TriMas Corporation (NASDAQ: TRS) today announced financial results for
the year and quarter ended December 31, 2014. TriMas reported record
fourth quarter net sales from continuing operations of $350.6 million,
an increase of 9.5% compared to fourth quarter 2013. The Company
reported fourth quarter 2014 income from continuing operations
attributable to TriMas Corporation of $2.7 million, or $0.06 per diluted
share, as compared to $6.0 million, or $0.13 per diluted share during
fourth quarter 2013. Excluding Special Items(1), fourth
quarter 2014 diluted earnings per share (EPS) from continuing operations
would have been $0.37, an increase of 27.6% as compared to $0.29 in
fourth quarter 2013, while absorbing ($0.01) of net EPS as a result of
the Allfast Fastening Systems (Allfast) acquisition and related
financing during fourth quarter 2014. The Allfast acquisition and
related financing impact was not included in the Company's 2014 EPS
guidance previously provided.
For the year, the Company reported record net sales from continuing
operations of $1.5 billion, an increase of 8.0% compared to 2013. The
Company reported full year income from continuing operations
attributable to TriMas Corporation of $65.9 million, or $1.46 per
diluted share, compared to income from continuing operations of $74.4
million, or $1.80 per diluted share, in 2013. Excluding Special Items(1),
full year 2014 income from continuing operations would have been $87.1
million, or $1.92 per diluted share, as compared to $84.7 million, or
$2.05 per diluted share, in 2013. Full year 2014 EPS was impacted by
9.4% higher weighted average shares outstanding as compared to 2013, as
well as $2.2 million of diligence costs related to the acquisition of
Allfast.
TriMas Full Year 2014 Highlights
-
Achieved record net sales of approximately $1.5 billion, an increase
of 8.0%, due to the results from acquisitions and the successful
execution of growth initiatives. Net sales increased across all six
business segments.
-
Generated $89.0 million in Free Cash Flow, which represents more than
100% of net income and an increase of 84.9% as compared to 2013.
-
Continued to refine the business portfolio including the completion of
acquisitions in Packaging and Aerospace for approximately $382.9
million, net of cash acquired, and exiting the Company's defense
business. The Allfast acquisition, completed in October 2014, is
meeting the Company's expectations.
-
Achieved 7.8% net sales growth in the Packaging segment as compared to
2013, offsetting the third quarter 2013 divestiture of its rings and
levers business, while achieving a 23.9% operating profit margin(1).
-
Increased Engineered Components net sales by 19.4% as compared to
2013, and grew operating profit margin by 490 basis points as a result
of actions taken to improve the businesses.
-
Launched margin enhancement programs designed to optimize
manufacturing footprint, exit lower margin products and geographies,
and achieve synergies from previous acquisitions.
-
Announced plan to separate into two public companies via a tax-free
spin-off of Cequent businesses; targeted completion during mid-2015.
“We ended 2014 with record sales of $1.5 billion, an increase of 8.0% as
compared to 2013, and EPS of $1.92(1), which is within the
guidance range previously provided,” said David Wathen, TriMas President
and Chief Executive Officer. “During the year, we intensified our
efforts to improve our future margins across all of our businesses
through a series of initiatives. We remain focused on reshaping the
businesses to better serve our customers, optimizing our flexible global
manufacturing footprint, implementing productivity and lean programs to
reduce lead times, complexity and costs, and leveraging our recent
acquisitions."
Wathen continued, "Our actions taken in 2014 mark the beginning of a
transformation for TriMas, as we continue our progress toward becoming a
leading provider of high-margin, highly-engineered product solutions. We
are committed to enhancing shareholder value through management of our
business portfolio and organizational focus. During 2014, we invested in
our higher-margin Packaging and Aerospace businesses with acquisitions
which will drive further growth and margin expansion. We also exited our
defense business, as well as other less profitable products and
geographies, and will continue to evaluate additional opportunities to
do so on an on-going basis. Most notably, we announced the decision to
spin-off our Cequent businesses, which we believe will provide both
companies greater flexibility to focus on their distinct growth and
margin improvement strategies, enable them to further improve
competitiveness and create significant value for shareholders, customers
and employees."
