Revenues: $1.6 billion; 38% revenue growth
Diluted earnings per share: $0.94; Adjusted diluted earnings per share(1): $1.39
Adjusted EBITDA(1) as a % of revenues: 8.3%
Cash flows provided by operating activities: $116 million
Net bookings of $2.2 billion equating to a book to bill of 1.4
RESTON, Va. — (BUSINESS WIRE) — December 5, 2019 — Science Applications International Corporation (NYSE: SAIC), a leading technology integrator providing high-end solutions in engineering, IT, and mission solutions across the defense, space, civilian, and intelligence markets, today announced results for the third quarter ended November 1, 2019.
“SAIC's third quarter results reflect another quarter of consistent, strong results from an expanded contract portfolio, broadened capabilities and talented employees," said SAIC CEO Nazzic Keene. "Our fully integrated and focused growth strategy is driving our investment decisions and business pursuits as we look to accelerate profitable growth while continuing to deliver value for our customers and shareholders."
Third Quarter of Fiscal Year 2020: Summary Operating Results |
||||||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||
|
|
November 1,
|
|
Percent
|
|
November 2,
|
|
November 1,
|
|
Percent
|
|
November 2,
|
||||||||||
|
|
(in millions, except per share amounts) |
||||||||||||||||||||
Revenues |
|
$ |
1,630 |
|
|
38 |
% |
|
$ |
1,177 |
|
|
$ |
4,839 |
|
|
40 |
% |
|
$ |
3,467 |
|
Operating income |
|
94 |
|
|
29 |
% |
|
73 |
|
|
282 |
|
|
32 |
% |
|
213 |
|
||||
Operating income as a percentage of revenues |
|
5.8 |
% |
|
-40 |
bps |
|
6.2 |
% |
|
5.8 |
% |
|
-30 |
bps |
|
6.1 |
% |
||||
Adjusted operating income(1) |
|
104 |
|
|
20 |
% |
|
87 |
|
|
306 |
|
|
35 |
% |
|
227 |
|
||||
Adjusted operating income as a percentage of revenues |
|
6.4 |
% |
|
-100 |
bps |
|
7.4 |
% |
|
6.3 |
% |
|
-20 |
bps |
|
6.5 |
% |
||||
Net income attributable to common stockholders |
|
55 |
|
|
15 |
% |
|
48 |
|
|
167 |
|
|
14 |
% |
|
146 |
|
||||
EBITDA(1) |
|
126 |
|
|
50 |
% |
|
84 |
|
|
381 |
|
|
56 |
% |
|
244 |
|
||||
EBITDA as a percentage of revenues |
|
7.7 |
% |
|
60 |
bps |
|
7.1 |
% |
|
7.9 |
% |
|
90 |
bps |
|
7.0 |
% |
||||
Adjusted EBITDA(1) |
|
135 |
|
|
38 |
% |
|
98 |
|
|
404 |
|
|
57 |
% |
|
258 |
|
||||
Adjusted EBITDA as a percentage of revenues |
|
8.3 |
% |
|
— |
bps |
|
8.3 |
% |
|
8.3 |
% |
|
90 |
bps |
|
7.4 |
% |
||||
Diluted earnings per share |
|
$ |
0.94 |
|
|
(15 |
)% |
|
$ |
1.11 |
|
|
$ |
2.82 |
|
|
(16 |
)% |
|
$ |
3.37 |
|
Adjusted diluted earnings per share(1) |
|
$ |
1.39 |
|
|
(5 |
)% |
|
$ |
1.47 |
|
|
$ |
4.10 |
|
|
5 |
% |
|
$ |
3.92 |
|
Net cash provided by operating activities |
|
$ |
116 |
|
|
35 |
% |
|
$ |
86 |
|
|
$ |
389 |
|
|
140 |
% |
|
$ |
162 |
|
Free cash flow(1) |
|
$ |
116 |
|
|
45 |
% |
|
$ |
80 |
|
|
$ |
375 |
|
|
172 |
% |
|
$ |
138 |
|
(1)Non-GAAP measure, see Schedule 5 for information about this measure.
