|
|
|
|
|
Massachusetts
|
|
000-23599
|
|
04-2741391
|
(State or Other Jurisdiction
of Incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification No.)
|
|
|
|
50 Minuteman Road, Andover, Massachusetts
|
|
01810
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
¨
|
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))
|
Exhibit No.
|
Description
|
|
|
99.1
|
Press Release, dated January 29, 2019, of Mercury Systems, Inc.
|
99.2
|
Earnings Presentation, dated January 29, 2019, of Mercury Systems, Inc.
|
|
|
|
|
|
Dated: January 29, 2019
|
MERCURY SYSTEMS, INC.
|
|
|
|
By:
/s/ Michael D. Ruppert
Michael D. Ruppert
Executive Vice President, Chief Financial Officer,
and Treasurer
|
|
News Release
|
MERCURY SYSTEMS, INC.
|
|
|||||||
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
|
|||||||
(In thousands)
|
|
|
|
|
||||
|
|
December 31,
|
|
June 30,
|
||||
|
|
2018
|
|
2018
|
||||
|
|
|
|
|
||||
Assets
|
|
|
|
|
||||
Current assets:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
93,903
|
|
|
$
|
66,521
|
|
Accounts receivable, net
|
|
123,117
|
|
|
104,040
|
|
||
Unbilled receivables and costs in excess of billings
|
|
45,194
|
|
|
39,774
|
|
||
Inventory
|
|
126,402
|
|
|
108,585
|
|
||
Prepaid income taxes
|
|
766
|
|
|
3,761
|
|
||
Prepaid expenses and other current assets
|
|
9,923
|
|
|
9,062
|
|
||
Total current assets
|
|
399,305
|
|
|
331,743
|
|
||
|
|
|
|
|
||||
Property and equipment, net
|
|
53,130
|
|
|
50,980
|
|
||
Goodwill
|
|
519,660
|
|
|
497,442
|
|
||
Intangible assets, net
|
|
176,671
|
|
|
177,904
|
|
||
Other non-current assets
|
|
7,873
|
|
|
6,411
|
|
||
Total assets
|
|
$
|
1,156,639
|
|
|
$
|
1,064,480
|
|
|
|
|
|
|
||||
Liabilities and Shareholders’ Equity
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
|
||||
Accounts payable
|
|
$
|
30,750
|
|
|
$
|
21,323
|
|
Accrued expenses
|
|
16,875
|
|
|
16,386
|
|
||
Accrued compensation
|
|
23,064
|
|
|
21,375
|
|
||
Deferred revenues and customer advances
|
|
22,491
|
|
|
12,596
|
|
||
Total current liabilities
|
|
93,180
|
|
|
71,680
|
|
||
|
|
|
|
|
||||
Deferred income taxes
|
|
12,202
|
|
|
13,635
|
|
||
Income taxes payable
|
|
2,880
|
|
|
998
|
|
||
Long-term debt
|
|
240,000
|
|
|
195,000
|
|
||
Other non-current liabilities
|
|
12,301
|
|
|
11,276
|
|
||
Total liabilities
|
|
360,563
|
|
|
292,589
|
|
||
|
|
|
|
|
||||
Shareholders’ equity:
|
|
|
|
|
||||
Common stock
|
|
472
|
|
|
469
|
|
||
Additional paid-in capital
|
|
594,670
|
|
|
590,163
|
|
||
Retained earnings
|
|
199,830
|
|
|
179,968
|
|
||
Accumulated other comprehensive income
|
|
1,104
|
|
|
1,291
|
|
||
Total shareholders’ equity
|
|
796,076
|
|
|
771,891
|
|
||
Total liabilities and shareholders’ equity
|
|
$
|
1,156,639
|
|
|
$
|
1,064,480
|
|
MERCURY SYSTEMS, INC.