"We have taken actions to improve our operating performance which will
require time and resources to execute - the benefits which will begin to
be realized as we progress through 2015. We believe we are starting the
year positioned to drive shareholder value through revenue and EPS
growth, margin improvement and cash flow generation. Despite the
dramatic shift in currency rates and the impact of the decline in oil
prices, we are estimating 2015 top-line growth of 3% to 5% and full-year
2015 diluted EPS to range between $2.10 and $2.20 per share, with the
midpoint representing EPS growth of approximately 12% as compared to
2014. We continue to be confident in our ability to grow the top-line
faster than the economy, improve our margins and generate strong cash
flow - to deliver increased return on capital,” Wathen concluded.
Full Year 2014 Financial Results - From
Continuing Operations
-
TriMas reported 2014 record net sales of $1.5 billion, an increase of
8.0% as compared to $1.4 billion in 2013. During 2014, net sales
increased in all six segments, primarily as a result of sales from
acquisitions, as well as geographic expansion, new product
introductions and strength in certain end markets, while offsetting
the $10.2 million reduction of sales associated with the disposition
of the Italian rings and levers Packaging business during the third
quarter of 2013. The sales increases were partially offset by
approximately $6.3 million of unfavorable currency exchange, primarily
in Cequent APEA.
-
The Company reported 2014 operating profit of $124.6 million, compared
to operating profit of $119.6 million for 2013. Excluding the impact
of Special Items(1), primarily related to severance and
business restructuring costs, 2014 operating profit would have been
$146.3 million in 2014, as compared to $137.3 million in 2013. 2014
operating profit margin (excluding Special Items(1)) was
9.8%, relatively flat as compared to 2013.
-
Excluding noncontrolling interests related to Arminak, 2014 income was
$65.9 million, or $1.46 per diluted share, compared to income of $74.4
million, or $1.80 per diluted share, during 2013. Excluding the impact
of Special Items(1), 2014 income would have been $87.1
million, as compared to $84.7 million in 2013. Excluding Special Items(1),
2014 diluted EPS would have been $1.92, which was impacted by 9.4%
higher weighted average shares outstanding and $2.2 million of
diligence costs related to Allfast in 2014.
-
The Company exceeded its previously increased Free Cash Flow (defined
as Cash Flow from Operating Activities less Capital Expenditures)
outlook of $70 to $80 million for 2014 by generating $89.0 million, as
compared to $48.1 million in 2013, while continuing to invest in
capital expenditures, working capital, and future growth and
productivity programs. Free Cash Flow was more than 100% of net income.
-
During 2014, the Company invested $34.5 million in capital
expenditures (included in Free Cash Flow above) primarily in support
of future growth and productivity opportunities and $382.9 million in
acquisitions, net of cash acquired.
Fourth Quarter 2014 Financial Results - From
Continuing Operations
-
TriMas reported record fourth quarter net sales of $350.6 million, an
increase of 9.5% as compared to $320.2 million in fourth quarter 2013,
as a result of sales from acquisitions, as well as geographic
expansion, new product introductions and strength in certain end
markets. These sales increases were partially offset by approximately
$4.0 million of unfavorable currency exchange, most notably in Cequent
APEA.
-
The Company reported operating profit of $15.6 million in fourth
quarter 2014, as compared to $10.5 million during fourth quarter 2013.
Excluding Special Items(1) primarily related to severance
and business restructuring costs to improve long-term profitability,
fourth quarter 2014 operating profit would have been $29.1 million, an
increase of 24.2% as compared to $23.5 million during fourth quarter
2013. Fourth quarter 2014 operating profit margin improved due to the
actions taken to drive continued productivity, cost reduction and
automation initiatives, as well as operating leverage gained on the
higher sales levels in certain businesses, but continues to be
impacted by less favorable product sales mix, manufacturing
inefficiencies and costs related to recent acquisitions including
purchase accounting related adjustments.
