TriMas Corporation (NASDAQ: TRS) today announced financial results for
the quarter ended September 30, 2014. The Company reported record third
quarter net sales from continuing operations of $380.1 million, an
increase of 7.1% compared to third quarter 2013. The Company reported
third quarter 2014 income from continuing operations attributable to
TriMas Corporation of $18.4 million, or $0.41 per diluted share, as
compared to income of $28.9 million, or $0.71 per diluted share, during
the third quarter of 2013. Excluding Special Items(1), third
quarter 2014 diluted earnings per share from continuing operations would
have been $0.47, as compared to $0.65 in third quarter 2013, which was
impacted by 11.1% higher weighted average shares outstanding and $1.9
million of diligence costs related to the acquisition of Allfast
Fastening Systems (Allfast) in third quarter 2014.
TriMas Highlights
-
On October 17, 2014, TriMas closed the acquisition of Allfast, a
leading global manufacturer of solid and blind rivets, blind bolts,
temporary fasteners and installation tools for the aerospace industry
with content on substantially all commercial, defense and general
aviation platforms in production and in service.
-
Reported record third quarter net sales of $380.1 million, an increase
of 7.1% as compared to third quarter 2013, due to results from bolt-on
acquisitions and the successful execution of numerous growth
initiatives. During third quarter 2014, net sales increased in all six
segments as compared to third quarter 2013.
-
The Packaging segment achieved 8.9% sales growth in third quarter
2014, compared to third quarter 2013, offsetting the third quarter
2013 divestiture of its rings and levers business.
-
Increased Engineered Components operating profit margin by 860 basis
points, compared to third quarter 2013, as a result of actions taken
to improve the businesses.
-
Reduced interest expense by nearly 40% as compared to third quarter
2013, primarily as a result of the Company's October 2013 refinancing.
-
Sold certain intellectual property and related inventory and tooling
of the former NI Industries business for $6.7 million, consistent with
the Company's efforts to simplify the business and capture value.
-
On a year-to-date basis, generated $37.1 million in Free Cash Flow as
compared to $6.1 million during the first nine months of 2013. Also
raised 2014 Free Cash Flow outlook to be between $70 million and $80
million, from $55 million to $65 million.
“Throughout the third quarter, we continued to face both external market
pressures and operational challenges in our Energy, Aerospace and
Cequent businesses as previously indicated,” said David Wathen, TriMas
President and Chief Executive Officer. “We are keenly focused on
improving our results to have a positive impact on the short and
long-term. We exceeded our recent guidance and achieved third quarter
2014 diluted earnings per share of $0.47, excluding Special Items(1)."
"We have intensified our efforts to increase margins across all of our
businesses through the execution of a series of action plans," Wathen
continued. "Our teams are focused on simplifying our company, as we
concentrate on enhancing our mix of higher-margin businesses and
continue to implement productivity and lean programs throughout the
organization to reduce complexity and costs. We are in the process of
supplementing and building additional capabilities in our operational
and finance teams to better reflect our future needs, while continuing
to focus on process improvement efforts. We also continue to identify
the bright spots and support our customers with new, innovative products
and expanded geographic reach."
"While we have taken actions to improve our operating performance, the
reality is that these improvements take time to execute. We see positive
trends in our businesses, and believe we will be entering 2015
positioned to drive shareholder value through revenue and EPS growth,
margin improvement and substantial cash flow generation in line with our
strategic aspirations," Wathen concluded.
Third Quarter Financial Results - From
Continuing Operations
-
TriMas reported record third quarter net sales of $380.1 million, an
increase of 7.1% as compared to $354.9 million in third quarter 2013.
During third quarter, net sales increased in all six reportable
segments, primarily as a result of sales from acquisitions, as well as
geographic expansion, new customer wins and strength in certain end
markets as compared to third quarter 2013.
-
The Company reported operating profit of $32.3 million in third
quarter 2014, a decrease of 26.0% as compared to third quarter 2013.
