Triumph Group Reports Strong Third Quarter Fiscal 2013 Earnings; Raises Fiscal Year 2013 Guidance
2013-01-30 17:39 ET - News Release
-
Net sales for third quarter fiscal year 2013 increased 8% to $890.6
million
-
Operating income for third quarter fiscal year 2013 increased 14% to
$134.4 million, reflecting an operating margin of 15%
-
Income from continuing operations for third quarter fiscal year 2013
was $75.2 million, or $1.43 per diluted share, which included
integration costs of $0.3 million pre-tax and a $2.0 million pre-tax
charge ($0.02 per diluted share) for early retirement incentives
offered to certain Triumph Aerostructures employees. Excluding
integration costs and the early retirement incentives, earnings per
share from continuing operations increased 13% to $1.46 per diluted
share
-
Year-to-date cash flow from operations before pension contributions of
$103.8 million was $334.4 million
-
Completed acquisition of Embee, Inc. and signed agreement to acquire
business of Goodrich Pump and Engine Control Systems
BERWYN, Pa. -- (Business Wire)
Triumph Group, Inc. (NYSE: TGI) today reported that net sales for
the third quarter of fiscal year ending March 31, 2013 totaled $890.6
million, an eight percent increase from last year’s third quarter net
sales of $826.0 million. Substantially all of the sales growth for the
quarter was organic.
Income from continuing operations for the third quarter of fiscal year
2013 was $75.2 million, or $1.43 per diluted share, versus $65.9
million, or $1.27 per diluted share, for the third quarter of the prior
year. The quarter’s results included approximately $0.3 million pre-tax
($0.2 million after tax) of integration costs related to the acquisition
of Vought Aircraft Industries (now Triumph Aerostructures-Vought
Aircraft Division). In addition, the third quarter results included a
charge of $2.0 million pre-tax ($1.3 million after tax or $0.02 per
diluted share) for early retirement incentives offered to certain
Triumph Aerostructures employees. The prior fiscal year’s quarter
included $2.1 million pre-tax ($1.4 million after tax) of integration
costs associated with the Vought acquisition. Excluding integration
costs and the early retirement incentives, income from continuing
operations for the quarter was $76.7 million, or $1.46 per diluted
share. The number of shares used in computing diluted earnings per share
for the third quarter of fiscal year 2013 was 52.5 million shares.
Net sales for the first nine months of fiscal year 2013 were $2.716
billion, a ten percent increase from net sales of $2.462 billion last
fiscal year. Income from continuing operations for the first nine months
of fiscal year 2013 increased thirty-two percent to $231.7 million, or
$4.43 per diluted share, versus $175.4 million, or $3.39 per diluted
share, in the prior year period. The year-to-date results included $2.2
million pre-tax ($1.4 million after tax or $0.03 per diluted share) of
integration expenses related to the Vought acquisition and charges of
$5.1 million pre-tax ($3.3 million after tax or $0.06 per diluted share)
for early retirement incentives. The prior fiscal year’s period included
$3.7 million pre-tax ($2.4 million after tax) of integration expenses
associated with the Vought acquisition. Excluding these costs, income
from continuing operations for the nine months of fiscal year 2013 was
$236.4 million, or $4.52 per diluted share.
During the nine months ended December 31, 2013, the company generated
$334.4 million of cash flow from operations before Triumph
Aerostructures’ pension contributions of $103.8 million; after these
contributions, cash flow from operations was $230.6 million.
Segments Aerostructures
The Aerostructures segment reported net sales for the quarter of $676.8
million compared to $626.0 million in the prior year period, an increase
of eight percent, all of which was organic. Operating income for the
third quarter of fiscal year 2013 was $117.5 million compared to $103.9
million for the prior year period, an increase of thirteen percent and
included a net unfavorable cumulative catch-up adjustment on long-term
contracts of $5.5 million. As a result of improved execution and synergy
realization, the segment’s operating margin for the quarter was
seventeen percent.
Aerospace Systems
The Aerospace Systems segment reported net sales for the quarter of
$141.1 million compared to $133.3 million in the prior year period, an
increase of six percent, substantially all of which was organic.
Operating income for the third quarter of fiscal year 2013 was $20.6
million compared to $18.6 million for the prior year period, an increase
of ten percent. Operating margin for the quarter was fifteen percent.
The segment’s operating results included $0.7 million of costs
associated with Hurricane Sandy and $0.9 million of legal expenses
associated with the previously reported trade secret litigation.
Aftermarket Services
The Aftermarket Services segment reported net sales for the quarter of
$74.6 million compared to $68.6 million in the prior year period, an
increase of nine percent, substantially all of which was organic.
Operating income for the third quarter of fiscal year 2013 was $9.9
million compared to $6.9 million for the prior year period, an increase
of forty-two percent. Operating margin for the quarter was thirteen
percent, a 310 basis points improvement over the prior year.
Outlook
Commenting on the company’s performance and its outlook for fiscal year
2013, Jeffry D. Frisby, Triumph’s President and Chief Executive Officer,
said, “We continued our strong performance during the third quarter
delivering increased revenue, operating income growth and year-over-year
operating margin expansion across all three of our business segments. We
continued to execute well and generate significant cash flow.
