PROVIDES FISCAL YEAR 2025 GUIDANCE
RADNOR,
Pa., May 23, 2024 /PRNewswire/ -- Triumph
Group, Inc. (NYSE: TGI) ("TRIUMPH" or the "Company") today reported
financial results for its fourth quarter and fiscal 2024, which
ended March 31, 2024.
Fourth Quarter Fiscal 2024
- Net sales of $358.6 million;
organic sales growth of 11%
- Operating income of $44.8 million
with operating margin of 12.5%; adjusted operating income of
$55.8 million with adjusted operating
margin of 15.6%
- Net income from continuing operations of $5.5 million, or $0.07 per diluted share; adjusted net income from
continuing operations of $23.3
million, or $0.31 per diluted
share
- Adjusted EBITDAP of $58.3 million
with Adjusted EBITDAP margin of 16.3%
- Cash provided by operations of $77.7
million and free cash flow of $72.1
million
Fiscal 2024
- Net sales of $1.19 billion;
organic sales growth of 13%
- Operating income of $86.5 million
with operating margin of 7.3%; adjusted operating income of
$114.9 million with adjusted
operating margin of 9.6%
- Net loss from continuing operations of ($34.5) million, or $(0.46) per share; adjusted net loss from
continuing operations of ($4.4)
million, or $(0.06) per
share
- Adjusted EBITDAP of $144.3
million with Adjusted EBITDAP margin of 12.1%
- Cash provided by operations of $9.4
million and free cash use of ($12.4)
million
Fiscal 2025 Guidance
- Net sales of approximately $1.2
billion
- Operating income of approximately $140.0
million, reflecting operating margin of 12%
- Adjusted EBITDAP of approximately $182.0
million, reflecting Adjusted EBITDAP margin 15%
- Earnings per diluted share of approximately $0.42
- Cash flow from operations of $30.0
million to $50.0 million, free
cash flow of $10.0 million to
$25.0 million
"TRIUMPH took important
strategic actions during fiscal 2024 to create a more streamlined,
value-added and IP-based business with a much stronger balance
sheet," said Dan Crowley,
TRIUMPH's chairman, president and
chief executive officer. "We completed the divestiture of our
third-party Product Support MRO business during the fourth quarter
and retired over $550.0 million of
debt with the sale proceeds to materially accelerate our
de-leveraging as committed to our shareholders during our
September 2023 Investor Day."
"We were pleased to report our eighth consecutive quarter of
year over year organic growth as aftermarket volume grew rapidly in
our remaining OEM businesses. While sales increased in our
Interiors business in the fourth quarter, its profit and cash flow
continued to lag due to external cost drivers. We expect
these headwinds to abate as narrowbody aircraft rates recover.
However, TRIUMPH generated
positive free cash flow overall and achieved our strongest margins
of the fiscal year due to benefits from higher overall sales and
strong aftermarket mix."
Mr. Crowley continued, "TRIUMPH
accelerated new business capture with a year-to-date book to bill
rate of 1.28, lifting our backlog 22% year over year to the highest
level since March 2020. Our fiscal 2025 guidance reflects the
strength of TRIUMPH's portfolio,
helping to offset short-term end market headwinds, while enabling
improvement across our key financial metrics, notably an estimated
300 basis point expansion in Adjusted EBITDAP margins. With the
anticipated market demand from the coming aerospace and defense
upcycle, we expect to deliver top and bottom-line growth rates at
or above the market as we benefit from a focus on OEM and related
aftermarket product lines."
Fourth Quarter and Full Year Fiscal 2024 Overview
|
|
Three Months Ended
March 31,
|
|
|
Fiscal Year Ended
March 31,
|
|
($ in
millions)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Commercial
OEM
|
|
$
|
139.6
|
|
|
$
|
144.3
|
|
|
$
|
530.3
|
|
|
$
|
541.5
|
|
Military OEM
|
|
|
71.2
|
|
|
|
80.2
|
|
|
|
261.9
|
|
|
|
261.1
|
|
Total OEM
Revenue
|
|
|
210.8
|
|
|
|
224.4
|
|
|
|
792.2
|
|
|
|
802.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
Aftermarket
|
|
|
56.4
|
|
|
|
38.4
|
|
|
|
164.0
|
|
|
|
126.1
|
|
Military
Aftermarket
|
|
|
65.3
|
|
|
|
54.1
|
|
|
|
183.1
|
|
|
|
165.8
|
|
Total Aftermarket
Revenue
|
|
|
121.6
|
|
|
|
92.5
|
|
|
|
347.1
|
|
|
|
292.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Aviation
Revenue
|
|
|
25.4
|
|
|
|
7.8
|
|
|
|
50.0
|
|
|
|
33.6
|
|
Amortization of
acquired contract liabilities
|
|
|
0.8
|
|
|
|
0.7
|
|
|
|
2.7
|
|
|
|
2.5
|
|
Total Net
Sales*
|
|
$
|
358.6
|
|
|
$
|
325.5
|
|
|
$
|
1,192.0
|
|
|
$
|
1,130.6
|
|
* Differences due to
rounding
|
|
|
|
|
|
|
|
|
|
|
|
|
Note> Aftermarket
sales include both repair & overhaul services and spare parts
sales.
|
|
|
|
|
|
|
|
Excluding impacts from divestitures and exited or sunsetting
programs, Commercial OEM sales decreased ($1.5) million, or (1.1%) in the quarter
primarily on a year-to-date adjustment to non-aviation revenue,
offset by increases in production volumes on the Boeing 787
program.