Excluding Special Items(1) related to severance and
business restructuring costs, third quarter 2014 operating profit
would have been $35.7 million, a decrease of 11.7% as compared to
$40.5 million during third quarter 2013. Third quarter 2014 operating
profit and the related margin percentage, excluding Special Items(1),
decreased primarily due to a one-time gain recognized on the sale of
the rings and levers business within our Packaging segment during the
third quarter of 2013, less favorable product sales mix, manufacturing
inefficiencies in our Aerospace segment and higher freight and input
costs in Cequent. Partially offsetting the decrease in operating
profit margin were continued productivity, cost reduction and
automation initiatives, as well as operating leverage gained on the
higher sales levels, primarily within Engineered Components.
-
Third quarter 2014 income from continuing operations attributable to
TriMas Corporation was $18.4 million, or $0.41 per diluted share,
compared to $0.71 per diluted share, due to 11.1% higher weighted
average shares outstanding in third quarter 2014 as compared to third
quarter 2013. Excluding Special Items(1), third quarter
2014 income from continuing operations attributable to TriMas
Corporation would have been $21.5 million, or $0.47 per diluted share,
as compared to $0.65 in third quarter 2013, which was impacted by the
2013 gains on sale of rings and levers business and bargain purchase
of an acquisition that did not recur, and significantly higher income
tax expense and share count, as well as $1.9 million of diligence
costs in third quarter 2014 related to the acquisition of Allfast, as
compared to third quarter 2013.
-
The Company reported Free Cash Flow (defined as Cash Flow from
Operating Activities less Capital Expenditures) of $34.6 million for
third quarter 2014, compared to $18.5 million in third quarter 2013.
On a year-to-date basis, the Company generated $37.1 million in Free
Cash Flow as compared to $6.1 million during the first nine months of
2013. Based on third quarter results and forecast for the remainder of
the year, the Company raised its 2014 Free Cash Flow outlook from $55
million to $65 million to between $70 million and $80 million.
-
Through September 30, 2014, the Company invested $27.8 million in
capital expenditures (included in Free Cash Flow above) primarily in
support of future growth and productivity opportunities and used $51.0
million to acquire the remaining interest of Arminak & Associates and
$27.5 million to acquire Lion Holdings in the Packaging segment.
Financial Position
TriMas reported total indebtedness of $341.1 million as of September 30,
2014, as compared to $305.7 million as of December 31, 2013, and $479.7
million as of September 30, 2013. The increase from year end was
primarily as a result of the seasonality related to higher working
capital levels and the funding of acquisitions and capital expenditures.
TriMas ended third quarter 2014 with $396.8 million of cash and
aggregate availability under its revolving credit and accounts
receivable facilities.
In October 2014, the Company amended its Credit Agreement and borrowed
$275 million on an incremental Term Loan A facility and used cash and
additional borrowings on its revolving credit facility to fund the
approximate $360 million purchase price of Allfast. The incremental Term
Loan A amortizes quarterly and matures on October 16, 2018.
Business Segment Results(2)
- From Continuing Operations
Packaging
Net sales for the third quarter increased 8.9% compared to the year ago
period primarily due to increases in specialty systems product sales
resulting from additional demand from North American and European
dispensing customers, as well as incremental customer opportunities in
Asia. Sales further increased as a result of the acquisition of Lion
Holdings in the third quarter of 2014. Excluding the impact related to
the third quarter 2013 divestiture of the Italian rings and levers
business, industrial closures sales improved due to increased demand in
North America and Europe. Operating profit and the related margin
percentage decreased as continued productivity and automation
initiatives and additional operating leverage gained on the higher sales
levels were more than offset due to a gain recognized on the sale of the
Italian rings and levers business in third quarter 2013, a less
favorable product sales mix and additional costs incurred to increase
capacity to meet expected demand. The Company continues to develop
specialty dispensing and closure applications for growing end markets,
including personal care, cosmetic, pharmaceutical, nutrition and
food/beverage, and expand into complementary products.
