-
Net sales for third quarter fiscal 2010 increased 10% over the prior
fiscal year to $313.5 million
-
Operating income for third quarter fiscal 2010 increased 8% to $32.9
million
-
Income from continuing operations for third quarter fiscal 2010 was
$18.1 million, or $1.08 per diluted share
-
Net income for third quarter fiscal 2010 was $5.6 million, or $0.34
per diluted share, which included a non-cash impairment charge of
$17.4 million in discontinued operations
-
Cash flow from operations for third quarter fiscal 2010 was $53.2
million, a 106% increase, and year to date was $126.5 million, a 65%
increase
Triumph Group, Inc. (NYSE:TGI) today reported that net sales for
the third quarter of the fiscal year ending March 31, 2010 totaled
$313.5 million, a ten percent increase from last year’s third quarter
net sales of $285.2 million. Income from continuing operations for the
third quarter of fiscal year 2010 was $18.1 million, or $1.08 per
diluted share, versus $20.1 million, or $1.21 per diluted share, for the
third quarter of the prior year. Net income for the third quarter of
fiscal year 2010 was $5.6 million, or $0.34 per diluted share, versus
$19.2 million, or $1.16 per diluted share, for the third quarter of the
prior year. The loss from discontinued operations for the quarter
included an impairment charge of $17.4 million. The number of shares
used in computing diluted earnings per share for the third quarter of
fiscal 2010 was 16.7 million shares. During the quarter, the company
generated $53.2 million of cash flow from operations. The results for
the quarter included $1.5 million of incremental non-cash interest
expense associated with the adoption of APB 14-1, which required a
change in the accounting for convertible debt interest, and
approximately $1.8 million of interest expense associated with the $175
million in aggregate principal amount of senior subordinated notes
issued during the quarter. Approximately $0.8 million of start up costs
related to the Mexican facility were also included in the results for
the quarter. Prior year results were restated to reflect the adoption of
APB 14-1, resulting in an incremental $1.5 million of interest expense
over the previously reported amount.
Net sales for the nine months of fiscal year 2010 were $942.8 million, a
one percent increase from net sales of $929.2 million last fiscal year.
Income from continuing operations for the first nine months of fiscal
year 2010 was $60.3 million, or $3.62 per diluted share. Net income for
the first nine months of fiscal year 2010 was $43.1 million, or $2.59
per diluted share. During the nine months ended December 31, 2009, the
company generated $126.5 million of cash flow from operations.
Aerospace Systems
The Aerospace Systems segment reported net sales for the quarter of
$262.9 million compared to $222.8 million in the prior year, an increase
of eighteen percent. After adjusting for the effect of last year’s
Boeing strike, organic sales decreased eight percent over the prior year
primarily due to continued softness in the business jet and regional jet
markets. Operating income for the third quarter of fiscal year 2010 was
$39.1 million, compared to $34.3 million for the prior year period, a
fourteen percent increase. Operating income for the quarter included
$1.2 million of legal expenses associated with the ongoing trade secret
litigation, an increase of eighty-two percent over the prior year
period. Margins for the quarter were negatively impacted by
approximately $11.5 million of sales recognized at zero margin
representing progress payments for ongoing negotiations of a retroactive
pricing agreement, which is expected to be finalized during the quarter
ending March 31, 2010.
Aftermarket Services
The Aftermarket Services segment reported net sales for the quarter of
$51.4 million, compared to $63.1 million in the prior year period, a
decrease of nineteen percent primarily due to lower passenger and
freight traffic and the continued effects of deferring maintenance and
inventory de-stocking. Operating income for the third quarter of fiscal
year 2010 was $1.4 million, compared to $2.2 million for the prior year
period.
Outlook
Commenting on the company’s performance and its outlook, Richard C. Ill,
Triumph’s Chairman and Chief Executive Officer, said, "In light of the
current market environment, we are pleased with our third quarter
performance. During the quarter, our backlog grew sequentially and we
continued to execute well, contain costs, and generate very strong cash
flow. In addition, we successfully completed a high yield debt offering,
which added both strength and flexibility to our balance sheet. These
key elements position us well to invest in and grow our company.”
