Attached files

file filename
8-K - 8-K - TRIUMPH GROUP INCa11-12005_18k.htm

Exhibit 99.1

 

 

NEWS RELEASE

 

 

Contact:

 

Sheila Spagnolo

 

Vice President

 

Phone (610) 251-1000

 

sspagnolo@triumphgroup.com

 

TRIUMPH GROUP REPORTS

RECORD FOURTH QUARTER AND

FULL FISCAL YEAR 2011 RESULTS

 

·                  Net sales for fourth quarter fiscal year 2011 increased 161% to $919.1 million reflecting 8% organic growth

 

·                  Income from continuing operations for fourth quarter fiscal year 2011 increased 119% to $54.8 million, or $2.14 per diluted share, excluding integration costs and computed using 25.6 million weighted average shares outstanding

 

·                  Income from continuing operations for fiscal year 2011 increased 97% to $168.1 million, or $7.08 per diluted share, excluding transaction and integration costs and computed using 23.7 million weighted average shares outstanding

 

·                  Cash flow from operations for the fourth quarter fiscal 2011 was $27.6 million and for fiscal year 2011 was $142.3 million

 

Wayne, PA — May 9, 2011— Triumph Group, Inc. (NYSE: TGI) today reported that, for the fiscal year ended March 31, 2011, net sales totaled $2.905 billion, a 124 percent increase from fiscal year 2010 net sales of $1.295 billion.  Organic sales growth for the fiscal year was eight percent.  Income from continuing operations for fiscal year 2011 increased seventy-nine percent to $152.4 million, or $6.42 per diluted share, versus $85.3 million, or $5.12 per diluted share, for fiscal year 2010.  The fiscal year’s results included approximately $20.9 million pre tax ($15.7 million after tax or $0.66 per diluted share) of transaction and integration costs related to the acquisition of Vought Aircraft Industries (now Triumph Aerostructures-Vought Aircraft Division).  Excluding these costs, income from continuing operations for fiscal year 2011 was $168.1 million, or $7.08 per diluted share.  Net income for fiscal year 2011 increased 121 percent to $149.9 million, or $6.31 per diluted share, versus $67.8 million, or $4.07 per diluted share for the prior fiscal year.  The number of shares used in computing diluted earnings per share for fiscal year 2011 was 23.7 million shares.   During the fiscal year, the company generated $277.1 million of cash flow from operations before Triumph Aerostructures’ pension contributions of $134.8 million; after these contributions, cash flow from operations was $142.3 million.

 

-More-

 



 

For the fourth quarter ended March 31, 2011, net sales were $919.1 million, a 161 percent increase from last year’s fourth quarter net sales of $352.0 million.  Organic sales growth for the quarter was eight percent.  Income from continuing operations for the fourth quarter of fiscal year 2011 increased 116 percent to $54.0 million, or $2.11 per diluted share, versus $25.0 million, or $1.49 per diluted share, for the fourth quarter of the prior fiscal year.  The quarter’s results included approximately $1.3 million pre tax ($0.8 million after tax or $0.03 per diluted share) of integration costs related to the Vought acquisition.  Excluding these integration costs, income from continuing operations for the quarter was $54.8 million, or $2.14 per diluted share.  Net income for the fourth quarter of fiscal year 2011 increased 112 percent to $52.3 million, or $2.04 per diluted share, versus $24.7 million, or $1.47 per diluted share, for the fourth quarter of the prior fiscal year.  The number of shares used in computing diluted earnings per share for the fourth quarter of fiscal year 2011 was 25.6 million shares.  During the quarter, the company generated $87.5 million of cash flow from operations before Triumph Aerostructures’ pension contributions of $59.9 million; after these contributions, cash flow from operations was $27.6 million.  The fourth quarter results included a charge in discontinued operations associated with the termination of a long term contract which will allow the company to more easily sell the business.

