TriMas Corporation Reports Fourth Quarter and Full Year 2010 Results
For the year ended
- Reported 17.3% net sales growth in 2010, as compared to 2009, due to overall improved economic conditions and the continued execution of several of the Company's key growth initiatives.
- Improved 2010 operating profit margin and Adjusted EBITDA margin by 320 and 250 basis points, respectively, as compared to 2009, excluding the impact of Special Items.
- Generated 2010 Free Cash Flow(2) of
$83.4 million , or almost$2.50 per diluted share. - Reduced total indebtedness, net of cash, from
$505.1 million as ofDecember 31, 2009 , to$448.3 million as ofDecember 31, 2010 . - Decreased operating working capital as a percentage of sales from 14.5% in 2009 to 12.6% in 2010.
- Completed and successfully integrated two bolt-on acquisitions during 2010, enhancing the businesses' growth opportunities through expansion of the product portfolio and customer base.
"We are proud of our many accomplishments in 2010," said
Wathen continued, "In addition to our top-line growth, our lower fixed cost structure and ongoing focus on productivity and lean initiatives drove significant margin expansion. 2010 operating profit margin improved by 320 basis points and 2010 diluted earnings per share improved over 150%, as compared to 2009 and excluding Special Items. We continue to generate strong cash flow, lower operating working capital as a percentage of sales and reduce outstanding debt. We have a solid foundation to build upon going into 2011."
"While the past two years have been focused on structural improvements and turn-around activities, 2011 will be a year in which we intensify our efforts around growth, funded by our continuous productivity improvements and lean initiatives. In 2011, we expect to deliver continued strong results in line with our strategic aspirations. We are estimating 2011 top-line growth of 6% to 9%, compared to 2010, with earnings per share up a multiple of sales growth. We expect full-year 2011 diluted earnings per share from continuing operations to range between
Fourth Quarter Financial Results — From Continuing Operations
TriMas reported fourth quarter net sales of$222.7 million , an increase of 16.5% in comparison to$191.1 million in fourth quarter 2009, driven by double-digit percentage increases in the Energy, Aerospace & Defense and Engineered Components segments. The effects of currency exchange did not have a material impact during the quarter.- The Company reported operating profit of
$19.5 million in fourth quarter 2010, as compared to operating profit of$7.1 million during fourth quarter 2009. Excluding the impact of Special Items(1), operating profit would have improved 14.6%, from$17.0 million in fourth quarter 2009 to$19.5 million in fourth quarter 2010. - Fourth quarter 2010 income from continuing operations was
$8.2 million , or$0.23 per diluted share, including approximately$0.10 per share resulting from the benefit of a lower effective tax rate. The lower effective tax rate is related to U.S. tax legislation changes in fourth quarter and additional tax benefits in 2010 that the Company believes will be realized as a result of its improved earnings performance. These results are compared to a loss from continuing operations of$8.9 million , or$0.26 per diluted share, during fourth quarter 2009. Excluding the impact of Special Items, fourth quarter 2009 income from continuing operations would have been$3.6 million , or$0.11 per share. - The Company reported Free Cash Flow(2) for fourth quarter 2010 of
$16.7 million , relatively flat in comparison to fourth quarter 2009. Operating working capital as a percentage of last twelve months (LTM) sales continued to improve, declining from 14.5% in fourth quarter 2009 to 12.6% in fourth quarter 2010.
