XML 105 R95.htm IDEA: XBRL DOCUMENT v3.21.1
Restatement of Previously Issued Audited and Unaudited Consolidated Financial Statements - Impact of Restatement on Statements of Operations (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2020
Sep. 27, 2020
Jun. 28, 2020
Mar. 29, 2020
Dec. 31, 2019
Sep. 29, 2019
Jun. 30, 2019
Mar. 31, 2019
Jun. 28, 2020
Sep. 27, 2020
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Reclassification [Line Items]                          
Revenues $ 787,833 $ 666,240 $ 643,303 $ 617,253 $ 697,085 $ 697,717 $ 695,607 $ 673,484 $ 1,260,556 $ 1,926,795 $ 2,714,628 $ 2,763,893 $ 2,608,562
Cost of revenues 623,390 512,877 496,678 465,208 559,940 565,703 540,772 517,159 961,886 1,474,763 2,098,153 2,183,574 1,991,622
Selling, general and administrative expenses   119,168 105,451 137,326         242,777 361,945 498,827 530,080 536,019
Amortization of intangible assets   8,047 8,047 8,047         16,094 24,141 34,154 33,205 35,780
Total operating expenses   640,092 610,176 610,581         1,220,757 1,860,849 2,631,134 2,746,859 2,563,421
Program profit   26,148 33,127 6,672         39,799 65,946 83,494 17,034 45,141
Other income (loss), net   2,384 1,168 785         1,954 4,338 7,272 9,785 4,980
Operating income $ 20,482 28,532 34,295 7,457 (3,167) (10,525) 26,158 14,353 41,753 70,284 90,766 26,819 50,121
Interest expense, net   (13,607) (13,757) (20,948)         (34,705) (48,312) (73,857) (86,011) (84,360)
Other income, net   5,000 (19,467) 30,112         10,645 15,645 12,645 0 0
Income (loss) before income taxes   19,925 1,071 16,621         17,693 37,617 29,554 (59,192) (34,239)
Expense (benefit) from income taxes   4,194 3,752 (9,529)         (5,776) (1,582) 2,268 (9,131) (2,661)
Net income (loss)   15,731 (2,681) 26,150 $ (16,664) $ (31,625) $ 3,388 $ (5,160) 23,469 39,199 27,286 (50,061) (31,578)
Noncontrolling interest in earnings of ventures   413 765 166         931 1,344 (1,464) (252) 2,881
Net income (loss)   $ 15,318 $ (3,446) $ 25,984         $ 22,538 $ 37,855 $ 28,750 $ (49,809) $ (34,459)
Net income (loss) per share attributed to PAE Incorporated:                          
Basic income (loss) per share (in dollars per share)   $ 0.17 $ (0.04) $ 0.43         $ 0.30 $ 0.47 $ 0.34 $ (2.36) $ (1.63)
Diluted income (loss) per share (in dollars per share)   $ 0.16 $ (0.04) $ 0.43         $ 0.30 $ 0.46 $ 0.34 $ (2.36) $ (1.63)
Weighted average shares outstanding:                          
Basic weighted average shares (in shares)   92,070,306 92,044,098 59,807,549         75,890,028 81,323,258 84,114,016 21,127,823 21,127,823
Diluted weighted average shares (in shares)   93,392,565 92,787,379 59,807,549         76,273,931 82,115,825 85,369,328 21,127,823 21,127,823
Previously Reported                          
Reclassification [Line Items]                          
Revenues   $ 666,240 $ 643,303 $ 617,253         $ 1,260,556 $ 1,926,795 $ 2,714,628    
Cost of revenues   512,877 496,678 465,208         961,886 1,474,763 2,098,153    
Selling, general and administrative expenses   119,168 105,451 137,326         242,777 361,945 498,827    
Amortization of intangible assets   8,047 8,047 8,047         16,094 24,141 34,154    
Total operating expenses   640,092 610,176 610,581         1,220,757 1,860,849 2,631,134    
Program profit   26,148 33,127 6,672         39,799 65,946 83,494    
Other income (loss), net   2,384 1,168 785         1,954 4,338 7,272    
Operating income   28,532 34,295 7,457         41,753 70,284 90,766    
Interest expense, net   (13,607) (13,757) (20,948)         (34,705) (48,312) (73,857)    
Other income, net   0 0 0         0 0 0    
Income (loss) before income taxes   14,925 20,538 (13,491)         7,048 21,972 16,909    
Expense (benefit) from income taxes   4,194 3,752 (8,714)         (4,961) (767) 3,083    
Net income (loss)   10,731 16,786 (4,777)         12,009 22,739 13,826    
Noncontrolling interest in earnings of ventures   413 765 166         931 1,344 (1,464)    
Net income (loss)   $ 10,318 $ 16,021 $ (4,943)         $ 11,078 $ 21,395 $ 15,290    
Net income (loss) per share attributed to PAE Incorporated:                          
Basic income (loss) per share (in dollars per share)   $ 0.11 $ 0.17 $ (0.08)         $ 0.15 $ 0.26 $ 0.18    
Diluted income (loss) per share (in dollars per share)   $ 0.11 $ 0.17 $ (0.08)         $ 0.15 $ 0.26 $ 0.18    
Weighted average shares outstanding:                          
Basic weighted average shares (in shares)   92,070,306 92,044,098 59,807,549         75,890,028 81,323,258 84,114,016    
Diluted weighted average shares (in shares)   93,392,565 92,787,379 59,807,549         76,273,931 82,115,825 85,369,328    
Restatement Adjustment                          
Reclassification [Line Items]                          
Revenues   $ 0 $ 0 $ 0         $ 0 $ 0 $ 0    
Cost of revenues   0 0 0         0 0 0    
Selling, general and administrative expenses   0 0 0         0 0 0    
Amortization of intangible assets   0 0 0         0 0 0    
Total operating expenses   0 0 0         0 0 0    
Program profit   0 0 0         0 0 0    
Other income (loss), net   0 0 0         0 0 0    
Operating income   0 0 0         0 0 0    
Interest expense, net   0 0 0         0 0 0    
Other income, net   5,000 (19,467) 30,112         10,645 15,645 12,645    
Income (loss) before income taxes   5,000 (19,467) 30,112         10,645 15,645 12,645    
Expense (benefit) from income taxes   0 0 (815)         (815) (815) (815)    
Net income (loss)   5,000 (19,467) 30,927         11,460 16,460 13,460    
Noncontrolling interest in earnings of ventures   0 0 0         0 0 0    
Net income (loss)   $ 5,000 $ (19,467) $ 30,927         $ 11,460 $ 16,460 $ 13,460    
Net income (loss) per share attributed to PAE Incorporated:                          
Basic income (loss) per share (in dollars per share)   $ 0.06 $ (0.21) $ 0.51         $ 0.15 $ 0.21 $ 0.16    
Diluted income (loss) per share (in dollars per share)   $ 0.05 $ (0.21) $ 0.51         $ 0.15 $ 0.20 $ 0.16    
Weighted average shares outstanding:                          
Basic weighted average shares (in shares)   92,070,306 92,044,098 59,807,549         75,890,028 81,323,258 84,114,016    
Diluted weighted average shares (in shares)   93,392,565 92,787,379 59,807,549         76,273,931 82,115,825 85,369,328