 

Richard C. Ill, Triumph’s Chairman and Chief Executive Officer, said, “We are very proud of the results we achieved during the fourth quarter and our accomplishments during the year just ended.  In particular, we were able to complete the acquisition of Vought Aircraft Industries and exceed our initial projections of earnings accretion and synergy targets.  In addition we proactively and effectively managed our pension liability during the year and we ended the year with a meaningful reduction in our net underfunded position.  We delivered organic sales growth within all three operating segments, increased operating income and improved our underlying margins on both a year over year and sequential basis. Our Aftermarket Services segment continued its performance of double digit growth in revenue, earnings and operating margins.   In addition, we saw our backlog grow during the fourth quarter despite a reduction coming from the most recent 787 production schedule.  During the year, we managed our company conservatively, focusing on reducing costs, improving operations and maximizing cash flow.  The impact of these efforts was reflected in our fourth quarter results as well as the strong cash flow and shareholder value generated throughout the year.”

 

Segments

 

In connection with the Vought acquisition, the company realigned its organizational structure into three reportable business segments, Aerostructures, Aerospace Systems and Aftermarket Services.  Prior year period segment results have been adjusted to reflect this change.

 

Aerostructures

 

The Aerostructures segment reported net sales for fiscal year 2011 of $2.126 billion, compared to $0.605 billion for the prior fiscal year, an increase of 251 percent.  Organic sales growth for the fiscal year was five percent.  For the fourth quarter of fiscal year 2011, net sales increased 311 percent to $703.5 million from $171.0 million for the prior fiscal year period.  Operating income for fiscal year 2011 was $267.8 million, compared to $102.3 million for the prior fiscal year period, an increase of 162 percent.  For the fourth quarter of fiscal year 2011, operating income increased 166 percent to $91.1 million versus $34.3 million for the prior fiscal year quarter. Operating margin for the quarter improved to thirteen percent.

 

-More-

 



 

Aerospace Systems

 

The Aerospace Systems segment reported net sales for fiscal year 2011 of $513.4 million, compared to $473.4 million for the prior fiscal year, an increase of eight percent.  Organic sales growth for the fiscal year was five percent.  For the fourth quarter of fiscal year 2011, net sales increased nineteen percent to $147.8 million from $124.6 million for the prior fiscal year period.  Organic sales growth for the quarter was fourteen percent.  Operating income for fiscal year 2011 was $75.3 million, compared to $68.1 million for the prior fiscal year period, an increase of eleven percent.  Operating margin for the fiscal year was fifteen percent.  For the fourth quarter of fiscal year 2011, operating income increased forty percent to $22.4 million versus $16.0 million for the prior fiscal year quarter.  Operating margin for the quarter improved to fifteen percent versus thirteen percent in the prior fiscal year period.

 

Aftermarket Services

 

The Aftermarket Services segment reported net sales for fiscal year 2011 of $272.7 million, compared to $224.7 million for the prior fiscal year, an increase of twenty-one percent, all of which was organic.  For the fourth quarter of fiscal year 2011, net sales were $69.5 million compared to $58.2 million in the prior fiscal year period, an increase of twenty percent, all of which was organic.  Operating income for fiscal year 2011 was $28.8 million, compared to $11.2 million for the prior fiscal year period, an increase of 156 percent.  Operating margin for the fiscal year was eleven percent.  For the fourth quarter of fiscal year 2011, operating income increased seventy-eight percent to $7.0 million versus $3.9 million for the prior fiscal year quarter.  Operating margin for the quarter improved to ten percent driven primarily by continued strong market growth and improved operating performance.

 

Outlook

 

In commenting on the outlook for fiscal year 2012, Mr. Ill said, “We are entering our new fiscal year with a very strong backlog and a very solid balance sheet.  We project sales in the range of $3.2 to $3.5 billion and earnings per share from continuing operations for the fiscal year of $8.35 to 8.45 per diluted share, excluding integration costs related to the acquisition of Vought Aircraft Industries, Inc.”  This guidance is based on the following assumptions for fiscal year 2012:

 

·                  the number of shares used in computing diluted earnings per share is 25.7 million

·                  approximately $5.0 million of legal expenses associated with the trade secret litigation

·                  approximately break-even results related to the previously disclosed Zacatecas, Mexico investment

·                  costs and benefits of our recent upsizing of the revolving credit facility and retirement of the $350 million Term Loan B

·                  tax rate of 35.5% reflecting three quarters of an R&D tax credit

·                  capital expenditures and investments in major new programs of $130 to $145 million

·                  pension income of $14 million and cash contributions to the plan of $118 million