-
Excluding noncontrolling interests related to Arminak, the Company
reported fourth quarter 2014 income of $2.7 million, or $0.06 per
diluted share, as compared to $6.0 million, or $0.13 per diluted
share, during fourth quarter 2013. Excluding Special Items(1)
primarily related to severance and business restructuring costs, and
debt financing and extinguishment costs, fourth quarter 2014 income
would have been $16.9 million, or $0.37 per diluted share, an increase
of 27.6% as compared to $0.29 in fourth quarter 2013.
-
The Company generated Free Cash Flow (defined as Cash Flow from
Operating Activities less Capital Expenditures) of $51.8 million for
fourth quarter 2014, as compared to $42.0 million in fourth quarter
2013.
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.
Financial Position
TriMas reported total indebtedness of $639.3 million as of December 31,
2014, as compared to $305.7 million as of December 31, 2013. 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. TriMas ended 2014 with $216.4 million
of cash and aggregate availability under its revolving credit and
accounts receivable facilities.
Fourth Quarter Business Segment Results - From
Continuing Operations(2)
Packaging
Net sales for fourth quarter increased 3.2% as compared to the year ago
period, resulting from additional industrial closure and specialty
dispensing system sales. Additional specialty dispensing sales related
to the acquisition of Lion Holdings and strong U.S. industrial closure
demand were partially offset by the reduction in sales related to the
negative impact of the port delays on the West Coast of the United
States. Operating profit and the related margin percentage for the
quarter increased due to higher sales levels and a reduction of a
contingent liability related to Arminak. 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
Fourth quarter net sales increased 16.2% as compared to the year ago
period, primarily due to higher sales of standard gaskets and bolts
resulting from increased order rates from North American refining and
petrochemical customers. Fourth quarter operating profit and the related
margin percentage improved due to increased sales levels and actions
taken to improve the business, although still negatively impacted from a
less favorable product sales mix. The Company has launched several
initiatives to improve its profitability and continues to restructure
its Brazilian business to better reflect the current market demand. In
January 2015, the Company also announced the move of a portion of the
gasket and fastener operations from its Houston facility to a new
facility in Mexico in order to improve the global operating model and
enhance the cost structure of the longer lead-time products. This
transition is expected to be completed over the next 12 to 18 months.
The Company also has additional projects underway to improve its
operational footprint and increase the sales of its higher margin,
specialty products.
Aerospace
Net sales for fourth quarter increased 28.5% as compared to the year ago
period, primarily due to the results of Allfast, which was acquired in
October 2014. Fourth quarter 2014 operating profit and the related
margin percentage declined as the increase in operating profit earned on
the sales from Allfast was more than offset by lower margins at Martinic
Engineering, improved but continuing 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 costs related to Allfast including purchase
accounting adjustments. Operating profit was also impacted by a charge
for the resolution of a customer claim. With recent additions to the
management team of this business, the Company is focused on improving
margins, developing and marketing highly-engineered products for
aerospace applications and leveraging the recent acquisitions.
Engineered Components
Net sales for fourth quarter increased 35.5% as compared to the year ago
period, primarily due to incremental sales resulting from the small
cylinder asset acquisition in November 2013, increased sales into newer
cylinder end markets and improved sales in gas compression products.
Fourth quarter 2014 operating profit and the related margin percentage
increased compared to the prior year period primarily due to the sales
increases and improved leverage of the cost structures in these
businesses. The Company is responding to the dramatic drop in oil prices
and the impact on the Arrow Engine business, while continuing to drive
new product sales and expand its international sales efforts.
Cequent APEA
Net sales for fourth quarter 2014 decreased 6.8% as compared to the year
ago period, primarily due to lower sales in Australia and Thailand
related to general economic conditions resulting in reduced consumer and
business confidence, and the unfavorable impact of currency exchange.
