Attached files

file filename
8-K - FORM 8-K - Engility Holdings, Inc.d396795d8k.htm

Exhibit 99.1

 

LOGO

 

Press Release

 

Contacts:

Eric Ruff – Engility Holdings, Inc.

703-375-6463

eric.ruff@engilitycorp.com

Engility Reports Second Quarter 2012 Financial Results

 

   

Engility completes successful spin-off from L-3 Communications Holdings, Inc. on July 17, 2012; begins trading on the NYSE under the ticker symbol EGL on July 18, 2012

 

   

Company records second quarter 2012 revenues of $433 million and operating income of $30 million

 

   

Strong cash flow from operations of $49 million for first half of 2012

 

   

Company on track to achieve fiscal 2012 guidance of $1.6 billion in revenue and diluted earnings per share in the range of $2.30 – $2.55

CHANTILLY, VA – August 13, 2012 – Engility Holdings, Inc. (NYSE: EGL), a global provider of technical and professional services for the U.S. Government, today announced financial results for the second quarter of fiscal year 2012, which ended June 29, 2012. During this period, Engility was a subsidiary of L-3 Communications Holdings, Inc. (NYSE: LLL).

Second Quarter 2012 Financial Results

For the three months ended June 29, 2012, total revenue was $433 million, compared to $568 million for the three months ended July 1, 2011. The change in revenue was primarily attributable to (i) reduced demand for services on the Company’s major contracts supporting military efforts in Afghanistan and Iraq, which resulted from the drawdown of U.S. military forces in these countries, (ii) reduced revenues from the Global Security Solutions (GSS) business unit, which was retained by L-3 upon completion of the spin-off, (iii) revenue reductions tied to organizational conflict of interest (OCI) constraints and (iv) other revenue reductions in our Professional Support Services segment.

Selling, general and administrative expenses for the three months ended June 29, 2012 were $36 million, or 8.4% of revenue, compared to $36 million, or 6.3% of revenue, for the three months ended July 1, 2011. Selling, general and administrative expenses for the three months ended June 29, 2012 include spin-off-related transaction costs of $7 million, offset by a reduction in other Selling, general and administrative expenses during the same period.

Operating income for the three months ended June 29, 2012 was $30 million, compared to $51 million for the three months ended July 1, 2011. Operating margin for the three months ended June 29, 2012 was 7.0%, compared to 9.1% for the three months ended July 1, 2011. The decrease in operating income was primarily due to lower revenue volume and spin-off-related transaction costs, and to a lesser extent, Selling, general and administrative expenses decreasing at a lesser rate than revenue. The decrease in operating margin was primarily due to a reduction in higher margin work related to our Professional Support Services segment, and to a lesser extent, an increase in Selling, general and administrative expenses as a percentage of revenue.

The Company’s effective income tax rate after discrete items was 41.9% for the three months ended June 29, 2012. The discrete items relate to the non-deductibility of the spin-off-related transaction costs.

Net income attributable to Engility was $15 million for the three months ended June 29, 2012, compared to net income of $30 million for the three months ended July 1, 2011.

Pro forma diluted earnings per share (pro forma EPS) were $0.93 for the three months ended June 29, 2012. Pro forma EPS was calculated based on the approximately 16.1 million shares of Engility common stock that were distributed to L-3 shareholders on July 17, 2012.

Funded backlog as of June 29, 2012 was $753 million.

Segment Operating Results

Professional Support Services

Professional Support Services revenue for the three months ended June 29, 2012 was $243 million, a decrease of $79 million, or 25%, from $322 million for the three months ended July 1, 2011. This change was primarily attributable to (i) reduced demand for services on the Company’s major contracts supporting military efforts in Afghanistan and Iraq, which resulted from the drawdown of U.S. military forces in these countries, (ii) reduced revenues from the GSS business unit, (iii) revenue reductions tied to OCI constraints, and (iv) other revenue reductions.