·                  OPEB expense of approximately $17 million and cash expenditures of approximately $36 million

·                  synergies from the Vought acquisition of approximately $18 million

 

-More-

 



 

·                  current productions rates — specifically:

 

·                  close to a full year of 777 production at  7 per month

·                  an increase in 737 production rates to 35 per month in the middle of the company’s third fiscal year quarter

·                  an increase in 747 production rates to 2 in the company’s third fiscal year quarter

·                  the most recently revised 787 production schedule

·                  767 production rates increasing to 2 in the company’s second fiscal year quarter

·                  C-17 production of 12 units for Triumph Aerostructures

·                  other than C-17 mentioned above, production rates for the company’s largest military programs (i.e. V-22, UH 60, CH 47, C130) are expected to remain at current strong levels

·                  consistent sales of  G550 and G450

·                  at a minimum, early year weakness in Cessna sales

 

·                  the award of the KC-46A tanker to Boeing will have a minimal impact in fiscal year 2012 but will be a positive in the long term

·                  continued strength in the Aftermarket Services segment of the business

 

Mr. Ill continued, “On a quarterly basis, the first quarter of fiscal year 2012 will include a $7.7 million pre tax charge ($5.0 million after tax or $0.19 per diluted share) associated with the retirement of the Term Loan B while most of the production increases and  realization of synergies will be weighted toward the second half of the fiscal year. We will continue to build from a position of strength and will remain focused on cost control, continued improvement in our execution and improved cash flow.”

 

As previously announced, Triumph Group will hold a conference call tomorrow at 8:30 a.m. (ET) to discuss the fiscal year 2011 fourth quarter and year-end 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 May 10th until May 17th by calling (888) 266-2081 (Domestic) or (703) 925-2533 (International), passcode #1525286.

 

Triumph Group, Inc., headquartered in Wayne, 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, capital expenditures, tax rates, pension income and investment performance, OPEB expense, synergies from the Vought acquisition and earnings results for fiscal 2012.  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.

 

-More-

 



 

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, 2010.

 

FINANCIAL DATA (UNAUDITED) ON FOLLOWING 8 PAGES

 

-More-

 



 

FINANCIAL DATA  (UNAUDITED)

 

TRIUMPH GROUP, INC. AND SUBSIDIARIES

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

March 31,

 

March 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

CONDENSED STATEMENTS OF INCOME

 

 

 

 

 

 

 

 

 

Net sales

 

$

919,086

 

$

351,981

 

$

2,905,348

 

$

1,294,780

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

108,410

*

47,345

 

314,036

* *

155,281

 

 

 

 

 

 

 

 

 

 

 

Interest expense and other

 

22,440

 

10,270

 

79,559

 

28,865

 

Gain on early extinguishment of debt

 

0

 

0

 

0

 

(39

)

Income tax expense

 

31,940

 

12,079

 

82,066

 

41,167

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

54,030

 

24,996

 

152,411

 

85,288

 

Loss from discontinued operations, net of tax

 

(1,687

)

(324

)

(2,512

)

(17,526

)

 

 

 

 

 

 

 

 

 

 

Net income

 

$

52,343

 

$

24,672

 

$

149,899

 

$

67,762

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

2.24

 

$

1.52

 

$

6.77

 

$

5.18

 

Loss from discontinued operations

 

$

(0.07

)

$

(0.02

)

$

(0.11

)

$

(1.06

)

Net income

 

$

2.17

 

$

1.50

 

$

6.66

 

$

4.12

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

24,107

 

16,474

 

22,503

 

16,459

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

2.11

 

$

1.49

 

$

6.42

 

$

5.12

 

Loss from discontinued operations

 

$

(0.07

)

$

(0.02

)

$

(0.11

)

$

(1.05

)

Net income

 

$

2.04

 

$

1.47

 

$

6.31

 

$

4.07

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - diluted

 

25,634

 

16,792

 

23,744

 

16,666

 

 

 

 

 

 

 

 

 

 

 

Dividends declared and paid per common share

 

$

0.04

 

$

0.04

 

$

0.16

 

$

0.16

 

 


*                 Includes $1,252 of acquisition and integration expenses associated with the acquisition of Vought.

* *       Includes $20,902 of acquisition and integration expenses associated with the acquisition of Vought.

