0001564590-18-004111.txt : 20180301 0001564590-18-004111.hdr.sgml : 20180301 20180301161252 ACCESSION NUMBER: 0001564590-18-004111 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20180228 ITEM INFORMATION: Entry into a Material Definitive Agreement ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180301 DATE AS OF CHANGE: 20180301 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Engility Holdings, Inc. CENTRAL INDEX KEY: 0001544229 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-ENGINEERING SERVICES [8711] IRS NUMBER: 453854852 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35487 FILM NUMBER: 18657422 BUSINESS ADDRESS: STREET 1: 4803 STONECROFT BOULEVARD CITY: CHANTILLY STATE: VA ZIP: 20151 BUSINESS PHONE: 7036338300 MAIL ADDRESS: STREET 1: 4803 STONECROFT BOULEVARD CITY: CHANTILLY STATE: VA ZIP: 20151 8-K 1 egl-8k_20180228.htm 8-K egl-8k_20180228.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 28, 2018

ENGILITY HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Delaware

 

001-35487

 

61-1748527

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

4803 Stonecroft Blvd.

Chantilly, Virginia

 

20151

(Address of principal executive offices)

 

(Zip Code)

(703) 708-1400

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 

 


 

Item 1.01 Entry into a Material Definitive Agreement.

 

First Amendment to Stockholders Agreement

 

On February 28, 2018, Engility Holdings, Inc. (the “Company”) entered into the First Amendment (the “Amendment”) to the Stockholders Agreement, dated as of February 26, 2015, by and among the Company, Birch Partners, LP, certain investment funds affiliated with Kohlberg Kravis Roberts & Co. L.P. and certain investment funds affiliated with General Atlantic Services Company, LLC (the “Stockholders Agreement”). The Amendment provides that the size of the Board of Directors of the Company be increased from 11 directors to a maximum of 14 directors. Other than the Amendment, the material terms and conditions of the Stockholders Agreement remain unchanged.

 

The foregoing description of the Amendment is qualified entirely by the full text of the Amendment, which is attached hereto as Exhibit 4.1 and incorporated herein by reference.

 

Item 2.02.  Results of Operations and Financial Condition.

On March 1, 2018, Engility Holdings, Inc. (the “Company”) issued a press release announcing the results of the Company’s operations for the three and twelve months ended December 31, 2017. The press release is furnished as Exhibit 99.1 to this Report and is hereby incorporated by reference in this Item 2.02.

As provided in General Instruction B.2 of Form 8-K, the information and exhibit contained in Item 2.02 of this Form 8-K and Exhibit 99.1 hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits

(d)  Exhibits

 

 

 

 

 

 

 


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

Engility Holdings, Inc.

 

 

 

 

March 1, 2018

 

By:

/s/ Jon Brooks

Date

 

Name:

Jon Brooks

 

 

Title:

Vice President, Deputy General Counsel and Assistant Secretary

 

 

EX-4.1 2 egl-ex41_129.htm EX-4.1 egl-ex41_129.htm

Exhibit 4.1

FIRST AMENDMENT TO

STOCKHOLDERS’ AGREEMENT

 

THIS FIRST AMENDMENT TO STOCKHOLDERS’ AGREEMENT (this “Amendment”) is made effective as of February 28, 2018 (the “Effective Date”) by and among Engility Holdings, Inc., a Delaware corporation (the “Company”), Birch Partners, LP, a Delaware limited partnership (the “Stockholder”), KKR 2006 Fund L.P. (“KKR”) and General Atlantic Partners 85, L.P. (“General Atlantic”).

 

WHEREAS, the Company, the Stockholder, KKR, General Atlantic and the other parties thereto are parties to that certain Stockholders’ Agreement, dated as of February 26, 2015 (the “Agreement”); and

 

WHEREAS, the Company, the Stockholder, KKR and General Atlantic desire to amend the Agreement as set forth in this Amendment.

 

NOW THEREFORE, in consideration of the mutual representations, warranties, covenants and agreements contained herein, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, and subject to the terms and conditions set forth herein, the parties to this Amendment hereby covenant and agree as follows:

  

1.Amendment to the Agreement.  Subsection (a) of Section 3.4 of the Agreement is hereby deleted and replaced in its entirety by the following:

 

“(a) As of the date hereof and for so long as either the GA Investors or the KKR Investors Beneficially Own at least 25% of the shares of Common Stock as it Beneficially Owned on the date hereof, as adjusted for any stock split, reverse stock split or similar transaction, the Board shall be comprised of at least eleven (11) and no more than fourteen (14) directors. Subject to Section 3.4(c)-(h), the members of the Board shall include four (4) Stockholder nominees (the “Stockholder Nominees”). For purposes of this Section 3.4, prior to any Distribution, the GA Investors and the KKR Investors will each be deemed to Beneficially Own that amount of Common Stock that they would receive in a Distribution.”