Revenues for the quarter increased $453 million, or 38%, compared to the prior year quarter due to the acquisition of Engility. Adjusting for the impact of acquired revenues, revenues contracted 1.5% due to acquisition related dis-synergies.
Operating income as a percentage of revenues of 5.8%, decreased from 6.2% in the comparable prior year period, due to increased intangible asset amortization, lower current quarter net profit write-ups and acquisition and integration costs, partially offset by cost synergies.
Net income attributable to common stockholders for the quarter increased $7 million as compared to the same period in the prior year primarily due to increased operating income ($17 million, net of tax), partially offset by higher interest expense and a higher effective tax rate.
Adjusted EBITDA(1) as a percentage of revenues for the quarter remained consistent with the prior year. Cost synergies related to the acquisition were offset by lower net profit write-ups.
Diluted earnings per share for the quarter was $0.94 compared to $1.11 in the prior year quarter. Adjusted diluted earnings per share(1) for the quarter was $1.39 compared to $1.47 in the prior year quarter. The weighted-average diluted shares outstanding during the quarter increased to 58.3 million from 43.2 million during the prior year quarter, primarily due to shares issued for the acquisition of Engility.
(1)Non-GAAP measure, see Schedule 5 for information about this measure.
Cash Generation and Capital Deployment
Cash flows provided by operating activities for the third quarter were $116 million, an increase of $30 million compared to the same period in the prior year. The improvement is primarily due to cash provided from the operating activities of Engility.
During the quarter, SAIC deployed $24 million of capital, consisting of $21 million in cash dividends and $3 million of term loan repayment. There were no plan share repurchases in the third quarter. Not included in the third quarter capital deployment was the $100 million repayment of funds borrowed on our revolving credit facility during the second quarter to directly repurchase shares from a private equity shareholder.
New Business Awards
Net bookings for the quarter were approximately $2.2 billion, which reflects a book-to-bill ratio of 1.4. SAIC’s estimated backlog of signed business orders at the end of the quarter was approximately $14.5 billion of which $2.9 billion was funded.
SAIC was awarded the following contracts during the quarter:
U.S. Intelligence Community: SAIC was awarded a total of $582 million in contracts to support various U.S. space and intelligence community customers, including $68 million from the previously-announced Zeus contract awarded by the National Geospatial-Intelligence Agency to continue the Innovative GEOINT Application Provider Program (IGAPP). SAIC will provide services and solutions to customers with requirements for highly-specialized technical and operational expertise in technology integration, engineering, IT modernization and mission operations.
Notable Recompete Awards:
Orange County, California: SAIC was awarded a contract extension to continue providing information technology (IT) managed services and solutions to agencies and departments within the County of Orange, California. SAIC's services will support the county's data center, desktop, service desk, and applications. The firm-fixed-price contract has a base period of performance of 53 months and is valued at approximately $55 million. If exercised, the contract has two one-year options.
The U.S. Army: SAIC was awarded the Army Human Resources Command Cloud Computing Environment (HR2CE) contract with a value of more than $41 million over three years. The U.S. Army selected SAIC to modernize its IT infrastructure by migrating enterprise applications to a cloud environment. The contract was competed under the Information Technology Enterprise Solutions - 3 Services (ITES-3S) contract.
Notable New Business Awards:
U.S. Navy: SAIC was awarded a five-year $85 million task order on the Information Analysis Center Multiple Award Contract (IAC-MAC) to provide research and develop support to advance related scientific and technical information (STI) for the Naval Surface Warfare Center (NSWC) in Crane, Indiana. Through the task order, SAIC will support electro-optical/infrared scientific and technical projects for systems such as lasers, visual augmentation systems, weapons sights, beacons, sensors and peripherals for various platforms.
City of Anaheim, California: SAIC was awarded an $85 million, eight-year contract to provide information technology (IT) services to the City of Anaheim, California. SAIC's new service delivery model will provide high-quality IT support and maintenance services for the city's infrastructure, applications, and workplace solutions. The fixed-price contract has a four-year initial term and two 2-year optional extensions.