Professional Support Services operating income for the three months ended June 29, 2012 was $18 million, a decrease of $9 million, or 34%, compared to $27 million for the three months ended July 1, 2011. The decline in operating income for the segment primarily resulted from lower revenue and contract profit rates, and to a lesser extent, selling, general and administrative expenses decreasing at a lesser rate than revenue. Segment operating margin was 7.4% for the three months ended June 29, 2012, compared to 8.5% for the three months ended July 1, 2011. Operating margin was lower primarily due to a reduction in higher margin work performed by this segment, and to a lesser extent, an increase in Selling, general and administrative expenses as a percentage of revenue.

Mission Support Services

Mission Support Services revenue for the three months ended June 29, 2012 was $195 million, a decrease of $52 million, or 21%, compared to $247 million for the three months ended July 1, 2011. This change was primarily attributable to reduced demand for services on the Company’s contracts supporting military efforts in Afghanistan and Iraq resulting from the drawdown of U.S. military forces in these countries, partially offset by net increases in other revenue.

Mission Support Services operating income for the three months ended June 29, 2012 was $20 million, a decrease of $4 million, or 19%, compared to $24 million for the three months ended July 1, 2011. Operating income was lower primarily due to lower revenue and contract profit rates. Segment operating margin was 10.1% for the three months ended June 29, 2012, compared to 9.8% for the three months ended July 1, 2011, as a result of a reduction in indirect expense.

Future Discontinued Operations

The GSS business unit, which historically had been managed by Engility under the Professional Support Services segment, was retained by L-3 Communications Holdings, Inc. as part of its National Security Solutions business in connection with the spin-off and is included in the unaudited condensed combined financial statements that are included in this release. Effective for reporting periods ending after July 17, 2012, the GSS business unit will be shown as discontinued operations in Engility’s financial statements.

Non-GAAP Measures

Adjusted Revenue. After adjusting revenue for the disposition of the GSS business unit, revenue was $418 million for the three months ended June 29, 2012, a decrease of 22%, as compared to $536 million for the three months ended July 1, 2011. This compares to a decrease of 24% when GSS is included in both periods.

Adjusted Selling, General and Administrative Expenses. After adjusting expenses for the spin-off-related transaction costs and the disposition of the GSS business unit, Selling, general and administrative expenses were $26 million, or 6.3% of revenue, for the three months ended June 29, 2012, compared to $32 million, or 5.9% of revenue, for the three months ended July 1, 2011. Adjusted Selling, general and administrative expenses as a percentage of revenue for the three months ended June 29, 2012 was 6.3% when spin-off-related transaction costs and GSS expenses are excluded and 8.4% of revenue for the three months ended June 29, 2012, when the GSS business unit and spin-off-related costs are included.

Adjusted Operating Income and Margin. After adjusting for the disposition of the GSS business unit and the spin-off-related transaction costs, operating income for the three months ended June 29, 2012 was $38 million, a decrease of 23% compared to $50 million for the three months ended July 1, 2011. After adjusting for the same items, adjusted operating margin for the three months ended June 29, 2012 was 9.1%, compared to 9.3% for the three months ended July 1, 2011.

The tables under “Engility Holdings, Inc., Non-GAAP Measures Adjusted for Discontinued Operations and Spin-Off-Related Transaction Costs” present Adjusted Revenue, Adjusted Selling, General and Administrative Expenses, Adjusted Operating Income and Adjusted Operating 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”). We present these Non-GAAP Measures because management believes that they are meaningful to understanding Engility’s performance during the periods presented and of the Company’s ongoing business.

 

- 2 -


CEO Commentary

“During the second quarter, Engility positioned itself to complete the Company’s spin-off from L-3 and establish itself as an independent industry-leading provider of government services,” said Tony Smeraglinolo, President and CEO of Engility. “We successfully completed this milestone event for Engility as planned on July 17, 2012 with a seamless transition for our employees and customers.”