 

-More-

 



 

(Continued)

FINANCIAL DATA (UNAUDITED)

 

TRIUMPH GROUP, INC. AND SUBSIDIARIES

(dollars in thousands, except per share data)

 

BALANCE SHEET

 

 

 

Unaudited 

 

Audited 

 

 

 

March 31,

 

March 31,

 

 

 

2011

 

2010

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

39,328

 

$

157,218

 

Accounts receivable, net

 

369,491

 

214,497

 

Inventory, net of unliquidated progress payments of $138,206 and $12,701

 

781,714

 

350,865

 

Rotable assets

 

26,607

 

25,587

 

Prepaid and other current assets

 

18,141

 

18,455

 

Assets held for sale

 

4,574

 

5,051

 

Current assets

 

1,239,855

 

771,673

 

 

 

 

 

 

 

Property and equipment, net

 

734,879

 

328,694

 

Goodwill

 

1,545,541

 

490,654

 

Intangible assets, net

 

859,620

 

83,165

 

Other, net

 

90,342

 

18,392

 

 

 

 

 

 

 

Total assets

 

$

4,470,237

 

$

1,692,578

 

 

 

 

 

 

 

Liabilities & Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

300,252

 

$

91,929

 

Accounts payable

 

262,716

 

92,852

 

Accrued expenses

 

320,354

 

98,582

 

Deferred income taxes

 

78,793

 

 

Liabilities related to assets held for sale

 

431

 

899

 

Current liabilities

 

962,546

 

284,262

 

 

 

 

 

 

 

Long-term debt, less current portion

 

1,011,752

 

413,851

 

Accrued pension and post-retirement benefits, noncurrent

 

680,754

 

1,397

 

Deferred income taxes, noncurrent

 

20

 

114,187

 

Other noncurrent liabilities

 

180,442

 

18,195

 

 

 

 

 

 

 

Temporary equity

 

2,506

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

Common stock, $.001 par value, 100,000,000 shares authorized, 24,345,303 and 16,817,931 shares issued

 

24

 

17

 

Capital in excess of par value

 

819,222

 

314,870

 

Treasury stock, at cost, 116,987 and 144,677 shares

 

(5,085

)

(7,921

)

Accumulated other comprehensive income

 

120,471

 

705

 

Retained earnings

 

697,585

 

553,015

 

Total stockholders’ equity

 

1,632,217

 

860,686

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

4,470,237

 

$

1,692,578

 

 

-More-

 



 

(Continued)

FINANCIAL DATA (UNAUDITED)

 

TRIUMPH GROUP, INC. AND SUBSIDIARIES

(dollars in thousands)

 

SEGMENT DATA

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

March 31,

 

March 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

Aerostructures

 

$

703,461

 

$

170,983

 

$

2,126,040

 

$

605,423

 

Aerospace Systems

 

147,809

 

124,637

 

513,435

 

473,409

 

Aftermarket Services

 

69,536

 

58,157

 

272,728

 

224,663

 

Elimination of inter-segment sales

 

(1,720

)

(1,796

)

(6,855

)

(8,715

)

 

 

$

919,086

 

$

351,981

 

$

2,905,348

 

$

1,294,780

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss):

 

 

 

 

 

 

 

 

 

Aerostructures

 

$

91,146

 

$

34,302

 

$

267,783

 

$

102,271

 

Aerospace Systems

 

22,359

 

16,017

 

75,292

 

68,069

 

Aftermarket Services

 

6,996

 

3,932

 

28,774

 

11,226

 

Corporate

 

(12,091

)

(6,906

)

(57,813

)

(26,285

)

 

 

$

108,410

*

$

47,345

 

$

314,036

* *

$

155,281

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

Aerostructures

 

$

24,562

 

$

5,854

 

$

69,451

 

$

24,025

 

Aerospace Systems

 

4,445

 

4,301

 

17,183

 

16,804

 

Aftermarket Services

 

2,615

 

3,205

 

11,101

 

12,855

 

Corporate

 

506

 

200

 

1,922

 

734

 

 

 

$

32,128

 

$

13,560

 

$

99,657

 

$

54,418

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures:

 

 

 

 

 

 

 

 

 

Aerostructures

 

$

14,810

 

$

1,872

 

$

57,390

 

$

9,107

 

Aerospace Systems

 

2,909

 

2,250

 

11,534

 

11,136

 

Aftermarket Services

 

1,454

 

661

 

4,656

 

3,895

 

Corporate

 

2,161

 

5,116

 

16,445

 

7,527

 

 

 

$

21,334

 

$

9,899

 

$

90,025

 

$

31,665

 

 


*      Includes $1,252 of acquisition and integration expenses associated with the acquisition of Vought.