Energy
Third quarter net sales increased 5.5% compared to the year ago period
primarily as a result of increased demand from North American refining
and petrochemical customers. Third quarter operating profit and the
related margin percentage decreased as a result of a less favorable
product mix shift toward standard gaskets and bolts, manufacturing
inefficiencies, and higher selling, general and administrative expenses.
The Company is focused on improving margins and has recently closed a
less profitable branch in China and restructured its Brazilian energy
business to better reflect the current market demand. The Company also
has multiple programs underway to improve the profitability of its
standard products.
Aerospace
Net sales for the third quarter increased 6.1% compared to the year ago
period primarily due to the results of the acquisition of Mac Fasteners
in October 2013. Third quarter operating profit and the related margin
percentage decreased, as the increase in operating profit earned on
higher sales levels was more than offset by manufacturing inefficiencies
related to smaller customer order quantities and less predictable order
patterns associated with large distribution customers, a less favorable
product sales mix, and lower margins associated with Mac Fastener sales.
The Company continues to invest in this segment by developing and
marketing highly-engineered products for aerospace applications and
leveraging bolt-on acquisitions.
On October 17, 2014, the Company acquired Allfast, a leading global
manufacturer of solid and blind rivets, blind bolts, temporary fasteners
and installation tools for the aerospace industry with content on
substantially all commercial, defense and general aviation platforms in
production and in service. Wathen commented, "The acquisition of Allfast
provides us the opportunity to accelerate our growth in the aerospace
industry and in one of our higher margin business platforms. We are
excited about this combination and welcome the talented team of Allfast
to the TriMas family."
During the third quarter of 2014, the Company discontinued operations of
its NI Industries business, and renamed its former "Aerospace & Defense"
reportable segment "Aerospace."
Engineered Components
Third quarter net sales increased 16.3% compared to the year ago period
primarily due to incremental sales related to the small cylinder asset
acquisition in November 2013 and improved sales in gas compression
products, partially offset by decreased sales of slow speed engines.
Third quarter operating profit increased compared to the prior year
period primarily due to the higher sales levels, with margin improvement
resulting from operating leverage, continued productivity and cost
reduction initiatives. The Company continues to develop new products and
expand its international sales efforts.
Cequent APEA
Net sales for the third quarter increased 8.2% compared to the year ago
period primarily due to the July 2013 acquisition of the towing assets
of AL-KO. Third quarter operating profit was relatively flat and the
related margin percentage decreased primarily as the operating profit
dollars generated by the acquisition were more than offset by an
unfavorable product and regional sales mix and higher selling, general
and administrative expenses associated with the growth and expansion
efforts. The Company continues to identify cost reduction opportunities
and leverage Cequent's strong brand positions to capitalize on growth
opportunities in new markets.
Cequent Americas
Net sales for the third quarter increased 2.3% compared to the year ago
period, primarily due to increases in the aftermarket and retail
channels. The aftermarket channel was positively impacted by the
November 2013 acquisition of DHF Soluções Automotivas in Brazil, while
sales within the retail channel increased primarily due to incremental
demand from existing customers for towing and towing accessories
products. Third quarter operating profit and the related margin
percentage decreased due to higher freight costs resulting from the
footprint changes, inefficiencies resulting from ramp-up of production
in lower cost country facilities and higher material costs related to
steel. The Company continues to identify cost reduction opportunities
and leverage Cequent's strong brand positions and new products for
increased market share in the United States and faster growing markets.
Discontinued Operations
During the third quarter of 2014, the Company ceased operations of its
NI Industries business. NI Industries manufactured cartridge cases for
the defense industry and was party to a U.S. Government facility
maintenance contract. The Company received approximately $6.7 million
for the sale of certain intellectual property and related inventory and
tooling.