Mr. Smeraglinolo continued, “After completing the quarter with results that were in line with our expectations as part of L-3, we now begin our independent operations with confidence in a core revenue base that has limited exposure to contracts associated with Iraq and Afghanistan and serves as the foundation for our growth. As an independent entity, our business pipeline is significantly expanded and includes opportunities to compete for contracts from which we were previously excluded as an affiliate of L-3 because of organizational conflict of interest rules. Furthermore, in order to compete more efficiently, we are working diligently on a strategic realignment plan that will streamline our operations to create a business that is more agile, customer-focused and disruptively competitive, enabling us to capture market share more effectively.”

Management’s 2012 Outlook

Based upon operating and business development performance through the second quarter, the Company expects its fiscal year 2012 results will be as follows:

 

     2012 Fiscal Year Outlook

Revenue

   $1.6 billion

Diluted EPS Range

   $2.30 - $2.55

CONFERENCE CALL INFORMATION

Engility will host a conference call at 5 P.M. EDT on Monday, August 13, 2012, to discuss the financial results for its three months ended June 29, 2012. Listeners may access a webcast of the live conference call from the Investor Relations section of the company’s website at http://www.engilitycorp.com/investor-relations. Listeners should go to the website at least 15 minutes before the live event to download and install any necessary audio software. Approximately two hours after the conference call, a replay will be available at the same URL on the company’s website. A telephonic replay will also be available for one year by dialing (888) 286-8010 (domestic) or 617-801-6888 (international) and entering pass code 52853256.

ABOUT ENGILITY CORPORATION

Engility is a pure-play Government Services contractor providing highly-skilled personnel wherever, whenever they are needed, in a cost effective manner. Headquartered in Chantilly, VA, Engility is a leading provider of systems engineering services, training, program management, and operational support for the U.S. government worldwide, with approximately 8,000 employees worldwide.

To learn more about Engility, please visit the company’s website at www.engilitycorp.com. You can also find on the website a copy of the Company’s Form 10 Registration Statement, as filed with the Securities and Exchange Commission, which contains detailed business and financial information regarding Engility.

FORWARD-LOOKING STATEMENTS

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the Exchange Act) relating to our operations, results of operations and other matters that are based on our current expectations, estimates, assumptions and projections. Words such as “may,” “will,” “should,” “likely,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates” and similar expressions are used to identify these forward-looking statements. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. Forward-looking statements are based upon assumptions as to future events that may not prove to be accurate.

 

- 3 -


Actual outcomes and results may differ materially from what is expressed or forecast in these forward-looking statements. Risks, uncertainties and other factors that might cause such differences, some of which could be material, include, but are not limited to: (a) the loss or delay of a significant number of our contracts; (b) a decline in or a redirection of the U.S. defense budget; (c) the Department of Defense’s wide-ranging efficiencies initiative, which targets affordability and cost growth; (d) the intense competition for contracts in our industry, as well as the frequent protests by unsuccessful bidders; (e) our indefinite delivery, indefinite quantity (IDIQ) contracts, which are not firm orders for services, and could generate limited or no revenue; (f) our government contracts, which contain unfavorable termination provisions and are subject to audit and modification; (g) the mix of our cost-plus, time-and-material and fixed-price type contracts; (h) our ability to attract and retain key management and personnel; (i) the impairment of our goodwill and other long-lived identifiable intangible assets, which represent a significant portion of the assets on our balance sheet; (j) changes in regulations or any negative findings from a U.S. Government audit or investigation; (k) current and future legal and regulatory proceedings; (l) risks associated with our international operations; (m) security threats and other disruptions; (n) U.S. federal income tax liabilities that relate to the distribution in the spin-off of Engility; (o) our inability to meet the financial reporting and other requirements to which we are now subject following the spin-off due to inadequate accounting and other management systems and resources; (p) our inability to achieve some or all of the benefits that we expect to achieve from the spin-off; (q) the reluctance of our customers, prospective customers and suppliers that may be uncertain as to our financial stability as a stand-alone entity to continue to do business with us; (r) the level of indebtedness that we incurred in connection with the spin-off, our ability to comply with the terms of our debt agreements and our ability to finance our future operations, if necessary; (s) potential liabilities arising out of state and federal fraudulent conveyance laws and legal distribution requirements as a result of the spin-off; and (t) the additional costs that we may incur as an independent company. For a more detailed discussion of these factors, see the information under the heading “Risk Factors” in the Information Statement included in our Registration Statement on Form 10, as amended and filed with the SEC on June 27, 2012. 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.