|
|
|
|
|
|
|
|
|
||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
||||||||||||
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net revenues
|
|
$
|
159,089
|
|
|
$
|
117,912
|
|
|
$
|
303,145
|
|
|
$
|
223,981
|
|
Cost of revenues (1)
|
|
88,202
|
|
|
63,752
|
|
|
170,675
|
|
|
119,147
|
|
||||
Gross margin
|
|
70,887
|
|
|
54,160
|
|
|
132,470
|
|
|
104,834
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative (1)
|
|
27,819
|
|
|
21,222
|
|
|
52,560
|
|
|
41,790
|
|
||||
Research and development (1)
|
|
16,192
|
|
|
15,187
|
|
|
31,140
|
|
|
28,929
|
|
||||
Amortization of intangible assets
|
|
6,939
|
|
|
5,827
|
|
|
14,120
|
|
|
11,464
|
|
||||
Restructuring and other charges
|
|
23
|
|
|
313
|
|
|
527
|
|
|
408
|
|
||||
Acquisition costs and other related expenses
|
|
53
|
|
|
723
|
|
|
452
|
|
|
984
|
|
||||
Total operating expenses
|
|
51,026
|
|
|
43,272
|
|
|
98,799
|
|
|
83,575
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Income from operations
|
|
19,861
|
|
|
10,888
|
|
|
33,671
|
|
|
21,259
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
71
|
|
|
3
|
|
|
137
|
|
|
22
|
|
||||
Interest expense
|
|
(2,196
|
)
|
|
(107
|
)
|
|
(4,455
|
)
|
|
(110
|
)
|
||||
Other expense, net
|
|
(870
|
)
|
|
(316
|
)
|
|
(1,879
|
)
|
|
(1,131
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Income before income taxes
|
|
16,866
|
|
|
10,468
|
|
|
27,474
|
|
|
20,040
|
|
||||
Tax provision (benefit)
|
|
4,483
|
|
|
1,335
|
|
|
7,612
|
|
|
(7,046
|
)
|
||||
Net income
|
|
$
|
12,383
|
|
|
$
|
9,133
|
|
|
$
|
19,862
|
|
|
$
|
27,086
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic net earnings per share:
|
|
$
|
0.26
|
|
|
$
|
0.20
|
|
|
$
|
0.42
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net earnings per share:
|
|
$
|
0.26
|
|
|
$
|
0.19
|
|
|
$
|
0.42
|
|
|
$
|
0.57
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
47,189
|
|
|
46,752
|
|
|
47,118
|
|
|
46,701
|
|
||||
Diluted
|
|
47,705
|
|
|
47,447
|
|
|
47,696
|
|
|
47,538
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
(1) Includes stock-based compensation expense, allocated as follows:
|
|
|
||||||||||||||
Cost of revenues
|
|
$
|
159
|
|
|
$
|
47
|
|
|
$
|
411
|
|
|
$
|
195
|
|
Selling, general and administrative
|
|
$
|
4,542
|
|
|
$
|
4,270
|
|
|
$
|
8,426
|
|
|
$
|
8,246
|
|
Research and development
|
|
$
|
583
|
|
|
$
|
510
|
|
|
$
|
1,126
|
|
|
$
|
1,007
|
|
MERCURY SYSTEMS, INC.
|
|
|
|
|
|
|
|
|
||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
(In thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
$
|
12,383
|
|
|
$
|
9,133
|
|
|
$
|
19,862
|
|
|
$
|
27,086
|
|
Depreciation and amortization
|
|
11,708
|
|
|
9,602
|
|
|
23,254
|
|
|
18,939
|
|
||||
Other non-cash items, net
|
|
4,644
|
|
|
4,652
|
|
|
10,164
|
|
|
5,462
|
|
||||
Changes in operating assets and liabilities
|
|
(3,434
|
)
|
|
(14,608
|
)
|
|
(7,950
|
)
|
|
(34,680
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities
|
|
25,301
|
|
|
8,779
|
|
|
45,330
|
|
|
16,807
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
||||||||
Acquisition of businesses, net of cash acquired
|
|
1,244
|
|
|
201
|
|
|
(45,029
|
)
|
|
(5,798
|
)
|
||||
Purchases of property and equipment
|
|
(7,075
|
)
|
|
(3,964
|
)
|
|
(10,802
|
)
|
|
(7,592
|
)
|
||||
Other investing activities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(375
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net cash used in investing activities
|
|
(5,831
|
)
|
|
(3,763
|
)
|
|
(55,831
|
)
|
|
(13,765
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
||||||||
Proceeds from employee stock plans
|
|
1,677
|
|
|
2,049
|
|
|
1,677
|
|
|
2,049
|
|
||||
Payments under credit facilities
|
|
—
|
|
|
(15,000
|
)
|
|
—
|
|
|
(15,000
|
)
|
||||
Borrowings under credit facilities
|
|
—
|
|
|
15,000
|
|
|
45,000
|
|
|
15,000
|
|
||||
Payments of deferred financing and offering costs
|
|
—
|
|
|
—
|
|
|
(1,851
|
)
|
|
—
|
|
||||
Payments for retirement of common stock
|
|
(120
|
)
|
|
(1,361
|
)
|
|
(6,932
|
)
|
|
(14,909
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net cash provided by (used in) financing activities
|
|
1,557
|
|
|
688
|
|
|
37,894
|
|
|
(12,860
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Effect of exchange rate changes on cash and cash equivalents
|
|
7
|
|
|
257
|
|
|
(11
|
)
|
|
216