 

*  * Includes $20,902 of acquisition and integration expenses associated with the acquisition of Vought.

 

-More-

 



 

(Continued)

 

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, 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:

 

·                  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.

 

-More-

 



 

 

(Continued)

 

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

 

Twelve Months Ended

 

 

 

March 31,

 

March 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA):

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

54,030

 

$

24,996

 

$

152,411

 

$

85,288

 

 

 

 

 

 

 

 

 

 

 

Add-back:

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

31,940

 

12,079

 

82,066

 

41,167

 

Gain on Early Extinguishment of Debt

 

 

 

 

(39

)

Interest Expense and Other

 

22,440

 

10,270

 

79,559

 

28,865

 

Amortization of Acquired Contract Liabilities

 

(10,389

)

 

(29,214

)

 

Depreciation and Amortization

 

32,128

 

13,560

 

99,657

 

54,418

 

 

 

 

 

 

 

 

 

 

 

Earnings before Interest, Taxes, Depreciation and Amortization (“EBITDA”)

 

$

130,149

 

$

60,905

 

$

384,479

 

$

209,699

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

919,086

 

$

351,981

 

$

2,905,348

 

$

1,294,780

 

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

14.2

%

17.3

%

13.2

%

16.2

%

 

-More-

 



 

(Continued)

 

FINANCIAL DATA  (UNAUDITED)

 

TRIUMPH GROUP, INC. AND SUBSIDIARIES

(dollars in thousands)

 

Non-GAAP Financial Measure Disclosures (continued)

 

 

 

Three Months Ended March 31, 2011

 

 

 

 

 

Segment Data

 

 

 

Total

 

Aerostructures

 

Aerospace
Systems

 

Aftermarket
Services

 

Corporate / 
Eliminations

 

Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

54,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

31,940

 

 

 

 

 

 

 

 

 

Gain on Early Extinguishment of Debt

 

 

 

 

 

 

 

 

 

 

Interest Expense and Other

 

22,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Expense)

 

$

108,410

 

$

91,146

 

$

22,359

 

$

6,996

 

$

(12,091

)

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Acquired Contract Liabilities

 

(10,389

)

(10,389

)

 

 

 

Depreciation and Amortization

 

32,128

 

24,562

 

4,445

 

2,615

 

506

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (Losses) before Interest, Taxes, Depreciation and Amortization (“EBITDA”)

 

$

130,149

 

$

105,319

 

$

26,804

 

$

9,611

 

$

(11,585

)*

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

919,086

 

$

703,461

 

$

147,809

 

$

69,536

 

$

(1,720

)

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

14.2

%

15.0

%

18.1

%

13.8

%

n/a

 

 

 

 

Twelve Months Ended March 31, 2011

 

 

 

 

 

Segment Data

 

 

 

Total

 

Aerostructures

 

Aerospace
Systems

 

Aftermarket
Services

 

Corporate / 
Eliminations

 

Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

152,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

82,066

 

 

 

 

 

 

 

 

 

Gain on Early Extinguishment of Debt

 

 

 

 

 

 

 

 

 

 

Interest Expense and Other

 

79,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Expense)

 

$

314,036

 

$

267,783

 

$

75,292

 

$

28,774

 

$

(57,813

)

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Acquired Contract Liabilities

 

(29,214

)

(29,214

)

 

 

 

Depreciation and Amortization

 

99,657

 

69,451

 

17,183

 

11,101

 

1,922

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (Losses) before Interest, Taxes, Depreciation and Amortization (“EBITDA”)

 

$

384,479

 

$

308,020

 

$

92,475

 

$

39,875

 

$

(55,891

)* *

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

2,905,348

 

$

2,126,040

 

$

513,435

 

$

272,728

 

$

(6,855

)

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

13.2

%

14.5

%

18.0

%

14.6

%

n/a

 

 


*         Includes $1,252 of acquisition and integration expenses associated with the acquisition of Vought.