Full Year 2010 Financial Results — From Continuing Operations
TriMas reported 2010 net sales from continuing operations of$942.7 million , an increase of 17.3% compared to$803.7 million in 2009, due to increased volumes resulting from the economic recovery in 2010, as well as new product introductions, geographic expansion and market share gains. In addition, net sales were favorably impacted by approximately$9.9 million as a result of currency exchange.- The Company reported 2010 operating profit of
$114.1 million , compared to an operating profit of$49.9 million for 2009. Excluding the impact of Special Items, operating profit would have increased 59.5%, from$71.5 million in 2009 to$114.1 million in 2010. This increase would have represented an improvement in operating profit margin of 320 basis points, resulting from higher sales volumes, reduced cost structure and ongoing productivity initiatives. - Adjusted EBITDA(2) for 2010 increased to
$150.7 million , as compared to$119.0 million in 2009. Excluding the impact of Special Items, Adjusted EBITDA would have increased 38.8%, from$108.6 million in 2009 to$150.7 million in 2010, representing an improvement in Adjusted EBITDA margin of 250 basis points. - 2010 income from continuing
operations was
$41.9 million , or$1.21 per diluted share, compared to income from continuing operations of$12.7 million , or$0.37 per diluted share, during 2009. As noted above, the Company benefited from a lower effective tax rate in 2010 due to additional tax benefits that the Company believes will be realized as a result of its improved earnings performance. Excluding the impact of Special Items, 2009 income from continuing operations would have been$14.9 million , or$0.43 per share. - The Company reported Free Cash Flow(2) for 2010 of
$83.4 million , or almost$2.50 per diluted share.
Financial Position
Business Segment Results — From Continuing Operations (Excluding the impact of Special Items(3))
The Company realigned its reportable segments to be consistent with the current operating structure and strategic priorities. The Company's Packaging and Aerospace & Defense segments remain unchanged. The Company's Arrow Engine business, previously within the Energy segment, is now included in the Engineered Components segment. In addition, the former Cequent segment has been split into two segments, with the Cequent Performance Products and Cequent Consumer Products businesses comprising the new
Packaging — (Consists of
Net sales for fourth quarter decreased 3.5% compared to the year ago period, due to sales in fourth quarter 2009 related to H1N1 flu virus products that did not recur, as well as the impact of unfavorable currency exchange. Despite the slight decrease in sales, operating profit for the quarter increased due to lower costs as a result of productivity initiatives, partially offset by an increase in selling, general and administrative costs in support of growth initiatives, as well as unfavorable currency exchange. Full year 2010 sales increased 18.0%, due to improved demand for industrial closure products and sales growth in specialty dispensing and other new products, partially offset by the impact of unfavorable currency exchange. Operating profit for the year increased consistent with the reasons noted above, as well as higher sales volumes. Overall, 2010 operating profit margin improved by approximately 530 basis points compared to 2009. 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, and expanding geographically to generate long-term growth.
Energy — (Consists of Lamons; 2010 Revenue of $129.1 million)
Fourth quarter and full year 2010 net sales increased 23.4% and 15.8%, respectively, compared to the year ago periods, due to increased sales of specialty gaskets and related fastening hardware resulting from higher levels of turn-around activity at petrochemical refineries and increased demand from the chemical industry. This segment also benefited from incremental sales from newly opened branch facilities, as well as sales resulting from the acquisition of South Texas Bolt & Fitting, completed in the fourth quarter of 2010. Operating profit for the quarter and year increased due to higher sales volumes and lower costs as a result of sourcing and productivity initiatives, partially offset by increased selling, general and administrative costs in support of sales growth initiatives. While operating profit margin decreased during fourth quarter 2010, full-year 2010 operating profit margin increased 100 basis points compared to 2009. The Company continues to grow its sales and service branch network, capitalize on synergies related to the acquisition of South Texas Bolt & Fitting and expand its lines of complementary products.
Aerospace & Defense — (Consists of
Net sales for the fourth quarter increased 14.3% compared to the year ago period, due to improved demand from aerospace distribution customers and increased sales in the defense business. 2010 sales were relatively flat, as aerospace distribution customers' increased purchases during the back half of 2010 were more than offset by lower levels of demand during the first half of 2010. The sales declines in the aerospace business, however, were substantially offset by increased sales in the defense business, although the increased revenue associated with managing the defense facility closure and relocation was at lower margin levels. While operating profit for the year was negatively impacted by this less profitable product sales mix, operating profit increased in fourth quarter compared to the prior year, with improvements in operating profit margin of 580 basis points due to the increase in sales volume and the better absorption of fixed costs in the aerospace business. 2010 full year operating profit and the related margin level declined substantially, primarily due to lower sales levels, an unfavorable product sales mix in our defense business and lower absorption of fixed costs in our aerospace business. Given the long-term prospects for its aerospace business, the Company continues to invest in this high-margin segment by developing and marketing highly-engineered products for aerospace applications, as well as expanding its offerings to military and defense customers.
