XML 45 R17.htm IDEA: XBRL DOCUMENT v2.4.1.9
Operating Segment, Geographic Information and Significant Customers
9 Months Ended
Mar. 31, 2015
Segment Reporting [Abstract]  
Operating Segment, Geographic Information and Significant Customers
Operating Segment, Geographic Information and Significant Customers
Operating segments are defined as components of an enterprise evaluated regularly by the Company's chief operating decision maker (“CODM”) in deciding how to allocate resources and assess performance. The Company utilizes the management approach for determining reportable segments in accordance with the authoritative guidance. The following operating segments were determined based upon the nature of the products offered to customers, the market characteristics of each operating segment and the Company's management structure:
Mercury Commercial Electronics (“MCE”): this operating segment delivers affordable, innovative, commercially developed, specialized processing subsystems for critical commercial, defense and intelligence applications. MCE delivers secure solutions that are based upon open architectures and widely adopted industry standards. MCE delivers rapid time-to-value and service and support to prime defense contractors and commercial customers. MCE provides solutions to prime contractor customers on a variety of programs. MCE also provides technology building blocks to Mercury Defense Systems on key classified and unclassified programs. MCE has a legacy of embedded multi-computing and embedded sensor processing expertise. More recently, MCE has added substantial capabilities around radio frequency ("RF") and microwave technologies as well as emerging new manufacturing capabilities to bring design, production and test capabilities of its RF and microwave solutions to market on a more scalable basis.
Mercury Defense Systems (“MDS”): this operating segment provides significant capabilities relating to pre-integrated, open, affordable electronic warfare ("EW"), electronic attack ("EA") and electronic counter measure ("ECM") subsystems, and signals intelligence ("SIGINT") and electro-optical/infrared ("EO/IR") processing technologies and radar environment test and simulation systems. MDS deploys these solutions on behalf of defense prime contractors and the Department of Defense ("DoD"), leveraging commercially available technologies and solutions (or “building blocks”) from the MCE business and other commercial suppliers. MDS leverages this technology to develop integrated sensor processing subsystems, often including classified application-specific software and intellectual property ("IP") for the C4ISR (command, control, communications, computers, intelligence, surveillance and reconnaissance), EW, and ECM markets. MDS brings significant domain expertise to customers, drawing on over 25 years of experience in EW, SIGINT, and radar environment test and simulation.
The Company's operating segments were evaluated in accordance with FASB ASC 280 “Segment Reporting” in order to determine which operating segments qualified as reportable segments. The Company determined that both MCE and MDS met the quantitative thresholds for reporting.
Prior year results have been restated for the reclassification of the MIS operating segment as discontinued operations. MIS was previously aggregated with MDS into one reportable segment based on similar economic and qualitative factors in accordance with FASB ASC 280 (see Note C).
The accounting policies of the reportable segments are the same as those described in “Note B: Summary of Significant Accounting Policies.” The profitability measure employed by the Company and its CODM as the basis for allocating resources to segments and assessing segment performance is adjusted EBITDA. The Company believes the adjusted EBITDA financial measure assists in providing an enhanced understanding of its underlying operational measures to manage its business, to evaluate its performance compared to prior periods and the marketplace, and to establish operational goals.
Adjusted EBITDA is defined as income from continuing operations before interest income and expense, income taxes, depreciation, amortization of intangible assets, restructuring and other charges, impairment of long-lived assets, acquisition and financing costs, fair value adjustments from purchase accounting and stock-based compensation costs. Additionally, asset information by reportable segment is not reported because the Company and its CODM utilize consolidated asset information when making business decisions. The following is a summary of the performance of the Company's operations by reportable segment:
 
 
MCE
 
MDS
 
Eliminations
 
Total
THREE MONTHS ENDED
MARCH 31, 2015
 
 
 
 
 
 
 
 
Net revenues to unaffiliated customers
 
$
52,748

 
$
6,714

 
$
116

 
$
59,578

Intersegment revenues
 
2,325

 
32

 
(2,357
)
 

Net revenues
 
$
55,073

 
$
6,746

 
$
(2,241
)
 
$
59,578

Adjusted EBITDA
 
$
12,073

 
$
614

 
$
(1,172
)
 
$
11,515

THREE MONTHS ENDED
MARCH 31, 2014
 
 
 
 
 
 
 
 
Net revenues to unaffiliated customers
 
$
43,041

 
$
8,884

 
$
1,468

 
$
53,393

Intersegment revenues
 
4,568

 

 
(4,568
)
 

Net revenues
 
$
47,609

 
$
8,884

 
$
(3,100
)
 
$
53,393

Adjusted EBITDA
 
$
6,763

 
$
1,242

 
$
(232
)
 
$
7,773

NINE MONTHS ENDED
MARCH 31, 2015
 
 
 
 
 
 
 
 
Net revenues to unaffiliated customers
 
$
153,110

 
$
16,860

 
$
758

 
$
170,728

Intersegment revenues
 
3,750

 
244

 
(3,994
)
 

Net revenues
 
$
156,860

 
$
17,104

 
$
(3,236
)
 
$
170,728

Adjusted EBITDA
 
$
29,872

 
$
1,384

 
$
(1,032
)
 
$
30,224

NINE MONTHS ENDED
MARCH 31, 2014
 
 
 