 

2.All capitalized terms that are not defined in this Amendment shall have the meaning ascribed to them in the Agreement.

 

3.Except as set forth in this Amendment, the Agreement is unaffected and shall continue in full force and effect in accordance with its terms. If there is conflict between this Amendment and the Agreement, the terms of this Amendment will prevail.

 

4.This Amendment may be executed in any number of counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument. Counterparts may be delivered via facsimile, electronic mail (including pdf or any electronic signature complying with the U.S. federal ESIGN Act of 2000, e.g., www.docusign.com) or other transmission method and any counterpart so delivered shall be deemed to have been duly and validly delivered and be valid and effective for all purposes.

 

5.This Amendment shall be governed by the laws of the State of Delaware, without regard to the principles of conflicts of laws thereof.

 

[Signature Page Follows]

 

 


 

 

IN WITNESS WHEREOF, the parties have executed this Amendment as of the date first written above.

[First Amendment to Stockholders’ Agreement – Engility Holdings, Inc.]

 


 

 

ENGILITY HOLDINGS, INC.

 

By: /s/ Thomas O. Miiller

Name: Thomas O. Miiller

Title: Senior Vice President, General Counsel, and Corporate Secretary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BIRCH PARTNERS, LP

 

By: Birch GP, LLC, its general partner

 

By: /s/ Brittany Bagley

Name: Brittany Bagley

Title: Manager

KKR 2006 FUND, L.P.

 

By: KKR Associates 2006 L.P., its general partner

 

By: KKR 2006 GP LLC, the general partner of KKR Associates 2006 L.P.

 

By: /s/ William J. Janetschek

Name: William J. Janetschek

Title: Chief Financial Officer

GENERAL ATLANTIC PARTNERS 85, L.P.

 

By: General Atlantic GenPar, L.P., its general partner

 

By: General Atlantic LLC, its general partner

 

By: /s/ Thomas J. Murphy

Name: Thomas J. Murphy

Title: Managing Director

 

[First Amendment to Stockholders’ Agreement – Engility Holdings, Inc.]

 

EX-99.1 3 egl-ex991_6.htm EX-99.1 egl-ex991_6.htm

Exhibit 99.1

______________________________________________________

 

Engility Reports Fourth Quarter and

Full Year 2017 Results; Establishes 2018 Guidance

 

Revenue of $465 million for the fourth quarter of 2017

Fourth quarter 2017 GAAP net loss attributable to Engility of $60 million, or $1.62 per diluted share, which includes $80 million, or $2.16 per adjusted diluted share, of non-cash expenses related to tax reform and goodwill impairment, and other non-core operating costs

EBITDA of $34 million, or 7.3% of revenue, and adjusted EBITDA of $44 million, or 9.4% of revenue, for the fourth quarter of 2017

Trailing twelve-month book-to-bill ratio of 1.0x

 

CHANTILLY, VA – March 1, 2018, Engility Holdings, Inc. (NYSE: EGL) today announced financial results for the fourth quarter and full year ended December 31, 2017.

CEO Commentary

“The financial results for 2017 are reflective of the significant progress that we have made against our key strategic initiatives of driving organic growth, attracting and retaining key talent and strengthening our balance sheet. We have streamlined our organizational structure, substantially augmented our leadership team, enhanced the focus of our business development and go-to-market strategies and effectively pursued new market opportunities while, simultaneously, generating strong cash flow and materially reducing our debt” said Lynn Dugle, Chairman, President and CEO of Engility.

She continued, “Our plan is to reduce the rate of revenue decline in 2018 and position the Company for positive organic growth in 2019. We have unique, innovative capabilities and the right team to execute our plan, which gives me great confidence in our ability to meet our goals.”