"Based on current projected aircraft production rates and our existing
share count, we now expect that earnings per share from continuing
operations for the current fiscal year will be approximately $4.80 per
diluted share, which includes the after-tax impact of the interest
expense associated with the recently issued senior subordinated notes of
approximately $0.22 per diluted share.”
As previously announced, Triumph Group will hold a conference call
tomorrow at 8:30 a.m. (ET) to discuss the fiscal year 2010 third quarter
results. The conference call will be available live and archived on the
company’s website at http://www.triumphgroup.com.
A slide presentation will be included with the audio portion of the
webcast. An audio replay will be available from February 4th
until February 11th by calling (888) 266-2081 (Domestic) or
(703) 925-2533 (International), passcode #1427249.
Triumph Group, Inc., headquartered in Wayne, Pennsylvania, designs,
engineers, manufactures, repairs and overhauls aircraft components and
accessories. 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 expectations of
future aerospace market conditions, aircraft production rates, financial
and operational performance, revenue and earnings growth, and earnings
results for fiscal 2010. All forward-looking statements involve risks
and uncertainties which could affect the company’s actual results and
could cause its actual results to differ materially from those expressed
in any forward looking statements made by, or on behalf of, the company.
Further information regarding the important factors that could cause
actual results to differ from projected results can be found in
Triumph’s reports filed with the SEC, including our Annual Report on
Form 10-K for the fiscal year ended March 31, 2009.
|
|
|
FINANCIAL DATA (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
TRIUMPH GROUP, INC. AND SUBSIDIARIES
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED STATEMENTS OF INCOME
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$313,530
|
|
|
$285,243
|
|
|
$942,799
|
|
|
$929,190
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
32,938
|
|
|
30,431
|
|
|
107,936
|
|
|
116,473
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense and other
|
|
7,768
|
|
|
4,687
|
|
|
18,595
|
|
|
14,266
|
|
|
Gain on early extinguishment of debt
|
|
0
|
|
|
(581
|
)
|
|
(39
|
)
|
|
(581
|
)
|
|
Income tax expense
|
|
7,117
|
|
|
6,264
|
|
|
29,088
|
|
|
32,616
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
18,053
|
|
|
20,061
|
|
|
60,292
|
|
|
70,172
|
|
|
Loss from discontinued operations, net of tax
|
|
(12,453
|
)
|
|
(818
|
)
|
|
(17,202
|
)
|
|
(3,114
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$5,600
|
|
|
$19,243
|
|
|
$43,090
|
|
|
$67,058
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$1.10
|
|
|
$1.22
|
|
|
$3.66
|
|
|
$4.28
|
|
|
Loss from discontinued operations
|
|
($0.76
|
)
|
|
($0.05
|
)
|
|
($1.05
|
)
|
|
($0.19
|
)
|
|
Net income
|
|
$0.34
|
|
|
$1.17
|
|
|
$2.62
|
|
*
|
$4.09
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
16,467
|
|
|
16,387
|
|
|
16,454
|
|
|
16,382
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$1.08
|
|
|
$1.21
|
|
|
$3.62
|
|
|
$4.23
|
|
|
Loss from discontinued operations
|
|
($0.75
|
)
|
|
($0.05
|
)
|
|
($1.03
|
)
|
|
($0.19
|
)
|
|
Net income
|
|
$0.34
|
|
*
|
$1.16
|
|
|
$2.59
|
|
|
$4.04
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted
|
|
16,688
|
|
|
16,551
|
|
|
16,641
|
|
|
16,584
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared and paid per common share
|
|
$0.04
|
|
|
$0.04
|
|
|
$0.12
|
|
|
$0.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Difference due to rounding.