 

- 4 -


ENGILITY HOLDINGS, INC.

UNAUDITED CONDENSED COMBINED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

    Three Months Ended     Six Months Ended  
    June 29, 2012     July 1, 2011     Variance     % Variance     June 29, 2012     July 1, 2011     Variance     % Variance  

Revenue

    $386,420        $506,936        $(120,516)        -23.8%        $787,103        $1,087,837        $(300,734)        -27.6%   

Revenue from affiliated entities

    46,413        60,955        (14,542)        -23.9%        95,147        71,118        24,029        33.8%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

    432,833        567,891        (135,058     -23.8%        882,250        1,158,955        (276,705     -23.9%   

Costs and expenses

               

Cost of revenue

    319,644        419,442        (99,798     -23.8%        661,353        919,407        (258,054     -28.1%   

Cost of revenue from affiliated entities

    46,413        60,955        (14,542     -23.9%        95,147        71,118        24,029        33.8%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

    366,057        480,397        (114,340     -23.8%        756,500        990,525        (234,025     -23.6%   

% of Revenue

    84.6     84.6     0.0       85.7     85.5     -0.2  

SG&A Expenses

    36,457        36,034        423        1.2%        69,714        69,897        (183     -0.3%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% of Revenue

    8.4     6.3     -2.1       7.9     6.0     -1.9  

Total costs and expenses

    402,514        516,431        (113,917     -22.1%        826,214        1,060,422        (234,208     -22.1%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% of Revenue

    93.0     90.9     -2.1       93.6     91.5     -2.1  

Operating income

    30,319        51,460        (21,141)        -41.1%        56,036        98,533        (42,497)        -43.1%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% of Revenue

    7.0     9.1     2.1       6.4     8.5     2.1  

Other expense, net

    180        40        140          234        83        151     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

    30,139        51,420        (21,281)        -41.4%        55,802        98,450        (42,648)        -43.3%   

Provision for income taxes

    12,640        20,080        (7,440)        -37.1%        23,389        38,388        (14,999)        -39.1%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    $17,499        $31,340        $(13,841)        -44.2%        $32,413        $60,062        $(27,649)        -46.0%   

Less: Net income from noncontrolling interest

    2,501        1,008        1,493        148.1%        3,430        2,002        1,428        71.3%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Engility

    $14,998        $30,332        $(15,334)        -50.6%        $28,983        $58,060        $(29,077)        -50.1%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% of Revenue

    3.5 %      5.3 %      -1.8 %        3.3 %      5.0 %      -1.7 %   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Historical Pro Forma Unaudited
Earnings Per Share Data1

                                               

Earnings per share attributable to Engility

               

Basic and diluted

  $ 0.93        $ 1.88        $ 1.80        $ 3.60     
 

 

 

     

 

 

     

 

 

     

 

 

   

Weighted average number of shares outstanding:

               

Basic and diluted

    16,118          16,118          16,118          16,118     
 

 

 

     

 

 

     

 

 

     

 

 

   

 

1 

Pro forma basic and diluted EPS was calculated based on the approximately 16.1 million shares distributed to L-3 shareholders on July 17, 2012. The historical pro forma EPS does not reflect interest expense on the $347 million of debt that we incurred under the Credit Facility in connection with the spin-off. This debt is not convertible into shares of Engility common stock.

 

- 5 -


ENGILITY HOLDINGS, INC.