Aftermarket sales include both repair and overhaul services as
well as the sales of spare parts. Commercial Aftermarket sales
increased $18.0 million, or 47.1%,
driven by the continued improvement in overall air travel metrics,
favorably impacting both spare part sales and repair and overhaul
services. The impacts from divestitures and exited or sunsetting
programs on Commercial aftermarket sales was not significant.
Military OEM sales decreased ($9.0)
million, or (11.2%) in the quarter, as decreased sales on
military rotorcraft such as V-22 were partially offset by volume on
other military programs, including fixed wing platforms.
Military aftermarket sales increased $11.2 million, or 20.7% in the quarter, primarily
on increased spares and repairs for military rotorcraft
programs.
Non-aviation sales include a year-to-date true-up adjustment,
primarily from Commercial OEM sales.
TRIUMPH's results included the
following:
($ millions
except EPS)
|
|
Pre-tax
|
|
|
After-tax
|
|
|
Diluted
EPS
|
|
Income from
Continuing Operations - GAAP
|
|
$
|
9.2
|
|
|
$
|
5.5
|
|
|
$
|
0.07
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
Legal contingencies
loss
|
|
|
6.0
|
|
|
|
6.0
|
|
|
|
0.08
|
|
Restructuring
costs
|
|
|
5.0
|
|
|
|
5.0
|
|
|
|
0.06
|
|
Debt extinguishment
loss
|
|
|
6.8
|
|
|
|
6.8
|
|
|
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income from
continuing operations - non-GAAP*
|
|
$
|
27.0
|
|
|
$
|
23.3
|
|
|
$
|
0.31
|
|
*Difference due to
rounding.
|
|
|
|
|
|
|
|
|
|
Fourth quarter operating income of $44.8
million includes $5.0 million
of restructuring costs related to the $40.0
million in cost reduction actions noted last quarter and
$6.0 million in legal contingencies
loss related to updates in our previously disclosed arbitration in
our legacy Structures business. Net income from continuing
operations for the fourth quarter of fiscal 2024 was $5.5 million or $0.07 per diluted share. In addition to the
adjustments impacting operating income, the company incurred
$6.8 million in debt extinguishment
loss related to the retirement of debt in the quarter.
The number of shares used in computing diluted income per share
for the fourth quarter of 2024 was 77.8 million.
Backlog, which represents the next 24 months of actual purchase
orders with firm delivery dates or contract requirements, was
$1.9 billion up 22% from prior fiscal
year end. This increase was primarily on commercial OEM
platforms.
For the fourth quarter of fiscal 2024, cash flow provided by
operations was $77.7 million, which
was in line with expectations previously provided.
Conference Call
TRIUMPH will hold a conference
call today, May 23rd, at 8:30 a.m. (ET) to discuss the fourth quarter of
fiscal 2024 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, and the
presentation has been posted on the Company's website at
https://www.triumphgroup.com/filings-financial/quarterly-results.
An audio replay will be available from May
23rd to May 30th by calling (844) 344-7529 (Domestic) or
(412) 317-0088 (International), passcode #8487447.
About TRIUMPH
TRIUMPH, headquartered in
Radnor, Pennsylvania, designs,
develops, manufactures, repairs and provided spare parts across a
broad portfolio of aerospace and defense systems and components.
The company serves the global aviation industry, including original
equipment manufacturers and the full spectrum of military and
commercial aircraft operators.
More information about TRIUMPH
can be found on the Company's website at www.triumphgroup.com.
Forward Looking Statements
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 statements of
expectations of or assumptions about guidance, financial and
operational performance, revenues, earnings per share, cash flow or
use, cost savings, operational efficiencies and
organizational restructurings and our evaluation of potential
adjustments to reported amounts, as described above. 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 Group's reports filed with the SEC, including our Annual
Report on Form 10-K for the fiscal year ended March 31, 2023.
FINANCIAL DATA (UNAUDITED) ON FOLLOWING
PAGES
FINANCIAL DATA
(UNAUDITED)
TRIUMPH GROUP, INC.