 
 
 
 
 
Net revenues to unaffiliated customers
 
$
128,835

 
$
25,245

 
$
971

 
$
155,051

Intersegment revenues
 
8,415

 

 
(8,415
)
 

Net revenues
 
$
137,250

 
$
25,245

 
$
(7,444
)
 
$
155,051

Adjusted EBITDA
 
$
13,188

 
$
3,370

 
$
(225
)
 
$
16,333


The following table reconciles the Company’s income (loss) from continuing operations, the most directly comparable GAAP financial measure, to its adjusted EBITDA:
 
 
Three Months Ended March 31,
 
Nine Months Ended March 31,

 
2015
 
2014
 
2015
 
2014
Income (loss) from continuing operations
 
$
4,694

 
$
(270
)
 
$
8,297

 
$
(3,361
)
Interest expense, net
 
1

 
9

 
10

 
31

Tax provision (benefit)
 
1,469

 
(809
)
 
2,516

 
(2,570
)
Depreciation
 
1,510

 
1,923

 
4,800

 
5,839

Amortization of intangible assets
 
1,744

 
1,777

 
5,268

 
5,565

Restructuring and other charges
 
27

 
3,477

 
2,457

 
3,559

Acquisition and financing costs
 
200

 

 
200

 

Stock-based compensation expense
 
1,870

 
1,666

 
6,676

 
7,270

Adjusted EBITDA
 
$
11,515

 
$
7,773

 
$
30,224

 
$
16,333


The geographic distribution of the Company’s revenues is summarized as follows:
 
 
 
US
 
Europe
 
Asia Pacific
 
Eliminations
 
Total
THREE MONTHS ENDED
MARCH 31, 2015
 
 
 
 
 
 
 
 
 
 
Net revenues to unaffiliated customers
 
$
58,307

 
$
439

 
$
832

 
$

 
$
59,578

Inter-geographic revenues
 
1,200

 
54

 

 
(1,254
)
 

Net revenues
 
$
59,507

 
$
493

 
$
832

 
$
(1,254
)
 
$
59,578

THREE MONTHS ENDED
MARCH 31, 2014
 
 
 
 
 
 
 
 
 
 
Net revenues to unaffiliated customers
 
$
50,608

 
$
1,028

 
$
1,757

 
$

 
$
53,393

Inter-geographic revenues
 
1,403

 
1,065

 

 
(2,468
)
 

Net revenues
 
$
52,011

 
$
2,093

 
$
1,757

 
$
(2,468
)
 
$
53,393

NINE MONTHS ENDED
MARCH 31, 2015
 
 
 
 
 
 
 
 
 
 
Net revenues to unaffiliated customers
 
$
167,017

 
$
1,140

 
$
2,571

 
$

 
$
170,728

Inter-geographic revenues
 
2,747

 
233

 

 
(2,980
)
 

Net revenues
 
$
169,764

 
$
1,373

 
$
2,571

 
$
(2,980
)
 
$
170,728

NINE MONTHS ENDED
MARCH 31, 2014
 
 
 
 
 
 
 
 
 
 
Net revenues to unaffiliated customers
 
$
150,414

 
$
1,987

 
$
2,650

 
$

 
$
155,051

Inter-geographic revenues
 
2,901

 
1,269

 
140

 
(4,310
)
 

Net revenues
 
$
153,315

 
$
3,256

 
$
2,790

 
$
(4,310
)
 
$
155,051

Foreign revenue is based on the country in which the Company’s legal subsidiary is domiciled.
The geographic distribution of the Company’s long-lived assets is summarized as follows:
 
 
U.S.
 
Europe
 
Asia Pacific
 
Eliminations
 
Total
March 31, 2015
 
$
12,335

 
$
29

 
$
27

 
$

 
$
12,391

June 30, 2014
 
$
14,090

 
$
48

 
$
6

 
$

 
$
14,144


Identifiable long-lived assets exclude goodwill and intangible assets.
Customers comprising 10% or more of the Company’s revenues for the periods shown below are as follows:
 
 
Three Months Ended March 31,
 
Nine Months Ended March 31,
 
 
2015
 
2014
 
2015
 
2014
Raytheon Company
 
37
%
 
*

 
36
%
 
10
%
Lockheed Martin Corporation
 
19
%
 
17
%
 
22
%
 
19
%
Northrop Grumman Corporation
 
*

 
13
%
 
*

 
14
%
 
 
56
%
 
30
%
 
58
%
 
43
%
*
Indicates that the amount is less than 10% of the Company’s revenues for the respective period.
While the Company typically has customers from which it derives 10% or more of its revenue, the sales to each of these customers are spread across multiple programs and platforms. Programs comprising 10% or more of the Company’s revenues for the periods shown below are as follows:
 
 
Three Months Ended
March 31,
 
Nine Months Ended
March 31,
 
 
2015
 
2014
 
2015
 
2014
Patriot
 
20
%
 

 
19
%
 

F-35
 
16
%
 
*

 
13
%
 
*

Aegis
 
13
%
 
16
%
 
11
%
 
16
%
 
 
49
%
 
16
%
 
43
%
 
16
%
*
Indicates that the amount is less than 10% of the Company’s revenues for the respective period.