The Department of Commerce: SAIC was awarded a five-year single-award indefinite-delivery, indefinite-quantity contract with a ceiling value of $60 million in support of the U.S. Patent and Trademark Office. Leveraging SAIC's proven application modernization and cloud migration solutions, the company will provide IT modernization services to stabilize the portfolio of critical IT systems and prevent any disruption of service.
Webcast Information
SAIC management will discuss operations and financial results in an earnings conference call beginning at 5:00 p.m. Eastern time on December 5, 2019. The conference call will be webcast simultaneously to the public through a link on the Investor Relations section of the SAIC website ( http://investors.saic.com). We will be providing webcast access only – “dial-in” access is no longer available. Additionally, a supplemental presentation will be available to the public through links to the Investor Relations section of the SAIC website. After the call concludes, an on-demand audio replay of the webcast can be accessed on the Investor Relations website.
About SAIC
SAIC® is a premier technology integrator solving our nation’s most complex modernization and readiness challenges. Our robust portfolio of offerings across the defense, space, civilian, and intelligence markets includes high-end solutions in engineering, IT, and mission solutions. Using our expertise and understanding of existing and emerging technologies, we integrate the best components from our own portfolio and our partner ecosystem to deliver innovative, effective, and efficient solutions.
We are 23,000 strong; driven by mission, united by purpose, and inspired by opportunities. Headquartered in Reston, Virginia, SAIC has pro forma annual revenues of approximately $6.5 billion. For more information, visit saic.com. For ongoing news, please visit our newsroom.
Forward-Looking Statements
Certain statements in this release contain or are based on “forward-looking” information within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by words such as “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “guidance,” and similar words or phrases. Forward-looking statements in this release may include, among others, estimates of future revenues, operating income, earnings, earnings per share, charges, total contract value, backlog, outstanding shares and cash flows, as well as statements about future dividends, share repurchases and other capital deployment plans. Such statements are not guarantees of future performance and involve risk, uncertainties and assumptions, and actual results may differ materially from the guidance and other forward-looking statements made in this release as a result of various factors. Risks, uncertainties and assumptions that could cause or contribute to these material differences include those discussed in the “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Legal Proceedings” sections of our Annual Report on Form 10-K, as updated in any subsequent Quarterly Reports on Form 10-Q and other filings with the SEC, which may be viewed or obtained through the Investor Relations section of our website at www.saic.com or on the SEC’s website at www.sec.gov. Due to such risks, uncertainties and assumptions you are cautioned not to place undue reliance on such forward-looking statements, which speak only as of the date hereof. SAIC expressly disclaims any duty to update any forward-looking statement provided in this release to reflect subsequent events, actual results or changes in SAIC’s expectations. SAIC also disclaims any duty to comment upon or correct information that may be contained in reports published by investment analysts or others.
Schedule 1: |
||||||||||||||||
SCIENCE APPLICATIONS INTERNATIONAL CORPORATION |
||||||||||||||||