AND SUBSIDIARIES
(in thousands,
except per share data)
|
|
|
|
Three Months
Ended
|
|
|
Year
Ended
|
|
|
|
March
31,
|
|
|
March
31,
|
|
CONDENSED STATEMENTS
OF OPERATIONS
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net sales
|
|
$
|
358,587
|
|
|
$
|
325,458
|
|
|
$
|
1,192,043
|
|
|
$
|
1,130,562
|
|
Cost of sales
(excluding depreciation shown below)
|
|
|
250,459
|
|
|
|
221,873
|
|
|
|
869,201
|
|
|
|
809,882
|
|
Selling, general &
administrative
|
|
|
44,770
|
|
|
|
49,069
|
|
|
|
180,247
|
|
|
|
191,087
|
|
Depreciation &
amortization
|
|
|
7,563
|
|
|
|
7,786
|
|
|
|
29,625
|
|
|
|
32,259
|
|
Legal contingencies
loss
|
|
|
6,000
|
|
|
|
—
|
|
|
|
7,338
|
|
|
|
—
|
|
Restructuring
costs
|
|
|
4,985
|
|
|
|
2,098
|
|
|
|
6,970
|
|
|
|
3,172
|
|
Loss (gain) on sale of
assets and businesses, net
|
|
|
—
|
|
|
|
1,640
|
|
|
|
12,208
|
|
|
|
(101,523)
|
|
Operating
income
|
|
|
44,810
|
|
|
|
42,992
|
|
|
|
86,454
|
|
|
|
195,685
|
|
Interest expense and
other, net
|
|
|
28,667
|
|
|
|
31,949
|
|
|
|
123,021
|
|
|
|
115,211
|
|
Debt modification and
extinguishment loss
|
|
|
6,819
|
|
|
|
31,603
|
|
|
|
1,694
|
|
|
|
33,044
|
|
Warrant remeasurement
gain
|
|
|
—
|
|
|
|
(3,146)
|
|
|
|
(8,545)
|
|
|
|
(8,683)
|
|
Non-service defined
benefit expense (income)
|
|
|
88
|
|
|
|
6,061
|
|
|
|
(2,372)
|
|
|
|
(19,664)
|
|
Income tax
expense
|
|
|
3,775
|
|
|
|
691
|
|
|
|
7,123
|
|
|
|
3,360
|
|
Income (loss) from
continuing operations
|
|
|
5,461
|
|
|
|
(24,166)
|
|
|
|
(34,467)
|
|
|
|
72,417
|
|
Income from
discontinued operations, net of tax
|
|
|
542,284
|
|
|
|
6,623
|
|
|
|
546,851
|
|
|
|
17,176
|
|
Net income
(loss)
|
|
$
|
547,745
|
|
|
$
|
(17,543)
|
|
|
$
|
512,384
|
|
|
$
|
89,593
|
|
Earnings (loss) per
share - basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share - continuing operations
|
|
$
|
0.07
|
|
|
$
|
(0.37)
|
|
|
$
|
(0.46)
|
|
|
$
|
1.12
|
|
Earnings per share -
discontinued operations
|
|
|
7.05
|
|
|
|
0.10
|
|
|
|
7.38
|
|
|
|
0.26
|
|
Earnings (loss) per
share - basic
|
|
$
|
7.12
|
|
|
$
|
(0.27)
|
|
|
$
|
6.92
|
|
|
$
|
1.38
|
|
Weighted average common
shares outstanding - basic
|
|
|
76,919
|
|
|
|
65,189
|
|
|
|
74,149
|
|
|
|
65,021
|
|
Earnings (loss) per
share - diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share - continuing operations
|
|
$
|
0.07
|
|
|
$
|
(0.37)
|
|
|
$
|
(0.46)
|
|
|
$
|
0.96
|
|
Earnings per share -
discontinued operations
|
|
|
6.97
|
|
|
|
0.10
|
|
|
|
7.38
|
|
|
|
0.24
|
|
Earnings (loss) per
share - diluted
|
|
$
|
7.04
|
|
|
$
|
(0.27)
|
|
|
$
|
6.92
|
|
|
$
|
1.20
|
|
Weighted average common
shares outstanding - diluted
|
|
|
77,817
|
|
|
|
65,189
|
|
|
|
74,149
|
|
|
|
71,721
|
|
(Continued)
FINANCIAL DATA
(UNAUDITED)
TRIUMPH GROUP, INC.
AND SUBSIDIARIES
(dollars in
thousands, except share data)
|
BALANCE
SHEETS
|
|
Unaudited
March 31,
2024
|
|
|
Unaudited
March 31,
2023
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
392,511
|
|
|
$
|
227,403
|
|
Accounts receivable,
net
|
|
|
138,272
|
|
|
|
156,116
|
|
Contract
assets
|
|
|
74,289
|
|
|
|
86,740
|
|
Inventory,
net
|
|
|
317,671
|
|
|
|
309,084
|
|
Prepaid and other
current assets
|
|
|
16,626
|
|
|
|
14,073
|
|
Assets held for
sale
|
|
|
—
|
|
|
|
140,096
|
|
Current
assets
|
|
|
939,369
|
|
|
|
933,512
|
|
Property and equipment,
net
|
|
|
144,287
|
|
|
|
138,622
|
|
Goodwill
|
|
|
510,687
|
|
|
|
509,449
|
|
Intangible assets,
net
|
|
|
65,063
|
|
|
|
73,898
|
|
Other, net
|
|
|
26,864
|
|
|
|
28,697
|
|
Assets held for sale -
noncurrent
|
|
|
—
|
|
|
|
30,666
|
|
Total assets
|
|
$
|
1,686,270
|
|
|
$
|
1,714,844
|
|
Liabilities &
Stockholders' Deficit
|
|
|
|
|
|
|
Current portion of
long-term debt
|
|
$
|
3,200
|
|
|
$
|
3,162
|
|
Accounts
payable
|
|
|
167,349
|
|
|
|
173,575
|
|
Contract
liabilities
|
|
|
55,858
|
|
|
|
44,095
|
|
Accrued
expenses
|
|
|
129,855
|
|
|
|
141,679
|
|
Liabilities related to
assets held for sale
|
|
|
—
|
|
|
|
34,413
|
|
Current
liabilities
|
|
|
356,262
|
|
|
|
396,924
|
|
Long-term debt, less
current portion
|
|
|
1,074,999
|
|
|
|
1,688,620
|
|
Accrued pension and
post-retirement benefits, noncurrent
|
|
|
283,634
|
|
|
|
359,375
|
|
Deferred income taxes,
noncurrent
|
|
|
7,268
|
|
|
|
7,268
|
|
Other noncurrent
liabilities
|
|
|
68,521
|
|
|
|
59,988
|
|
Liabilities related to
assets held for sale - noncurrent
|
|
|
—
|
|
|
|
65
|
|
Stockholders'
Deficit:
|
|
|
|
|
|
|
Common stock, $.001
par value, 200,000,000 and 100,000,000 shares authorized,
76,923,691 and 65,432,589 shares issued
|
|
|
77
|
|
|
|
65
|
|
Capital in excess of
par value
|
|
|
1,107,750
|
|
|
|
964,741
|
|
Accumulated other
comprehensive loss
|
|
|
(517,069)
|
|
|
|
(554,646)
|
|
Accumulated
deficit
|
|
|
(695,172)
|
|
|
|
(1,207,556)
|
|
Total stockholders'
deficit
|
|
|
(104,414)
|
|
|
|
(797,396)
|
|
Total liabilities and
stockholders' deficit
|
|
$
|
1,686,270
|
|
|
$
|
1,714,844
|
|
(Continued)
FINANCIAL DATA
(UNAUDITED)
TRIUMPH GROUP, INC.