Fourth quarter operating profit and the related margin percentage
decreased, primarily due to lower sales, a less favorable product and
regional sales mix and higher selling, general and administrative
expenses. 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 fourth quarter increased 1.0% as compared to the year ago
period, resulting primarily from increased sales within the retail and
aftermarket channels, partially offset by decreases in the auto original
equipment and industrial channels. Fourth quarter operating profit and
the related margin percentage declined compared to fourth quarter 2013,
due to higher shipping and material costs related to steel, partially
offset by lower sourcing costs out of Asia. 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.
2015 Outlook
The Company is estimating that 2015 sales will increase 3% to 5% as
compared to 2014. The Company expects full-year 2015 diluted earnings
per share to be between $2.10 and $2.20 per share, excluding any future
events that may be considered Special Items. In addition, the Company
expects 2015 Free Cash Flow, defined as Cash Flow from Operating
Activities less Capital Expenditures, to be between $60 million and $70
million.
Wathen commented, "While the macro-economic environment is increasingly
uncertain, we are taking actions to mitigate the impact of these items
and to improve our business performance. We have created a solid
foundation for the future as we focus on our strategic priorities of
generating more profitable growth, enhancing profit margins, optimizing
capital and resource allocation, and striving to be a great place for
our employees to work - all of which should enhance long-term
shareholder value."
The above guidance is reflective of a full year of TriMas Corporation as
it operates today; if and when the proposed spin transaction of Cequent
is completed, management will update guidance accordingly.
Conference Call Information
TriMas Corporation will host its fourth quarter and full year 2014
earnings conference call today, Wednesday, February 25, 2015, at 10:00
a.m. Eastern Time. The call-in number is (888) 329-8893. Participants
should request to be connected to the TriMas Corporation fourth quarter
and full year 2014 earnings conference call (Conference ID #3786796).
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 Passcode #3786796) beginning
February 25, 2015 at 3:00 p.m. Eastern Time through March 4, 2015 at
3:00 p.m. Eastern Time.
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 the Company’s plans
for successfully executing the Cequent spin-off within the expected time
frame or at all, the taxable nature of the spin-off, future prospects of
the companies as independent companies, 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, 2014, 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 net 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)
|
|
|
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
24,420
|
|
|
$
|
27,000
|
Receivables, net
|
|
196,320
|
|
|
180,210
|
Inventories
|
|
294,630
|
|
|
270,690
|
Deferred income taxes
|
|
28,870
|
|
|
18,340
|
Prepaid expenses and other current assets
|
|
14,380
|
|
|
18,770
|
Total current assets
|
|
558,620
|
|
|
515,010
|
Property and equipment, net
|
|
232,650
|
|
|
206,150
|
Goodwill
|
|
466,660
|
|
|
309,660
|
Other intangibles, net
|
|
363,930
