Delaware | 001-34658 | 80-0558025 | |||||||||||||||||||||
(State or other jurisdiction | (Commission | (IRS Employer | |||||||||||||||||||||
of incorporation) | File Number) | Identification No.) | |||||||||||||||||||||
800 Main Street, 4th Floor | |||||||||||||||||||||||
Lynchburg, | Virginia | 24504 | |||||||||||||||||||||
(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)) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | BWXT | New York Stock Exchange |
Emerging growth company | ☐ |
99.1 | ||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
BWX TECHNOLOGIES, INC. | |||||||||||
By: | /s/ Mike T. Fitzgerald | ||||||||||
Mike T. Fitzgerald | |||||||||||
Vice President, Finance & Chief Accounting Officer |
Three Months Ended September 30, | ||||||||||||||||||||||||||
2024 | 2023 | $ Change | % Change | |||||||||||||||||||||||
(Unaudited) (In millions, except per share amounts) |
||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||
Government Operations | $ | 560.1 | $ | 477.9 | $ | 82.2 | 17% | |||||||||||||||||||
Commercial Operations | $ | 113.1 | $ | 112.4 | $ | 0.8 | 1% | |||||||||||||||||||
Consolidated | $ | 672.0 | $ | 590.0 | $ | 82.0 | 14% | |||||||||||||||||||
Operating Income | ||||||||||||||||||||||||||
Government Operations | $ | 101.6 | $ | 85.6 | $ | 16.0 | 19% | |||||||||||||||||||
Commercial Operations | $ | 6.7 | $ | 9.1 | $ | (2.4) | (26)% | |||||||||||||||||||
Unallocated Corporate (Expense) | $ | (11.8) | $ | (9.4) | $ | (2.4) | NM | |||||||||||||||||||
Consolidated | $ | 96.6 | $ | 85.4 | $ | 11.2 | 13% | |||||||||||||||||||
Consolidated non-GAAP(1) |
$ | 105.7 | $ | 86.7 | $ | 19.0 | 22% | |||||||||||||||||||
EPS (Diluted) | ||||||||||||||||||||||||||
GAAP | $ | 0.76 | $ | 0.66 | $ | 0.10 | 15% | |||||||||||||||||||
Non-GAAP(1) |
$ | 0.83 | $ | 0.67 | $ | 0.16 | 24% | |||||||||||||||||||
Net Income | ||||||||||||||||||||||||||
GAAP | $ | 69.6 | $ | 60.4 | $ | 9.3 | 15% | |||||||||||||||||||
Non-GAAP(1) |
$ | 76.7 | $ | 61.5 | $ | 15.2 | 25% | |||||||||||||||||||
Adjusted EBITDA(1) |
||||||||||||||||||||||||||
Government Operations | $ | 117.0 | $ | 99.0 | $ | 18.0 | 18% | |||||||||||||||||||
Commercial Operations | $ | 13.5 | $ | 13.9 | $ | (0.4) | (3)% | |||||||||||||||||||
Corporate | $ | (3.6) | $ | (6.4) | $ | 2.9 | NM | |||||||||||||||||||
Consolidated | $ | 127.0 | $ | 106.5 | $ | 20.4 | 19% | |||||||||||||||||||
Cash Flows | ||||||||||||||||||||||||||
Operating Cash Flow(2) |
$ | 32.6 | $ | 74.3 | $ | (41.7) | (56)% | |||||||||||||||||||
Capital Expenditures(2) |
$ | 40.3 | $ | 30.9 | $ | 9.4 | 30% | |||||||||||||||||||
Free Cash Flow(1) |
$ | (7.7) | $ | 43.4 | $ | (51.1) | (118)% | |||||||||||||||||||
Dividends Paid(2) |
$ | 22.0 | $ | 21.1 | $ | 0.8 | 4% |
(In millions, except per share amounts) |
Year Ended |
Year Ending |
Year Ending |
||||||||||||||||||||
December 31, 2023 |
December 31, 2024 |
December 31, 2024 |
|||||||||||||||||||||
Results |
Current Guidance | Prior Guidance | |||||||||||||||||||||
Revenue |
$2,496 | ~$2,700 | >$2,600 | ||||||||||||||||||||
Adjusted EBITDA(1) |
$472 | ~$500 | ~$500 | ||||||||||||||||||||
Non-GAAP(1) Earnings Per Share |
$3.02 | ~$3.20 | $3.10 - $3.20 | ||||||||||||||||||||
Free Cash Flow(1) |
$212 | $225 - $250 | $225 - $250 |