AND SUBSIDIARIES
(dollars in
thousands)
|
|
|
|
|
|
Fiscal Year Ended
March 31
|
|
|
|
2024
|
|
|
2023
|
|
Operating
Activities
|
|
|
|
|
|
|
Net income
|
|
$
|
512,384
|
|
|
$
|
89,593
|
|
Adjustments to
reconcile net income to net cash provided by (used in)
operating activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
33,250
|
|
|
|
35,581
|
|
Amortization of
acquired contract liability
|
|
|
(2,721)
|
|
|
|
(2,500)
|
|
(Gain) loss on sale of
assets and businesses
|
|
|
(556,161)
|
|
|
|
(101,523)
|
|
Curtailments,
settlements, withdrawals, and special termination benefits loss,
net
|
|
|
—
|
|
|
|
14,644
|
|
Loss on modification
and extinguishment of debt
|
|
|
1,694
|
|
|
|
32,613
|
|
Other amortization
included in interest expense
|
|
|
5,925
|
|
|
|
6,416
|
|
Provision for credit
losses
|
|
|
1,136
|
|
|
|
1,594
|
|
Provision for deferred
income taxes
|
|
|
—
|
|
|
|
14
|
|
Warrants remeasurement
gain
|
|
|
(8,545)
|
|
|
|
(9,796)
|
|
Share-based
compensation
|
|
|
9,445
|
|
|
|
8,913
|
|
Changes in other
assets and liabilities, excluding the effects of
acquisitions and divestitures:
|
|
|
|
|
|
|
Trade and other
receivables
|
|
|
7,879
|
|
|
|
(26,433)
|
|
Contract
assets
|
|
|
9,584
|
|
|
|
(9,055)
|
|
Inventories
|
|
|
(17,460)
|
|
|
|
(28,187)
|
|
Prepaid expenses and
other current assets
|
|
|
(2,919)
|
|
|
|
1,970
|
|
Accounts payable,
accrued expenses, and contract liabilities
|
|
|
13,506
|
|
|
|
(35,733)
|
|
Accrued pension and
other postretirement benefits
|
|
|
(3,916)
|
|
|
|
(32,562)
|
|
Other, net
|
|
|
6,362
|
|
|
|
2,200
|
|
Net cash provided by
(used in) operating activities
|
|
|
9,443
|
|
|
|
(52,251)
|
|
Investing
Activities
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(21,827)
|
|
|
|
(20,676)
|
|
Proceeds from (payments
on) sale of assets and businesses
|
|
|
713,413
|
|
|
|
(6,220)
|
|
Investment in joint
venture
|
|
|
(1,661)
|
|
|
|
(272)
|
|
Net cash provided by
(used in) investing activities
|
|
|
689,925
|
|
|
|
(27,168)
|
|
Financing
Activities
|
|
|
|
|
|
|
Proceeds from issuance
of long-term debt
|
|
|
2,000
|
|
|
|
1,235,000
|
|
Retirement of debt and
finance lease obligations
|
|
|
(608,701)
|
|
|
|
(1,126,501)
|
|
Payment of deferred
financing costs
|
|
|
(2,368)
|
|
|
|
(17,097)
|
|
Proceeds on issuance of
common stock, net of issuance costs
|
|
|
79,961
|
|
|
|
4,090
|
|
Premium on redemption
of long-term debt
|
|
|
(3,600)
|
|
|
|
(26,157)
|
|
Repurchase of shares
for share-based compensation
minimum tax obligation
|
|
|
(1,629)
|
|
|
|
(3,547)
|
|
Net cash (used in)
provided by financing activities
|
|
|
(534,337)
|
|
|
|
65,788
|
|
Effect of exchange rate
changes on cash
|
|
|
77
|
|
|
|
156
|
|
Net change in cash and
cash equivalents
|
|
|
165,108
|
|
|
|
(13,475)
|
|
Cash and cash
equivalents at beginning of period
|
|
|
227,403
|
|
|
|
240,878
|
|
Cash and cash
equivalents at end of period
|
|
$
|
392,511
|
|
|
$
|
227,403
|
|
(CONTINUED)
FINANCIAL DATA
(UNAUDITED)
TRIUMPH GROUP, INC.