Fourth Quarter 2017 Results

Total revenue for the fourth quarter of 2017 was $465 million. GAAP operating income was $23 million and GAAP operating margin was 4.9%. GAAP net loss attributable to Engility was $60 million, or $1.62 per diluted share. Both GAAP operating income and net loss attributable to Engility include a non-cash goodwill impairment charge of $7 million and other non-core operating costs of $9 million. GAAP net loss attributable to Engility also includes $64 million of tax expenses, of which $60 million related to the re-measurement of the Company’s deferred tax assets resulting from the enactment of the Tax Cuts and Jobs Act (the “2017 Tax Act”). Cash taxes paid in the fourth quarter of 2017 were $0.1 million. These costs are outlined in the non-GAAP financial information provided in the tables included herein. EBITDA was $34 million and EBITDA margin was 7.3%. EBITDA also includes the goodwill impairment charge and $3 million of the other non-core operating costs mentioned above.


Adjusted operating income was $39 million and adjusted operating margin was 8.4%. Adjusted EBITDA was $44 million and adjusted EBITDA margin was 9.4%.

Fiscal Year 2017 Results

Total revenue for fiscal year 2017 was $1.93 billion. GAAP operating income was $127 million and GAAP operating margin was 6.6%. GAAP net loss attributable to Engility was $35 million, or $0.96 per diluted share. Both GAAP operating income and net loss attributable to Engility include a non-cash goodwill impairment charge of $7 million and other non-core operating costs of $34 million. GAAP net loss attributable to Engility also includes $80 million of tax expenses, of which $60 million related to the re-measurement of the Company’s deferred tax assets resulting from the 2017 Tax Act. Cash taxes paid in fiscal year 2017 were $0.6 million. EBITDA was $171 million and EBITDA margin was 8.9%. EBITDA also includes the goodwill impairment charge and $6 million of the other non-core operating costs mentioned above.

Adjusted operating income for fiscal year 2017 was $165 million and adjusted operating margin was 8.6%. Adjusted EBITDA was $184 million and adjusted EBITDA margin was 9.5%.

Information about the Company's use of non-GAAP financial information for the fourth quarter and for fiscal year 2017 is provided below under “Non-GAAP Measures.”

Key Performance Indicators

Book-to-bill ratio for the fourth quarter of 2017 was 0.4x on net bookings of $179 million. Trailing twelve-month book-to-bill ratio was 1.0x on net bookings of $1.93 billion.

Total backlog at the end of the fourth quarter of 2017 was $3.4 billion, compared to $3.4 billion at the end of the fourth quarter of 2016, which excludes IRG’s total backlog from Q4 2016. IRG was divested on January 6, 2017.

Days sales outstanding, net of advanced payments, was 58 days at the end of the fourth quarter of 2017, compared to 56 days at the end of the fourth quarter of 2016.

Cash flow from operating activities for fiscal year 2017 was $98 million, compared to $94 million for fiscal year 2016.

During the fourth quarter of 2017, the company made total debt payments of $24 million. Total debt payments for fiscal year 2017 were $110 million.

Recent Developments

Engility’s Board of Directors unanimously elected Lynn Dugle as Chairman of the Board. Dugle will also continue to serve as Engility’s President and CEO.

Key Fourth Quarter 2017 Contract Awards

Awarded a position on the Alliant 2 government-wide acquisition contract with the General Services Administration to provide custom information technology services. Under this multi-award contract, which has a $50 billion ceiling value, Engility will support Federal IT systems and modernization efforts by providing key offerings such as systems engineering and integration, cyber, high performance computing and enterprise solutions.

2

 


Awarded a position on the Joint Program Executive Office for Chemical and Biological Defense Joint Enterprise Research Development Acquisition and Procurement Omnibus contract. This $8 billion multi-award Indefinite Delivery Indefinite Quantity vehicle allows the DOD to obtain research, design, and development services related to chemical, biological, radiological, nuclear, and high yield explosives defense systems and equipment.

Fiscal Year 2018 Guidance

The table below summarizes the company’s fiscal year 2018 guidance.

 

Fiscal Year 2018 Guidance

Revenue

$1.83 billion - $1.91 billion

GAAP Diluted EPS (1)

$0.81 - $0.91

EBITDA

$160 million - $170 million

Operating Cash Flow

$100 million - $110 million

 

(1)  2018 GAAP diluted EPS guidance includes approximately $25 million of amortization expense related to intangible assets acquired by the company. It also assumes diluted weighted-average outstanding shares of approximately 38 million and a full-year effective tax rate of approximately 25 percent.