CONDENSED AND CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
November 1,
|
|
November 2,
|
|
November 1,
|
|
November 2,
|
||||||||
|
|
(in millions, except per share amounts) |
||||||||||||||
Revenues |
|
$ |
1,630 |
|
|
$ |
1,177 |
|
|
$ |
4,839 |
|
|
$ |
3,467 |
|
Cost of revenues |
|
1,456 |
|
|
1,048 |
|
|
4,300 |
|
|
3,125 |
|
||||
Selling, general and administrative expenses |
|
68 |
|
|
42 |
|
|
227 |
|
|
115 |
|
||||
Acquisition and integration costs |
|
12 |
|
|
14 |
|
|
30 |
|
|
14 |
|
||||
Operating income |
|
94 |
|
|
73 |
|
|
282 |
|
|
213 |
|
||||
Interest expense |
|
22 |
|
|
16 |
|
|
69 |
|
|
38 |
|
||||
Other (income) expense, net |
|
(1 |
) |
|
(1 |
) |
|
(4 |
) |
|
(2 |
) |
||||
Income before income taxes |
|
73 |
|
|
58 |
|
|
217 |
|
|
177 |
|
||||
Provision for income taxes |
|
(17 |
) |
|
(10 |
) |
|
(48 |
) |
|
(31 |
) |
||||
Net income |
|
$ |
56 |
|
|
$ |
48 |
|
|
$ |
169 |
|
|
$ |
146 |
|
Net income attributable to non-controlling interest |
|
1 |
|
|
— |
|
|
2 |
|
|
— |
|
||||
Net income attributable to common stockholders |
|
$ |
55 |
|
|
$ |
48 |
|
|
$ |
167 |
|
|
$ |
146 |
|
Weighted-average number of shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
57.7 |
|
|
42.5 |
|
|
58.5 |
|
|
42.5 |
|
||||
Diluted |
|
58.3 |
|
|
43.2 |
|
|
59.2 |
|
|
43.3 |
|
||||
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.95 |
|
|
$ |
1.13 |
|
|
$ |
2.85 |
|
|
$ |
3.44 |
|
Diluted |
|
$ |
0.94 |
|
|
$ |
1.11 |
|
|
$ |
2.82 |
|
|
$ |
3.37 |
|
| Schedule 2: | |||||||
SCIENCE APPLICATIONS INTERNATIONAL CORPORATION |
|||||||
CONDENSED AND CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
|
November 1, 2019 |
|
February 1, 2019 |
||||
|
(in millions) |
||||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
162 |
|
|
$ |
237 |
|
Receivables, net |
1,118 |
|
|
1,050 |
|
||
Inventory, prepaid expenses and other current assets |
144 |
|
|
146 |
|
||
Total current assets |
1,424 |
|
|
1,433 |
|
||
Goodwill |
2,134 |
|
|
2,120 |
|
||
Intangible assets, net |
733 |
|
|
803 |
|
||
Property, plant, and equipment, net |
94 |
|
|
103 |
|
||
Other assets |
315 |
|
|
104 |
|
||
Total assets |
$ |
4,700 |
|
|
$ |
4,563 |
|
LIABILITIES AND EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable and accrued liabilities |
$ |
808 |
|
|
$ |
632 |
|
Accrued payroll and employee benefits |
319 |
|
|
241 |
|
||
Long-term debt, current portion |
64 |
|
|
24 |
|
||
Total current liabilities |
1,191 |
|
|
897 |
|
||
Long-term debt, net of current portion |
1,872 |
|
|
2,065 |
|
||
Other long-term liabilities |
248 |
|
|
102 |
|
||
Total common stockholders' equity |
1,380 |
|
|
1,485 |
|
||
Non-controlling interest |
9 |
|
|
14 |
|
||
Total stockholders' equity |
1,389 |
|
|
1,499 |
|
||
Total liabilities and stockholders' equity |
$ |
4,700 |
|
|
$ |
4,563 |
|
| Schedule 3: | ||||||||||||||||
SCIENCE APPLICATIONS INTERNATIONAL CORPORATION |
||||||||||||||||
CONDENSED AND CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
November 1,
|
November 2,
|
November 1,
|
November 2,
|
||||||||||||
|
|
(in millions) |
||||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
56 |
|
|
$ |
48 |
|
|
$ |
169 |
|
|
$ |
146 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
33 |
|
|
11 |
|
|
103 |
|
|
33 |
|
||||
Deferred income taxes |
|
11 |
|
|
— |
|
|
27 |
|
|
— |
|
||||
Stock-based compensation expense |
|
9 |
|
|
8 |
|
|
29 |
|
|
24 |
|
||||
Loss on extinguishment of debt |
|
— |
|
|
4 |
|
|
— |
|
|
4 |
|
||||
Provision for inventory |
|
— |
|
|
25 |
|
|
— |
|
|
25 |
|
||||
Increase (decrease) resulting from changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
||||||||
Receivables |
|
(85 |
) |
|
(52 |
) |
|
(68 |
) |
|
(86 |
) |
||||
Inventory, prepaid expenses and other current assets |
|
(20 |
) |
|
(11 |
) |
|
(9 |
) |
|
(5 |
) |
||||
Other assets |
|
16 |
|
|
3 |
|
|
43 |
|
|
(9 |
) |
||||