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net increase (decrease) in cash and cash equivalents
|
|
21,034
|
|
|
5,961
|
|
|
27,382
|
|
|
(9,602
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents at beginning of period
|
|
72,869
|
|
|
26,074
|
|
|
66,521
|
|
|
41,637
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents at end of period
|
|
$
|
93,903
|
|
|
$
|
32,035
|
|
|
$
|
93,903
|
|
|
$
|
32,035
|
|
UNAUDITED SUPPLEMENTAL INFORMATION RECONCILIATION OF GAAP TO NON-GAAP MEASURES
|
||||||
(In thousands)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Cash flows from operations
|
|
$
|
25,301
|
|
|
$
|
8,779
|
|
|
$
|
45,330
|
|
|
$
|
16,807
|
|
Capital expenditures
|
|
(7,075
|
)
|
|
(3,964
|
)
|
|
(10,802
|
)
|
|
(7,592
|
)
|
||||
Free cash flow
|
|
$
|
18,226
|
|
|
$
|
4,815
|
|
|
$
|
34,528
|
|
|
$
|
9,215
|
|
UNAUDITED SUPPLEMENTAL INFORMATION RECONCILIATION OF GAAP TO NON-GAAP MEASURES
|
||||||
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|||||||||||||||
|
|
December 31,
|
|||||||||||||||
|
|
2018
|
|
2017
|
|||||||||||||
Net income and earnings per share
|
|
$
|
19,862
|
|
|
$
|
0.42
|
|
|
$
|
27,086
|
|
|
$
|
0.57
|
|
|
Amortization of intangible assets
|
|
14,120
|
|
|
|
|
11,464
|
|
|
|
|||||||
Restructuring and other charges
|
|
527
|
|
|
|
|
408
|
|
|
|
|||||||
Impairment of long-lived assets
|
|
—
|
|
|
|
|
—
|
|
|
|
|||||||
Acquisition and financing costs
|
|
1,805
|
|
|
|
|
2,220
|
|
|
|
|||||||
Fair value adjustments from purchase accounting
|
|
620
|
|
|
|
|
593
|
|
|
|
|||||||
Litigation and settlement expense (income), net
|
|
179
|
|
|
|
|
—
|
|
|
|
|||||||
Stock-based and other non-cash compensation expense
|
|
10,081
|
|
|
|
|
9,637
|
|
|
|
|||||||
Impact to income taxes (1)
|
|
(6,082
|
)
|
|
|
|
(20,566
|
)
|
|
|
|||||||
Adjusted income and adjusted earnings per share
|
|
$
|
41,112
|
|
|
$
|
0.86
|
|
|
$
|
30,842
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted weighted-average shares outstanding:
|
|
|
|
47,696
|
|
|
|
|
47,538
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
(1) Impact to income taxes is calculated by recasting income before income taxes to include the add-backs involved in determining adjusted income and recalculating the income tax provision using this adjusted income from operations before income taxes.
|
|||||||||||||||||
UNAUDITED SUPPLEMENTAL INFORMATION RECONCILIATION OF GAAP TO NON-GAAP MEASURES
|
||||||
(In thousands)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Organic Revenue
|
|
$
|
130,326
|
|
|
$
|
117,912
|
|
|
$
|
243,127
|
|
|
$
|
223,981
|
|
Acquired Revenue
|
|
28,763
|
|
|
—
|
|
|
60,018
|
|
|
—
|
|
||||
Net revenues
|
|
$
|
159,089
|
|
|
$
|
117,912
|
|
|
$
|
303,145
|
|
|
$
|
223,981
|
|
MERCURY SYSTEMS, INC.
|
|||
RECONCILIATION OF FORWARD-LOOKING GUIDANCE RANGE
|
|
|
|
Quarter Ending March 31, 2019
|
|
|
|
Year Ending June 30, 2019
|
|
|
|
(In thousands)
|
|
|
|
|
|
Three Months Ending
|
|
Twelve Months Ending
|
||||||||||||
|
|
March 31, 2019
|
|
June 30, 2019
|
||||||||||||
|
|
Range
|
|
Range
|
||||||||||||
|
|
Low
|
|
High
|
|
Low
|
|
High
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP expectation -- Net income
|
|
$
|
10,800
|
|
|
$
|
12,300
|
|
|
$
|
42,600
|
|
|
$
|
46,100
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjust for:
|
|
|
|
|
|
|
|
|
||||||||
Other non-operating adjustments, net
|
|
—
|
|
|
—
|
|
|
400
|
|
|
400
|
|
||||
Interest expense (income), net
|
|
2,500
|
|
|
2,500
|
|
|
9,300
|
|
|
9,300
|
|
||||
Income taxes
|
|
4,000
|
|
|
4,500
|
|
|
15,700
|
|
|
17,100
|
|
||||
Depreciation
|
|
5,100
|
|
|
5,100
|
|
|
18,800
|
|
|
18,800
|
|
||||
Amortization of intangible assets
|
|
7,000
|
|
|
7,000
|
|
|
27,500
|
|
|
27,500
|
|
||||
Restructuring and other charges
|
|
—
|
|
|
—
|
|
|
500
|
|
|
500
|
|
||||
Impairment of long-lived assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Acquisition and financing costs
|
|
700
|
|
|
700
|
|
|
3,200
|
|
|
3,200
|
|
||||
Fair value adjustments from purchase accounting
|
|
—
|
|
|
—
|
|
|
600
|
|
|
600
|
|
||||
Litigation and settlement expense (income), net
|
|
—
|
|
|
—
|
|
|
200
|
|
|
200
|
|
||||
Stock-based and other non-cash compensation expense
|
|
4,700
|
|
|
4,700
|
|
|
19,800
|
|
|
19,800
|
|
||||
Adjusted EBITDA expectation
|
|
$
|
34,800
|
|
|
$
|
36,800
|
|
|
$
|
138,600
|
|
|
$
|
143,500
|
|
MERCURY SYSTEMS, INC.
