TriMas
:
Nov 10, 2008

TriMas Corporation Reports Third Quarter 2008 Results

BLOOMFIELD HILLS, Mich., Nov. 10 /PRNewswire-FirstCall/ -- TriMas Corporation (NYSE: TRS) today announced financial results for the quarter ended September 30, 2008. The Company reported quarterly net sales from continuing operations of $276.9 million, an increase of 7.1% from the third quarter of 2007. Third quarter 2008 income from continuing operations increased 53.1% from third quarter 2007 to $8.3 million, or $0.25 diluted earnings per share, including ($0.01) per share in severance and facility closure costs(1). In comparison, the third quarter 2007 income from continuing operations was $5.4 million, or a $0.16 per diluted share.

THIRD QUARTER SUMMARY - From Continuing Operations

  • TriMas reported third quarter net sales of $276.9 million, an increase of 7.1% in comparison to $258.6 million in the third quarter 2007. Sales in the Packaging Systems, Energy Products and Industrial Specialties segments increased 13.0%, 37.4% and 16.1%, respectively. Sales in the RV & Trailer Products and Recreational Accessories segments declined 8.6% and 11.3%, respectively, due to lower demand as a result of reduced consumer discretionary spending and current economic uncertainty.

  • The Company reported operating profit of $27.9 million for the third quarter 2008, an increase of 9.5% in comparison to operating profit of $25.5 million in the third quarter 2007.

  • Adjusted EBITDA(2) for the third quarter 2008 increased 8.5% to $38.1 million, as compared to $35.1 million in the third quarter 2007, consistent with the increase in operating profit.

  • Income from continuing operations for the third quarter 2008 increased 53.1% to $8.3 million, or $0.25 per diluted share, compared to income from continuing operations of $5.4 million, or $0.16 per diluted share, in the third quarter 2007.

  • The Company reduced total indebtedness, including amounts utilized under its receivables securitization facility, by $42.0 million compared to the end of the third quarter 2007. TriMas ended the quarter with $4.6 million of cash and $141.6 million of aggregate availability under its revolving credit and receivables securitization facilities.

  • The Company is announcing an acceleration of its $30 million Profit Improvement Plan designed to reduce its fixed cost structure and improve productivity across all of its business segments. The plan includes manufacturing and distribution center consolidations, consolidation of business unit activities, staffing reductions and other cost saving actions. The projected savings resulting from these activities is expected to approximate $15 million in 2009, with a $20 million effective run-rate by the end of 2009. The Company expects to record pre-tax charges of approximately $7 to $9 million as actions are implemented associated with the $15 million in 2009 savings.

  • The Company is revising its full year 2008 diluted earnings per share from continuing operations guidance range to $0.71 to $0.75, excluding Special Items(1) and any charges related to the Profit Improvement Plan, as a result of recent economic events and other drivers. The Company has experienced additional demand weakness in the RV & Trailer Products and Recreational Accessories segments and moderated growth in some of its other businesses. The other drivers of the decrease in guidance are the impact of commodity cost volatility and management's decision to reduce production and inventory levels during the fourth quarter which will result in lower absorption of fixed costs.

    1. See Appendix I for additional information regarding Special Items impacting reported GAAP financial measures. In evaluating the quality of the Company's operating performance, management considers Adjusted EBITDA, among other metrics, as a key indicator of financial operating performance together with a careful review of results reported under GAAP. Appendix I details certain one-time costs, expenses and other charges, collectively described as "Special Items," that are included in the determination of net income (loss) under GAAP and are not added back to net income (loss) in determining Adjusted EBITDA, but that management would consider important in evaluating the quality of the Company's Adjusted EBITDA and operating results under GAAP.

    2. See Appendix II for reconciliation of Non-GAAP financial measure Adjusted EBITDA to the Company's reported results of operations prepared in accordance with GAAP.

"During the third quarter, the Packaging Systems, Energy Products and Industrial Specialties segments collectively grew sales by 21% year over year, and generated 88% of our segment operating profit," said Grant H. Beard, TriMas' President and Chief Executive Officer. "While we believe our RV & Trailer Products and Recreational Accessories outperformed their end markets, these businesses were down approximately 10% in sales. During the quarter, it was evident that the diversity of our businesses and end markets remain a benefit as the U.S. faces challenging economic times."