Accounts payable and accrued liabilities |
|
57 |
|
|
(11 |
) |
|
78 |
|
|
(47 |
) |
||||
Accrued payroll and employee benefits |
|
60 |
|
|
56 |
|
|
78 |
|
|
69 |
|
||||
Other long-term liabilities |
|
(21 |
) |
|
5 |
|
|
(61 |
) |
|
8 |
|
||||
Net cash provided by operating activities |
|
116 |
|
|
86 |
|
|
389 |
|
|
162 |
|
||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
||||||||
Expenditures for property, plant, and equipment |
|
— |
|
|
(6 |
) |
|
(14 |
) |
|
(24 |
) |
||||
Purchases of marketable securities |
|
(1 |
) |
|
— |
|
|
(23 |
) |
|
— |
|
||||
Sales of marketable securities |
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
||||
Other |
|
(2 |
) |
|
— |
|
|
(5 |
) |
|
1 |
|
||||
Net cash used in investing activities |
|
(3 |
) |
|
(6 |
) |
|
(40 |
) |
|
(23 |
) |
||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
||||||||
Dividend payments to stockholders |
|
(21 |
) |
|
(13 |
) |
|
(65 |
) |
|
(40 |
) |
||||
Principal payments on borrowings |
|
(103 |
) |
|
(759 |
) |
|
(258 |
) |
|
(776 |
) |
||||
Issuances of stock |
|
2 |
|
|
2 |
|
|
7 |
|
|
5 |
|
||||
Stock repurchased and retired or withheld for taxes on equity awards |
|
(1 |
) |
|
(1 |
) |
|
(196 |
) |
|
(56 |
) |
||||
Proceeds from borrowings |
|
— |
|
|
791 |
|
|
100 |
|
|
791 |
|
||||
Debt issuance costs |
|
— |
|
|
(12 |
) |
|
— |
|
|
(13 |
) |
||||
Distributions to non-controlling interest |
|
(2 |
) |
|
— |
|
|
(7 |
) |
|
— |
|
||||
Net cash (used in) provided by financing activities |
|
(125 |
) |
|
8 |
|
|
(419 |
) |
|
(89 |
) |
||||
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
(12 |
) |
|
88 |
|
|
(70 |
) |
|
50 |
|
||||
Cash, cash equivalents and restricted cash at beginning of period |
|
188 |
|
|
114 |
|
|
246 |
|
|
152 |
|
||||
Cash, cash equivalents and restricted cash at end of period |
|
$ |
176 |
|
|
$ |
202 |
|
|
$ |
176 |
|
|
$ |
202 |
|
Schedule 4: |
||||||||||||
SCIENCE APPLICATIONS INTERNATIONAL CORPORATION |
||||||||||||
BACKLOG |
||||||||||||
(Unaudited) |
||||||||||||
The estimated value of our total backlog as of the dates presented was: |
||||||||||||
|
|
November 1, 2019 |
|
August 2, 2019 |
|
February 1, 2019 |
||||||
|
|
|
||||||||||
Funded backlog |
|
$ |
2,868 |
|
|
$ |
2,593 |
|
|
$ |
2,753 |
|
Negotiated unfunded backlog |
|
11,638 |
|
|
11,329 |
|
|
11,048 |
|
|||
Total backlog |
|
$ |
14,506 |
|
|
$ |
13,922 |
|
|
$ |
13,801 |
|
Backlog represents the estimated amount of future revenues to be recognized under negotiated contracts and task orders as work is performed and excludes contract awards which have been protested by competitors until the protest is resolved in our favor. SAIC segregates backlog into two categories, funded backlog and negotiated unfunded backlog. Funded backlog for contracts with government agencies primarily represents contracts for which funding is appropriated less revenues previously recognized on these contracts, and does not include the unfunded portion of contracts where funding is incrementally appropriated or authorized by the U.S. government and other customers even though the contract may call for performance over a number of years. Funded backlog for contracts with non-government agencies represents the estimated value of contracts which may cover multiple future years under which SAIC is obligated to perform, less revenues previously recognized on these contracts. Negotiated unfunded backlog represents the estimated future revenues to be earned from negotiated contracts for which funding has not been appropriated or authorized, and unexercised priced contract options. Negotiated unfunded backlog does not include any estimate of future potential task orders expected to be awarded under indefinite delivery, indefinite quantity (IDIQ), U.S. General Services Administration (GSA) schedules or other master agreement contract vehicles.