Strategically, we completed the acquisition of Embee, Inc. and signed an
agreement to acquire Goodrich Pump and Engine Control Systems. In
addition to providing a better balance within our business, both of
these acquisitions advance our technical capabilities and will
significantly enhance our ability to offer additional solutions to our
customers. We expect this momentum to carry on into our fourth quarter
and are confident of our ability to deliver long-term growth and
profitability.”
“Based on the strong year-to-date performance, current production rates,
and a weighted average share count of 52.5 million shares, we project
sales for fiscal year 2013 to be approximately $3.65 billion and are
raising our full year earnings guidance to earnings per share from
continuing operations of approximately $6.05 per diluted share, which
includes the benefit of the retroactive reinstatement of the research
and development tax credit and excludes integration costs and early
retirement incentives.”
As previously announced, Triumph Group will hold a conference call
tomorrow at 8:30 a.m. (ET) to discuss the fiscal year 2013 third quarter
results. The conference call will be available live and archived on the
company’s website at http://www.triumphgroup.com.
A slide presentation will be included with the audio portion of the
webcast. An audio replay will be available from January 31st
to February 7th by calling (888) 266-2081 (Domestic) or (703)
925-2533 (International), passcode #1602339.
Triumph Group, Inc., headquartered in Berwyn, Pennsylvania, designs,
engineers, manufactures, repairs and overhauls a broad portfolio of
aerostructures, aircraft components, accessories, subassemblies and
systems. The company serves a broad, worldwide spectrum of the aviation
industry, including original equipment manufacturers of commercial,
regional, business and military aircraft and aircraft components, as
well as commercial and regional airlines and air cargo carriers.
More information about Triumph can be found on the company’s website at http://www.triumphgroup.com.
Statements in this release which are not historical facts are
forward-looking statements under the provisions of the Private
Securities Litigation Reform Act of 1995, including statements of
expectations of or assumptions about future aerospace market conditions,
aircraft production rates, financial and operational performance,
revenue and earnings growth, and earnings results for fiscal 2013. All
forward-looking statements involve risks and uncertainties which could
affect the company’s actual results and could cause its actual results
to differ materially from those expressed in any forward looking
statements made by, or on behalf of, the company.
Further information regarding the important factors that could cause
actual results to differ from projected results can be found in
Triumph’s reports filed with the SEC, including our Annual Report on
Form 10-K for the fiscal year ended March 31, 2012.
|
| | FINANCIAL DATA (UNAUDITED) | |
|
| | |
|
| | |
|
| | |
|
| | | | | | TRIUMPH GROUP, INC. AND SUBSIDIARIES | | (in thousands, except per share data) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | Three Months Ended | | | Nine Months Ended | | | | | December 31, | | | December 31, | | | | | | | | | | | | | | | | | | | |
| | CONDENSED STATEMENTS OF INCOME | | | 2012 | | | 2011 | | | 2012 | | | 2011 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| |
Net sales
| | |
$
|
890,565
| | |
$
|
825,962
| | |
$
|
2,716,434
| | |
$
|
2,461,553
| | | | | | | | | | | | | | | | | | | | |
|
Operating income, before integration costs and early retirement
incentives
| | | |
136,639
| | | |
119,735
| | | |
425,611
| | | |
335,175
| | | |
Integration costs
| | | |
250
| | | |
2,095
| | | |
2,227
| | | |
3,699
| | | |
Early retirement incentives expense
| | |
|
2,030
| | |
|
-
| | |
|
5,137
| | |
|
-
|
| | |
Operating income
| | | |
134,359
| | | |
117,640
| | | |
418,247
| | | |
331,476
| | | | | | | | | | | | | | | | | | | | |
| |
Interest expense and other
| | | |
16,767
| | | |
14,543
| | | |
50,667
| | | |
58,676
| | | |
Income tax expense
| | |
|
42,369
| | |
|
37,194
| | |
|
135,834
| | |
|
97,429
|
| | | | | | | | | | | | | | | | | | | |
| |
Income from continuing operations
| | | |
75,223
| | | |
65,903
| | | |
231,746
| | | |
175,371
| | | |
Loss from discontinued operations, net of tax
| | |
|
-
| | |
|
-
| | |
|
-
| | |
|
(765
|
)
| | | | | | | | | | | | | | | | | | | |
| |
Net income
| | |
$
|
75,223
| | |
$
|
65,903
| | |
$
|
231,746
| | |
$
|
174,606
|
| | | | | | | | | | | | | | | | | | | |
| |
Earnings per share - basic:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Income from continuing operations
| | |
$
|
1.51
| | |
$
|
1.35
| | |
$
|
4.67
| | |
$
|
3.60
| | | |
Loss from discontinued operations
| | |
|
-
| | |
|
-
| | |
|
-
| | |
|
(0.02
|
)
| | |
Net income
| | |
$
|
1.51
| | |
$
|
1.35
| | |
$
|
4.67
| | |
$
|
3.59
|
|
*
| | | | | | | | | | | | | | | | | | |
| |
Weighted average common shares outstanding - basic
| | |
|
49,750
| | |
|
48,912
| | |
|
49,608
| | |
|
48,692
|
| | | | | | | | | | | | | | | | | | | |
| |
Earnings per share - diluted:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Income from continuing operations
| | |
$
|
1.43
| | |
$
|
1.27
| | |
$
|
4.43
| | |
$
|
3.39
| | | |
Loss from discontinued operations
| | |
|
-
| | |
|
-
| | |
|
-
| | |
|
(0.01
|
)
| | |
Net income
| | |
$
|
1.43
| | |
$
|
1.27
| | |
$
|
4.43
| | |
$
|
3.38
|
| | | | | | | | | | | | | | | | | | | |
| |
Weighted average common shares outstanding - diluted
| | |
|
52,464
| | |
|
51,968
| | |
|
52,343
| | |
|
51,689
|
| | | | | | | | | | | | | | | | | | | |
| |
Dividends declared and paid per common share
| | |
$
|
0.04
| | |
$
|
0.04
| | |
$
|
0.12
| | |
$
|
0.10
|
| |
| | | | | | | | | | | | | | | | | | |
* Difference due to rounding.
