
|
|
(8,818)
|
|
(2,325)
|
Prepayment premium on
early redemption of debt
|
|
—
|
|
(1,600)
|
|
—
|
Payments of employee
withholding taxes on share-based compensation
|
|
(8,138)
|
|
(18,036)
|
|
(1,994)
|
Net
cash used in financing activities
|
|
(24,499)
|
|
(211,023)
|
|
(193,236)
|
Exchange rate effect
on cash
|
|
(5,418)
|
|
2,288
|
|
1,337
|
Net change in cash,
cash equivalents and restricted cash
|
|
195,670
|
|
(43,416)
|
|
77,554
|
Cash, cash equivalents
and restricted cash – beginning of year
|
|
72,651
|
|
116,067
|
|
38,513
|
Cash, cash
equivalents and restricted cash – end of year
|
|
$
268,321
|
|
$
72,651
|
|
$
116,067
|
Supplemental Disclosure
of Cash Flow Information:
|
|
|
|
|
|
|
Interest
paid
|
|
$
107,607
|
|
$
117,482
|
|
$
54,267
|
Income taxes
paid
|
|
$ 8,819
|
|
$ 8,356
|
|
$
13,416
|
Non-cash investing
activities:
|
|
|
|
|
|
|
Purchase of capital
assets on account
|
|
$
22
|
|
$ 3,043
|
|
$ 2,716
|
Common stock issued for
business acquisition
|
|
$
—
|
|
$
—
|
|
$
630,636
|
Key Performance Indicators and Non-GAAP Measures
The primary financial performance measures we use to manage our
business and monitor results of operations are revenue trends and
operating income trends. Management believes that these financial
performance measures are the primary drivers for our earnings and
net cash from operating activities. Management evaluates its
contracts and business performance by focusing on revenue, and
operating income. Operating income represents revenue less both
cost of revenue and selling, general and administrative (SG&A)
expenses. Cost of revenue consists of labor, subcontracting costs,
materials, and an allocation of indirect costs. SG&A expenses
consist of indirect labor costs (including wages and salaries for
executives and administrative personnel), bid and proposal expenses
and other general and administrative expenses not allocated to cost
of revenue. Backlog is the estimated amount of future revenues to
be recognized under negotiated contracts.
We manage the nature and amount of costs at the program level,
which forms the basis for estimating our total costs and
profitability. This is consistent with our approach for managing
our business, which begins with management's assessing the bidding
opportunity for each contract and then managing contract
profitability throughout the performance period.
In addition to the key performance measures discussed above, we
consider adjusted net income, adjusted diluted earnings per share,
adjusted operating income, adjusted EBITDA, adjusted EBITDA margin,
net leverage ratio and adjusted operating cash flow to be useful to
management and investors in evaluating our operating performance,
and to provide a tool for evaluating our ongoing operations. This
information can assist investors in assessing our financial
performance and measures our ability to generate capital for
deployment among competing strategic alternatives and initiatives.
We provide this information to our investors in our earnings
releases, presentations, and other disclosures.
Adjusted net income, adjusted diluted earnings per share,
adjusted operating income, adjusted EBITDA, adjusted EBITDA margin,
net leverage ratio, and adjusted net cash provided by (used in)
operating activities, however, are not measures of financial
performance under GAAP and should not be considered a substitute
for financial measures determined in accordance with GAAP.
Definitions and reconciliations of these items are provided
below.
- Adjusted operating income is defined as operating
income, adjusted to exclude items that may include, but are not
limited to, significant charges or credits, and unusual and
infrequent non-operating items that impact current results but are
not related to our ongoing operations, such as M&A,
integration, and related costs.
- Adjusted EBITDA is defined as operating income, adjusted
to exclude depreciation and amortization of intangible assets, and
items that may include, but are not limited to, significant charges
or credits, and unusual and infrequent non-operating items that
impact current results but are not related to our ongoing
operations, such as M&A, integration, and related costs.
- Adjusted EBITDA margin is defined as adjusted EBITDA
divided by revenue.
- Adjusted net income is defined as net income, adjusted
to exclude items that may include, but are not limited to,
significant charges or credits, and unusual and infrequent
non-operating items that impact current results but are not related
to our ongoing operations, such as M&A, integration and related
costs, amortization of acquired intangible assets, amortization of
debt issuance costs, and loss on extinguishment of debt.
- Adjusted diluted earnings per share is defined as
adjusted net income divided by the weighted average diluted common
shares outstanding.
