Attached files
file | filename |
---|---|
8-K - FORM 8-K - FOURTH QUARTER 2011 RESULTS - DYNAMICS RESEARCH CORP | form8-k.htm |
Exhibit 99.1
News Release |
DYNAMICS RESEARCH CORPORATION
TWO TECH DRIVE, ANDOVER, MASSACHUSETTS
01810-2434 TEL. 978/289-1500 www.drc.com
DRC REPORTS
FOURTH QUARTER AND YEAR-END 2011 RESULTS
-- Fourth Quarter Revenue Up 26 Percent –
-- Continued Strong Cash Flow Driving Rapid Debt Reduction --
Andover, Mass. – February 22, 2012 – Dynamics Research Corporation (Nasdaq: DRCO), a leading provider of innovative management consulting, engineering, science and information technology services
and solutions to federal and state governments, today announced operating results for the fourth quarter and year ended December 31, 2011.
Financial Results
The Company reported net income from continuing operations for the fourth quarter of 2011 of $4.0 million, or $0.39 per diluted share, the same as the fourth quarter of 2010. For the full year 2011 net income from continuing operations was $12.8 million, or $1.25 per diluted share, excluding transaction related costs of $2.2 million incurred in the second
quarter of 2011, up from $12.3 million, or $1.22 per diluted share, in 2010. Including transaction costs, 2011 net income was $11.5 million, or $1.12 per diluted share. Earnings before interest, taxes, depreciation, and amortization (EBITDA) was $43.6 million for the year on a pro-forma basis, as if the merger with High Performance Technologies, Inc. (HPTi) had occurred on January 1, 2011.
For the fourth quarter of 2011 revenue was $88.2 million, up 26 percent from $69.8 million in the fourth quarter of 2010, reflecting the addition of HPTi. For the year 2011 revenue was $322.6 million, up 19 percent from $272.1 million for 2010.
Free cash flow was $13.9 million and $26.6 million for the fourth quarter and full year 2011, respectively. Free cash flow yield, expressed as a percentage of revenue, was better than 8 percent for the full year 2011.
Business Highlights
The Company also reported that its pipeline of qualified new business contract opportunities currently stands at $839 million, up 48 percent from a year ago.
“With the merger of DRC and High Performance Technologies in 2011, we embraced a tremendous, transformational opportunity for our employees, customers and investors alike,” said Jim Regan, DRC’s chairman and chief executive officer. “In just six months, since consummating the transaction at the end of June, we have successfully
completed the organizational and systems integration of these two great entities, reduced debt assumed with the merger by $30 million, and built a pipeline of potential new business totaling some $4.3 billion -- more than double the amount a year ago.
“While DRC is stronger than it’s ever been, federal government fiscal challenges have dampened our growth outlook somewhat and impacted our financial results. Recognizing and responding to these challenges, we have built a large and growing pipeline of qualified new business opportunities, which at this point has yielded $243 million of bids submitted and awaiting award. As we look ahead we are among the best positioned professional services companies in the federal market and will remain so for 2012 and beyond. We have outstanding capabilities and strengths in cloud computing, systems engineering, high performance computing, cyber security, healthcare, and homeland security. With this unique portfolio and an extremely talented workforce, we will navigate the coming quarters and continue to build a bright future for DRC.”
Company Guidance
Earnings are estimated to be in the range of $1.06 to $1.14 per diluted share for the full year 2012 and between $0.16 and $0.18 for the first quarter of 2012.
The Company’s estimate of revenue for 2012 is in the range of $353 to $363 million, reflecting anticipated top-line growth of 9 to 13 percent. For the first quarter of 2012, revenue is projected at $83 to $86 million, reflecting growth of 19 to 24 percent.
EBITDA is estimated to be in the range of $37 to $39 million for 2012, enabling the Company to pay down debt by an estimated additional $30 million over the course of the year.
Conference Call
The Company will conduct its fourth quarter and year-end 2011 conference call on Thursday, February 23, 2012 at 10:00 a.m. ET. The call will be available by telephone at 877-303-4382, and accessible by webcast at http://www.drc.com. Recorded replays of the conference call will be available on Dynamics Research Corporation's investor relations home page at http://www.drc.com and by telephone at 800-585-8367, replay passcode #42634161, beginning at 1:00 p.m. ET on February 23, 2012.
About Dynamics Research Corporation
Dynamics Research Corporation (DRC) is a leading provider of mission-critical technology management services and solutions for government programs. DRC offers the capabilities of a large company and the responsiveness of a small company, backed by a history of excellence and customer satisfaction. Founded in 1955, DRC is a publicly held corporation (Nasdaq: DRCO) and maintains more than 25 offices nationwide with major offices in Andover, Massachusetts and the Washington, D.C. area. For more information please visit our website at www.drc.com.