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| |
|
| | | FINANCIAL DATA (UNAUDITED) | | | | | | |
| | TRIUMPH GROUP, INC. AND SUBSIDIARIES | | (dollars in thousands, except per share data) | | | | | | |
| | BALANCE SHEET | | | Unaudited | | | Audited | | | | December 31, | | | March 31, | | | | 2012 | | | 2012 | | Assets | | | | | | | |
Cash and cash equivalents
| | |
$
|
33,452
| | | |
$
|
29,662
| | |
Accounts receivable, net
| | | |
322,144
| | | | |
440,608
| | |
Inventory, net of unliquidated progress payments of $141,283 and
$164,450
| | | |
937,796
| | | | |
817,956
| | |
Rotable assets
| | | |
35,392
| | | | |
34,554
| | |
Deferred income taxes
| | | |
53,226
| | | | |
72,377
| | |
Prepaid and other current assets
| | |
|
18,145
|
| | |
|
23,344
|
| |
Current assets
| | | |
1,400,155
| | | | |
1,418,501
| | | | | | | |
| |
Property and equipment, net
| | | |
770,110
| | | | |
733,380
| | |
Goodwill
| | | |
1,593,120
| | | | |
1,546,138
| | |
Intangible assets, net
| | | |
883,127
| | | | |
829,676
| | |
Other, net
| | |
|
58,208
|
| | |
|
26,944
|
| | | | | | |
| |
Total assets
| | |
$
|
4,704,720
|
| | |
$
|
4,554,639
|
| | | | | | |
| | Liabilities & Stockholders' Equity | | | | | | | | | | | | |
| |
Current portion of long-term debt
| | |
$
|
133,951
| | | |
$
|
142,237
| | |
Accounts payable
| | | |
246,092
| | | | |
266,124
| | |
Accrued expenses
| | |
|
236,124
|
| | |
|
311,620
|
| |
Current liabilities
| | | |
616,167
| | | | |
719,981
| | | | | | | |
| |
Long-term debt, less current portion
| | | |
1,040,954
| | | | |
1,016,625
| | |
Accrued pension and post-retirement benefits, noncurrent
| | | |
571,702
| | | | |
700,125
| | |
Deferred income taxes, noncurrent
| | | |
327,126
| | | | |
188,252
| | |
Other noncurrent liabilities
| | | |
120,685
| | | | |
136,287
| | | | | | | |
| |
Stockholders' Equity:
| | | | | | |
Common stock, $.001 par value, 100,000,000 shares authorized,
50,109,935 and 49,590,273 shares issued
| | | |
50
| | | | |
50
| | |
Capital in excess of par value
| | | |
842,485
| | | | |
833,935
| | |
Treasury stock, at cost, 0 and 58,533 shares
| | | |
0
| | | | |
(1,716
|
)
| |
Accumulated other comprehensive loss
| | | |
(8,560
|
)
| | | |
(9,306
|
)
| |
Retained earnings
| | |
|
1,194,111
|
| | |
|
970,406
|
| |
Total stockholders' equity
| | |
|
2,028,086
|
| | |
|
1,793,369
|
| | | | | | |
| |
Total liabilities and stockholders' equity
| | |
$
|
4,704,720
|
| | |
$
|
4,554,639
|
| | | | | | | | | | |
|
|
|
| | | | |
|
| | | | |
|
| | | | |
|
| | | | | | FINANCIAL DATA (UNAUDITED) | | | | | | | | | | | | | | | | | | | | | | | | |
| | TRIUMPH GROUP, INC. AND SUBSIDIARIES | | (dollars in thousands) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | SEGMENT DATA | | | Three Months Ended | | | | Nine Months Ended | | | | | December 31, | | | | December 31, | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | 2012 | | | | 2011 | | | | 2012 | | | | 2011 | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net sales:
| | | | | | | | | | | | | | | | | | | | | | | | | |
Aerostructures
| | |
$
|
676,791
| | | | |
$
|
626,045
| | | | |
$
|
2,060,622
| | | | |
$
|
1,857,328
| | | |
Aerospace Systems
| | | |
141,059
| | | | | |
133,291
| | | | | |
431,710
| | | | | |
400,076
| | | |
Aftermarket Services
| | | |
74,587
| | | | | |
68,640
| | | | | |
230,625
| | | | | |
209,555
| | | |
Elimination of inter-segment sales
| | |
|
(1,872
|
)
| | | |
|
(2,014
|
)
| | | |
|
(6,523
|
)
| | | |
|
(5,406
|
)
| | | | |
$
|
890,565
|
| | | |
$
|
825,962
|
| | | |
$
|
2,716,434
|
| | | |
$
|
2,461,553
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Operating income (loss):
| | | | | | | | | | | | | | | | | | | | | | | | | |
Aerostructures
| | |
$
|
117,450
| | | | |
$
|
103,947
| | | | |
$
|
358,972
| | | | |
$
|
284,410
| | | |
Aerospace Systems
| | | |
20,562
| | | | | |
18,623
| | | | | |
69,739
| | | | | |
63,684
| | | |
Aftermarket Services
| | | |