Engineered Components — (Consists of Arrow Engine, Hi-Vol Products, KEO Cutters, Norris Cylinder and Richards Micro-Tool; 2010 Revenue of
Fourth quarter and full year 2010 net sales increased 94.5% and 53.7%, respectively, compared to the year ago periods, primarily due to improved demand for engines, other well-site content and compression products, increased demand for industrial cylinders and the positive impact of the cylinder asset acquisition completed during second quarter 2010. The specialty fittings and precision cutting tools businesses also experienced improved demand, primarily resulting from the upturn in the domestic economy and new product offerings. Fourth quarter and full year 2010 operating profit and related margins improved compared to the prior year periods, due to higher sales levels, increased absorption of fixed costs, and productivity and cost reduction efforts, partially offset by higher selling, general and administrative expenses related to the acquisition and increased sales levels. The Company continues to develop new products and expand its international sales efforts.
Cequent Asia Pacific — (Consists of Cequent Australia/
Net sales for the fourth quarter decreased 13.9% compared to fourth quarter 2009. Despite the favorable effect of currency exchange and expanded sales with some customers, sales were lower overall when compared to fourth quarter 2009 which benefited from an Australian government stimulus program that was not offered in 2010. Operating profit and the related margin level decreased due primarily to the lower sales levels. Full year 2010 sales increased 18.9% compared to 2009, as a result of the favorable effect of currency exchange and additional sales to regional original equipment and aftermarket customers. 2010 operating profit and related margin improved compared to 2009, due to higher sales levels, additional utilization of the lower-cost manufacturing plant in
Net sales for fourth quarter and full year 2010 increased 7.8% and 9.8%, respectively, compared to the year ago periods, resulting from increased sales within our original equipment, aftermarket, retail, industrial and agricultural channels, all of which were aided by the economic recovery in 2010. Sales increases were the result of improved customer demand, new product introductions and market share gains. While fourth quarter operating profit declined, full year 2010 operating profit increased substantially with an operating profit margin improvement of 480 basis points compared to 2009, due to improved sales levels, cost reduction actions, improved sourcing and productivity initiatives. The Company continues to reduce fixed costs, minimize its investment in working capital and leverage Cequent's strong brand positions and new products for increased market share.
For a complete schedule of Segment Sales, Adjusted EBITDA and Operating Profit, including Special Items by segment, see page 8 of this release, "Company and Business Segment Financial Information — Continuing Operations."
2011 Outlook
The Company is estimating that 2011 sales will increase 6% to 9%, compared to 2010. The Company expects full-year 2011 diluted earnings per share (EPS) from continuing operations to be between
(1) Appendix I details certain 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 and Free Cash Flow to the Company's reported results of operations prepared in accordance with GAAP. Additionally, see Appendix I for additional information regarding Special Items impacting reported GAAP financial measures.
(3) Operating Profit excludes the impact of Special Items. For a complete schedule of Special Items by segment, see Appendix "Company and Business Segment Financial Information — Continuing Operations."