"The recent economic events of October have dramatically changed our demand outlook, most notably in our RV & Trailer Products and Recreational Accessories segments," Beard continued. "Accordingly, we are reducing plant hours and taking other aggressive cost actions now to right-size these businesses. We will leverage our capabilities across these two segments, while consolidating our footprint, driving costs out and improving efficiency."

"We expect our Profit Improvement Plan to mitigate the effects of these volatile economic conditions and drive enhanced future results," Beard noted. "We will be better positioned to take advantage of growing markets when the economy recovers. In the meantime, we continue to focus on organic growth through the launch of innovative products, the pursuit of new end-market opportunities and the execution of our geographic expansion plans. We continue to employ disciplined capital allocation, proactively manage working capital and drive free cash flow to enable continued debt pay-down."

Third Quarter Segment Results - From Continuing Operations

Packaging Systems - Sales for the third quarter of 2008 increased 13.0% compared to the prior year. Sales of industrial closures and specialty dispensing products, which comprise the majority of sales in this segment, increased, while laminate and insulation product sales were essentially flat in the third quarter 2008. Operating profit for the quarter improved 6.9% due to increased sales volumes, which were partially offset by increases in raw material costs and expenses incurred to support sales growth initiatives. The Company continues to diversify its product offering by developing specialty dispensing product applications for growing end markets, including pharmaceutical, personal care and food/beverage markets, and expanding geographically to generate long-term growth.

Energy Products - Sales increased 37.4% for the third quarter due to strong market demand and continued high utilization rates at refinery and petrochemical facilities. These trends, combined with the Company's initiatives to gain additional share, resulted in increased sales of engines and related parts, new compressor and gas production equipment products for use at well-sites, and specialty gaskets and related fastening hardware for the refinery and petrochemical industries. Operating profit for the quarter increased 68.1%, in line with higher sales volumes, favorable cost leverage and as a result of prior investments to support the segment's growth initiatives. The Company plans to continue to launch new products to complement its engine business, while expanding its gasket business internationally.

Industrial Specialties - Sales for the third quarter increased 16.1% compared to the prior year, primarily due to strong growth in the aerospace fastener and industrial cylinder businesses resulting from market share gains, the introduction of new products and applications, international expansion and strong overall market demand. Operating profit for the quarter increased 22.0% due to higher sales volumes and improved margins in the specialty tools, defense and aerospace businesses, which were partially offset by lower absorption of fixed costs in the specialty fittings business. The Company continues to drive growth in this segment by developing specialty products for growing end markets such as medical and aerospace, while continuing to expand international sales efforts.

RV & Trailer Products - Sales for the third quarter declined a net 8.6%, as sales growth in the Australian business was more than offset by the continued weak demand in most end markets in the United States. Operating profit decreased 69.6% due to reduced sales volumes and lower absorption of fixed costs as the Company reduced its production to manage inventory levels. The Company's focus in this segment is to aggressively reduce fixed costs and to leverage strong brand positions for increased market share, cross-sell the product portfolio into all channels and expand internationally.

Recreational Accessories - Sales decreased 11.3% for the third quarter, as the Company continued to experience weak consumer demand for towing accessories. Operating profit declined 45.1% as a result of lower sales volumes and a less favorable sales mix. The Company plans to continue to aggressively reduce costs and increase market share in the United States and Canada.

Financial Position

TriMas ended the quarter with cash of $4.6 million and $141.6 million of aggregate availability under its revolving credit and receivables securitization facilities. The Company reduced total indebtedness, including amounts outstanding under its receivables securitization facility, by $42.0 million from September 30, 2007 to September 30, 2008. TriMas ended the quarter with total debt of $615.8 million and funding under its receivables securitization facility of $11.0 million for a total of $626.8 million. The Company does not have any significant debt maturities under its credit agreement or subordinated notes until 2012.

Outlook

The Company is revising its full year 2008 diluted earnings per share from continuing operations guidance range to $0.71 to $0.75, excluding Special Items(1) and any charges related to the Profit Improvement Plan, as a result of recent economic events and other drivers. The Company has experienced additional demand weakness in the RV & Trailer Products and Recreational Accessories segments and moderated growth in some of its other businesses. The other drivers of the decrease in guidance are the impact of commodity cost volatility and management's decision to reduce production and inventory levels during the fourth quarter which will result in lower absorption of fixed costs.