9,856
| | | | | |
6,917
| | | | | |
32,430
| | | | | |
20,893
| | | |
Corporate
| | |
|
(13,509
|
)
| 2 | | |
|
(11,847
|
)
| | | |
|
(42,894
|
)
| 2 | | |
|
(37,511
|
)
| | | | |
$
|
134,359
|
| 1 | | |
$
|
117,640
|
| 3 | | |
$
|
418,247
|
| 1 | | |
$
|
331,476
|
| 3 | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Depreciation and amortization:
| | | | | | | | | | | | | | | | | | | | | | | | | |
Aerostructures
| | |
$
|
24,180
| | | | |
$
|
22,476
| | | | |
$
|
72,133
| | | | |
$
|
66,258
| | | |
Aerospace Systems
| | | |
4,707
| | | | | |
4,296
| | | | | |
13,670
| | | | | |
12,963
| | | |
Aftermarket Services
| | | |
2,283
| | | | | |
2,431
| | | | | |
6,897
| | | | | |
7,202
| | | |
Corporate
| | |
|
1,162
|
| | | |
|
928
|
| | | |
|
3,445
|
| | | |
|
2,641
|
| | | | |
$
|
32,332
|
| | | |
$
|
30,131
|
| | | |
$
|
96,145
|
| | | |
$
|
89,064
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Amortization of acquired contract liabilities:
| | | | | | | | | | | | | | | | | | | | | | | | | |
Aerostructures
| | |
$
|
(6,219
|
)
| | | |
$
|
(4,994
|
)
| | | |
$
|
(19,774
|
)
| | | |
$
|
(18,504
|
)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Capital expenditures:
| | | | | | | | | | | | | | | | | | | | | | | | | |
Aerostructures
| | |
$
|
19,740
| | | | |
$
|
16,794
| | | | |
$
|
66,165
| | | | |
$
|
38,519
| | | |
Aerospace Systems
| | | |
4,461
| | | | | |
4,009
| | | | | |
11,060
| | | | | |
10,523
| | | |
Aftermarket Services
| | | |
3,336
| | | | | |
2,500
| | | | | |
10,811
| | | | | |
5,833
| | | |
Corporate
| | |
|
926
|
| | | |
|
1,459
|
| | | |
|
1,620
|
| | | |
|
4,036
|
| | | | |
$
|
28,463
|
| | | |
$
|
24,762
|
| | | |
$
|
89,656
|
| | | |
$
|
58,911
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | 1 | |
Includes $250 and $2,227 of integration expenses associated with the
integration of Vought for the three and nine months ended December
31, 2012, respectively, primarily in the Aerostructures segment.
| | |
| 2 | |
Includes $2,030 and $5,137 of early retirement incentives due to
defined benefit plan amendments for the three and nine months ended
December 31, 2012, respectively.
| | |
| 3 | |
Includes $2,095 and $3,699 of integration expenses associated with
the acquisition of Vought for the three and nine months ended
December 31, 2011, respectively.
| | |
|
FINANCIAL DATA (UNAUDITED) TRIUMPH GROUP, INC. AND SUBSIDIARIES (dollars in
thousands) Non-GAAP Financial Measure Disclosures
We prepare and publicly release quarterly unaudited financial statements
prepared in accordance with GAAP. In accordance with Securities and
Exchange Commission (the “SEC”) guidance on Compliance and Disclosure
Interpretations, we also disclose and discuss certain non-GAAP financial
measures in our public releases. Currently, the non-GAAP financial
measure that we disclose is EBITDA, which is our income from continuing
operations before interest, income taxes, amortization of acquired
contract liabilities, early retirement incentives, depreciation and
amortization. We disclose EBITDA on a consolidated and an operating
segment basis in our earnings releases, investor conference calls and
filings with the SEC. The non-GAAP financial measures that we use may
not be comparable to similarly titled measures reported by other
companies. Also, in the future, we may disclose different non-GAAP
financial measures in order to help our investors more meaningfully
evaluate and compare our future results of operations to our previously
reported results of operations.
We view EBITDA as an operating performance measure and as such we
believe that the GAAP financial measure most directly comparable to it
is income from continuing operations. In calculating EBITDA, we exclude
from income from continuing operations the financial items that we
believe should be separately identified to provide additional analysis
of the financial components of the day-to-day operation of our business.