Safe Harbor
Safe harbor statements under the Private Securities Litigation Reform Act of 1995: Some statements contained or implied in this news release, may be considered forward-looking statements, which by their nature are uncertain. Consequently, actual results could materially differ. For more detailed information concerning how risks and uncertainties could affect the Company's financial results, please refer to DRC's most recent filings with the SEC. The Company assumes no obligation to update any forward-looking information.
Non-GAAP Financial Information
DRC discloses the following information (i) net income and diluted earnings per share excluding transaction costs, (ii) earnings before interest, taxes, depreciation and amortization, and (iii) free cash flow, which are not recognized measures under GAAP. When evaluating DRC’s financial results investors should evaluate each adjustment to reported GAAP financial measures in the reconciliations provided in Appendix V as additional information and not use these non-GAAP financial measures as alternatives to reported GAAP financial measures. DRC presents these financial measures because the Company believes they provide investors with important supplemental information to assist them in
assessing DRC’s financial results.
ATTACHMENT I
|
||||||||
DYNAMICS RESEARCH CORPORATION
|
||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (unaudited)
|
||||||||
(in thousands, except share and per share data)
|
||||||||
Three Months Ended
|
||||||||
December 31,
|
||||||||
2011
|
2010
|
|||||||
Revenue
|
$ | 88,222 | $ | 69,753 | ||||
Cost of revenue
|
70,221 | 57,607 | ||||||
Gross profit
|
18,001 | 12,146 | ||||||
Selling, general and administrative expenses
|
6,950 | 5,301 | ||||||
Amortization of intangible assets
|
1,491 | 385 | ||||||
Operating income
|
9,560 | 6,460 | ||||||
Interest expense, net
|
(2,881 | ) | (2 | ) | ||||
Other income, net
|
116 | 219 | ||||||
Income from continuing operations before provision for income taxes
|
6,795 | 6,677 | ||||||
Provision for income taxes
|
2,761 | 2,686 | ||||||
Net income
|
$ | 4,034 | $ | 3,991 | ||||
Earnings per share:
|
||||||||
Basic
|
$ | 0.39 | $ | 0.40 | ||||
Diluted
|
$ | 0.39 | $ | 0.39 | ||||
Weighted average shares outstanding:
|
||||||||
Basic
|
10,263,300 | 9,975,884 | ||||||
Diluted
|
10,318,477 | 10,137,032 |
ATTACHMENT II
|
||||||||
DYNAMICS RESEARCH CORPORATION
|
||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (unaudited)
|
||||||||
(in thousands, except share and per share data)
|
||||||||
Twelve Months Ended
|
||||||||
December 31,
|
||||||||
2011
|
2010
|
|||||||
Revenue
|
$ | 322,597 | $ | 272,065 | ||||
Cost of revenue
|
265,967 | 228,175 | ||||||
Gross profit
|
56,630 | 43,890 | ||||||
Selling, general and administrative expenses
|
26,469 | 21,534 | ||||||
Amortization of intangible assets
|
3,792 | 1,541 | ||||||
Operating income
|
26,369 | 20,815 | ||||||
Interest expense, net
|
(6,928 | ) | (1,084 | ) | ||||
Other income, net
|
122 | 453 | ||||||
Income from continuing operations before provision for income taxes
|
19,563 | 20,184 | ||||||
Provision for income taxes
|
8,106 | 7,871 | ||||||
Income from continuing operations
|
11,457 | 12,313 | ||||||
Effect of discontinued operations, net of tax
|
- | 392 | ||||||
Net income
|
$ | 11,457 | $ | 12,705 | ||||
Earnings per share:
|
||||||||
Basic
|
||||||||
Income from continuing operations
|
$ | 1.13 | $ | 1.24 | ||||
Effect of discontinued operations, net of tax
|
- | 0.04 | ||||||
Net income
|
$ | 1.13 | $ | 1.28 | ||||
Diluted
|
||||||||
Income from continuing operations
|
$ | 1.12 | $ | 1.22 | ||||
Effect of discontinued operations, net of tax
|
- | $ | 0.04 | |||||
Net income
|