Investor Contact: | Media Contact: | |||||||||||||
Chase Jacobson | Suzy Sterner | |||||||||||||
Vice President, Investor Relations | Senior Vice President and Chief Corporate Affairs Officer | |||||||||||||
980-365-4300 | Investors@bwxt.com | 202-641-7152 | ssterner@bwxt.com | |||||||||||
Three Months Ended September 30, 2024 | |||||||||||||||||||||||
GAAP | Restructuring & Transformation Costs | Acquisition-related Costs | Non-GAAP | ||||||||||||||||||||
Operating Income | $ | 96.6 | $ | 6.0 | $ | 3.1 | $ | 105.7 | |||||||||||||||
Other Income (Expense) | (6.0) | — | — | (6.0) | |||||||||||||||||||
Income Before Provision for Income Taxes | 90.6 | 6.0 | 3.1 | 99.8 | |||||||||||||||||||
Provision for Income Taxes | (21.0) | (1.4) | (0.7) | (23.0) | |||||||||||||||||||
Net Income | 69.6 | 4.7 | 2.4 | 76.7 | |||||||||||||||||||
Net Income Attributable to Noncontrolling Interest |
(0.2) | — | — | (0.2) | |||||||||||||||||||
Net Income Attributable to BWXT |
$ | 69.5 | $ | 4.7 | $ | 2.4 | $ | 76.6 | |||||||||||||||
Diluted Shares Outstanding | 91.9 | 91.9 | |||||||||||||||||||||
Diluted Earnings per Common Share |
$ | 0.76 | $ | 0.05 | $ | 0.03 | $ | 0.83 | |||||||||||||||
Effective Tax Rate | 23.2% | 23.1 | % | ||||||||||||||||||||
Government Operations Operating Income | $ | 101.6 | $ | 0.1 | $ | — | $ | 101.7 | |||||||||||||||
Commercial Operations Operating Income | $ | 6.7 | $ | 1.7 | $ | 0.8 | $ | 9.2 | |||||||||||||||
Unallocated Corporate Operating Income | $ | (11.8) | $ | 4.2 | $ | 2.3 | $ | (5.2) |
Three Months Ended September 30, 2023 | |||||||||||||||||||||||
GAAP | Restructuring Costs | Acquisition-related Costs | Non-GAAP | ||||||||||||||||||||
Operating Income | $ | 85.4 | $ | 1.1 | $ | 0.3 | $ | 86.7 | |||||||||||||||
Other Income (Expense) | (7.2) | — | — | (7.2) | |||||||||||||||||||
Income Before Provision for Income Taxes | 78.2 | 1.1 | 0.3 | 79.5 | |||||||||||||||||||
Provision for Income Taxes | (17.8) | (0.1) | (0.1) | (18.0) | |||||||||||||||||||
Net Income | 60.4 | 1.0 | 0.2 | 61.5 | |||||||||||||||||||
Net Income Attributable to Noncontrolling Interest |
(0.1) | — | — | (0.1) | |||||||||||||||||||
Net Income Attributable to BWXT |
$ | 60.3 | $ | 1.0 | $ | 0.2 | $ | 61.5 | |||||||||||||||
Diluted Shares Outstanding | 91.9 | 91.9 | |||||||||||||||||||||
Diluted Earnings per Common Share |
$ | 0.66 | $ | 0.01 | $ | 0.00 | $ | 0.67 | |||||||||||||||
Effective Tax Rate | 22.8% | 22.6 | % | ||||||||||||||||||||
Government Operations Operating Income | $ | 85.6 | $ | — | $ | — | $ | 85.6 | |||||||||||||||
Commercial Operations Operating Income | $ | 9.1 | $ | 0.1 | $ | 0.1 | $ | 9.4 | |||||||||||||||
Unallocated Corporate Operating Income | $ | (9.4) | $ | 1.0 | $ | 0.1 | $ | (8.3) |
Three Months Ended September 30, 2024 | |||||||||||||||||||||||
GAAP | Restructuring & Transformation Costs | Acquisition-related Costs | Non-GAAP | ||||||||||||||||||||
Net Income | $ | 69.6 | $ | 4.7 | $ | 2.4 | $ | 76.7 | |||||||||||||||
Provision for Income Taxes | 21.0 | 1.4 | 0.7 | 23.0 | |||||||||||||||||||
Other – net | (3.3) | — | — | (3.3) | |||||||||||||||||||
Interest Expense | 9.9 | — | — | 9.9 | |||||||||||||||||||
Interest Income | (0.7) | — | — | (0.7) | |||||||||||||||||||
Depreciation & Amortization | 21.3 | — | — | 21.3 | |||||||||||||||||||
