VSE Corporation Announces Fourth Quarter and Full Year 2024 Results
VSE (NASDAQ: VSEC) reported strong fourth quarter 2024 results with total revenues of $299.0 million, up 27% year-over-year. The company's Aviation segment achieved record performance with revenue increasing 48% to $227.4 million.
Q4 2024 highlights include GAAP Net Income of $15.5 million (+21%), Adjusted EBITDA of $39.5 million (+26%), and Adjusted EPS of $0.90 (+6%). For full-year 2024, total revenues reached $1,080.1 million (+26%), though GAAP Net Income decreased 15% to $36.5 million.
Strategic developments include the planned sale of Fleet segment to One Equity Partners for up to $230 million, acquisitions of Kellstrom Aerospace and Turbine Controls, and completion of Federal and Defense Services segment divestiture. The company provided 2025 guidance for Aviation segment, projecting 35-40% revenue growth with Adjusted EBITDA margin between 15.5-16.5%.
VSE (NASDAQ: VSEC) ha riportato risultati solidi per il quarto trimestre del 2024, con ricavi totali di $299,0 milioni, in aumento del 27% rispetto all'anno precedente. Il segmento Aviazione dell'azienda ha raggiunto performance record, con un aumento dei ricavi del 48% a $227,4 milioni.
Tra i punti salienti del Q4 2024 ci sono un utile netto GAAP di $15,5 milioni (+21%), un EBITDA rettificato di $39,5 milioni (+26%) e un utile per azione rettificato di $0,90 (+6%). Per l'intero anno 2024, i ricavi totali hanno raggiunto $1.080,1 milioni (+26%), sebbene l'utile netto GAAP sia diminuito del 15% a $36,5 milioni.
Sviluppi strategici includono la vendita pianificata del segmento Fleet a One Equity Partners per un massimo di $230 milioni, le acquisizioni di Kellstrom Aerospace e Turbine Controls, e il completamento della dismissione del segmento Servizi Federali e di Difesa. L'azienda ha fornito indicazioni per il 2025 per il segmento Aviazione, prevedendo una crescita dei ricavi del 35-40% con un margine EBITDA rettificato tra il 15,5% e il 16,5%.
VSE (NASDAQ: VSEC) reportó resultados sólidos para el cuarto trimestre de 2024, con ingresos totales de $299.0 millones, un aumento del 27% en comparación con el año anterior. El segmento de Aviación de la compañía logró un rendimiento récord, con ingresos que aumentaron un 48% a $227.4 millones.
Los aspectos destacados del cuarto trimestre de 2024 incluyen un ingreso neto GAAP de $15.5 millones (+21%), un EBITDA ajustado de $39.5 millones (+26%), y un EPS ajustado de $0.90 (+6%). Para el año completo 2024, los ingresos totales alcanzaron $1,080.1 millones (+26%), aunque el ingreso neto GAAP disminuyó un 15% a $36.5 millones.
Los desarrollos estratégicos incluyen la venta planificada del segmento Fleet a One Equity Partners por hasta $230 millones, las adquisiciones de Kellstrom Aerospace y Turbine Controls, y la finalización de la desinversión del segmento de Servicios Federales y de Defensa. La compañía proporcionó orientación para 2025 para el segmento de Aviación, proyectando un crecimiento de ingresos del 35-40% con un margen EBITDA ajustado entre el 15.5% y el 16.5%.
VSE (NASDAQ: VSEC)는 2024년 4분기 실적을 발표하며 총 수익이 2억 9,900만 달러로 지난해 대비 27% 증가했다고 보고했습니다. 항공 부문은 매출이 48% 증가하여 2억 2,740만 달러로 기록적인 성과를 달성했습니다.
2024년 4분기의 주요 사항으로는 GAAP 순이익이 1,550만 달러(+21%), 조정 EBITDA는 3,950만 달러(+26%), 조정 EPS는 0.90달러(+6%)입니다. 2024년 전체 연도 동안 총 수익은 10억 8,010만 달러(+26%)에 달했지만, GAAP 순이익은 15% 감소하여 3,650만 달러에 이르렀습니다.
전략적 개발에는 Fleet 부문을 One Equity Partners에 최대 2억 3,000만 달러에 판매할 계획, Kellstrom Aerospace와 Turbine Controls의 인수, 그리고 연방 및 방위 서비스 부문의 매각 완료가 포함됩니다. 회사는 2025년 항공 부문에 대한 가이던스를 제공하며, 35-40%의 수익 성장과 15.5-16.5%의 조정 EBITDA 마진을 예상하고 있습니다.