Conference Call Information
A replay of the conference call will be available on the
Cautionary Notice Regarding Forward-looking Statements
Any "forward-looking" statements contained herein, including those relating to market conditions or the Company's financial condition and results, expense reductions, liquidity expectations, business goals and sales growth, involve risks and uncertainties, including, but not limited to, risks and uncertainties with respect to general economic and currency conditions, various conditions specific to the Company's business and industry, the Company's substantial leverage, liabilities imposed by the Company's debt instruments, market demand, competitive factors, the Company's ability to maintain compliance with the listing requirements of NASDAQ, supply constraints, material and energy costs, technology factors, litigation, government and regulatory actions, the Company's accounting policies, future trends, and other risks which are detailed in the Company's Annual Report on Form 10-K for
the fiscal year ended
About
Headquartered in
TriMas Corporation | |||||
December 31, | December 31, | ||||
2010 | 2009 | ||||
Assets | |||||
Current assets: | |||||
Cash and cash equivalents | $ 46,370 | $ 9,480 | |||
Receivables, net of reserves | 117,050 | 93,380 | |||
Inventories | 161,300 | 141,840 | |||
Deferred income taxes | 34,500 | 24,320 | |||
Prepaid expenses and other current assets | 7,550 | 6,500 | |||
Assets of discontinued operations held for sale | - | 4,250 | |||
Total current assets | 366,770 | 279,770 | |||
Property and equipment, net | 167,510 | 162,220 | |||
Goodwill | 205,890 | 196,330 | |||
Other intangibles, net | 159,930 | 164,080 | |||
Other assets | 24,060 | 23,380 | |||
Total assets | $ 924,160 | $ 825,780 | |||
Liabilities and Shareholders' Equity | |||||
Current liabilities: | |||||
Current maturities, long-term debt | $ 17,730 | $ 16,190 | |||
Accounts payable | 128,300 | 92,840 | |||
Accrued liabilities | 68,400 | 65,750 | |||
Liabilities of discontinued operations | - | 1,070 | |||
Total current liabilities | 214,430 | 175,850 | |||
Long-term debt | 476,920 | 498,360 | |||
Deferred income taxes | 63,880 | 42,590 | |||
Other long-term liabilities | 56,610 | 47,000 | |||
Total liabilities | 811,840 | 763,800 | |||
Total shareholders' equity | 112,320 | 61,980 | |||
Total liabilities and shareholders' equity | $ 924,160 | $ 825,780 | |||
TriMas Corporation | |||||||||
Three months ended | Twelve months ended | ||||||||
December 31, | December 31, | ||||||||
2010 | 2009 | 2010 | 2009 | ||||||
(unaudited) | |||||||||
Net sales | $ 222,650 | $ 191,090 | $ 942,650 | $ 803,650 | |||||
Cost of sales | (158,160) | (137,110) | (662,300) | (594,830) | |||||
Gross profit | 64,490 | 53,980 | 280,350 | 208,820 | |||||
Selling, general and administrative expenses | (44,400) | (37,960) | (164,730) | (150,200) | |||||
Estimated future unrecoverable lease obligations | - | (5,250) | - | (5,250) | |||||
Fees incurred under advisory services agreement | - | (2,890) | - | (2,890) | |||||
Loss on dispositions of property and equipment | (590) | (750) | (1,540) | (570) | |||||
Operating profit | 19,500 | 7,130 | 114,080 | 49,910 | |||||
Other income (expense), net: | |||||||||
Interest expense | (12,050) | (10,540) | (51,830) | (45,070) | |||||
Gain (loss) on extinguishment of debt | - | (10,260) | - | 17,990 | |||||