UNAUDITED CONDENSED COMBINED BALANCE SHEETS

(in thousands)

 

     June 29,
2012
     December 31,
2011
 

Assets:

     

Current assets:

     

Cash and cash equivalents

   $ 10,451       $ 13,710   

Receivables, net

     362,135         415,071   

Other current assets

     37,962         37,824   
  

 

 

    

 

 

 

Total current assets

     410,548         466,605   

Property, plant and equipment, net

     11,647         13,082   

Goodwill

     904,040         904,040   

Identifiable intangible assets, net

     107,485         114,035   

Other assets

     5,210         5,485   
  

 

 

    

 

 

 

Total assets

   $ 1,438,930       $ 1,503,247   
  

 

 

    

 

 

 

Liabilities and Equity:

     

Current liabilities:

     

Accounts payable, trade

   $ 43,435       $ 56,901   

Accrued employment costs

     68,541         74,675   

Accrued expenses

     62,185         74,995   

Advance payments and billings in excess of costs incurred

     26,145         26,273   

Deferred income taxes

     14,498         26,750   

Other current liabilities

     18,678         20,342   
  

 

 

    

 

 

 

Total current liabilities

     233,482         279,936   
  

 

 

    

 

 

 

Deferred income taxes

     41,503         41,636   

Income tax payable

     60,486         58,288   

Other liabilities

     29,297         29,783   
  

 

 

    

 

 

 

Total liabilities

     364,768         409,643   

Commitments and contingencies

     

Equity:

     

Parent company investment

     1,061,507         1,083,238   

Noncontrolling interest

     12,655         10,366   
  

 

 

    

 

 

 

Total equity

     1,074,162         1,093,604   
  

 

 

    

 

 

 

Total liabilities and equity

   $ 1,438,930       $ 1,503,247   
  

 

 

    

 

 

 

 

- 6 -


ENGILITY HOLDINGS, INC.

UNAUDITED CONDENSED COMBINED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Six Months Ended  
     June 29, 2012     July 1, 2011  

Operating activities:

    

Net income

   $ 32,413      $ 60,062   

Depreciation of property, plant, and equipment

     1,785        3,403   

Amortization of intangible assets

     6,550        8,644   

Deferred income tax benefit

     (12,091     (11,370

Changes in operating assets and liabilities, excluding acquired amounts:

    

Receivable

     53,044        32,890   

Other current assets

     148        (4,830

Accounts payable, trade

     (13,467     (2,576

Accrued employment costs

     (6,135     (10,557

Accrued expenses

     (12,810     (9,874

Advance payments and billings in excess of costs incurred

     (128     5,572   

Other liabilities

     (246     14,541   
  

 

 

   

 

 

 

Net cash provided by operating activities

     49,063        85,905   
  

 

 

   

 

 

 

Investing activities:

    

Capital expenditures

     (469     (3,283
  

 

 

   

 

 

 

Net cash used in investing activities

     (469     (3,283
  

 

 

   

 

 

 

Financing activities:

    

Net transfers to parent

     (50,713     (74,012

Net transfers to non-controlling interest members

     (1,140     (299
  

 

 

   

 

 

 

Net cash used in financing activities

     (51,853     (74,311
  

 

 

   

 

 

 

Net (decrease)/increase cash and cash equivalents

     (3,259     8,311   

Cash and cash equivalents, beginning of period

     13,710        15,563   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 10,451      $ 23,874   
  

 

 

   

 

 

 

 

- 7 -


ENGILITY HOLDINGS, INC.

UNAUDITED SEGMENT INFORMATION

(in thousands)

 

     Three Months Ended     Six Months Ended  
     June 29, 2012     July 1, 2011     June 29, 2012     July 1, 2011  

Revenue

        

Professional Support Services

   $ 243,116      $ 322,432      $ 495,160      $ 622,615   

Mission Support Services

     195,079        247,329        393,866        542,529   

Elimination of intercompany revenue

     (5,362     (1,870     (6,776     (6,189
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 432,833      $ 567,891      $ 882,250      $ 1,158,955   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

     Three Months Ended      Six Months Ended  
     June 29, 2012      July 1, 2011      June 29, 2012      July 1, 2011  

Operating income

           