Adjusted EBITDA | $ | 117.8 | $ | 6.0 | $ | 3.1 | $ | 127.0 |
Three Months Ended September 30, 2023 | |||||||||||||||||||||||
GAAP | Restructuring Costs | Acquisition-related Costs | Non-GAAP | ||||||||||||||||||||
Net Income | $ | 60.4 | $ | 1.0 | $ | 0.2 | $ | 61.5 | |||||||||||||||
Provision for Income Taxes | 17.8 | 0.1 | 0.1 | 18.0 | |||||||||||||||||||
Other – net | (4.3) | — | — | (4.3) | |||||||||||||||||||
Interest Expense | 12.2 | — | — | 12.2 | |||||||||||||||||||
Interest Income | (0.6) | — | — | (0.6) | |||||||||||||||||||
Depreciation & Amortization | 19.8 | — | — | 19.8 | |||||||||||||||||||
Adjusted EBITDA | $ | 105.2 | $ | 1.1 | $ | 0.3 | $ | 106.5 |
Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||
Operating Income (GAAP) | Non-GAAP Adjustments(4) |
Depreciation & Amortization | Adjusted EBITDA | |||||||||||||||||||||||
Government Operations | $ | 101.6 | $ | 0.1 | $ | 15.3 | $ | 117.0 | ||||||||||||||||||
Commercial Operations | $ | 6.7 | $ | 2.5 | $ | 4.3 | $ | 13.5 |
Three Months Ended September 30, 2023 | |||||||||||||||||||||||||||||
Operating Income (GAAP) | Non-GAAP Adjustments(4) |
Depreciation & Amortization | Adjusted EBITDA | ||||||||||||||||||||||||||
Government Operations | $ | 85.6 | $ | — | $ | 13.4 | $ | 99.0 | |||||||||||||||||||||
Commercial Operations | $ | 9.1 | $ | 0.3 | $ | 4.6 | $ | 13.9 |
Three Months Ended September 30, 2024 | ||||||||
Net Cash Provided By Operating Activities | $ | 32.6 | ||||||
Purchases of Property, Plant and Equipment | (40.3) | |||||||
Free Cash Flow | $ | (7.7) |
Three Months Ended September 30, 2023 | ||||||||
Net Cash Provided By Operating Activities | $ | 74.3 | ||||||
Purchases of Property, Plant and Equipment | (30.9) | |||||||
Free Cash Flow | $ | 43.4 |
(1) | Tables may not foot due to rounding. |
||||||||||||||||||||||||||||||||||||||||||||||
(2) | BWXT is providing non-GAAP information regarding certain of its historical results and guidance on future earnings per share to supplement the results provided in accordance with GAAP and it should not be considered superior to, or as a substitute for, the comparable GAAP measures. BWXT believes the non-GAAP measures provide meaningful insight and transparency into the Company’s operational performance and provides these measures to investors to help facilitate comparisons of operating results with prior periods and to assist them in understanding BWXT's ongoing operations. | ||||||||||||||||||||||||||||||||||||||||||||||
(3) | For Non-GAAP adjustment details, see reconciliation of non-GAAP operating income and earnings per share. | ||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
(Unaudited) (In thousands, except share and per share amounts) |
||||||||||||||||||||||||||
Revenues | $ | 671,956 | $ | 589,989 | $ | 1,957,387 | $ | 1,770,794 | ||||||||||||||||||
Costs and Expenses: | ||||||||||||||||||||||||||
Cost of operations | 508,000 | 436,296 | 1,476,553 | 1,338,750 | ||||||||||||||||||||||
Research and development costs | 2,081 | 1,156 | 4,842 | 5,955 | ||||||||||||||||||||||
Gains on asset disposals and impairments, net | — | — | (4) | (15) | ||||||||||||||||||||||
Selling, general and administrative expenses | 80,829 | 79,828 | 227,970 | 205,100 | ||||||||||||||||||||||