- Cash interest expense, net is defined as interest
expense, net adjusted to exclude amortization of debt issuance
costs.
- Adjusted net cash provided by (used in)
operating activities or adjusted operating cash flow is
defined as net cash provided by (or used in) operating activities
adjusted to exclude infrequent non-operating items, such as M&A
payments and related costs.
- Net leverage ratio is defined as net debt (or total debt
less unrestricted cash) divided by trailing twelve-month (TTM) bank
EBITDA.
Non-GAAP Tables
|
|
|
|
|
|
|
|
|
|
($K, except per share
data)
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
December 31, 2024
|
|
December 31, 2023
|
|
December 31, 2024
|
|
December 31, 2023
|
|
Revenue
|
$
1,157,752
|
|
$
1,040,307
|
|
$
4,322,155
|
|
$
3,963,126
|
|
Net income (loss)
|
$
25,033
|
|
$
(492)
|
|
$
34,684
|
|
$
(22,573)
|
|
Plus:
|
|
|
|
|
|
|
|
|
Income tax expense
(benefit)
|
1,261
|
|
8,420
|
|
4,157
|
|
(1,945)
|
|
Other expense,
net
|
899
|
|
1,859
|
|
10,465
|
|
4,194
|
|
Interest expense,
net
|
24,367
|
|
28,497
|
|
107,900
|
|
122,442
|
|
Loss on extinguishment
of debt
|
—
|
|
246
|
|
1,998
|
|
22,298
|
|
Operating income
|
$
51,560
|
|
$
38,530
|
|
$
159,204
|
|
$
124,416
|
|
Plus:
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
22,569
|
|
22,606
|
|
90,821
|
|
90,423
|
|
M&A, integration
and related costs
|
6,480
|
|
15,055
|
|
36,124
|
|
56,610
|
|
Adjusted operating income
|
$
80,610
|
|
$
76,191
|
|
$
286,150
|
|
$
271,449
|
|
Plus:
|
|
|
|
|
|
|
|
|
Depreciation and CCA
amortization
|
5,546
|
|
5,875
|
|
24,061
|
|
22,408
|
|
Adjusted EBITDA
|
$
86,156
|
|
$
82,066
|
|
$
310,211
|
|
$
293,857
|
|
Adjusted EBITDA margin
|
7.4 %
|
|
7.9 %
|
|
7.2 %
|
|
7.4 %
|
|
Minus:
|
|
|
|
|
|
|
|
|
Cash interest expense,
net
|
22,704
|
|
26,305
|
|
100,519
|
|
113,375
|
|
Income tax expense, as
adjusted
|
12,147
|
|
9,101
|
|
36,334
|
|
35,430
|
|
Depreciation and CCA
amortization
|
5,546
|
|
5,875
|
|
24,061
|
|
22,408
|
|
Other expense, net, as
adjusted
|
3,092
|
|
1,859
|
|
10,465
|
|
4,194
|
|
Adjusted net income
|
$
42,667
|
|
$
38,926
|
|
$
138,831
|
|
$
118,450
|
|
|
|
|
|
|
|
|
|
|
($K, except per share
data)
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
December 31, 2024
|
|
December 31, 2023
|
|
December 31, 2024
|
|
December 31, 2023
|
|
Diluted earnings (loss) per
share
|
$
0.78
|
|
$
(0.02)
|
|
$
1.08
|
|
$
(0.73)
|
|
Plus:
|
|
|
|
|
|
|
|
|
M&A, integration
and related costs
|
0.12
|
|
0.45
|
|
0.87
|
|
1.42
|
|
Amortization of
intangible assets
|
0.47
|
|
0.68
|
|
2.18
|
|
2.26
|
|
Amortization of debt
issuance costs and
Loss on extinguishment of debt
|
0.03
|
|
0.11
|
|
0.23
|
|
0.79
|
|
FMV land
impairment
|
$
(0.00)
|
|
-
|
|
0.05
|
|
-
|
|
Gain on acquisiton,
net
|
$
(0.07)
|
|
-
|
|
$
(0.07)
|
|
-
|
|
Adjusted diluted earnings per
share
|
$
1.33
|
|
$
1.22
|
|
$
4.34
|
|
$
3.74
|
|
|
|
|
|
|
|
|
|
|
Average shares outstanding:
|
|
|
|
|
|
|
|
|
Basic, as
reported
|
31,558
|
|
31,192
|
|
31,485
|
|
31,084
|
|
Diluted, as
reported
|
32,043
|
|
31,192
|
|
31,967
|
|
31,084
|
|
Adjusted
diluted
|
32,043
|