This outlook does not include the impact of any future unidentified restructuring charges and divestitures or acquisitions of operating assets that may occur from time to time due to management decisions and changing business circumstances. The outlook above also does not include the impact of any potential future non-cash impairment charges of goodwill, intangibles and fixed assets. This outlook also excludes benefit costs related to contractual obligations to Metaldyne or discontinued operations. The Company is currently unable to forecast the likelihood of occurrence, timing and/or magnitude of any such amounts or events. See also "Cautionary Notice Regarding Forward- looking Statements" below.

Conference Call Information

TriMas Corporation will host its third quarter 2008 earnings conference call today, Monday, November 10, 2008 at 11:00 a.m. EST. The call-in number is (866) 261-2650. Participants should request to be connected to the TriMas Corporation third quarter conference call (conference ID number 1300101). The presentation that will accompany the call will be available on the Company's website at www.trimascorp.com prior to the call.

The conference call will also be webcast simultaneously on the Company's website at www.trimascorp.com. A replay of the conference call will be available on the TriMas website or by dialing (866) 837-8032 (access code 1300101) beginning November 10th at 1:00 p.m. EST through November 17th at 11:59 p.m. EST.

Cautionary Notice Regarding Forward-looking Statements

This release contains "forward-looking" statements, as that term is defined by the federal securities laws, about our financial condition, results of operations and business. Forward-looking statements include: certain anticipated, believed, planned, forecasted, expected, targeted and estimated results along with TriMas' outlook concerning future results. When used in this release, the words "estimates," "expects," "anticipates," "projects," "plans," "intends," "believes," "forecasts," or future or conditional verbs, such as "will," "should," "could," or "may," and variations of such words or similar expressions are intended to identify forward-looking statements. All forward-looking statements, including without limitation, management's examination of historical operating trends and data, are based upon our current expectations and various assumptions. Our expectations, beliefs and projections are expressed in good faith and we believe there is a reasonable basis for these views. However, there can be no assurance that management's expectations, beliefs and projections will be achieved. These forward-looking statements are subject to numerous assumptions, risks and uncertainties and accordingly, actual results may differ materially from those expressed or implied by the forward-looking statements. We caution readers not to place undue reliance on the statements, which speak to conditions only as of the date of this release. The cautionary statements set forth above should be considered in connection with any subsequent written or oral forward-looking statements that we or persons acting on our behalf may issue. We do not undertake any obligation to review or confirm analysts' expectations or estimates or to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events. Risks and uncertainties that could cause actual results to vary materially from those anticipated in the forward-looking statements included in this release include general economic conditions in the markets in which we operate and industry-based factors such as: technological developments that could competitively disadvantage us, increases in our raw material, energy, and healthcare costs, our dependence on key individuals and relationships, exposure to product liability, recall and warranty claims, compliance with environmental and other regulations, and competition within our industries. In addition, factors more specific to us could cause actual results to vary materially from those anticipated in the forward-looking statements included in this release such as our substantial leverage, limitations imposed by our debt instruments, our ability to successfully pursue our stated growth strategies and opportunities, as well as our ability to identify attractive and other strategic acquisition opportunities and to successfully integrate acquired businesses and complete actions we have identified as providing cost-saving opportunities.

About TriMas

Headquartered in Bloomfield Hills, Michigan, TriMas Corporation is a diversified growth company of specialty niche businesses manufacturing a variety of highly engineered products for commercial, industrial and consumer markets worldwide. TriMas is organized into five strategic business segments: Packaging Systems, Energy Products, Industrial Specialties, RV & Trailer Products and Recreational Accessories. TriMas has approximately 5,000 employees at 70 different facilities in 10 countries. For more information, visit www.trimascorp.com.