2014 Outlook
The Company updated its 2014 outlook provided on September 22, 2014. The
Company estimates that 2014 sales will increase 6% to 7% as compared to
2013. The Company expects full-year 2014 diluted earnings per share from
continuing operations to now be between $1.90 and $1.95 per share,
previously at $1.85 to $1.95 per share, while absorbing approximately 9%
higher weighted average shares outstanding for 2014 as compared to 2013
and excluding the impact of the Allfast acquisition and related
financing and any future events that may be considered Special Items.
Based on third quarter results and its current projections for the
remainder of 2014, the Company raised its 2014 Free Cash Flow (defined
as Cash Flow from Operating Activities less Capital Expenditures)
guidance to be between $70 million and $80 million from $55 million to
$65 million.
Conference Call Information
TriMas Corporation will host its third quarter 2014 earnings conference
call today, Tuesday, October 28, 2014, at 10 a.m. ET. The call-in number
is (888) 438-5491. Participants should request to be connected to the
TriMas Corporation third quarter 2014 earnings conference call
(Conference ID #6900763). The conference call will also be
simultaneously webcast via TriMas' website at www.trimascorp.com,
under the "Investors" section, with an accompanying slide presentation.
A replay of the conference call will be available on the TriMas website
or by dialing (888) 203-1112 (Replay Code #6900763) beginning
October 28, 2014 at 3 p.m. ET through November 4, 2014 at 3 p.m. ET.
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 ability to integrate Allfast and
attain the expected synergies, and the acquisition being accretive, the
Company's leverage, liabilities imposed by the Company's debt
instruments, market demand, competitive factors, 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 December 31, 2013, and in
the Company's Quarterly Reports on Form 10-Q. These risks and
uncertainties may cause actual results to differ materially from those
indicated by the forward-looking statements. All forward-looking
statements made herein are based on information currently available, and
the Company assumes no obligation to update any forward-looking
statements.
In this release, certain non-GAAP financial measures are used.
Reconciliations of these non-GAAP financial measures to the most
directly comparable GAAP financial measure may be found at the end of
this release. Additional information is available at www.trimascorp.com
under the “Investors” section.
About TriMas
Headquartered in Bloomfield Hills, Michigan, TriMas Corporation (NASDAQ:
TRS) provides engineered and applied products for growing markets
worldwide. TriMas is organized into six reportable segments:
Packaging, Energy, Aerospace, Engineered Components, Cequent APEA and
Cequent Americas. TriMas has approximately 7,000 employees at more than
60 different facilities in 19 countries. For more information, visit www.trimascorp.com.
(1) Appendix I details certain costs, expenses and other
charges, collectively described as “Special Items,” that are included in
the determination of income from continuing operations attributable to
TriMas Corporation under GAAP, but that management would consider
important in evaluating the quality of the Company's operating results.
(2) Business Segment Results include Operating Profit that
excludes the impact of Special Items. For a complete schedule of Special
Items by segment, see “Company and Business Segment Financial
Information - Continuing Operations.”