We have outlined below the type and scope of these exclusions and the
material limitations on the use of these non-GAAP financial measures as
a result of these exclusions. EBITDA is not a measurement of financial
performance under GAAP and should not be considered as a measure of
liquidity, as an alternative to net income (loss), income from
continuing operations, or as an indicator of any other measure of
performance derived in accordance with GAAP. Investors and potential
investors in our securities should not rely on EBITDA as a substitute
for any GAAP financial measure, including net income (loss) or income
from continuing operations. In addition, we urge investors and potential
investors in our securities to carefully review the reconciliation of
EBITDA to income from continuing operations set forth below, in our
earnings releases and in other filings with the SEC and to carefully
review the GAAP financial information included as part of our Quarterly
Reports on Form 10-Q and our Annual Reports on Form 10-K that are filed
with the SEC, as well as our quarterly earnings releases, and compare
the GAAP financial information with our EBITDA.
EBITDA is used by management to internally measure our operating and
management performance and by investors as a supplemental financial
measure to evaluate the performance of our business that, when viewed
with our GAAP results and the accompanying reconciliation, we believe
provides additional information that is useful to gain an understanding
of the factors and trends affecting our business. We have spent more
than 15 years expanding our product and service capabilities partially
through acquisitions of complementary businesses. Due to the expansion
of our operations, which included acquisitions, our income from
continuing operations has included significant charges for depreciation
and amortization. EBITDA excludes these charges and provides meaningful
information about the operating performance of our business, apart from
charges for depreciation and amortization. We believe the disclosure of
EBITDA helps investors meaningfully evaluate and compare our performance
from quarter to quarter and from year to year. We also believe EBITDA is
a measure of our ongoing operating performance because the isolation of
non-cash income and expenses, such as amortization of acquired contract
liabilities, depreciation and amortization, and non-operating items,
such as interest and income taxes, provides additional information about
our cost structure, and, over time, helps track our operating progress.
In addition, investors, securities analysts and others have regularly
relied on EBITDA to provide a financial measure by which to compare our
operating performance against that of other companies in our industry.
Set forth below are descriptions of the financial items that have been
excluded from our income from continuing operations to calculate EBITDA
and the material limitations associated with using this non-GAAP
financial measure as compared to income from continuing operations:
-
Early retirement incentives may be useful to investors to consider
because it represents the current period impact of the change in
defined benefit obligation due to the reduction in future service
costs. We do not believe these charges (gains) necessarily reflect the
current and ongoing cash earnings related to our operations.
-
Amortization of acquired contract liabilities may be useful for
investors to consider because it represents the non-cash earnings on
the fair value of below market contracts acquired through the
acquisition of Vought. We do not believe these earnings necessarily
reflect the current and ongoing cash earnings related to our
operations.
-
Amortization expenses may be useful for investors to consider because
it represents the estimated attrition of our acquired customer base
and the diminishing value of product rights and licenses. We do not
believe these charges necessarily reflect the current and ongoing cash
charges related to our operating cost structure.
-
Depreciation may be useful for investors to consider because they
generally represent the wear and tear on our property and equipment
used in our operations. We do not believe these charges necessarily
reflect the current and ongoing cash charges related to our operating
cost structure.
-
The amount of interest expense and other we incur may be useful for
investors to consider and may result in current cash inflows or
outflows. However, we do not consider the amount of interest expense
and other to be a representative component of the day-to-day operating
performance of our business.
FINANCIAL DATA (UNAUDITED) TRIUMPH GROUP, INC. AND SUBSIDIARIES (dollars in
thousands) Non-GAAP Financial Measure Disclosures (continued) -
Income tax expense may be useful for investors to consider because it
generally represents the taxes which may be payable for the period and
the change in deferred income taxes during the period and may reduce
the amount of funds otherwise available for use in our business.
However, we do not consider the amount of income tax expense to be a
representative component of the day-to-day operating performance of
our business.
Management compensates for the above-described limitations of using
non-GAAP measures by using a non-GAAP measure only to supplement our
GAAP results and to provide additional information that is useful to
gain an understanding of the factors and trends affecting our business.