$ | 1.12 | $ | 1.26 | ||||
Weighted average shares outstanding:
|
||||||||
Basic
|
10,108,907 | 9,893,322 | ||||||
Diluted
|
10,219,408 | 10,078,937 |
DYNAMICS RESEARCH CORPORATION
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
|
||||||||
(in thousands)
|
||||||||
December 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 3,908 | $ | 30,163 | ||||
Contract receivables, net
|
66,466 | 48,394 | ||||||
Prepaid expenses and other current assets
|
2,566 | 2,924 | ||||||
Total current assets
|
72,940 | 81,481 | ||||||
Noncurrent assets
|
||||||||
Property and equipment, net
|
15,265 | 12,219 | ||||||
Goodwill
|
211,805 | 97,641 | ||||||
Intangible assets, net
|
18,741 | 2,533 | ||||||
Deferred tax asset
|
497 | 585 | ||||||
Other noncurrent assets
|
4,312 | 3,757 | ||||||
Total noncurrent assets
|
250,620 | 116,735 | ||||||
Total assets
|
$ | 323,560 | $ | 198,216 | ||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities
|
||||||||
Current portion of long-term debt
|
$ | 12,375 | $ | 8,000 | ||||
Accounts payable
|
24,504 | 16,883 | ||||||
Accrued compensation and employee benefits
|
24,902 | 18,046 | ||||||
Deferred taxes
|
3,383 | 2,418 | ||||||
Other accrued expenses
|
8,556 | 4,617 | ||||||
Total current liabilities
|
73,720 | 49,964 | ||||||
Long-term liabilities
|
||||||||
Long-term debt
|
102,453 | 14,000 | ||||||
Other long-term liabilities
|
33,066 | 27,067 | ||||||
Total stockholders' equity
|
114,321 | 107,185 | ||||||
Total liabilities and stockholders' equity
|
$ | 323,560 | $ | 198,216 |
ATTACHMENT IV
|
||||||||||||||||
DYNAMICS RESEARCH CORPORATION
|
||||||||||||||||
SUPPLEMENTAL INFORMATION (unaudited)
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Contract revenues were earned from the following sectors:
|
||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
National defense and intelligence agencies
|
$ | 50,969 | $ | 49,344 | $ | 205,730 | $ | 179,704 | ||||||||
Homeland security
|
12,082 | 10,762 | 48,655 | 50,468 | ||||||||||||
Federal civilian agencies
|
21,698 | 6,337 | 53,436 | 23,901 | ||||||||||||
Total revenue from federal agencies
|
84,749 | 66,443 | 307,821 | 254,073 | ||||||||||||
State and local government agencies
|
3,465 | 3,257 | 14,739 | 17,915 | ||||||||||||
Other
|
8 | 53 | 37 | 77 | ||||||||||||
Total revenue
|
$ | 88,222 | $ | 69,753 | $ | 322,597 | $ | 272,065 | ||||||||
Revenues by contract type as a percentage of contract revenue were as follows:
|
||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Fixed price, including service-type contracts
|
48 | % | 50 | % | 48 | % | 47 | % | ||||||||
Time and materials
|
34 | 29 | 32 | 32 | ||||||||||||
Cost reimbursable
|
18 | 21 | 20 | 21 | ||||||||||||
100 | % | 100 | % | 100 | % | 100 | % | |||||||||
Prime contract
|
84 | % | 74 | % | 79 | % | 73 | % | ||||||||
Sub-contract
|
16 | 26 | 21 | 27 | ||||||||||||
100 | % | 100 | % | 100 | % | 100 | % | |||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net cash provided by operating activities - continuing operations
|
$ | 14,082 | $ | 9,860 | $ | 28,360 | $ | 41,331 | ||||||||
Capital expenditures
|
$ | 189 | $ | 183 | $ | 1,714 | $ | 4,449 | ||||||||
Depreciation
|
$ | 1,049 | $ | 904 | $ | 3,823 | $ | 3,564 | ||||||||
Bookings
|
$ | 61,506 | $ | 46,555 | $ | 336,140 | $ | 272,143 | ||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011 | 2010 | |||||||||||||||
Total backlog
|
$ | 801,932 | $ | 400,881 | ||||||||||||
Funded backlog
|
$ | 183,336 | $ | 133,516 | ||||||||||||
Employees
|
1,548 | 1,298 |
ATTACHMENT V
|
||||
DYNAMICS RESEARCH CORPORATION
|
||||
NON-GAAP CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (unaudited)
|
||||
(in thousands, except share and per share data)
|
||||
Twelve Months Ended
|
||||