VSE (NASDAQ: VSEC) a annoncé de solides résultats pour le quatrième trimestre 2024, avec des revenus totaux de 299,0 millions de dollars, en hausse de 27 % par rapport à l'année précédente. Le segment Aviation de l'entreprise a atteint des performances record, avec des revenus en hausse de 48 % à 227,4 millions de dollars.
Les faits saillants du T4 2024 incluent un bénéfice net GAAP de 15,5 millions de dollars (+21 %), un EBITDA ajusté de 39,5 millions de dollars (+26 %) et un BPA ajusté de 0,90 dollar (+6 %). Pour l'année complète 2024, les revenus totaux ont atteint 1 080,1 millions de dollars (+26 %), bien que le bénéfice net GAAP ait diminué de 15 % à 36,5 millions de dollars.
Les développements stratégiques incluent la vente prévue du segment Fleet à One Equity Partners pour jusqu'à 230 millions de dollars, les acquisitions de Kellstrom Aerospace et Turbine Controls, et l'achèvement de la cession du segment des Services Fédéraux et de Défense. L'entreprise a fourni des prévisions pour 2025 pour le segment Aviation, projetant une croissance des revenus de 35 à 40 % avec une marge EBITDA ajustée comprise entre 15,5 % et 16,5 %.
VSE (NASDAQ: VSEC) hat starke Ergebnisse für das vierte Quartal 2024 gemeldet, mit einem Gesamtumsatz von 299,0 Millionen USD, was einem Anstieg von 27 % im Vergleich zum Vorjahr entspricht. Das Aviation-Segment des Unternehmens erzielte eine Rekordleistung mit einem Umsatzanstieg von 48 % auf 227,4 Millionen USD.
Die Höhepunkte des Q4 2024 umfassen einen GAAP-Nettoeinkommen von 15,5 Millionen USD (+21 %), ein bereinigtes EBITDA von 39,5 Millionen USD (+26 %) und einen bereinigten EPS von 0,90 USD (+6 %). Für das Gesamtjahr 2024 erreichten die Gesamterlöse 1.080,1 Millionen USD (+26 %), während das GAAP-Nettoeinkommen um 15 % auf 36,5 Millionen USD sank.
Strategische Entwicklungen umfassen den geplanten Verkauf des Fleet-Segments an One Equity Partners für bis zu 230 Millionen USD, die Akquisitionen von Kellstrom Aerospace und Turbine Controls sowie den Abschluss der Veräußerung des Segments Federal and Defense Services. Das Unternehmen gab eine Prognose für 2025 für das Aviation-Segment ab und prognostiziert ein Umsatzwachstum von 35-40 % mit einer bereinigten EBITDA-Marge von 15,5-16,5 %.
- Record Aviation segment revenue growth of 48% in Q4
- Q4 total revenue increased 27% to $299.0 million
- Strong Q4 cash flow with $55M operating and $52M free cash flow
- Strategic acquisitions of Kellstrom Aerospace and TCI completed
- Projected 35-40% Aviation segment revenue growth for 2025
- Full-year 2024 GAAP Net Income decreased 15% to $36.5 million
- Full-year GAAP EPS declined 33% to $2.03
- Fleet segment revenue decreased 12% in Q4 2024
- Fleet segment Adjusted EBITDA declined 31% year-over-year
- USPS revenue declined approximately 25% in Q4
Insights
VSE 's Q4 and full-year 2024 results highlight a successful strategic pivot to become a pure-play aviation aftermarket provider. The Aviation segment delivered exceptional performance with Q4 revenue surging
This transformation represents a significant strategic repositioning in the fragmented aviation aftermarket sector. By divesting both the Federal & Defense Services segment (completed) and the Fleet segment (pending Q2 2025 close for up to
The strategic acquisitions of Kellstrom Aerospace and Turbine Controls strengthen VSE's competitive positioning by expanding its product portfolio, technical capabilities, and customer base. These acquisitions provide cross-selling opportunities and potential operational synergies, though near-term margin dilution is expected as integration progresses. The company's 2025 Aviation segment guidance of
VSE's robust Q4 cash generation (
The company's transformation comes at an opportune time as commercial aviation continues its post-pandemic recovery with aging fleets requiring increased maintenance and parts replacement. VSE is now positioned as a specialized aviation aftermarket player with diversified revenue streams across distribution and MRO services, serving both commercial and business aviation customers.