Gain on bargain purchase | - | - | 410 | - | |||||
Other, net | (260) | (40) | (1,510) | (1,750) | |||||
Other expense, net | (12,310) | (20,840) | (52,930) | (28,830) | |||||
Income (loss) from continuing operations before | |||||||||
income taxes | 7,190 | (13,710) | 61,150 | 21,080 | |||||
Income tax (expense) benefit | 980 | 4,840 | (19,250) | (8,350) | |||||
Income (loss) from continuing operations | 8,170 | (8,870) | 41,900 | 12,730 | |||||
Income (loss) from discontinued operations, | |||||||||
net of income taxes | (2,480) | (2,490) | 3,370 | (12,950) | |||||
Net income (loss) | $ 5,690 | $ (11,360) | $ 45,270 | $ (220) | |||||
Earnings (loss) per share - basic: | |||||||||
Continuing operations | $ 0.24 | $ (0.26) | $ 1.24 | $ 0.38 | |||||
Discontinued operations, net of income | |||||||||
taxes | (0.07) | (0.08) | 0.10 | (0.39) | |||||
Net income (loss) per share | $ 0.17 | $ (0.34) | $ 1.34 | $ (0.01) | |||||
Weighted average common shares - basic | 33,852,165 | 33,516,104 | 33,761,430 | 33,489,659 | |||||
Earnings (loss) per share - diluted: | |||||||||
Continuing operations | $ 0.23 | $ (0.26) | $ 1.21 | $ 0.37 | |||||
Discontinued operations, net of income | |||||||||
taxes | (0.07) | (0.08) | 0.10 | (0.38) | |||||
Net income (loss) per share | $ 0.16 | $ (0.34) | $ 1.31 | $ (0.01) | |||||
Weighted average common shares - diluted | 34,561,391 | 33,516,104 | 34,435,245 | 33,892,170 | |||||
TriMas Corporation Continuing Operations | ||||||||||
Three months ended | Twelve months ended | |||||||||
December 31, | December 31, | |||||||||
2010 | 2009 | 2010 | 2009 | |||||||
Packaging | ||||||||||
Net sales | $ 37,560 | $ 38,930 | $ 171,170 | $ 145,060 | ||||||
Operating profit | $ 10,230 | $ 9,660 | $ 48,710 | $ 33,050 | ||||||
Adjusted EBITDA | $ 13,180 | $ 12,970 | $ 60,530 | $ 45,730 | ||||||
Special Items to consider in evaluating operating profit and Adjusted EBITDA: | ||||||||||
- Severance and business restructuring costs | $ - | $ (110) | $ - | $ (590) | ||||||
Excluding Special Items, operating profit would have been: | $ 10,230 | $ 9,770 | $ 48,710 | $ 33,640 | ||||||
Excluding Special Items, Adjusted EBITDA would have been: | $ 13,180 | $ 13,080 | $ 60,530 | $ 46,320 | ||||||
Energy | ||||||||||
Net sales | $ 34,700 | $ 28,110 | $ 129,100 | $ 111,520 | ||||||
Operating profit | $ 3,340 | $ 2,790 | $ 14,700 | $ 11,140 | ||||||
Adjusted EBITDA | $ 4,000 | $ 3,250 | $ 16,640 | $ 13,120 | ||||||
Special Items to consider in evaluating operating profit and Adjusted EBITDA: | ||||||||||
- Severance and business restructuring costs | $ - | $ (340) | $ - | $ (470) | ||||||
Excluding Special Items, operating profit would have been: | $ 3,340 | $ 3,130 | $ 14,700 | $ 11,610 | ||||||
Excluding Special Items, Adjusted EBITDA would have been: | $ 4,000 | $ 3,590 | $ 16,640 | $ 13,590 | ||||||
Aerospace & Defense | ||||||||||
Net sales | $ 20,460 | $ 17,900 | $ 73,930 | $ 74,420 | ||||||
Operating profit | $ 5,070 | $ 3,360 | $ 18,090 | $ 21,770 | ||||||
Adjusted EBITDA | $ 5,640 | $ 3,850 | $ 20,420 | $ 24,030 | ||||||
Special Items to consider in evaluating operating profit and Adjusted EBITDA: | ||||||||||
- Severance and business restructuring costs | $ - | $ (40) | $ - | $ (180) | ||||||
Excluding Special Items, operating profit would have been: | $ 5,070 | $ 3,400 | $ 18,090 | $ 21,950 | ||||||