|
31,822
|
|
31,967
|
|
31,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($K)
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
December 31, 2024
|
|
December 31, 2023
|
|
December 31, 2024
|
|
December 31, 2023
|
|
Net cash provided by operating
activities
|
223,134
|
|
52,793
|
|
254,237
|
|
187,968
|
|
Plus:
|
|
|
|
|
|
|
|
|
M&A, integration,
CARES Act, and related payments
|
17,490
|
|
6,009
|
|
42,534
|
|
40,257
|
|
MARPA facility
activity
|
(72,440)
|
|
17,066
|
|
(135,788)
|
|
(68,766)
|
|
Adjusted operating cash flow
|
168,183
|
|
75,868
|
|
160,982
|
|
159,459
|
($K)
|
TTM
|
|
December 31,
2024
|
Net income
(loss)
|
$
34,684
|
Plus:
|
|
Interest expense,
net
|
107,900
|
Income tax
expense
|
4,157
|
Depreciation and
amortization
|
114,882
|
Additional permitted
add-backs1
|
71,284
|
TTM Bank
EBITDA
|
$
332,908
|
|
|
($K, except
ratio)
|
Period
Ending
|
|
December 31,
2024
|
Total
debt
|
$
1,138,833
|
|
|
Cash, cash
equivalents and restricted cash
|
$
268,321
|
Less:
|
|
Restricted
cash
|
(3,148)
|
Cash and cash
equivalents
|
$
265,173
|
|
|
Net
debt
|
$
873,660
|
TTM bank
EBITDA
|
$
332,908
|
Net leverage
ratio
|
2.62x
|
1Additional permitted add-backs
includes among other items, non-cash losses like loss on
extinguishment of debt and/or lease impairments, stock
compensation, transaction and integration related costs, and pro
forma cost savings.
|
SUPPLEMENTAL INFORMATION
Revenue by customer, contract type, contract relationship, and
geographic region for the periods presented below was as
follows:
Revenue by
Customer
|
|
|
|
Year Ended December
31,
|
(In
thousands)
|
|
2024
|
|
2023
|
|
2022
|
Army
|
|
$ 1,837,843
|
|
$ 1,633,525
|
|
$ 1,342,406
|
Navy
|
|
1,441,355
|
|
1,233,463
|
|
713,732
|
Air Force
|
|
481,265
|
|
538,698
|
|
459,849
|
Other
|
|
561,692
|
|
557,440
|
|
374,873
|
Total
revenue
|
|
$ 4,322,155
|
|
$ 3,963,126
|
|
$ 2,890,860
|
|
|
Revenue by
Contract Type
|
|
|
|
Year Ended December
31,
|
(In
thousands)
|
|
2024
|
|
2023
|
|
2022
|
Cost-plus and
cost-reimbursable
|
|
$
2,531,792
|
|
$ 2,209,241
|
|
$ 1,625,196
|
Firm-fixed-price
|
|
1,675,603
|
|
1,626,262
|
|
1,159,743
|
Time-and-materials
|
|
114,760
|
|
127,623
|
|
105,921
|
Total
revenue
|
|
$
4,322,155
|
|
$ 3,963,126
|
|
$ 2,890,860
|
|
|
Revenue by
Contract Relationship
|
|
|
|
Year Ended December
31,
|
(In
thousands)
|
|
2024
|
|
2023
|
|
2022
|
Prime
contractor
|
|
$ 4,049,543
|
|
$ 3,726,199
|
|
$ 2,695,067
|
Subcontractor
|
|
272,612
|
|
236,927
|
|
195,793
|
Total
revenue
|
|
$ 4,322,155
|
|
$ 3,963,126
|
|
$ 2,890,860
|
|
|
Revenue by
Geographic Region
|
|
|
|
Year Ended December
31,
|
(In
thousands)
|
|
2024
|
|
2023
|
|
2022
|
United
States
|
|
$
2,388,598
|
|
$ 2,286,052
|
|
$ 1,494,255
|
Middle East
|
|
1,399,436
|
|
1,193,598
|
|
1,024,674
|
Asia
|
|
326,961
|
|
264,346
|
|
167,629
|
Europe
|
|
207,160
|
|
219,130
|
|
204,302
|
Total
revenue
|
|
$
4,322,155
|
|
$ 3,963,126
|
|
$ 2,890,860
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/v2x-reports-record-revenue-in-fourth-quarter-2024-driving-strong-year-end-performance-302383761.html
SOURCE V2X, Inc.