VSE's transformation into a pure-play aviation aftermarket provider comes at an ideal moment in the aerospace aftermarket cycle. The company's record Q4 Aviation segment results—
The strategic acquisitions of Kellstrom Aerospace and Turbine Controls significantly enhance VSE's capabilities and competitive positioning. Kellstrom brings valuable relationships with engine OEMs and operators, while TCI adds specialized engine component MRO capabilities that complement VSE's existing repair offerings. These acquisitions enable VSE to capture more value across the aftermarket value chain, particularly in the high-margin engine segment where parts obsolescence and complex repairs drive premium pricing.
The expected
VSE's new OEM licensed manufacturing program represents an emerging growth vector that leverages the company's technical capabilities while providing higher-margin revenue streams and strengthening OEM relationships. This capability differentiates VSE from pure distributors in the aftermarket space.
The completion of VSE's transformation through the
Record Revenue and Profitability for Aviation Segment
Announces Full Year 2025 Guidance for Aviation Segment
FOURTH QUARTER 2024 RESULTS(1)
(As compared to the Fourth Quarter 2023)
-
Total Revenues of
increased$299.0 million 27%
-
GAAP Net Income of
increased$15.5 million 21%
-
GAAP EPS (Diluted) of
decreased$0.77 6%
-
Adjusted EPS(2) (Diluted) of
increased$0.90 6%
-
Adjusted EBITDA(2) of
increased$39.5 million 26%
FULL-YEAR 2024 RESULTS(1)
(As compared to the Full-Year 2023)
-
Total Revenues of
increased$1,080.1 million 26%
-
GAAP Net Income of
decreased$36.5 million 15%
-
GAAP EPS (Diluted) of
decreased$2.03 33%
-
Adjusted EPS(2) (Diluted) of
decreased$3.13 5%
-
Adjusted EBITDA(2) of
increased$136.3 million 20%
(1) From continuing operations |
(2) Non-GAAP measure, see additional information at the end of this release regarding non-GAAP financial measures |
MANAGEMENT COMMENTARY
"2024 was a transformative year for VSE, marked by record revenue and profitability in our Aviation segment, the acquisition of two commercial aviation aftermarket businesses, and the divestiture of our Federal and Defense Services segment,” said John Cuomo, President and CEO of VSE Corporation. “These strategic actions reinforce our commitment to becoming a pure-play aviation aftermarket company, streamlining our operations to drive sustained growth.”
Mr. Cuomo continued, "The success of our Aviation segment was fueled by strong end-market demand, expanding partnerships with OEM suppliers, and our dedication to delivering exceptional value to commercial and business and general aviation customers. With a strong foundation and differentiated value proposition, we are well-positioned for continued above-market organic growth in 2025 while integrating our newly acquired businesses to unlock synergies and new opportunities."
"As we enter 2025, we have made tremendous strides in simplifying our business and refining our go-to-market strategy. With the announced sale of our Fleet segment, we are in the final phase of our strategic transformation into a leading aviation aftermarket parts and services provider. We are also excited to unify our specialized aviation distribution and repair businesses under a single culture and strategy—focused on our employees, customers, and suppliers,” concluded Mr. Cuomo.
"VSE delivered on its 2024 financial commitments, achieving another year of above-market revenue growth and increased profitability in our Aviation segment, along with strong operational execution in our Fleet segment," said Adam Cohn, Chief Financial Officer of VSE Corporation. "In the fourth quarter, we generated
RECENT DEVELOPMENTS
-
FLEET SEGMENT SALE: VSE announced that it entered into a definitive agreement to sell its Fleet business segment, Wheeler Fleet Solutions, to One Equity Partners for a total consideration of up to
, comprising a$230 million cash payment at closing, a$140 million seller note and up to$25 million in additional contingent earn-out consideration. The transaction is expected to close in the second quarter of 2025, subject to customary closing conditions. The Company currently intends to use the net proceeds from the transaction to reduce existing borrowings under its credit agreement.$65 million
2024 BUSINESS HIGHLIGHTS
- KELLSTROM AEROSPACE ACQUISITION: VSE acquired Kellstrom Aerospace Group, Inc. ("Kellstrom"), a diversified global distributor and service provider supporting the commercial aerospace engine aftermarket. The Kellstrom acquisition was completed in December 2024.
- TURBINE CONTROLS ACQUISITION: VSE acquired Turbine Controls Inc. ("TCI"), a leading provider of aftermarket maintenance, repair and overhaul (“MRO”) support services for complex engine components, as well as engine and airframe accessories, across commercial and military applications. The TCI acquisition was completed in April 2024.