December 31,
|
||||
2011
|
||||
Revenue
|
$ | 322,597 | ||
Cost of revenue
|
265,967 | |||
Gross profit
|
56,630 | |||
Non-GAAP selling, general and administrative expenses
|
24,766 | |||
Amortization of intangible assets
|
3,792 | |||
Non-GAAP operating income
|
28,072 | |||
Non-GAAP interest expense, net
|
(6,395 | ) | ||
Other income, net
|
122 | |||
Income from continuing operations before provision for income taxes
|
21,799 | |||
Provision for income taxes
|
9,046 | |||
Non-GAAP net income
|
$ | 12,753 | ||
Non-GAAP earnings per share:
|
||||
Non-GAAP Basic
|
$ | 1.26 | ||
Non-GAAP Diluted
|
$ | 1.25 | ||
Weighted average shares outstanding
|
||||
Basic
|
10,108,907 | |||
Diluted
|
10,219,408 |
ATTACHMENT VI
|
||||
DYNAMICS RESEARCH CORPORATION
|
||||
RECONCILIATION OF NON-GAAP MEASURES
|
||||
(in thousands, except share and per share data)
|
||||
Twelve Months Ended
|
||||
December 31
|
||||
2011
|
||||
GAAP selling, general and administrative expenses
|
$ | 26,469 | ||
Operating transaction costs
|
(1,703 | ) | ||
Non-GAAP selling, general and administrative
|
$ | 24,766 | ||
GAAP operating income
|
$ | 26,369 | ||
Operating transaction costs
|
1,703 | |||
Non-GAAP operating income
|
$ | 28,072 | ||
GAAP interest expense, net
|
$ | (6,928 | ) | |
Non operating transaction costs
|
533 | |||
Non-GAAP interest expense, net
|
$ | (6,395 | ) | |
GAAP income from continuing operations before provision for income taxes
|
$ | 19,563 | ||
Total transaction costs
|
2,236 | |||
Non-GAAP income from continuing operations before provision for income taxes
|
$ | 21,799 | ||
GAAP provision for income taxes
|
$ | 8,106 | ||
Tax benefit for transaction costs
|
940 | |||
Non-GAAP provision for income taxes
|
$ | 9,046 | ||
GAAP income from continuing operations
|
$ | 11,457 | ||
Total transaction costs, net of taxes
|
1,296 | |||
Non-GAAP income from continuing operations
|
$ | 12,753 | ||
Earnings per share
|
||||
GAAP Basic
|
$ | 1.13 | ||
Per share effect of transaction costs
|
0.13 | |||
Non-GAAP Basic
|
$ | 1.26 | ||
GAAP Diluted
|
$ | 1.12 | ||
Per share effect of transaction costs
|
0.13 | |||
Non-GAAP Diluted
|
$ | 1.25 | ||
Weighted average shares outstanding
|
||||
Basic
|
10,108,907 | |||
Diluted
|
10,219,408 | |||
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION
|
||||
Twelve Months Ended
|
||||
December 31
|
||||
2011 | ||||
DYNAMICS RESEARCH CORPORATION (DRC)
|
||||
Net income
|
$ | 11,457 | ||
Plus: | ||||
Interest expense, net (less non-operating transaction costs)
|
6,395 | |||
Provision for income taxes
|
8,106 | |||
Depreciation expense
|
3,823 | |||
Amortization expense
|
3,792 | |||
Stock compensation expense
|
686 | |||
Transaction costs
|
2,236 | |||
Less: Non-cash items increasing net income
|
(676 | ) | ||
EBITDA - DRC
|
$ | 35,819 | ||
HIGH PERFORMANCE TECHNOLOGIES, INC. (HPTi)
|
||||
(for the six month period ending June 30, 2011)
|
||||
Plus: | ||||
Net income
|
$ | 5,659 | ||
Interest income, net
|
(21 | ) | ||
Provision for income taxes
|
144 | |||
Depreciation expense
|
333 | |||
Stock compensation expense
|
1,631 | |||
EBITDA - HPTi
|
$ | 7,746 | ||
Combined EBITDA (DRC and HPTi)
|
$ | 43,565 |
FREE CASH FLOW
|
||||||||
Twelve Months Ended
|
Three Months Ended
|
|||||||
December 31
|
December 31
|
|||||||
2011
|
2011
|
|||||||
Net cash provided by operating activities - continuing operations
|
$ | 28,360 | $ | 14,082 | ||||
Less: Additions to property and equipment
|
(1,714 | ) | (189 | ) | ||||
Free cash flow
|
$ | 26,646 | $ | 13,893 |
CONTACT:
|
Darrow Associates, Inc.
|
Investors:
|
|
Chris Witty
|
|
646.438.9385
|
|
cwitty@darrowir.com
|
|
Sage Communications (for DRC)
|
|
Media:
|
|
Duyen "Jen" Truong
|
|
703.584.5645
|
|
duyent@aboutsage.com
|