AND SUBSIDIARIES
(dollars in
thousands)
|
|
|
|
Three Months
Ended
|
|
|
Year
Ended
|
|
|
|
March
31,
|
|
|
March
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Systems &
Support
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales to external
customer
|
|
$
|
310,116
|
|
|
$
|
285,583
|
|
|
$
|
1,027,630
|
|
|
$
|
918,960
|
|
Inter-segment sales
(eliminated in consolidation)
|
|
|
71
|
|
|
|
90
|
|
|
|
795
|
|
|
|
391
|
|
Segment
EBITDAP
|
|
|
71,336
|
|
|
|
64,134
|
|
|
|
200,074
|
|
|
|
172,415
|
|
Segment EBITDAP
Margin
|
|
|
23.1
|
%
|
|
|
22.5
|
%
|
|
|
19.5
|
%
|
|
|
18.8
|
%
|
Depreciation &
amortization
|
|
|
6,468
|
|
|
|
6,655
|
|
|
|
25,273
|
|
|
|
26,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interiors
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales to external
customer
|
|
$
|
48,471
|
|
|
$
|
39,875
|
|
|
$
|
164,413
|
|
|
$
|
211,602
|
|
Inter-segment sales
(eliminated in consolidation)
|
|
|
14
|
|
|
|
3
|
|
|
|
27
|
|
|
|
45
|
|
Segment
EBITDAP
|
|
|
1,137
|
|
|
|
3,047
|
|
|
|
(5,000)
|
|
|
|
31,937
|
|
Segment EBITDAP
Margin
|
|
|
2.3
|
%
|
|
|
7.6
|
%
|
|
|
-3.0
|
%
|
|
|
14.0
|
%
|
Depreciation &
amortization
|
|
|
594
|
|
|
|
624
|
|
|
|
2,505
|
|
|
|
3,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
FINANCIAL DATA
(UNAUDITED)
TRIUMPH
GROUP, INC, AND SUBSIDIARES
(dollars in
thousands)
Non-GAAP Financial Measure Disclosures
We prepare and publicly release annual audited and quarterly
unaudited financial statements prepared in accordance with U.S.
GAAP. In accordance with Securities and Exchange Commission (the
"SEC") rules, we also disclose and discuss certain non-GAAP
financial measures in our public filings and earning releases.
Currently, the non-GAAP financial measures that we disclose are
Adjusted EBITDA, which is our income (loss) from continuing
operations before interest and gains or losses on debt
extinguishment, income taxes, amortization of acquired contract
liabilities, consideration payable to customer related to
divestitures, legal contingencies loss, gains/loss on divestitures,
gains/losses on warrant remeasurements and warrant-related
transaction costs, share-based compensation expense, depreciation
and amortization (including impairment of long-lived assets), other
non-recurring impairments, and the effects of certain pension
charges such as curtailments, settlements, withdrawals, and other
early retirement incentives; and Adjusted EBITDAP, which is
Adjusted EBITDA, before pension expense or benefit (excluding
pension charges already adjusted in Adjusted EBITDA). We disclose
Adjusted EBITDA on a consolidated and Adjusted EBITDAP on a
consolidated and a reportable 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 with our previously reported
results of operations.
We view Adjusted EBITDA and Adjusted EBITDAP as operating
performance measures and, as such, we believe that the U.S. GAAP
financial measure most directly comparable to such measures is
income (loss) from continuing operations. In calculating Adjusted
EBITDA and Adjusted EBITDAP, we exclude from income (loss) 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. Adjusted EBITDA and
Adjusted EBITDAP are not measurements of financial performance
under U.S. GAAP and should not be considered as a measure of
liquidity, as an alternative to income (loss) from continuing
operations, or as an indicator of any other measure of performance
derived in accordance with U.S. GAAP. Investors and potential
investors in our securities should not rely on Adjusted EBITDA or
Adjusted EBITDAP as a substitute for any U.S. GAAP financial
measure, including income (loss) from continuing operations.
In addition, we urge investors and potential investors in our
securities to carefully review the reconciliation of Adjusted
EBITDA and Adjusted EBITDAP to income (loss) from continuing
operations set forth below, in our earnings releases, and in other
filings with the SEC and to carefully review the U.S. 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 U.S. GAAP financial information with our Adjusted EBITDA and
Adjusted EBITDAP.
Adjusted EBITDA and Adjusted EBITDAP are 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 U.S. 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 20 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 (loss) from continuing operations has included significant
charges for depreciation and amortization. Adjusted EBITDA and
Adjusted EBITDAP exclude these charges and provide meaningful
information about the operating performance of our business, apart
from charges for depreciation and amortization. We believe the
disclosure of Adjusted EBITDA and Adjusted EBITDAP helps investors
meaningfully evaluate and compare our performance from quarter to
quarter and from year to year. We also believe Adjusted EBITDA and
Adjusted EBITDAP are measures of our ongoing operating performance
because the isolation of noncash charges, such as depreciation and
amortization, and nonoperating items, such as interest, income
taxes, pension and other postretirement benefits, 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 Adjusted
EBITDA and Adjusted EBITDAP to provide financial measures by which
to compare our operating performance against that of other
companies in our industry.