- FEDERAL AND DEFENSE SERVICES SEGMENT DIVESTITURE: VSE completed the sale of its Federal and Defense Services segment ("FDS") in February 2024, and all business separation work was completed within 2024.
-
CORPORATE RELOCATION: VSE relocated the Company's corporate headquarters to
Miramar, Florida . The new headquarters is co-located within the Company's Aviation segment headquarters and MRO Center of Excellence, strengthening its ability to support its business partners and employees.
SEGMENT RESULTS
Aviation segment revenue increased
Fleet segment revenue decreased
FINANCIAL RESOURCES AND LIQUIDITY
The Company generated
AVIATION GUIDANCE
-
Aviation segment full year 2025 revenue growth is expected to be
35% to40% , as compared to the prior year. Full year revenue growth includes revenue contributions from the TCI and Kellstrom acquisitions.
-
Aviation segment full year 2025 Adjusted EBITDA margin is expected to be between
15.5% and16.5% . This includes the near-term margin dilution impact from the TCI and Kellstrom acquisitions.
FLEET GUIDANCE
- The Company will not be providing guidance due to the recently announced sale of the Fleet segment.
FOURTH QUARTER AND FULL YEAR RESULTS
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three months ended December 31, |
|
For the years ended December 31, |
||||||||||||||
($ in thousands, except per share amounts) |
|
|
2024 |
|
|
2023 |
|
% Change |
|
|
2024 |
|
|
2023 |
|
% Change |
||
Revenues |
|
$ |
299,021 |
|
$ |
235,325 |
|
27.1 |
% |
|
$ |
1,080,132 |
|
$ |
860,488 |
|
25.5 |
% |
Operating income |
|
$ |
27,415 |
|
$ |
25,319 |
|
8.3 |
% |
|
$ |
81,419 |
|
$ |
87,996 |
|
(7.5 |
)% |
Net income from continuing operations |
|
$ |
15,525 |
|
$ |
12,834 |
|
21.0 |
% |
|
$ |
36,498 |
|
$ |
43,152 |
|
(15.4 |
)% |
EPS (Diluted) |
|
$ |
0.77 |
|
$ |
0.82 |
|
(6.1 |
)% |
|
$ |
2.03 |
|
$ |
3.04 |
|
(33.2 |
)% |
SEGMENT RESULTS
The following is a summary of revenues and operating income (loss) for the three and twelve months ended December 31, 2024 and December 31, 2023:
|
|
Three months ended December 31, |
|
For the years ended December 31, |
||||||||||||||||||
($ in thousands) |
|
|
2024 |
|
|
|
2023 |
|
|
% Change |
|
|
2024 |
|
|
|
2023 |
|
|
% Change |
||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Aviation |
|
$ |
227,403 |
|
|
$ |
153,701 |
|
|
48.0 |
% |
|
$ |
786,256 |
|
|
$ |
544,020 |
|
|
44.5 |
% |
Fleet |
|
|
71,618 |
|
|
|
81,624 |
|
|
(12.3 |
)% |
|
|
293,876 |
|
|
|
316,468 |
|
|
(7.1 |
)% |
Total revenues |
|
$ |
299,021 |
|
|
$ |
235,325 |
|
|
27.1 |
% |
|
$ |
1,080,132 |
|
|
$ |
860,488 |
|
|
25.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Aviation |
|
$ |
29,173 |
|
|
$ |
18,771 |
|
|
55.4 |
% |
|
$ |
101,387 |
|
|
$ |
71,168 |
|
|
42.5 |
% |
Fleet |
|
|
5,719 |
|
|
|
8,973 |
|
|
(36.3 |
)% |
|
|
17,018 |
|
|
|
31,257 |
|
|
(45.6 |
)% |
Corporate/unallocated expenses |
|
|
(7,477 |
) |
|
|
(2,425 |
) |
|
208.3 |
% |
|
|
(36,986 |
) |
|
|
(14,429 |
) |
|
156.3 |
% |
Operating income |
|
$ |
27,415 |
|
|
$ |
25,319 |
|
|
8.3 |
% |
|
$ |
81,419 |
|
|
$ |
87,996 |
|
|
(7.5 |
)% |
NON-GAAP MEASURES
In addition to the financial measures prepared in accordance with
NON-GAAP FINANCIAL INFORMATION
Reconciliation of Adjusted Net Income and Adjusted EPS to Net Income
|
|
Three months ended December 31, |
|
For the years ended December 31, |