The following table shows our EBITDA reconciled to our income from
continuing operations for the indicated periods (in thousands):
|
|
| | | |
|
| | | |
|
| | | |
|
| | | | | | | Three Months Ended | | | Nine Months Ended | | | | December 31, | | | December 31, | | | | 2012 | | | 2011 | | | 2012 | | | 2011 | | Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA): | | | | | | | | | | | | | | | | | | | | | |
Income from Continuing Operations
| | |
$
|
75,223
| | | |
$
|
65,903
| | | |
$
|
231,746
| | | |
$
|
175,371
| | | | | | | | | | | | | | | | | | | | | |
| |
Add-back:
| | | | | | | | | | | | | | | | | | | | | |
Income Tax Expense
| | | |
42,369
| | | | |
37,194
| | | | |
135,834
| | | | |
97,429
| | |
Interest Expense and Other
| | | |
16,767
| | | | |
14,543
| | | | |
50,667
| | | | |
58,676
| | |
Early Retirement Incentives Expense
| | | |
2,030
| | | | |
-
| | | | |
5,137
| | | | |
-
| | |
Amortization of Acquired Contract Liabilities
| | | |
(6,219
|
)
| | | |
(4,994
|
)
| | | |
(19,774
|
)
| | | |
(18,504
|
)
| |
Depreciation and Amortization
| | |
|
32,332
|
| | |
|
30,131
|
| | |
|
96,145
|
| | |
|
89,064
|
| | | | | | | | | | | | | | | | | | | | |
|
Earnings before Interest, Taxes, Depreciation and Amortization
("EBITDA")
| | |
$
|
162,502
|
| | |
$
|
142,777
|
| | |
$
|
499,755
|
| | |
$
|
402,036
|
| | | | | | | | | | | | | | | | | | | | |
| |
Net Sales
| | |
$
|
890,565
|
| | |
$
|
825,962
|
| | |
$
|
2,716,434
|
| | |
$
|
2,461,553
|
| | | | | | | | | | | | | | | | | | | | |
| |
EBITDA Margin
| | |
|
18.2
|
%
| | |
|
17.3
|
%
| | |
|
18.4
|
%
| | |
|
16.3
|
%
| | | | | | | | | | | | | | | | | | | | |
|
|
| | | |
| | | |
| | | |
| | | |
| | | | | FINANCIAL DATA (UNAUDITED) | | | | | | | | | | | | | | | | | | | | |
| | TRIUMPH GROUP, INC. AND SUBSIDIARIES | | (dollars in thousands) | | | | | | | | | | | | | | | | | | | | |
| | Non-GAAP Financial Measure Disclosures (continued) | | | | | | | | | | | | | | | | | | | | |
| | Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA): | | Three Months Ended December 31, 2012 | | | | | | | Segment Data | | | Total | | Aerostructures | | Aerospace Systems | | Aftermarket Services | | Corporate / Eliminations | | | | | | | | | | | | | | | | | | | | |
| |
Income from Continuing Operations
| |
$
|
75,223
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Add-back:
| | | | | | | | | | | | | | | | | | | | | |
Income Tax Expense
| | |
42,369
| | | | | | | | | | | | | | | | | | |
Interest Expense and Other
| |
| 16,767 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Operating Income
| |
$
|
134,359
| | |
$
|
117,450
| | |
$
|
20,562
| | |
$
|
9,856
| | |
$
|
(13,509
|
)
| | | | | | | | | | | | | | | | | | | | |
| |
Early Retirement Incentives Expense
| | |
2,030
| | | |
-
| | | |
-
| | | |
-
| | | |
2,030
| | |
Amortization of Acquired Contract Liabilities
| | |
(6,219
|
)
| | |
(6,219
|
)
| | |
-
| | | |
-
| | | |
-
| | |
Depreciation and Amortization
| |
| 32,332 |
| |
| 24,180 |
| |
| 4,707 |
| |
| 2,283 |
| |
| 1,162 |
| | | | | | | | | | | | | | | | | | | | |
|
Earnings (Losses) before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
| | $ | 162,502 |
| | $ | 135,411 |
| | $ | 25,269 |
| | $ | 12,139 |
| | $ | (10,317 | ) | | | | | | | | | | | | | | | | | | | | |
| |
Net Sales
| | $ | 890,565 |
| | $ | 676,791 |
| | $ | 141,059 |
| | $ | 74,587 |
| | $ | (1,872 | ) | | | | | | | | | | | | | | | | | | | | |
| |
EBITDA Margin
| |
| 18.2 | % | |
| 20.0 | % | |
| 17.9 | % | |
| 16.3 | % | |
| n/a |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA): | | Nine Months Ended December 31, 2012 | | | | | | | Segment Data | | | Total | | Aerostructures | | Aerospace Systems | | Aftermarket Services | | Corporate / Eliminations | | | | | | | | | | | | | | | | | | | | |
| |
Income from Continuing Operations
| |
$
|
231,746
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Add-back:
| | | | | | | | | | | | | | | | | | | | | |
Income Tax Expense
| | |
135,834
| | | | | | | | | | | | | | | | | | |
Interest Expense and Other
| |
| 50,667 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Operating Income (Loss)
| |
$
|
418,247
| | |
$
|
358,972
| | |
$
|
69,739
| | |
$
|
32,430
| | |
$
|
(42,894
|
)
| | | | | | | | | | | | | | | | | | | | |
| |
Early Retirement Incentives Expense
| | |
5,137
| | | |
-
| | | |
-
| | | |
-
| | | |
5,137
| | |
Amortization of Acquired Contract Liabilities