|
|
|
|
|
TriMas Corporation
|
Condensed Consolidated Balance Sheet
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
2014
|
|
2013
|
Assets
|
|
(unaudited)
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
30,070
|
|
|
$
|
27,000
|
Receivables, net
|
|
222,140
|
|
|
180,210
|
Inventories
|
|
262,810
|
|
|
270,690
|
Deferred income taxes
|
|
18,340
|
|
|
18,340
|
Prepaid expenses and other current assets
|
|
18,830
|
|
|
18,770
|
Total current assets
|
|
552,190
|
|
|
515,010
|
Property and equipment, net
|
|
214,550
|
|
|
206,150
|
Goodwill
|
|
321,550
|
|
|
309,660
|
Other intangibles, net
|
|
207,590
|
|
|
219,530
|
Other assets
|
|
45,370
|
|
|
50,430
|
Total assets
|
|
$
|
1,341,250
|
|
|
$
|
1,300,780
|
Liabilities and Shareholders' Equity
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Current maturities, long-term debt
|
|
$
|
11,430
|
|
|
$
|
10,290
|
Accounts payable
|
|
166,200
|
|
|
166,090
|
Accrued liabilities
|
|
85,880
|
|
|
85,130
|
Total current liabilities
|
|
263,510
|
|
|
261,510
|
Long-term debt
|
|
329,690
|
|
|
295,450
|
Deferred income taxes
|
|
52,930
|
|
|
64,940
|
Other long-term liabilities
|
|
94,410
|
|
|
99,990
|
Total liabilities
|
|
740,540
|
|
|
721,890
|
Redeemable noncontrolling interests
|
|
—
|
|
|
29,480
|
Total shareholders' equity
|
|
600,710
|
|
|
549,410
|
Total liabilities and shareholders' equity
|
|
$
|
1,341,250
|
|
|
$
|
1,300,780
|
|
|
|
|
|
TriMas Corporation
|
Consolidated Statement of Income
|
(Unaudited - dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Net sales
|
|
$
|
380,120
|
|
|
$
|
354,910
|
|
|
$
|
1,148,510
|
|
|
$
|
1,068,410
|
|
Cost of sales
|
|
(282,070
|
)
|
|
(260,800
|
)
|
|
(845,100
|
)
|
|
(788,120
|
)
|
Gross profit
|
|
98,050
|
|
|
94,110
|
|
|
303,410
|
|
|
280,290
|
|
Selling, general and administrative expenses
|
|
(65,540
|
)
|
|
(60,890
|
)
|
|
(193,970
|
)
|
|
(181,490
|
)
|
Net gain (loss) on dispositions of property and equipment
|
|
(240
|
)
|
|
10,360
|
|
|
(490
|
)
|
|
10,350
|
|
Operating profit
|
|
32,270
|
|
|
43,580
|
|
|
108,950
|
|
|
109,150
|
|
Other expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(3,360
|
)
|
|
(5,570
|
)
|
|
(10,270
|
)
|
|
(16,320
|
)
|
Other income (expense), net
|
|
(2,370
|
)
|
|
2,480
|
|
|
(5,220
|
)
|
|
560
|
|
Other expense, net
|
|
(5,730
|
)
|
|
(3,090
|
)
|
|
(15,490
|
)
|
|
(15,760
|
)
|
Income from continuing operations before income tax expense
|
|
26,540
|
|
|
40,490
|
|
|
93,460
|
|
|
93,390
|
|
Income tax expense
|
|
(8,150
|
)
|
|
(10,240
|
)
|
|
(29,410
|
)
|
|
(21,880
|
)
|
Income from continuing operations
|
|
18,390
|
|
|
30,250
|
|
|
64,050
|
|
|
71,510
|
|
Income (loss) from discontinued operations, net of income tax expense
|
|
3,840
|
|
|
(300
|
)
|
|
3,760
|
|
|
280
|
|
Net income
|
|
22,230
|
|
|
29,950
|
|
|
67,810
|
|
|
71,790
|
|
Less: Net income attributable to noncontrolling interests
|
|
—
|
|
|
1,320
|
|
|
810
|
|
|
3,090
|
|
Net income attributable to TriMas Corporation
|
|
$
|
22,230
|
|
|
$
|
28,630
|
|
|
$
|
67,000
|
|
|
$
|
68,700
|
|
Basic earnings per share attributable to TriMas Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.41