||||||||||||||||||
($ in thousands) |
|
|
2024 |
|
|
|
2023 |
|
|
% Change |
|
|
2024 |
|
|
|
2023 |
|
|
% Change |
||
Net income from continuing operations |
|
$ |
15,525 |
|
|
$ |
12,834 |
|
|
21.0 |
% |
|
$ |
36,498 |
|
|
$ |
43,152 |
|
|
(15.4 |
)% |
Adjustments to net income from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-recurring professional fees |
|
|
— |
|
|
|
— |
|
|
— |
% |
|
|
— |
|
|
|
300 |
|
|
(100.0 |
)% |
Debt issuance costs |
|
|
— |
|
|
|
175 |
|
|
(100.0 |
)% |
|
|
— |
|
|
|
441 |
|
|
(100.0 |
)% |
Acquisition, integration and restructuring costs |
|
|
3,305 |
|
|
|
610 |
|
|
441.8 |
% |
|
|
9,315 |
|
|
|
4,410 |
|
|
111.2 |
% |
Severance costs |
|
|
— |
|
|
|
— |
|
|
— |
% |
|
|
372 |
|
|
|
— |
|
|
— |
% |
Lease abandonment and termination costs (1) |
|
|
100 |
|
|
|
— |
|
|
— |
% |
|
|
12,345 |
|
|
|
— |
|
|
— |
% |
Divestiture-related restructuring costs |
|
|
192 |
|
|
|
— |
|
|
— |
% |
|
|
4,231 |
|
|
|
— |
|
|
— |
% |
|
|
|
19,122 |
|
|
|
13,619 |
|
|
40.4 |
% |
|
|
62,761 |
|
|
|
48,303 |
|
|
29.9 |
% |
Tax impact of adjusted items |
|
|
(898 |
) |
|
|
(196 |
) |
|
358.2 |
% |
|
|
(6,553 |
) |
|
|
(1,286 |
) |
|
409.6 |
% |
Adjusted net income from continuing operations |
|
$ |
18,224 |
|
|
$ |
13,423 |
|
|
35.8 |
% |
|
$ |
56,208 |
|
|
$ |
47,017 |
|
|
19.5 |
% |
Weighted average dilutive shares |
|
|
20,249 |
|
|
|
15,804 |
|
|
28.1 |
% |
|
|
17,975 |
|
|
|
14,185 |
|
|
26.7 |
% |
Adjusted EPS (Diluted) |
|
$ |
0.90 |
|
|
$ |
0.85 |
|
|
5.9 |
% |
|
$ |
3.13 |
|
|
$ |
3.31 |
|
|
(5.4 |
)% |
(1) Includes consulting costs incurred in conjunction with lease termination. |
|
Reconciliation of Consolidated EBITDA and Adjusted EBITDA to Net Income
|
|
Three months ended December 31, |
|
For the years ended December 31, |
||||||||||||||
($ in thousands) |
|
|
2024 |
|
|
2023 |
|
% Change |
|
|
2024 |
|
|
2023 |
|
% Change |
||
Net income from continuing operations |
|
$ |
15,525 |
|
$ |
12,834 |
|
21.0 |
% |
|
$ |
36,498 |
|
$ |
43,152 |
|
(15.4 |
)% |
Interest expense |
|
|
6,943 |
|
|
9,278 |
|
(25.2 |
)% |
|
|
34,939 |
|
|
31,083 |
|
12.4 |
% |
Income taxes |
|
|
4,947 |
|
|
3,207 |
|
54.3 |
% |
|
|
9,982 |
|
|
13,761 |
|
(27.5 |
)% |
Amortization of intangible assets |
|
|
5,199 |
|
|
3,635 |
|
43.0 |
% |
|
|
17,749 |
|
|
14,378 |
|
23.4 |
% |
Depreciation and amortization |
|
|
3,302 |
|
|
1,880 |
|
75.6 |
% |
|
|
10,863 |
|
|
6,749 |
|
61.0 |
% |
EBITDA |
|
|
35,916 |
|
|
30,834 |
|
16.5 |
% |
|
|
110,031 |
|
|
109,123 |
|
0.8 |
% |
Non-recurring professional fees |
|
|
— |
|
|
— |
|
— |
% |
|
|
— |
|
|
300 |
|
(100.0 |
)% |
Acquisition, integration and restructuring costs |
|
|
3,305 |
|
|
610 |
|
441.8 |
% |
|
|
9,315 |
|
|
4,410 |
|
111.2 |
% |
Severance costs |
|
|
— |
|
|
— |
|
— |
% |
|
|
372 |
|
|
— |
|
— |
% |
Lease abandonment and termination costs |
|
|
100 |
|
|
— |
|
— |
% |
|
|
12,345 |
|
|
— |
|
— |
% |
Divestiture-related restructuring costs |
|
|
192 |
|
|
— |
|
— |
% |
|
|
4,231 |
|
|
— |
|
— |
% |
Adjusted EBITDA |
|
$ |
39,513 |
|
$ |
31,444 |
|
25.7 |
% |
|
$ |
136,294 |
|
$ |
113,833 |
|
19.7 |
% |
Reconciliation of Segment EBITDA and Adjusted EBITDA to Operating Income
|
|
Three months ended December 31, |
|
For the years ended December 31, |
||||||||||||||
($ in thousands) |
|
|
2024 |
|
|
2023 |
|
% Change |
|
|
2024 |
|
|
2023 |
|
% Change |
||