Schedule 5:
SCIENCE APPLICATIONS INTERNATIONAL CORPORATION
NON-GAAP FINANCIAL MEASURES
(Unaudited)
This schedule describes the non-GAAP financial measures included in this earnings release. While we believe that these non-GAAP financial measures may be useful in evaluating our financial information, they should be considered as supplemental in nature and not as a substitute for financial information prepared in accordance with GAAP. Reconciliations, definitions, and how we believe these measures are useful to management and investors are provided below. Other companies may define similar measures differently.
EBITDA, Adjusted EBITDA and Adjusted Operating Income |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
November 1,
|
|
November 2,
|
|
November 1,
|
|
November 2,
|
||||||||
|
(in millions) |
||||||||||||||
Net income |
$ |
56 |
|
|
$ |
48 |
|
|
$ |
169 |
|
|
$ |
146 |
|
Interest expense |
22 |
|
|
16 |
|
|
69 |
|
|
38 |
|
||||
Interest income |
(1 |
) |
|
(1 |
) |
|
(3 |
) |
|
(2 |
) |
||||
Provision for income taxes |
17 |
|
|
10 |
|
|
48 |
|
|
31 |
|
||||
Depreciation and amortization |
32 |
|
|
11 |
|
|
98 |
|
|
31 |
|
||||
EBITDA(1) |
126 |
|
|
84 |
|
|
381 |
|
|
244 |
|
||||
EBITDA as a percentage of revenues |
7.7 |
% |
|
7.1 |
% |
|
7.9 |
% |
|
7.0 |
% |
||||
Acquisition and integration costs |
12 |
|
|
14 |
|
|
30 |
|
|
14 |
|
||||
Depreciation included in acquisition and integration costs |
(1 |
) |
|
— |
|
|
(1 |
) |
|
— |
|
||||
Recovery of acquisition and integration costs |
(2 |
) |
|
— |
|
|
(6 |
) |
|
— |
|
||||
Adjusted EBITDA(1) |
$ |
135 |
|
|
$ |
98 |
|
|
$ |
404 |
|
|
$ |
258 |
|
Adjusted EBITDA as a percentage of revenues |
8.3 |
% |
|
8.3 |
% |
|
8.3 |
% |
|
7.4 |
% |
||||
Operating income |
$ |
94 |
|
|
$ |
73 |
|
|
$ |
282 |
|
|
$ |
213 |
|
Operating income as a percentage of revenues |
5.8 |
% |
|
6.2 |
% |
|
5.8 |
% |
|
6.1 |
% |
||||
Acquisition and integration costs |
12 |
|
|
14 |
|
|
30 |
|
|
14 |
|
||||
Recovery of acquisition and integration costs |
(2 |
) |
|
— |
|
|
(6 |
) |
|
— |
|
||||
Adjusted operating income(1) |
$ |
104 |
|
|
$ |
87 |
|
|
$ |
306 |
|
|
$ |
227 |
|
Adjusted operating income as a percentage of revenues |
6.4 |
% |
|
7.4 |
% |
|
6.3 |
% |
|
6.5 |
% |
||||
EBITDA is a performance measure that is calculated by taking net income and excluding interest, provision for income taxes, and depreciation and amortization. Adjusted EBITDA and adjusted operating income are performance measures that exclude acquisition and integration costs that we do not consider to be indicative of our ongoing operating performance. The acquisition and integration costs relate to the Company's significant acquisition of Engility. The recovery of acquisition and integration costs relate to acquisition and integration costs recovered through the Company's indirect rates in accordance with Cost Accounting Standards. We believe that these performance measures provide management and investors with useful information in assessing trends in our ongoing operating performance and may provide greater visibility in understanding the long-term financial performance of the Company.