(Continued)
FINANCIAL DATA
(UNAUDITED)
TRIUMPH
GROUP, INC. AND SUBSIDIARIES
(dollars in
thousands)
Set forth below are descriptions of the financial items that
have been excluded from our income (loss) from continuing
operations) to calculate Adjusted EBITDA and Adjusted EBITDAP and
the material limitations associated with using these non-GAAP
financial measures as compared with income (loss) from continuing
operations:
- Gains or losses from sale of assets and businesses may be
useful for investors to consider because they reflect gains or
losses from sale of operating units or other assets. We do not
believe these earnings necessarily reflect the current and ongoing
cash earnings related to our operations.
- Warrants remeasurement gains or losses and Warrant-related
transaction costs may be useful for investors to consider because
they reflect the mark-to-market changes in the fair value of our
Warrants and the costs associated with Warrants issuance. We do not
believe these earnings necessarily reflect the current and ongoing
cash earnings related to our operations.
- Consideration payable to a customer related to a divestiture
may be useful for investors to consider because it reflects
consideration paid to facilitate the ultimate sale of operating
units. We do not believe these charges necessarily reflect the
current and ongoing cash earnings related to our operations.
- Shareholder cooperation expenses may be useful for investors to
consider because they represent certain costs of corporate
governance that may be incurred periodically when reaching
cooperative agreements with shareholders. We do not believe these
charges necessarily reflect the current and ongoing cash earnings
related to our operations.
- Legal loss contingencies, when applicable, may be useful for
investors to consider because it reflects gains or losses from
legal disputes with third parties. We do not believe these gains or
losses reflect the current and ongoing earnings related to our
operations.
- Non-service defined benefit income or expense from our pension
and other postretirement benefit plans (inclusive of certain
pension related transactions such as curtailments, settlements,
withdrawal, and early retirement or other incentives) may be useful
for investors to consider because they represent the cost of
postretirement benefits to plan participants, net of the assumption
of returns on the plan's assets and are not indicative of the cash
paid for such benefits. We do not believe these earnings
necessarily reflect the current and ongoing cash earnings related
to our operations.
- Amortization of acquired contract liabilities may be useful for
investors to consider because it represents the noncash earnings on
the fair value of off-market contracts acquired through
acquisitions. We do not believe these earnings necessarily reflect
the current and ongoing cash earnings related to our
operations.
- Amortization expense and nonrecurring asset impairments
(including goodwill and intangible asset impairments) may be useful
for investors to consider because it represents the estimated
attrition of our acquired customer base and the diminishing value
of trade names, product rights, licenses, or, in the case of
goodwill, other assets that are not individually identified and
separately recognized under U.S. GAAP, or, in the case of
nonrecurring asset impairments, the impact of unusual and
nonrecurring events affecting the estimated recoverability of
existing assets. 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 it
generally represents 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.
- Share-based compensation may be useful for investors to
consider because it represents a portion of the total compensation
to management and the board of directors. 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, as well as debt
extinguishment gains or losses, 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 and debt extinguishment gains or losses 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.
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 Adjusted EBITDA and Adjusted
EBITDAP reconciled to our income (loss) from continuing operations
for the indicated periods (in thousands):
|
|
Three Months
Ended
|
|
|
Year
Ended
|
|
|
|
March
31,
|
|
|
March
31,
|
|
Adjusted Earnings
before Interest, Taxes, Depreciation,