Aviation |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating income |
|
$ |
29,173 |
|
$ |
18,771 |
|
55.4 |
% |
|
$ |
101,387 |
|
$ |
71,168 |
|
42.5 |
% |
Depreciation and amortization |
|
|
7,581 |
|
|
5,064 |
|
49.7 |
% |
|
|
25,500 |
|
|
16,080 |
|
58.6 |
% |
EBITDA |
|
|
36,754 |
|
|
23,835 |
|
54.2 |
% |
|
|
126,887 |
|
|
87,248 |
|
45.4 |
% |
Acquisition, integration and restructuring costs |
|
|
520 |
|
|
86 |
|
504.7 |
% |
|
|
1,579 |
|
|
126 |
|
1,153.2 |
% |
Severance costs |
|
|
— |
|
|
— |
|
— |
% |
|
|
58 |
|
|
— |
|
— |
% |
Adjusted EBITDA |
|
$ |
37,274 |
|
$ |
23,921 |
|
55.8 |
% |
|
$ |
128,524 |
|
$ |
87,374 |
|
47.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fleet |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating income |
|
$ |
5,719 |
|
$ |
8,973 |
|
(36.3 |
)% |
|
$ |
17,018 |
|
$ |
31,257 |
|
(45.6 |
)% |
Depreciation and amortization |
|
|
769 |
|
|
848 |
|
(9.3 |
)% |
|
|
2,957 |
|
|
5,300 |
|
(44.2 |
)% |
EBITDA |
|
|
6,488 |
|
|
9,821 |
|
(33.9 |
)% |
|
|
19,975 |
|
|
36,557 |
|
(45.4 |
)% |
Acquisition, integration and restructuring costs |
|
|
326 |
|
|
— |
|
— |
% |
|
|
1,121 |
|
|
158 |
|
609.5 |
% |
Severance costs |
|
|
— |
|
|
— |
|
— |
% |
|
|
314 |
|
|
— |
|
— |
% |
Adjusted EBITDA |
|
$ |
6,814 |
|
$ |
9,821 |
|
(30.6 |
)% |
|
$ |
21,410 |
|
$ |
36,715 |
|
(41.7 |
)% |
|
Three months ended December 31, |
|
For the years ended December 31, |
||||||||||||||||||
($ in thousands) |
|
2024 |
|
|
|
2023 |
|
|
% Change |
|
|
2024 |
|
|
|
2023 |
|
|
% Change |
||
Adjusted EBITDA Summary |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Aviation |
$ |
37,274 |
|
|
$ |
23,921 |
|
|
55.8 |
% |
|
$ |
128,524 |
|
|
$ |
87,374 |
|
|
47.1 |
% |
Fleet |
|
6,814 |
|
|
|
9,821 |
|
|
(30.6 |
)% |
|
|
21,410 |
|
|
|
36,715 |
|
|
(41.7 |
)% |
Adjusted Corporate expenses (1) |
|
(4,575 |
) |
|
|
(2,298 |
) |
|
99.1 |
% |
|
|
(13,640 |
) |
|
|
(10,256 |
) |
|
33.0 |
% |
Adjusted EBITDA |
$ |
39,513 |
|
|
$ |
31,444 |
|
|
25.7 |
% |
|
$ |
136,294 |
|
|
$ |
113,833 |
|
|
19.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) Includes certain adjustments not directly attributable to any of our segments. |
Reconciliation of Operating Cash to Free Cash Flow
|
|
Three months ended December 31, |
|
For the years ended December 31, |
||||||||||||
($ in thousands) |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net cash provided by (used in) operating activities |
|
$ |
55,375 |
|
|
$ |
27,942 |
|
|
$ |
(31,037 |
) |
|
$ |
(21,829 |
) |
Capital expenditures |
|
|
(3,265 |
) |
|
|
(7,871 |
) |
|
|
(20,704 |
) |
|
|
(18,666 |
) |
Free cash flow |
|
$ |
52,110 |
|
|
$ |
20,071 |
|
|
$ |
(51,741 |
) |
|
$ |
(40,495 |
) |
Reconciliation of Debt to Net Debt
|
|
For the years ended December 31, |
||||||
($ in thousands) |
|
|
2024 |
|
|
|
2023 |
|
Principal amount of debt |
|
$ |
432,500 |
|
|
$ |
433,000 |
|
Debt issuance costs |
|
|
(2,327 |
) |
|
|
(3,656 |
) |
Cash and cash equivalents |
|
|
(29,030 |
) |
|
|
(7,768 |
) |
Net debt |
|
$ |
401,143 |
|
|
$ |
421,576 |
|
Net Leverage Ratio
|
|
For the years ended December 31, |
||||
($ in thousands) |
|
|
2024 |
|
|
2023 |
Net debt |
|
$ |
401,143 |
|
$ |
421,576 |
TTM Adjusted EBITDA(1) |
|
$ |
136,294 |
|
$ |
113,833 |
Net Leverage Ratio |
|
2.9 x |
|
3.7 x |
||
|
|
|
|
|
||
TTM Acquisition Adjusted EBITDA(2) |
|
$ |
158,752 |
|
$ |
124,304 |
Adjusted Net Leverage Ratio |