Non-GAAP Measures

The tables under "Engility Holdings, Inc. Reconciliation of Non-GAAP Measures" present Adjusted Operating Income, Adjusted Operating Margin, Earnings before Interest, Taxes, Depreciation, and Amortization (“EBITDA”), Adjusted EBITDA, EBITDA Margin, and Adjusted EBITDA Margin, reconciled to their most directly comparable GAAP measure. These financial measures are calculated and presented on the basis of methodologies other than in accordance with U.S. generally accepted accounting principles ("Non-GAAP Measures"). Engility has provided these Non-GAAP Measures to adjust for, among other things, the impact of amortization expenses related to our acquisitions of TASC, Inc. and Dynamics Research Corporation, costs associated with a loss or gain on the disposal or sale of property, plant and equipment, acquisition and restructuring-related expenses, legal and settlement costs, refinancing-related expenses, and the impact of certain tax related items. These items have been adjusted because they are not considered core to the company’s business or otherwise not considered operational or because these charges are non-cash or non-recurring. The company presents these Non-GAAP Measures because management believes that they are meaningful to understanding Engility’s performance during the periods presented and the company’s ongoing business. Non-GAAP Measures are not prepared in accordance with GAAP and therefore are not necessarily comparable to similarly titled metrics or the financial results of other companies. These Non-GAAP Measures should be considered a supplement to, not a substitute for, or superior to, the corresponding financial measures calculated in accordance with GAAP.

With respect to our “Fiscal Year 2018 Guidance” above, reconciliation of EBITDA guidance to the closest corresponding GAAP measure on a forward-looking basis is not available without unreasonable efforts. We are unable to reconcile EBITDA to net income due to our inability to predict certain non-

3

 


cash items included in net income, including taxes and timing of potential restructuring charges. The disclosure of such reconciliations may imply to our investors a degree of precision in our calculations that is not possible. For the same reasons, the company is unable to address the probable significance of the unavailable information.

Conference Call Information

Engility will host a conference call at 5:00 p.m. Eastern Time on March 1, 2018 (today), to discuss the financial results for its fourth quarter and full year 2017.

Listeners may access a webcast of the live conference call from the Investor Relations section of the company's website at http://www.engility.com. Listeners also may access a slide presentation on the website, which summarizes the company’s fourth quarter and full year 2017 results. Listeners should go to the website at least 15 minutes before the live event to download and install any necessary audio software.

Listeners also may participate in the conference call by dialing (888) 655-5029 (domestic) or (503) 343-6026 (international) and entering pass code 9488854.

A replay will be available on the company's website approximately two hours after the conference call and continuing for one year. A telephonic replay also will be available through March 8, 2018 at (855) 859-2056 (domestic) or (404) 537-3406 (international) and entering pass code 9488854.

About Engility

Engility (NYSE: EGL) is engineered to make a difference. Built on six decades of heritage, Engility is a leading provider of integrated solutions and services, supporting U.S. government customers in the defense, federal civilian, intelligence and space communities. Our innovative, highly technical solutions and engineering capabilities address diverse client missions. We draw upon our team’s intimate understanding of customer needs, deep domain expertise and technical skills to help solve our nation’s toughest challenges. Headquartered in Chantilly, Virginia, and with offices around the world, Engility’s array of specialized technical service offerings include high-performance computing, cybersecurity, enterprise modernization and systems engineering. To learn more about Engility, please visit www.engility.com and connect with us on Facebook, LinkedIn and Twitter.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding Engility’s future prospects, projected financial results, estimated integration costs and acquisition related amortization expenses and business plans. Words such as "may," "will," "should," "likely," "anticipates," "expects," "intends," "plans," "projects," "believes," "estimates" and similar expressions are also used to identify these forward-looking statements. These statements are based on the current beliefs and expectations of Engility’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. Factors that could cause Engility’s actual results to differ materially from those described in the forward-looking statements can be found under the heading "Risk Factors" included in our Annual Report on Form 10-K for the year ended December 31, 2017, and more recent documents that have been filed with the Securities and Exchange Commission (SEC)

4

 


and are available on the investor relations section of Engility’s website (http://www.engility.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are made only as of the date hereof, and we undertake no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, historical information should not be considered as an indicator of future performance.

 

Media:

Scott Fazekas

Engility Holdings, Inc.

(703) 984-5068

Scott.Fazekas@engility.com

Investor Relations:

Dave Spille

Engility Holdings, Inc.