| | |
(19,774
|
)
| | |
(19,774
|
)
| | |
-
| | | |
-
| | | |
-
| | |
Depreciation and Amortization
| |
| 96,145 |
| |
| 72,133 |
| |
| 13,670 |
| |
| 6,897 |
| |
| 3,445 |
| | | | | | | | | | | | | | | | | | | | |
|
Earnings (Losses) before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
| | $ | 499,755 |
| | $ | 411,331 |
| | $ | 83,409 |
| | $ | 39,327 |
| | $ | (34,312 | ) | | | | | | | | | | | | | | | | | | | | |
| |
Net Sales
| | $ | 2,716,434 |
| | $ | 2,060,622 |
| | $ | 431,710 |
| | $ | 230,625 |
| | $ | (6,523 | ) | | | | | | | | | | | | | | | | | | | | |
| |
EBITDA Margin
| |
| 18.4 | % | |
| 20.0 | % | |
| 19.3 | % | |
| 17.1 | % | |
| n/a |
| | | | | | | | | | | | | | | | | | | | |
|
|
| |
| |
| |
| |
| | | FINANCIAL DATA (UNAUDITED) | | | | | | | | | | |
| | TRIUMPH GROUP, INC. AND SUBSIDIARIES | | (dollars in thousands) | | | | | | | | | | |
| | Non-GAAP Financial Measure Disclosures (continued) | | | | | | | | | | | | | | | | | | |
| | Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA): | | Three Months Ended December 31, 2011 | | | | | Segment Data | | | | | | | Aerospace | | Aftermarket | | Corporate / | | | Total | | Aerostructures | | Systems | | Services | | Eliminations | | |
| | | | | | | | | | |
| |
Income from Continuing Operations
| |
$
|
65,903
| | | | | | | | | | | | | | | | | | | |
| |
Add-back:
| | | | | | | | | | | |
Income Tax Expense
| | |
37,194
| | | | | | | | | | |
Interest Expense and Other
| |
| 14,543 |
| | | | | | | | | | | | | | | | | | |
| |
Operating Income (Loss)
| |
$
|
117,640
| | |
$
|
103,947
| | |
$
|
18,623
| | |
$
|
6,917
| | |
$
|
(11,847
|
)
| | | | | | | | | | |
| |
Amortization of Acquired Contract Liabilities
| | |
(4,994
|
)
| | |
(4,994
|
)
| | |
-
| | | |
-
| | | |
-
| | |
Depreciation and Amortization
| |
| 30,131 |
| |
| 22,476 |
| |
| 4,296 |
| |
| 2,431 |
| |
| 928 |
| | | | | | | | | | |
|
Earnings (Losses) before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
| | $ | 142,777 |
| | $ | 121,429 |
| | $ | 22,919 |
| | $ | 9,348 |
| | $ | (10,919 | ) | | | | | | | | | | |
| |
Net Sales
| | $ | 825,962 |
| | $ | 626,045 |
| | $ | 133,291 |
| | $ | 68,640 |
| | $ | (2,014 | ) | | | | | | | | | | |
| |
EBITDA Margin
| |
| 17.3 | % | |
| 19.4 | % | |
| 17.2 | % | |
| 13.6 | % | |
| n/a |
| | | | | | | | | | |
| | | | | | | | | | |
| | Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA): | | Nine Months Ended December 31, 2011 | | | | | Segment Data | | | | | | | Aerospace | | Aftermarket | | Corporate / | | | Total | | Aerostructures | | Systems | | Services | | Eliminations | | |
| |
| |
| |
| |
| | | | | | | | | | |
| |
Income from Continuing Operations
| |
$
|
175,371
| | | | | | | | | | | | | | | | | | | |
| |
Add-back:
| | | | | | | | | | | |
Income Tax Expense
| | |
97,429
| | | | | | | | | | |
Interest Expense and Other
| |
| 58,676 |
| | | | | | | | | | | | | | | | | | |
| |
Operating Income (Loss)
| |
$
|
331,476
| | |
$
|
284,410
| | |
$
|
63,684
| | |
$
|
20,893
| | |
$
|
(37,511
|
)
| | | | | | | | | | |
| |
Amortization of Acquired Contract Liabilities
| | |
(18,504
|
)
| | |
(18,504
|
)
| | |
-
| | | |
-
| | | |
-
| | |
Depreciation and Amortization
| |
| 89,064 |
| |
| 66,258 |
| |
| 12,963 |
| |
| 7,202 |
| |
| 2,641 |
| | | | | | | | | | |
|
Earnings (Losses) before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
| | $ | 402,036 |
| | $ | 332,164 |
| | $ | 76,647 |
| | $ | 28,095 |
| | $ | (34,870 | ) | | | | | | | | | | |
| |
Net Sales
| | $ | 2,461,553 |
| | $ | 1,857,328 |
| | $ | 400,076 |
| | $ | 209,555 |
| | $ | (5,406 | ) | | | | | | | | | | |
| |
EBITDA Margin
| | |
16.3
|
%
| | |
17.9
|
%
| | |
19.2
|
%
| | |
13.4
|
%
| | |
n/a
| | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
| | | FINANCIAL DATA (UNAUDITED) | |
|
| | | | | | TRIUMPH GROUP, INC. AND SUBSIDIARIES | | (dollars in thousands) | | | | | |
| Non-GAAP Financial Measure Disclosures (continued) | | | | | |
|
Operating income, income from continuing operations and income
from continuing operations diluted per share, before integration
costs and early retirement incentives has been provided for
consistency and comparability. These measures should not be
considered in isolation or as alternatives to operating income,
income from continuing operations and income from continuing
operations per diluted share presented in accordance with GAAP.