Excluding Special Items, Adjusted EBITDA would have been: | $ 5,640 | $ 3,890 | $ 20,420 | $ 24,210 | ||||||
Engineered Components | ||||||||||
Net sales | $ 45,330 | $ 23,300 | $ 153,190 | $ 99,700 | ||||||
Operating profit | $ 4,890 | $ 1,930 | $ 17,400 | $ 4,600 | ||||||
Adjusted EBITDA | $ 6,230 | $ 2,980 | $ 22,540 | $ 8,740 | ||||||
Special Items to consider in evaluating operating profit and Adjusted EBITDA: | ||||||||||
- Severance and business restructuring costs | $ - | $ - | $ - | $ (470) | ||||||
Excluding Special Items, operating profit would have been: | $ 4,890 | $ 1,930 | $ 17,400 | $ 5,070 | ||||||
Excluding Special Items, Adjusted EBITDA would have been: | $ 6,230 | $ 2,980 | $ 22,540 | $ 9,210 | ||||||
Cequent Asia Pacific | ||||||||||
Net sales | $ 18,950 | $ 22,000 | $ 75,990 | $ 63,930 | ||||||
Operating profit (loss) | $ 2,630 | $ 4,130 | $ 12,050 | $ 7,990 | ||||||
Adjusted EBITDA | $ 3,320 | $ 5,810 | $ 14,800 | $ 12,170 | ||||||
Special Items to consider in evaluating operating profit (loss): | ||||||||||
- Severance and business restructuring costs | $ - | $ - | $ - | $ (270) | ||||||
Excluding Special Items, operating profit (loss) would have been: | $ 2,630 | $ 4,130 | $ 12,050 | $ 8,260 | ||||||
Special Items to consider in evaluating Adjusted EBITDA: | ||||||||||
- Severance and business restructuring costs | $ - | $ - | $ - | $ (270) | ||||||
Excluding Special Items, Adjusted EBITDA would have been: | $ 3,320 | $ 5,810 | $ 14,800 | $ 12,440 | ||||||
Cequent North America | ||||||||||
Net sales | $ 65,650 | $ 60,880 | $ 339,270 | $ 309,020 | ||||||
Operating profit (loss) | $ (340) | $ (6,060) | $ 27,840 | $ (3,160) | ||||||
Adjusted EBITDA | $ 2,770 | $ (2,230) | $ 40,580 | $ 13,110 | ||||||
Special Items to consider in evaluating operating profit (loss): | ||||||||||
- Severance and business restructuring costs | $ - | $ (6,500) | $ - | $ (13,820) | ||||||
Excluding Special Items, operating profit (loss) would have been: | $ (340) | $ 440 | $ 27,840 | $ 10,660 | ||||||
Special Items to consider in evaluating Adjusted EBITDA: | ||||||||||
- Severance and business restructuring costs | $ - | $ (6,120) | $ - | $ (11,200) | ||||||
Excluding Special Items, Adjusted EBITDA would have been: | $ 2,770 | $ 3,890 | $ 40,580 | $ 24,310 | ||||||
Corporate Expenses | ||||||||||
Operating loss | $ (6,320) | $ (8,680) | $ (24,710) | $ (25,480) | ||||||
Adjusted EBITDA | $ (6,430) | $ (9,310) | $ (24,820) | $ 2,050 | ||||||
Special Items to consider in evaluating operating loss: | ||||||||||
- Severance and business restructuring costs | $ - | $ (2,890) | $ - | $ (5,830) | ||||||
Excluding Special Items, operating loss would have been: | $ (6,320) | $ (5,790) | $ (24,710) | $ (19,650) | ||||||
Special Items to consider in evaluating Adjusted EBITDA: | ||||||||||
- Severance and business restructuring costs | $ - | $ (2,890) | $ - | $ (5,830) | ||||||
- Gain on extinguishment of debt | $ - | $ - | $ - | $ 29,390 | ||||||
Excluding Special Items, Adjusted EBITDA would have been: | $ (6,430) | $ (6,420) | $ (24,820) | $ (21,510) | ||||||
Total Company | ||||||||||
Net sales | $ 222,650 | $ 191,120 | $ 942,650 | $ 803,650 | ||||||
Operating profit | $ 19,500 | $ 7,130 | $ 114,080 | $ 49,910 | ||||||
Adjusted EBITDA | $ 28,710 | $ 17,320 | $ 150,690 | $ 118,950 | ||||||
Total Special Items to consider in evaluating operating profit: | $ - | $ (9,880) | $ - | $ (21,630) | ||||||