(703) 984-6120

Dave.Spille@engility.com

 

5

 


 

 

ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Revenue

 

$

464,857

 

 

$

506,412

 

 

$

1,931,887

 

 

$

2,076,423

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

400,126

 

 

 

436,018

 

 

 

1,655,729

 

 

 

1,777,844

 

Selling, general and administrative expenses

 

 

35,088

 

 

 

36,458

 

 

 

142,391

 

 

 

166,238

 

Goodwill impairment

 

 

7,083

 

 

 

9,875

 

 

 

7,083

 

 

 

9,875

 

Total costs and expenses

 

 

442,297

 

 

 

482,351

 

 

 

1,805,203

 

 

 

1,953,957

 

Operating income

 

 

22,560

 

 

 

24,061

 

 

 

126,684

 

 

 

122,466

 

Interest expense, net

 

 

17,527

 

 

 

21,827

 

 

 

76,716

 

 

 

131,185

 

Other expenses (income), net

 

 

15

 

 

 

(2

)

 

 

227

 

 

 

80

 

Income (loss) before provision for income taxes

 

 

5,018

 

 

 

2,236

 

 

 

49,741

 

 

 

(8,799

)

Provision (benefit) for income taxes

 

 

63,685

 

 

 

(5,100

)

 

 

80,356

 

 

 

(2,730

)

Net income (loss)

 

 

(58,667

)

 

 

7,336

 

 

 

(30,615

)

 

 

(6,069

)

Less: Net income attributable to non-controlling interest

 

 

893

 

 

 

650

 

 

 

4,576

 

 

 

4,738

 

Net income (loss) attributable to Engility

 

$

(59,560

)

 

$

6,686

 

 

$

(35,191

)

 

$

(10,807

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share attributable to Engility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(1.62

)

 

$

0.18

 

 

$

(0.96

)

 

$

(0.29

)

Diluted

 

$

(1.62

)

 

$

0.18

 

 

$

(0.96

)

 

$

(0.29

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

36,825

 

 

 

36,738

 

 

 

36,838

 

 

 

36,730

 

Diluted

 

 

36,825

 

 

 

37,687

 

 

 

36,838

 

 

 

36,730

 

 

 


 

ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

December 31,

 

 

 

 

2017

 

 

 

2016

 

Assets:

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

41,890

 

 

$

48,236

 

Receivables, net

 

 

331,094

 

 

 

334,248

 

Assets held for sale, current

 

 

 

 

 

20,242

 

Other current assets

 

 

19,681

 

 

 

30,404

 

Total current assets

 

 

392,665

 

 

 

433,130

 

Property, plant and equipment, net

 

 

44,006

 

 

 

46,547

 

Goodwill

 

 

1,071,371

 

 

 

1,078,454

 

Identifiable intangible assets, net

 

 

361,410

 

 

 

393,891

 

Deferred tax assets

 

 

150,535

 

 

 

232,283

 

Assets held for sale

 

 

 

 

 

11,962

 

Other assets

 

 

6,021

 

 

 

2,292

 

Total assets

 

$

2,026,008

 

 

$

2,198,559

 

Liabilities and Equity:

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

26,947

 

 

$

26,947

 

Accounts payable, trade

 

 

52,954

 

 

 

43,943

 

Accrued employment costs

 

 

77,545

 

 

 

98,860

 

Accrued expenses

 

 

74,856

 

 

 

76,870

 

Advance payments and billings in excess of costs incurred

 

 

30,380

 

 

 

33,259

 

Income tax liabilities

 

 

548

 

 

 

209

 

Liabilities held for sale, current

 

 

 

 

 

4,341

 

Other current liabilities

 

 

26,688

 

 

 

36,410

 

Total current liabilities

 

 

289,918

 

 

 

320,839

 

Long-term debt

 

 

938,687

 

 

 

1,039,993

 

Income tax liabilities

 

 

62,219

 

 

 

64,852

 

Liabilities held for sale

 

 

 

 

 

1,084

 

Other liabilities

 

 

59,079

 

 

 

66,986

 

Total liabilities

 

 

1,349,903

 

 

 

1,493,754

 

Equity:

 

 

 

 

 

 

 

 

Preferred stock, par value $0.01 per share, 25,000 shares authorized,

   none issued or outstanding as of December 31, 2017 or 2016

 

 

 

 

 

 