|
|
|
|
|
|
FINANCIAL DATA (UNAUDITED)
|
|
|
|
|
|
|
|
TRIUMPH GROUP, INC. AND SUBSIDIARIES
|
|
(dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
BALANCE SHEET
|
|
|
|
|
|
|
|
December 31,
|
|
March 31,
|
|
|
|
2009
|
|
|
2009
|
|
|
Assets
|
|
Cash and cash equivalents
|
|
$152,284
|
|
|
$14,478
|
|
|
Accounts receivable, net
|
|
166,045
|
|
|
209,463
|
|
|
Inventory
|
|
378,670
|
|
|
389,348
|
|
|
Rotable assets
|
|
25,753
|
|
|
25,652
|
|
|
Deferred income taxes
|
|
1,486
|
|
|
1,727
|
|
|
Assets held for sale
|
|
5,281
|
|
|
27,695
|
|
|
Prepaid income taxes
|
|
0
|
|
|
4,434
|
|
|
Prepaid expenses and other
|
|
8,052
|
|
|
6,021
|
|
|
Current assets
|
|
737,571
|
|
|
678,818
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
322,154
|
|
|
332,467
|
|
|
Goodwill
|
|
487,197
|
|
|
459,541
|
|
|
Intangible assets, net
|
|
79,907
|
|
|
108,350
|
|
|
Other
|
|
18,802
|
|
|
12,031
|
|
|
|
|
|
|
|
|
Total assets
|
|
$1,645,631
|
|
|
$1,591,207
|
|
|
|
|
|
|
|
|
Liabilities & Stockholders' Equity
|
|
|
|
|
|
|
|
Accounts payable
|
|
$78,402
|
|
|
$103,711
|
|
|
Accrued expenses
|
|
94,336
|
|
|
109,580
|
|
|
Liabilities related to assets held for sale
|
|
681
|
|
|
4,283
|
|
|
Current portion of long-term debt
|
|
94,214
|
|
|
89,085
|
|
|
Current liabilities
|
|
267,633
|
|
|
306,659
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
414,823
|
|
|
370,311
|
|
|
Income taxes payable, non-current
|
|
4,093
|
|
|
2,917
|
|
|
Deferred income taxes, non-current
|
|
106,991
|
|
|
108,413
|
|
|
Other non-current liabilities
|
|
13,139
|
|
|
14,344
|
|
|
|
|
|
|
|
|
Stockholders' Equity:
|
|
|
|
|
|
Common stock, $.001 par value, 100,000,000 shares authorized,
16,820,754 and 16,763,984 shares issued
|
|
16
|
|
|
16
|
|
|
Capital in excess of par value
|
|
314,095
|
|
|
311,434
|
|
|
Treasury stock, at cost, 153,278 and 174,417 shares
|
|
(8,404
|
)
|
|
(9,785
|
)
|
|
Accumulated other comprehensive income (loss)
|
|
4,035
|
|
|
(2,233
|
)
|
|
Retained earnings
|
|
529,210
|
|
|
489,131
|
|
|
Total stockholders' equity
|
|
838,952
|
|
|
788,563
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$1,645,631
|
|
|
$1,591,207
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL DATA (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
TRIUMPH GROUP, INC. AND SUBSIDIARIES
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT DATA
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
Aerospace Systems
|
|
$262,882
|
|
|
$222,751
|
|
|
$779,276
|
|
|
$738,552
|
|
|
Aftermarket Services
|
|
51,409
|
|
|
63,107
|
|
|
166,506
|
|
|
192,556
|
|
|
Elimination of inter-segment sales
|
|
(761
|
)
|
|
(615
|
)
|
|
(2,983
|
)
|
|
(1,918
|
)
|
|
|
|
$313,530
|
|
|
$285,243
|
|
|
$942,799
|
|
|
$929,190
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
|
Aerospace Systems
|
|
$39,090
|
|
|
$34,269
|
|
|
$120,021
|
|
|
$126,854
|
|
|
Aftermarket Services
|
|
1,390
|
|
|
2,219
|
|
|
7,294
|
|
|
9,002
|
|
|
Corporate
|
|
(7,542
|
)
|
|
(6,057
|
)
|
|
(19,379
|
)
|
|
(19,383
|
)
|
|
|
|
$32,938
|
|
|
$30,431
|
|
|
$107,936
|
|
|
$116,473
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
|
Aerospace Systems
|
|
$9,084
|
|
|
$8,498
|
|
|
$30,674
|
|
|
$25,888
|
|
|
Aftermarket Services
|
|
3,211
|
|
|
3,171
|
|
|
9,650
|
|
|
10,206
|
|
|
Corporate
|
|
190
|
|
|
58
|
|
|
534
|
|
|
191
|
|
|
|
|
$12,485
|
|
|
$11,727
|
|
|
$40,858
|
|
|
$36,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
Aerospace Systems
|
|
$5,005
|
|
|
$6,097
|
|
|
$17,197
|
|
|
$24,008
|
|
|
Aftermarket Services
|
|
1,474
|
|
|
1,684
|
|
|
3,234
|
|
|
6,676
|
|
|
Corporate
|
|
1,242
|
|
|
81
|
|
|
1,335
|
|
|
568
|
|
|
|
|
$7,721
|
|
|
$7,862
|
|
|
$21,766
|
|
|
$31,252
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 recent 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,
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 charges, such as 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 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.