|
|
|
$
|
0.72
|
|
|
$
|
1.41
|
|
|
$
|
1.72
|
|
Discontinued operations
|
|
0.08
|
|
|
(0.01
|
)
|
|
0.08
|
|
|
0.01
|
|
Net income per share
|
|
$
|
0.49
|
|
|
$
|
0.71
|
|
|
$
|
1.49
|
|
|
$
|
1.73
|
|
Weighted average common shares—basic
|
|
44,919,340
|
|
|
40,345,828
|
|
|
44,863,008
|
|
|
39,668,693
|
|
Diluted earnings per share attributable to TriMas Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.41
|
|
|
$
|
0.71
|
|
|
$
|
1.40
|
|
|
$
|
1.71
|
|
Discontinued operations
|
|
0.08
|
|
|
(0.01
|
)
|
|
0.08
|
|
|
0.01
|
|
Net income per share
|
|
$
|
0.49
|
|
|
$
|
0.70
|
|
|
$
|
1.48
|
|
|
$
|
1.72
|
|
Weighted average common shares—diluted
|
|
45,276,199
|
|
|
40,746,503
|
|
|
45,231,058
|
|
|
40,029,425
|
|
|
|
|
TriMas Corporation
|
Consolidated Statement of Cash Flow
|
(Unaudited - dollars in thousands)
|
|
|
|
|
|
Nine months ended
|
|
|
September 30,
|
|
|
2014
|
|
2013
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
67,810
|
|
|
$
|
71,790
|
|
Adjustments to reconcile net income to net cash provided by
operating activities, net of acquisition impact:
|
|
|
|
|
|
|
Gain on dispositions of property and equipment
|
|
(6,320
|
)
|
|
(10,350
|
)
|
Bargain purchase gain
|
|
—
|
|
|
(2,880
|
)
|
Depreciation
|
|
24,190
|
|
|
22,190
|
|
Amortization of intangible assets
|
|
16,630
|
|
|
14,420
|
|
Amortization of debt issue costs
|
|
1,430
|
|
|
1,310
|
|
Deferred income taxes
|
|
(6,910
|
)
|
|
(3,180
|
)
|
Non-cash compensation expense
|
|
6,690
|
|
|
7,110
|
|
Excess tax benefits from stock based compensation
|
|
(1,100
|
)
|
|
(1,280
|
)
|
Increase in receivables
|
|
(43,520
|
)
|
|
(48,560
|
)
|
Decrease in inventories
|
|
7,380
|
|
|
1,800
|
|
(Increase) decrease in prepaid expenses and other assets
|
|
2,320
|
|
|
(7,100
|
)
|
Decrease in accounts payable and accrued liabilities
|
|
(3,460
|
)
|
|
(4,280
|
)
|
Other, net
|
|
(240
|
)
|
|
290
|
|
Net cash provided by operating activities, net of acquisition impact
|
|
64,900
|
|
|
41,280
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
Capital expenditures
|
|
(27,770
|
)
|
|
(35,150
|
)
|
Acquisition of businesses, net of cash acquired
|
|
(27,510
|
)
|
|
(56,000
|
)
|
Net proceeds from disposition of assets
|
|
6,990
|
|
|
10,720
|
|
Net cash used for investing activities
|
|
(48,290
|
)
|
|
(80,430
|
)
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
Proceeds from sale of common stock in connection with the Company's
equity offering, net of issuance costs
|
|
—
|
|
|
174,720
|
|
Proceeds from borrowings on term loan facilities
|
|
134,080
|
|
|
150,090
|
|
Repayments of borrowings on term loan facilities
|
|
(139,800
|
)
|
|
(151,710
|
)
|
Proceeds from borrowings on revolving credit and accounts receivable
facilities
|
|
732,480
|
|
|
632,740
|
|
Repayments of borrowings on revolving credit and accounts receivable
facilities
|
|
(687,520
|
)
|
|
(575,730
|
)
|
Distributions to noncontrolling interests
|
|
(580
|
)
|
|
(1,910
|
)
|
Payment for noncontrolling interests
|
|
(51,000
|
)
|
|
—
|
|
Proceeds from contingent consideration related to disposition of
businesses
|
|
—
|
|
|
1,030
|
|