Total Costs and Expenses | 590,910 | 517,280 | 1,709,361 | 1,549,790 | ||||||||||||||||||||||
Equity in Income of Investees | 15,532 | 12,649 | 40,319 | 38,862 | ||||||||||||||||||||||
Operating Income | 96,578 | 85,358 | 288,345 | 259,866 | ||||||||||||||||||||||
Other Income (Expense): | ||||||||||||||||||||||||||
Interest income | 663 | 643 | 2,049 | 1,623 | ||||||||||||||||||||||
Interest expense | (9,907) | (12,175) | (30,190) | (35,200) | ||||||||||||||||||||||
Other – net | 3,290 | 4,340 | 10,426 | 9,490 | ||||||||||||||||||||||
Total Other Income (Expense) | (5,954) | (7,192) | (17,715) | (24,087) | ||||||||||||||||||||||
Income before Provision for Income Taxes |
90,624 | 78,166 | 270,630 | 235,779 | ||||||||||||||||||||||
Provision for Income Taxes | 20,983 | 17,814 | 59,410 | 55,769 | ||||||||||||||||||||||
Net Income | $ | 69,641 | $ | 60,352 | $ | 211,220 | $ | 180,010 | ||||||||||||||||||
Net Income Attributable to Noncontrolling Interest | (158) | (79) | (297) | (48) | ||||||||||||||||||||||
Net Income Attributable to BWX Technologies, Inc. | $ | 69,483 | $ | 60,273 | $ | 210,923 | $ | 179,962 | ||||||||||||||||||
Earnings per Common Share: | ||||||||||||||||||||||||||
Basic: | ||||||||||||||||||||||||||
Net Income Attributable to BWX Technologies, Inc. | $ | 0.76 | $ | 0.66 | $ | 2.30 | $ | 1.96 | ||||||||||||||||||
Diluted: | ||||||||||||||||||||||||||
Net Income Attributable to BWX Technologies, Inc. | $ | 0.76 | $ | 0.66 | $ | 2.30 | $ | 1.96 | ||||||||||||||||||
Shares used in the computation of earnings per share: | ||||||||||||||||||||||||||
Basic | 91,574,531 | 91,659,117 | 91,564,726 | 91,596,650 | ||||||||||||||||||||||
Diluted | 91,886,710 | 91,895,480 | 91,849,724 | 91,833,450 |
Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
(Unaudited) (In thousands) | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||
Net Income | $ | 211,220 | $ | 180,010 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 63,429 | 58,205 | ||||||||||||
Income of investees, net of dividends | (9,778) | (4,854) | ||||||||||||
Recognition of losses for pension and postretirement plans | 2,494 | 2,490 | ||||||||||||
Stock-based compensation expense | 14,852 | 12,305 | ||||||||||||
Other, net | (633) | 21 | ||||||||||||
Changes in assets and liabilities, net of effects from acquisitions: | ||||||||||||||
Accounts receivable | (30,238) | (31,520) | ||||||||||||
Accounts payable | 48,306 | 24,874 | ||||||||||||
Retainages | (37,114) | (29,257) | ||||||||||||
Contracts in progress and advance billings on contracts | (120,829) | (38,217) | ||||||||||||
Income taxes | 15,654 | (5,331) | ||||||||||||
Accrued and other current liabilities | 5,174 | (10,231) | ||||||||||||
Pension liabilities, accrued postretirement benefit obligations and employee benefits | (20,217) | (10,874) | ||||||||||||
Other, net | (10,772) | (5,684) | ||||||||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES | 131,548 | 141,937 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||
Purchases of property, plant and equipment | (101,128) | (100,498) | ||||||||||||
Purchases of securities | — | (2,343) | ||||||||||||
Sales and maturities of securities | — | 5,996 | ||||||||||||
Other, net | 203 | (8,142) | ||||||||||||