Professional Support Services

   $ 18,009       $ 27,343       $ 33,991       $ 48,203   

Mission Support Services

     19,610         24,117         35,345         50,330   
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment total

     37,619         51,460         69,336         98,533   

Spin-off-related transaction costs

     7,300         —           13,300         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 30,319       $ 51,460       $ 56,036       $ 98,533   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     June 29,
2012
     December 31,
2011
 

Total assets

     

Professional Support Services

   $ 984,596       $ 1,024,782   

Mission Support Services

     454,334         478,465   
  

 

 

    

 

 

 

Total

   $ 1,438,930       $ 1,503,247   
  

 

 

    

 

 

 

 

- 8 -


ENGILITY HOLDINGS, INC.

NON-GAAP MEASURES ADJUSTED FOR DISCONTINUED OPERATIONS

AND SPIN-OFF-RELATED TRANSACTION COSTS

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 (in thousands, except for ratios).

 

     Three Months Ended     Six Months Ended  
     June 29, 2012     July 1, 2011     June 29, 2012     July 1, 2011  

Revenue

   $ 432,833      $ 567,891      $ 882,250      $ 1,158,955   

GSS revenue

     (14,529     (32,151     (31,966     (59,971
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted revenue

   $ 418,304      $ 535,740      $ 850,284      $ 1,098,984   
     Three Months Ended     Six Months Ended  
     June 29, 2012     July 1, 2011     June 29, 2012     July 1, 2011  

Selling, general and administrative expenses

   $ 36,457      $ 36,034      $ 69,714      $ 69,897   

GSS selling, general and administrative expenses

     (2,979     (4,217     (5,507     (8,784

Spin-off-related transaction costs

     (7,300     —          (13,300     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted selling, general and administrative expenses

   $ 26,178      $ 31,817      $ 50,907      $ 61,113   

As a percentage of revenue

        

Selling, general and administrative expenses

     8.4     6.3     7.9     6.0

Adjusted selling, general and administrative expenses

     6.3     5.9     6.0     5.6
     Three Months Ended     Six Months Ended  
     June 29, 2012     July 1, 2011     June 29, 2012     July 1, 2011  

Operating income

   $ 30,319      $ 51,460      $ 56,036      $ 98,533   

GSS operating loss (income)

     424        (1,839     552        (3,346

Spin-off-related transaction costs

     7,300        —          13,300        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

   $ 38,043      $ 49,621      $ 69,888      $ 95,187   

Operating margin

     7.0     9.1     6.4     8.5

Adjusted operating margin

     9.1     9.3     8.2     8.7

 

- 9 -


For comparative purposes, we have presented below each of the Non-GAAP Measures and the related reconciliations to the most directly comparable GAAP measure for the three months ended March 30, 2012 and the three months ended June 29, 2012 (in thousands, except for ratios).

 

     Three Months Ended  
     June 29, 2012     March 30, 2012  

Revenue

   $ 432,833      $ 449,417   

GSS revenue

     (14,529     (17,437
  

 

 

   

 

 

 

Adjusted revenue

   $ 418,304      $ 431,980   
     Three Months Ended  
     June 29, 2012     March 30, 2012  

Selling, general and administrative expenses

     36,457      $ 33,257   

GSS selling, general and administrative expenses

     (2,979     (2,528

Spin-off-related transaction costs

     (7,300     (6,000

Adjusted selling, general and administrative expenses

     26,178      $ 24,729   

As a percentage of revenue

    

Selling, general and administrative expenses

     8.4     7.4

Adjusted selling, general and administrative expenses

     6.3     5.7
     Three Months Ended  
     June 29, 2012     March 30, 2012  

Operating income

   $ 30,319      $ 25,717   

GSS operating loss

     424        128   

Spin-off-related transaction costs

     7,300        6,000   
  

 

 

   

 

 

 

Adjusted operating income

   $ 38,043      $ 31,845   

Operating margin

     7.0     5.7

Adjusted operating margin

     9.1     7.4

 

- 10 -