|
2.5 x |
|
3.4 x |
||
|
|
|
|
|
||
(1) TTM Adjusted EBITDA is defined as Adjusted EBITDA for the most recent twelve (12) month period. |
||||||
(2) TTM Acquisition Adjusted EBITDA includes Turbine Controls and Kellstrom EBITDA for the trailing twelve months that are not included in historical results. |
The non-GAAP Financial Information set forth in this document is not calculated in accordance with GAAP under SEC Regulation G. We consider Adjusted Net Income, Adjusted EPS (Diluted), EBITDA, Adjusted EBITDA, Acquisition Adjusted EBITDA, Net Debt Adjusted Net Leverage Ratio, and free cash flow as non-GAAP financial measures and important indicators of performance and useful metrics for management and investors to evaluate our business' ongoing operating performance on a consistent basis across reporting periods. These non-GAAP financial measures, however, should not be considered in isolation or as a substitute for performance measures prepared in accordance with GAAP. Adjusted Net Income represents Net Income adjusted for acquisition-related costs including any earn-out adjustments, loss on sale of a business entity and certain assets, gain on sale of property, other discrete items, and related tax impact. Adjusted EPS (Diluted) is computed by dividing net income, adjusted for the discrete items as identified above and the related tax impacts, by the diluted weighted average number of common shares outstanding. EBITDA represents net income before interest expense, income taxes, amortization of intangible assets and depreciation and other amortization. Adjusted EBITDA represents EBITDA (as defined above) adjusted for discrete items as identified above. Acquisition Adjusted EBITDA represents Adjusted EBITDA plus the pre-acquisition portion of EBITDA for the trailing twelve months. Net debt is defined as total debt less cash and cash equivalents. Free cash flow represents operating cash flow less capital expenditures. Adjusted net leverage ratio is calculated as net debt divided by trailing twelve month Acquisition Adjusted EBITDA.
The Company has presented forward-looking statements regarding Adjusted EBITDA margin. This non-GAAP financial measure is derived by excluding certain amounts, expenses or income, from the corresponding financial measure determined in accordance with GAAP. The determination of the amounts that are excluded from this non-GAAP financial measure is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts recognized in a given period in reliance on the exception provided by item 10(e)(1)(i)(B) of Regulation S-K. We are unable to present a quantitative reconciliation of forward-looking Adjusted EBITDA margin to its most directly comparable forward-looking GAAP financial measure because such information is not available, and management cannot reliably predict all of the necessary components of such GAAP measure without unreasonable effort or expense. In addition, we believe such reconciliation would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the company's future financial results. This non-GAAP financial measure is a preliminary estimate and is subject to risks and uncertainties, including, among others, changes in connection with quarter-end and year-end adjustments. Any variation between the company's actual results and preliminary financial data set forth above may be material.