|
|
|
219,530
|
Other assets
|
|
39,890
|
|
|
50,430
|
Total assets
|
|
$
|
1,661,750
|
|
|
$
|
1,300,780
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Current maturities, long-term debt
|
|
$
|
23,860
|
|
|
$
|
10,290
|
Accounts payable
|
|
185,010
|
|
|
166,090
|
Accrued liabilities
|
|
101,050
|
|
|
85,130
|
Total current liabilities
|
|
309,920
|
|
|
261,510
|
Long-term debt
|
|
615,470
|
|
|
295,450
|
Deferred income taxes
|
|
55,290
|
|
|
64,940
|
Other long-term liabilities
|
|
90,440
|
|
|
99,990
|
Total liabilities
|
|
1,071,120
|
|
|
721,890
|
Redeemable noncontrolling interests
|
|
—
|
|
|
29,480
|
Total shareholders' equity
|
|
590,630
|
|
|
549,410
|
Total liabilities and shareholders' equity
|
|
$
|
1,661,750
|
|
|
$
|
1,300,780
|
|
|
|
|
|
TriMas Corporation
|
Consolidated Statement of Operations
|
(dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
Twelve months ended December 31,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
(unaudited)
|
|
|
|
|
|
|
Net sales
|
|
$
|
350,570
|
|
|
$
|
320,190
|
|
|
$
|
1,499,080
|
|
|
$
|
1,388,600
|
|
Cost of sales
|
|
(269,040
|
)
|
|
(249,420
|
)
|
|
(1,114,140
|
)
|
|
(1,037,540
|
)
|
Gross profit
|
|
81,530
|
|
|
70,770
|
|
|
384,940
|
|
|
351,060
|
|
Selling, general and administrative expenses
|
|
(61,910
|
)
|
|
(61,740
|
)
|
|
(255,880
|
)
|
|
(243,230
|
)
|
Net gain (loss) on dispositions of property and equipment
|
|
(4,020
|
)
|
|
1,420
|
|
|
(4,510
|
)
|
|
11,770
|
|
Operating profit
|
|
15,600
|
|
|
10,450
|
|
|
124,550
|
|
|
119,600
|
|
Other expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(4,750
|
)
|
|
(2,010
|
)
|
|
(15,020
|
)
|
|
(18,330
|
)
|
Debt financing and extinguishment costs
|
|
(3,360
|
)
|
|
(2,460
|
)
|
|
(3,360
|
)
|
|
(2,460
|
)
|
Other expense, net
|
|
(1,350
|
)
|
|
(2,280
|
)
|
|
(6,570
|
)
|
|
(1,720
|
)
|
Other expense, net
|
|
(9,460
|
)
|
|
(6,750
|
)
|
|
(24,950
|
)
|
|
(22,510
|
)
|
Income from continuing operations before income tax expense
|
|
6,140
|
|
|
3,700
|
|
|
99,600
|
|
|
97,090
|
|
Income tax benefit (expense)
|
|
(3,460
|
)
|
|
3,740
|
|
|
(32,870
|
)
|
|
(18,140
|
)
|
Income from continuing operations
|
|
2,680
|
|
|
7,440
|
|
|
66,730
|
|
|
78,950
|
|
Income (loss) from discontinued operations, net of income taxes
|
|
(1,210
|
)
|
|
840
|
|
|
2,550
|
|
|
1,120
|
|
Net income
|
|
1,470
|
|
|
8,280
|
|
|
69,280
|
|
|
80,070
|
|
Less: Net income attributable to noncontrolling interests
|
|
—
|
|
|
1,430
|
|
|
810
|
|
|
4,520
|
|
Net income attributable to TriMas Corporation
|
|
$
|
1,470
|
|
|
$
|
6,850
|
|
|
$
|
68,470
|
|
|
$
|
75,550
|
|
Basic earnings (loss) per share attributable to TriMas
Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.06
|
|
|
$
|
0.13
|
|
|
$
|
1.47
|
|
|
$
|
1.82
|
|
Discontinued operations
|
|
(0.03
|
)
|
|
0.02
|
|
|
0.06
|
|
|
0.03
|
|
Net income per share
|
|
$
|
0.03
|
|
|
$
|
0.15
|
|
|
$
|
1.53
|
|
|
$
|
1.85
|
|
Weighted average common shares - basic
|
|
44,938,675
|
|
|
44,698,948
|
|
|
44,881,925
|
|
|
40,926,257
|
|
Diluted earnings (loss) per share attributable to TriMas
Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.06
|
|
|
$
|
0.13
|
|
|
$
|
1.46
|
|
|
$
|
1.80
|
|
Discontinued operations
|
|
(0.03
|
)
|
|
0.02
|
|
|
0.05
|
|
|
0.03
|
|
Net income per share
|
|
$
|
0.03
|
|
|
$
|
0.15
|
|
|
$
|
1.51
|
|
|
$
|
1.83
|
|