|
|||
RECONCILIATION OF FORWARD-LOOKING GUIDANCE RANGE
|
|
|
|
Quarter Ending March 31, 2019
|
|
|
|
Year Ending June 30, 2019
|
|
|
|
(In thousands, except per share data)
|
|
|
|
|
|
Three Months Ending March 31, 2019
|
||||||||||||||
|
|
Range
|
||||||||||||||
|
|
Low
|
|
High
|
||||||||||||
GAAP expectation -- Net income and earnings per share
|
|
$
|
10,800
|
|
|
$
|
0.23
|
|
|
$
|
12,300
|
|
|
$
|
0.26
|
|
Amortization of intangible assets
|
|
7,000
|
|
|
|
|
7,000
|
|
|
|
||||||
Restructuring and other charges
|
|
—
|
|
|
|
|
—
|
|
|
|
||||||
Impairment of long-lived assets
|
|
—
|
|
|
|
|
—
|
|
|
|
||||||
Acquisition and financing costs
|
|
700
|
|
|
|
|
700
|
|
|
|
||||||
Fair value adjustments from purchase accounting
|
|
—
|
|
|
|
|
—
|
|
|
|
||||||
Litigation and settlement expense (income), net
|
|
—
|
|
|
|
|
—
|
|
|
|
||||||
Stock-based and other non-cash compensation expense
|
|
4,700
|
|
|
|
|
4,700
|
|
|
|
||||||
Impact to income taxes (1)
|
|
(2,600
|
)
|
|
|
|
(2,600
|
)
|
|
|
||||||
Adjusted income and adjusted earnings per share expectation
|
|
$
|
20,600
|
|
|
$
|
0.43
|
|
|
$
|
22,100
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted-average shares outstanding expectation:
|
|
|
|
47,900
|
|
|
|
|
47,900
|
|
|
|
Twelve Months Ending June 30, 2019
|
|||||||||||||||
|
|
Range
|
|||||||||||||||
|
|
Low
|
|
High
|
|||||||||||||
GAAP expectation -- Net income and earnings per share
|
|
$
|
42,600
|
|
|
$
|
0.89
|
|
|
$
|
46,100
|
|
|
$
|
0.96
|
|
|
Amortization of intangible assets
|
|
27,500
|
|
|
|
|
27,500
|
|
|
|
|||||||
Restructuring and other charges
|
|
500
|
|
|
|
|
500
|
|
|
|
|||||||
Impairment of long-lived assets
|
|
—
|
|
|
|
|
—
|
|
|
|
|||||||
Acquisition and financing costs
|
|
3,200
|
|
|
|
|
3,200
|
|
|
|
|||||||
Fair value adjustments from purchase accounting
|
|
600
|
|
|
|
|
600
|
|
|
|
|||||||
Litigation and settlement expense (income), net
|
|
200
|
|
|
|
|
200
|
|
|
|
|||||||
Stock-based and other non-cash compensation expense
|
|
19,800
|
|
|
|
|
19,800
|
|
|
|
|||||||
Impact to income taxes (1)
|
|
(12,000
|
)
|
|
|
|
(12,000
|
)
|
|
|
|||||||
Adjusted income and adjusted earnings per share expectation
|
|
$
|
82,400
|
|
|
$
|
1.72
|
|
|
$
|
85,900
|
|
|
$
|
1.80
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted weighted-average shares outstanding expectation:
|
|
|
|
47,800
|
|
|
|
|
47,800
|
|
|||||||
|
|
|
|
|
|
|
|
|
|||||||||
(1) Impact to income taxes is calculated by recasting income before income taxes to include the add-backs involved in determining adjusted income and recalculating the income tax provision using this adjusted income from operations before income taxes.
|
|||||||||||||||||