*  *     Includes $20,902 of acquisition and integration expenses associated with the acquisition of Vought.

 

-More-

 



 

(Continued)

 

FINANCIAL DATA  (UNAUDITED)

 

TRIUMPH GROUP, INC. AND SUBSIDIARIES

(dollars in thousands)

 

Non-GAAP Financial Measure Disclosures (continued)

 

 

 

 

Three Months Ended March 31, 2010

 

 

 

 

 

Segment Data

 

 

 

Total

 

Aerostructures

 

Aerospace
Systems

 

Aftermarket
Services

 

Corporate / 
Eliminations

 

Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

24,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

12,079

 

 

 

 

 

 

 

 

 

Gain on Early Extinguishment of Debt

 

 

 

 

 

 

 

 

 

 

Interest Expense and Other

 

10,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Expense)

 

$

47,345

 

$

34,302

 

$

16,017

 

$

3,932

 

$

(6,906

)

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

13,560

 

5,854

 

4,301

 

3,205

 

200

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (Losses) before Interest, Taxes, Depreciation and Amortization (“EBITDA”)

 

$

60,905

 

$

40,156

 

$

20,318

 

$

7,137

 

$

(6,706

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

351,981

 

$

170,983

 

$

124,637

 

$

58,157

 

$

(1,796

)

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

17.3

%

23.5

%

16.3

%

12.3

%

n/a

 

 

 

 

Twelve Months Ended March 31, 2010

 

 

 

 

 

Segment Data

 

 

 

Total

 

Aerostructures

 

Aerospace
Systems

 

Aftermarket
Services

 

Corporate / 
Eliminations

 

Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

85,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

41,167

 

 

 

 

 

 

 

 

 

Gain on Early Extinguishment of Debt

 

(39

)

 

 

 

 

 

 

 

 

Interest Expense and Other

 

28,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Expense)

 

$

155,281

 

$

102,271

 

$

68,069

 

$

11,226

 

$

(26,285

)

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

54,418

 

24,025

 

16,804

 

12,855

 

734

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (Losses) before Interest, Taxes, Depreciation and Amortization (“EBITDA”)

 

$

209,699

 

$

126,296

 

$

84,873

 

$

24,081

 

$

(25,551

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

1,294,780

 

$

605,423

 

$

473,409

 

$

224,663

 

$

(8,715

)

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

16.2

%

20.9

%

17.9

%

10.7

%

n/a

 

 

-More-

 



 

 

(Continued)

 

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 an consideration of strategic acquisitions, stock repurchases and the repayment of debt. This measure should not be considerted 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.

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

March 31,

 

March 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Cash provided by operations, before pension contributions

 

$

87,495

 

$

43,198

 

$

277,106

 

$

169,648

 

Pension contributions

 

59,937

 

 

134,802

 

 

Cash provided by operations

 

27,558

 

43,198

 

142,304

 

169,648

 

Less:

 

 

 

 

 

 

 

 

 

Capital expenditures

 

21,334

 

9,899

 

90,025

 

31,665

 

Dividends

 

969

 

667

 

3,574

 

2,666

 

Free cash flow available for debt reduction

 

$

5,255

 

$

32,632

 

$

48,705

 

$

135,317

 

 

We use “Net Debt to Capital” as a measure of financial leverage.  The following table sets forth the computation of Net Debt to Capital:

 

 

 

March 31,

 

March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Calculation of Net Debt

 

 

 

 

 

Current portion

 

$

300,252

 

$

91,929

 

Long-term debt

 

1,011,752

 

413,851

 

Total debt

 

1,312,004

 

505,780

 

Less: Cash

 

39,328

 

157,218

 

Net debt

 

$

1,272,676

 

$

348,562

 

 

 

 

 

 

 

Calculation of Capital

 

 

 

 

 

Net debt

 

$

1,272,676

 

$

348,562

 

Stockholders’ equity

 

1,632,217

 

860,686

 

Total capital

 

$

2,904,893

 

$

1,209,248

 

 

 

 

 

 

 

Percent of net debt to capital

 

43.8

%

28.8

%

 

######