                              TriMas Corporation
                          Consolidated Balance Sheet
                      (Unaudited - dollars in thousands)
                                                 September 30,    December 31,
                                                    2008             2007
                      Assets
    Current assets:
       Cash and cash equivalents                   $4,650            $4,800
       Receivables, net                           136,500            89,370
       Inventories, net                           198,690           190,590
       Deferred income taxes                       18,860            18,860
       Prepaid expenses and other current
        assets                                      8,730             7,010
       Assets of discontinued operations
        held for sale                               2,860             3,330
          Total current assets                    370,290           313,960
    Property and equipment, net                   191,630           195,120
    Goodwill                                      377,450           377,340
    Other intangibles, net                        205,300           214,290
    Other assets                                   21,340            27,280
          Total assets                         $1,166,010        $1,127,990
     Liabilities and Shareholders' Equity
    Current liabilities:
       Current maturities, long-term debt         $12,440            $8,390
       Accounts payable                           127,150           121,860
       Accrued liabilities                         72,310            71,830
       Liabilities of discontinued
        operations                                  1,250             1,450
          Total current liabilities               213,150           203,530
    Long-term debt                                603,350           607,600
    Deferred income taxes                          83,990            73,280
    Other long-term liabilities                    34,870            35,090
          Total liabilities                       935,360           919,500
    Preferred stock $0.01 par: Authorized
     100,000,000 shares;
     Issued and outstanding: None                      -                 -
    Common stock, $0.01 par: Authorized
     400,000,000 shares;
     Issued and outstanding: 33,445,841
     shares at September 30, 2008 and
     33,409,500 shares December 31, 2007             330               330
    Paid-in capital                              527,120           525,960
    Accumulated deficit                         (348,330)         (373,970)
    Accumulated other comprehensive
     income                                       51,530            56,170
          Total shareholders' equity             230,650           208,490
          Total liabilities and
           shareholders' equity               $1,166,010        $1,127,990

                              TriMas Corporation
                     Consolidated Statement of Operations
         (Unaudited - dollars in thousands, except for share amounts)
                                    Three months ended      Nine months ended
                                      September 30,           September 30,
                                     2008       2007         2008       2007
    Net sales                     $276,900   $258,650     $853,540   $830,760
    Cost of sales                 (205,150)  (188,730)    (629,700)  (603,190)
       Gross profit                 71,750     69,920      223,840    227,570
    Selling, general and
     administrative expenses       (43,910)   (42,650)    (137,820)  (133,510)
    Advisory services agreement
     termination fee                     -          -            -    (10,000)
    Costs for early termination
     of operating leases                 -          -            -     (4,230)
    Gain (loss) on dispositions
     of property and equipment          50     (1,790)        (170)    (1,680)
       Operating profit             27,890     25,480       85,850     78,150
    Other expense, net:
       Interest expense            (13,570)   (15,720)     (42,160)   (52,920)
       Debt extinguishment
        costs                            -          -            -     (7,440)
       Other, net                     (480)    (1,230)      (3,010)    (3,450)
         Other expense, net        (14,050)   (16,950)     (45,170)   (63,810)
    Income from continuing
     operations before income
     tax expense                    13,840      8,530       40,680     14,340
    Income tax expense              (5,540)    (3,110)     (15,210)    (5,230)
    Income from continuing
     operations                      8,300      5,420       25,470      9,110
    Income from discontinued
     operations, net of income
     tax expense                        20      1,160          170      1,330
    Net income                      $8,320     $6,580      $25,640    $10,440
    Earnings per share - basic:
      Continuing operations          $0.25      $0.16        $0.76      $0.34
      Discontinued operations,
       net of income tax expense         -       0.04         0.01       0.05
      Net income per share           $0.25      $0.20        $0.77      $0.39
    Weighted average common
     shares - basic             33,420,560 33,409,500   33,413,214 26,843,749
    Earnings per share - diluted:
      Continuing operations          $0.25      $0.16        $0.76      $0.34
      Discontinued operations,
       net of income tax expense         -       0.04         0.01       0.05
      Net income per share           $0.25      $0.20        $0.77      $0.39
    Weighted average common
     shares - diluted           33,469,027 33,409,500   33,441,448 26,843,749