Weighted average common shares - diluted
|
|
45,384,460
|
|
|
45,159,205
|
|
|
45,269,409
|
|
|
41,395,706
|
|
|
|
|
TriMas Corporation
|
Consolidated Statement of Cash Flow
|
(dollars in thousands)
|
|
|
|
|
|
Twelve months ended December 31,
|
|
|
2014
|
|
2013
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
69,280
|
|
|
$
|
80,070
|
|
Adjustments to reconcile net income to net cash provided by
operating activities, net of acquisition impact:
|
|
|
|
|
|
|
Gain on dispositions of businesses and other assets
|
|
(2,250
|
)
|
|
(11,770
|
)
|
Gain on bargain purchase
|
|
—
|
|
|
(2,880
|
)
|
Depreciation
|
|
32,770
|
|
|
30,810
|
|
Amortization of intangible assets
|
|
23,710
|
|
|
19,770
|
|
Amortization of debt issue costs
|
|
1,940
|
|
|
1,780
|
|
Deferred income taxes
|
|
(8,620
|
)
|
|
(8,800
|
)
|
Non-cash compensation expense
|
|
7,440
|
|
|
9,200
|
|
Excess tax benefits from stock based compensation
|
|
(1,180
|
)
|
|
(1,550
|
)
|
Debt financing and extinguishment expenses
|
|
3,360
|
|
|
2,460
|
|
Increase in receivables
|
|
(13,290
|
)
|
|
(25,580
|
)
|
Increase in inventories
|
|
(7,510
|
)
|
|
(10,690
|
)
|
(Increase) decrease in prepaid expenses and other assets
|
|
5,410
|
|
|
(2,380
|
)
|
Increase in accounts payable and accrued liabilities
|
|
14,050
|
|
|
7,800
|
|
Other, net
|
|
(1,710
|
)
|
|
(630
|
)
|
Net cash provided by operating activities, net of acquisition impact
|
|
123,400
|
|
|
87,610
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
Capital expenditures
|
|
(34,450
|
)
|
|
(39,490
|
)
|
Acquisition of businesses, net of cash acquired
|
|
(382,880
|
)
|
|
(105,790
|
)
|
Net proceeds from disposition of businesses and other assets
|
|
7,240
|
|
|
14,940
|
|
Net cash used for investing activities
|
|
(410,090
|
)
|
|
(130,340
|
)
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
Proceeds from sale of common stock in connection with the Company's
equity offering, net of issuance costs
|
|
—
|
|
|
174,670
|
|
Proceeds from borrowings on term loan facilities
|
|
446,420
|
|
|
359,470
|
|
Repayments of borrowings on term loan facilities
|
|
(180,810
|
)
|
|
(587,500
|
)
|
Proceeds from borrowings on revolving credit and accounts receivable
facilities
|
|
1,068,100
|
|
|
1,222,980
|
|
Repayments of borrowings on revolving credit and accounts receivable
facilities
|
|
(993,090
|
)
|
|
(1,113,910
|
)
|
Debt financing fees
|
|
(3,840
|
)
|
|
(3,610
|
)
|
Distributions to noncontrolling interests
|
|
(580
|
)
|
|
(2,710
|
)
|
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
|
|
(2,910
|
)
|
|
(4,440
|
)
|
Proceeds from exercise of stock options
|
|
640
|
|
|
1,620
|
|
Excess tax benefits from stock based compensation
|
|
1,180
|
|
|
1,550
|
|
Net cash provided by financing activities
|
|
284,110
|
|
|
49,150
|
|
Cash and Cash Equivalents:
|
|
|
|
|
|
|
Increase (decrease) for the year
|
|
(2,580
|
)
|
|
6,420
|
|
At beginning of year
|
|
27,000
|
|
|
20,580
|
|
At end of year
|
|
$
|
24,420
|
|
|
$
|
27,000
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
10,870
|
|
|
$
|
16,750
|
|
Cash paid for income taxes
|
|
$
|
41,110
|
|
|
$
|
37,700
|
|
|
|
|
|
|
TriMas Corporation
|
Company and Business Segment Financial Information
|
Continuing Operations
|
(Unaudited - dollars in thousands)
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