Shares surrendered upon vesting of options and restricted stock
awards to cover tax obligations
|
|
(2,780
|
)
|
|
(3,930
|
)
|
Proceeds from exercise of stock options
|
|
480
|
|
|
1,340
|
|
Excess tax benefits from stock based compensation
|
|
1,100
|
|
|
1,280
|
|
Net cash provided by (used for) financing activities
|
|
(13,540
|
)
|
|
227,920
|
|
Cash and Cash Equivalents:
|
|
|
|
|
|
|
Increase for the period
|
|
3,070
|
|
|
188,770
|
|
At beginning of period
|
|
27,000
|
|
|
20,580
|
|
At end of period
|
|
$
|
30,070
|
|
|
$
|
209,350
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
7,960
|
|
|
$
|
12,610
|
|
Cash paid for taxes
|
|
$
|
25,610
|
|
|
$
|
29,880
|
|
|
|
|
|
|
TriMas Corporation
|
Company and Business Segment Financial Information
|
Continuing Operations (Unaudited - dollars in thousands)
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Packaging
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
89,320
|
|
|
$
|
82,010
|
|
|
$
|
257,000
|
|
|
$
|
235,000
|
|
Operating profit
|
|
$
|
20,770
|
|
|
$
|
31,320
|
|
|
$
|
59,670
|
|
|
$
|
65,550
|
|
Special Items to consider in evaluating operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
620
|
|
|
$
|
—
|
|
|
$
|
620
|
|
|
$
|
—
|
|
Release of historical translation adjustments related to the sale of
Italian business
|
|
$
|
—
|
|
|
$
|
(7,910
|
)
|
|
$
|
—
|
|
|
$
|
(7,910
|
)
|
Excluding Special Items, operating profit would have been
|
|
$
|
21,390
|
|
|
$
|
23,410
|
|
|
$
|
60,290
|
|
|
$
|
57,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
50,290
|
|
|
$
|
47,680
|
|
|
$
|
155,390
|
|
|
$
|
161,420
|
|
Operating profit (loss)
|
|
$
|
(1,100
|
)
|
|
$
|
1,450
|
|
|
$
|
870
|
|
|
$
|
12,530
|
|
Special Items to consider in evaluating operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
2,080
|
|
|
$
|
—
|
|
|
$
|
4,430
|
|
|
$
|
—
|
|
Excluding Special Items, operating profit would have been
|
|
$
|
980
|
|
|
$
|
1,450
|
|
|
$
|
5,300
|
|
|
$
|
12,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aerospace
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
27,410
|
|
|
$
|
25,830
|
|
|
$
|
86,420
|
|
|
$
|
68,230
|
|
Operating profit
|
|
$
|
3,870
|
|
|
$
|
6,350
|
|
|
$
|
14,390
|
|
|
$
|
15,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineered Components
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
55,310
|
|
|
$
|
47,540
|
|
|
$
|
165,060
|
|
|
$
|
143,830
|
|
Operating profit
|
|
$
|
8,090
|
|
|
$
|
2,860
|
|
|
$
|
24,920
|
|
|
$
|
14,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cequent APEA
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
44,290
|
|
|
$
|
40,950
|
|
|
$
|
127,560
|
|
|
$
|
111,330
|
|
Operating profit
|
|
$
|
3,210
|
|
|
$
|
3,570
|
|
|
$
|
7,930
|
|
|
$
|
9,300
|
|
Special Items to consider in evaluating operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
380
|
|
|
$
|
—
|
|
|
$
|
380
|
|
|
$
|
—
|
|
Excluding Special Items, operating profit would have been
|
|
$
|
3,590
|
|
|
$
|
3,570
|
|
|
$
|
8,310
|
|
|
$
|
9,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cequent Americas
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
113,500
|
|
|
$
|
110,900
|