NET CASH USED IN INVESTING ACTIVITIES | (100,925) | (104,987) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||
Borrowings of long-term debt | 396,800 | 332,000 | ||||||||||||
Repayments of long-term debt | (376,488) | (281,688) | ||||||||||||
Repurchases of common stock | (20,000) | — | ||||||||||||
Dividends paid to common shareholders | (66,326) | (63,870) | ||||||||||||
Cash paid for shares withheld to satisfy employee taxes | (7,244) | (7,505) | ||||||||||||
Settlements of forward contracts, net | 2,954 | (2,030) | ||||||||||||
Other, net | 409 | 902 | ||||||||||||
NET CASH USED IN FINANCING ACTIVITIES | (69,895) | (22,191) | ||||||||||||
EFFECTS OF EXCHANGE RATE CHANGES ON CASH | (379) | 414 | ||||||||||||
TOTAL (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS |
(39,651) | 15,173 | ||||||||||||
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 81,615 | 40,990 | ||||||||||||
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 41,964 | $ | 56,163 | ||||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||||||||||||||
Cash paid during the period for: | ||||||||||||||
Interest | $ | 48,360 | $ | 44,745 | ||||||||||
Income taxes (net of refunds) | $ | 43,547 | $ | 59,947 | ||||||||||
SCHEDULE OF NON-CASH INVESTING ACTIVITY: | ||||||||||||||
Accrued capital expenditures included in accounts payable | $ | 15,114 | $ | 9,239 |
September 30, 2024 |
December 31, 2023 |
|||||||||||||
(Unaudited) (In thousands) |
||||||||||||||
Current Assets: | ||||||||||||||
Cash and cash equivalents | $ | 35,522 | $ | 75,766 | ||||||||||
Restricted cash and cash equivalents | 2,962 | 2,858 | ||||||||||||
Accounts receivable – trade, net | 90,227 | 70,180 | ||||||||||||
Accounts receivable – other | 15,934 | 16,339 | ||||||||||||
Retainages | 92,295 | 55,181 | ||||||||||||
Contracts in progress | 661,248 | 533,155 | ||||||||||||
Other current assets | 84,761 | 64,322 | ||||||||||||
Total Current Assets | 982,949 | 817,801 | ||||||||||||
Property, Plant and Equipment, Net | 1,275,053 | 1,228,520 | ||||||||||||
Investments | 10,659 | 9,496 | ||||||||||||
Goodwill | 295,134 | 297,020 | ||||||||||||
Deferred Income Taxes | 12,118 | 16,332 | ||||||||||||
Investments in Unconsolidated Affiliates | 98,386 | 88,608 | ||||||||||||
Intangible Assets | 175,200 | 185,510 | ||||||||||||
Other Assets | 97,961 | 103,778 | ||||||||||||
TOTAL | $ | 2,947,460 | $ | 2,747,065 |
September 30, 2024 |
December 31, 2023 |
|||||||||||||
(Unaudited) (In thousands, except share and per share amounts) |
||||||||||||||
Current Liabilities: | ||||||||||||||
Current portion of long-term debt | $ | 10,938 | $ | 6,250 | ||||||||||
Accounts payable | 172,206 | 126,651 | ||||||||||||
Accrued employee benefits | 53,438 | 64,544 | ||||||||||||
Accrued liabilities – other | 81,321 | 70,210 | ||||||||||||
Advance billings on contracts | 119,563 | 107,391 | ||||||||||||
Total Current Liabilities | 437,466 | 375,046 | ||||||||||||
Long-Term Debt | 1,220,583 | 1,203,422 | ||||||||||||
Accumulated Postretirement Benefit Obligation | 17,797 | 18,466 | ||||||||||||
Environmental Liabilities | 92,721 | 90,575 | ||||||||||||
Pension Liability | 74,347 | 82,786 | ||||||||||||
Other Liabilities | 45,875 | 43,469 | ||||||||||||
Commitments and Contingencies | ||||||||||||||
Stockholders' Equity: | ||||||||||||||