                              TriMas Corporation
                     Consolidated Statement of Cash Flows
                      (Unaudited - dollars in thousands)
                                                       Nine months ended
                                                         September 30,
                                                     2008              2007
    Net income                                     $25,640           $10,440
    Adjustments to reconcile net income
     to net cash provided by operating
     activities, net of acquisition impact:
       Loss on dispositions of property and
        equipment                                       40             1,570
       Depreciation                                 20,740            18,730
       Amortization of intangible assets            11,700            11,650
       Amortization of debt issue costs              1,840             4,580
       Deferred income taxes                         9,360               700
       Non-cash compensation expense                 1,160               340
       Net proceeds from (reductions in)
        sale of receivables and receivables
        securitization                             (26,730)           28,610
       Increase in receivables                     (19,270)          (30,970)
       Increase in inventories                      (7,640)          (10,790)
       Decrease in prepaid expenses and
        other assets                                 4,370             2,320
       Increase in accounts payable and
        accrued liabilities                          4,690             8,090
       Other, net                                   (3,110)            1,610
          Net cash provided by operating
           activities, net of acquisition
           impact                                   22,790            46,880
    Cash Flows from Investing Activities:
       Capital expenditures                        (20,100)          (22,520)
       Acquisition of leased assets                      -           (29,960)
       Acquisition of businesses, net of
        cash acquired                               (6,350)          (13,540)
       Net proceeds from disposition of
        businesses and other assets                  2,260             6,150
           Net cash used for investing
            activities                             (24,190)          (59,870)
    Cash Flows from Financing Activities:
       Proceeds from sale of common stock in
        connection with the Company's initial
        public offering, net of issuance costs           -           126,460
       Repayments of borrowings on senior
        credit facilities                           (4,270)           (2,600)
       Proceeds from term loan facilities              490                 -
       Proceeds from borrowings on revolving
        credit facilities                          346,160           399,580
       Repayments of borrowings on revolving
        credit facilities                         (341,130)         (409,890)
       Retirement of senior subordinated
        notes                                            -          (100,000)
           Net cash provided by financing
            activities                               1,250            13,550
    Cash and Cash Equivalents:
       Increase (decrease) for the period             (150)              560
          At beginning of period                     4,800             3,600
          At end of period                          $4,650            $4,160
       Supplemental disclosure of cash flow
        information:
          Cash paid for interest                   $32,240           $40,880
          Cash paid for taxes                       $6,460            $6,840

                              TriMas Corporation
              Company and Business Segment Financial Information
                            Continuing Operations
                      (Unaudited - dollars in thousands)
                              Three months ended         Nine months ended
                                  September 30,             September 30,
                               2008         2007         2008         2007
    Packaging Systems
      Net sales              $58,520      $51,770     $170,500     $162,220
      Operating profit        $8,670       $8,110      $26,700      $27,930
      Operating profit
       as a % of sales         14.8%        15.7%        15.7%        17.2%
    Energy Products
      Net sales              $55,430      $40,330     $157,390     $122,930
      Operating profit        $8,170       $4,860      $24,670      $16,930
      Operating profit
       as a % of sales         14.7%        12.1%        15.7%        13.8%
    Industrial Specialties
      Net sales              $59,250      $51,030     $168,930     $154,470
      Operating profit       $12,110       $9,930      $34,750      $32,370
      Operating profit
       as a % of sales         20.4%        19.5%        20.6%        21.0%
    RV & Trailer Products
      Net sales              $41,970      $45,940     $142,370     $152,420
      Operating profit        $1,300       $4,270       $6,110      $16,740
      Operating profit
       as a % of sales          3.1%         9.3%         4.3%        11.0%
    Recreational Accessories
      Net sales              $61,730      $69,580     $214,350     $238,720
      Operating profit        $2,700       $4,920      $11,820      $17,420
      Operating profit
       as a % of sales          4.4%         7.1%         5.5%         7.3%
    Corporate Expenses
     and Management Fees     $(5,060)     $(6,610)    $(18,200)    $(33,240)
    Total Company
      Net sales             $276,900     $258,650     $853,540     $830,760
      Operating profit       $27,890      $25,480      $85,850      $78,150
      Operating profit
       as a % of sales         10.1%         9.9%        10.1%         9.4%

      Other Data:
      - Depreciation
         and amortization    $10,680      $10,870      $32,280      $30,230
      - Interest expense     $13,570      $15,720      $42,160      $52,920
      - Debt extinguishment
         costs                    $-           $-           $-       $7,440
      - Other expense, net      $480       $1,230       $3,010       $3,450
      - Income tax expense    $5,540       $3,110      $15,210       $5,230
      - Advisory Services
         Agreement
         termination fee          $-           $-           $-      $10,000
      - Costs for early
         termination of
         operating leases         $-           $-           $-       $4,230

                                                                   Appendix I
                              TriMas Corporation
           Additional Information Regarding Special Items Impacting
                       Reported GAAP Financial Measures
                                       Three months ended  Three months ended
                                       September 30, 2008  September 30, 2007
    (dollars in thousands, except
     per share amounts)                Income        EPS   Income        EPS
    Income and Diluted EPS from
     continuing operations, as
     reported                          $8,300       $0.25  $5,420       $0.16
    After-tax impact of Special
     Items to consider in evaluating
     quality of income (loss) and
     diluted EPS from continuing
     operations:
       Restructuring activities         $(430)     $(0.01)     $-          $-
    Total Special Items                 $(430)     $(0.01)     $-          $-
    Weighted-average diluted
     shares outstanding at
     September 30, 2008 and 2007               33,469,027          33,409,500