Common stock, par value $0.01 per share, 175,000 shares authorized,

   36,822 and 36,776 shares issued and outstanding as of

   December 31, 2017 and 2016, respectively

 

 

368

 

 

 

368

 

Additional paid-in capital

 

 

1,244,940

 

 

 

1,237,826

 

Accumulated deficit

 

 

(576,019

)

 

 

(541,702

)

Accumulated other comprehensive loss

 

 

(3,805

)

 

 

(4,865

)

Non-controlling interest

 

 

10,621

 

 

 

13,178

 

Total equity

 

 

676,105

 

 

 

704,805

 

Total liabilities and equity

 

$

2,026,008

 

 

$

2,198,559

 

 

 

 


 

ENGILITY HOLDINGS, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Year Ended

December 31,

 

 

 

 

2017

 

 

 

2016

 

Operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(30,615

)

 

$

(6,069

)

Goodwill impairment charge

 

 

7,083

 

 

 

9,875

 

Share-based compensation

 

 

7,938

 

 

 

8,255

 

Depreciation and amortization

 

 

44,572

 

 

 

46,797

 

Loss on sale of business

 

 

1,062

 

 

 

 

Loss (gain) on sale of property, plant and equipment

 

 

(302

)

 

 

1,078

 

Bad debt expense

 

 

 

 

 

744

 

Loss on extinguishment of debt

 

 

432

 

 

 

4,642

 

Amortization of bank debt fees

 

 

8,710

 

 

 

5,564

 

Deferred income taxes

 

 

82,813

 

 

 

1,256

 

Excess tax deduction on share-based compensation

 

 

(191

)

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Receivables

 

 

3,142

 

 

 

31,882

 

Other assets

 

 

9,024

 

 

 

(986

)

Accounts payable, trade

 

 

8,817

 

 

 

(9,673

)

Accrued employment costs

 

 

(21,315

)

 

 

17,149

 

Accrued expenses

 

 

(1,903

)

 

 

1,805

 

Advance payments and billings in excess of costs incurred

 

 

(2,879

)

 

 

(15,674

)

Other liabilities

 

 

(18,715

)

 

 

(2,240

)

Net cash provided by operating activities

 

 

97,673

 

 

 

94,405

 

Investing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of business, net of amount placed in escrow

 

 

22,349

 

 

 

 

Proceeds from sale of property, plant and equipment

 

 

2,902

 

 

 

 

Capital expenditures

 

 

(9,691

)

 

 

(21,446

)

Net cash provided by (used in) investing activities

 

 

15,560

 

 

 

(21,446

)

Financing activities:

 

 

 

 

 

 

 

 

Gross borrowings from issuance of long-term debt

 

 

 

 

 

1,180,000

 

Repayment of long-term debt

 

 

(110,447

)

 

 

(1,215,754

)

Gross borrowings from revolving credit facility

 

 

318,500

 

 

 

137,000

 

Gross repayments of revolving credit facility

 

 

(318,500

)

 

 

(137,000

)

Debt issuance costs

 

 

 

 

 

(9,988

)

Proceeds from share-based payment arrangements

 

 

 

 

 

214

 

Payment of employee withholding taxes on share-based

   compensation

 

 

(1,501

)

 

 

(1,779

)

Dividends paid

 

 

(407

)

 

 

(1,709

)

Distributions to non-controlling interest member

 

 

(7,133

)

 

 

(3,865

)

Net cash used in financing activities

 

 

(119,488

)

 

 

(52,881

)

Change in cash from assets held for sale

 

 

(91

)

 

 

(1,864

)

Net change in cash and cash equivalents

 

 

(6,346

)

 

 

18,214

 

Cash and cash equivalents, beginning of period

 

 

48,236

 

 

 

30,022

 

Cash and cash equivalents, end of period

 

$

41,890

 

 

$

48,236

 

 

 


 

 

 

ENGILITY HOLDINGS, INC.

RECONCILIATION OF NON-GAAP MEASURES

 

The following tables set forth a reconciliation of each of these Non-GAAP Measures to the most directly comparable GAAP measure for the periods presented.