Excluding Special Items, operating profit would have been: | $ 19,500 | $ 17,010 | $ 114,080 | $ 71,540 | ||||||
Total Special Items to consider in evaluating Adjusted EBITDA: | $ - | $ (9,500) | $ - | $ 10,380 | ||||||
Excluding Special Items, Adjusted EBITDA would have been: | $ 28,710 | $ 26,820 | $ 150,690 | $ 108,570 | ||||||
Appendix I TriMas Corporation Additional Information Regarding Special Items Impacting Reported GAAP Financial Measures (Unaudited) | |||||||||
Three months ended | Three months ended | ||||||||
December 31, 2010 | December 31, 2009 | ||||||||
(dollars in thousands, except per share amounts) | Income | EPS | Income | EPS | |||||
Income and EPS from continuing operations, as reported | $ 8,170 | $ 0.23 | $ (8,870) | $ (0.26) | |||||
After-tax impact of Special Items to consider in evaluating quality of income | |||||||||
and EPS from continuing operations: | |||||||||
Severance and business restructuring costs and other | - | - | (6,110) | (0.18) | |||||
Excluding Special Items except gain on extinguishment of debt, | |||||||||
income and EPS from continuing operations would have been | $ 8,170 | $ 0.23 | $ (2,760) | $ (0.08) | |||||
After-tax impact of loss on extinguishment of debt | - | - | (6,380) | (0.19) | |||||
Excluding Total Special Items, income and EPS from continuing | |||||||||
operations would have been | $ 8,170 | $ 0.23 | $ 3,620 | $ 0.11 | |||||
Weighted-average shares outstanding at December 31, 2010 and 2009 | 34,561,391 | 33,516,104 | |||||||
Twelve months ended | Twelve months ended | ||||||||
December 31, 2010 | December 31, 2009 | ||||||||
(dollars in thousands, except per share amounts) | Income | EPS | Income | EPS | |||||
Income and EPS from continuing operations, as reported | $ 41,900 | $ 1.21 | $ 12,730 | $ 0.37 | |||||
After-tax impact of Special Items to consider in evaluating quality of income | |||||||||
and EPS from continuing operations: | |||||||||
Severance and business restructuring costs and other | - | - | (13,360) | (0.39) | |||||
Excluding Special Items except gain on extinguishment of debt, | |||||||||
income and EPS from continuing operations would have been | $ 41,900 | $ 1.21 | $ 26,090 | $ 0.76 | |||||
After-tax impact of gain on extinguishment of debt | - | - | 11,190 | 0.33 | |||||
Excluding Total Special Items, income and EPS from continuing | |||||||||
operations would have been | $ 41,900 | $ 1.21 | $ 14,900 | $ 0.43 | |||||
Weighted-average shares outstanding at December 31, 2010 and 2009 | 34,435,245 | 33,892,170 | |||||||
Appendix I (cont.) TriMas Corporation Additional Information Regarding Special Items Impacting Reported GAAP Financial Measures (Unaudited) | |||||||||
Three months ended | Twelve months ended | ||||||||
December 31, | December 31, | ||||||||
(dollars in thousands) | 2010 | 2009 | 2010 | 2009 | |||||
Operating profit from continuing operations, as reported | $ 19,500 | $ 7,130 | $ 114,080 | $ 49,910 | |||||
Special Items to consider in evaluating quality of earnings: | |||||||||
Severance and business restructuring costs and other | $ - | $ (9,880) | $ - | $ (21,630) | |||||
Excluding Special Items, operating profit from continuing | |||||||||
operations would have been | $ 19,500 | $ 17,010 | $ 114,080 | $ 71,540 | |||||
Three months ended | Twelve months ended | ||||||||
December 31, | December 31, | ||||||||
(dollars in thousands) | 2010 | 2009 | 2010 | 2009 | |||||