CONFERENCE CALL
A conference call will be held Thursday, February 27, 2025 at 8:30 A.M. ET to review the Company’s financial results, discuss recent events and conduct a question-and-answer session.
A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of VSE’s website at https://ir.vsecorp.com. To listen to the live broadcast, go to the site at least 15 minutes prior to the scheduled start time to register, download and install any necessary audio software.
To participate in the live teleconference:
Domestic Live: |
(844) 826-3035 |
International Live: |
(412) 317-5195 |
Audio Webcast: |
https://viavid.webcasts.com/starthere.jsp?ei=1704182&tp_key=6ad8be2fd4 |
To listen to a replay of the teleconference through March 13, 2025:
Domestic Replay: |
(844) 512-2921 |
International Replay: |
(412) 317-6671 |
Replay PIN Number: |
10195719 |
ABOUT VSE CORPORATION
VSE is a leading provider of aftermarket distribution and repair services. Operating through its two key segments, VSE significantly enhances the productivity and longevity of its customers' high-value, business-critical assets. The Aviation segment is a leading provider of aftermarket parts distribution and maintenance, repair, and overhaul (MRO) services for components and engine accessories to commercial, business, and general aviation operators. The Fleet segment specializes in part distribution, engineering solutions, and supply chain management services catered to the medium and heavy-duty fleet market. For more detailed information, please visit VSE's website at www.vsecorp.com.
Please refer to the Form 10-K that will be filed with the Securities and Exchange Commission (SEC) on or about March 3, 2025 for more details on our fourth quarter and full year 2024 results. VSE encourages investors and others to review the detailed reporting and disclosures contained in VSE’s public filings for additional discussion about the status of customer programs and contract awards, risks, revenue sources and funding, dependence on material customers, and management’s discussion of short- and long-term business challenges and opportunities.
FORWARD-LOOKING STATEMENTS
This document contains certain forward-looking statements. These forward-looking statements, which are included in accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, may involve known and unknown risks, uncertainties and other factors that may cause VSE’s actual results and performance in future periods to be materially different from any future results or performance suggested by the forward-looking statements in this document. Although we believe the expectations reflected in such forward-looking statements are based upon reasonable assumptions, we can give no assurance that actual results will not differ materially from these expectations. “Forward-looking” statements, as such term is defined by the SEC in its rules, regulations and releases, represent our expectations or beliefs, including, but not limited to, statements concerning our operations, economic performance, financial condition, growth and acquisition strategies, investments and future operational plans. Without limiting the generality of the foregoing, words such as “may,” “will,” “expect,” “believe,” “anticipate,” “intend,” “forecast,” “seek,” “plan,” “predict,” “project,” “could,” “estimate,” “might,” “continue,” “seeking” or the negative or other variations thereof or comparable terminology are intended to identify forward-looking statements. These statements, by their nature, involve substantial risks and uncertainties, certain of which are beyond our control, and actual results may differ materially depending on a variety of important factors, including, but not limited to, supply chain delays and disruptions, risk related to our work on large government programs, our ability to successfully integrate recently acquired businesses, our ability to successfully divest businesses, risk related to future business conditions resulting in impairments, risk related to the intense competition in our industry, risk related to the performance of the aviation aftermarket, global economic and political conditions, prolonged periods of inflation and our ability to mitigate the impact thereof, challenges related to workforce management or any failure to attract or retain a skilled workforce, our dependence on third-party package delivery companies, our compliance with number government rules and regulations, including environmental and pollution risks, risks related to technology security and cyber-attack, risks related to our outstanding indebtedness, risks related to market volatility in the debt and equity capital markets, and the other factors identified in our reports filed or expected to be filed with the SEC including our Annual Report on Form 10-K for the year ended December 31, 2024. All forward-looking statements made herein are qualified by these cautionary statements and risk factors and there can be no assurance that the actual results, events or developments referenced herein will occur or be realized. Readers are cautioned not to place undue reliance on these forward-looking-statements, which reflect management’s analysis only as of the date hereof. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250226924060/en/
INVESTOR CONTACT
Michael Perlman
VP, Investor Relations & Treasury
T: (954) 547-0480 M: (561) 281-0247
investors@vsecorp.com
Source: VSE Corporation
FAQ
What are VSE 's Q4 2024 revenue and earnings results?
How much is VSE selling its Fleet segment for?
What is VSE's Aviation segment revenue growth guidance for 2025?
What major acquisitions did VSE complete in 2024?