Twelve months ended December 31,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Packaging
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
80,710
|
|
|
$
|
78,220
|
|
|
$
|
337,710
|
|
|
$
|
313,220
|
|
Operating profit
|
|
$
|
18,180
|
|
|
$
|
18,220
|
|
|
$
|
77,850
|
|
|
$
|
83,770
|
|
Special Items to consider in evaluating operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
2,220
|
|
|
$
|
—
|
|
|
$
|
2,840
|
|
|
$
|
—
|
|
Release of historical translation adjustments related to the sale of
Italian business
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(7,910
|
)
|
Excluding Special Items, operating profit would have been:
|
|
$
|
20,400
|
|
|
$
|
18,220
|
|
|
$
|
80,690
|
|
|
$
|
75,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
51,330
|
|
|
$
|
44,160
|
|
|
$
|
206,720
|
|
|
$
|
205,580
|
|
Operating profit (loss)
|
|
$
|
(7,530
|
)
|
|
$
|
(3,910
|
)
|
|
$
|
(6,660
|
)
|
|
$
|
8,620
|
|
Special Items to consider in evaluating operating profit (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
7,460
|
|
|
$
|
—
|
|
|
$
|
11,890
|
|
|
$
|
—
|
|
Release of historical translation adjustments related to the closure
of Brazilian manufacturing facility
|
|
$
|
1,270
|
|
|
$
|
—
|
|
|
$
|
1,270
|
|
|
$
|
—
|
|
Excluding Special Items, operating profit (loss) would have been:
|
|
$
|
1,200
|
|
|
$
|
(3,910
|
)
|
|
$
|
6,500
|
|
|
$
|
8,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aerospace
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
35,090
|
|
|
$
|
27,300
|
|
|
$
|
121,510
|
|
|
$
|
95,530
|
|
Operating profit
|
|
$
|
3,440
|
|
|
$
|
7,020
|
|
|
$
|
17,830
|
|
|
$
|
22,830
|
|
Special Items to consider in evaluating operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
620
|
|
|
$
|
—
|
|
|
$
|
620
|
|
|
$
|
—
|
|
Excluding Special Items, operating profit would have been:
|
|
$
|
4,060
|
|
|
$
|
7,020
|
|
|
$
|
18,450
|
|
|
$
|
22,830
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineered Components
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
56,300
|
|
|
$
|
41,540
|
|
|
$
|
221,360
|
|
|
$
|
185,370
|
|
Operating profit
|
|
$
|
9,160
|
|
|
$
|
5,000
|
|
|
$
|
34,080
|
|
|
$
|
19,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cequent APEA
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
37,550
|
|
|
$
|
40,290
|
|
|
$
|
165,110
|
|
|
$
|
151,620
|
|
Operating profit (loss)
|
|
$
|
(70
|
)
|
|
$
|
4,620
|
|
|
$
|
7,860
|
|
|
$
|
13,920
|
|
Special Items to consider in evaluating operating profit (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
470
|
|
|
$
|
—
|
|
|
$
|
850
|
|
|
$
|
—
|
|
Excluding Special Items, operating profit would have been:
|
|
$
|
400
|
|
|
$
|
4,620
|
|
|
$
|
8,710
|
|
|
$
|
13,920
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cequent Americas
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
89,590
|
|
|
$
|
88,680
|
|
|
$
|
446,670
|
|
|
$
|
437,280
|
|
Operating profit (loss)
|
|
$
|
(220
|
)
|
|
$
|
(12,180
|
)
|
|
$
|
31,090
|
|
|
$
|
8,850
|
|
Special Items to consider in evaluating operating profit (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance and business restructuring costs
|
|
$
|
790
|
|
|
$
|
13,000
|
|
|
$
|
3,590
|
|
|
$
|
25,570
|
|
Excluding Special Items, operating profit would have been:
|
|
$
|
570
|
|
|
$
|
820
|
|
|
$
|
34,680
|
|
|
$
|
34,420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
$
|