The following table reconciles operating income, income from
continuing operations and income from continuing operations per
diluted share, before integration costs and early retirement
incentives to the operating income, income from continuing
operations and income from continuing operations per diluted
share, respectively.
| |
|
|
| Three Months Ended | | Nine Months Ended | | | December 31, | | December 31, | | | 2012 | | 2011 | | 2012 |
| 2011 |
Operating income, before integration costs and early retirement
incentives
| |
$
|
136,639
| | |
$
|
119,735
| | |
$
|
425,611
| | |
$
|
335,175
| | |
Integration costs
| | |
250
| | | |
2,095
| | | |
2,227
| | | |
3,699
| | |
Early retirement incentives expense
| |
|
2,030
|
| |
|
-
|
| |
|
5,137
|
| |
|
-
|
| |
Operating income
| |
$
|
134,359
| | |
$
|
117,640
| | |
$
|
418,247
| | |
$
|
331,476
| | | | | | | | | |
|
Income from continuing operations, before integration costs and
early retirement incentives
| |
$
|
76,671
| | |
$
|
67,254
| | |
$
|
236,422
| | |
$
|
177,757
| | |
Integration costs, net of tax
| | |
159
| | | |
1,351
| | | |
1,414
| | | |
2,386
| | |
Early retirement incentives expense, net of tax
| |
|
1,289
|
| |
|
-
|
| |
|
3,262
|
| |
|
-
|
| |
Income from continuing operations
| |
$
|
75,223
| | |
$
|
65,903
| | |
$
|
231,746
| | |
$
|
175,371
| | | | | | | | | |
|
Income from continuing operations, before integration costs and
early retirement incentives per diluted share
| |
$
|
1.46
| | |
$
|
1.29
| | |
$
|
4.52
| | |
$
|
3.44
| | |
Integration costs per diluted share
| | |
(0.00
|
)
| | |
(0.03
|
)
| | |
(0.03
|
)
| | |
(0.05
|
)
| |
Early retirement incentives expense per diluted share
| |
|
(0.02
|
)
| |
|
-
|
| |
|
(0.06
|
)
| |
|
-
|
| |
Income from continuing operations per diluted share
| |
$
|
1.43
|
|
*
|
$
|
1.27
|
|
*
|
$
|
4.43
|
| |
$
|
3.39
|
| | | | | | | | |
| | | | | | | | |
| |
*Difference due to rounding.
| | | | | | | | | | | | | | | | |
|
|
|
|
| | | FINANCIAL DATA (UNAUDITED) | |
|
| | | | | | TRIUMPH GROUP, INC. AND SUBSIDIARIES | | (dollars in thousands) | | | | | |
| | Non-GAAP Financial Measure Disclosures (continued) | | | | | |
|
Cash provided by operations, before pension contributions has been
provided for consistency and comparability. We also use free cash
flow available for debt reduction as a key factor in planning for
and consideration of strategic acquisitions, stock repurchases and
the repayment of debt. This measure should not be considered in
isolation, as a measure of residual cash flow available for
discretionary purposes, or as an alternative to operating results
presented in accordance with GAAP. The following table reconciles
cash provided by operations, before pension contributions to cash
provided by operations, as well as cash provided by operations to
free cash flow available for debt reduction.
| |
|
|
| | | | Nine Months Ended | | | December 31, | | | 2012 |
| 2011 | | | | |
| |
Cash provided by operations, before pension contributions
| |
$
|
334,431
| | |
$
|
241,545
| | |
Pension contributions
| |
|
103,805
|
| |
|
97,730
|
| |
Cash provided by operations
| | |
230,626
| | | |
143,815
| | | Less: | | | | | |
Capital expenditures
| | |
89,656
| | | |
58,911
| | |
Dividends
| |
|
6,001
|
| |
|
4,920
|
| |
Free cash flow available for debt reduction
| |
$
|
134,969
| | |
$
|
79,984
| | | | | |
| |
We use "Net Debt to Capital" as a measure of financial leverage. The
following table sets forth the computation of Net Debt to Capital:
| | | | |
| | | December 31, | | March 31, | | | 2012 | | 2012 | | | | |
| Calculation of Net Debt | | | | | |
Current portion
| |
$
|
133,951
| | |
$
|
142,237
| | |
Long-term debt
| |
|
1,040,954
|
| |
|
1,016,625
|
| |
Total debt
| | |
1,174,905
| | | |
1,158,862
| | |
Less: Cash
| |
|
33,452
|
| |
|
29,662
|
| |
Net debt
| |
$
|
1,141,453
|
| |
$
|
1,129,200
|
|
| | | | | Calculation of Capital | | | | | |
Net debt
| |
$
|
1,141,453
| | |
$
|
1,129,200
| | |
Stockholders' equity
| |
|
2,028,086
|
| |
|
1,793,369
|
| |
Total capital
| |
$
|
3,169,539
|
| |
$
|
2,922,569
|
| | | | |
| |
Percent of net debt to capital
| | |
36.0
|
%
| | |
38.6
|
%
| | | | |
|
Contacts:
Triumph Group, Inc. Sheila Spagnolo, 610-251-1000 Vice
President sspagnolo@triumphgroup.com Source: Triumph Group, Inc.
|