Adjusted EBITDA from continuing operations, as reported | $ 28,710 | $ 17,320 | $ 150,690 | $ 118,950 | |||||
Special Items to consider in evaluating quality of earnings: | |||||||||
Severance and business restructuring costs and other | $ - | $ (9,500) | $ - | $ (19,010) | |||||
Excluding Special Items except gain on extinguishment of debt, | |||||||||
Adjusted EBITDA from continuing operations would have been | $ 28,710 | $ 26,820 | $ 150,690 | $ 137,960 | |||||
Gross gain on extinguishment of debt | $ - | $ - | $ - | $ 29,390 | |||||
Excluding Total Special Items, Adjusted EBITDA from continuing | |||||||||
operations would have been | $ 28,710 | $ 26,820 | $ 150,690 | $ 108,570 | |||||
Appendix II TriMas Corporation Reconciliation of Non-GAAP Measure Adjusted EBITDA(1) and Free Cash Flow(2) (Unaudited) | |||||||||
Three months ended | Twelve months ended | ||||||||
December 31, | December 31, | ||||||||
(dollars in thousands) | 2010 | 2009 | 2010 | 2009 | |||||
Net income (loss) | $ 5,690 | $ (11,360) | $ 45,270 | $ (220) | |||||
Income tax expense (benefit) | (2,130) | (7,170) | 21,450 | (520) | |||||
Interest expense | 12,180 | 10,670 | 52,380 | 45,720 | |||||
Debt extinguishment costs | - | 10,260 | - | 11,400 | |||||
Impairment of property and equipment | - | 2,340 | 2,340 | ||||||
Impairment of goodwill and indefinite-lived intangible assets | - | 930 | 930 | ||||||
Depreciation and amortization | 9,470 | 10,530 | 37,740 | 43,940 | |||||
Adjusted EBITDA, total company | 25,210 | 16,200 | 156,840 | 103,590 | |||||
Adjusted EBITDA, discontinued operations | (3,500) | (1,120) | 6,150 | (15,360) | |||||
Adjusted EBITDA, continuing operations | $ 28,710 | $ 17,320 | $ 150,690 | $ 118,950 | |||||
Special Items, excluding gain on extinguishment of debt | - | 9,500 | - | (10,380) | |||||
Cash interest | (17,380) | (18,140) | (45,090) | (43,600) | |||||
Cash taxes | (2,660) | (1,470) | (8,920) | (8,200) | |||||
Non-cash gain on bargain purchase | - | - | (410) | - | |||||
Capital expenditures | (10,810) | (3,210) | (21,900) | (14,030) | |||||
Changes in operating working capital | 19,190 | 14,790 | (2,950) | 58,710 | |||||
Free Cash Flow from operations before Special Items | 17,050 | 18,790 | 71,420 | 101,450 | |||||
Cash paid for Special Items | (420) | (2,220) | (2,870) | (9,130) | |||||
Net proceeds from sale of business and other assets | 90 | 90 | 14,810 | 23,190 | |||||
Free Cash Flow | $ 16,720 | $ 16,660 | $ 83,360 | $ 115,510 | |||||
(1)The Company defines Adjusted EBITDA as net income (loss) before cumulative effect of accounting change, interest, taxes, depreciation, amortization, debt extinguishment costs, 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. (2)The Company defines Free Cash Flow as Adjusted EBITDA from continuing operations, plus Special Items and net proceeds from sale of businesses, less cash paid for interest, taxes and Special Items, capital expenditures and changes in operating working capital. As detailed in Appendix I, for purposes of determining Free Cash Flow, Special Items, net, include those costs, expenses and other charges incurred on a cash basis 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 Free Cash Flow, as defined. | |||||||||
CONTACT: | |
Sherry Lauderback | |
VP, Investor Relations & Communications | |
(248) 631-5506 | |
sherrylauderback@trimascorp.com | |
SOURCE
News Provided by Acquire Media