-
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.
|
|
|
FINANCIAL DATA (UNAUDITED)
|
|
|
|
|
|
|
|
TRIUMPH GROUP, INC. AND SUBSIDIARIES
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
Non-GAAP Financial Measure Disclosures, continued
|
|
|
|
|
|
|
|
Management compensates for the above-described limitations of using
non-GAAP measures by using a non-GAAP measure only to supplement our
GAAP results and to provide additional information that is useful to
gain an understanding of the factors and trends affecting our
business.
|
|
|
|
|
|
|
|
The following table shows our EBITDA reconciled to our income from
continuing operations for the indicated periods (in thousands):
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$18,053
|
|
|
$20,061
|
|
|
$60,292
|
|
|
$70,172
|
|
|
|
|
|
|
|
|
|
|
|
|
Add-back:
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
7,117
|
|
|
6,264
|
|
|
29,088
|
|
|
32,616
|
|
|
Gain on Early Extinguishment of Debt
|
|
0
|
|
|
(581
|
)
|
|
(39
|
)
|
|
(581
|
)
|
|
Interest Expense and Other
|
|
7,768
|
|
|
4,687
|
|
|
18,595
|
|
|
14,266
|
|
|
Depreciation and Amortization
|
|
12,485
|
|
|
11,727
|
|
|
40,858
|
|
|
36,285
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before Interest, Taxes, Depreciation and Amortization
("EBITDA")
|
|
$45,423
|
|
|
$42,158
|
|
|
$148,794
|
|
|
$152,758
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$313,530
|
|
|
$285,243
|
|
|
$942,799
|
|
|
$929,190
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA Margin
|
|
14.5
|
%
|
|
14.8
|
%
|
|
15.8
|
%
|
|
16.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL DATA (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
TRIUMPH GROUP, INC. AND SUBSIDIARIES
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measure Disclosures (continued)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA):
|
|
Three Months Ended December 31, 2009
|
|
|
|
|
|
Segment Data
|
|
|
|
Total
|
|
Aerospace Systems
|
|
Aftermarket Services
|
|
Corporate / Eliminations
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$18,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add-back:
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
7,117
|
|
|
|
|
|
|
|
|
Gain on Early Extinguishment of Debt
|
|
0
|
|
|
|
|
|
|
|
|
Interest Expense and Other
|
|
7,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Expense)
|
|
$32,938
|
|
|
$39,090
|
|
|
$1,390
|
|
|
($7,542
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
12,485
|
|
|
9,084
|
|
|
3,211
|
|
|
190
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Losses) before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
|
|
$45,423
|
|
|
$48,174
|
|
|
$4,601
|
|
|
($7,352
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$313,530
|
|
|
$262,882
|
|
|
$51,409
|
|
|
($761
|
)
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA Margin
|
|
14.5
|
%
|
|
18.3
|
%
|
|
8.9
|
%
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA):
|
|
Nine Months Ended December 31, 2009
|
|
|
|
|
|
Segment Data
|
|
|
|
Total
|
|
Aerospace Systems
|
|
Aftermarket Services
|
|
Corporate / Eliminations
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$60,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add-back:
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
29,088
|
|
|
|
|
|
|
|
|
Gain on Early Extinguishment of Debt
|
|
(39
|
)
|
|
|
|
|
|
|
|
Interest Expense and Other
|
|
18,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Expense)
|
|
$107,936
|
|
|
$120,021
|
|
|
$7,294
|
|
|
($19,379
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
40,858
|
|
|
30,674
|
|
|
9,650
|
|
|
534
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Losses) before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
|
|
$148,794
|
|
|
$150,695
|
|
|