Amortization, and Pension (Adjusted EBITDAP):
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Income (loss) from
continuing operations
|
|
$
|
5,461
|
|
|
$
|
(24,166)
|
|
|
$
|
(34,467)
|
|
|
$
|
72,417
|
|
Add-back:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
|
3,775
|
|
|
|
691
|
|
|
|
7,123
|
|
|
|
3,360
|
|
Interest expense and
other, net
|
|
|
28,667
|
|
|
|
31,949
|
|
|
|
123,021
|
|
|
|
115,211
|
|
Debt modification and
extinguishment (gain) loss
|
|
|
6,819
|
|
|
|
31,603
|
|
|
|
1,694
|
|
|
|
33,044
|
|
Warrant remeasurement
gain
|
|
|
—
|
|
|
|
(3,146)
|
|
|
|
(8,545)
|
|
|
|
(8,683)
|
|
Legal contingencies
loss
|
|
|
6,000
|
|
|
|
—
|
|
|
|
7,338
|
|
|
|
—
|
|
Consideration payable
to customer related to divestiture
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
17,185
|
|
Shareholder
cooperation expenses
|
|
|
—
|
|
|
|
—
|
|
|
|
1,905
|
|
|
|
—
|
|
Loss (gain) on sales
of assets and businesses, net
|
|
|
—
|
|
|
|
1,640
|
|
|
|
12,208
|
|
|
|
(101,523)
|
|
Share-based
compensation
|
|
|
657
|
|
|
|
2,493
|
|
|
|
9,445
|
|
|
|
8,913
|
|
Amortization of
acquired contract liabilities
|
|
|
(756)
|
|
|
|
(668)
|
|
|
|
(2,721)
|
|
|
|
(2,500)
|
|
Depreciation and
amortization
|
|
|
7,563
|
|
|
|
7,786
|
|
|
|
29,625
|
|
|
|
32,259
|
|
Adjusted Earnings
before Interest, Taxes, Depreciation
and Amortization ("Adjusted EBITDA")
|
|
$
|
58,186
|
|
|
$
|
48,182
|
|
|
$
|
146,626
|
|
|
$
|
169,683
|
|
Non-service defined
benefit expense (income) (excluding settlements)
|
|
|
88
|
|
|
|
6,061
|
|
|
|
(2,372)
|
|
|
|
(19,664)
|
|
Adjusted Earnings
before Interest, Taxes, Depreciation
and Amortization, and Pension ("Adjusted
EBITDAP")
|
|
$
|
58,274
|
|
|
$
|
54,243
|
|
|
$
|
144,254
|
|
|
$
|
150,019
|
|
Net sales
|
|
$
|
358,587
|
|
|
$
|
325,458
|
|
|
$
|
1,192,043
|
|
|
$
|
1,130,562
|
|
Income (loss) from
continuing operations margin
|
|
|
1.5
|
%
|
|
|
(7.4)
|
%
|
|
|
(2.9)
|
%
|
|
|
6.4
|
%
|
Adjusted EBITDAP
margin
|
|
|
16.3
|
%
|
|
|
16.7
|
%
|
|
|
12.1
|
%
|
|
|
13.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
FINANCIAL DATA
(UNAUDITED)
TRIUMPH
GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)
Non-GAAP Financial Measure Disclosures
(continued)
Adjusted income from continuing operations,
before income taxes, adjusted income from continuing operations and
adjusted income from continuing operations per diluted share,
before non-recurring costs have been provided for consistency and
comparability. These measures should not be considered in isolation
or as alternatives to income from continuing operations before
income taxes, income from continuing operations and income from
continuing operations per diluted share presented in accordance
with GAAP. The following tables reconcile income from
continuing operations before income taxes, income from continuing
operations, and income from continuing operations per diluted
share, before non-recurring costs.
|
|
Three Months
Ended
March 31, 2024
|
|
(amounts in '000s,
except per share amounts)
|
|
Pre-Tax
|
|
|
After-Tax
|
|
|
Diluted
EPS
|
|
Income from continuing
operations - GAAP
|
|
$
|
9,236
|
|
|
$
|
5,461
|
|
|
$
|
0.07
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Legal contingencies
loss
|
|
|
6,000
|
|
|
|
6,000
|
|
|
|
0.08
|
|
Restructuring
costs
|
|
|
4,985
|
|
|
|
4,985
|
|
|
|
0.06
|
|
Debt extinguishment
loss
|
|
|
6,819
|
|
|
|
6,819
|
|
|
|
0.09
|
|
Adjusted income from
continuing operations - non-GAAP*
|
|
$
|
27,040
|
|
|
$
|
23,265
|
|
|
$
|
0.31
|
|
|
|
|
Year Ended
March 31, 2024
|
|
|
|
Pre-Tax
|
|
|
After-Tax
|
|
|
Diluted
EPS
|
|
Loss from continuing
operations - GAAP
|
|
$
|
(27,344)
|
|
|
$
|
(34,467)
|
|
|
$
|
(0.46)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Loss on sale of assets
and businesses, net
|
|
|
12,208
|
|
|
|
12,208
|
|
|
|
0.16
|
|
Restructuring
costs
|
|
|
6,970
|
|
|
|
6,970
|
|
|
|
0.09
|
|
Shareholder cooperation
expenses
|
|
|
1,905
|
|
|
|
1,905
|
|
|
|
0.03
|
|
Debt modification and
extinguishment loss
|
|
|
1,694
|
|
|
|
1,694
|
|
|
|
0.02
|
|
Legal contingencies
loss
|
|
|
7,338
|
|
|
|
7,338
|
|
|
|
0.10
|
|
Adjusted loss from
continuing operations - non-GAAP*
|
|
$
|
2,771
|
|
|
$
|
(4,352)
|
|
|
$
|
(0.06)
|
|
*Difference due to
rounding.
|
|
|
|
|
|
|
|
|
|
(Continued)
FINANCIAL DATA
(UNAUDITED)
TRIUMPH GROUP, INC.