(7,360
|
)
|
|
$
|
(8,320
|
)
|
|
$
|
(37,500
|
)
|
|
$
|
(37,840
|
)
|
Special Items to consider in evaluating operating loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cequent spin-off transaction costs
|
|
$
|
700
|
|
|
$
|
—
|
|
|
$
|
700
|
|
|
$
|
—
|
|
Excluding Special Items, operating loss would have been:
|
|
$
|
(6,660
|
)
|
|
$
|
(8,320
|
)
|
|
$
|
(36,800
|
)
|
|
$
|
(37,840
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Company
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
350,570
|
|
|
$
|
320,190
|
|
|
$
|
1,499,080
|
|
|
$
|
1,388,600
|
|
Operating profit
|
|
$
|
15,600
|
|
|
$
|
10,450
|
|
|
$
|
124,550
|
|
|
$
|
119,600
|
|
Total Special Items to consider in evaluating operating profit:
|
|
$
|
13,530
|
|
|
$
|
13,000
|
|
|
$
|
21,760
|
|
|
$
|
17,660
|
|
Excluding Special Items, operating profit would have been:
|
|
$
|
29,130
|
|
|
$
|
23,450
|
|
|
$
|
146,310
|
|
|
$
|
137,260
|
|
|
|
|
|
|
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 December 31,
|
|
Twelve months ended December 31,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, as reported
|
|
$
|
2,680
|
|
|
$
|
7,440
|
|
|
$
|
66,730
|
|
|
$
|
78,950
|
|
Less: Net income attributable to noncontrolling interests
|
|
—
|
|
|
1,430
|
|
|
810
|
|
|
4,520
|
|
Income from continuing operations attributable to TriMas Corporation
|
|
$
|
2,680
|
|
|
$
|
6,010
|
|
|
$
|
65,920
|
|
|
$
|
74,430
|
|
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 and closure of Brazilian manufacturing facility
|
|
1,270
|
|
|
—
|
|
|
1,270
|
|
|
(7,910
|
)
|
Severance and business restructuring costs
|
|
10,380
|
|
|
7,170
|
|
|
17,300
|
|
|
15,860
|
|
Cequent spin-off related costs
|
|
440
|
|
|
—
|
|
|
440
|
|
|
—
|
|
Debt financing and extinguishment costs
|
|
2,120
|
|
|
1,530
|
|
|
2,120
|
|
|
1,530
|
|
Net gain on termination of interest rate swaps
|
|
—
|
|
|
(1,410
|
)
|
|
—
|
|
|
(1,410
|
)
|
Tax restructuring
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,200
|
|
Excluding Special Items, income from continuing operations
attributable to TriMas Corporation would have been
|
|
$
|
16,890
|
|
|
$
|
13,300
|
|
|
$
|
87,050
|
|
|
$
|
84,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
Twelve months ended December 31,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share from continuing operations attributable
to TriMas Corporation, as reported
|
|
$
|
0.06
|
|
|
$
|
0.13
|
|
|
$
|
1.46
|
|
|
$
|
1.80
|
|
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 and closure of Brazilian manufacturing facility
|
|
0.03
|
|
|
—
|
|
|
0.03
|
|
|
(0.19
|
)
|
Severance and business restructuring costs
|
|
0.23
|
|
|
0.16
|
|
|
0.38
|
|
|
0.38
|
|
Cequent spin-off related costs
|
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
Debt financing and extinguishment costs
|
|
0.04
|
|
|
0.03
|
|
|
0.04
|
|
|
0.04
|
|
Net gain on termination of interest rate swaps
|
|
—
|
|
|
(0.03
|
)
|
|
—
|
|
|
(0.03
|
)
|
Tax restructuring
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.05
|
|
Excluding Special Items, EPS from continuing operations would have
been
|
|
$
|
0.37
|
|
|
$
|
0.29
|
|
|
$
|
1.92
|
|
|
$
|
2.05
|
|
Weighted-average shares outstanding for the three and twelve months
ended December 31, 2014 and 2013
|
|
45,384,460
|
|
|
45,159,205
|
|
|
45,269,409
|
|
|
41,395,706
|
|
Copyright Business Wire 2015