|
|
$
|
357,080
|
|
|
$
|
348,600
|
|
Operating profit
|
|
$
|
8,660
|
|
|
$
|
7,440
|
|
|
$
|
31,310
|
|
|
$
|
21,030
|
|
Special Items to consider in evaluating operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
360
|
|
|
$
|
4,780
|
|
|
$
|
2,800
|
|
|
$
|
12,570
|
|
Excluding Special Items, operating profit would have been
|
|
$
|
9,020
|
|
|
$
|
12,220
|
|
|
$
|
34,110
|
|
|
$
|
33,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
$
|
(11,230
|
)
|
|
$
|
(9,410
|
)
|
|
$
|
(30,140
|
)
|
|
$
|
(29,520
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Company
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
380,120
|
|
|
$
|
354,910
|
|
|
$
|
1,148,510
|
|
|
$
|
1,068,410
|
|
Operating profit
|
|
$
|
32,270
|
|
|
$
|
43,580
|
|
|
$
|
108,950
|
|
|
$
|
109,150
|
|
Total Special Items to consider in evaluating operating profit:
|
|
$
|
3,440
|
|
|
$
|
(3,130
|
)
|
|
$
|
8,230
|
|
|
$
|
4,660
|
|
Excluding Special Items, operating profit would have been
|
|
$
|
35,710
|
|
|
$
|
40,450
|
|
|
$
|
117,180
|
|
|
$
|
113,810
|
|
|
|
|
|
|
Appendix I
|
TriMas Corporation
|
Additional Information Regarding Special Items Impacting
|
Reported GAAP Financial Measures
|
(Unaudited - dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Income from continuing operations, as reported
|
|
$
|
18,390
|
|
|
$
|
30,250
|
|
|
$
|
64,050
|
|
|
$
|
71,510
|
|
Less: Net income attributable to noncontrolling interests
|
|
—
|
|
|
1,320
|
|
|
810
|
|
|
3,090
|
|
Income from continuing operations attributable to TriMas Corporation
|
|
18,390
|
|
|
28,930
|
|
|
63,240
|
|
|
68,420
|
|
After-tax impact of Special Items to consider in evaluating quality
of income from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Release of historical translation adjustments related to the sale of
Italian business
|
|
—
|
|
|
(7,910
|
)
|
|
—
|
|
|
(7,910
|
)
|
Severance and business restructuring costs
|
|
3,060
|
|
|
3,100
|
|
|
6,920
|
|
|
8,690
|
|
Tax restructuring
|
|
—
|
|
|
2,200
|
|
|
—
|
|
|
2,200
|
|
Excluding Special Items, income from continuing operations
attributable to TriMas Corporation would have been
|
|
$
|
21,450
|
|
|
$
|
26,320
|
|
|
$
|
70,160
|
|
|
$
|
71,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Diluted earnings per share from continuing operations attributable
to TriMas Corporation, as reported
|
|
$
|
0.41
|
|
|
$
|
0.71
|
|
|
$
|
1.40
|
|
|
$
|
1.71
|
|
After-tax impact of Special Items to consider in evaluating quality
of EPS from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Release of historical translation adjustments related to the sale of
Italian business
|
|
—
|
|
|
(0.19
|
)
|
|
—
|
|
|
(0.20
|
)
|
Severance and business restructuring costs
|
|
0.06
|
|
|
0.08
|
|
|
0.15
|
|
|
0.22
|
|
Tax restructuring
|
|
—
|
|
|
0.05
|
|
|
—
|
|
|
0.05
|
|
Excluding Special Items, EPS from continuing operations would have
been
|
|
$
|
0.47
|
|
|
$
|
0.65
|
|
|
$
|
1.55
|
|
|
$
|
1.78
|
|
Weighted-average shares outstanding for the three and nine months
ended September 30, 2014 and 2013
|
|
45,276,199
|
|
|
40,746,503
|
|
|
45,231,058
|
|
|
40,029,425
|
|
Copyright Business Wire 2014