                                      Nine months ended    Nine months ended
                                      September 30, 2008   September 30, 2007
    (dollars in thousands,
     except per share amounts)         Income       EPS      Income      EPS
    Income and Diluted EPS from
     continuing operations, as
     reported                         $25,470      $0.76    $9,110      $0.34
    After-tax impact of Special
     Items to consider in evaluating
     quality of income and diluted
     EPS from continuing operations:
       Advisory services agreement
        termination fee                    $-         $-    (6,300)    $(0.23)
       Costs for early termination
        of operating leases                 -          -    (2,660)     (0.10)
       Debt extinguishment costs            -          -    (4,690)     (0.17)
       Restructuring activities        (1,870)     (0.06)      -          -
    Total Special Items               $(1,870)    $(0.06) $(13,650)    $(0.50)
    Weighted-average diluted shares
     outstanding at September 30,
     2008 and 2007                            33,441,448           26,843,749

                                                           Appendix I (cont'd)
                              TriMas Corporation
           Additional Information Regarding Special Items Impacting
                       Reported GAAP Financial Measures
                                        Three months ended  Nine months ended
                                           September 30,       September 30,
      (dollars in thousands)               2008     2007      2008      2007
    Operating profit from continuing
     operations, as reported             $27,890  $25,480   $85,850   $78,150
    Special Items to consider in
     evaluating quality of earnings:
       Advisory services agreement
        termination fee                       $-       $-        $-  $(10,000)
       Costs for early termination
        of operating leases                    -        -         -    (4,230)
       Restructuring activities             (710)       -    (2,970)        -
    Total Special Items                    $(710)      $-   $(2,970) $(14,230)

                                        Three months ended  Nine months ended
                                          September 30,      September 30,
      (dollars in thousands)                2008     2007      2008      2007
    Adjusted EBITDA from continuing
     operations, as reported             $38,110  $35,130  $115,140  $104,930
    Special Items to consider in
     evaluating quality of earnings:
       Advisory services agreement
        termination fee                       $-       $-        $-  $(10,000)
       Costs for early termination of
        operating leases                       -        -         -    (4,230)
        Restructuring activities            (710)       -    (2,970)        -
    Total Special Items                    $(710)      $-   $(2,970) $(14,230)

                                                                   Appendix II
                              TriMas Corporation
              Reconciliation of Non-GAAP Measure Adjusted EBITDA
                      (Unaudited - dollars in thousands)
                                        Three months ended  Nine months ended
                                           September 30,       September 30
                                           2008     2007      2008      2007
    Net income                            $8,320   $6,580   $25,640   $10,440
      Income tax expense                   5,560    3,850    15,310     6,960
      Interest expense                    13,630   15,720    42,320    52,920
      Debt extinguishment costs              -        -         -       7,440
      Depreciation and amortization       10,740   10,920    32,440    30,380
    Adjusted EBITDA(1), total company     38,250   37,070   115,710   108,140
    Adjusted EBITDA(1), discontinued
     operations                              140    1,940       570     3,210
    Adjusted EBITDA(1), continuing
     operations                          $38,110  $35,130  $115,140  $104,930
(1) The Company defines Adjusted EBITDA as net income (loss) before cumulative 
effect of accounting change, interest, taxes, depreciation, amortization, non-cash
asset and goodwill impairment write-offs, and non-cash losses on sale-leaseback of
property and equipment. Lease expense and non- recurring charges are included in
Adjusted EBITDA and include both cash and non-cash charges related to restructuring
and integration expenses. In evaluating our business, management considers and uses
Adjusted EBITDA as a key indicator of financial operating performance and as a 
measure of cash generating capability. Management believes this measure is useful
as an analytical indicator of leverage capacity and debt servicing ability, and
uses it to measure financial performance as well as for planning purposes. However,
Adjusted EBITDA should not be considered as an alternative to net income, cash flow
from operating activities or any other measures calculated in accordance with U.S. 
GAAP, or as an indicator of operating performance. The definition of Adjusted EBITDA
used here may differ from that used by other companies.

For more information, contact:
Sherry Lauderback
VP, Investor Relations & Communications
(248) 631-5506
sherrylauderback@trimascorp.com

SOURCE TriMas Corporation