Common stock, par value $0.01 per share, authorized 325,000,000 shares; issued 128,307,682 and 128,065,521 shares at September 30, 2024 and December 31, 2023, respectively |
1,283 | 1,281 | ||||||||||||
Preferred stock, par value $0.01 per share, authorized 75,000,000 shares; No shares issued | — | — | ||||||||||||
Capital in excess of par value | 222,062 | 206,478 | ||||||||||||
Retained earnings | 2,238,437 | 2,093,917 | ||||||||||||
Treasury stock at cost, 36,867,475 and 36,537,695 shares at September 30, 2024 and December 31, 2023, respectively |
(1,388,106) | (1,360,862) | ||||||||||||
Accumulated other comprehensive income (loss) | (14,927) | (7,463) | ||||||||||||
Stockholders' Equity – BWX Technologies, Inc. | 1,058,749 | 933,351 | ||||||||||||
Noncontrolling interest | (78) | (50) | ||||||||||||
Total Stockholders' Equity | 1,058,671 | 933,301 | ||||||||||||
TOTAL | $ | 2,947,460 | $ | 2,747,065 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
(Unaudited) (In thousands) |
||||||||||||||||||||||||||
REVENUES: | ||||||||||||||||||||||||||
Government Operations | $ | 560,073 | $ | 477,855 | $ | 1,588,040 | $ | 1,429,708 | ||||||||||||||||||
Commercial Operations | 113,112 | 112,359 | 371,641 | 342,203 | ||||||||||||||||||||||
Eliminations | (1,229) | (225) | (2,294) | (1,117) | ||||||||||||||||||||||
TOTAL | $ | 671,956 | $ | 589,989 | $ | 1,957,387 | $ | 1,770,794 | ||||||||||||||||||
SEGMENT INCOME: | ||||||||||||||||||||||||||
Government Operations | $ | 101,609 | $ | 85,632 | $ | 279,815 | $ | 258,400 | ||||||||||||||||||
Commercial Operations | 6,728 | 9,083 | 31,947 | 21,613 | ||||||||||||||||||||||
SUBTOTAL | $ | 108,337 | $ | 94,715 | $ | 311,762 | $ | 280,013 | ||||||||||||||||||
Unallocated Corporate | (11,759) | (9,357) | (23,417) | (20,147) | ||||||||||||||||||||||
TOTAL | $ | 96,578 | $ | 85,358 | $ | 288,345 | $ | 259,866 | ||||||||||||||||||
DEPRECIATION AND AMORTIZATION: | ||||||||||||||||||||||||||
Government Operations | $ | 15,284 | $ | 13,417 | $ | 44,948 | $ | 39,353 | ||||||||||||||||||
Commercial Operations | 4,313 | 4,557 | 13,154 | 13,278 | ||||||||||||||||||||||
Corporate | 1,672 | 1,827 | 5,327 | 5,574 | ||||||||||||||||||||||
TOTAL | $ | 21,269 | $ | 19,801 | $ | 63,429 | $ | 58,205 | ||||||||||||||||||
CAPITAL EXPENDITURES: | ||||||||||||||||||||||||||
Government Operations | $ | 22,429 | $ | 19,624 | $ | 53,013 | $ | 58,115 | ||||||||||||||||||
Commercial Operations | 14,073 | 10,861 | 43,153 | 40,589 | ||||||||||||||||||||||
Corporate | 3,799 | 431 | 4,962 | 1,794 | ||||||||||||||||||||||
TOTAL | $ | 40,301 | $ | 30,916 | $ | 101,128 | $ | 100,498 | ||||||||||||||||||
BACKLOG: | ||||||||||||||||||||||||||
Government Operations | $ | 2,745,333 | $ | 3,258,877 | $ | 2,745,333 | $ | 3,258,877 | ||||||||||||||||||
Commercial Operations | 635,356 | 721,967 | 635,356 | 721,967 | ||||||||||||||||||||||
TOTAL | $ | 3,380,689 | $ | 3,980,844 | $ | 3,380,689 | $ | 3,980,844 | ||||||||||||||||||
BOOKINGS: | ||||||||||||||||||||||||||
Government Operations | $ | 440,146 | $ | 330,801 | $ | 1,116,580 | $ | 1,172,206 | ||||||||||||||||||
Commercial Operations | 78,252 | 125,061 | 223,850 | 435,122 | ||||||||||||||||||||||
TOTAL | $ | 518,398 | $ | 455,862 | $ | 1,340,430 | $ | 1,607,328 |