$16,944
|
|
|
($18,845
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$942,799
|
|
|
$779,276
|
|
|
$166,506
|
|
|
($2,983
|
)
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA Margin
|
|
15.8
|
%
|
|
19.3
|
%
|
|
10.2
|
%
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL DATA (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
TRIUMPH GROUP, INC. AND SUBSIDIARIES
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measure Disclosures (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA):
|
|
Three Months Ended December 31, 2008
|
|
|
|
|
|
Segment Data
|
|
|
|
Total
|
|
Aerospace Systems
|
|
Aftermarket Services
|
|
Corporate / Eliminations
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$20,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add-back:
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
6,264
|
|
|
|
|
|
|
|
|
Gain on Early Extinguishment of Debt
|
|
(581
|
)
|
|
|
|
|
|
|
|
Interest Expense and Other
|
|
4,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Expense)
|
|
$30,431
|
|
|
$34,269
|
|
|
$2,219
|
|
|
($6,057
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
11,727
|
|
|
8,498
|
|
|
3,171
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Losses) before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
|
|
$42,158
|
|
|
$42,767
|
|
|
$5,390
|
|
|
($5,999
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$285,243
|
|
|
$222,751
|
|
|
$63,107
|
|
|
($615
|
)
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA Margin
|
|
14.8
|
%
|
|
19.2
|
%
|
|
8.5
|
%
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before Interest, Taxes, Depreciation and Amortization
(EBITDA):
|
|
Nine Months Ended December 31, 2008
|
|
|
|
|
|
Segment Data
|
|
|
|
Total
|
|
Aerospace Systems
|
|
Aftermarket Services
|
|
Corporate / Eliminations
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$70,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add-back:
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
32,616
|
|
|
|
|
|
|
|
|
Gain on Early Extinguishment of Debt
|
|
(581
|
)
|
|
|
|
|
|
|
|
Interest Expense and Other
|
|
14,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Expense)
|
|
$116,473
|
|
|
$126,854
|
|
|
$9,002
|
|
|
($19,383
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
36,285
|
|
|
25,888
|
|
|
10,206
|
|
|
191
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Losses) before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
|
|
$152,758
|
|
|
$152,742
|
|
|
$19,208
|
|
|
($19,192
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$929,190
|
|
|
$738,552
|
|
|
$192,556
|
|
|
($1,918
|
)
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA Margin
|
|
16.4
|
%
|
|
20.7
|
%
|
|
10.0
|
%
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL DATA (UNAUDITED)
|
|
|
|
|
|
|
|
|
TRIUMPH GROUP, INC. AND SUBSIDIARIES
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measure Disclosures
|
|
|
|
|
|
|
|
|
We use "Net Debt to Capital" as a measure of financial leverage.
The following table sets forth the computation of Net Debt to
Capital:
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
March 31,
|
|
|
|
2009
|
|
2009
|
|
|
|
|
|
|
|
Calculation of Net Debt
|
|
|
|
|
|
Current portion
|
|
$
|
94,214
|
|
|
$
|
89,085
|
|
|
Long-term debt
|
|
|
414,823
|
|
|
|
370,311
|
|
|
Total debt
|
|
|
509,037
|
|
|
|
459,396
|
|
|
Less: Cash and cash equivalents
|
|
|
152,284
|
|
|
|
14,478
|
|
|
Net debt
|
|
$
|
356,753
|
|
|
$
|
444,918
|
|
|
|
|
|
|
|
|
Calculation of Capital
|
|
|
|
|
|
Net debt
|
|
$
|
356,753
|
|
|
$
|
444,918
|
|
|
Stockholders' equity
|
|
|
838,952
|
|
|
|
788,563
|
|
|
Total capital
|
|
$
|
1,195,705
|
|
|
$
|
1,233,481
|
|
|
|
|
|
|
|
|
Percent of net debt to capital
|
|
|
29.8
|
%
|
|
|
36.1
|
%
|
|
|
|
|
|
|