Adjusted Operating Income and Adjusted Operating Margin

(dollars in thousands)

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Net income (loss)

 

$

(58,667

)

 

$

7,336

 

 

$

(30,615

)

 

$

(6,069

)

Provision (benefit) for income taxes (1)

 

 

63,685

 

 

 

(5,100

)

 

 

80,356

 

 

 

(2,730

)

Other expenses (income), net

 

 

15

 

 

 

(2

)

 

 

227

 

 

 

80

 

Interest expense, net (2)

 

 

17,527

 

 

 

21,827

 

 

 

76,716

 

 

 

131,185

 

Operating income

 

 

22,560

 

 

 

24,061

 

 

 

126,684

 

 

 

122,466

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill impairment charge

 

 

7,083

 

 

 

9,875

 

 

 

7,083

 

 

 

9,875

 

Acquisition and restructuring-related expenses,

   excluding amortization

 

 

1,798

 

 

 

1,485

 

 

 

5,404

 

 

 

9,112

 

Acquisition-related intangible amortization

 

 

6,335

 

 

 

6,334

 

 

 

25,338

 

 

 

28,287

 

Loss on sale of business and property, plant and

   equipment, net

 

 

1,066

 

 

 

 

 

 

760

 

 

 

 

Total adjustments

 

 

16,282

 

 

 

17,694

 

 

 

38,585

 

 

 

47,274

 

Adjusted operating income

 

$

38,842

 

 

$

41,755

 

 

$

165,269

 

 

$

169,740

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

 

4.9

%

 

 

4.8

%

 

 

6.6

%

 

 

5.9

%

Adjusted operating margin

 

 

8.4

%

 

 

8.2

%

 

 

8.6

%

 

 

8.2

%

 

(1)

Cash paid for income taxes for the three months ended December 31, 2017 and 2016 was $53 and $98, respectively, and for the year ended December 31, 2017 and 2016 was $592 and $1,071, respectively.

 

 

(2)

Interest expense, net, included refinancing-related expenses of $3,140 and $27,656 for the year ended December 31, 2017 and 2016, respectively.  No amounts were recorded in the three month periods ended December 31, 2017 or 2016.

 

 

Supplemental:

 

 

Adjusted diluted weighted average shares outstanding for the three months ended December 31, 2017 and 2016 was 37,412 and 37,687, respectively, and for the year ended December 31, 2017 and 2016 was 37,370 and 37,497, respectively.

 

 

For the three months ended December 31, 2017 and 2016, the impact to GAAP net income attributable to Engility from the GAAP tax provision and the adjustments noted in the above table was $80 million and $13 million, respectively. For the years ended December 31, 2017 and 2016, the impact to GAAP net income attributable to Engility from the GAAP tax provision and the adjustments noted in the above table was $119 million and $45 million, respectively. These results have not been adjusted for cash taxes paid or refinancing-related expenses as noted in footnote 1 and footnote 2, respectively.

 

9

 


 

 

ENGILITY HOLDINGS, INC.

Earnings before interest, taxes, depreciation, and amortization (EBITDA) and Adjusted EBITDA

(dollars in thousands)

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Net income (loss)

 

$

(58,667

)

 

$

7,336

 

 

$

(30,615

)

 

$

(6,069

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest, taxes, and depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

17,527

 

 

 

21,827

 

 

 

76,716

 

 

 

131,185

 

Provision (benefit) for income taxes

 

 

63,685

 

 

 

(5,100

)

 

 

80,356

 

 

 

(2,730

)

Depreciation and amortization

 

 

11,400

 

 

 

10,846

 

 

 

44,572

 

 

 

46,797

 

EBITDA

 

 

33,945

 

 

 

34,909

 

 

 

171,029

 

 

 

169,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill impairment charge

 

 

7,083

 

 

 

9,875

 

 

 

7,083

 

 

 

9,875

 

Acquisition and restructuring-related expenses,

   excluding amortization

 

 

1,798

 

 

 

801

 

 

 

5,404

 

 

 

8,428

 

Loss on sale of business and property, plant and

   equipment, net

 

 

1,066

 

 

 

1,026

 

 

 

760

 

 

 

1,078

 

Adjusted EBITDA

 

$

43,892

 

 

$

46,611

 

 

$

184,276

 

 

$

188,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

 

7.3

%

 

 

6.9

%

 

 

8.9

%

 

 

8.1

%

Adjusted EBITDA Margin

 

 

9.4

%

 

 

9.2

%

 

 

9.5

%

 

 

9.1

%

 

 

GRAPHIC 4 g2018030121064059730704.jpg GRAPHIC begin 644 g2018030121064059730704.jpg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end GRAPHIC 5 g2018030121064365331847.jpg GRAPHIC begin 644 g2018030121064365331847.jpg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end