(1) Non-GAAP measure, see above for definition.
Schedule 5 (continued): |
|||||||||||||||
SCIENCE APPLICATIONS INTERNATIONAL CORPORATION |
|||||||||||||||
NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Adjusted Diluted Earnings Per Share |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
November 1,
|
|
November 2,
|
|
November 1,
|
|
November 2,
|
||||||||
Diluted earnings per share |
$ |
0.94 |
|
|
$ |
1.11 |
|
|
$ |
2.82 |
|
|
$ |
3.37 |
|
|
|
|
|
|
|
|
|
||||||||
Acquisition and integration costs, divided by diluted 'weighted-average number of shares outstanding' (WASO) |
0.17 |
|
|
0.32 |
|
|
0.41 |
|
|
0.32 |
|
||||
Tax effect of acquisition and integration costs, divided by diluted WASO |
(0.04 |
) |
|
(0.06 |
) |
|
(0.09 |
) |
|
(0.06 |
) |
||||
Net effect of acquisition and integration costs, divided by diluted WASO |
0.13 |
|
|
0.26 |
|
|
0.32 |
|
|
0.26 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Amortization of intangible assets, divided by diluted WASO |
0.42 |
|
|
0.12 |
|
|
1.23 |
|
|
0.35 |
|
||||
Tax effect of amortization of intangible assets, divided by diluted WASO |
(0.10 |
) |
|
(0.02 |
) |
|
(0.27 |
) |
|
(0.06 |
) |
||||
Net effect of amortization of intangible assets, divided by diluted WASO |
0.32 |
|
|
0.10 |
|
|
0.96 |
|
|
0.29 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted earnings per share(1) |
$ |
1.39 |
|
|
$ |
1.47 |
|
|
$ |
4.10 |
|
|
$ |
3.92 |
|
Adjusted diluted earnings per share is a performance measure that excludes acquisition and integration costs that we do not consider to be indicative of our ongoing operating performance. The acquisition and integration costs relate to the Company's recent acquisition of Engility and is net of the recovery of acquisition and integration costs recovered through the Company's indirect rates in accordance with Cost Accounting Standards. Adjusted diluted earnings per share also excludes amortization of intangible assets because we do not have a history of significant acquisition activity, we do not acquire businesses on a predictable cycle, and the amount of an acquisition's purchase price allocated to intangible assets and the related amortization term are unique to each acquisition. We believe that this performance measure provides management and investors with useful information in assessing trends in our ongoing operating performance and may provide greater visibility in understanding the long-term financial performance of the Company.
(1) Non-GAAP measure, see above for definition.
Schedule 5 (continued): |
|||||||||||||||
SCIENCE APPLICATIONS INTERNATIONAL CORPORATION |
|||||||||||||||
NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Free Cash Flow |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
November 1,
|
|
November 2,
|
|
November 1,
|
|
November 2,
|
||||||||
|
(in millions) |
||||||||||||||
Net cash provided by operating activities |
$ |
116 |
|
|
$ |
86 |
|
|
$ |
389 |
|
|
$ |
162 |
|
Expenditures for property, plant, and equipment |
— |
|
|
(6 |
) |
|
(14 |
) |
|
(24 |
) |
||||
Free cash flow(1) |
$ |
116 |
|
|
$ |
80 |
|
|
$ |
375 |
|
|
$ |
138 |
|
Free cash flow is calculated by taking cash flows provided by operating activities less expenditures for property, plant, and equipment. We believe that free cash flow provides management and investors with useful information in assessing trends in our cash flows and in comparing them to other peer companies, many of whom present a similar non-GAAP liquidity measure. This measure should not be considered as a measure of residual cash flow available for discretionary purposes.
(1) Non-GAAP measure, see above for definition.
View source version on businesswire.com: https://www.businesswire.com/news/home/20191205005868/en/
Contact:
Investor Relations: Shane Canestra, +1.703.676.2720,
shane.p.canestra@saic.com
Media: Lauren Presti, +1.703.676.8982,
lauren.a.presti@saic.com