AND SUBSIDIARIES
(dollars in thousands)
|
|
|
|
Three Months
Ended
March 31, 2023
|
|
|
|
Pre-Tax
|
|
|
After-Tax
|
|
|
Diluted
EPS
|
|
Loss from continuing
operations - GAAP
|
|
$
|
(23,475)
|
|
|
$
|
(24,166)
|
|
|
$
|
(0.37)
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Warrant related
items
|
|
|
2,083
|
|
|
|
2,083
|
|
|
|
0.12
|
|
Loss on sale of assets
and businesses, net
|
|
|
1,640
|
|
|
|
1,640
|
|
|
|
0.02
|
|
Restructuring
costs
|
|
|
2,098
|
|
|
|
2,098
|
|
|
|
0.02
|
|
Debt modification and
extinguishment loss
|
|
|
31,603
|
|
|
|
31,603
|
|
|
|
0.36
|
|
Spokane pension
withdrawal
|
|
|
14,644
|
|
|
|
14,644
|
|
|
|
0.17
|
|
Adjusted income from
continuing operations - non-GAAP
|
|
$
|
28,593
|
|
|
$
|
27,902
|
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
March 31, 2023
|
|
|
|
Pre-Tax
|
|
|
After-Tax
|
|
|
Diluted
EPS
|
|
Income from continuing
operations - GAAP
|
|
$
|
75,777
|
|
|
$
|
72,417
|
|
|
|
|
GAAP EPS Numerator
Adjustments:
|
|
|
|
|
|
|
|
|
|
Warrant related
items
|
|
$
|
(3,626)
|
|
|
$
|
(3,626)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP EPS
Numerator:
|
|
$
|
72,151
|
|
|
$
|
68,791
|
|
|
$
|
0.96
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Gain on sale of assets
and businesses, net
|
|
|
(101,523)
|
|
|
|
(101,523)
|
|
|
|
(1.42)
|
|
Restructuring
costs
|
|
|
3,172
|
|
|
|
3,172
|
|
|
|
0.04
|
|
Consideration payable
to customer related to divestiture^
|
|
|
17,185
|
|
|
|
17,185
|
|
|
|
0.24
|
|
Debt modification and
extinguishment loss
|
|
|
33,044
|
|
|
|
33,044
|
|
|
|
0.46
|
|
Spokane pension
withdrawal
|
|
|
14,644
|
|
|
|
14,644
|
|
|
|
0.20
|
|
Warrant issuance
costs
|
|
|
1,113
|
|
|
|
1,113
|
|
|
|
0.02
|
|
Adjusted income from
continuing operations - non-GAAP*
|
|
$
|
39,786
|
|
|
$
|
36,426
|
|
|
$
|
0.51
|
|
*Difference due to
rounding.
|
|
|
|
|
|
|
|
|
|
^Recorded in net
sales.
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measure Disclosures
(continued)
Adjusted Operating Income is defined as GAAP
Operating Income, less expenses/gains associated with the Company's
transformation, such as restructuring expenses, gains/losses on
divestitures, impairments of goodwill and other assets. Management
believes that this is useful in evaluating operating performance,
but this measure should not be used in isolation. The following
table reconciles our Operating income to Adjusted Operating income
as noted above.
|
|
Three Months
Ended
March 31,
|
|
|
Year Ended
March 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Operating income -
GAAP
|
|
$
|
44,810
|
|
|
$
|
42,992
|
|
|
$
|
86,454
|
|
|
$
|
195,685
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss (gain) on sale of
assets and businesses, net
|
|
|
—
|
|
|
|
1,640
|
|
|
|
12,208
|
|
|
|
(101,523)
|
|
Legal contingencies
loss
|
|
|
6,000
|
|
|
|
—
|
|
|
|
7,338
|
|
|
|
—
|
|
Restructuring costs
(cash based)
|
|
|
4,985
|
|
|
|
2,098
|
|
|
|
6,970
|
|
|
|
3,172
|
|
Shareholder cooperation
expenses
|
|
|
—
|
|
|
|
—
|
|
|
|
1,905
|
|
|
|
—
|
|
Consideration payable
to customer related to divestiture
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
17,185
|
|
Adjusted operating
income - non-GAAP
|
|
$
|
55,795
|
|
|
$
|
46,730
|
|
|
$
|
114,875
|
|
|
$
|
114,519
|
|
Adjusted operating
margin - non-GAAP
|
|
|
15.6
|
%
|
|
|
14.4
|
%
|
|
|
9.6
|
%
|
|
|
10.0
|
%
|
(Continued)
FINANCIAL DATA
(UNAUDITED) TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)
|
|
|
|
Fiscal
2025
|
|
($ in
millions)
|
|
Guidance
|
|
Income from continuing
operations, before taxes
|
|
$40.0
|
|
Adjustments:
|
|
|
|
Interest expense and
other, net
|
|
~$95.0
|
|
Non-service defined
benefit expense
|
|
~$5.0
|
|
Depreciation &
Amortization
|
|
~$33.0
|
|
Amortization of
acquired contract liabilities
|
|
~($4.0)
|
|
Share-based
compensation
|
|
~$13.0
|
|
Adjusted EBITDAP -
non-GAAP
|
|
$182.0
|
|
Cash provided by operations, is provided for consistency and
comparability. We also use free cash flow as a key factor in
planning for and consideration of strategic acquisitions and the
repayment of debt. This measure should not be considered in
isolation, as a measure of residual cash flow available for
discretionary purposes, or as an alternative to operating results
presented in accordance with GAAP. The following table reconciles
cash provided by operations to free cash flow.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
March 31,
|
|
|
Fiscal Year
Ended
March 31,
|
|
|
Fiscal 2025
Guidance
|
$ in
millions
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
Cash provided by (used
in) operating activities
|
|
$
|
77.7
|
|
|
$
|
60.0
|
|
|
$
|
9.4
|
|
|
$
|
(52.3)
|
|
|
$ 30.0 - $
50.0
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(5.6)
|
|
|
|
(8.3)
|
|
|
|
(21.8)
|
|
|
|
(20.7)
|
|
|
$ (20.0) - $
(25.0)
|
Free cash flow
(use)*
|
|
$
|
72.1
|
|
|
$
|
51.8
|
|
|
$
|
(12.4)
|
|
|
$
|
(72.9)
|
|
|
$ 10.0 - $
25.0
|
* Differences due to
rounding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/triumph-reports-fourth-quarter-fiscal-2024-results-302153570.html
SOURCE Triumph Group, Inc.